Financhill
Sell
28

BNTGY Quote, Financials, Valuation and Earnings

Last price:
$12.08
Seasonality move :
-1.47%
Day range:
$11.94 - $12.14
52-week range:
$11.58 - $18.72
Dividend yield:
7.37%
P/E ratio:
14.85x
P/S ratio:
0.50x
P/B ratio:
1.79x
Volume:
242K
Avg. volume:
113.9K
1-year change:
-32.53%
Market cap:
$8.7B
Revenue:
$18.2B
EPS (TTM):
$0.81
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $14.4B $13.5B $17B $20.5B $18.2B
Revenue Growth (YoY) -3.14% -6.16% 26.33% 20.41% -11.16%
 
Cost of Revenues $11.3B $10.2B $13B $15.9B $13.9B
Gross Profit $3.1B $3.3B $4B $4.6B $4.4B
Gross Profit Margin 21.39% 24.33% 23.49% 22.23% 23.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $368.5M $453M $626.9M $631.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.3B $2.5B $3.1B $3.1B $3.2B
Operating Income $804.2M $820.2M $882.3M $1.5B $1.2B
 
Net Interest Expenses $73.6M $74.1M $70.2M $90.1M $103.7M
EBT. Incl. Unusual Items $709.1M $723.2M $769.4M $1.3B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $183.8M $182.2M $223.5M $350.5M $305M
Net Income to Company $525.3M $541.1M $545.9M $951.8M $780.7M
 
Minority Interest in Earnings -$2.8M -$8.3M -$15.5M -$16.6M -$6.7M
Net Income to Common Excl Extra Items $522.5M $532.8M $530.4M $935.2M $774M
 
Basic EPS (Cont. Ops) $0.68 $0.69 $0.69 $1.21 $1.02
Diluted EPS (Cont. Ops) $0.68 $0.69 $0.68 $1.21 $1.02
Weighted Average Basic Share $772.5M $772.5M $772.5M $772.5M $755.5M
Weighted Average Diluted Share $772.5M $772.5M $774.5M $772.5M $755.5M
 
EBITDA $1.1B $1.1B $1.3B $1.8B $1.6B
EBIT $814M $803.2M $842.4M $1.4B $1.2B
 
Revenue (Reported) $14.4B $13.5B $17B $20.5B $18.2B
Operating Income (Reported) $804.2M $820.2M $882.3M $1.5B $1.2B
Operating Income (Adjusted) $814M $803.2M $842.4M $1.4B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.4B $4.4B $5.1B $4.5B $4.5B
Revenue Growth (YoY) -6.9% 30.83% 16.58% -13.37% 0.53%
 
Cost of Revenues $2.6B $3.4B $4B $3.4B $3.4B
Gross Profit $813M $1B $1.1B $1.1B $1.1B
Gross Profit Margin 24.13% 23.07% 21.69% 24.32% 25.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $606.9M $724.6M $731.6M $794.4M $904.7M
Operating Income $206M $292.1M $382.7M $288.3M $216.1M
 
Net Interest Expenses $18.6M $17.7M $34.2M $30.2M $52.1M
EBT. Incl. Unusual Items $189.4M $270.4M $339.3M $260.1M $164.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48.4M $80.5M $88.6M $66.7M $32.6M
Net Income to Company $157.2M $183.6M $219M $192.7M $138.8M
 
Minority Interest in Earnings -$3.3M -$4.2M -$1.9M -$1.4M -$2M
Net Income to Common Excl Extra Items $137.8M $185.6M $248.7M $192M $130M
 
Basic EPS (Cont. Ops) $0.18 $0.24 $0.32 $0.26 $0.18
Diluted EPS (Cont. Ops) $0.18 $0.24 $0.32 $0.26 $0.18
Weighted Average Basic Share $775M $772.5M $771.6M $747M $720.7M
Weighted Average Diluted Share $775M $774M $771.6M $747M $720.7M
 
EBITDA $292.8M $384.8M $463.4M $398.4M $350.7M
EBIT $208.4M $289.5M $369.5M $292.6M $208.5M
 
Revenue (Reported) $3.4B $4.4B $5.1B $4.5B $4.5B
Operating Income (Reported) $206M $292.1M $382.7M $288.3M $216.1M
Operating Income (Adjusted) $208.4M $289.5M $369.5M $292.6M $208.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.5B $15.8B $20.2B $18.8B $17.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.3B $12B $15.7B $14.4B $13.2B
Gross Profit $3.2B $3.8B $4.5B $4.4B $4.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.4B $2.9B $3.1B $3.2B $3.4B
Operating Income $798.7M $925.4M $1.4B $1.2B $973M
 
Net Interest Expenses $64.7M $55.4M $108.2M $101M $136.1M
EBT. Incl. Unusual Items $709.3M $847.2M $1.3B $1B $844M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $183.9M $233.9M $341M $269.8M $245.2M
Net Income to Company $545.4M $591.5M $879M $784.6M $601.5M
 
Minority Interest in Earnings -$4.8M -$15.5M -$18.4M -$7.7M -$8.5M
Net Income to Common Excl Extra Items $520.6M $597.7M $902.5M $733.1M $590.4M
 
Basic EPS (Cont. Ops) $0.67 $0.77 $1.17 $0.96 $0.81
Diluted EPS (Cont. Ops) $0.67 $0.77 $1.17 $0.96 $0.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $1.3B $1.7B $1.6B $1.5B
EBIT $797.7M $917.6M $1.4B $1.1B $985.3M
 
Revenue (Reported) $13.5B $15.8B $20.2B $18.8B $17.6B
Operating Income (Reported) $798.7M $925.4M $1.4B $1.2B $973M
Operating Income (Adjusted) $797.7M $917.6M $1.4B $1.1B $985.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10B $12.4B $15.6B $14B $13.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.6B $9.4B $12.1B $10.6B $10B
Gross Profit $2.4B $2.9B $3.5B $3.3B $3.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B $2.2B $2.2B $2.3B $2.5B
Operating Income $626.4M $733.8M $1.3B $972.8M $756.5M
 
Net Interest Expenses $68.4M $50.8M $89M $99.8M $132M
EBT. Incl. Unusual Items $545.7M $670.6M $1.2B $861.2M $619.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $142.3M $194.7M $311.3M $228.5M $168.8M
Net Income to Company $419.3M $469.7M $802.8M $635.6M $456.4M
 
Minority Interest in Earnings -$4.3M -$11.2M -$14.2M -$5.1M -$6.8M
Net Income to Common Excl Extra Items $399.1M $464.7M $834.7M $627.6M $444.1M
 
Basic EPS (Cont. Ops) $0.52 $0.60 $1.08 $0.83 $0.61
Diluted EPS (Cont. Ops) $0.52 $0.60 $1.08 $0.83 $0.61
Weighted Average Basic Share $2.3B $2.3B $2.3B $2.3B $2.2B
Weighted Average Diluted Share $2.3B $2.3B $2.3B $2.3B $2.2B
 
EBITDA $858.6M $1.1B $1.5B $1.3B $1.1B
EBIT $607.8M $723.5M $1.2B $960.3M $735.3M
 
Revenue (Reported) $10B $12.4B $15.6B $14B $13.3B
Operating Income (Reported) $626.4M $733.8M $1.3B $972.8M $756.5M
Operating Income (Adjusted) $607.8M $723.5M $1.2B $960.3M $735.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $582.8M $893.3M $798.2M $1.1B $637.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $2B $2.6B $2.9B $2.5B
Inventory $1.3B $1.2B $1.8B $1.9B $1.5B
Prepaid Expenses $48.4M $59.2M $79.3M $93.7M $110.9M
Other Current Assets -- -- -- -- --
Total Current Assets $4.2B $4.4B $5.6B $6.3B $5.1B
 
Property Plant And Equipment $1.8B $1.9B $1.9B $1.9B $2.1B
Long-Term Investments -- -- -- -- --
Goodwill $3B $3.2B $3.4B $3.3B $3.5B
Other Intangibles $418.7M $459M $419.7M $373M $400.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $9.6B $10B $11.5B $12.2B $11.4B
 
Accounts Payable $1.2B $1.3B $2B $1.7B $1.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $112.6M $122.8M $126.5M $118M $135.7M
Other Current Liabilities $192.2M $306.3M $370.1M $329.8M $316.8M
Total Current Liabilities $2.3B $2.6B $4B $3.5B $3.3B
 
Long-Term Debt $2.1B $1.8B $1.8B $2.4B $2B
Capital Leases -- -- -- -- --
Total Liabilities $5.6B $5.6B $7B $7B $6.6B
 
Common Stock $173.1M $190M $174.9M $165.7M $163M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.9B $4.4B $4.4B $5.1B $4.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $70.8M $76.1M $91.8M $53.8M $57.5M
Total Equity $4B $4.4B $4.5B $5.2B $4.8B
 
Total Liabilities and Equity $9.6B $10B $11.5B $12.2B $11.4B
Cash and Short Terms $582.8M $893.3M $798.2M $1.1B $637.7M
Total Debt $2.4B $2B $2.5B $2.7B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1B $631M $1.4B $573.6M $824.5M
Short Term Investments $37.7M $18.7M $35.8M $11.1M $11.1M
Accounts Receivable, Net $1.9B $2.5B $3B $2.6B $2.6B
Inventory $1.2B $1.7B $2B $1.5B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4.5B $5.2B $6.8B $5.2B $5.7B
 
Property Plant And Equipment $1.8B $1.8B $1.7B $1.9B $2.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $9.9B $11.1B $12.3B $11.1B $12.5B
 
Accounts Payable $1.4B $1.9B $2.1B $1.8B $1.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $120.1M $127.2M $112.1M $130.1M $146.5M
Other Current Liabilities $518.2M $683.6M $716.2M $625.7M $669.2M
Total Current Liabilities $2.4B $3.3B $4.1B $3.1B $3.9B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $6.6B $7.4B $6.2B $7.6B
 
Common Stock $181.4M $179.2M $151.9M $163.5M $161.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $70.4M $88.4M $50.9M $44.6M $60.2M
Total Equity $4.2B $4.5B $4.9B $4.8B $4.9B
 
Total Liabilities and Equity $9.9B $11.1B $12.3B $11.1B $12.5B
Cash and Short Terms $1.1B $649.7M $1.4B $584.7M $835.6M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $525.3M $541.1M $545.9M $951.8M $780.7M
Depreciation & Amoritzation $328.2M $339.8M $441.9M $428.6M $420.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $105.1M $132.1M -$593M -$323.5M $472M
Change in Inventories $115.9M $132.7M -$575.4M -$99.2M $437.5M
Cash From Operations $984.4M $1.4B $459.8M $1B $1.8B
 
Capital Expenditures $228.4M $227.4M $235.8M $281.8M $347.6M
Cash Acquisitions -$201.7M -$51.5M -$497.5M -$165.3M -$291.4M
Cash From Investing -$416.7M -$255.9M -$720M -$423.3M -$604.4M
 
Dividends Paid (Ex Special Dividend) -$207.6M -$220.5M -$246.8M -$236.2M -$329.9M
Special Dividend Paid
Long-Term Debt Issued $104.9M $52.4M -- $852.1M $376.9M
Long-Term Debt Repaid -$324.9M -$540.1M -- -$599.9M -$1B
Repurchase of Common Stock -- -- -- -- -$537.2M
Other Financing Activities -- -- $596.8M -$103.8M -$11.2M
Cash From Financing -$429.2M -$840.1M $206M -$238.1M -$1.7B
 
Beginning Cash (CF) $440.9M $594.2M $859.3M $743.5M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $138.5M $296.1M -$54.2M $347.5M -$485.2M
Ending Cash (CF) $582.5M $829.5M $834.1M $1.1B $624.6M
 
Levered Free Cash Flow $756M $1.2B $224M $727.1M $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $157.2M $183.6M $219M $192.7M $138.8M
Depreciation & Amoritzation $94.7M $90.1M $83.3M $105.5M $146.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$34.1M -$1.7M $156.2M $96.4M $127M
Change in Inventories $171.8M -$99.1M $63.6M $141.9M -$54M
Cash From Operations $561M $238.2M $415.9M $472.4M $337M
 
Capital Expenditures $50.8M $40.2M $47.3M $65.7M $86.3M
Cash Acquisitions -$4.3M -$429.6M -$29.9M -$69M -$64.8M
Cash From Investing -$51.6M -$464M -$72.3M -$130.4M -$149.6M
 
Dividends Paid (Ex Special Dividend) -$13.1M $5.4M $12.9M $502.9K -$7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1M $325.5M $652.5M $9.7M $50.5M
Long-Term Debt Repaid -$103.3M -$71.5M -$66.7M -$103.9M -$74.9M
Repurchase of Common Stock -- -- -- -$289.4M -$5.8M
Other Financing Activities -- -$19.5M $3.3M -$13.1M --
Cash From Financing -$114.5M $201M $569.2M -$437M -$84.2M
 
Beginning Cash (CF) $616M $678.3M $548.6M $678.9M $708.3M
Foreign Exchange Rate Adjustment -$27.8M $6.9M $28.2M $7.9M -$6.7M
Additions / Reductions $394.9M -$24.8M $912.7M -$95M $103.2M
Ending Cash (CF) $1B $641.4M $1.4B $590M $811.9M
 
Levered Free Cash Flow $510.2M $198M $368.6M $406.7M $250.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $545.4M $591.5M $879M $784.6M $601.5M
Depreciation & Amoritzation $347M $413.2M $378.1M $467.9M $472.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $248.3M -$450.7M -$647.6M $481.1M $114.2M
Change in Inventories $242M -$324.1M -$489.4M $515.4M -$85.2M
Cash From Operations $1.4B $686.6M $683.3M $1.7B $1.1B
 
Capital Expenditures $241.4M $203.8M $256.1M $307.5M $416.4M
Cash Acquisitions -$102.3M -$515.4M -$33.2M -$241.4M -$538M
Cash From Investing -$330.4M -$693.4M -$268.8M -$532.3M -$919.8M
 
Dividends Paid (Ex Special Dividend) -$227.2M -$240.7M -$226.5M -$342.3M -$331.6M
Special Dividend Paid
Long-Term Debt Issued $51.9M $512.3M $300.4M $375.5M $1.4B
Long-Term Debt Repaid -$309.4M -$403.6M -$4.2M -$1.4B -$569M
Repurchase of Common Stock -- -- -- -$478.2M -$334.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$486.4M -$389M $452M -$2.1B $19.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $545.8M -$395.9M $866.4M -$878.3M $242.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $482.8M $427.1M $1.4B $727.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $419.3M $469.7M $802.8M $635.6M $456.4M
Depreciation & Amoritzation $260.9M $334.4M $270.6M $309.9M $362.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $77.1M -$505.8M -$560.4M $244.2M -$113.6M
Change in Inventories $112.1M -$344.6M -$258.7M $355.9M -$166.7M
Cash From Operations $1B $334.6M $558.1M $1.3B $608M
 
Capital Expenditures $153.2M $129.6M $149.9M $175.6M $244.4M
Cash Acquisitions -$31.1M -$495M -$30.6M -$106.8M -$353.4M
Cash From Investing -$175.2M -$612.6M -$161.5M -$270.5M -$585.9M
 
Dividends Paid (Ex Special Dividend) -$225.8M -$246M -$225.7M -$331.8M -$333.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $53.7M $513.6M $814M $337.3M $1.4B
Long-Term Debt Repaid -$234.8M -$98.3M -$102.6M -$936.5M -$484.6M
Repurchase of Common Stock -- -- -- -$478.2M -$275.1M
Other Financing Activities -- -$19.5M -$94.7M -$11.2M --
Cash From Financing -$408.1M $42.9M $288.9M -$1.5B $165.6M
 
Beginning Cash (CF) $1.8B $2.4B $2.1B $2.7B $1.9B
Foreign Exchange Rate Adjustment -$46.9M $20.2M $53M -$10.2M -$4.1M
Additions / Reductions $456.9M -$235.1M $685.5M -$540.3M $187.7M
Ending Cash (CF) $2.3B $2.2B $2.8B $2.2B $2.1B
 
Levered Free Cash Flow $887M $205M $408.2M $1.1B $363.6M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock