Financhill
Sell
32

BEN Quote, Financials, Valuation and Earnings

Last price:
$20.41
Seasonality move :
8.67%
Day range:
$20.03 - $20.54
52-week range:
$18.95 - $29.41
Dividend yield:
6.21%
P/E ratio:
23.42x
P/S ratio:
1.21x
P/B ratio:
0.84x
Volume:
2.9M
Avg. volume:
3.9M
1-year change:
-31.24%
Market cap:
$10.5B
Revenue:
$8.5B
EPS (TTM):
$0.86
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.6B $8.4B $8.3B $7.8B $8.5B
Revenue Growth (YoY) -1.82% 51.36% -1.78% -5.15% 8.01%
 
Cost of Revenues $1.1B $1.4B $1.4B $1.5B $1.7B
Gross Profit $4.5B $7B $6.8B $6.3B $6.8B
Gross Profit Margin 80.91% 83.04% 82.76% 80.9% 80.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $4.2B $4.1B $4.1B $4.7B
Other Inc / (Exp) -$193.4M $465.6M -$117.7M $24.8M -$237.5M
Operating Expenses $3.3B $4.9B $4.9B $4.9B $5.6B
Operating Income $1.2B $2.1B $1.9B $1.4B $1.2B
 
Net Interest Expenses $33.4M $85.4M $98.2M $123.7M $97.2M
EBT. Incl. Unusual Items $1B $2.4B $1.7B $1.3B $823.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $230.8M $349.6M $396.2M $312.3M $215.3M
Net Income to Company $787.1M $2.1B $1.3B $1B $607.9M
 
Minority Interest in Earnings $11.8M -$263.4M -$41.3M -$142.9M -$143.1M
Net Income to Common Excl Extra Items $798.9M $1.8B $1.3B $882.8M $464.8M
 
Basic EPS (Cont. Ops) $1.59 $3.58 $2.53 $1.72 $0.85
Diluted EPS (Cont. Ops) $1.59 $3.57 $2.53 $1.72 $0.85
Weighted Average Basic Share $491.9M $489.9M $488.7M $490M $509.5M
Weighted Average Diluted Share $492.4M $490.6M $489.3M $490.8M $510.3M
 
EBITDA $1.2B $2.8B $2.2B $1.9B $1.4B
EBIT $1.1B $2.5B $1.8B $1.5B $920.4M
 
Revenue (Reported) $5.6B $8.4B $8.3B $7.8B $8.5B
Operating Income (Reported) $1.2B $2.1B $1.9B $1.4B $1.2B
Operating Income (Adjusted) $1.1B $2.5B $1.8B $1.5B $920.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $2.2B $1.9B $2B $2.2B
Revenue Growth (YoY) 26.54% 27.92% -11.1% 2.43% 11.33%
 
Cost of Revenues $335.2M $337.5M $347.5M $367.9M $436.9M
Gross Profit $1.4B $1.8B $1.6B $1.6B $1.8B
Gross Profit Margin 80.34% 84.53% 82.08% 81.48% 80.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $992.3M $1.1B $985.3M $1B $1.2B
Other Inc / (Exp) -$6M $160.8M -$119.8M $37.1M -$316.5M
Operating Expenses $1.1B $1.3B $1.2B $1.2B $1.5B
Operating Income $235.4M $591.3M $401.1M $400.7M $295.3M
 
Net Interest Expenses $29.8M $14.1M $27.1M $24.4M $25M
EBT. Incl. Unusual Items $199.6M $738M $254.2M $413.4M -$46.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $73.1M -$4.8M $48.5M $75M $9.5M
Net Income to Company $126.5M $742.8M $205.7M $338.4M -$55.7M
 
Minority Interest in Earnings -$47.6M -$77.1M $27M -$42.9M -$29M
Net Income to Common Excl Extra Items $78.9M $665.7M $232.7M $295.5M -$84.7M
 
Basic EPS (Cont. Ops) $0.15 $1.31 $0.46 $0.58 -$0.19
Diluted EPS (Cont. Ops) $0.15 $1.30 $0.46 $0.58 -$0.19
Weighted Average Basic Share $491M $488.7M $487.5M $489.1M $516.4M
Weighted Average Diluted Share $491.5M $489.7M $488.1M $490.2M $517.2M
 
EBITDA $274.1M $817.7M $389.8M $550.3M $92.6M
EBIT $218M $752.1M $281.3M $437.8M -$21.2M
 
Revenue (Reported) $1.7B $2.2B $1.9B $2B $2.2B
Operating Income (Reported) $235.4M $591.3M $401.1M $400.7M $295.3M
Operating Income (Adjusted) $218M $752.1M $281.3M $437.8M -$21.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.6B $8.4B $8.3B $7.8B $8.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.4B $1.4B $1.5B $1.7B
Gross Profit $4.5B $7B $6.8B $6.3B $6.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.9B $4.2B $4.1B $4.1B $4.7B
Other Inc / (Exp) -$193.4M $465.6M -$117.7M $26M -$237.5M
Operating Expenses $3.3B $4.9B $4.9B $4.9B $5.6B
Operating Income $1.2B $2.1B $1.9B $1.4B $1.2B
 
Net Interest Expenses $33.4M $85.4M $98.2M $123.7M $97.2M
EBT. Incl. Unusual Items $1B $2.4B $1.7B $1.3B $823.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $230.8M $349.6M $396.2M $312.3M $215.3M
Net Income to Company $787.1M $2.1B $1.3B $1B $607.9M
 
Minority Interest in Earnings $11.8M -$263.4M -$41.3M -$144.1M -$143.1M
Net Income to Common Excl Extra Items $798.9M $1.8B $1.3B $882.8M $464.8M
 
Basic EPS (Cont. Ops) $1.59 $3.58 $2.53 $1.72 $0.86
Diluted EPS (Cont. Ops) $1.59 $3.57 $2.52 $1.72 $0.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $2.8B $2.2B $1.9B $1.4B
EBIT $1.1B $2.5B $1.8B $1.5B $920.4M
 
Revenue (Reported) $5.6B $8.4B $8.3B $7.8B $8.5B
Operating Income (Reported) $1.2B $2.1B $1.9B $1.4B $1.2B
Operating Income (Adjusted) $1.1B $2.5B $1.8B $1.5B $920.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.4B $8.3B $7.8B $8.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.4B $1.5B $1.7B --
Gross Profit $7B $6.8B $6.3B $6.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2B $4.1B $4.1B $4.7B --
Other Inc / (Exp) $465.6M -$117.7M $26M -$237.5M --
Operating Expenses $4.9B $4.9B $4.9B $5.6B --
Operating Income $2.1B $1.9B $1.4B $1.2B --
 
Net Interest Expenses $85.4M $98.2M $123.7M $97.2M --
EBT. Incl. Unusual Items $2.4B $1.7B $1.3B $823.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $349.6M $396.2M $312.3M $215.3M --
Net Income to Company $2.1B $1.3B $1B $607.9M --
 
Minority Interest in Earnings -$263.4M -$41.3M -$144.1M -$143.1M --
Net Income to Common Excl Extra Items $1.8B $1.3B $882.8M $464.8M --
 
Basic EPS (Cont. Ops) $3.58 $2.53 $1.72 $0.86 --
Diluted EPS (Cont. Ops) $3.57 $2.52 $1.72 $0.86 --
Weighted Average Basic Share $2B $2B $2B $2B --
Weighted Average Diluted Share $2B $2B $2B $2B --
 
EBITDA $2.8B $2.2B $1.9B $1.4B --
EBIT $2.5B $1.8B $1.5B $920.4M --
 
Revenue (Reported) $8.4B $8.3B $7.8B $8.5B --
Operating Income (Reported) $2.1B $1.9B $1.4B $1.2B --
Operating Income (Adjusted) $2.5B $1.8B $1.5B $920.4M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4B $4.6B $4.8B $4.4B $4.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.4B $1.3B $1.3B $1.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.2B $6.1B $6B $5.8B $5.9B
 
Property Plant And Equipment $1.3B $1.2B $1.2B $1.2B $1.8B
Long-Term Investments $5.4B $7.3B $9.5B $11.9B $13.4B
Goodwill $4.5B $4.5B $5.8B $6B $6.2B
Other Intangibles $4.9B $4.7B $5.1B $4.9B $4.8B
Other Long-Term Assets $319.5M $376.3M $395.4M $398.8M $420M
Total Assets $21.7B $24.2B $28.1B $30.1B $32.5B
 
Accounts Payable $1B $1B $1.1B $879.7M $1.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $1.7B $1.6B $1.4B $1.8B
 
Long-Term Debt $5.8B $7.1B $8.8B $11.3B $12.1B
Capital Leases -- -- -- -- --
Total Liabilities $10.3B $11.4B $14.2B $16.5B $17.9B
 
Common Stock $49.5M $50.2M $50M $49.6M $52.4M
Other Common Equity Adj -$407.6M -$377.6M -$621M -$509.3M -$419.5M
Common Equity $10.1B $11.2B $11.5B $11.9B $12.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3B $1.5B $2.4B $1.7B $2.1B
Total Equity $11.4B $12.7B $13.8B $13.6B $14.6B
 
Total Liabilities and Equity $21.7B $24.2B $28.1B $30.1B $32.5B
Cash and Short Terms $4B $4.6B $4.8B $4.4B $4.4B
Total Debt $5.8B $7.1B $8.8B $11.3B $12.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4B $4.6B $4.8B $4.4B $4.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.4B $1.3B $1.3B $1.5B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.2B $6.1B $6B $5.8B $5.9B
 
Property Plant And Equipment $1.3B $1.2B $1.2B $1.2B $1.8B
Long-Term Investments $5.4B $7.3B $9.5B $11.9B $13.4B
Goodwill $4.5B $4.5B $5.8B $6B $6.2B
Other Intangibles $4.9B $4.7B $5.1B $4.9B $4.8B
Other Long-Term Assets $319.5M $376.3M $395.4M $398.8M $420M
Total Assets $21.7B $24.2B $28.1B $30.1B $32.5B
 
Accounts Payable $1B $1B $1.1B $879.7M $1.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $1.7B $1.6B $1.4B $1.8B
 
Long-Term Debt $5.8B $7.1B $8.8B $11.3B $12.1B
Capital Leases -- -- -- -- --
Total Liabilities $10.3B $11.4B $14.2B $16.5B $17.9B
 
Common Stock $49.5M $50.2M $50M $49.6M $52.4M
Other Common Equity Adj -$407.6M -$377.6M -$621M -$509.3M -$419.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3B $1.5B $2.4B $1.7B $2.1B
Total Equity $11.4B $12.7B $13.8B $13.6B $14.6B
 
Total Liabilities and Equity $21.7B $24.2B $28.1B $30.1B $32.5B
Cash and Short Terms $4B $4.6B $4.8B $4.4B $4.4B
Total Debt $5.8B $7.1B $8.8B $11.3B $12.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $787.1M $2.1B $1.3B $1B $607.9M
Depreciation & Amoritzation $128.5M $310.6M $377.8M $445.4M $454.7M
Stock-Based Compensation $122.3M $171.9M $208.2M $182.6M $246.1M
Change in Accounts Receivable $134.7M -$182.5M -$86.7M -$63.2M -$111.8M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.2B $2B $1.1B $971.3M
 
Capital Expenditures $103.7M $79.3M $90.3M $148.8M $177.1M
Cash Acquisitions -$3.8B -$9M -$1.4B -$500.5M $175.1M
Cash From Investing -$4.1B -$2.6B -$3.3B -$3.6B -$2.4B
 
Dividends Paid (Ex Special Dividend) -$533.2M -$559.7M -$583.1M -$607.3M -$656.4M
Special Dividend Paid
Long-Term Debt Issued $1.4B $4.1B $5.2B $3.5B $4.3B
Long-Term Debt Repaid -$334.6M -$2.1B -$3B -$1.4B -$2.2B
Repurchase of Common Stock -$218.2M -$208.2M -$180.8M -$256.3M -$274.4M
Other Financing Activities $408.9M $709.6M $185.2M $812.1M $141.8M
Cash From Financing $734.4M $2B $1.6B $2.1B $1.4B
 
Beginning Cash (CF) $6.2B $4B $4.6B $4.8B $4.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.2B $659.6M $212.5M -$414.4M -$36.8M
Ending Cash (CF) $4B $4.6B $4.8B $4.4B $4.4B
 
Levered Free Cash Flow $979.6M $1.2B $1.9B $940.4M $794.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $394.8M $544.8M $168.8M $256.3M --
Depreciation & Amoritzation $80M $80.7M $108.3M $111.5M --
Stock-Based Compensation $41M $59.4M $69.5M $66.8M --
Change in Accounts Receivable -$14.4M -$140.6M $14.6M -$36.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $291.2M $166.4M -$256.3M -$251.9M --
 
Capital Expenditures $13.6M $16.7M $27.4M $19.5M --
Cash Acquisitions -- -$372.3M -$493.7M -- --
Cash From Investing -$811.6M -$728.6M -$1B -$137.6M --
 
Dividends Paid (Ex Special Dividend) -$134.8M -$143.1M -$148.4M -$155.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $1.7B $1.1B $39.8M --
Long-Term Debt Repaid -$207.4M -$1.2B -$277.9M -$22M --
Repurchase of Common Stock -$45.1M -$21.7M -$14.2M -$58.8M --
Other Financing Activities $56.7M $132.6M $269.3M $37.7M --
Cash From Financing $960.8M $467.3M $958.9M -$159M --
 
Beginning Cash (CF) $4B $4.6B $4.8B $4.4B --
Foreign Exchange Rate Adjustment $27.7M -$8M $59.7M $25.7M --
Additions / Reductions $440.4M -$94.9M -$340M -$548.5M --
Ending Cash (CF) $4.5B $4.5B $4.5B $3.9B --
 
Levered Free Cash Flow $277.6M $149.7M -$283.7M -$271.4M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $787.1M $2.1B $1.3B $1B $607.9M
Depreciation & Amoritzation $128.5M $310.6M $377.8M $445.4M $454.7M
Stock-Based Compensation $122.3M $171.9M $208.2M $182.6M $246.1M
Change in Accounts Receivable $134.7M -$182.5M -$86.7M -$63.2M -$111.8M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.2B $2B $1.1B $971.3M
 
Capital Expenditures $103.7M $79.3M $90.3M $148.8M $177.1M
Cash Acquisitions -$3.8B -$9M -$1.4B -$500.5M $175.1M
Cash From Investing -$4.1B -$2.6B -$3.3B -$3.6B -$2.4B
 
Dividends Paid (Ex Special Dividend) -$533.2M -$559.7M -$583.1M -$607.3M -$656.4M
Special Dividend Paid
Long-Term Debt Issued $1.4B $4.1B $5.2B $3.5B $4.3B
Long-Term Debt Repaid -$334.6M -$2.1B -$3B -$1.4B -$2.2B
Repurchase of Common Stock -$218.2M -$208.2M -$180.8M -$256.3M -$274.4M
Other Financing Activities $408.9M $709.6M $185.2M $812.1M $141.8M
Cash From Financing $734.4M $2B $1.6B $2.1B $1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.2B $659.6M $212.5M -$414.4M -$36.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $979.6M $1.2B $1.9B $940.4M $794.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $394.8M $544.8M $168.8M $256.3M --
Depreciation & Amoritzation $80M $80.7M $108.3M $111.5M --
Stock-Based Compensation $41M $59.4M $69.5M $66.8M --
Change in Accounts Receivable -$14.4M -$140.6M $14.6M -$36.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $291.2M $166.4M -$256.3M -$251.9M --
 
Capital Expenditures $13.6M $16.7M $27.4M $19.5M --
Cash Acquisitions -- -$372.3M -$493.7M -- --
Cash From Investing -$811.6M -$728.6M -$1B -$137.6M --
 
Dividends Paid (Ex Special Dividend) -$134.8M -$143.1M -$148.4M -$155.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $1.7B $1.1B $39.8M --
Long-Term Debt Repaid -$207.4M -$1.2B -$277.9M -$22M --
Repurchase of Common Stock -$45.1M -$21.7M -$14.2M -$58.8M --
Other Financing Activities $56.7M $132.6M $269.3M $37.7M --
Cash From Financing $960.8M $467.3M $958.9M -$159M --
 
Beginning Cash (CF) $4B $4.6B $4.8B $4.4B --
Foreign Exchange Rate Adjustment $27.7M -$8M $59.7M $25.7M --
Additions / Reductions $440.4M -$94.9M -$340M -$548.5M --
Ending Cash (CF) $4.5B $4.5B $4.5B $3.9B --
 
Levered Free Cash Flow $277.6M $149.7M -$283.7M -$271.4M --

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

GET BETTER TRADE IDEAS

Popular

Why Did Carlos Slim Buy PBF Energy?
Why Did Carlos Slim Buy PBF Energy?

Carlos Slim made a splash in a surprising sector last…

Is Booking Holdings Stock Undervalued?
Is Booking Holdings Stock Undervalued?

There is a lot of humdrum in the market about…

Broadcom vs American Express: Which Is Best?
Broadcom vs American Express: Which Is Best?

Chip giant Broadcom Inc. (NASDAQ:AVGO) and card company American Express…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 116x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Sell
47
DRUG alert for Jan 3

Bright Minds Biosciences [DRUG] is down 4.28% over the past day.

Buy
88
BMA alert for Jan 3

Banco Macro SA [BMA] is up 0.88% over the past day.

Sell
50
AGFY alert for Jan 3

Agrify [AGFY] is down 5.86% over the past day.

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

Show me the best stock