Financhill
Sell
48

BRFS Quote, Financials, Valuation and Earnings

Last price:
$3.49
Seasonality move :
6.05%
Day range:
$3.39 - $3.52
52-week range:
$2.99 - $4.87
Dividend yield:
3.35%
P/E ratio:
9.26x
P/S ratio:
0.51x
P/B ratio:
2.29x
Volume:
1.7M
Avg. volume:
2.1M
1-year change:
4.8%
Market cap:
$5.6B
Revenue:
$11.4B
EPS (TTM):
$0.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.7B $9B $10.4B $10.7B $11.4B
Revenue Growth (YoY) -8.85% 16.09% 16.24% 2.94% 6.51%
 
Cost of Revenues $6B $7.2B $8.9B $9B $8.5B
Gross Profit $1.8B $1.8B $1.6B $1.8B $3B
Gross Profit Margin 22.71% 20.05% 15.12% 16.48% 25.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.4B $1.5B $1.6B
Other Inc / (Exp) $53.9M -$61M -$10.5M $46.7M $170.9M
Operating Expenses $1.1B $1.3B $1.6B $1.6B $1.7B
Operating Income $611.3M $531.2M -$28.8M $152.2M $1.2B
 
Net Interest Expenses $400.2M $476.7M $504.8M $596.6M $474.4M
EBT. Incl. Unusual Items $264.9M -$6.5M -$544M -$397.6M $941.2M
Earnings of Discontinued Ops. -- -$14.8M -$9.9M -- --
Income Tax Expense -$33.8M -$102.5M $55.4M -$23.2M $253.1M
Net Income to Company $298.8M $96.1M -$599.4M -$374.4M $688.1M
 
Minority Interest in Earnings -$1.3M -$3.3M -$4.8M -$32M -$89.2M
Net Income to Common Excl Extra Items $297.5M $77.9M -$614.1M -$406.4M $598.9M
 
Basic EPS (Cont. Ops) $0.37 $0.10 -$0.58 -$0.30 $0.36
Diluted EPS (Cont. Ops) $0.37 $0.10 -$0.58 -$0.30 $0.36
Weighted Average Basic Share $807.4M $807.7M $1.1B $1.4B $1.7B
Weighted Average Diluted Share $807.5M $807.7M $1.1B $1.4B $1.7B
 
EBITDA $1.2B $1B $663.4M $985.6M $2.2B
EBIT $701.1M $510.2M $83.2M $339.5M $1.5B
 
Revenue (Reported) $7.7B $9B $10.4B $10.7B $11.4B
Operating Income (Reported) $611.3M $531.2M -$28.8M $152.2M $1.2B
Operating Income (Adjusted) $701.1M $510.2M $83.2M $339.5M $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.5B $2.8B $2.9B $3B
Revenue Growth (YoY) -5.73% 15.52% 14.21% 3.75% 3.17%
 
Cost of Revenues $1.7B $1.9B $2.3B $2.3B $2.2B
Gross Profit $442.7M $536.4M $463.4M $644.4M $765.3M
Gross Profit Margin 20.81% 21.83% 16.51% 22.13% 25.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $202M $340.6M $390.3M $448.4M --
Other Inc / (Exp) -$15.5M $6.9M -$79.2M -$7.6M -$684.7K
Operating Expenses $223.9M $354.7M $521.4M $445.1M $444.7M
Operating Income $218.7M $181.7M -$58M $199.3M $320.6M
 
Net Interest Expenses $73.6M $121.7M $36.7M $43M $59.9M
EBT. Incl. Unusual Items $129.7M $66.9M -$173.9M $148.7M $260M
Earnings of Discontinued Ops. -- -$5.8M -- -- --
Income Tax Expense -$62.6M -$105.8M $7.8M -$3.6M $111.6M
Net Income to Company $208M $181.6M -$192.1M $162.6M $179.2M
 
Minority Interest in Earnings $1.2M -$2M $8.4M -$616.4K --
Net Income to Common Excl Extra Items $193.5M $164.9M -$183M $151.6M $148.6M
 
Basic EPS (Cont. Ops) $0.24 $0.29 -$0.16 $0.15 $0.09
Diluted EPS (Cont. Ops) $0.24 $0.29 -$0.16 $0.15 $0.09
Weighted Average Basic Share $678.2M $806.8M $1.1B $1.7B $1.6B
Weighted Average Diluted Share $678.2M $806.8M $1.1B $1.7B $1.6B
 
EBITDA $340.5M $321.8M $181.6M $435.6M $319.9M
EBIT $225.4M $198.2M $30.2M $260.1M $319.9M
 
Revenue (Reported) $2.1B $2.5B $2.8B $2.9B $3B
Operating Income (Reported) $218.7M $181.7M -$58M $199.3M $320.6M
Operating Income (Adjusted) $225.4M $198.2M $30.2M $260.1M $319.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.7B $9B $10.4B $10.7B $11.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9B $7.2B $8.8B $9B $8.4B
Gross Profit $1.8B $1.8B $1.6B $1.8B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.4B $1.5B --
Other Inc / (Exp) $43.3M -$63.4M -$86M $29.7M $68M
Operating Expenses $1.2B $1.3B $1.6B $1.6B $1.7B
Operating Income $604.3M $528.4M -$28M $157M $1.3B
 
Net Interest Expenses $398.3M $476.1M $426.9M $578.2M $400M
EBT. Incl. Unusual Items $249.3M -$11M -$541M -$391.5M $927.1M
Earnings of Discontinued Ops. -- -$14.8M -$9.9M -- --
Income Tax Expense -$32.4M -$98.4M $54.3M -$23.1M $244M
Net Income to Company $298.8M $96.1M -$599.4M -$374.4M $688.1M
 
Minority Interest in Earnings -$1.5M -$3.3M $663.6K -$32.5M -$58.5M
Net Income to Common Excl Extra Items $280.2M $69.3M -$614.2M -$400.9M $624.8M
 
Basic EPS (Cont. Ops) $0.35 $0.11 -$0.59 -$0.34 $0.38
Diluted EPS (Cont. Ops) $0.35 $0.11 -$0.59 -$0.34 $0.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $964.3M $721.4M $733.4M $1.7B
EBIT $663.7M $454.5M $141.2M $344M $1.4B
 
Revenue (Reported) $7.7B $9B $10.4B $10.7B $11.4B
Operating Income (Reported) $604.3M $528.4M -$28M $157M $1.3B
Operating Income (Adjusted) $663.7M $454.5M $141.2M $344M $1.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9B $10.4B $10.7B $11.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.2B $8.8B $9B $8.4B --
Gross Profit $1.8B $1.6B $1.8B $2.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.4B $1.5B $1.1B --
Other Inc / (Exp) -$63.4M -$86M $29.7M $68M --
Operating Expenses $1.3B $1.6B $1.6B $1.7B --
Operating Income $528.4M -$28M $157M $1.3B --
 
Net Interest Expenses $476.1M $426.9M $578.2M $400M --
EBT. Incl. Unusual Items -$11M -$541M -$391.5M $927.1M --
Earnings of Discontinued Ops. -$14.8M -$9.9M -- -- --
Income Tax Expense -$98.4M $54.3M -$23.1M $244M --
Net Income to Company $96.1M -$599.4M -$374.4M $688.1M --
 
Minority Interest in Earnings -$3.3M $663.6K -$32.5M -$58.5M --
Net Income to Common Excl Extra Items $69.3M -$614.2M -$400.9M $624.8M --
 
Basic EPS (Cont. Ops) $0.11 -$0.59 -$0.34 $0.38 --
Diluted EPS (Cont. Ops) $0.11 -$0.59 -$0.34 $0.38 --
Weighted Average Basic Share $3.2B $4.2B $5.4B $6.6B --
Weighted Average Diluted Share $3.2B $4.2B $5.4B $6.6B --
 
EBITDA $964.3M $721.4M $733.4M $1.7B --
EBIT $454.5M $141.2M $344M $1.4B --
 
Revenue (Reported) $9B $10.4B $10.7B $11.4B --
Operating Income (Reported) $528.4M -$28M $157M $1.3B --
Operating Income (Adjusted) $454.5M $141.2M $344M $1.4B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $1.4B $1.5B $1.9B $1.8B
Short Term Investments $60.4M $62.2M $79.1M $92.3M $144.7M
Accounts Receivable, Net $795.6M $724.7M $792M $982M $982.9M
Inventory $1.7B $2.3B $2.2B $1.9B $1.5B
Prepaid Expenses -- $71.9M $56.2M $59.7M $47M
Other Current Assets $85.8M $14.5M $16M $29.4M $39.4M
Total Current Assets $4.4B $4.7B $5B $5.3B $5B
 
Property Plant And Equipment $2.3B $2.3B $2.7B $3B $2.4B
Long-Term Investments $68M $81.6M $96M $86.1M $73.3M
Goodwill $564.6M $614.6M $657M $698.7M $610.1M
Other Intangibles $439.4M $488.9M $559.9M $566.5M $469.5M
Other Long-Term Assets $361.9M $366.3M $444.8M $515M $403.1M
Total Assets $9.6B $10B $10.9B $11.8B $10.1B
 
Accounts Payable $2B $2.5B $2.7B $2.6B $2.2B
Accrued Expenses $181M $161.6M $136.3M $202.8M $251.9M
Current Portion Of Long-Term Debt $203.9M $574.7M $733.7M $505.2M $199M
Current Portion Of Capital Lease Obligations $73.7M $84.7M $128M $194.6M $164.2M
Other Current Liabilities $234.9M $198.5M $257.4M $151.6M $170.6M
Total Current Liabilities $3B $3.8B $4.2B $4B $3.4B
 
Long-Term Debt $4.1B $4B $3.7B $3.6B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $8.4B $8.7B $8.6B $7.5B
 
Common Stock $2.4B $2.2B $2.4B $2.8B $2.2B
Other Common Equity Adj -$222.5M -$299.8M $186.2M $358.6M $521.6M
Common Equity $1.7B $1.5B $2.1B $3.1B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $43.8M $65.1M $104.6M $148.4M $228.7M
Total Equity $1.7B $1.6B $2.2B $3.2B $2.7B
 
Total Liabilities and Equity $9.6B $10B $10.9B $11.8B $10.1B
Cash and Short Terms $1.5B $1.4B $1.6B $2B $2B
Total Debt $4.3B $4.6B $4.4B $4.1B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.5B $1.4B $1.5B $1.9B $1.8B
Short Term Investments $60.4M $62.2M $79.1M $92.3M $144.7M
Accounts Receivable, Net $795.6M $724.7M $792M $982M $982.9M
Inventory $1.7B $2.3B $2.2B $1.9B $1.5B
Prepaid Expenses -- $71.9M $56.2M $59.7M $47M
Other Current Assets $85.8M $14.5M $16M $29.4M $39.4M
Total Current Assets $4.4B $4.7B $5B $5.3B $5B
 
Property Plant And Equipment $2.3B $2.3B $2.7B $3B $2.4B
Long-Term Investments $68M $81.6M $96M $86.1M $73.3M
Goodwill $564.6M $614.6M $657M $698.7M $610.1M
Other Intangibles $439.4M $488.9M $559.9M $566.5M $469.5M
Other Long-Term Assets $361.9M $366.3M $444.8M $515M $403.1M
Total Assets $9.6B $10B $10.9B $11.8B $10.1B
 
Accounts Payable $2B $2.5B $2.7B $2.6B $2.2B
Accrued Expenses $181M $161.6M $136.3M $202.8M $251.9M
Current Portion Of Long-Term Debt $203.9M $574.7M $733.7M $505.2M $199M
Current Portion Of Capital Lease Obligations $73.7M $84.7M $128M $194.6M $164.2M
Other Current Liabilities $234.9M $198.5M $257.4M $151.6M $170.6M
Total Current Liabilities $3B $3.8B $4.2B $4B $3.4B
 
Long-Term Debt $4.1B $4B $3.7B $3.6B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $8.4B $8.7B $8.6B $7.5B
 
Common Stock $2.4B $2.2B $2.4B $2.8B $2.2B
Other Common Equity Adj -$222.5M -$299.8M $186.2M $358.6M $521.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $43.8M $65.1M $104.6M $148.4M $228.7M
Total Equity $1.7B $1.6B $2.2B $3.2B $2.7B
 
Total Liabilities and Equity $9.6B $10B $10.9B $11.8B $10.1B
Cash and Short Terms $1.5B $1.4B $1.6B $2B $2B
Total Debt $4.3B $4.6B $4.4B $4.1B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $298.8M $96.1M -$599.4M -$374.4M $688.1M
Depreciation & Amoritzation $469.1M $510M $580.2M $646.1M $656.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$94.3M $71.8M -$28M -$121.5M -$2.7M
Change in Inventories -$616.6M -$686M $80.7M $470.2M $76.7M
Cash From Operations $1.1B $728.6M $363.9M $789.3M $2B
 
Capital Expenditures $373.6M $552.4M $595.2M $484.2M $451.6M
Cash Acquisitions $7.3M -$158M -$48.7M $36.6M -$8.4M
Cash From Investing -$280.4M -$659M -$632M -$423.5M -$652.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$213.3M
Special Dividend Paid
Long-Term Debt Issued $2B $555.4M $658M $768.6M $437M
Long-Term Debt Repaid -$2.1B -$390.1M -$898.8M -$1.5B -$904.5M
Repurchase of Common Stock -$20.8M -$5.1M -- -- -$240.1M
Other Financing Activities -$19.7M -$44.8M -$50.4M -$140.1M -$20.5M
Cash From Financing -$393.5M -$106.3M $437.4M -$172.7M -$1.3B
 
Beginning Cash (CF) $830.3M $1.4B $1.5B $1.6B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $470.2M -$36.7M $169.3M $193.1M $102.7M
Ending Cash (CF) $1.5B $1.4B $1.6B $1.9B $2.1B
 
Levered Free Cash Flow $770.4M $176.2M -$231.3M $305.1M $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.1M -$295.6M -$196.9M $119.9M --
Depreciation & Amoritzation $121.1M $129.7M $150.7M $171.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $249.7M $79.3M $105.4M $127.9M --
Change in Inventories -$268M $81.7M $66.1M $65.2M --
Cash From Operations $358.2M -$308.8M $114.3M $388.1M --
 
Capital Expenditures $104.1M $141.3M $126.2M $106.5M --
Cash Acquisitions -$7.6M -$11.5M -- -- --
Cash From Investing -$64.5M -$152.6M -$129M -$90.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $39.9M $343M $13.1M --
Long-Term Debt Repaid -$47.4M -$82.3M -$116.7M -$139.3M --
Repurchase of Common Stock -- -- -- -$27.3M --
Other Financing Activities -$17.5M -$6.4M $97.8M -$277.4M --
Cash From Financing -$148.4M $874M $97.8M -$277.4M --
 
Beginning Cash (CF) $1.4B $1.4B $1.6B $1.9B --
Foreign Exchange Rate Adjustment $54.2M -$115.6M -$18.6M $40.9M --
Additions / Reductions $145.4M $412.6M $83.2M $20.2M --
Ending Cash (CF) $1.6B $1.7B $1.6B $1.9B --
 
Levered Free Cash Flow $254.2M -$450.1M -$11.9M $281.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $298.8M $96.1M -$599.4M -$374.4M $688.1M
Depreciation & Amoritzation $469.1M $510M $580.2M $646.1M $656.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$94.3M $71.8M -$28M -$121.5M -$2.7M
Change in Inventories -$616.6M -$686M $80.7M $470.2M $76.7M
Cash From Operations $1.1B $728.6M $363.9M $789.3M $2B
 
Capital Expenditures $373.6M $552.4M $595.2M $484.2M $451.6M
Cash Acquisitions $7.3M -$158M -$48.7M $36.6M -$8.4M
Cash From Investing -$280.4M -$659M -$632M -$423.5M -$652.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$213.3M
Special Dividend Paid
Long-Term Debt Issued -- -- $658M $768.6M $437M
Long-Term Debt Repaid -$2.1B -$390.1M -$898.8M -$1.5B -$904.5M
Repurchase of Common Stock -- -- -- -- -$240.1M
Other Financing Activities -$19.7M -$44.8M -$50.4M -$140.1M -$20.5M
Cash From Financing -$393.5M -$106.3M $437.4M -$172.7M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $470.2M -$36.7M $169.3M $193.1M $102.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $770.4M $176.2M -$231.3M $305.1M $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.1M -$295.6M -$196.9M $119.9M --
Depreciation & Amoritzation $121.1M $129.7M $150.7M $171.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $249.7M $79.3M $105.4M $127.9M --
Change in Inventories -$268M $81.7M $66.1M $65.2M --
Cash From Operations $358.2M -$308.8M $114.3M $388.1M --
 
Capital Expenditures $104.1M $141.3M $126.2M $106.5M --
Cash Acquisitions -$7.6M -$11.5M -- -- --
Cash From Investing -$64.5M -$152.6M -$129M -$90.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $39.9M $343M $13.1M --
Long-Term Debt Repaid -$47.4M -$82.3M -$116.7M -$139.3M --
Repurchase of Common Stock -- -- -- -$27.3M --
Other Financing Activities -$17.5M -$6.4M $97.8M -$277.4M --
Cash From Financing -$148.4M $874M $97.8M -$277.4M --
 
Beginning Cash (CF) $1.4B $1.4B $1.6B $1.9B --
Foreign Exchange Rate Adjustment $54.2M -$115.6M -$18.6M $40.9M --
Additions / Reductions $145.4M $412.6M $83.2M $20.2M --
Ending Cash (CF) $1.6B $1.7B $1.6B $1.9B --
 
Levered Free Cash Flow $254.2M -$450.1M -$11.9M $281.6M --

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock