Financhill
Buy
55

BRO Quote, Financials, Valuation and Earnings

Last price:
$115.76
Seasonality move :
6.45%
Day range:
$109.97 - $117.17
52-week range:
$80.33 - $125.68
Dividend yield:
0.48%
P/E ratio:
33.71x
P/S ratio:
7.11x
P/B ratio:
5.19x
Volume:
2.5M
Avg. volume:
2M
1-year change:
37.94%
Market cap:
$33.4B
Revenue:
$4.7B
EPS (TTM):
$3.46
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $3B $3.6B $4.2B $4.7B
Revenue Growth (YoY) 9.28% 16.94% 16.92% 17.85% 12.05%
 
Cost of Revenues $1.4B $1.6B $1.8B $2.2B $2.4B
Gross Profit $1.2B $1.4B $1.7B $2B $2.3B
Gross Profit Margin 44.88% 46.29% 49% 47.92% 48.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $14.2M -$26.9M $61M $187M $137M
Operating Expenses $500.8M $555.9M $783M $856M $932M
Operating Income $668.9M $854.7M $963M $1.2B $1.4B
 
Net Interest Expenses $59M $65M $148M $197M $201M
EBT. Incl. Unusual Items $624.1M $762.8M $876M $1.1B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $143.6M $175.7M $204M $275M $301M
Net Income to Company $480.5M $587.1M $672M $871M $1B
 
Minority Interest in Earnings -- -- -- -- -$9M
Net Income to Common Excl Extra Items $480.5M $587.1M $672M $871M $993M
 
Basic EPS (Cont. Ops) $1.70 $2.08 $2.38 $3.07 $3.48
Diluted EPS (Cont. Ops) $1.69 $2.07 $2.37 $3.05 $3.46
Weighted Average Basic Share $274.3M $276M $278M $280M $282M
Weighted Average Diluted Share $275.8M $277.4M $279M $281M $284M
 
EBITDA $817.9M $980.7M $1.2B $1.5B $1.7B
EBIT $683.1M $827.8M $1B $1.3B $1.5B
 
Revenue (Reported) $2.6B $3B $3.6B $4.2B $4.7B
Operating Income (Reported) $668.9M $854.7M $963M $1.2B $1.4B
Operating Income (Adjusted) $683.1M $827.8M $1B $1.3B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $640M $737M $893M $972M $1.1B
Revenue Growth (YoY) 10.93% 15.15% 21.17% 8.85% 12.04%
 
Cost of Revenues $377.5M $416.8M $475.7M $554M $583M
Gross Profit $262.6M $320.2M $417.3M $418M $506M
Gross Profit Margin 41.02% 43.45% 46.73% 43% 46.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $12.7M -$17.8M $20M $204M $92M
Operating Expenses $127.7M $150.2M $195.9M $213M $269M
Operating Income $134.9M $170M $221.4M $205M $237M
 
Net Interest Expenses $16.7M $11.4M $47.2M $54M $54M
EBT. Incl. Unusual Items $130.9M $140.8M $194.2M $355M $275M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.6M $39.1M $48.8M $86M $64M
Net Income to Company $97.3M $101.7M $145.4M $269M $211M
 
Minority Interest in Earnings -- -- -- -- -$1M
Net Income to Common Excl Extra Items $97.3M $101.7M $145.4M $269M $210M
 
Basic EPS (Cont. Ops) $0.34 $0.36 $0.51 $0.94 $0.73
Diluted EPS (Cont. Ops) $0.34 $0.36 $0.51 $0.94 $0.73
Weighted Average Basic Share $275.8M $276.6M $280.1M $280M $285M
Weighted Average Diluted Share $277.2M $278.3M $280.5M $281M $287M
 
EBITDA $183.4M $191.1M $290.9M $462M $387M
EBIT $147.6M $152.2M $241.4M $409M $329M
 
Revenue (Reported) $640M $737M $893M $972M $1.1B
Operating Income (Reported) $134.9M $170M $221.4M $205M $237M
Operating Income (Adjusted) $147.6M $152.2M $241.4M $409M $329M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $3B $3.6B $4.2B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.6B $1.8B $2.2B $2.4B
Gross Profit $1.2B $1.4B $1.7B $2B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $16.1M -$26.8M $61.1M $208M $181M
Operating Expenses $500.8M $556M $782.8M $857M $933M
Operating Income $668.9M $854.6M $962.9M $1.1B $1.3B
 
Net Interest Expenses $60.9M $65M $148M $201M $206M
EBT. Incl. Unusual Items $624.1M $762.8M $876M $1.1B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $143.6M $175.7M $204M $274M $300M
Net Income to Company $480.5M $587.1M $672M $871M $1B
 
Minority Interest in Earnings -- -- -- -- -$8M
Net Income to Common Excl Extra Items $480.5M $587.1M $672M $871M $994M
 
Basic EPS (Cont. Ops) $1.69 $2.08 $2.37 $3.06 $3.48
Diluted EPS (Cont. Ops) $1.69 $2.07 $2.36 $3.06 $3.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $819.8M $980.7M $1.2B $1.6B $1.7B
EBIT $685M $827.8M $1B $1.3B $1.5B
 
Revenue (Reported) $2.6B $3B $3.6B $4.2B $4.7B
Operating Income (Reported) $668.9M $854.6M $962.9M $1.1B $1.3B
Operating Income (Adjusted) $685M $827.8M $1B $1.3B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3B $3.6B $4.2B $4.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.8B $2.2B $2.4B --
Gross Profit $1.4B $1.7B $2B $2.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$26.8M $61.1M $208M $181M --
Operating Expenses $556M $782.8M $857M $933M --
Operating Income $854.6M $962.9M $1.1B $1.3B --
 
Net Interest Expenses $65M $148M $201M $206M --
EBT. Incl. Unusual Items $762.8M $876M $1.1B $1.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $175.7M $204M $274M $300M --
Net Income to Company $587.1M $672M $871M $1B --
 
Minority Interest in Earnings -- -- -- -$8M --
Net Income to Common Excl Extra Items $587.1M $672M $871M $994M --
 
Basic EPS (Cont. Ops) $2.08 $2.37 $3.06 $3.48 --
Diluted EPS (Cont. Ops) $2.07 $2.36 $3.06 $3.46 --
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B --
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B --
 
EBITDA $980.7M $1.2B $1.6B $1.7B --
EBIT $827.8M $1B $1.3B $1.5B --
 
Revenue (Reported) $3B $3.6B $4.2B $4.7B --
Operating Income (Reported) $854.6M $962.9M $1.1B $1.3B --
Operating Income (Adjusted) $827.8M $1B $1.3B $1.5B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $817.4M $693.2M $650M $700M $675M
Short Term Investments $18.3M $12.9M $12M $11M $10M
Accounts Receivable, Net $1.1B $585.7M $1.5B $915M $2.4B
Inventory -- -- -- -- --
Prepaid Expenses $377.6M $392.2M $393.2M $462M $520M
Other Current Assets $147.7M $175.6M $202.3M $314M $354M
Total Current Assets $3B $3.3B $5B $5.1B $6.9B
 
Property Plant And Equipment $388.1M $409M $454.8M $469M $519M
Long-Term Investments $25M $31M $22.4M $21M $19M
Goodwill $4.4B $4.7B $6.7B $7.3B $8B
Other Intangibles $1B $1.1B $1.6B $1.6B $1.8B
Other Long-Term Assets $149.6M $206.8M $230.9M $301M $366M
Total Assets $9B $9.8B $14B $14.9B $17.6B
 
Accounts Payable $1.4B $242.7M $286.5M $459M $373M
Accrued Expenses $21.9M $23.5M $48.1M $54M $46M
Current Portion Of Long-Term Debt $70M $42.5M $250.6M $569M $225M
Current Portion Of Capital Lease Obligations $43.5M $43.4M $45M $45M $47M
Other Current Liabilities $20.3M $1.5B $2.3B $2.8B $3B
Total Current Liabilities $2.4B $2.7B $4.6B $5B $6.3B
 
Long-Term Debt $2B $2B $3.7B $3.2B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $5.2B $5.6B $9.4B $9.3B $11.2B
 
Common Stock $30M $30.1M $30.3M $30M $31M
Other Common Equity Adj -- -$9.4M -$148.4M -$19M -$109M
Common Equity $3.8B $4.2B $4.6B $5.6B $6.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $17M
Total Equity $3.8B $4.2B $4.6B $5.6B $6.4B
 
Total Liabilities and Equity $9B $9.8B $14B $14.9B $17.6B
Cash and Short Terms $835.7M $706.1M $662M $711M $685M
Total Debt $2.1B $2B $3.9B $3.8B $3.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $817.4M $693.2M $650M $700M $675M
Short Term Investments $18.3M $12.9M $12M $11M $10M
Accounts Receivable, Net $1.1B $585.7M $1.5B $915M $2.4B
Inventory -- -- -- -- --
Prepaid Expenses $377.6M $392.2M $393.2M $462M $520M
Other Current Assets $147.7M $175.6M $202.3M $314M $354M
Total Current Assets $3B $3.3B $5B $5.1B $6.9B
 
Property Plant And Equipment $388.1M $409M $454.8M $469M $519M
Long-Term Investments $25M $31M $22.4M $21M $19M
Goodwill $4.4B $4.7B $6.7B $7.3B $8B
Other Intangibles $1B $1.1B $1.6B $1.6B $1.8B
Other Long-Term Assets $149.6M $206.8M $230.9M $301M $366M
Total Assets $9B $9.8B $14B $14.9B $17.6B
 
Accounts Payable $1.4B $242.7M $286.5M $459M $373M
Accrued Expenses $21.9M $23.5M $48.1M $54M $46M
Current Portion Of Long-Term Debt $70M $42.5M $250.6M $569M $225M
Current Portion Of Capital Lease Obligations $43.5M $43.4M $45M $45M $47M
Other Current Liabilities $20.3M $1.5B $2.3B $2.8B $3B
Total Current Liabilities $2.4B $2.7B $4.6B $5B $6.3B
 
Long-Term Debt $2B $2B $3.7B $3.2B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $5.2B $5.6B $9.4B $9.3B $11.2B
 
Common Stock $30M $30.1M $30.3M $30M $31M
Other Common Equity Adj -- -$9.4M -$148.4M -$19M -$109M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $17M
Total Equity $3.8B $4.2B $4.6B $5.6B $6.4B
 
Total Liabilities and Equity $9B $9.8B $14B $14.9B $17.6B
Cash and Short Terms $835.7M $706.1M $662M $711M $685M
Total Debt $2.1B $2B $3.9B $3.8B $3.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $480.5M $587.1M $672M $871M $1B
Depreciation & Amoritzation $134.8M $152.9M $186M $206M $222M
Stock-Based Compensation $59.7M $61M $66M $89M $101M
Change in Accounts Receivable $13M -$81.5M -$829M $600M -$1.5B
Change in Inventories -- -- -- -- --
Cash From Operations $713M $808.8M $881M $1B $1.2B
 
Capital Expenditures $70.7M $45M $52M $69M $82M
Cash Acquisitions -$685.2M -$350.2M -$1.9B -$524M -$820M
Cash From Investing -$759.1M -$396.8M -$1.9B -$587M -$898M
 
Dividends Paid (Ex Special Dividend) -$100.6M -$107.2M -$120M -$135M -$154M
Special Dividend Paid
Long-Term Debt Issued $950M -- $2.4B $420M $1.1B
Long-Term Debt Repaid -$405M -$73.1M -$411M -$571M -$1.1B
Repurchase of Common Stock -$96.4M -$132.4M -$123M -$40M -$55M
Other Financing Activities -$23.1M $68.6M -$8M $99M $71M
Cash From Financing $355M -$210.1M $1.7B -$187M -$64M
 
Beginning Cash (CF) $963M $1.3B $1.5B $2B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $308.9M $201.9M $694M $236M $212M
Ending Cash (CF) $1.3B $1.5B $2B $2.3B $2.5B
 
Levered Free Cash Flow $642.3M $763.8M $829M $941M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $97.3M $101.7M $145.4M $269M $211M
Depreciation & Amoritzation $35.8M $38.9M $49.5M $53M $58M
Stock-Based Compensation $16.2M $14.3M $15.7M $22M $24M
Change in Accounts Receivable $125.1M $171.3M $176.9M $71M $534M
Change in Inventories -- -- -- -- --
Cash From Operations $173.4M $181M $281.2M $306M $361M
 
Capital Expenditures $14.9M $10.4M $19.6M $31M $20M
Cash Acquisitions -$291.5M -$181.5M $19.5M -$369M -$762M
Cash From Investing -$306.8M -$190.4M -$400K -$394M -$779M
 
Dividends Paid (Ex Special Dividend) -$28.5M -$29M -$33.1M -$37M -$43M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $250M $350M
Long-Term Debt Repaid -$13.8M -$20.6M -$166.6M -$163M -$119M
Repurchase of Common Stock -$48M -$200K -$200K -- -$1M
Other Financing Activities -$6.5M $104.6M $48.8M $39M $90M
Cash From Financing -$96.5M $55M -$150.5M $88M $277M
 
Beginning Cash (CF) $1.5B $1.4B $1.9B $2.3B $2.7B
Foreign Exchange Rate Adjustment -- -$1.3M $52.1M $32M -$58M
Additions / Reductions -$230M $45.6M $130.3M -- -$141M
Ending Cash (CF) $1.3B $1.5B $2B $2.3B $2.5B
 
Levered Free Cash Flow $158.5M $170.6M $261.6M $275M $341M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $480.5M $587.1M $672M $871M $1B
Depreciation & Amoritzation $134.8M $152.9M $186M $206M $222M
Stock-Based Compensation $59.7M $61M $66M $89M $101M
Change in Accounts Receivable $13M -$81.5M -$829M $600M -$1.5B
Change in Inventories -- -- -- -- --
Cash From Operations $713M $808.8M $881M $1B $1.2B
 
Capital Expenditures $70.7M $45M $52M $69M $82M
Cash Acquisitions -$685.2M -$350.2M -$1.9B -$524M -$820M
Cash From Investing -$759.1M -$396.8M -$1.9B -$587M -$898M
 
Dividends Paid (Ex Special Dividend) -$100.6M -$107.2M -$120M -$135M -$154M
Special Dividend Paid
Long-Term Debt Issued -- -- $2.4B $420M $1.1B
Long-Term Debt Repaid -$405M -$73.1M -$411M -$571M -$1.1B
Repurchase of Common Stock -$96.4M -$132.4M -$123M -$40M -$55M
Other Financing Activities -$23.1M $68.6M -$8M $99M $71M
Cash From Financing $355M -$210.1M $1.7B -$187M -$64M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $308.9M $201.9M $694M $236M $212M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $642.3M $763.8M $829M $941M $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $587.1M $672M $871M $1B --
Depreciation & Amoritzation $152.9M $186M $206M $222M --
Stock-Based Compensation $61M $66M $89M $101M --
Change in Accounts Receivable -$81.5M -$829M $600M -$1.5B --
Change in Inventories -- -- -- -- --
Cash From Operations $808.8M $881M $1B $1.2B --
 
Capital Expenditures $45M $52M $69M $82M --
Cash Acquisitions -$350.2M -$1.9B -$524M -$820M --
Cash From Investing -$396.8M -$1.9B -$587M -$898M --
 
Dividends Paid (Ex Special Dividend) -$107.2M -$120M -$135M -$154M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2.4B $420M $1.1B --
Long-Term Debt Repaid -$73.1M -$411M -$571M -$1.1B --
Repurchase of Common Stock -$132.4M -$123M -$40M -$55M --
Other Financing Activities $68.6M -$8M $99M $71M --
Cash From Financing -$210.1M $1.7B -$187M -$64M --
 
Beginning Cash (CF) $5.2B $9B $8.5B $10.1B --
Foreign Exchange Rate Adjustment -$3.6M -$131M $34M -$13M --
Additions / Reductions $201.9M $694M $236M $212M --
Ending Cash (CF) $5.4B $9.6B $8.8B $10.3B --
 
Levered Free Cash Flow $763.8M $829M $941M $1.1B --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.27% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 13.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 12.17% over the past day.

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

Show me the best stock