Financhill
Sell
38

BRGAY Quote, Financials, Valuation and Earnings

Last price:
$35.15
Seasonality move :
--
Day range:
$35.15 - $35.15
52-week range:
$30.32 - $38.09
Dividend yield:
1.93%
P/E ratio:
23.15x
P/S ratio:
2.55x
P/B ratio:
3.60x
Volume:
--
Avg. volume:
--
1-year change:
15.93%
Market cap:
$1.7B
Revenue:
$663.6M
EPS (TTM):
$1.52
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $562.7M $555M $663.2M $704.3M $663.6M
Revenue Growth (YoY) -2.71% -1.38% 19.5% 6.2% -5.77%
 
Cost of Revenues $214.8M $204M $249.7M $273.1M $240.5M
Gross Profit $347.9M $351M $413.4M $431.1M $423.2M
Gross Profit Margin 61.83% 63.25% 62.35% 61.22% 63.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65.9M $72.4M $76.4M $83.3M $76M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $281.4M $278.4M $303M $307M $301.2M
Operating Income $66.5M $72.6M $110.5M $124.1M $122M
 
Net Interest Expenses $9M $8.4M $8M $7.4M $13.5M
EBT. Incl. Unusual Items $53.1M $52.7M $101.3M $116.2M $106.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.2M $12.4M $24.7M $27.8M $25.3M
Net Income to Company $53.1M $52.7M $101.3M $116.2M $106.2M
 
Minority Interest in Earnings $7.5M $6.1M $3.7M $4.3M $1.3M
Net Income to Common Excl Extra Items $47.4M $46.3M $80.3M $92.7M $82.2M
 
Basic EPS (Cont. Ops) $0.95 $0.93 $1.61 $1.86 $1.65
Diluted EPS (Cont. Ops) $0.95 $0.93 $1.61 $1.85 $1.65
Weighted Average Basic Share $50M $49.8M $49.8M $49.9M $49.9M
Weighted Average Diluted Share $50M $49.9M $49.9M $50M $50M
 
EBITDA $110.9M $108.7M $157.2M $172M $168.7M
EBIT $61.8M $61M $108.5M $125.3M $122.4M
 
Revenue (Reported) $562.7M $555M $663.2M $704.3M $663.6M
Operating Income (Reported) $66.5M $72.6M $110.5M $124.1M $122M
Operating Income (Adjusted) $61.8M $61M $108.5M $125.3M $122.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $137.9M $162.6M $174.7M $163.3M $181.4M
Revenue Growth (YoY) -1.36% 17.91% 7.46% -6.53% 11.13%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $121.1M $129.9M $142.7M $129M $145.6M
Operating Income $16.7M $32.6M $32M $34.3M $35.8M
 
Net Interest Expenses $2.1M $1.8M $1.2M $3.4M $4.1M
EBT. Incl. Unusual Items $14.6M $30.6M $30.8M $30.3M $30.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M $7.3M $7.4M $7.2M $7.3M
Net Income to Company $16.9M $28M $27.2M $31.7M $30.6M
 
Minority Interest in Earnings $1.4M $682.5K $398.8K -$476.3K $186.2K
Net Income to Common Excl Extra Items $12.3M $24M $23.8M $22.6M $23.3M
 
Basic EPS (Cont. Ops) $0.25 $0.48 $0.48 $0.45 $0.47
Diluted EPS (Cont. Ops) $0.25 $0.48 $0.48 $0.45 $0.47
Weighted Average Basic Share $50M $49.8M $49.8M $49.8M $49.8M
Weighted Average Diluted Share $50M $49.8M $50M $50M $50M
 
EBITDA $28.9M $44.1M $44.2M $45.4M $47M
EBIT $16.5M $32.3M $32.9M $33.8M $34.1M
 
Revenue (Reported) $137.9M $162.6M $174.7M $163.3M $181.4M
Operating Income (Reported) $16.7M $32.6M $32M $34.3M $35.8M
Operating Income (Adjusted) $16.5M $32.3M $32.9M $33.8M $34.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $540.4M $645.6M $696M $689.8M $687.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $269.9M $323.4M $332.3M $303.4M $335.1M
Operating Income $63.2M $109.6M $117.9M $128.8M $117.4M
 
Net Interest Expenses $9.4M $8.3M $6.3M $13M $16.5M
EBT. Incl. Unusual Items $42.8M $99.6M $111.2M $114.7M $97.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.7M $21.2M $27.7M $27.2M $23M
Net Income to Company $45M $95.7M $107.5M $119.9M $96.6M
 
Minority Interest in Earnings $7.1M $3.8M $3.2M $2.1M $1.4M
Net Income to Common Excl Extra Items $37.2M $82.3M $86.6M $89.5M $75.8M
 
Basic EPS (Cont. Ops) $0.74 $1.66 $1.74 $1.80 $1.52
Diluted EPS (Cont. Ops) $0.74 $1.65 $1.73 $1.79 $1.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $100.3M $156.2M $165.7M $173.7M $166.8M
EBIT $51.9M $107.2M $118.2M $128.5M $116.1M
 
Revenue (Reported) $540.4M $645.6M $696M $689.8M $687.5M
Operating Income (Reported) $63.2M $109.6M $117.9M $128.8M $117.4M
Operating Income (Adjusted) $51.9M $107.2M $118.2M $128.5M $116.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $417.3M $508.7M $541.1M $526.6M $549.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $362M $415.8M $441M $422.1M $449.6M
Operating Income $55.3M $92.9M $100.1M $104.5M $99.7M
 
Net Interest Expenses $6.4M $6.3M $4.6M $10.3M $13.1M
EBT. Incl. Unusual Items $39.5M $86.5M $96.1M $94.1M $84.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.3M $20.3M $23.3M $22.6M $20.2M
Net Income to Company $41.2M $84.3M $90.5M $94.2M $84.6M
 
Minority Interest in Earnings $4.9M $2.7M $2.1M $33.1K $93.5K
Net Income to Common Excl Extra Items $33M $68.9M $74.9M $71.5M $64.8M
 
Basic EPS (Cont. Ops) $0.66 $1.38 $1.51 $1.44 $1.30
Diluted EPS (Cont. Ops) $0.66 $1.38 $1.50 $1.43 $1.30
Weighted Average Basic Share $150M $149.2M $149.4M $149.4M $149.6M
Weighted Average Diluted Share $150M $149.5M $149.9M $149.8M $149.8M
 
EBITDA $80.8M $128.4M $136.6M $138M $135.4M
EBIT $45.6M $91.8M $101.3M $104.2M $97.2M
 
Revenue (Reported) $417.3M $508.7M $541.1M $526.6M $549.3M
Operating Income (Reported) $55.3M $92.9M $100.1M $104.5M $99.7M
Operating Income (Adjusted) $45.6M $91.8M $101.3M $104.2M $97.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $16.7M $24M $14.1M $23.9M $45.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $86.1M $89.4M $87.3M $100.8M $86.2M
Inventory $105.6M $103.9M $89.8M $132.5M $142.3M
Prepaid Expenses $20.1M $20.4M $19.6M $29.3M $22.3M
Other Current Assets -- -- -- -- --
Total Current Assets $234.6M $251.3M $229.3M $297.9M $306.5M
 
Property Plant And Equipment $479.8M $510M $514.9M $481.2M $510.1M
Long-Term Investments -- -- -- -- --
Goodwill $3.6M $4M $3.6M $3.5M $3.6M
Other Intangibles $6.9M $6.1M $6.5M $4.9M $4.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $764.7M $820.3M $812.4M $827.9M $896.2M
 
Accounts Payable $45.9M $42.3M $49.3M $50.7M $55.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $340.2K $117.1K $113.4K $612.2K $884.9K
Total Current Liabilities $177.7M $181.9M $145.4M $204.5M $177.4M
 
Long-Term Debt $160.9M $161.8M $149.6M $139.8M $198.2M
Capital Leases -- -- -- -- --
Total Liabilities $371.9M $377.8M $324.2M $374.4M $415M
 
Common Stock $11.3M $11.7M $11.3M $10.2M $9.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $374.9M $429.7M $478.6M $448.3M $477.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $17.9M $12.9M $9.5M $5.2M $3.8M
Total Equity $392.8M $442.6M $488.1M $453.5M $481.2M
 
Total Liabilities and Equity $764.7M $820.3M $812.4M $827.9M $896.2M
Cash and Short Terms $16.7M $24M $14.1M $23.9M $45.6M
Total Debt $229.8M $234.7M $175M $211.4M $222.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $5.3M $21M $15.6M $63.2M $16.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $112.1M $134.5M $140M $123.8M $149M
Inventory $106.3M $91.1M $115.2M $124.4M $129.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $223.7M $246.5M $270.8M $312.7M $295M
 
Property Plant And Equipment $460.7M $502.7M $438.3M $444M $503.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $26.5M $31.6M $22.5M $1.3M $33.7M
Total Assets $723.2M $807.8M $752.8M $808M $880.1M
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $109.5M $114.3M $133.9M $107M $138.1M
Total Current Liabilities $182.5M $150M $193.9M $187.6M $167.6M
 
Long-Term Debt $157.2M $154M $142.6M $179.4M $184.7M
Capital Leases -- -- -- -- --
Total Liabilities $379.4M $338.8M $377.5M $399.3M $390.4M
 
Common Stock $10.6M $11.4M $9.4M $8.9M $9.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.2M $10.5M $7.4M $4.9M $3.7M
Total Equity $343.8M $469M $375.3M $408.7M $489.7M
 
Total Liabilities and Equity $723.2M $807.8M $752.8M $808M $880.1M
Cash and Short Terms $5.3M $21M $15.6M $63.2M $16.4M
Total Debt $230.2M $189.7M $202.6M $231.2M $214.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $53.1M $52.7M $101.3M $116.2M $106.2M
Depreciation & Amoritzation $49.1M $47.7M $48.7M $46.7M $46.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $79.2M $94.1M $166.1M $76.4M $147.7M
 
Capital Expenditures $66.3M $53.4M $64.5M $48.2M $63M
Cash Acquisitions -- -- -$16.8M -- -$16.2M
Cash From Investing -$63M -$51.9M -$80.3M -$47.3M -$78.3M
 
Dividends Paid (Ex Special Dividend) -$25.5M -$24.3M -$28.9M -$51.9M -$30.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$224M -$180.8M -$94.5M -$53.2M -$79.6M
Repurchase of Common Stock -$6.8M -$6.6M -$13.7M -$7.1M -$8.7M
Other Financing Activities $235.4M $167.5M $33.1M $86.9M $75.1M
Cash From Financing -$16.9M -$40.5M -$97.1M -$21M -$39.2M
 
Beginning Cash (CF) $9.8M $8.6M $11.1M $519.7K $10.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$681.9K $1.7M -$11.4M $8.1M $30.1M
Ending Cash (CF) $9.2M $10.2M $580.2K $11.5M $40.5M
 
Levered Free Cash Flow $13M $40.7M $101.5M $28.2M $84.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $16.9M $28M $27.2M $31.7M $30.6M
Depreciation & Amoritzation $14.5M $10.7M $9.9M $12.1M $13.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $19.8M $39.2M $30.4M $51.2M $36.6M
 
Capital Expenditures $12.9M $11.2M $7.4M $12.9M $12.9M
Cash Acquisitions -- -$12.5M -- -$255.2K -$14M
Cash From Investing -$13.2M -$23.5M -$7.5M -$12.9M -$26.6M
 
Dividends Paid (Ex Special Dividend) -$2.2M $1.4M $3M -$666.8K -$159.1K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$1.7M -$2.1M $140K -$100.9K -$303.1K
Other Financing Activities -$12.5M -$23.9M -$16.9M -$1.7M -$24.9M
Cash From Financing -$15.6M -$23.9M -$14M -$2.4M -$25.3M
 
Beginning Cash (CF) -$5.9M $17M -$4M $25.9M $19.6M
Foreign Exchange Rate Adjustment $129K $324.9K $2.6M -$522.1K -$366.4K
Additions / Reductions -$8.9M -$8.2M $9M $35.8M -$15.3M
Ending Cash (CF) -$13.9M $8.6M $7.6M $61.4M $4.2M
 
Levered Free Cash Flow $6.9M $28M $23.1M $38.3M $23.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $45M $95.7M $107.5M $119.9M $96.6M
Depreciation & Amoritzation $50.8M $46.5M $46.3M $47.3M $50.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $84.5M $164.9M $85.8M $134.1M $118M
 
Capital Expenditures $58.7M $56.7M $52.2M $58.7M $66.9M
Cash Acquisitions -- -$12.5M -$4.3M -$11.8M -$18.3M
Cash From Investing -$57.5M -$67.4M -$55.6M -$69.4M -$84.1M
 
Dividends Paid (Ex Special Dividend) -$25.2M -$27.6M -$50.3M -$33M -$34.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$7.2M -$12.5M -$3.4M -$9.4M -$9.5M
Other Financing Activities $201.7M $138.9M $107.2M $81.2M $29M
Cash From Financing -$50.9M -$75.7M -$36.9M -$9.2M -$89.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$23.9M $21.8M -$6.6M $55.5M -$55.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $25.8M $108.2M $33.6M $75.4M $51.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $41.2M $84.3M $90.5M $94.2M $84.6M
Depreciation & Amoritzation $36.8M $35.6M $33.2M $33.8M $38.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $51.4M $122.3M $42.1M $99.8M $70.2M
 
Capital Expenditures $34.1M $37.4M $25.1M $35.6M $39.5M
Cash Acquisitions -- -$12.5M -- -$11.8M -$14M
Cash From Investing -$33.9M -$49.4M -$24.6M -$46.8M -$52.5M
 
Dividends Paid (Ex Special Dividend) -$25.1M -$28.3M -$49.7M -$30.9M -$34.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$6.7M -$12.6M -$2.3M -$4.7M -$5.5M
Other Financing Activities -$12.6M -$41.2M $33M $27.3M -$18.8M
Cash From Financing -$40.6M -$75.9M -$15.7M -$3.9M -$54.4M
 
Beginning Cash (CF) -$15.3M $40M -$5.3M $47M $68M
Foreign Exchange Rate Adjustment $328.2K $682.5K $5.3M $1.7M $930.9K
Additions / Reductions -$23.1M -$3M $1.8M $49.1M -$36.7M
Ending Cash (CF) -$37.7M $37.4M $1.8M $97.6M $31.5M
 
Levered Free Cash Flow $17.3M $84.9M $16.9M $64.2M $30.7M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock