Financhill
Sell
50

BRX Quote, Financials, Valuation and Earnings

Last price:
$26.36
Seasonality move :
2.6%
Day range:
$26.13 - $26.41
52-week range:
$22.29 - $28.61
Dividend yield:
4.36%
P/E ratio:
24.40x
P/S ratio:
5.99x
P/B ratio:
2.72x
Volume:
1.6M
Avg. volume:
2.8M
1-year change:
-4.91%
Market cap:
$8.1B
Revenue:
$1.3B
EPS (TTM):
$1.08
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 $624.9M $656.5M $682.3M $698.5M
Gross Profit $772.6M $527.3M $561.6M $562.8M $586.5M
Gross Profit Margin 73.36% 45.77% 46.1% 45.2% 45.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $98.3M -- -- -- --
Other Inc / (Exp) -$17.6M $43.1M $102.3M $50.2M $85.1M
Operating Expenses $433.9M $105.5M $117.2M $117.1M $116.4M
Operating Income $338.8M $421.9M $444.3M $445.6M $470.2M
 
Net Interest Expenses $200M $205.3M $189.8M $200.7M $225.7M
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 -- -- -- -- $244K
Net Income to Common Excl Extra Items $121.2M $269.4M $353.2M $304.3M $339M
 
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 $749M $789.1M $807.9M $851.6M
EBIT $321.2M $421.9M $444.3M $445.6M $470.2M
 
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 $421.9M $444.3M $445.6M $470.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $290.2M $304.7M $307.3M $323.1M $340.8M
Revenue Growth (YoY) 14.28% 5.02% 0.84% 5.12% 5.51%
 
Cost of Revenues $154.3M $162.3M $173.5M $174.2M $187.6M
Gross Profit $135.9M $142.5M $133.8M $148.9M $153.3M
Gross Profit Margin 46.84% 46.76% 43.55% 46.09% 44.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$15.6M $15.1M $6.4M $36M --
Operating Expenses $25.3M $29.1M $29.2M $30.3M $26.8M
Operating Income $110.6M $113.4M $104.7M $118.6M $126.5M
 
Net Interest Expenses $51.3M $48.5M $50.3M $57.7M $57.4M
EBT. Incl. Unusual Items $46.1M $79.7M $63.7M $99.2M $94.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $46.1M $79.7M $63.7M $96.8M $94.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $45.9M $79.5M $63.5M $96.7M $94.1M
 
Basic EPS (Cont. Ops) $0.15 $0.26 $0.21 $0.32 $0.31
Diluted EPS (Cont. Ops) $0.15 $0.26 $0.21 $0.32 $0.31
Weighted Average Basic Share $297.2M $300.2M $301M $302.7M $307.2M
Weighted Average Diluted Share $298.3M $301.3M $302.5M $303.6M $308.1M
 
EBITDA $192.3M $198.2M $200.9M $213.5M $229.7M
EBIT $110.6M $113.4M $104.7M $118.6M $126.5M
 
Revenue (Reported) $290.2M $304.7M $307.3M $323.1M $340.8M
Operating Income (Reported) $110.6M $113.4M $104.7M $118.6M $126.5M
Operating Income (Adjusted) $110.6M $113.4M $104.7M $118.6M $126.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.2B $1.2B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $622M $645.6M $681.7M $681.5M $753.3M
Gross Profit $504.4M $559.1M $562.2M $594M $599.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8.3M $76M $93.4M $63.4M --
Operating Expenses $99.9M $115.7M $115.2M $118.7M $112M
Operating Income $404.5M $443.4M $447M $475.3M $487.6M
 
Net Interest Expenses $211M $196M $199.8M $219.3M $224M
EBT. Incl. Unusual Items $213.3M $328.3M $348.5M $330.9M $339.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $213.3M $328.3M $339.5M $328.6M $332.5M
 
Minority Interest in Earnings -- -- -- -- $259K
Net Income to Common Excl Extra Items $212.5M $327.4M $338.5M $327.8M $332.1M
 
Basic EPS (Cont. Ops) $0.72 $1.09 $1.13 $1.09 $1.08
Diluted EPS (Cont. Ops) $0.72 $1.09 $1.12 $1.08 $1.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $735.1M $778.3M $810.4M $842.8M $903M
EBIT $404.5M $443.4M $447M $475.3M $487.6M
 
Revenue (Reported) $1.1B $1.2B $1.2B $1.3B $1.4B
Operating Income (Reported) $404.5M $443.4M $447M $475.3M $487.6M
Operating Income (Adjusted) $404.5M $443.4M $447M $475.3M $487.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $857M $909.5M $928.6M $959M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $299.5M $484.8M $510M $509.2M $564M
Gross Profit $557.4M $424.7M $418.5M $449.7M $460.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51.1M -- -- -- --
Other Inc / (Exp) $20.2M $53.1M $44.3M $57.5M $20.1M
Operating Expenses $241M $86.8M $86.9M $88.4M $84M
Operating Income $316.4M $337.9M $331.7M $361.3M $376.4M
 
Net Interest Expenses $149.9M $146.9M $150.4M $169.1M $167.4M
EBT. Incl. Unusual Items $188.9M $247M $232.4M $258.2M $255.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $188.9M $247M $232.4M $255.9M $249.1M
 
Minority Interest in Earnings -- -- -- -- $15K
Net Income to Common Excl Extra Items $188.7M $246.3M $231.7M $255.3M $248.6M
 
Basic EPS (Cont. Ops) $0.63 $0.82 $0.77 $0.84 $0.81
Diluted EPS (Cont. Ops) $0.63 $0.82 $0.77 $0.84 $0.81
Weighted Average Basic Share $891.5M $898.7M $902.8M $906.9M $920.9M
Weighted Average Diluted Share $894.4M $901.9M $906.6M $909.2M $922.9M
 
EBITDA $598.5M $592M $604.5M $639.4M $688.5M
EBIT $352.1M $337.9M $331.7M $361.3M $376.4M
 
Revenue (Reported) $857M $909.5M $928.6M $959M $1B
Operating Income (Reported) $316.4M $337.9M $331.7M $361.3M $376.4M
Operating Income (Adjusted) $352.1M $337.9M $331.7M $361.3M $376.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $368.7M $297.7M $21.3M $18.9M $378.7M
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 $548.7M $295.8M $297.7M $664.8M
 
Property Plant And Equipment -- $29.3M $35.8M $32.4M $38.8M
Long-Term Investments -- $20.2M $31.3M $24.3M $22.3M
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 $250M -- $300.4M $1.1B
 
Long-Term Debt $4.5B $5B $5.2B $4.8B $4.7B
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 $297.7M $21.3M $18.9M $378.7M
Total Debt $5.2B $5.3B $5.2B $5.1B $5.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $404.4M $31.3M $18.7M $452.4M $376.5M
Short Term Investments $20.8M $22M $20.6M $21.2M --
Accounts Receivable, Net $229.4M $249M $262.8M $260.6M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $675.8M $53.6M $291.5M $713M $690.1M
 
Property Plant And Equipment $30.4M $36.7M $32.7M $29.4M $44.9M
Long-Term Investments $20.8M $30.9M $33.3M $29.2M $21.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $48.7M $63.1M $62.6M $50M --
Total Assets $8.4B $8.5B $8.3B $8.7B $9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $5.5B $5.3B $5B $5.5B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $5.7B $5.5B $5.9B $6.1B
 
Common Stock $3M $3M $3M $3M $3.1M
Other Common Equity Adj -$17.6M $8M $12.2M -$759K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $266K
Total Equity $2.7B $2.8B $2.9B $2.9B $3B
 
Total Liabilities and Equity $8.4B $8.5B $8.3B $8.7B $9B
Cash and Short Terms $404.4M $31.3M $18.7M $452.4M $376.5M
Total Debt $5.5B $5.3B $5B $5.5B $5.7B
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 $344.7M $362.3M $381.4M
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 -- $308.6M $330.4M $345.2M $353.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$167.2M -$331M -$462.5M -$163.1M -$436.8M
 
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 $5.5M $10.5M $11.2M $14.1M
Other Financing Activities -$34.7M -$33.7M -$8.4M -$783K -$7.5M
Cash From Financing $72.7M -$293.6M -$380.4M -$428.1M $171.9M
 
Beginning Cash (CF) $21.5M $297.7M $21.3M $18.9M $378.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $348.6M -$72.3M -$276.5M -$2.4M $359.8M
Ending Cash (CF) $370.1M $225.4M -$255.2M $16.5M $738.5M
 
Levered Free Cash Flow $443.1M $243.7M $236M $243.6M $271.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $46.1M $79.7M $63.7M $96.8M $94.2M
Depreciation & Amoritzation $81.7M $84.8M $96.3M $94.8M $103.2M
Stock-Based Compensation $4M $6.1M $5.7M $5.1M $4.1M
Change in Accounts Receivable $258K -$3.9M -$9.7M -$9.6M -$22.6M
Change in Inventories -- -- -- -- --
Cash From Operations $150M $167M $158.6M $157.5M $168.3M
 
Capital Expenditures $77.1M $86.2M $98.4M $88.4M $74.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$55.1M -$57.9M -$81.1M -$79.1M -$204.8M
 
Dividends Paid (Ex Special Dividend) $64.1M $72.2M $78.4M $82.4M $88.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $498.4M $65M $110M -- --
Long-Term Debt Repaid -$500M -$105M -$105M -$37.4M --
Repurchase of Common Stock $96K -- $2K $18K $107K
Other Financing Activities -$30.2M -$175K -$226K -$399K --
Cash From Financing -$96M -$106.6M -$73.6M -$100.9M $307.1M
 
Beginning Cash (CF) $404.4M $31.3M $18.7M $452.4M $376.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1M $2.5M $3.8M -$22.5M $270.6M
Ending Cash (CF) $403.3M $33.7M $22.5M $429.9M $647.1M
 
Levered Free Cash Flow $72.9M $80.9M $60.2M $69.1M $94.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $213.3M $328.3M $339.5M $328.6M $332.5M
Depreciation & Amoritzation $330.6M $334.9M $363.4M $367.5M $415.4M
Stock-Based Compensation $14M $22.7M $21.6M $20.1M $17.1M
Change in Accounts Receivable $15.1M -$21.1M -$18.5M -$1.9M -$46.1M
Change in Inventories -- -- -- -- --
Cash From Operations $544.3M $568.5M $578.7M $604.8M $635M
 
Capital Expenditures $279.2M $329.3M $351.7M $346.2M $343.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$183.1M -$649.4M -$81M -$266.2M -$594.3M
 
Dividends Paid (Ex Special Dividend) $193.2M $281.5M $309.1M $327M $348.6M
Special Dividend Paid
Long-Term Debt Issued $847.7M $665M $695M $1B --
Long-Term Debt Repaid -$1.2B -$715M -$884.3M -$617.9M --
Repurchase of Common Stock $5.5M $10.5M $11.3M $13M $13.5M
Other Financing Activities -$50.3M -- -$689K -$7.8M --
Cash From Financing -$568.1M -$292.3M -$510.3M $95.2M -$116.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$206.9M -$373.1M -$12.6M $433.8M -$75.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $265.2M $239.2M $227.1M $258.6M $291.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $188.9M $247M $232.4M $255.9M $249.1M
Depreciation & Amoritzation $239.2M $254.1M $272.8M $278.1M $312.1M
Stock-Based Compensation $10.8M $16.4M $14.6M $13.9M $13M
Change in Accounts Receivable $9M -$14.4M -$937K $13.7M -$24.3M
Change in Inventories -- -- -- -- --
Cash From Operations $424.9M $441.2M $453.5M $469.5M $479.8M
 
Capital Expenditures $77.1M $233.1M $254.4M $255.4M $245.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$156.1M -$474.5M -$93M -$196.2M -$353.8M
 
Dividends Paid (Ex Special Dividend) -$65M $217.4M $236.9M $248.6M $266M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $847.7M $665M $560M $876.2M $806.3M
Long-Term Debt Repaid -$850M -$715M -$674.3M -$465.9M -$1B
Repurchase of Common Stock $96K $10.5M $11.2M $13M $12.5M
Other Financing Activities -$33.6M -$8.4M -$700K -$7.7M -$12.3M
Cash From Financing -$234.5M -$233.2M -$363.1M $160.2M -$128.2M
 
Beginning Cash (CF) $1.1B $100.4M $69M $1.3B $589.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $34.3M -$266.5M -$2.6M $433.5M -$2.2M
Ending Cash (CF) $1.2B -$166.1M $66.4M $1.8B $587.6M
 
Levered Free Cash Flow $347.8M $208M $199.1M $214.1M $234.3M

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock