Every figure this model derived for BCO, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 167,300,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 1,658,200,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 3,367,500,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 2,078,200,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 310,500,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 253,500,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | 639,500,000 | NetCashProvidedByUsedInOperatingActivitiesContinuingOperations |
2025-12-31 |
| revenue | 5,481,400,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 27,300,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up BCO on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 16.83 |
| current ratio | 1.62 |
| current ratio reported | 1.62 |
| dilution pct | -5.14 |
| ebit cagr | 14.27 |
| ebit yoy | 22.79 |
| ev ebit | 12.52 |
| ev owner earnings | 16.21 |
| ev sales | 1.32 |
| fcf margin | 8.61 |
| growth cv | 0.5 |
| interest cover | 2.27 |
| net debt ebitda | 3.0 |
| operating margin | 10.51 |
| owner earnings margin | 8.12 |
| revenue growth | 8.12 |
| revenue growth per share | 13.97 |
| roic | 15.2 |
| rule of 40 | 18.62 |
| sbc pct revenue | 0.5 |
What this model itself distrusts about BCO's figures. Written by the derivation as it ran, not added afterwards.