Financhill
Sell
42

BEP Quote, Financials, Valuation and Earnings

Last price:
$28.37
Seasonality move :
1.75%
Day range:
$27.68 - $28.52
52-week range:
$19.29 - $32.72
Dividend yield:
5.26%
P/E ratio:
--
P/S ratio:
1.30x
P/B ratio:
2.57x
Volume:
512K
Avg. volume:
1M
1-year change:
12.8%
Market cap:
$8.1B
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 Amazon an AI Stock?
Is Amazon an AI Stock?

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

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

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

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock