Financhill
Sell
39

BHE Quote, Financials, Valuation and Earnings

Last price:
$35.21
Seasonality move :
1.25%
Day range:
$34.31 - $35.73
52-week range:
$29.08 - $52.57
Dividend yield:
1.92%
P/E ratio:
20.36x
P/S ratio:
0.49x
P/B ratio:
1.14x
Volume:
246.9K
Avg. volume:
551.4K
1-year change:
19.42%
Market cap:
$1.3B
Revenue:
$2.7B
EPS (TTM):
$1.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.3B $2.9B $2.8B $2.7B
Revenue Growth (YoY) -9.48% 9.85% 27.98% -1.64% -6.44%
 
Cost of Revenues $1.9B $2B $2.6B $2.6B $2.4B
Gross Profit $175M $205.9M $255.2M $271.1M $270M
Gross Profit Margin 8.53% 9.13% 8.84% 9.55% 10.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $122.2M $136.7M $150.2M $147M $149.5M
Other Inc / (Exp) -$19.3M -$9.5M -$3.1M -$11.2M -$15.1M
Operating Expenses $131.3M $143.1M $156.6M $153M $154.3M
Operating Income $43.8M $62.8M $98.6M $118.1M $115.7M
 
Net Interest Expenses $7.2M $7.9M $11.2M $25.6M $16.7M
EBT. Incl. Unusual Items $17.3M $45.4M $84.3M $81.2M $83.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $9.6M $16.1M $16.9M $20.6M
Net Income to Company $14.1M $35.8M $68.2M $64.3M $63.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.1M $35.8M $68.2M $64.3M $63.3M
 
Basic EPS (Cont. Ops) $0.38 $1.00 $1.94 $1.81 $1.76
Diluted EPS (Cont. Ops) $0.38 $0.99 $1.91 $1.79 $1.72
Weighted Average Basic Share $36.5M $35.7M $35.2M $35.6M $36M
Weighted Average Diluted Share $36.8M $36.1M $35.7M $36M $36.8M
 
EBITDA $74.4M $98M $141.5M $158.5M $157M
EBIT $25.7M $53.9M $97.2M $113.1M $110.8M
 
Revenue (Reported) $2.1B $2.3B $2.9B $2.8B $2.7B
Operating Income (Reported) $43.8M $62.8M $98.6M $118.1M $115.7M
Operating Income (Adjusted) $25.7M $53.9M $97.2M $113.1M $110.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $521.3M $633.1M $750.6M $691.4M $656.9M
Revenue Growth (YoY) 2.52% 21.45% 18.58% -7.9% -4.99%
 
Cost of Revenues $470.6M $571M $678.5M $620.4M $589M
Gross Profit $50.7M $62.1M $72.1M $71M $67.9M
Gross Profit Margin 9.72% 9.8% 9.61% 10.27% 10.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.4M $37.7M $39.5M $35.6M $37.5M
Other Inc / (Exp) -$4.9M -$4.5M -$189K -$5.2M -$2.1M
Operating Expenses $34.4M $39.3M $41.1M $36.9M $38.7M
Operating Income $16.3M $22.7M $31M $34.2M $29.3M
 
Net Interest Expenses $2M $2.2M $4.6M $6.7M $3.3M
EBT. Incl. Unusual Items $9.4M $16.1M $26.2M $22.3M $23.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $3.7M $5M $4.8M $5.5M
Net Income to Company $7.7M $12.4M $21.2M $17.6M $18.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.7M $12.4M $21.2M $17.6M $18.4M
 
Basic EPS (Cont. Ops) $0.21 $0.35 $0.60 $0.49 $0.51
Diluted EPS (Cont. Ops) $0.21 $0.35 $0.60 $0.49 $0.50
Weighted Average Basic Share $36.4M $35.2M $35.2M $35.7M $36M
Weighted Average Diluted Share $36.8M $35.5M $36.1M $36.3M $37.6M
 
EBITDA $23.4M $29.5M $43M $42.3M $41.6M
EBIT $11.5M $18.3M $31.7M $31M $30.1M
 
Revenue (Reported) $521.3M $633.1M $750.6M $691.4M $656.9M
Operating Income (Reported) $16.3M $22.7M $31M $34.2M $29.3M
Operating Income (Adjusted) $11.5M $18.3M $31.7M $31M $30.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.3B $2.9B $2.8B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2B $2.6B $2.6B $2.4B
Gross Profit $175M $205.9M $255.2M $271.1M $270M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $122.2M $136.7M $150.2M $147M $149.5M
Other Inc / (Exp) -$19.3M -$9.5M -$3.1M -$11.2M -$15.1M
Operating Expenses $131.3M $143.1M $156.6M $153M $154.3M
Operating Income $43.8M $62.8M $98.6M $118.1M $115.7M
 
Net Interest Expenses $7.2M $7.9M $11.2M $25.6M $16.7M
EBT. Incl. Unusual Items $17.3M $45.4M $84.3M $81.2M $83.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.2M $9.6M $16.1M $16.9M $20.6M
Net Income to Company $14.1M $35.8M $68.2M $64.3M $63.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $14.1M $35.8M $68.2M $64.3M $63.3M
 
Basic EPS (Cont. Ops) $0.38 $1.01 $1.94 $1.80 $1.76
Diluted EPS (Cont. Ops) $0.38 $1.00 $1.93 $1.80 $1.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $74.4M $98M $141.5M $158.5M $157M
EBIT $25.7M $53.9M $97.2M $113.1M $110.8M
 
Revenue (Reported) $2.1B $2.3B $2.9B $2.8B $2.7B
Operating Income (Reported) $43.8M $62.8M $98.6M $118.1M $115.7M
Operating Income (Adjusted) $25.7M $53.9M $97.2M $113.1M $110.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.3B $2.9B $2.8B $2.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.6B $2.6B $2.4B --
Gross Profit $205.9M $255.2M $271.1M $270M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $136.7M $150.2M $147M $149.5M --
Other Inc / (Exp) -$9.5M -$3.1M -$11.2M -$15.1M --
Operating Expenses $143.1M $156.6M $153M $154.3M --
Operating Income $62.8M $98.6M $118.1M $115.7M --
 
Net Interest Expenses $7.9M $11.2M $25.6M $16.7M --
EBT. Incl. Unusual Items $45.4M $84.3M $81.2M $83.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.6M $16.1M $16.9M $20.6M --
Net Income to Company $35.8M $68.2M $64.3M $63.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $35.8M $68.2M $64.3M $63.3M --
 
Basic EPS (Cont. Ops) $1.01 $1.94 $1.80 $1.76 --
Diluted EPS (Cont. Ops) $1.00 $1.93 $1.80 $1.73 --
Weighted Average Basic Share $142.6M $140.7M $142.3M $143.9M --
Weighted Average Diluted Share $144M $142.2M $143.4M $147.2M --
 
EBITDA $98M $141.5M $158.5M $157M --
EBIT $53.9M $97.2M $113.1M $110.8M --
 
Revenue (Reported) $2.3B $2.9B $2.8B $2.7B --
Operating Income (Reported) $62.8M $98.6M $118.1M $115.7M --
Operating Income (Adjusted) $53.9M $97.2M $113.1M $110.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $390.8M $271.7M $207.4M $277.4M $315.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $309.3M $355.9M $492M $449.4M $412.5M
Inventory $327.4M $523.2M $727.7M $683.8M $553.7M
Prepaid Expenses $26.5M -- -- -- --
Other Current Assets -- $41.7M $41.4M $44.4M $42.5M
Total Current Assets $1.2B $1.3B $1.7B $1.6B $1.5B
 
Property Plant And Equipment $265.2M $285.8M $304.6M $358.5M $343.1M
Long-Term Investments -- -- -- -- --
Goodwill $192.1M $192.1M $192.1M $192.1M $192.1M
Other Intangibles $70M $64.2M -- -- --
Other Long-Term Assets $9.6M -- $66.3M $61.4M $66.1M
Total Assets $1.7B $1.9B $2.2B $2.3B $2.1B
 
Accounts Payable $282.2M $426.6M $424.3M $367.5M $354.2M
Accrued Expenses $100.1M $102.6M $110.4M $114.7M $122.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $481.1M $654.4M $749.1M $713.5M $649.1M
 
Long-Term Debt $131.1M $129.3M $320.7M $326.7M $250.5M
Capital Leases -- -- -- -- --
Total Liabilities $754.6M $930.1M $1.2B $1.2B $1B
 
Common Stock $3.6M $3.5M $3.5M $3.6M $3.6M
Other Common Equity Adj -$16.7M -$17.2M -$16.2M -$13.9M -$21.2M
Common Equity $989.6M $973.8M $1B $1.1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $989.6M $973.8M $1B $1.1B $1.1B
 
Total Liabilities and Equity $1.7B $1.9B $2.2B $2.3B $2.1B
Cash and Short Terms $390.8M $271.7M $207.4M $277.4M $315.2M
Total Debt $140.2M $130.3M $325M $331M $257.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $390.8M $271.7M $207.4M $277.4M $315.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $309.3M $355.9M $492M $449.4M $412.5M
Inventory $327.4M $523.2M $727.7M $683.8M $553.7M
Prepaid Expenses $26.5M -- -- -- --
Other Current Assets -- $41.7M $41.4M $44.4M $42.5M
Total Current Assets $1.2B $1.3B $1.7B $1.6B $1.5B
 
Property Plant And Equipment $265.2M $285.8M $304.6M $358.5M $343.1M
Long-Term Investments -- -- -- -- --
Goodwill $192.1M $192.1M $192.1M $192.1M $192.1M
Other Intangibles $70M $64.2M -- -- --
Other Long-Term Assets $9.6M -- $66.3M $61.4M $66.1M
Total Assets $1.7B $1.9B $2.2B $2.3B $2.1B
 
Accounts Payable $282.2M $426.6M $424.3M $367.5M $354.2M
Accrued Expenses $100.1M $102.6M $110.4M $114.7M $122.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $481.1M $654.4M $749.1M $713.5M $649.1M
 
Long-Term Debt $131.1M $129.3M $320.7M $326.7M $250.5M
Capital Leases -- -- -- -- --
Total Liabilities $754.6M $930.1M $1.2B $1.2B $1B
 
Common Stock $3.6M $3.5M $3.5M $3.6M $3.6M
Other Common Equity Adj -$16.7M -$17.2M -$16.2M -$13.9M -$21.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $989.6M $973.8M $1B $1.1B $1.1B
 
Total Liabilities and Equity $1.7B $1.9B $2.2B $2.3B $2.1B
Cash and Short Terms $390.8M $271.7M $207.4M $277.4M $315.2M
Total Debt $140.2M $130.3M $325M $331M $257.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $14.1M $35.8M $68.2M $64.3M $63.3M
Depreciation & Amoritzation $48.8M $44.2M $44.3M $45.4M $46.1M
Stock-Based Compensation $10.4M $15.3M $18.5M $15.3M $13.4M
Change in Accounts Receivable $31.9M -$59.4M -$164.8M $50.7M $41.4M
Change in Inventories -$10.8M -$197.9M -$206.2M $45.1M $127.8M
Cash From Operations $120.4M -$2.6M -$177.5M $174.3M $189.2M
 
Capital Expenditures $39.5M $42.2M $46.8M $77.7M $33.3M
Cash Acquisitions $4.7M -- -- -- --
Cash From Investing -$34.4M -$41.9M -$41.2M -$77.1M -$32.8M
 
Dividends Paid (Ex Special Dividend) -$23M -$23.3M -$23.2M -$23.5M -$23.9M
Special Dividend Paid
Long-Term Debt Issued $110.9M $150M $828M $749.5M $600M
Long-Term Debt Repaid -$118.9M -$156.5M -$633.2M -$743.8M -$674.3M
Repurchase of Common Stock -$25.2M -$40.2M -$9.4M -- -$5.1M
Other Financing Activities -$2.2M -$4.3M -$3.8M -$6M -$6.3M
Cash From Financing -$57.5M -$74M $159.2M -$23.6M -$109.1M
 
Beginning Cash (CF) $364M $396M $271.7M $207.4M $283.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.5M -$118.4M -$59.4M $73.6M $47.4M
Ending Cash (CF) $396M $271.7M $207.4M $283.2M $328M
 
Levered Free Cash Flow $80.9M -$44.8M -$224.2M $96.6M $156M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7.7M $12.4M $21.2M $17.6M $18.4M
Depreciation & Amoritzation $11.9M $11.2M $11.3M $11.3M $11.6M
Stock-Based Compensation $934K $4.4M $5.2M $3M $2.6M
Change in Accounts Receivable $15.8M -$39.7M -$8.7M $44.2M -$23.6M
Change in Inventories $26.3M -$46.3M $22.3M $43.3M $25.3M
Cash From Operations $94.8M -$1.3M -$52.8M $137.1M $45.9M
 
