Financhill
Sell
11

BCE Quote, Financials, Valuation and Earnings

Last price:
$23.57
Seasonality move :
0.57%
Day range:
$23.27 - $23.62
52-week range:
$20.28 - $27.28
Dividend yield:
8.63%
P/E ratio:
4.91x
P/S ratio:
1.24x
P/B ratio:
1.60x
Volume:
2.1M
Avg. volume:
3M
1-year change:
-12.68%
Market cap:
$22B
Revenue:
$17.8B
EPS (TTM):
$4.79
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.1B $18.7B $18.6B $18.3B $17.8B
Revenue Growth (YoY) -4.86% 9.63% -0.72% -1.55% -2.53%
 
Cost of Revenues $11.7B $13B $12.9B $12.8B $12.4B
Gross Profit $5.3B $5.7B $5.7B $5.5B $5.4B
Gross Profit Margin 31.32% 30.39% 30.58% 30.09% 30.58%
 
R&D Expenses $35M $45.5M $43.8M $66.7M $48.2M
Selling, General & Admin $1.5B $1.5B $1.5B $1.4B $1.4B
Other Inc / (Exp) -$583.7M -$196.2M -$392M -$648.8M -$2.2B
Operating Expenses $1.5B $1.5B $1.5B $1.4B $1.4B
Operating Income $3.9B $4.2B $4.2B $4.1B $4B
 
Net Interest Expenses $827.6M $863M $880.3M $1.1B $1.3B
EBT. Incl. Unusual Items $2.4B $3.2B $3B $2.9B $867.9M
Earnings of Discontinued Ops. $168.5M -- -- -- --
Income Tax Expense $590.5M $832.7M $742.8M $737.9M $421.2M
Net Income to Company $1.8B $2.3B $2.2B $1.7B $273.7M
 
Minority Interest in Earnings $48.5M $41.5M $44.6M $47.4M $22.6M
Net Income to Common Excl Extra Items $1.8B $2.3B $2.2B $1.7B $273.7M
 
Basic EPS (Cont. Ops) $1.89 $2.38 $2.29 $1.69 $0.13
Diluted EPS (Cont. Ops) $1.89 $2.38 $2.29 $1.69 $0.13
Weighted Average Basic Share $904.3M $906.3M $911.5M $912.2M $912.3M
Weighted Average Diluted Share $904.4M $906.7M $912M $912.2M $912.3M
 
EBITDA $7.2B $7.9B $7.8B $7.7B $7.7B
EBIT $3.9B $4.2B $4.2B $4.1B $4B
 
Revenue (Reported) $17.1B $18.7B $18.6B $18.3B $17.8B
Operating Income (Reported) $3.9B $4.2B $4.2B $4.1B $4B
Operating Income (Adjusted) $3.9B $4.2B $4.2B $4.1B $4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.6B $4.6B $4.5B $4.4B $4.4B
Revenue Growth (YoY) 6.65% -0.42% -1.71% -3.43% 0.33%
 
Cost of Revenues $3.2B $3.2B $3.1B $3B $2.9B
Gross Profit $1.5B $1.4B $1.4B $1.4B $1.5B
Gross Profit Margin 31.97% 31.23% 31.66% 32.54% 33.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $361.1M $362.9M $365.3M $351.9M $397.9M
Other Inc / (Exp) -$11.9M -$137.9M -$114.8M -$1.7B --
Operating Expenses $361.1M $362.9M $365.3M $351.9M $397.9M
Operating Income $1.1B $1.1B $1.1B $1.1B $1.1B
 
Net Interest Expenses $215.9M $228.2M $278.1M $322.6M $331.8M
EBT. Incl. Unusual Items $916.6M $755.7M $718.7M -$741.2M $3.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $242.8M $136.3M $181.2M $3.7M $359.4M
Net Income to Company $645.2M $590.3M $527.1M -$873.2M $3.3B
 
Minority Interest in Earnings $17.5M $13M $14.9M $733.2K $10.9M
Net Income to Common Excl Extra Items $645.2M $590.3M $527.1M -$873.2M $3.3B
 
Basic EPS (Cont. Ops) $0.66 $0.60 $0.52 -$0.99 $3.51
Diluted EPS (Cont. Ops) $0.66 $0.60 $0.52 -$0.99 $3.51
Weighted Average Basic Share $906.9M $911.9M $912.3M $912.3M $932.5M
Weighted Average Diluted Share $907.6M $912.3M $912.3M $912.3M $932.5M
 
EBITDA $2B $2B $2B $2B $2B
EBIT $1.1B $1.1B $1.1B $1.1B $1.1B
 
Revenue (Reported) $4.6B $4.6B $4.5B $4.4B $4.4B
Operating Income (Reported) $1.1B $1.1B $1.1B $1.1B $1.1B
Operating Income (Adjusted) $1.1B $1.1B $1.1B $1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18.5B $18.7B $18.3B $18B $17.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.8B $13B $12.8B $12.5B $12.1B
Gross Profit $5.7B $5.8B $5.5B $5.5B $5.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.5B $1.4B $1.4B $1.5B
Other Inc / (Exp) -$221.6M -$319.6M -$529.3M -$2.3B --
Operating Expenses $1.5B $1.5B $1.4B $1.4B $1.5B
Operating Income $4.2B $4.3B $4B $4B $3.9B
 
Net Interest Expenses $855.3M $862.2M $1B $1.2B $1.3B
EBT. Incl. Unusual Items $3.2B $3.2B $2.8B $995.1M $5.4B
Earnings of Discontinued Ops. $161.9M -- -- -- --
Income Tax Expense $781.4M $780M $747.6M $449.8M $837.1M
Net Income to Company $2.3B $2.4B $1.8B $226.5M $4.6B
 
Minority Interest in Earnings $50M $49.2M $40.2M $25.7M $38M
Net Income to Common Excl Extra Items $2.3B $2.4B $1.8B $226.5M $4.6B
 
Basic EPS (Cont. Ops) $2.41 $2.42 $1.81 $0.07 $4.79
Diluted EPS (Cont. Ops) $2.41 $2.42 $1.81 $0.07 $4.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.8B $8B $7.6B $7.8B $7.6B
EBIT $4.2B $4.3B $4B $4B $3.9B
 
Revenue (Reported) $18.5B $18.7B $18.3B $18B $17.5B
Operating Income (Reported) $4.2B $4.3B $4B $4B $3.9B
Operating Income (Adjusted) $4.2B $4.3B $4B $4B $3.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.8B $13.8B $13.5B $13.2B $12.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.5B $9.4B $9.4B $9.1B $8.9B
Gross Profit $4.3B $4.4B $4.2B $4.1B $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.1B $1.1B $1B $1.1B
Other Inc / (Exp) -$143.3M -$266.5M -$412.2M -$2B -$55.6M
Operating Expenses $1.1B $1.1B $1.1B $1B $1.1B
Operating Income $3.2B $3.3B $3.1B $3.1B $3B
 
Net Interest Expenses $645M $644.1M $799.7M $942.4M $946M
EBT. Incl. Unusual Items $2.5B $2.5B $2.3B $383.5M $5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $634.9M $582.5M $584.1M $295.6M $711.9M
Net Income to Company $1.8B $1.8B $1.4B -$92.9M $4.3B
 
Minority Interest in Earnings $41.6M $49.2M $43.9M $22M $37.3M
Net Income to Common Excl Extra Items $1.8B $1.8B $1.4B -$92.9M $4.2B
 
Basic EPS (Cont. Ops) $1.84 $1.87 $1.38 -$0.24 $4.43
Diluted EPS (Cont. Ops) $1.84 $1.87 $1.38 -$0.24 $4.43
Weighted Average Basic Share $2.7B $2.7B $2.7B $2.7B $2.8B
Weighted Average Diluted Share $2.7B $2.7B $2.7B $2.7B $2.8B
 
EBITDA $6B $6B $5.8B $5.9B $5.7B
EBIT $3.2B $3.3B $3.1B $3.1B $3B
 
Revenue (Reported) $13.8B $13.8B $13.5B $13.2B $12.9B
Operating Income (Reported) $3.2B $3.3B $3.1B $3.1B $3B
Operating Income (Adjusted) $3.2B $3.3B $3.1B $3.1B $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $175.8M $228.8M $110M $1.3B $1.4B
Short Term Investments -- -- -- $753.8M $278.7M
Accounts Receivable, Net $3B $3.1B $3.1B $3.1B $3.1B
Inventory $344.6M $381.6M $484.2M $352.6M $292M
Prepaid Expenses $164.1M $201.1M $180.1M $174.4M $180.1M
Other Current Assets $156.1M $198.4M $238.7M $199M $365.1M
Total Current Assets $4.1B $4.5B $4.4B $5.5B $5.7B
 
Property Plant And Equipment $21.6B $22.4B $21.6B $23B $20.9B
Long-Term Investments $1.5B $1.7B $1.6B $1.7B $1.9B
Goodwill $8.3B $8.3B $8B $8.2B $7.1B
Other Intangibles $10.3B $12.2B $11.9B $12.5B $11.7B
Other Long-Term Assets $200.8M $189M $196M $210.3M $242.5M
Total Assets $47.6B $52.9B $51.2B $54.6B $51.1B
 
Accounts Payable $2B $2.3B $2.7B $2.5B $2.1B
Accrued Expenses $174.1M $193.7M $207M $250.3M $273.1M
Current Portion Of Long-Term Debt $996.7M $804.7M $1.7B $2.8B $3B
Current Portion Of Capital Lease Obligations $591.3M $677.6M $685.2M $809.6M $758.1M
Other Current Liabilities $490.9M $647M $611.6M $448.5M $811M
Total Current Liabilities $6.5B $7.2B $8.5B $9.2B $10.3B
 
Long-Term Debt $18.8B $21.4B $20.5B $23.6B $22.8B
Capital Leases -- -- -- -- --
Total Liabilities $30.9B $34.7B $34.6B $39B $39B
 
Common Stock $16B $16.4B $15.4B $15.8B $14.5B
Other Common Equity Adj $80.8M $167.1M -$40.5M -$31.7M -$110.8M
Common Equity $13.3B $14.8B $13.5B $12.6B $9.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $266.9M $242.3M $248.7M $248.7M $200.9M
Total Equity $16.7B $18.2B $16.6B $15.6B $12.1B
 
Total Liabilities and Equity $47.6B $52.9B $51.2B $54.6B $51.1B
Cash and Short Terms $175.8M $228.8M $110M $1.3B $1.4B
Total Debt $20.7B $23.5B $23.6B $27.4B $28.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.7B $533.5M $457.8M $1.9B $334.2M
Short Term Investments -- -- -- $555.1M --
Accounts Receivable, Net $3.1B $3.1B $3.1B $3.3B $3.3B
Inventory $330M $456.3M $470.4M $282.8M $271.7M
Prepaid Expenses $230.5M $214.7M $250M $242.8M $256.6M
Other Current Assets $228.9M $268.4M $229.5M $180.6M --
Total Current Assets $5.6B $4.5B $4.5B $6B $4.5B
 
Property Plant And Equipment $22B $20.7B $22.3B $22.1B $23.5B
Long-Term Investments $735.7M $627.3M $426.8M $421.2M $450.6M
Goodwill $8.3B $7.8B $8.1B $7.6B --
Other Intangibles $10.5B $11.8B $12.1B $12.5B --
Other Long-Term Assets $1.4B $963.7M $913M $1.3B --
Total Assets $52.4B $49.9B $52.1B $53.8B $56.5B
 
Accounts Payable $3.3B $3.3B $3.2B $3B $3B
Accrued Expenses $124.7M $141.9M $189.8M $243.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $391.5M --
Total Current Liabilities $6.3B $8.3B $8.7B $10.5B $8.8B
 
Long-Term Debt $21.4B $19.5B $21.8B $24.1B $25.3B
Capital Leases -- -- -- -- --
Total Liabilities $33.8B $33.2B $36.3B $40.5B $40.1B
 
Common Stock $16.3B $15.2B $15.4B $15.4B $15.4B
Other Common Equity Adj $250.9M $7.3M -$106.7M $12.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- $1.9M -$20.2M -$163.8K --
Minority Interest, Total $277.1M $247.4M $249.3M $224.3M $215.6M
Total Equity $18.6B $16.7B $15.8B $13.3B $16.4B
 
Total Liabilities and Equity $52.4B $49.9B $52.1B $53.8B $56.5B
Cash and Short Terms $1.7B $533.5M $457.8M $1.9B $334.2M
Total Debt $22.9B $22.9B $25.7B $29.7B $29.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $2.3B $2.2B $1.7B $273.7M
Depreciation & Amoritzation $3.3B $3.7B $3.6B $3.6B $3.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$28.4M -$42.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $5.8B $6.4B $6.4B $5.9B $5.1B
 
Capital Expenditures $3.2B $5.5B $3.9B $3.5B $3.2B
Cash Acquisitions $48.5M $9.6M $329.5M $164.5M $455.5M
Cash From Investing -$2.6B -$5.6B -$4.2B -$4.3B -$3.2B
 
Dividends Paid (Ex Special Dividend) $2.3B $2.6B $2.6B $2.7B $2.8B
Special Dividend Paid
Long-Term Debt Issued $4.5B $4.3B $1.5B $3.8B $2.8B
Long-Term Debt Repaid -$3.7B -$2.2B -$1.6B -$1.4B -$2.4B
Repurchase of Common Stock $196.1M $236.9M $291.9M $269M $238.7M
Other Financing Activities -$109M -$173.1M $484.2M -$162.9M -$72.2M
Cash From Financing -$3.1B -$815.2M -$2.3B -$1.1B -$1.3B
 
Beginning Cash (CF) $175.8M $228.8M $110M $585.5M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $58.9M -$13.6M -$107.5M $461.6M $584M
Ending Cash (CF) $234.7M $215.2M $2.4M $1B $1.7B
 
Levered Free Cash Flow $2.6B $868.6M $2.5B $2.4B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $645.2M $590.3M $527.1M -$873.2M $3.3B
Depreciation & Amoritzation $910.3M $904.2M $918.5M $923M $959.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$32.9M -$19.9M $6M $26.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.5B $1.5B $1.4B $1.4B
 
Capital Expenditures $1.3B $1B $866.3M $709M $654.2M
Cash Acquisitions $793.6K $2.3M -$745.6K $53.5M $3.5B
Cash From Investing -$1.3B -$1B -$876.8M -$768.3M -$882.3M
 
Dividends Paid (Ex Special Dividend) $653.9M $663M $684.4M $698.7M $321M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B -$52.8M $869.8M $577.6M --
Long-Term Debt Repaid -$406.4M -$181.6M -$910.5M -$257M --
Repurchase of Common Stock $65.9M $37.5M $52.9M $30.8M $73.2M
Other Financing Activities -$26.9M $530.1M -$13.7M -$12.6M --
Cash From Financing $182.5M -$403.5M -$794.8M -$426.7M -$557.3M
 
Beginning Cash (CF) $1.7B $533.5M $457.8M $1.4B $334.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $329.3M $104.9M -$209.5M $155.4M -$36.3M
Ending Cash (CF) $2B $638.3M $248.3M $1.5B $297.9M
 
Levered Free Cash Flow $156.3M $519.9M $595.7M $641.5M $747.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.3B $2.4B $1.8B $226.5M $4.6B
Depreciation & Amoritzation $3.6B $3.7B $3.6B $3.7B $3.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$96M $6.4M -$30.2M -$6.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $6.3B $6.3B $5.7B $5.5B $5.2B
 
Capital Expenditures $4.2B $5.2B $4B $3.3B $2.4B
Cash Acquisitions $42M $112M $375.1M $433.7M $3.6B
Cash From Investing -$3.6B -$5.3B -$4.2B -$4.3B -$2B
 
Dividends Paid (Ex Special Dividend) $2.5B $2.7B $2.7B $2.8B $1.9B
Special Dividend Paid
Long-Term Debt Issued $3.9B $1.5B $3.2B $5.3B --
Long-Term Debt Repaid -$2.3B -$1.3B -$1.7B -$2B --
Repurchase of Common Stock $237M $293.2M $243.2M $262.1M $239.2M
Other Financing Activities -$29.6M $346.5M -$156.4M -$64.4M --
Cash From Financing -$2.3B -$2.2B -$1.5B -$258.9M -$4.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $398.3M -$1.2B -$83.6M $910M -$1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1B $1.1B $1.7B $2.2B $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.8B $1.8B $1.4B -$92.9M $4.3B
Depreciation & Amoritzation $2.7B $2.8B $2.7B $2.8B $2.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $43.7M $122.5M $112M $146.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $5B $4.9B $4.1B $3.8B $3.9B
 
Capital Expenditures $3B $2.7B $2.8B $2.5B $1.7B
Cash Acquisitions $9.8M $112M $163.7M $432.2M $3.5B
Cash From Investing -$3.1B -$2.8B -$2.8B -$2.8B -$1.7B
 
Dividends Paid (Ex Special Dividend) $1.9B $2B $2B $2.1B $1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4B $1.2B $2.9B $4.4B $3.4B
Long-Term Debt Repaid -$2.3B -$1.4B -$1.5B -$2.2B -$4.8B
Repurchase of Common Stock $195.6M $251.9M $199.7M $193.1M $197.5M
Other Financing Activities -$31M $488.6M -$152M -$53.5M -$57.8M
Cash From Financing -$418.7M -$1.8B -$1B -$140M -$3.1B
 
Beginning Cash (CF) $5.2B $1.1B $1.7B $3.3B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B $344.7M $346.6M $797.7M -$803.7M
Ending Cash (CF) $6.7B $1.4B $2B $4.1B $635.2M
 
Levered Free Cash Flow $2B $2.2B $1.4B $1.2B $2.2B

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 48.08% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 6.66% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 6.48% over the past day.

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

Show me the best stock