Financhill
Sell
45

BRSL Quote, Financials, Valuation and Earnings

Last price:
$15.74
Seasonality move :
1.39%
Day range:
$15.57 - $15.77
52-week range:
$13.81 - $18.57
Dividend yield:
5.21%
P/E ratio:
14.10x
P/S ratio:
1.27x
P/B ratio:
3.43x
Volume:
1.1M
Avg. volume:
1.7M
1-year change:
-9.02%
Market cap:
$3B
Revenue:
$2.5B
EPS (TTM):
$1.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $4.1B $4.2B $2.5B $2.5B
Revenue Growth (YoY) -22.73% 31.25% 3.33% -40.19% -0.59%
 
Cost of Revenues $2B $2.1B $2.2B $1.3B $1.3B
Gross Profit $1.1B $2B $2B $1.2B $1.2B
Gross Profit Margin 36.46% 47.89% 47.34% 47.8% 46.5%
 
R&D Expenses $190.9M $238M $255M $37M $45M
Selling, General & Admin $706.9M $810M $814M $834M $393M
Other Inc / (Exp) -$683M -$38M $239M -$70M $2M
Operating Expenses $897.8M $1B $1.1B $444M $438M
Operating Income $237.9M $910M $931M $764M $730M
 
Net Interest Expenses $417.9M $354M $302M $217M $215M
EBT. Incl. Unusual Items -$847.7M $529M $589M $488M $521M
Earnings of Discontinued Ops. $41.4M $417M -- $40M $231M
Income Tax Expense $27.7M $274M $175M $223M $250M
Net Income to Company -$838.7M $670M $414M $307M $508M
 
Minority Interest in Earnings $63.9M $190M $139M $149M $154M
Net Income to Common Excl Extra Items -$875.4M $255M $414M $265M $271M
 
Basic EPS (Cont. Ops) -$4.39 $2.35 $1.36 $0.78 $1.72
Diluted EPS (Cont. Ops) -$4.39 $2.33 $1.35 $0.77 $1.71
Weighted Average Basic Share $204.7M $205M $201.8M $200M $202M
Weighted Average Diluted Share $204.7M $206.8M $203.4M $203M $204M
 
EBITDA $804.1M $1.4B $1.6B $1.2B $1.1B
EBIT $237.9M $910M $931M $764M $730M
 
Revenue (Reported) $3.1B $4.1B $4.2B $2.5B $2.5B
Operating Income (Reported) $237.9M $910M $931M $764M $730M
Operating Income (Adjusted) $237.9M $910M $931M $764M $730M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $984M $1.1B $600M $587M $629M
Revenue Growth (YoY) 20.59% 7.72% -43.4% -2.17% 7.16%
 
Cost of Revenues $515M $564M $323M $334M $362M
Gross Profit $469M $496M $277M $253M $267M
Gross Profit Margin 47.66% 46.79% 46.17% 43.1% 42.45%
 
R&D Expenses $63M $67M $9M $12M $11M
Selling, General & Admin $195M $207M $106M $101M $73M
Other Inc / (Exp) $5M $176M $33M -$79M --
Operating Expenses $258M $274M $115M $103M $84M
Operating Income $211M $222M $162M $150M $183M
 
Net Interest Expenses $79M $73M $56M $53M $52M
EBT. Incl. Unusual Items $138M $315M $142M $15M $134M
Earnings of Discontinued Ops. -- -- $48M $87M $61M
Income Tax Expense $37M $21M $65M $61M $40M
Net Income to Company $90.9M $272.2M $123.1M $46.6M $162.4M
 
Minority Interest in Earnings $36M $29M $31M $34M $38M
Net Income to Common Excl Extra Items $101M $294M $77M -$46M $94M
 
Basic EPS (Cont. Ops) $0.32 $1.31 $0.47 $0.03 $0.21
Diluted EPS (Cont. Ops) $0.31 $1.30 $0.46 $0.03 $0.20
Weighted Average Basic Share $205.2M $201.6M $200M $202M $195M
Weighted Average Diluted Share $206.9M $203.1M $203M $202M $196M
 