Capital Expenditures $10.4M $9.7M $13.2M $11M $9M
Cash Acquisitions $2.5M -- -- -- --
Cash From Investing -$7.9M -$9.7M -$13.2M -$11M -$9M
 
Dividends Paid (Ex Special Dividend) -$5.8M -$5.8M -$5.7M -$5.9M -$6.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $864K $120M $235M $135M $145M
Long-Term Debt Repaid -$17.2M -$120M -$210M -$236.7M -$166.7M
Repurchase of Common Stock -$5.9M -- -- -- $1K
Other Financing Activities -$323K -$1.2M -$17K $43K -$97K
Cash From Financing -$27.8M -$7M $19.4M -$107.5M -$27.9M
 
Beginning Cash (CF) $334.8M $291.2M $249.3M $260.8M $324.4M
Foreign Exchange Rate Adjustment $2.1M -$1.4M $4.6M $3.9M -$5.4M
Additions / Reductions $59.1M -$18.1M -$46.6M $18.6M $9M
Ending Cash (CF) $396M $271.7M $207.4M $283.2M $328M
 
Levered Free Cash Flow $84.4M -$11.1M -$65.9M $126.1M $36.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $14.1M $35.8M $68.2M $64.3M $63.3M
Depreciation & Amoritzation $48.8M $44.2M $44.3M $45.4M $46.1M
Stock-Based Compensation $10.4M $15.3M $18.5M $15.3M $13.4M
Change in Accounts Receivable $31.9M -$59.4M -$164.8M $50.7M $41.4M
Change in Inventories -$10.8M -$197.9M -$206.2M $45.1M $127.8M
Cash From Operations $120.4M -$2.6M -$177.5M $174.3M $189.2M
 
Capital Expenditures $39.5M $42.2M $46.8M $77.7M $33.3M
Cash Acquisitions $4.7M -- -- -- --
Cash From Investing -$34.4M -$41.9M -$41.2M -$77.1M -$32.8M
 
Dividends Paid (Ex Special Dividend) -$23M -$23.3M -$23.2M -$23.5M -$23.9M
Special Dividend Paid
Long-Term Debt Issued $110.9M $150M $828M $749.5M $600M
Long-Term Debt Repaid -$118.9M -$156.5M -$633.2M -$743.8M -$674.3M
Repurchase of Common Stock -$25.2M -$40.2M -$9.4M -- --
Other Financing Activities -$2.2M -$4.3M -$3.8M -$6M -$6.3M
Cash From Financing -$57.5M -$74M $159.2M -$23.6M -$109.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.5M -$118.4M -$59.4M $73.6M $47.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $80.9M -$44.8M -$224.2M $96.6M $156M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $35.8M $68.2M $64.3M $63.3M --
Depreciation & Amoritzation $44.2M $44.3M $45.4M $46.1M --
Stock-Based Compensation $15.3M $18.5M $15.3M $13.4M --
Change in Accounts Receivable -$59.4M -$164.8M $50.7M $41.4M --
Change in Inventories -$197.9M -$206.2M $45.1M $127.8M --
Cash From Operations -$2.6M -$177.5M $174.3M $189.2M --
 
Capital Expenditures $42.2M $46.8M $77.7M $33.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41.9M -$41.2M -$77.1M -$32.8M --
 
Dividends Paid (Ex Special Dividend) -$23.3M -$23.2M -$23.5M -$23.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $150M $828M $749.5M $600M --
Long-Term Debt Repaid -$156.5M -$633.2M -$743.8M -$674.3M --
Repurchase of Common Stock -$40.2M -$9.4M -- -$5.1M --
Other Financing Activities -$4.3M -$3.8M -$6M -$6.3M --
Cash From Financing -$74M $159.2M -$23.6M -$109.1M --
 
Beginning Cash (CF) $1.5B $1B $925.2M $1.2B --
Foreign Exchange Rate Adjustment -$5.8M -$4.9M $2.2M -$2.5M --
Additions / Reductions -$118.4M -$59.4M $73.6M $47.4M --
Ending Cash (CF) $1.3B $965.6M $1B $1.3B --
 
Levered Free Cash Flow -$44.8M -$224.2M $96.6M $156M --

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock