Financhill
Sell
44

BHE Quote, Financials, Valuation and Earnings

Last price:
$34.79
Seasonality move :
7.09%
Day range:
$34.75 - $35.73
52-week range:
$30.73 - $52.57
Dividend yield:
1.94%
P/E ratio:
24.01x
P/S ratio:
0.49x
P/B ratio:
1.14x
Volume:
291.1K
Avg. volume:
355.8K
1-year change:
-13.06%
Market cap:
$1.3B
Revenue:
$2.7B
EPS (TTM):
$1.45
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $505.7M $636.1M $694.7M $675.6M $631.8M
Revenue Growth (YoY) -1.8% 25.78% 9.22% -2.75% -6.49%
 
Cost of Revenues $463.5M $578.5M $630.7M $608.2M $568.6M
Gross Profit $42.2M $57.6M $64M $67.4M $63.2M
Gross Profit Margin 8.35% 9.06% 9.21% 9.98% 10%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.5M $36.3M $38.2M $37.3M $38.8M
Other Inc / (Exp) $1.6M -$4.6M -$3.6M -$4.5M -$12.2M
Operating Expenses $32.1M $37.9M $39.8M $38.5M $40M
Operating Income $10.1M $19.7M $24.2M $28.9M $23.2M
 
Net Interest Expenses $2M $1.6M $5.2M $5.3M $2.6M
EBT. Incl. Unusual Items $9.7M $13.5M $15.4M $19.1M $8.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $2.5M $3M $5.1M $4.8M
Net Income to Company $7.9M $11M $12.4M $14M $3.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.9M $11M $12.4M $14M $3.6M
 
Basic EPS (Cont. Ops) $0.22 $0.31 $0.35 $0.39 $0.10
Diluted EPS (Cont. Ops) $0.22 $0.31 $0.35 $0.38 $0.10
Weighted Average Basic Share $36.3M $35.2M $35.3M $35.8M $36.1M
Weighted Average Diluted Share $36.7M $35.5M $35.6M $36.4M $36.6M
 
EBITDA $22.9M $26.1M $32.9M $37.9M $25.5M
EBIT $11.8M $15.2M $21.8M $26.3M $13.7M
 
Revenue (Reported) $505.7M $636.1M $694.7M $675.6M $631.8M
Operating Income (Reported) $10.1M $19.7M $24.2M $28.9M $23.2M
Operating Income (Adjusted) $11.8M $15.2M $21.8M $26.3M $13.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $2.4B $2.9B $2.8B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.2B $2.7B $2.5B $2.3B
Gross Profit $173.9M $221.3M $261.6M $274.5M $265.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $121.2M $142.4M $152.1M $146.2M $150.9M
Other Inc / (Exp) -$14.1M -$15.6M -$2.1M -$12.2M -$22.8M
Operating Expenses $129.5M $148.8M $158.5M $151.8M $155.7M
Operating Income $44.4M $72.4M $103.1M $122.8M $110.1M
 
Net Interest Expenses $8M $7.6M $14.7M $25.7M $14M
EBT. Incl. Unusual Items $22.2M $49.2M $86.2M $84.9M $73.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.1M $10.4M $16.6M $19M $20.2M
Net Income to Company $18.1M $38.8M $69.6M $66M $53M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $18.1M $38.8M $69.6M $66M $53M
 
Basic EPS (Cont. Ops) $0.50 $1.10 $1.98 $1.84 $1.47
Diluted EPS (Cont. Ops) $0.50 $1.09 $1.97 $1.83 $1.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $78.7M $101.3M $148.3M $163.5M $144.5M
EBIT $31.1M $57.3M $103.8M $117.6M $98.2M
 
Revenue (Reported) $2B $2.4B $2.9B $2.8B $2.6B
Operating Income (Reported) $44.4M $72.4M $103.1M $122.8M $110.1M
Operating Income (Adjusted) $31.1M $57.3M $103.8M $117.6M $98.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $505.7M $636.1M $694.7M $675.6M $631.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $463.5M $578.5M $630.7M $608.2M $568.6M
Gross Profit $42.2M $57.6M $64M $67.4M $63.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.5M $36.3M $38.2M $37.3M $38.8M
Other Inc / (Exp) $1.6M -$4.6M -$3.6M -$4.5M -$12.2M
Operating Expenses $32.1M $37.9M $39.8M $38.5M $40M
Operating Income $10.1M $19.7M $24.2M $28.9M $23.2M
 
Net Interest Expenses $2M $1.6M $5.2M $5.3M $2.6M
EBT. Incl. Unusual Items $9.7M $13.5M $15.4M $19.1M $8.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8M $2.5M $3M $5.1M $4.8M
Net Income to Company $7.9M $11M $12.4M $14M $3.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $7.9M $11M $12.4M $14M $3.6M
 
Basic EPS (Cont. Ops) $0.22 $0.31 $0.35 $0.39 $0.10
Diluted EPS (Cont. Ops) $0.22 $0.31 $0.35 $0.38 $0.10
Weighted Average Basic Share $36.3M $35.2M $35.3M $35.8M $36.1M
Weighted Average Diluted Share $36.7M $35.5M $35.6M $36.4M $36.6M
 
EBITDA $22.9M $26.1M $32.9M $37.9M $25.5M
EBIT $11.8M $15.2M $21.8M $26.3M $13.7M
 
Revenue (Reported) $505.7M $636.1M $694.7M $675.6M $631.8M
Operating Income (Reported) $10.1M $19.7M $24.2M $28.9M $23.2M
Operating Income (Adjusted) $11.8M $15.2M $21.8M $26.3M $13.7M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $400.4M $244.9M $210.9M $296.1M $355.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $276.3M $382M $461.9M $417.4M $374.1M
Inventory $355.2M $608.3M $778.1M $637.7M $560.3M
Prepaid Expenses $32.5M $47.1M -- -- --
Other Current Assets -- -- $45M $46.7M $43.6M
Total Current Assets $1.2B $1.5B $1.7B $1.6B $1.5B
 
Property Plant And Equipment $272.2M $282.9M $316.2M $352.4M $338.4M
Long-Term Investments -- -- -- -- --
Goodwill $192.1M $192.1M $192.1M $192.1M $192.1M
Other Intangibles $68.7M $62.2M $58.3M -- --
Other Long-Term Assets $9.4M $7.9M $8.4M $61.8M $64.6M
Total Assets $1.8B $2B $2.3B $2.2B $2.1B
 
Accounts Payable $325.2M $457.3M $421.7M $348.4M $384.5M
Accrued Expenses $87.2M $89.7M $89M $100.8M $94.6M
Current Portion Of Long-Term Debt -- -- -- -- $6.7M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $505.1M $684.5M $711.9M $667.8M $636.4M
 
Long-Term Debt $128.9M $201.5M $399.9M $310.1M $268.9M
Capital Leases -- -- -- -- --
Total Liabilities $783.2M $1B $1.2B $1.1B $1B
 
Common Stock $3.6M $3.5M $3.6M $3.6M $3.6M
Other Common Equity Adj -$18M -$15.9M -$13.8M -$12.6M -$17.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $977.5M $976.4M $1B $1.1B $1.1B
 
Total Liabilities and Equity $1.8B $2B $2.3B $2.2B $2.1B
Cash and Short Terms $400.4M $244.9M $210.9M $296.1M $355.3M
Total Debt $138.1M $203.3M $403.4M $315.2M $275.6M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $7.9M $11M $12.4M $14M $3.6M
Depreciation & Amoritzation $11.1M $10.9M $11.1M $11.6M $11.8M
Stock-Based Compensation $2.9M $4.2M $4.8M $2.2M $4.4M
Change in Accounts Receivable $27.1M -$39.8M $19.9M $25.1M $35.5M
Change in Inventories -$28.7M -$85.8M -$49.9M $45.2M -$5.2M
Cash From Operations $36.6M -$68M -$24.9M $48.5M $31.5M
 
Capital Expenditures $6.4M $18M $38.7M $5.9M $4.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.4M -$16.6M -$38.7M -$6.2M -$4.1M
 
Dividends Paid (Ex Special Dividend) -$5.8M -$5.8M -$5.8M -$5.9M -$6.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $203M $230M $175M $175M
Long-Term Debt Repaid -$2.3M -$130M -$151.7M -$190.9M -$156.7M
Repurchase of Common Stock -$13.1M -$5.5M -- -- -$8M
Other Financing Activities -$2.9M -$3M -$5.6M -$5.8M -$6.7M
Cash From Financing -$23.8M $59.1M $67M -$27.1M -$2.5M
 
Beginning Cash (CF) $396M $271.7M $207.4M $283.2M $328M
Foreign Exchange Rate Adjustment -$2M -$1.3M $854K -$2.3M $2.4M
Additions / Reductions $6.4M -$25.5M $3.4M $15.2M $24.9M
Ending Cash (CF) $400.4M $244.9M $211.7M $296.1M $355.3M
 
Levered Free Cash Flow $30.2M -$86M -$63.6M $42.6M $27.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $18.1M $38.8M $69.6M $66M $53M
Depreciation & Amoritzation $47.7M $44M $44.5M $45.9M $46.3M
Stock-Based Compensation $10.5M $16.6M $19.1M $12.7M $15.6M
Change in Accounts Receivable $51.5M -$126.4M -$105.2M $55.9M $51.7M
Change in Inventories -$15.7M -$254.9M -$170.4M $140.2M $77.4M
Cash From Operations $160.2M -$107.3M -$134.3M $247.7M $172.3M
 
Capital Expenditures $33M $53.7M $67.5M $44.9M $31.5M
Cash Acquisitions $3.4M -- -- -- --
Cash From Investing -$29.3M -$52.1M -$63.2M -$44.6M -$30.7M
 
Dividends Paid (Ex Special Dividend) -$23.3M -$23.3M -$23.2M -$23.5M -$24.1M
Special Dividend Paid
Long-Term Debt Issued $864K $353M $855M $694.5M $600M
Long-Term Debt Repaid -$103.9M -$284.3M -$654.8M -$783M -$640.1M
Repurchase of Common Stock -$18.9M -$32.6M -- -- --
Other Financing Activities -$3.4M -$4.4M -$6.3M -$6.2M -$7.2M
Cash From Financing -$147.8M $8.9M $167.1M -$117.7M -$84.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17M -$150.4M -$30.5M $85.3M $57.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $127.1M -$161M -$201.9M $202.7M $140.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $7.9M $11M $12.4M $14M $3.6M
Depreciation & Amoritzation $11.1M $10.9M $11.1M $11.6M $11.8M
Stock-Based Compensation $2.9M $4.2M $4.8M $2.2M $4.4M
Change in Accounts Receivable $27.1M -$39.8M $19.9M $25.1M $35.5M
Change in Inventories -$28.7M -$85.8M -$49.9M $45.2M -$5.2M
Cash From Operations $36.6M -$68M -$24.9M $48.5M $31.5M
 
Capital Expenditures $6.4M $18M $38.7M $5.9M $4.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.4M -$16.6M -$38.7M -$6.2M -$4.1M
 
Dividends Paid (Ex Special Dividend) -$5.8M -$5.8M -$5.8M -$5.9M -$6.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $203M $230M $175M $175M
Long-Term Debt Repaid -$2.3M -$130M -$151.7M -$190.9M -$156.7M
Repurchase of Common Stock -$13.1M -$5.5M -- -- -$8M
Other Financing Activities -$2.9M -$3M -$5.6M -$5.8M -$6.7M
Cash From Financing -$23.8M $59.1M $67M -$27.1M -$2.5M
 
Beginning Cash (CF) $396M $271.7M $207.4M $283.2M $328M
Foreign Exchange Rate Adjustment -$2M -$1.3M $854K -$2.3M $2.4M
Additions / Reductions $6.4M -$25.5M $3.4M $15.2M $24.9M
Ending Cash (CF) $400.4M $244.9M $211.7M $296.1M $355.3M
 
Levered Free Cash Flow $30.2M -$86M -$63.6M $42.6M $27.3M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 41.65% over the past day.

Buy
62
RGC alert for May 9

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
85
TPB alert for May 9

Turning Point Brands [TPB] is down 6.67% over the past day.

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

Show me the best stock