Financhill
Sell
44

BEP Quote, Financials, Valuation and Earnings

Last price:
$27.35
Seasonality move :
2.36%
Day range:
$27.24 - $27.50
52-week range:
$19.29 - $32.72
Dividend yield:
5.44%
P/E ratio:
--
P/S ratio:
1.26x
P/B ratio:
2.68x
Volume:
141.6K
Avg. volume:
906K
1-year change:
17.52%
Market cap:
$8.4B
Revenue:
$5.8B
EPS (TTM):
-$0.87
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.8B $4.1B $4.7B $4.9B $5.8B
Revenue Growth (YoY) -5.23% 8.42% 14.37% 5.65% 17.54%
 
Cost of Revenues $2.6B $2.9B $3B $3.8B $4.6B
Gross Profit $1.1B $1.2B $1.6B $1.1B $1.2B
Gross Profit Margin 29.43% 29.26% 34.88% 22.83% 20.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $235M $288M $243M $205M $204M
Other Inc / (Exp) $43M $192M -$138M $1.1B $569M
Operating Expenses $235M $288M $243M $205M $204M
Operating Income $870M $903M $1.4B $918M $988M
 
Net Interest Expenses $976M $981M $1.2B $1.6B $2B
EBT. Incl. Unusual Items -$219M -$74M $40M $382M -$112M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$147M $14M -$2M -$48M -$191M
Net Income to Company -$45M -$66M $138M $616M -$9M
 
Minority Interest in Earnings $85M $70M $260M $666M $209M
Net Income to Common Excl Extra Items -$45M -$66M $138M $616M -$9M
 
Basic EPS (Cont. Ops) -$0.67 -$0.69 -$0.60 -$0.32 -$0.89
Diluted EPS (Cont. Ops) -$0.67 -$0.69 -$0.60 -$0.32 -$0.89
Weighted Average Basic Share $274.8M $275.1M $275.4M $287.2M $285.2M
Weighted Average Diluted Share $274.8M $275.1M $275.4M $287.2M $285.2M
 
EBITDA $2.2B $2.4B $3B $2.8B $3B
EBIT $870M $903M $1.4B $918M $988M
 
Revenue (Reported) $3.8B $4.1B $4.7B $4.9B $5.8B
Operating Income (Reported) $870M $903M $1.4B $918M $988M
Operating Income (Adjusted) $870M $903M $1.4B $918M $988M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $961M $1.1B $1.1B $1.5B $1.6B
Revenue Growth (YoY) 9.95% 11.13% 7.3% 29.67% 8.28%
 
Cost of Revenues $665M $729M $944M $1.1B $1.3B
Gross Profit $296M $339M $202M $349M $277M
Gross Profit Margin 30.8% 31.74% 17.63% 23.49% 17.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $71M $58M $43M $59M $57M
Other Inc / (Exp) $6M -$90M $222M $192M --
Operating Expenses $71M $58M $43M $59M $57M
Operating Income $225M $281M $159M $290M $220M
 
Net Interest Expenses $247M $313M $370M $514M $586M
EBT. Incl. Unusual Items -$7M -$97M $45M -$36M -$14M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $143M -$8M $21M -$9M -$66M
Net Income to Company -$152.6M -$73.5M $23.6M -$38.9M -$175.7M
 
Minority Interest in Earnings -$110M -$19M $54M $44M $99M
Net Income to Common Excl Extra Items -$154M -$77M $24M -$39M $42M
 
Basic EPS (Cont. Ops) -$0.21 -$0.25 -$0.14 -$0.32 -$0.23
Diluted EPS (Cont. Ops) -$0.21 -$0.25 -$0.14 -$0.32 -$0.23
Weighted Average Basic Share $275M $275.3M $288.5M $285.1M $283.9M
Weighted Average Diluted Share $275M $275.3M $288.5M $285.1M $283.9M
 
EBITDA $598M $666M $607M $804M $831M
EBIT $225M $281M $159M $290M $220M
 
Revenue (Reported) $961M $1.1B $1.1B $1.5B $1.6B
Operating Income (Reported) $225M $281M $159M $290M $220M
Operating Income (Adjusted) $225M $281M $159M $290M $220M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.9B $4.4B $4.9B $5.6B $6.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3B $3.4B $4.5B $5.1B
Gross Profit $1.1B $1.4B $1.4B $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $308M $263M $199M $207M $209M
Other Inc / (Exp) $193M -$95M $600M $799M --
Operating Expenses $308M $263M $199M $207M $209M
Operating Income $788M $1.2B $1.2B $820M $924M
 
