Financhill
Sell
34

BRX Quote, Financials, Valuation and Earnings

Last price:
$27.24
Seasonality move :
-3.56%
Day range:
$27.07 - $27.81
52-week range:
$20.80 - $30.67
Dividend yield:
3.98%
P/E ratio:
25.37x
P/S ratio:
6.52x
P/B ratio:
2.87x
Volume:
6M
Avg. volume:
2M
1-year change:
17.85%
Market cap:
$8.3B
Revenue:
$1.2B
EPS (TTM):
$1.08
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.2B $1.1B $1.2B $1.2B $1.2B
Revenue Growth (YoY) -5.35% -9.84% 9.4% 5.71% 2.21%
 
Cost of Revenues $295.9M $280.6M $297.8M $311.8M $320M
Gross Profit $872.4M $772.6M $854.5M $906.3M $925M
Gross Profit Margin 74.68% 73.36% 74.16% 74.4% 74.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $102.3M $98.3M $105.5M $117.2M $117.1M
Other Inc / (Exp) $26.9M -$17.6M $43.1M $102.3M $50.2M
Operating Expenses $434.7M $433.9M $432.6M $462M $479.4M
Operating Income $437.7M $338.8M $421.9M $444.3M $445.6M
 
Net Interest Expenses $189.8M $200M $194.8M $192.4M $190.7M
EBT. Incl. Unusual Items $274.8M $121.2M $270.2M $354.2M $305.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $274.8M $121.2M $270.2M $354.2M $305.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $274.8M $121.2M $270.2M $354.2M $305.1M
 
Basic EPS (Cont. Ops) $0.92 $0.41 $0.91 $1.18 $1.01
Diluted EPS (Cont. Ops) $0.92 $0.41 $0.90 $1.17 $1.01
Weighted Average Basic Share $298.2M $297M $297.4M $299.9M $301M
Weighted Average Diluted Share $299.3M $297.9M $298.8M $301.7M $302.4M
 
EBITDA $797M $656.7M $792.1M $891.4M $858.1M
EBIT $464.5M $321.2M $465M $546.6M $495.8M
 
Revenue (Reported) $1.2B $1.1B $1.2B $1.2B $1.2B
Operating Income (Reported) $437.7M $338.8M $421.9M $444.3M $445.6M
Operating Income (Adjusted) $464.5M $321.2M $465M $546.6M $495.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $253.9M $290.2M $304.7M $307.3M $320.7M
Revenue Growth (YoY) -13.32% 14.28% 5.02% 0.84% 4.35%
 
Cost of Revenues $66.9M $72.5M $77.5M $77.2M $79.3M
Gross Profit $187M $217.6M $227.3M $230.1M $241.3M
Gross Profit Margin 73.65% 75% 74.58% 74.88% 75.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.7M $25.3M $29.1M $29.2M $30.3M
Other Inc / (Exp) $7.2M -$15.6M $15.1M $6.4M $36M
Operating Expenses $115.2M $107M $113.9M $125.4M $125.1M
Operating Income $71.8M $110.6M $113.4M $104.7M $116.3M
 
Net Interest Expenses $51M $48.9M $48.7M $47.4M $55.4M
EBT. Incl. Unusual Items $27.9M $46.1M $79.7M $63.7M $96.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $27.9M $46.1M $79.7M $63.7M $96.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.9M $46.1M $79.7M $63.7M $96.8M
 
Basic EPS (Cont. Ops) $0.09 $0.15 $0.26 $0.21 $0.32
Diluted EPS (Cont. Ops) $0.09 $0.15 $0.26 $0.21 $0.32
Weighted Average Basic Share $296.6M $297.2M $300.2M $301M $302.7M
Weighted Average Diluted Share $296.9M $298.3M $301.3M $302.5M $303.6M
 
EBITDA $166.4M $176.8M $213.2M $207.4M $247.1M
EBIT $78.9M $95.1M $128.5M $111.1M $152.3M
 
Revenue (Reported) $253.9M $290.2M $304.7M $307.3M $320.7M
Operating Income (Reported) $71.8M $110.6M $113.4M $104.7M $116.3M
Operating Income (Adjusted) $78.9M $95.1M $128.5M $111.1M $152.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1B $1.1B $1.2B $1.2B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $282.6M $291.4M $310.7M $318.3M $314M
Gross Profit $794.4M $835M $894.1M $918.8M $959.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $101.9M $99.9M $115.8M $117.3M $118.7M
Other Inc / (Exp) -$4.6M $8.3M $76M $93.4M $63.4M
Operating Expenses $435.9M $430.5M $450.8M $480.7M $486.2M
Operating Income $358.5M $404.5M $443.4M $438.1M $472.9M
 
Net Interest Expenses $195.1M $199.4M $191.1M $192M $207.8M
EBT. Incl. Unusual Items $158.8M $213.3M $328.3M $339.5M $328.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $158.8M $213.3M $328.3M $339.5M $328.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $158.8M $213.3M $328.3M $339.5M $328.6M
 
Basic EPS (Cont. Ops) $0.53 $0.71 $1.09 $1.13 $1.08
Diluted EPS (Cont. Ops) $0.53 $0.71 $1.08 $1.12 $1.08
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $687.9M $743.3M $867.2M $898.4M $906.3M
EBIT $354M $412.7M $519.4M $531.6M $536.3M
 
Revenue (Reported) $1.1B $1.1B $1.2B $1.2B $1.3B
Operating Income (Reported) $358.5M $404.5M $443.4M $438.1M $472.9M
Operating Income (Adjusted) $354M $412.7M $519.4M $531.6M $536.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $783.9M $857M $909.5M $928.6M $956.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $207.1M $217.8M $230.7M $237.2M $231.2M
Gross Profit $576.8M $639.1M $678.8M $691.3M $725.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $74.8M $76.4M $86.8M $86.9M $88.4M
Other Inc / (Exp) -$5.7M $20.2M $53.1M $44.3M $57.5M
Operating Expenses $326.1M $322.8M $340.9M $359.7M $366.5M
Operating Income $250.7M $316.4M $337.9M $331.7M $358.9M
 
Net Interest Expenses $148.2M $147.6M $143.9M $143.5M $160.6M
EBT. Incl. Unusual Items $96.8M $188.9M $247M $232.4M $255.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $96.8M $188.9M $247M $232.4M $255.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $96.8M $188.9M $247M $232.4M $255.9M
 
Basic EPS (Cont. Ops) $0.32 $0.63 $0.82 $0.77 $0.84
Diluted EPS (Cont. Ops) $0.32 $0.63 $0.81 $0.77 $0.84
Weighted Average Basic Share $890.9M $891.5M $898.7M $902.8M $906.9M
Weighted Average Diluted Share $891.9M $894.4M $901.9M $906.6M $909.2M
 
EBITDA $496.3M $582.9M $648.1M $652.1M $696.9M
EBIT $245M $336.5M $391M $375.9M $416.4M
 
Revenue (Reported) $783.9M $857M $909.5M $928.6M $956.6M
Operating Income (Reported) $250.7M $316.4M $337.9M $331.7M $358.9M
Operating Income (Adjusted) $245M $336.5M $391M $375.9M $416.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $19.1M $368.7M $296.6M $16.5M $866K
Short Term Investments $18.1M $19.5M $20.2M $21.7M $19.9M
Accounts Receivable, Net $234.2M $240.3M $234.9M $264.1M $278.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $296M $648M $569M $317.5M $317.6M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $60.2M $50.8M $49.8M $62.7M $54.2M
Total Assets $8.1B $8.3B $8.4B $8.4B $8.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $1.1B $790.9M $951M $1.1B
 
Long-Term Debt $4.2B $4.5B $4.9B $4.6B $4.4B
Capital Leases -- -- -- -- --
Total Liabilities $5.4B $5.7B $5.7B $5.6B $5.5B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$9.5M -$28.1M -$12.7M $8.9M -$2.7M
Common Equity $2.7B $2.7B $2.7B $2.9B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.7B $2.7B $2.7B $2.9B $2.9B
 
Total Liabilities and Equity $8.1B $8.3B $8.4B $8.4B $8.3B
Cash and Short Terms $37.2M $388.2M $316.9M $38.2M $20.8M
Total Debt $4.9B $5.2B $5.2B $5B $4.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $609.8M $397.2M $23.6M $861K $451.3M
Short Term Investments $20M $20.8M $22M $20.6M $21.2M
Accounts Receivable, Net $246.3M $229.4M $249M $262.8M $260.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $877.5M $696.6M $332.3M $312.1M $734.2M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $51.6M $48.7M $63.1M $62.6M $50M
Total Assets $8.6B $8.4B $8.5B $8.3B $8.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $444.6M $495.2M $748.1M $548.4M $530.6M
 
Long-Term Debt $5.5B $5.2B $4.9B $4.9B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.9B $5.7B $5.7B $5.5B $5.9B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$31.2M -$17.6M $8M $12.2M -$759K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.7B $2.7B $2.8B $2.9B $2.9B
 
Total Liabilities and Equity $8.6B $8.4B $8.5B $8.3B $8.7B
Cash and Short Terms $629.8M $418M $45.6M $21.5M $472.5M
Total Debt $5.5B $5.2B $5.1B $4.9B $5.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $274.8M $121.2M $270.2M $354.2M $305.1M
Depreciation & Amoritzation $313.6M $319.1M $327.2M $344.7M $362.3M
Stock-Based Compensation $12.7M $11M $17.1M $23.4M $20.8M
Change in Accounts Receivable -$27M -$9.8M $2.2M -$32M -$16.5M
Change in Inventories -- -- -- -- --
Cash From Operations $528.7M $443.1M $552.2M $566.4M $588.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$172.1M -$167.2M -$331M -$462.5M -$163.1M
 
Dividends Paid (Ex Special Dividend) -$334.9M -$170.4M -$257.2M -$289.6M -$315.3M
Special Dividend Paid
Long-Term Debt Issued $1.1B $1.5B $847.7M $800M $725.5M
Long-Term Debt Repaid -$1.1B -$1.2B -$850M -$925M -$826.3M
Repurchase of Common Stock -$14.6M -$25M -- -- --
Other Financing Activities -$7.3M -$34.7M -$33.7M -$8.4M -$783K
Cash From Financing -$385.9M $72.7M -$293.6M -$380.4M -$428.1M
 
Beginning Cash (CF) $50.8M $21.5M $370.1M $297.7M $21.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29.2M $348.6M -$72.3M -$276.5M -$2.4M
Ending Cash (CF) $21.5M $370.1M $297.7M $21.3M $18.9M
 
Levered Free Cash Flow $528.7M $443.1M $552.2M $566.4M $588.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $27.9M $46.1M $79.7M $63.7M $96.8M
Depreciation & Amoritzation $83.4M $78.9M $84.8M $96.3M $94.8M
Stock-Based Compensation $3.2M $4M $6.1M $5.7M $5.1M
Change in Accounts Receivable $26.8M $258K -$3.9M -$9.7M -$9.6M
Change in Inventories -- -- -- -- --
Cash From Operations $144.1M $150M $167M $158.6M $157.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.2M -$55.1M -$57.9M -$81.1M -$79.1M
 
Dividends Paid (Ex Special Dividend) -- -$64.1M -$72.2M -$78.4M -$82.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $321.5M $498.4M $65M $110M --
Long-Term Debt Repaid -$146.2M -$500M -$105M -$105M -$37.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.9M -$30.2M -$175K -$226K -$399K
Cash From Financing $171.4M -$96M -$106.6M -$73.6M -$100.9M
 
Beginning Cash (CF) $320M $405.4M $28.8M $14.9M $475M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $291.2M -$1M $2.5M $3.8M -$22.5M
Ending Cash (CF) $611.2M $404.4M $31.3M $18.7M $452.4M
 
Levered Free Cash Flow $144.1M $150M $167M $158.6M $157.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $158.8M $213.3M $328.3M $339.5M $328.6M
Depreciation & Amoritzation $316.9M $316.5M $344.9M $363.4M $367.5M
Stock-Based Compensation $11.6M $14M $22.7M $21.6M $20.1M
Change in Accounts Receivable -$29.4M $15.1M -$21.1M -$18.5M -$1.9M
Change in Inventories -- -- -- -- --
Cash From Operations $452.4M $544.3M $568.5M $578.7M $604.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$201.8M -$183.1M -$649.4M -$81M -$266.2M
 
Dividends Paid (Ex Special Dividend) -$254M -$193.2M -$281.5M -$309.1M -$327M
Special Dividend Paid
Long-Term Debt Issued $1.5B $847.7M $665M $695M $1B
Long-Term Debt Repaid -$888.2M -$1.2B -$715M -$884.3M -$617.9M
Repurchase of Common Stock -$25M -- -- -- --
Other Financing Activities -$18.6M -$50.3M -- -$689K -$7.8M
Cash From Financing $329.1M -$568.1M -$292.3M -$510.3M $95.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $579.7M -$206.9M -$373.1M -$12.6M $433.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $452.4M $544.3M $568.5M $578.7M $604.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $96.8M $188.9M $247M $232.4M $255.9M
Depreciation & Amoritzation $239M $236.4M $254.1M $272.8M $278.1M
Stock-Based Compensation $7.8M $10.8M $16.4M $14.6M $13.9M
Change in Accounts Receivable -$15.9M $9M -$14.4M -$937K $13.7M
Change in Inventories -- -- -- -- --
Cash From Operations $323.6M $424.9M $441.2M $453.5M $469.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$140.3M -$156.1M -$474.5M -$93M -$196.2M
 
Dividends Paid (Ex Special Dividend) -$170.4M -$193.2M -$217.4M -$236.9M -$248.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $847.7M $665M $560M $876.2M
Long-Term Debt Repaid -$843.2M -$850M -$715M -$674.3M -$465.9M
Repurchase of Common Stock -$25M -- -- -- --
Other Financing Activities -$18M -$33.6M -$8.4M -$700K -$7.7M
Cash From Financing $406.3M -$234.5M -$233.2M -$363.1M $160.2M
 
Beginning Cash (CF) $928.6M $1.1B $366.9M $71.5M $912.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $589.7M $34.3M -$266.5M -$2.6M $433.5M
Ending Cash (CF) $1.5B $1.2B $100.4M $69M $1.3B
 
Levered Free Cash Flow $323.6M $424.9M $441.2M $453.5M $469.5M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 0.4% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 3.78% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.88% over the past day.

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

Show me the best stock