Financhill
Sell
46

BHE Quote, Financials, Valuation and Earnings

Last price:
$46.10
Seasonality move :
7.08%
Day range:
$45.71 - $47.13
52-week range:
$25.36 - $52.57
Dividend yield:
1.44%
P/E ratio:
26.78x
P/S ratio:
0.62x
P/B ratio:
1.50x
Volume:
107K
Avg. volume:
256.4K
1-year change:
62.7%
Market cap:
$1.7B
Revenue:
$2.8B
EPS (TTM):
$1.72
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.3B $2.1B $2.3B $2.9B $2.8B
Revenue Growth (YoY) -11.63% -9.48% 9.85% 27.98% -1.64%
 
Cost of Revenues $2.1B $1.9B $2B $2.6B $2.6B
Gross Profit $185.5M $175M $205.9M $255.2M $271.1M
Gross Profit Margin 8.18% 8.53% 9.13% 8.84% 9.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $126.7M $122.2M $136.7M $150.2M $147M
Other Inc / (Exp) -$19.2M -$19.3M -$9.5M -$3.1M -$11.2M
Operating Expenses $136.2M $131.3M $143.1M $156.6M $153M
Operating Income $49.3M $43.8M $62.8M $98.6M $118.1M
 
Net Interest Expenses $2.8M $7.2M $7.9M $11.2M $25.6M
EBT. Incl. Unusual Items $27.3M $17.3M $45.4M $84.3M $81.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.8M $3.2M $9.6M $16.1M $16.9M
Net Income to Company $23.4M $14.1M $35.8M $68.2M $64.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.4M $14.1M $35.8M $68.2M $64.3M
 
Basic EPS (Cont. Ops) $0.61 $0.38 $1.00 $1.94 $1.81
Diluted EPS (Cont. Ops) $0.60 $0.38 $0.99 $1.91 $1.79
Weighted Average Basic Share $38.3M $36.5M $35.7M $35.2M $35.6M
Weighted Average Diluted Share $38.8M $36.8M $36.1M $35.7M $36M
 
EBITDA $82.4M $74.4M $98M $141.5M $158.5M
EBIT $33.9M $25.7M $53.9M $97.2M $113.1M
 
Revenue (Reported) $2.3B $2.1B $2.3B $2.9B $2.8B
Operating Income (Reported) $49.3M $43.8M $62.8M $98.6M $118.1M
Operating Income (Adjusted) $33.9M $25.7M $53.9M $97.2M $113.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $526M $571.9M $771.6M $719.7M $657.7M
Revenue Growth (YoY) -5.27% 8.73% 34.92% -6.72% -8.61%
 
Cost of Revenues $479.6M $518.2M $704.8M $650.6M $591M
Gross Profit $46.4M $53.7M $66.8M $69.1M $66.7M
Gross Profit Margin 8.81% 9.39% 8.65% 9.6% 10.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.7M $34.4M $38.5M $35.5M $36.6M
Other Inc / (Exp) -$5.2M -$5.4M -$244K $749K -$4.7M
Operating Expenses $32.1M $36M $40.1M $37.1M $37.8M
Operating Income $14.3M $17.7M $26.6M $32M $28.9M
 
Net Interest Expenses $2M $1.9M $3M $7.1M $3.8M
EBT. Incl. Unusual Items $7.1M $10.4M $23.3M $25.6M $20.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $2.4M $4.5M $5.2M $5M
Net Income to Company $5.9M $8.1M $18.8M $20.4M $15.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.9M $8.1M $18.8M $20.4M $15.4M
 
Basic EPS (Cont. Ops) $0.16 $0.23 $0.54 $0.57 $0.43
Diluted EPS (Cont. Ops) $0.16 $0.23 $0.53 $0.57 $0.42
Weighted Average Basic Share $36.5M $35.4M $35.2M $35.6M $36.1M
Weighted Average Diluted Share $36.5M $35.7M $35.3M $35.9M $36.6M
 
EBITDA $21.7M $23.4M $37.9M $45.6M $38.5M
EBIT $9.3M $12.4M $26.8M $34.1M $27M
 
Revenue (Reported) $526M $571.9M $771.6M $719.7M $657.7M
Operating Income (Reported) $14.3M $17.7M $26.6M $32M $28.9M
Operating Income (Adjusted) $9.3M $12.4M $26.8M $34.1M $27M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $2.1B $2.8B $2.9B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $1.9B $2.5B $2.6B $2.4B
Gross Profit $161.7M $194.5M $245.2M $272.2M $273.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $124.1M $131.3M $148.4M $150.9M $147.6M
Other Inc / (Exp) -$25M -$9.9M -$7.4M -$6.3M -$18.2M
Operating Expenses $133.6M $138.1M $154.8M $157.3M $152.5M
Operating Income $28.1M $56.4M $90.4M $114.9M $120.7M
 