Net Interest Expenses $969M $1.1B $1.5B $1.9B $2.3B
EBT. Incl. Unusual Items -$158M -$12M $322M -$91M -$241M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$20M -$44M -$8M -$88M -$564M
Net Income to Company -$100M $114.7M $407.6M $72.6M -$314.1M
 
Minority Interest in Earnings $132M $219M $510M $262M $435M
Net Income to Common Excl Extra Items -$104M $111M $412M $67M $222M
 
Basic EPS (Cont. Ops) -$1.07 -$0.56 -$0.50 -$0.82 -$0.87
Diluted EPS (Cont. Ops) -$1.07 -$0.56 -$0.50 -$0.82 -$0.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $2.7B $3B $2.9B $3.2B
EBIT $788M $1.2B $1.2B $820M $924M
 
Revenue (Reported) $3.9B $4.4B $4.9B $5.6B $6.2B
Operating Income (Reported) $788M $1.2B $1.2B $820M $924M
Operating Income (Adjusted) $788M $1.2B $1.2B $820M $924M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.1B $3.4B $3.6B $4.4B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.2B $2.7B $3.4B $3.9B
Gross Profit $941M $1.2B $943M $994M $990M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $224M $199M $155M $157M $162M
Other Inc / (Exp) $84M -$60M $678M $427M $341M
Operating Expenses $224M $199M $155M $157M $162M
Operating Income $717M $956M $788M $837M $828M
 
Net Interest Expenses $726M $873M $1.2B $1.5B $1.8B
EBT. Incl. Unusual Items $26M $88M $370M -$103M -$232M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128M $70M $64M $24M -$349M
Net Income to Company -$95.9M $81.7M $350.3M -$196.7M -$501.5M
 
Minority Interest in Earnings $17M $166M $416M $12M $238M
Net Income to Common Excl Extra Items -$99M $78M $352M -$197M $34M
 
Basic EPS (Cont. Ops) -$0.58 -$0.44 -$0.33 -$0.83 -$0.81
Diluted EPS (Cont. Ops) -$0.58 -$0.44 -$0.33 -$0.83 -$0.81
Weighted Average Basic Share $819.1M $825.7M $852.8M $856.2M $851.9M
Weighted Average Diluted Share $819.1M $825.7M $852.8M $856.2M $851.9M
 
EBITDA $1.8B $2.1B $2.1B $2.4B $2.6B
EBIT $717M $956M $788M $837M $828M
 
Revenue (Reported) $3.1B $3.4B $3.6B $4.4B $4.9B
Operating Income (Reported) $717M $956M $788M $837M $828M
Operating Income (Adjusted) $717M $956M $788M $837M $828M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $639M $1.1B $1.3B $1.6B $3.8B
Short Term Investments $62M $60M $125M $199M $368M
Accounts Receivable, Net $660M $686M $726M $723M $873M
Inventory $26M $31M $42M $111M $154M
Prepaid Expenses -- $27M $113M $23M $200M
Other Current Assets $64M $354M $86M $127M $174M
Total Current Assets $1.7B $2.9B $4.2B $4.6B $8.8B
 
Property Plant And Equipment $44.6B $49.4B $54.3B $64B $73.5B
Long-Term Investments $1.9B $2.2B $3.6B $5.2B $6.6B
Goodwill $970M $966M $1.5B $1.9B $5.4B
Other Intangibles $232M $218M $209M $15M $10M
Other Long-Term Assets $82M $50M $138M $165M $277M
Total Assets $49.7B $55.9B $64.1B $76.1B $94.8B
 
Accounts Payable $127M $208M $276M $388M $787M
Accrued Expenses $419M $482M $622M $976M $1.1B
Current Portion Of Long-Term Debt $1B $1.8B $2B $4.8B $5B
Current Portion Of Capital Lease Obligations $33M $30M $33M $41M $49M
Other Current Liabilities $297M $406M $910M $687M $1.7B
Total Current Liabilities $2.9B $3.2B $4.9B $8B $14.6B
 
Long-Term Debt $17.3B $20.1B $23.1B $25.5B $29.8B
Capital Leases -- -- -- -- --
Total Liabilities $28B $31.9B $37.8B $46.1B $58.4B
 
Common Stock -$988M -$1.5B -$1.9B -$2.1B -$2.8B
Other Common Equity Adj -- -- -- -- --
Common Equity $3.8B $4.1B $4.1B $4B $3.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $16.9B $19B $21.4B $25.3B $32.2B
Total Equity $21.8B $24B $26.3B $30B $36.5B
 
Total Liabilities and Equity $49.7B $55.9B $64.1B $76.1B $94.8B
Cash and Short Terms $639M $1.1B $1.3B $1.6B $3.8B
Total Debt $18.5B $22B $25.4B $30.5B $35.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $971M $1.3B $1.3B $1.9B $2.3B
Short Term Investments $60M $146M $166M $299M --
Accounts Receivable, Net $684M $656M $670M $814M $983M
Inventory $44M $99M $41M $137M $120M
Prepaid Expenses -- $161M $90M $109M --
Other Current Assets $107M $108M $161M $149M --
Total Current Assets $2.3B $3.6B $3.1B $6.5B $12B
 
Property Plant And Equipment $44B $49.1B $56.4B $61.4B $71.6B
Long-Term Investments $1.3B $2.1B $3.4B $4.1B $7.3B
Goodwill $977M $1.3B $1.6B $2B --
Other Intangibles $222M $212M $7M -- --
Other Long-Term Assets $803M $928M $837M $890M --
Total Assets $49.9B $57.4B $65.6B $75.2B $98.3B
 
Accounts Payable $178M $239M $308M $511M $934M
Accrued Expenses $433M $635M $723M $876M --
Current Portion Of Long-Term Debt $1.4B $2.2B $1.6B $2.8B --
Current Portion Of Capital Lease Obligations $24M $33M $36M $36M --
Other Current Liabilities $432M $462M $442M $2.5B --
Total Current Liabilities $3.2B $4.5B $4.1B $8.9B $20.6B
 
Long-Term Debt $18.4B $21.9B $22.7B $25.5B $29.2B
Capital Leases -- -- -- -- --
Total Liabilities $29.6B $35.4B $37.2B $47.2B $65.5B
 
Common Stock -$1.4B -$1.9B -$2B -$2.7B -$3.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $16.2B $17.5B $23.4B $24.1B $29.1B
Total Equity $20.3B $22B $28.3B $28B $32.8B
 
Total Liabilities and Equity $49.9B $57.4B $65.6B $75.2B $98.3B
Cash and Short Terms $971M $1.3B $1.3B $1.9B $2.3B
Total Debt $20.3B $24.8B $24.4B $29.5B $36B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$45M -$66M $138M $616M -$9M
Depreciation & Amoritzation $1.4B $1.5B $1.6B $1.9B $2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2M -$515M -$296M $540M -$233M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $734M $1.7B $1.9B $1.3B
 
Capital Expenditures $447M $2B $2.2B $2.8B $3.7B
Cash Acquisitions $252M $1.9B $2.5B $1B $3.3B
Cash From Investing -$71M -$1.8B -$3.3B -$2B -$4.8B
 
Dividends Paid (Ex Special Dividend) $821M $854M $915M $990M $1.1B
Special Dividend Paid
Long-Term Debt Issued $4.1B $8.1B $9.8B $8.6B $11.5B
Long-Term Debt Repaid -$4B -$5.3B -$6.3B -$6B -$8.7B
Repurchase of Common Stock -- $153M $252M $43M $182M
Other Financing Activities -$261M -$211M $759M $492M $5.7B
Cash From Financing -$1.2B $1.5B $1.7B $251M $5.6B
 
Beginning Cash (CF) $639M $1B $1.1B $1.5B $3.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $79M $333M $98M $143M $2B
Ending Cash (CF) $731M $1.3B $1.2B $1.6B $5.4B
 
Levered Free Cash Flow $849M -$1.2B -$479M -$944M -$2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$152.6M -$73.5M $23.6M -$38.9M -$175.7M
Depreciation & Amoritzation $392.1M $402.7M $446.8M $512.1M $616.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$158M $308M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $130M $410.6M $361.6M $496.1M $389.5M
 
Capital Expenditures $311.7M $597.2M $602.6M $914.5M $1.8B
Cash Acquisitions $272M $619.4M $34.9M $153.4M $79.6M
Cash From Investing -$56.1M -$1.1B -$154.3M -$816.9M -$1.3B
 
Dividends Paid (Ex Special Dividend) $840.7M $238.3M $249.3M $266M $289.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B $1.5B $1.3B $2.2B --
Long-Term Debt Repaid -$2.3B -$346M -$1.3B -$1.8B --
Repurchase of Common Stock $153M $5.6M $12M $9.7K -$103.3K
Other Financing Activities -$360M -$196M $99M $178M --
Cash From Financing -$54.2M $773.2M -$359.6M $334.7M $949.1M
 
Beginning Cash (CF) $911M $1.2B $1.2B $1.6B $2.1B
Foreign Exchange Rate Adjustment -$10.2M -$30.4M -$16M $15.9M -$367.7K
Additions / Reductions $9.5M $24.3M -$168.3M -$37.8M $32.2M
Ending Cash (CF) $910.4M $1.2B $993.7M $1.6B $2.1B
 
Levered Free Cash Flow -$181.7M -$186.6M -$241M -$418.4M -$1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$100M $114.7M $407.6M $72.6M -$314.1M
Depreciation & Amoritzation $1.4B $1.6B $1.7B $2.1B $2.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$424M -$74M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $726M $1.4B $2B $1.5B $1.4B
 
Capital Expenditures $1B $2.6B $2.3B $3.7B $5.9B
Cash Acquisitions $2B $1.5B $1.2B $1.3B $7.9B
Cash From Investing -$605.8M -$3.6B -$545.8M -$4.3B -$9.3B
 
Dividends Paid (Ex Special Dividend) $1.5B $265.6M $954.1M $1.1B $1.1B
Special Dividend Paid
Long-Term Debt Issued $7.1B $9.1B $7.9B $11.4B --
Long-Term Debt Repaid -$5.8B -$4.4B -$7.8B -$7.6B --
Repurchase of Common Stock $153M $258.1M $11.2M $213.3M $30.5M
Other Financing Activities $167M -$1B $2.7B $386M --
Cash From Financing -$73.8M $2.6B -$1.4B $3B $8.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $56.9M $310.1M $49.8M $167.9M $711.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$293.8M -$1.2B -$382M -$2.2B -$4.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$95.9M $81.7M $350.3M -$196.7M -$501.5M
Depreciation & Amoritzation $1.1B $1.2B $1.3B $1.5B $1.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$441M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $470M $1.2B $1.4B $1.1B $1.2B
 
Capital Expenditures $835.6M $1.5B $1.7B $2.6B $4.9B
Cash Acquisitions $1.9B $1.4B $121.3M $366.3M $5.1B
Cash From Investing -$887.6M -$2.7B $47M -$2.3B -$6.9B
 
Dividends Paid (Ex Special Dividend) $1.3B $698.1M $736.6M $797M $863.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.9B $6B $4B $6.9B $7.6B
Long-Term Debt Repaid -$3.8B -$2.9B -$4.5B -$6B -$5.6B
Repurchase of Common Stock $153M $258M $12M $182.1M $34.5M
Other Financing Activities $13M -$779M $1.2B $1.1B $2.9B
Cash From Financing $544.2M $1.7B -$1.4B $1.4B $4.4B
 
Beginning Cash (CF) $2.4B $3.3B $3.8B $4.8B $6.5B
Foreign Exchange Rate Adjustment -$15.8M -$50.4M $13.9M -$28M $122.8M
Additions / Reductions $110.8M $83.1M $34.7M $60.3M -$1.2B
Ending Cash (CF) $2.5B $3.4B $3.8B $4.9B $5.4B
 
Levered Free Cash Flow -$365.6M -$347.8M -$252.6M -$1.5B -$3.7B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 3.73% over the past day.

Buy
60
AAOI alert for Dec 26

Applied Optoelectronics, Inc. [AAOI] is down 9.39% over the past day.

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

Show me the best stock