Financhill
Sell
27

BRKR Quote, Financials, Valuation and Earnings

Last price:
$41.64
Seasonality move :
1.88%
Day range:
$40.64 - $42.09
52-week range:
$28.53 - $64.64
Dividend yield:
0.48%
P/E ratio:
77.08x
P/S ratio:
1.84x
P/B ratio:
2.60x
Volume:
1.8M
Avg. volume:
3M
1-year change:
-23.62%
Market cap:
$6.3B
Revenue:
$3.4B
EPS (TTM):
-$0.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2.4B $2.5B $3B $3.4B
Revenue Growth (YoY) -4.11% 21.66% 4.67% 17.14% 13.56%
 
Cost of Revenues $1B $1.2B $1.2B $1.4B $1.7B
Gross Profit $939.8M $1.2B $1.3B $1.5B $1.7B
Gross Profit Margin 47.29% 50.17% 51.63% 51.17% 49.34%
 
R&D Expenses $198M $220.8M $235.9M $294.8M $376.5M
Selling, General & Admin $477.8M $561.2M $607.4M $729.4M $893.8M
Other Inc / (Exp) -$24.5M -$19.5M -$36.5M $60.3M -$133.7M
Operating Expenses $678.3M $784.8M $847.1M $1B $1.3B
Operating Income $261.5M $428.2M $459.5M $482.3M $379.8M
 
Net Interest Expenses $11.2M $14.3M $16.1M $16.4M $47.9M
EBT. Incl. Unusual Items $225.8M $393.6M $413.9M $544.2M $206.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64.4M $113M $116.4M $117.7M $91.4M
Net Income to Company $161.4M $280.6M $298.5M $428.5M $113.8M
 
Minority Interest in Earnings -$3.6M $3.5M $1.9M $1.3M $700K
Net Income to Common Excl Extra Items $157.8M $280.6M $298.5M $428.5M $113.8M
 
Basic EPS (Cont. Ops) $1.03 $1.83 $2.00 $2.92 $0.76
Diluted EPS (Cont. Ops) $1.02 $1.81 $1.99 $2.90 $0.76
Weighted Average Basic Share $153.4M $151.4M $148.6M $146.4M $149M
Weighted Average Diluted Share $154.6M $152.9M $149.4M $147.2M $149.5M
 
EBITDA $320.6M $517.4M $548.3M $597.2M $563.6M
EBIT $240.2M $428.2M $459.5M $482.3M $379.8M
 
Revenue (Reported) $2B $2.4B $2.5B $3B $3.4B
Operating Income (Reported) $261.5M $428.2M $459.5M $482.3M $379.8M
Operating Income (Adjusted) $240.2M $428.2M $459.5M $482.3M $379.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $608.9M $638.9M $742.8M $864.4M $860.5M
Revenue Growth (YoY) 19.07% 4.93% 16.26% 16.37% -0.45%
 
Cost of Revenues $300M $303.8M $358.9M $444.4M $460.9M
Gross Profit $308.9M $335.1M $383.9M $420M $399.6M
Gross Profit Margin 50.73% 52.45% 51.68% 48.59% 46.44%
 
R&D Expenses $52.1M $56.2M $71.3M $98.1M $98.3M
Selling, General & Admin $141.3M $144.8M $177.6M $229.9M $242.5M
Other Inc / (Exp) -$1M -$2.5M -$10.3M -$15M --
Operating Expenses $194.5M $200.6M $253M $330.2M $344.4M
Operating Income $114.4M $134.5M $130.9M $89.8M $55.2M
 
Net Interest Expenses -- -- $3.9M $11.6M $20.3M
EBT. Incl. Unusual Items $108.8M $129.3M $119.2M $55.3M -$71.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.7M $41.2M $30.8M $14.8M -$14.1M
Net Income to Company $88.1M $88.4M $88.7M $40.3M -$58.5M
 
Minority Interest in Earnings $1M $300K $600K -$600K $1.1M
Net Income to Common Excl Extra Items $88.1M $88.4M $88.7M $40.3M -$58.5M
 
Basic EPS (Cont. Ops) $0.58 $0.60 $0.60 $0.27 -$0.41
Diluted EPS (Cont. Ops) $0.57 $0.59 $0.60 $0.27 -$0.41
Weighted Average Basic Share $151.4M $147.8M $146.6M $151.5M $151.8M
Weighted Average Diluted Share $152.8M $148.6M $147.3M $152M $151.8M
 
EBITDA $136.6M $155.5M $157.5M $140.8M $110.9M
EBIT $114.4M $134.5M $130.9M $89.8M $55.2M
 
Revenue (Reported) $608.9M $638.9M $742.8M $864.4M $860.5M
Operating Income (Reported) $114.4M $134.5M $130.9M $89.8M $55.2M
Operating Income (Adjusted) $114.4M $134.5M $130.9M $89.8M $55.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.4B $2.5B $2.8B $3.2B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.2B $1.4B $1.6B $1.8B
Gross Profit $1.2B $1.3B $1.5B $1.6B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $219.8M $230.5M $274.8M $355.5M $400M
Selling, General & Admin $538.3M $596M $682.9M $857.8M $946.6M
Other Inc / (Exp) -$31.5M -$33.8M -$59.1M $53.7M --
Operating Expenses $761.1M $829.1M $980.1M $1.2B $1.4B
Operating Income $423.9M $455.4M $469.9M $377.7M $243.8M
 
Net Interest Expenses $2.6M -- $12M $36.7M $64.7M
EBT. Incl. Unusual Items $379.8M $412.4M $424.3M $391.7M $9.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $103.9M $136.5M $104M $87.8M $32.2M
Net Income to Company $275.9M $276.2M $322.2M $304.5M -$23.6M
 
Minority Interest in Earnings $5.6M $1.3M $3.1M -$400K -$2.7M
Net Income to Common Excl Extra Items $275.9M $276.2M $322.2M $304.5M -$23.6M
 
Basic EPS (Cont. Ops) $1.78 $1.84 $2.17 $2.08 -$0.16
Diluted EPS (Cont. Ops) $1.77 $1.83 $2.16 $2.08 -$0.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $511.7M $542.7M $571.2M $545.9M $458.9M
EBIT $423.9M $455.4M $469.9M $377.7M $243.8M
 
Revenue (Reported) $2.4B $2.5B $2.8B $3.2B $3.4B
Operating Income (Reported) $423.9M $455.4M $469.9M $377.7M $243.8M
Operating Income (Adjusted) $423.9M $455.4M $469.9M $377.7M $243.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7B $1.8B $2.1B $2.4B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $866.2M $881.3M $1B $1.2B $1.3B
Gross Profit $868.2M $941M $1.1B $1.2B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $162.7M $172.4M $211.3M $272.1M $295.6M
Selling, General & Admin $408M $442.7M $518.2M $646.5M $699.3M
Other Inc / (Exp) -$6.8M -$21.2M -$43.8M -$50.1M -$43.6M
Operating Expenses $573.3M $617.5M $737.9M $923.5M $1B
Operating Income $294.9M $323.5M $346.5M $242.5M $151.4M
 
Net Interest Expenses $9.4M -- $12M $32.3M $49.1M
EBT. Incl. Unusual Items $274.1M $292.9M $303.3M $150.8M -$46.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $69.5M $93M $80.6M $50.7M -$8.5M
Net Income to Company $204.6M $200.2M $223.9M $99.9M -$37.5M
 
Minority Interest in Earnings -$1.2M $1M $2.2M $500K -$2.9M
Net Income to Common Excl Extra Items $202.4M $200.2M $223.9M $99.9M -$37.5M
 
Basic EPS (Cont. Ops) $1.33 $1.34 $1.51 $0.67 -$0.25
Diluted EPS (Cont. Ops) $1.32 $1.33 $1.50 $0.67 -$0.25
Weighted Average Basic Share $454.5M $447.2M $440.2M $444.1M $455M
Weighted Average Diluted Share $458.9M $449.8M $442.6M $445.9M $455.4M
 
EBITDA $361M $387.8M $424.1M $373.4M $313.6M
EBIT $294.9M $323.5M $346.5M $242.5M $151.4M
 
Revenue (Reported) $1.7B $1.8B $2.1B $2.4B $2.5B
Operating Income (Reported) $294.9M $323.5M $346.5M $242.5M $151.4M
Operating Income (Adjusted) $294.9M $323.5M $346.5M $242.5M $151.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $681.8M $1.2B $645.5M $488.3M $183.4M
Short Term Investments $50M $100M -- -- --
Accounts Receivable, Net $335.3M $463M $534M $575.9M $659.1M
Inventory $692.3M $710.1M $800.1M $968.3M $1.1B
Prepaid Expenses -- -- $43.3M $26.7M $35.1M
Other Current Assets $165.6M $172.2M $12.8M $18.3M $28.9M
Total Current Assets $1.9B $2.5B $2.1B $2.2B $2.1B
 
Property Plant And Equipment $462.9M $466M $538.2M $691.4M $814.8M
Long-Term Investments -- -- $23M $8.3M $25.3M
Goodwill $320.4M $339.5M $457.6M $582.6M $1.5B
Other Intangibles $229.1M $211.8M $270.9M $330.5M $912.5M
Other Long-Term Assets $39.6M $70.8M $155.1M $184M $232.7M
Total Assets $3B $3.7B $3.6B $4.2B $5.8B
 
Accounts Payable $134.6M $147.4M $178.4M $202.7M $234.1M
Accrued Expenses $74.5M $78M $66.7M $79.2M $101.6M
Current Portion Of Long-Term Debt $2.2M $112.4M $18.7M $121.2M $32.5M
Current Portion Of Capital Lease Obligations $21.3M $17.9M $16.4M $23.3M $32.1M
Other Current Liabilities $25M $24.4M $23.8M $51.8M $112.5M
Total Current Liabilities $791.9M $938.5M $914.3M $1.2B $1.3B
 
Long-Term Debt $842.3M $1.3B $1.2B $1.2B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.6B $2.5B $2.8B $4B
 
Common Stock $1.7M $1.7M $1.7M $1.7M $1.8M
Other Common Equity Adj $3.7M -$8.2M $14.8M $6M -$103.5M
Common Equity $961.2M $1.1B $1.1B $1.4B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.1M $14.3M $18M $36.1M $34M
Total Equity $974.3M $1.1B $1.1B $1.4B $1.8B
 
Total Liabilities and Equity $3B $3.7B $3.6B $4.2B $5.8B
Cash and Short Terms $731.8M $1.2B $645.5M $488.3M $183.4M
Total Debt $844.5M $1.4B $1.3B $1.4B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $669.8M $626.2M $363.6M $148.1M $293.1M
Short Term Investments $96.8M -- -- -- --
Accounts Receivable, Net $428.5M $481.4M $573.9M $646.1M $669.5M
Inventory $732.8M $749.5M $916M $1.2B $1.2B
Prepaid Expenses -- -- $26.7M $35.6M $39.7M
Other Current Assets $210.1M $239.6M $36.4M $31.1M --
Total Current Assets $2B $2B $2B $2.2B $2.4B
 
Property Plant And Equipment $389.4M $421.5M $527M $841.4M $746.7M
Long-Term Investments -- $42M $18.9M $4.5M $27.3M
Goodwill $324.2M $381.5M $561.1M $1.5B --
Other Intangibles $217.7M $214M $291.9M $1B --
Other Long-Term Assets $207.1M $283.3M $410.2M $238.1M --
Total Assets $3.1B $3.3B $3.8B $6.1B $6.4B
 
Accounts Payable $141.1M $157.7M $181.5M $227.5M $184.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $492.3M $514.4M $388.6M $595.1M --
Total Current Liabilities $921.2M $864.6M $1.1B $1.3B $1.3B
 
Long-Term Debt $717.5M $1.1B $1.1B $2.4B $2B
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.4B $2.6B $4.3B $3.9B
 
Common Stock $1.7M $1.7M $1.7M $1.8M $1.8M
Other Common Equity Adj -$10.7M -$92.1M -$5.2M -$62.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.3M $16.7M $35.4M $36.1M $60.5M
Total Equity $1.1B $953.7M $1.2B $1.8B $2.5B
 
Total Liabilities and Equity $3.1B $3.3B $3.8B $6.1B $6.4B
Cash and Short Terms $669.8M $626.2M $363.6M $148.1M $293.1M
Total Debt $827M $1.2B $1.2B $2.4B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $161.4M $280.6M $298.5M $428.5M $113.8M
Depreciation & Amoritzation $80.4M $89.1M $88.8M $114.9M $183.8M
Stock-Based Compensation $16M $17.2M $27.7M $24M $25.3M
Change in Accounts Receivable $40.8M -$95.3M -$67.9M -$900K -$40.6M
Change in Inventories -$91.6M -$67M -$137.9M -$125M -$69.8M
Cash From Operations $332.2M $282.4M $274.4M $350.1M $251.3M
 
Capital Expenditures $97.2M $92M $129.2M $106.9M $115.3M
Cash Acquisitions -$59.2M $65M $182.3M $226.6M $1.6B
Cash From Investing -$192.7M -$192.4M -$251.6M -$323M -$1.8B
 
Dividends Paid (Ex Special Dividend) -$24.6M $24.2M $29.8M $29.4M $30.2M
Special Dividend Paid
Long-Term Debt Issued $297.5M $490.5M $300K $2M $2.2B
Long-Term Debt Repaid -$305.8M -$800K -$111M -$23.5M -$1.3B
Repurchase of Common Stock -$123.2M $153.3M $263.1M $152.3M --
Other Financing Activities -$8.8M -$500K -$14.5M $300K -$24.9M
Cash From Financing -$161.6M $318.7M -$415.3M -$196.4M $1.2B
 
Beginning Cash (CF) $681.9M $1.1B $645.5M $488.3M $183.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22.1M $386.2M -$423M -$157.1M -$304.9M
Ending Cash (CF) $685.5M $1.4B $192M $343.4M -$150.2M
 
Levered Free Cash Flow $235M $190.4M $145.2M $243.2M $136M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $88.1M $88.4M $88.7M $40.3M -$58.5M
Depreciation & Amoritzation $22.2M $21M $26.6M $51M $55.7M
Stock-Based Compensation $4.2M $5.3M $5.7M $6.3M --
Change in Accounts Receivable -$39.2M -$35.3M -$42.9M -$18.8M --
Change in Inventories -$13M -$34.5M -$32.9M -$11.1M --
Cash From Operations $23.9M $69.5M $44.1M $38.4M -$33.2M
 
Capital Expenditures $16.3M $57.7M $26.9M $32.6M $20.9M
Cash Acquisitions $41M $100K $119.6M $200K $200K
Cash From Investing -$48.4M -$57.6M -$156.5M -$67.6M -$23.8M
 
Dividends Paid (Ex Special Dividend) $6.1M $7.4M $7.4M $7.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$100K $400K $166.9M --
Long-Term Debt Repaid -$200K -$1M -$6.3M -$158.3M --
Repurchase of Common Stock -- $70.9M $79.5M -- --
Other Financing Activities -- -$100K -$1.7M -$900K --
Cash From Financing -$2.6M -$82M -$91M -$2.7M $258.4M
 
Beginning Cash (CF) $573M $626.2M $363.6M $148.1M $293.1M
Foreign Exchange Rate Adjustment -$8.1M -$26.9M -$7.9M $10.4M -$300K
Additions / Reductions -$35.2M -$97M -$211.3M -$21.5M $201.1M
Ending Cash (CF) $529.7M $502.3M $144.4M $137M $493.9M
 
Levered Free Cash Flow $7.6M $11.8M $17.2M $5.8M -$54.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $275.9M $276.2M $322.2M $304.5M -$23.6M
Depreciation & Amoritzation $87.8M $87.3M $102.1M $168.2M $215.1M
Stock-Based Compensation $17M $28.3M $22.5M $24.7M --
Change in Accounts Receivable -$43.8M -$87.3M -$40.6M $22.2M --
Change in Inventories -$63.2M -$124.8M -$146.1M -$82.8M --
Cash From Operations $346.8M $241.5M $316.1M $266.8M $94.3M
 
Capital Expenditures $92.4M $123M $110M $110.1M $104.9M
Cash Acquisitions $45.4M $105.5M $319.1M $1.6B $106.3M
Cash From Investing -$172.6M -$150.9M -$435M -$1.7B -$215.3M
 
Dividends Paid (Ex Special Dividend) $24.3M $28.4M $29.5M $29.9M $22.9M
Special Dividend Paid
Long-Term Debt Issued -- -- $3.5M $2B --
Long-Term Debt Repaid -$2.1M -$107.5M -$20.8M -$1.1B --
Repurchase of Common Stock $139.9M $319M $128.2M $50.4M $10M
Other Financing Activities -$1.7M -$12.4M -$1.4M -$8.4M --
Cash From Financing -$158.7M $25.1M -$173.1M $1.2B $241.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.9M $52.8M -$262.4M -$215.2M $145.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $254.4M $118.5M $206.1M $156.7M -$10.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $204.6M $200.2M $223.9M $99.9M -$37.5M
Depreciation & Amoritzation $66.1M $64.3M $77.6M $130.9M $162.2M
Stock-Based Compensation $11.9M $23M $17.8M $18.5M --
Change in Accounts Receivable -$47.7M -$39.7M -$12.4M $10.7M $9.3M
Change in Inventories -$81.3M -$139.1M -$147.3M -$105.1M --
Cash From Operations $143.8M $102.9M $144.6M $61.3M -$95.7M
 
Capital Expenditures $63.6M $94.6M $75.4M $78.6M $68.2M
Cash Acquisitions $37M $85.5M $222.3M $1.6B $69.7M
Cash From Investing -$143.8M -$102.3M -$285.7M -$1.7B -$141M
 
Dividends Paid (Ex Special Dividend) -$6M $22.4M $22.1M $22.6M $15.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $3.2M $2B $311.1M
Long-Term Debt Repaid -$1.8M -$108.5M -$18.3M -$1.1B -$241.4M
Repurchase of Common Stock -$71.1M $236.8M $101.9M -- $10M
Other Financing Activities -$400K -$12.3M $800K -$7.9M -$5.4M
Cash From Financing -$85.6M -$379.2M -$137M $1.3B $302.7M
 
Beginning Cash (CF) $2B $2.2B $1.5B $657.9M $569.3M
Foreign Exchange Rate Adjustment -$23.4M -$63.8M -$3.7M -$9.3M $44.6M
Additions / Reductions -$93.7M -$442.4M -$281.8M -$339.9M $110.6M
Ending Cash (CF) $1.8B $1.7B $1.3B $308.7M $724.5M
 
Levered Free Cash Flow $80.2M $8.3M $69.2M -$17.3M -$163.9M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win Tokenization?
Will Robinhood Win Tokenization?

For many years, cryptocurrency enthusiasts have predicted a mass tokenization…

Does DraftKings Stock Have a Moat?
Does DraftKings Stock Have a Moat?

DraftKings (NASDAQ:DKNG) has been one of the largest beneficiaries of…

Is It Time To Buy Unity Stock?
Is It Time To Buy Unity Stock?

Unity Software (NYSE:U) is the business behind the popular Unity…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
62
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 37x

Alerts

Buy
88
CDTX alert for Nov 15

Cidara Therapeutics, Inc. [CDTX] is up 105.38% over the past day.

Buy
60
SRRK alert for Nov 15

Scholar Rock Holding Corp. [SRRK] is up 24.38% over the past day.

Buy
86
ZCSH alert for Nov 15

Grayscale Zcash Trust (ZEC) [ZCSH] is up 21.52% over the past day.

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

Show me the best stock