EBITDA $343M $391M $265M $251M $291M
EBIT $211M $222M $162M $150M $183M
 
Revenue (Reported) $984M $1.1B $600M $587M $629M
Operating Income (Reported) $211M $222M $162M $150M $183M
Operating Income (Adjusted) $211M $222M $162M $150M $183M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.9B $4.2B $3.8B $2.5B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.2B $2B $1.4B $1.4B
Gross Profit $1.8B $2B $1.9B $1.2B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $229.8M $243M $201M $44M $45M
Selling, General & Admin $783.9M $817M $753M $697M $371M
Other Inc / (Exp) -$188M $46M $185M -$139M --
Operating Expenses $1B $1.1B $954M $428M $416M
Operating Income $813.5M $895M $899M $758M $667M
 
Net Interest Expenses $364.8M $301M $267M $215M $196M
EBT. Incl. Unusual Items $257.9M $631M $543M $403M $386M
Earnings of Discontinued Ops. $430.7M -- $48M $50M $284M
Income Tax Expense $289.7M $131M $339M $176M $227M
Net Income to Company $372.6M $462.1M $263.8M $282.9M $446.2M
 
Minority Interest in Earnings $178.8M $140M $153M $155M $139M
Net Income to Common Excl Extra Items -$31.9M $500M $204M $227M $158M
 
Basic EPS (Cont. Ops) $1.08 $1.78 $0.49 $0.61 $1.13
Diluted EPS (Cont. Ops) $1.07 $1.76 $0.48 $0.61 $1.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $1.4B $1.5B $1.2B $1.1B
EBIT $813.5M $895M $899M $758M $667M
 
Revenue (Reported) $3.9B $4.2B $3.8B $2.5B $2.5B
Operating Income (Reported) $813.5M $895M $899M $758M $667M
Operating Income (Adjusted) $813.5M $895M $899M $758M $667M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3B $3.1B $2.7B $1.9B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.7B $1.4B $990M $1B
Gross Profit $1.5B $1.5B $1.3B $871M $798M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $179M $184M $131M $34M $34M
Selling, General & Admin $588M $595M $534M $508M $277M
Other Inc / (Exp) -$35M $51M -$3M -$71M -$159M
Operating Expenses $767M $779M $665M $323M $311M
Operating Income $718M $702M $669M $548M $487M
 
Net Interest Expenses $264M $224M $201M $161M $150M
EBT. Incl. Unusual Items $417M $520M $473M $315M $180M
Earnings of Discontinued Ops. $417M -- $48M $96M $149M
Income Tax Expense $217M $75M $238M $161M $138M
Net Income to Company $605.1M $419.3M $281.2M $258.8M $204M
 
Minority Interest in Earnings $155M $105M $119M $120M $105M
Net Income to Common Excl Extra Items $200M $445M $234M $154M $42M
 
Basic EPS (Cont. Ops) $2.26 $1.68 $0.82 $0.65 $0.05
Diluted EPS (Cont. Ops) $2.25 $1.67 $0.80 $0.64 $0.05
Weighted Average Basic Share $615.1M $608M $599.8M $603M $600M
Weighted Average Diluted Share $618.5M $611M $607.3M $608M $601M
 
EBITDA $1.1B $1.1B $1.1B $848M $804M
EBIT $718M $702M $669M $548M $487M
 
Revenue (Reported) $3B $3.1B $2.7B $1.9B $1.8B
Operating Income (Reported) $718M $702M $669M $548M $487M
Operating Income (Adjusted) $718M $702M $669M $548M $487M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $809M $740M $654M $704M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $899.6M $952M $739M $427M $477M
Inventory $169.2M $183M $254M $110M $113M
Prepaid Expenses $48.1M $54M $44M $45M $45M
Other Current Assets $55M $25M $37M $42M $49M
Total Current Assets $3.4B $2.5B $2.1B $2.1B $6.2B
 
Property Plant And Equipment $1.5B $1.4B $1.3B $799M $768M
Long-Term Investments $164.7M $167M $157M $46M $42M
Goodwill $4.7B $4.7B $4.5B $2.7B $2.7B
Other Intangibles $3B $2.5B $2.3B $795M $567M
Other Long-Term Assets $103M $66M $75M $4B $51M
Total Assets $13B $11.3B $10.4B $10.5B $10.3B
 
Accounts Payable $1.1B $1B $731M $643M $718M
Accrued Expenses $256M $175M $160M $132M $117M
Current Portion Of Long-Term Debt $393M $52M $61M -- $208M
Current Portion Of Capital Lease Obligations $44M $39M $37M $22M $24M
Other Current Liabilities $475M $148M $238M $654M $1.4B
Total Current Liabilities $2.6B $1.9B $1.8B $1.7B $2.7B
 
Long-Term Debt $8.2B $6.8B $5.9B $5.8B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $11.4B $9.4B $8.5B $8.5B $8.2B
 
Common Stock $20.5M $21M $21M $21M $21M
Other Common Equity Adj $330M $412M $529M $521M $516M
Common Equity $776.7M $1.3B $1.4B $1.4B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $784.4M $689M $550M $510M $409M
Total Equity $1.6B $2B $2B $2B $2.1B
 
Total Liabilities and Equity $13B $11.3B $10.4B $10.5B $10.3B
Cash and Short Terms $1.1B $809M $740M $654M $704M
Total Debt $8.6B $6.8B $6B $5.8B $5.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $587M $517M $697M $603M $1.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1B $674M $643M $408M $526M
Inventory $181M $251M $323M $123M $115M
Prepaid Expenses -- -- -- $58M $43M
Other Current Assets $607M $448M $455M $58M --
Total Current Assets $2.4B $1.9B $2.1B $6.1B $2.5B
 
Property Plant And Equipment $1.4B $1.2B $347M $758M $841M
Long-Term Investments -- -- $925M $40M $40M
Goodwill $4.7B $4.4B $4.5B $2.7B --
Other Intangibles $1.5B $1.3B $1.6B $638M --
Other Long-Term Assets $1.5B $1.1B $1B $43M --
Total Assets $11.4B $10B $10.5B $10.3B $9.3B
 
Accounts Payable $1B $668M $697M $662M $758M
Accrued Expenses -- $148M -- $105M --
Current Portion Of Long-Term Debt -- -- $389M $251M --
Current Portion Of Capital Lease Obligations -- $36M -- $23M --
Other Current Liabilities $825M $157M $781M $1.3B --
Total Current Liabilities $1.8B $1.6B $1.9B $2.6B $3.4B
 
Long-Term Debt $6.8B $5.7B $5.6B $5.5B $4.2B
Capital Leases -- -- -- -- --
Total Liabilities $9.4B $8B $8.5B $8.4B $7.9B
 
Common Stock -- $21M $21M $21M $21M
Other Common Equity Adj -- $555M -- $532M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $704M $495M $480M $412M $483M
Total Equity $2B $2.1B $2B $1.9B $1.4B
 
Total Liabilities and Equity $11.4B $10B $10.5B $10.3B $9.3B
Cash and Short Terms $587M $517M $697M $603M $1.7B
Total Debt $6.8B $5.7B $6B $5.7B $4.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$838.7M $670M $414M $307M $508M
Depreciation & Amoritzation $566.2M $526M $685M $415M $402M
Stock-Based Compensation -$6.9M $35M $41M $34M $38M
Change in Accounts Receivable $73.6M -$95M $45M -$55M -$85M
Change in Inventories $16.6M -$13M -$65M -$21M -$5M
Cash From Operations $865.6M $978M $899M $1B $1B
 
Capital Expenditures $254.7M $238M $317M $147M $149M
Cash Acquisitions $32.3M $127M $217M $74M $73M
Cash From Investing -$292.8M $521M $96M -$467M -$430M
 
Dividends Paid (Ex Special Dividend) $40.9M $41M $161M $160M $161M
Special Dividend Paid
Long-Term Debt Issued $750M $1.3B $72M $609M $556M
Long-Term Debt Repaid -$984M -$2.9B -$597M -$801M -$675M
Repurchase of Common Stock -- $41M $115M -- --
Other Financing Activities -$127M -$292M -$210M -$253M -$240M
Cash From Financing -$413.7M -$1.8B -$993M -$564M -$513M
 
Beginning Cash (CF) $1.1B $809M $740M $654M $704M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $235M -$321M -$68M -$1M $36M
Ending Cash (CF) $1.4B $451M $602M $642M $689M
 
Levered Free Cash Flow $610.9M $740M $582M $893M $881M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $90.9M $272.2M $123.1M $46.6M $162.4M
Depreciation & Amoritzation $124.5M $245.7M $51.5M $106M $114.5M
Stock-Based Compensation $10.6M $10.6M $6M $13.4M $3.2M
Change in Accounts Receivable -$47M -$38M -$29.1M -$7.8M -$85.2M
Change in Inventories -$16.8M -$18.1M $26.3M -$6.2M $2M
Cash From Operations $103.4M $209M $296.4M $270.7M -$462.6M
 
Capital Expenditures $44.2M $63.9M -$89.9M $31.4M $69.3M
Cash Acquisitions $29.5M $140.7M $8.9M $10.8M $10.8M
Cash From Investing $33.7M $383.8M -$107.8M -$104.4M $4.1B
 
Dividends Paid (Ex Special Dividend) -- $35.1M $40M $42.6M $677.4M
Special Dividend Paid -- -- -- -- $3M
Long-Term Debt Issued $87M -$203M $61M $567M --
Long-Term Debt Repaid -$476M -$545M $8M -$566M --
Repurchase of Common Stock -- $35M -- -- $262.5M
Other Financing Activities -$42M -$73M -$72M -$13M --
Cash From Financing -$353.6M -$884.7M -$58.6M -$68.4M -$3.4B
 
Beginning Cash (CF) $587M $517M $697M $603M $1.7B
Foreign Exchange Rate Adjustment -$5.7M -$31.9M -$31.2M $16.7M -$25.7M
Additions / Reductions -$222.1M -$322.9M $99.8M $113.6M $163.7M
Ending Cash (CF) $359.2M $162.2M $765.7M $733.3M $1.8B
 
Levered Free Cash Flow $59.2M $145.2M $386.3M $239.2M -$531.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $372.6M $462.1M $263.8M $282.9M $446.2M
Depreciation & Amoritzation $539.1M $600.5M $497.8M $402.7M $423.8M
Stock-Based Compensation $25.9M $44.2M $36.9M $36M $21.8M
Change in Accounts Receivable -$280.1M $116.5M -$6.8M -$20.5M -$99.1M
Change in Inventories $15M -$70.5M -$30.5M $4.1M $3M
Cash From Operations $842.6M $958.2M $931.3M $1.1B $376M
 
Capital Expenditures $219.2M $277.8M $199.2M $146.9M $291.8M
Cash Acquisitions $124.3M $220.7M $77.4M $74M $76M
Cash From Investing $516.3M $97.3M -$455.9M -$445.5M $3.8B
 
Dividends Paid (Ex Special Dividend) $60.4K $153.7M $162.8M $160.9M $798M
Special Dividend Paid
Long-Term Debt Issued $1.4B $25M $564M $642M --
Long-Term Debt Repaid -$3B -$545M -$462M -$958M --
Repurchase of Common Stock -- $127.3M $24M -- $262.5M
Other Financing Activities -$256M -$361M -$243M -$248M --
Cash From Financing -$1.9B -$998.5M -$310.7M -$700.5M -$3.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$542.8M -$52.3M $165M -$23.5M $1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $623.4M $680.4M $732.1M $975.6M $84.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $605.1M $419.3M $281.2M $258.8M $204M
Depreciation & Amoritzation $389.6M $481.5M $314.4M $304.2M $331.6M
Stock-Based Compensation $21.6M $32M $29.1M $31.3M $15.7M
Change in Accounts Receivable -$181M $27.3M -$23.1M $11.1M -$4.2M
Change in Inventories -$11.8M -$69.7M -$37.2M -$12.1M -$4.2M
Cash From Operations $572.6M $585.1M $643.9M $731.8M $92M
 
Capital Expenditures $165.3M $212.9M $104.5M $105.1M $250M
Cash Acquisitions $90.5M $188.4M $55.2M $55.6M $59.6M
Cash From Investing $610M $203.5M -$345.5M -$326.5M $3.9B
 
Dividends Paid (Ex Special Dividend) -- $114M $120.5M $122.3M $761.5M
Special Dividend Paid -- -- -- -- $3M
Long-Term Debt Issued $1.4B $42M $534M $567M $1.1B
Long-Term Debt Repaid -$3B -$597M -$462M -$619M -$313M
Repurchase of Common Stock -- $87.6M -- -- $262.5M
Other Financing Activities -$196M -$265M -$298M -$293M -$137M
Cash From Financing -$1.7B -$970.5M -$317.4M -$456.9M -$3.1B
 
Beginning Cash (CF) $2.3B $1.9B $2.1B $1.7B $3.8B
Foreign Exchange Rate Adjustment -$18.7M -$92.3M -$24.1M -$14.2M $34.5M
Additions / Reductions -$532.3M -$274.2M -$43.2M -$65.7M $963.4M
Ending Cash (CF) $1.8B $1.6B $2B $1.6B $4.8B
 
Levered Free Cash Flow $407.3M $372.2M $539.4M $626.7M -$157.9M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock