Financhill
Sell
34

BRX Quote, Financials, Valuation and Earnings

Last price:
$24.77
Seasonality move :
3.92%
Day range:
$22.29 - $24.93
52-week range:
$20.80 - $30.67
Dividend yield:
4.52%
P/E ratio:
22.33x
P/S ratio:
5.86x
P/B ratio:
2.54x
Volume:
2.8M
Avg. volume:
2.5M
1-year change:
10.18%
Market cap:
$7.6B
Revenue:
$1.3B
EPS (TTM):
$1.11
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.2B $1.2B $1.2B $1.3B
Revenue Growth (YoY) -9.84% 9.4% 5.71% 2.21% 3.21%
 
Cost of Revenues $280.6M $297.8M $311.8M $320M $317.1M
Gross Profit $772.6M $854.5M $906.3M $925M $967.9M
Gross Profit Margin 73.36% 74.16% 74.4% 74.3% 75.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $98.3M $105.5M $117.2M $117.1M $116.4M
Other Inc / (Exp) -$17.6M $43.1M $102.3M $50.2M $85.1M
Operating Expenses $433.9M $432.6M $462M $479.4M $497.8M
Operating Income $338.8M $421.9M $444.3M $445.6M $470.2M
 
Net Interest Expenses $200M $194.8M $192.4M $190.7M $216M
EBT. Incl. Unusual Items $121.2M $270.2M $354.2M $305.1M $339.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $121.2M $270.2M $354.2M $305.1M $339.3M
 
Minority Interest in Earnings -- -- -- -- -$2K
Net Income to Common Excl Extra Items $121.2M $270.2M $354.2M $305.1M $339.3M
 
Basic EPS (Cont. Ops) $0.41 $0.91 $1.18 $1.01 $1.12
Diluted EPS (Cont. Ops) $0.41 $0.90 $1.17 $1.01 $1.11
Weighted Average Basic Share $297M $297.4M $299.9M $301M $303.1M
Weighted Average Diluted Share $297.9M $298.8M $301.7M $302.4M $304M
 
EBITDA $656.7M $792.1M $891.4M $858.1M $936.7M
EBIT $321.2M $465M $546.6M $495.8M $555.3M
 
Revenue (Reported) $1.1B $1.2B $1.2B $1.2B $1.3B
Operating Income (Reported) $338.8M $421.9M $444.3M $445.6M $470.2M
Operating Income (Adjusted) $321.2M $465M $546.6M $495.8M $555.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $269.4M $295.3M $308.6M $316.5M $328.4M
Revenue Growth (YoY) -8.1% 9.62% 4.49% 2.57% 3.78%
 
Cost of Revenues $73.5M $80M $81.1M $82.8M $85.9M
Gross Profit $195.9M $215.4M $227.5M $233.7M $242.5M
Gross Profit Margin 72.7% 72.92% 73.73% 73.85% 73.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.5M $29M $30.4M $30.3M $27.9M
Other Inc / (Exp) -$11.9M $22.9M $49.2M $5.9M $27.6M
Operating Expenses $107.7M $109.8M $121M $119.7M $131.3M
Operating Income $88.1M $105.5M $106.5M $114M $111.2M
 
Net Interest Expenses $51.8M $47.2M $48.5M $47.2M $55.4M
EBT. Incl. Unusual Items $24.4M $81.2M $107.2M $72.7M $83.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $24.4M $81.2M $107.2M $72.7M $83.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $24.4M $81.2M $107.2M $72.7M $83.4M
 
Basic EPS (Cont. Ops) $0.08 $0.27 $0.36 $0.24 $0.28
Diluted EPS (Cont. Ops) $0.08 $0.27 $0.35 $0.24 $0.27
Weighted Average Basic Share $296.9M $298.1M $300.9M $301M $305M
Weighted Average Diluted Share $299.6M $300.7M $304.6M $302.2M $306M
 
EBITDA $160.4M $219.1M $246.2M $209.4M $242.2M
EBIT $76.2M $128.4M $155.6M $119.9M $138.8M
 
Revenue (Reported) $269.4M $295.3M $308.6M $316.5M $328.4M
Operating Income (Reported) $88.1M $105.5M $106.5M $114M $111.2M
Operating Income (Adjusted) $76.2M $128.4M $155.6M $119.9M $138.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.2B $1.2B $1.2B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $280.6M $297.8M $311.8M $320M $317.1M
Gross Profit $772.6M $854.5M $906.3M $925M $967.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $98.3M $105.5M $117.2M $117.1M $116.4M
Other Inc / (Exp) -$17.6M $43.1M $102.3M $50.2M $85.1M
Operating Expenses $433.9M $432.6M $462M $479.4M $497.8M
Operating Income $338.8M $421.9M $444.3M $445.6M $470.2M
 
Net Interest Expenses $200M $194.8M $192.4M $190.7M $216M
EBT. Incl. Unusual Items $121.2M $270.2M $354.2M $305.1M $339.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $121.2M $270.2M $354.2M $305.1M $339.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $121.2M $270.2M $354.2M $305.1M $339.3M
 
Basic EPS (Cont. Ops) $0.40 $0.90 $1.18 $1.01 $1.12
Diluted EPS (Cont. Ops) $0.40 $0.90 $1.16 $1.01 $1.11
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $656.7M $802M $894.3M $861.5M $939.1M
EBIT $321.2M $465M $546.6M $495.8M $555.3M
 
Revenue (Reported) $1.1B $1.2B $1.2B $1.2B $1.3B
Operating Income (Reported) $338.8M $421.9M $444.3M $445.6M $470.2M
Operating Income (Adjusted) $321.2M $465M $546.6M $495.8M $555.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.2B $1.2B $1.2B $1.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $297.8M $311.8M $320M $317.1M --
Gross Profit $854.5M $906.3M $925M $967.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105.5M $117.2M $117.1M $116.4M --
Other Inc / (Exp) $43.1M $102.3M $50.2M $85.1M --
Operating Expenses $432.6M $462M $479.4M $497.8M --
Operating Income $421.9M $444.3M $445.6M $470.2M --
 
Net Interest Expenses $194.8M $192.4M $190.7M $216M --
EBT. Incl. Unusual Items $270.2M $354.2M $305.1M $339.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $270.2M $354.2M $305.1M $339.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $270.2M $354.2M $305.1M $339.3M --
 
Basic EPS (Cont. Ops) $0.90 $1.18 $1.01 $1.12 --
Diluted EPS (Cont. Ops) $0.90 $1.16 $1.01 $1.11 --
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B --
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B --
 
EBITDA $802M $894.3M $861.5M $939.1M --
EBIT $465M $546.6M $495.8M $555.3M --
 
Revenue (Reported) $1.2B $1.2B $1.2B $1.3B --
Operating Income (Reported) $421.9M $444.3M $445.6M $470.2M --
Operating Income (Adjusted) $465M $546.6M $495.8M $555.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $368.7M $296.6M $16.5M $866K $377.6M
Short Term Investments $19.5M $20.2M $21.7M $19.9M $20.3M
Accounts Receivable, Net $240.3M $234.9M $264.1M $278.8M $281.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $648M $569M $317.5M $317.6M $685.1M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $50.8M $49.8M $62.7M $54.2M $57.8M
Total Assets $8.3B $8.4B $8.4B $8.3B $8.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $790.9M $951M $1.1B $1.1B
 
Long-Term Debt $4.5B $4.9B $4.6B $4.4B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $5.7B $5.6B $5.5B $5.9B
 
Common Stock $3M $3M $3M $3M $3.1M
Other Common Equity Adj -$28.1M -$12.7M $8.9M -$2.7M $8.2M
Common Equity $2.7B $2.7B $2.9B $2.9B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $244K
Total Equity $2.7B $2.7B $2.9B $2.9B $3B
 
Total Liabilities and Equity $8.3B $8.4B $8.4B $8.3B $8.9B
Cash and Short Terms $388.2M $316.9M $38.2M $20.8M $397.9M
Total Debt $5.2B $5.2B $5B $4.9B $5.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $368.7M $296.6M $16.5M $866K $377.6M
Short Term Investments $19.5M $20.2M $21.7M $19.9M $20.3M
Accounts Receivable, Net $240.3M $234.9M $264.1M $278.8M $281.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $648M $569M $317.5M $317.6M $685.1M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $50.8M $49.8M $62.7M $54.2M $57.8M
Total Assets $8.3B $8.4B $8.4B $8.3B $8.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $790.9M $951M $1.1B $1.1B
 
Long-Term Debt $4.5B $4.9B $4.6B $4.4B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $5.7B $5.6B $5.5B $5.9B
 
Common Stock $3M $3M $3M $3M $3.1M
Other Common Equity Adj -$28.1M -$12.7M $8.9M -$2.7M $8.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $244K
Total Equity $2.7B $2.7B $2.9B $2.9B $3B
 
Total Liabilities and Equity $8.3B $8.4B $8.4B $8.3B $8.9B
Cash and Short Terms $388.2M $316.9M $38.2M $20.8M $397.9M
Total Debt $5.2B $5.2B $5B $4.9B $5.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $121.2M $270.2M $354.2M $305.1M $339.3M
Depreciation & Amoritzation $319.1M $327.2M $332.6M $349.5M $370.2M
Stock-Based Compensation $11M $17.1M $23.4M $20.8M $17.9M
Change in Accounts Receivable -$9.8M $2.2M -$32M -$16.5M -$8M
Change in Inventories -- -- -- -- --
Cash From Operations $443.1M $552.2M $566.4M $588.8M $624.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$167.2M -$331M -$462.5M -$163.1M -$437M
 
Dividends Paid (Ex Special Dividend) -$170.4M -$257.2M -$289.6M -$315.3M -$331.2M
Special Dividend Paid
Long-Term Debt Issued $1.5B $847.7M $800M $725.5M $876.2M
Long-Term Debt Repaid -$1.2B -$850M -$925M -$826.3M -$465.9M
Repurchase of Common Stock -$25M -- -- -- --
Other Financing Activities -$34.7M -$33.7M -$8.4M -$783K -$7.5M
Cash From Financing $72.7M -$293.6M -$380.4M -$428.1M $172.1M
 
Beginning Cash (CF) $21.5M $370.1M $297.7M $21.3M $18.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $348.6M -$72.3M -$276.5M -$2.4M $359.8M
Ending Cash (CF) $370.1M $297.7M $21.3M $18.9M $378.7M
 
Levered Free Cash Flow $443.1M $552.2M $566.4M $588.8M $624.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $24.4M $81.2M $107.2M $72.7M $83.4M
Depreciation & Amoritzation $80.1M $90.7M $78.4M $76.7M $92.2M
Stock-Based Compensation $3.1M $6.3M $7M $6.2M $4.1M
Change in Accounts Receivable $6.1M -$6.8M -$17.6M -$15.6M -$21.7M
Change in Inventories -- -- -- -- --
Cash From Operations $119.5M $127.4M $125.2M $135.3M $155.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$27M -$174.9M $12M -$70.1M -$240.8M
 
Dividends Paid (Ex Special Dividend) -- -$64M -$72.2M -$78.4M -$82.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $135M $165.5M --
Long-Term Debt Repaid -$316.8M -- -$210M -$152M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16.7M -$141K $11K -$83K $242K
Cash From Financing -$333.6M -$59.1M -$147.2M -$65M $11.9M
 
Beginning Cash (CF) $611.2M $404.4M $31.3M $18.7M $452.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$241.1M -$106.6M -$10M $221K -$73.8M
Ending Cash (CF) $370.1M $297.7M $21.3M $18.9M $378.7M
 
Levered Free Cash Flow $119.5M $127.4M $125.2M $135.3M $155.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $121.2M $270.2M $354.2M $305.1M $339.3M
Depreciation & Amoritzation $319.1M $327.2M $332.6M $349.5M $370.2M
Stock-Based Compensation $11M $17.1M $23.4M $20.8M $17.9M
Change in Accounts Receivable -$9.8M $2.2M -$32M -$16.5M -$8M
Change in Inventories -- -- -- -- --
Cash From Operations $443.1M $552.2M $566.4M $588.8M $624.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$167.2M -$331M -$462.5M -$163.1M -$437M
 
Dividends Paid (Ex Special Dividend) -$170.4M -$257.2M -$289.6M -$315.3M -$331.2M
Special Dividend Paid
Long-Term Debt Issued $1.5B $847.7M $800M $725.5M $876.2M
Long-Term Debt Repaid -$1.2B -$850M -$925M -$826.3M -$465.9M
Repurchase of Common Stock -$25M -- -- -- --
Other Financing Activities -$34.7M -$33.7M -- -$783K -$7.5M
Cash From Financing $72.7M -$293.6M -$380.4M -$428.1M $172.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $348.6M -$72.3M -$276.5M -$2.4M $359.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $443.1M $552.2M $566.4M $588.8M $624.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $270.2M $354.2M $305.1M $339.3M --
Depreciation & Amoritzation $327.2M $332.6M $349.5M $370.2M --
Stock-Based Compensation $17.1M $23.4M $20.8M $17.9M --
Change in Accounts Receivable $2.2M -$32M -$16.5M -$8M --
Change in Inventories -- -- -- -- --
Cash From Operations $552.2M $566.4M $588.8M $624.7M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$331M -$462.5M -$163.1M -$437M --
 
Dividends Paid (Ex Special Dividend) -$257.2M -$289.6M -$315.3M -$331.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $847.7M $800M $725.5M $876.2M --
Long-Term Debt Repaid -$850M -$925M -$826.3M -$465.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$33.7M -$8.4M -$783K -$7.5M --
Cash From Financing -$293.6M -$380.4M -$428.1M $172.1M --
 
Beginning Cash (CF) $1.6B $398.1M $90.2M $1.4B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$72.3M -$276.5M -$2.4M $359.8M --
Ending Cash (CF) $1.5B $121.7M $87.9M $1.7B --
 
Levered Free Cash Flow $552.2M $566.4M $588.8M $624.7M --

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 13.4% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.06% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 11.73% over the past day.

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

Show me the best stock