Financhill
Sell
34

BRO Quote, Financials, Valuation and Earnings

Last price:
$78.37
Seasonality move :
4.95%
Day range:
$79.07 - $80.51
52-week range:
$76.17 - $125.68
Dividend yield:
0.77%
P/E ratio:
23.90x
P/S ratio:
4.34x
P/B ratio:
2.20x
Volume:
2.2M
Avg. volume:
2.9M
1-year change:
-28.34%
Market cap:
$27.2B
Revenue:
$4.8B
EPS (TTM):
$3.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $3B $3.6B $4.3B $4.8B
Revenue Growth (YoY) 9.61% 16.5% 17.33% 19.28% 12.87%
 
Cost of Revenues $134.8M $152.9M $185.8M $206M $222M
Gross Profit $2.5B $2.9B $3.4B $4.1B $4.6B
Gross Profit Margin 94.84% 94.97% 94.79% 95.16% 95.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $14.2M -$26.9M $61M $187M $137M
Operating Expenses $1.8B $2B $2.3B $2.8B $3.1B
Operating Income $673.8M $919.7M $1B $1.3B $1.5B
 
Net Interest Expenses $59M $65M $141.2M $190M $193M
EBT. Incl. Unusual Items $624.1M $762.8M $876.1M $1.1B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $143.6M $175.7M $204.3M $275.6M $301M
Net Income to Company $480.5M $587.1M $671.8M $870.5M $1B
 
Minority Interest in Earnings -- -- -- -- $9M
Net Income to Common Excl Extra Items $465.3M $574.2M $659.1M $857.2M $990M
 
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 $3.45
Weighted Average Basic Share $274.3M $276M $277.5M $279.6M $282M
Weighted Average Diluted Share $275.9M $277.4M $278.6M $280.8M $284M
 
EBITDA $808.6M $1.1B $1.2B $1.5B $1.7B
EBIT $673.8M $919.7M $1B $1.3B $1.5B
 
Revenue (Reported) $2.6B $3B $3.6B $4.3B $4.8B
Operating Income (Reported) $673.8M $919.7M $1B $1.3B $1.5B
Operating Income (Adjusted) $673.8M $919.7M $1B $1.3B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $770.3M $927.6M $1.1B $1.2B $1.6B
Revenue Growth (YoY) 14.3% 20.42% 15.1% 11.08% 35.41%
 
Cost of Revenues $38.7M $54.8M $51.5M $56M $107M
Gross Profit $731.6M $872.8M $1B $1.1B $1.5B
Gross Profit Margin 94.97% 94.09% 95.18% 95.28% 93.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$21.3M $29.7M -$25M $9M --
Operating Expenses $521.3M $616.4M $701.1M $772M $1.1B
Operating Income $210.3M $256.4M $315.1M $358M $422M
 
Net Interest Expenses $16.2M $41.5M $47.5M $50M $100M
EBT. Incl. Unusual Items $196.5M $218M $242.3M $317M $311M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.1M $56.9M $66.4M $78M $82M
Net Income to Company $146.4M $161.1M $175.9M $238M $230M
 
Minority Interest in Earnings -- -- -- $5M $2M
Net Income to Common Excl Extra Items $143.3M $158.2M $173.3M $236M $227M
 
Basic EPS (Cont. Ops) $0.52 $0.57 $0.62 $0.82 $0.68
Diluted EPS (Cont. Ops) $0.52 $0.57 $0.62 $0.81 $0.68
Weighted Average Basic Share $276.2M $277.8M $279.9M $282M $331M
Weighted Average Diluted Share $277.6M $278.7M $281.3M $284M $332M
 
EBITDA $249M $311.2M $366.6M $414M $529M
EBIT $210.3M $256.4M $315.1M $358M $422M
 
Revenue (Reported) $770.3M $927.6M $1.1B $1.2B $1.6B
Operating Income (Reported) $210.3M $256.4M $315.1M $358M $422M
Operating Income (Adjusted) $210.3M $256.4M $315.1M $358M $422M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3B $3.4B $4.1B $4.6B $5.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $149.8M $175.4M $203.5M $216.8M $291M
Gross Profit $2.8B $3.2B $3.9B $4.4B $5.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.7M $23.3M $24M $293M --
Operating Expenses $2B $2.2B $2.7B $3B $3.6B
Operating Income $836.7M $1B $1.3B $1.4B $1.6B
 
Net Interest Expenses $65.5M $112M $187.5M $194.9M $243M
EBT. Incl. Unusual Items $752.9M $822.6M $985.1M $1.4B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $170.2M $194.3M $238.1M $322.5M $315M
Net Income to Company $582.7M $628.3M $747M $1.1B $1B
 
Minority Interest in Earnings -- -- -- $7M $10M
Net Income to Common Excl Extra Items $569.1M $616.3M $735M $1B $997M
 
Basic EPS (Cont. Ops) $2.06 $2.22 $2.63 $3.69 $3.35
Diluted EPS (Cont. Ops) $2.05 $2.21 $2.63 $3.67 $3.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $986.5M $1.2B $1.5B $1.6B $1.9B
EBIT $836.7M $1B $1.3B $1.4B $1.6B
 
Revenue (Reported) $3B $3.4B $4.1B $4.6B $5.5B
Operating Income (Reported) $836.7M $1B $1.3B $1.4B $1.6B
Operating Income (Adjusted) $836.7M $1B $1.3B $1.4B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.3B $2.7B $3.2B $3.6B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $114M $136.5M $154.2M $165M $232M
Gross Profit $2.2B $2.5B $3.1B $3.5B $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$9M $41.1M $4M $89M $50M
Operating Expenses $1.5B $1.8B $2.1B $2.3B $2.8B
Operating Income $699.7M $776.4M $1B $1.1B $1.3B
 
Net Interest Expenses $48.8M $95.8M $142.1M $147M $197M
EBT. Incl. Unusual Items $622M $681.8M $790.9M $1B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $136.6M $155.2M $189.1M $236M $252M
Net Income to Company $485.4M $526.6M $601.8M $791M $799M
 
Minority Interest in Earnings -- -- -- $7M $8M
Net Income to Common Excl Extra Items $474.3M $516.6M $592.4M $781M $788M
 
Basic EPS (Cont. Ops) $1.72 $1.86 $2.12 $2.75 $2.62
Diluted EPS (Cont. Ops) $1.71 $1.85 $2.11 $2.73 $2.60
Weighted Average Basic Share $827.5M $832.1M $837.9M $845M $906M
Weighted Average Diluted Share $831.4M $835.5M $841.1M $850M $910M
 
EBITDA $813.7M $912.9M $1.2B $1.3B $1.5B
EBIT $699.7M $776.4M $1B $1.1B $1.3B
 
Revenue (Reported) $2.3B $2.7B $3.2B $3.6B $4.3B
Operating Income (Reported) $699.7M $776.4M $1B $1.1B $1.3B
Operating Income (Adjusted) $699.7M $776.4M $1B $1.1B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $1.5B $2B $2.3B $2.5B
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 $409.1M $454.8M $469.1M $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 $9.1B $9.9B $14.1B $15.1B $17.8B
 
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 $2.2B $2.2B $3.9B $3.4B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $5.7B $9.5B $9.5B $11.4B
 
Common Stock $30M $30.1M $30.3M $30.4M $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 $9.1B $9.9B $14.1B $15.1B $17.8B
Cash and Short Terms $1.3B $1.5B $2B $2.3B $2.5B
Total Debt $2.3B $2.2B $4.1B $4B $4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.4B $1.9B $2.3B $2.7B $1.2B
Short Term Investments $14.4M $11.2M $13.2M $11M --
Accounts Receivable, Net $1.4B $1.6B $952.7M $3B --
Inventory -- -- -- -- --
Prepaid Expenses $411.3M $409.9M $502.7M $539M --
Other Current Assets $120.6M $208.6M $243.2M $314M --
Total Current Assets $3.4B $4.9B $4.8B $7.5B $8.1B
 
Property Plant And Equipment $396.2M $453.7M $448.2M $501M $635M
Long-Term Investments $31.3M $24M $24.3M $21M --
Goodwill $4.6B $6.5B $6.8B $7.6B --
Other Intangibles $1B $1.6B $1.5B $1.6B --
Other Long-Term Assets $192.9M $219.5M $288M $365M --
Total Assets $9.6B $13.7B $14B $17.5B $29.4B
 
Accounts Payable $1.4B $276.3M $380.2M $329M --
Accrued Expenses $386.4M $435.9M $507.5M $597M --
Current Portion Of Long-Term Debt $290M $67.5M $562.5M $225M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $2B $2.4B $2.7B --
Total Current Liabilities $2.9B $4.2B $4.6B $6.5B $6.9B
 
Long-Term Debt $1.9B $4.2B $3.3B $3.5B $7.9B
Capital Leases -- -- -- -- --
Total Liabilities $5.5B $9.3B $8.8B $11B $16.9B
 
Common Stock $30.1M $30.3M $30.4M $31M $36M
Other Common Equity Adj -$6.6M -$315.5M -$127.6M $125M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $16M $21M
Total Equity $4.1B $4.3B $5.2B $6.5B $12.4B
 
Total Liabilities and Equity $9.6B $13.7B $14B $17.5B $29.4B
Cash and Short Terms $1.4B $1.9B $2.3B $2.7B $1.2B
Total Debt $2.3B $4.3B $3.9B $3.8B $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 $671.8M $870.5M $1B
Depreciation & Amoritzation $134.8M $152.9M $185.8M $206M $222M
Stock-Based Compensation $59.7M $61M $66.1M $89.4M $101M
Change in Accounts Receivable -$120.3M -$92.5M -$828.8M $599.5M -$1.5B
Change in Inventories -- -- -- -- --
Cash From Operations $721.6M $942.5M $881.4M $1B $1.2B
 
Capital Expenditures $70.7M $45M $52.6M $68.9M $82M
Cash Acquisitions $694.8M $366.8M $1.9B $630.7M $890M
Cash From Investing -$759.1M -$396.7M -$1.9B -$587M -$898M
 
Dividends Paid (Ex Special Dividend) $100.6M $107.2M $119.5M $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 $55.1M $82.6M $122.9M $39.9M $55M
Other Financing Activities -$23.1M $68.6M -$8M $99M $71M
Cash From Financing $346.4M -$343.9M $1.7B -$186.7M -$64M
 
Beginning Cash (CF) $817.4M $887M $2B $2.3B $2.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $308.9M $198.3M $563M $269.7M $199M
Ending Cash (CF) $1.1B $1.1B $2.5B $2.6B $2.7B
 
Levered Free Cash Flow $650.9M $897.4M $828.8M $940.6M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $146.4M $161.1M $175.9M $238M $230M
Depreciation & Amoritzation $38.7M $54.7M $51.5M $57M $107M
Stock-Based Compensation $13.9M $16.3M $21.8M $25M $24M
Change in Accounts Receivable -$123.6M -$956M -$12.7M -$1.9B $128M
Change in Inventories -- -- -- -- --
Cash From Operations $161.6M $253.6M $315.6M $440M $468M
 
Capital Expenditures $9.5M $14.1M $13.3M $23M $16M
Cash Acquisitions $61.4M $1.4B $48M $20M $7.5B
Cash From Investing -$70.1M -$1.4B -$58.6M -$42M -$7.5B
 
Dividends Paid (Ex Special Dividend) $26.1M $29M $32.7M $36M $51M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$17.5M -$116.9M -$109M -$525M --
Repurchase of Common Stock $2.5M $300K $800K -- $1M
Other Financing Activities -$88.2M -$79.7M -$119M -$199M --
Cash From Financing -$15.1M -$189.4M -$221.6M -$716M -$130M
 
Beginning Cash (CF) $944M $1.9B $2.3B $2.7B $1.2B
Foreign Exchange Rate Adjustment -$1.5M -$55.8M -$27.9M $45M -$19M
Additions / Reductions $74.9M -$1.4B $7.5M -$273M -$7.2B
Ending Cash (CF) $1B $358.3M $2.3B $2.5B -$6B
 
Levered Free Cash Flow $152.1M $239.5M $302.3M $417M $452M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $582.7M $628.3M $747M $1.1B $1B
Depreciation & Amoritzation $149.8M $175.4M $203.5M $215.8M $291M
Stock-Based Compensation $62.9M $64.7M $82.8M $99.4M $100M
Change in Accounts Receivable -$251.6M -$855M $705.2M -$2B $1.7B
Change in Inventories -- -- -- -- --
Cash From Operations $809.9M $914.4M $985.7M $1.1B $1.4B
 
Capital Expenditures $49.5M $42.8M $58.6M $92.5M $68M
Cash Acquisitions $470.5M $2.1B $201.3M $585.4M $8.4B
Cash From Investing -$513.2M -$2.1B -$193.3M -$512.7M -$8.5B
 
Dividends Paid (Ex Special Dividend) $106.8M $115.8M $130.5M $148.1M $180M
Special Dividend Paid
Long-Term Debt Issued -- $2.4B $170M $999M --
Long-Term Debt Repaid -$66.3M -$265M -$574.6M -$1.1B --
Repurchase of Common Stock $138.8M $73.2M $40M $54M $43M
Other Financing Activities -$42.5M $47.8M $108.8M $20M --
Cash From Financing -$370.4M $1.8B -$426.2M -$252.6M $8.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$76M $425M $420.1M $430M $1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $760.4M $871.6M $927.1M $1B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $485.4M $526.6M $601.8M $791M $799M
Depreciation & Amoritzation $114M $136.5M $154.2M $164M $233M
Stock-Based Compensation $46.7M $50.3M $67M $77M $76M
Change in Accounts Receivable -$243.4M -$1B $528.1M -$2B $1.1B
Change in Inventories -- -- -- -- --
Cash From Operations $627.8M $599.8M $704.1M $813M $1B
 
Capital Expenditures $34.6M $32.4M $38.4M $62M $48M
Cash Acquisitions $178M $1.9B $163.3M $118M $7.7B
Cash From Investing -$206.4M -$1.9B -$193.3M -$119M -$7.7B
 
Dividends Paid (Ex Special Dividend) $78.3M $86.9M $97.9M $111M $137M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2.4B $170M $749M $4.3B
Long-Term Debt Repaid -$52.5M -$244.4M -$408M -$950M -$588M
Repurchase of Common Stock $132.2M $122.8M $39.9M $54M $42M
Other Financing Activities -$36M -$56.8M $60M -$19M $39M
Cash From Financing -$265.2M $1.9B -$275.1M -$341M $7.9B
 
Beginning Cash (CF) $2.5B $7.6B $6.5B $7.8B $10.8B
Foreign Exchange Rate Adjustment -$2.3M -$183.1M $2M $45M $66M
Additions / Reductions $154M $380.6M $237.7M $398M $1.2B
Ending Cash (CF) $2.6B $7.8B $6.7B $8.3B $12B
 
Levered Free Cash Flow $593.2M $567.4M $665.7M $751M $958M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 0.06% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 2.97% over the past day.

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

Show me the best stock