Net Interest Expenses $6.1M $7.8M $8.8M $23.5M $20.1M
EBT. Incl. Unusual Items -$3M $38.7M $74.2M $85.1M $82.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.4M $7.6M $14.8M $17.1M $19.9M
Net Income to Company -$571K $31M $59.4M $68M $62.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$571K $31M $59.4M $68M $62.5M
 
Basic EPS (Cont. Ops) -$0.02 $0.87 $1.69 $1.91 $1.74
Diluted EPS (Cont. Ops) -$0.02 $0.86 $1.68 $1.91 $1.72
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $53.9M $91.9M $128.1M $159.1M $157.7M
EBIT $4.9M $47.1M $83.9M $113.8M $111.8M
 
Revenue (Reported) $2B $2.1B $2.8B $2.9B $2.7B
Operating Income (Reported) $28.1M $56.4M $90.4M $114.9M $120.7M
Operating Income (Adjusted) $4.9M $47.1M $83.9M $113.8M $111.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $1.6B $2.1B $2.1B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.5B $2B $1.9B $1.8B
Gross Profit $124.4M $143.8M $183.1M $200.1M $202.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89.8M $99M $110.7M $111.4M $112M
Other Inc / (Exp) -$14.4M -$5M -$2.9M -$6.1M -$13.1M
Operating Expenses $96.9M $103.8M $115.5M $116.2M $115.6M
Operating Income $27.5M $40.1M $67.6M $83.9M $86.5M
 
Net Interest Expenses $5.1M $5.8M $6.6M $19M $13.4M
EBT. Incl. Unusual Items $7.9M $29.3M $58.1M $58.9M $60M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $6M $11.1M $12.1M $15.1M
Net Income to Company $6.4M $23.4M $47M $46.8M $44.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.4M $23.4M $47M $46.8M $44.9M
 
Basic EPS (Cont. Ops) $0.17 $0.66 $1.34 $1.31 $1.25
Diluted EPS (Cont. Ops) $0.17 $0.65 $1.33 $1.31 $1.23
Weighted Average Basic Share $109.7M $107.4M $105.6M $106.6M $107.9M
Weighted Average Diluted Share $110.1M $108.4M $106.2M $107.1M $109.5M
 
EBITDA $51.1M $68.5M $98.5M $116.2M $115.3M
EBIT $14.1M $35.5M $65.5M $82.1M $80.8M
 
Revenue (Reported) $1.5B $1.6B $2.1B $2.1B $2B
Operating Income (Reported) $27.5M $40.1M $67.6M $83.9M $86.5M
Operating Income (Adjusted) $14.1M $35.5M $65.5M $82.1M $80.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $347.6M $390.8M $271.7M $207.4M $277.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $324.4M $309.3M $355.9M $492M $449.4M
Inventory $315M $327.4M $523.2M $727.7M $683.8M
Prepaid Expenses $29.6M $26.5M -- -- --
Other Current Assets -- -- $41.7M $41.4M $44.4M
Total Current Assets $1.2B $1.2B $1.3B $1.7B $1.6B
 
Property Plant And Equipment $282.7M $265.2M $285.8M $304.6M $358.5M
Long-Term Investments -- -- -- -- --
Goodwill $192.1M $192.1M $192.1M $192.1M $192.1M
Other Intangibles $75.8M $70M $64.2M -- --
Other Long-Term Assets $8.9M $9.6M -- $66.3M $61.4M
Total Assets $1.8B $1.7B $1.9B $2.2B $2.3B
 
Accounts Payable $303M $282.2M $426.6M $424.3M $367.5M
Accrued Expenses $102M $100.1M $102.6M $110.4M $114.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $459.2M $481.1M $654.4M $749.1M $713.5M
 
Long-Term Debt $138.9M $131.1M $129.3M $320.7M $326.7M
Capital Leases -- -- -- -- --
Total Liabilities $745M $754.6M $930.1M $1.2B $1.2B
 
Common Stock $3.7M $3.6M $3.5M $3.5M $3.6M
Other Common Equity Adj -$16.8M -$16.7M -$17.2M -$16.2M -$13.9M
Common Equity $1B $989.6M $973.8M $1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $989.6M $973.8M $1B $1.1B
 
Total Liabilities and Equity $1.8B $1.7B $1.9B $2.2B $2.3B
Cash and Short Terms $347.6M $390.8M $271.7M $207.4M $277.4M
Total Debt $147.7M $140.2M $130.3M $325M $331M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $329.6M $288.6M $247.3M $259.5M $324.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $306.2M $311.4M $478.8M $477.7M $372.3M
Inventory $352.9M $478.3M $746.9M $725.3M $581.9M
Prepaid Expenses $29.3M $35.8M $45M -- --
Other Current Assets -- -- -- $51.8M $43.6M
Total Current Assets $1.2B $1.3B $1.7B $1.7B $1.5B
 
Property Plant And Equipment $273.5M $291.3M $299.7M $353.8M $346.3M
Long-Term Investments -- -- -- -- --
Goodwill $192.1M $192.1M $192.1M $192.1M $192.1M
Other Intangibles $70.6M $65.9M $60.3M $52.2M --
Other Long-Term Assets $7.9M $7.8M $7.6M $11.9M $68.3M
Total Assets $1.7B $1.8B $2.3B $2.3B $2.1B
 
Accounts Payable $282.6M $401.1M $522.5M $382.2M $356M
Accrued Expenses $94.9M $95.6M $99.3M $110.8M $107.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $449.5M $600.2M $848.9M $699.1M $639.1M
 
Long-Term Debt $147.5M $123.5M $296.4M $428.2M $272M
Capital Leases -- -- -- -- --
Total Liabilities $744.2M $878M $1.3B $1.3B $1B
 
Common Stock $3.6M $3.5M $3.5M $3.6M $3.6M
Other Common Equity Adj -$18.7M -$17.6M -$21.1M -$15.2M -$17.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $990.3M $962.3M $1B $1.1B $1.1B
 
Total Liabilities and Equity $1.7B $1.8B $2.3B $2.3B $2.1B
Cash and Short Terms $329.6M $288.6M $247.3M $259.5M $324.4M
Total Debt $156.5M $131.2M $299.9M $432.5M $278.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $23.4M $14.1M $35.8M $68.2M $64.3M
Depreciation & Amoritzation $48.4M $48.8M $44.2M $44.3M $45.4M
Stock-Based Compensation $10.2M $10.4M $15.3M $18.5M $15.3M
Change in Accounts Receivable $113.9M $31.9M -$59.4M -$164.8M $50.7M
Change in Inventories -$5.2M -$10.8M -$197.9M -$206.2M $45.1M
Cash From Operations $93.1M $120.4M -$2.6M -$177.5M $174.3M
 
Capital Expenditures $35.1M $39.5M $42.2M $46.8M $77.7M
Cash Acquisitions -- $4.7M -- -- --
Cash From Investing -$34.9M -$34.4M -$41.9M -$41.2M -$77.1M
 
Dividends Paid (Ex Special Dividend) -$23.3M -$23M -$23.3M -$23.2M -$23.5M
Special Dividend Paid
Long-Term Debt Issued -- $110.9M $150M $828M $749.5M
Long-Term Debt Repaid -$6.8M -$118.9M -$156.5M -$633.2M -$743.8M
Repurchase of Common Stock -$122.1M -$25.2M -$40.2M -$9.4M --
Other Financing Activities -$2.2M -$2.2M -$4.3M -$3.8M -$6M
Cash From Financing -$152.8M -$57.5M -$74M $159.2M -$23.6M
 
Beginning Cash (CF) $458.1M $364M $396M $271.7M $207.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$94.6M $28.5M -$118.4M -$59.4M $73.6M
Ending Cash (CF) $364M $396M $271.7M $207.4M $283.2M
 
Levered Free Cash Flow $58M $80.9M -$44.8M -$224.2M $96.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5.9M $8.1M $18.8M $20.4M $15.4M
Depreciation & Amoritzation $12.4M $11M $11.1M $11.6M $11.6M
Stock-Based Compensation $3.4M $4M $4.8M $3.7M $4.4M
Change in Accounts Receivable -$11.7M -$26.9M -$41M $2.4M $685K
Change in Inventories $11.5M -$62.9M -$82.3M $29.9M $19.8M
Cash From Operations $5.7M -$41.6M -$31.2M $37.6M $39M
 
