2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.9B | $2.4B | $2.6B | $2.5B | $2.5B |
Cost of Revenue | $1.2B | $1.6B | $1.7B | $1.6B | $1.5B |
Gross Profit | $663M | $854M | $916M | $955M | $922M |
Gross Profit % | 36% | 36% | 35% | 38% | 37% |
R&D Expenses | $107M | $125M | $104M | $116M | $112M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$55M | $64M | $255M | $243M | $198M |
Dep. & Amort. | $109M | $88M | $89M | $99M | $116M |
Def. Tax | -$19M | $3.6M | -$627K | -$13M | -$16M |
Stock Comp. | $20M | $25M | $24M | $21M | $28M |
Chg. in WC | $5.2M | -$55M | -$54M | -$18M | $26M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $502M | $644M | $688M | $597M | $370M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $502M | $644M | $688M | $597M | $370M |
Receivables | $297M | $383M | $440M | $414M | $410M |
Inventory | $247M | $345M | $342M | $367M | $343M |
BDC reported strong Q4 results with revenue of $666M, up 21% YoY, and adjusted EPS of $1.09, exceeding guidance. Adjusted EBITDA margins improved to 17.1%, up 110 basis points YoY.
Full-year 2024 orders grew 9% to nearly $2.5B, with organic growth of 14% in Q4, driven by strength in The Americas (23% organic growth). Free cash flow for the year was $223M, representing 9.1% of revenue.
The company deployed $295M on acquisitions and $133M on share repurchases in 2024, with $340M remaining on its repurchase authorization. Net leverage stands at 1.8x EBITDA, with no debt maturities until 2027.
Q1 2025 guidance includes revenue of $605M-$620M (13%-16% YoY growth) and adjusted EPS of $1.43-$1.53 (15%-23% YoY growth), factoring in a $15M FX headwind. The company anticipates a tax rate of 18.3% for Q1.
BDC remains optimistic about achieving its $8 EPS target for 2025, contingent on improved business conditions post-Q1. The company expects long-term EPS growth of 10%-12%, driven by mid-single-digit organic growth and margin expansion.