Capital Expenditures $5.8M $13.8M $8.6M $19.7M $9.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.8M -$13.7M -$8.6M -$19.7M -$7.9M
 
Dividends Paid (Ex Special Dividend) -$5.8M -$5.9M -$5.8M -$5.9M -$6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $30M $195M $205M $135M
Long-Term Debt Repaid -$17.2M -$31.9M -$160M -$200M -$145.9M
Repurchase of Common Stock -- -$9.9M -- -- -$5.1M
Other Financing Activities -$112K -$179K -$189K -$136K -$400K
Cash From Financing -$23.2M -$17.9M $29M -$1.1M -$22.3M
 
Beginning Cash (CF) $356.4M $370.4M $263.9M $245.3M $309.9M
Foreign Exchange Rate Adjustment $1.7M -$6.1M -$3.8M -$1.4M $5.8M
Additions / Reductions -$23.3M -$73.2M -$10.8M $16.9M $8.8M
Ending Cash (CF) $334.8M $291.2M $249.3M $260.8M $324.4M
 
Levered Free Cash Flow -$115K -$55.4M -$39.8M $17.9M $29.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$571K $31M $59.4M $68M $62.5M
Depreciation & Amoritzation $49M $44.8M $44.2M $45.4M $45.9M
Stock-Based Compensation $11.2M $11.8M $17.7M $17.5M $13.7M
Change in Accounts Receivable $29.8M -$4M -$195.8M -$2.3M $109.1M
Change in Inventories -$35.8M -$125.2M -$274.9M $24M $145.8M
Cash From Operations $61.4M $93.5M -$126M -$15.5M $280.4M
 
Capital Expenditures $38.3M $42.9M $43.3M $79.9M $35.2M
Cash Acquisitions $2.2M $2.5M -- -- --
Cash From Investing -$35.7M -$40M -$37.7M -$79.4M -$34.8M
 
Dividends Paid (Ex Special Dividend) -$22.8M -$23.3M -$23.2M -$23.3M -$23.7M
Special Dividend Paid
Long-Term Debt Issued $110M $30.9M $713M $849.5M $590M
Long-Term Debt Repaid -$103.8M -$53.7M -$543.2M -$717.1M -$744.3M
Repurchase of Common Stock -$23.1M -$46.1M -$9.4M -- --
Other Financing Activities -$2.8M -$3.5M -$4.9M -$6M -$6.2M
Cash From Financing -$41.9M -$94.8M $132.8M $103.3M -$188.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16.1M -$41.3M -$30.9M $8.4M $57M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $23.2M $50.7M -$169.4M -$95.4M $245.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $6.4M $23.4M $47M $46.8M $44.9M
Depreciation & Amoritzation $36.9M $33M $33M $34.1M $34.6M
Stock-Based Compensation $9.5M $10.9M $13.3M $12.3M $10.7M
Change in Accounts Receivable $16.1M -$19.8M -$156.1M $6.5M $64.9M
Change in Inventories -$37.1M -$151.5M -$228.5M $1.8M $102.5M
Cash From Operations $25.6M -$1.3M -$124.7M $37.2M $143.3M
 
Capital Expenditures $29.1M $32.4M $33.6M $66.7M $24.2M
Cash Acquisitions $2.2M -- -- -- --
Cash From Investing -$26.5M -$32.1M -$27.9M -$66.1M -$23.7M
 
Dividends Paid (Ex Special Dividend) -$17.2M -$17.4M -$17.4M -$17.6M -$17.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $110M $30M $593M $614.5M $455M
Long-Term Debt Repaid -$101.6M -$36.5M -$423.1M -$507.1M -$507.6M
Repurchase of Common Stock -$19.3M -$40.2M -$9.4M -- -$5.1M
Other Financing Activities -$1.9M -$3.2M -$3.8M -$6M -$6.2M
Cash From Financing -$29.7M -$66.9M $139.8M $83.9M -$81.2M
 
Beginning Cash (CF) $1.1B $1.2B $780.6M $664.5M $889.1M
Foreign Exchange Rate Adjustment $1.4M -$4.4M -$9.6M -$1.6M $2.8M
Additions / Reductions -$30.6M -$100.4M -$12.9M $55M $38.4M
Ending Cash (CF) $1.1B $1.1B $758.2M $717.8M $930.3M
 
Levered Free Cash Flow -$3.5M -$33.7M -$158.3M -$29.5M $119.1M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock