Financhill
Buy
57

BRO Quote, Financials, Valuation and Earnings

Last price:
$104.25
Seasonality move :
1.69%
Day range:
$104.40 - $106.73
52-week range:
$92.29 - $125.68
Dividend yield:
0.55%
P/E ratio:
29.24x
P/S ratio:
6.21x
P/B ratio:
5.08x
Volume:
3.4M
Avg. volume:
4.6M
1-year change:
12.5%
Market cap:
$34.6B
Revenue:
$4.7B
EPS (TTM):
$3.59
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $3B $3.6B $4.2B $4.7B
Revenue Growth (YoY) 9.28% 16.94% 16.92% 17.85% 12.05%
 
Cost of Revenues $1.4B $1.6B $1.8B $2.2B $2.4B
Gross Profit $1.2B $1.4B $1.7B $2B $2.3B
Gross Profit Margin 44.88% 46.29% 49% 47.92% 48.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $14.2M -$26.9M $61M $187M $137M
Operating Expenses $500.8M $555.9M $783M $856M $932M
Operating Income $668.9M $854.7M $963M $1.2B $1.4B
 
Net Interest Expenses $59M $65M $148M $197M $201M
EBT. Incl. Unusual Items $624.1M $762.8M $876M $1.1B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $143.6M $175.7M $204M $275M $301M
Net Income to Company $480.5M $587.1M $672M $871M $1B
 
Minority Interest in Earnings -- -- -- -- -$9M
Net Income to Common Excl Extra Items $480.5M $587.1M $672M $871M $993M
 
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 $3.46
Weighted Average Basic Share $274.3M $276M $278M $280M $282M
Weighted Average Diluted Share $275.8M $277.4M $279M $281M $284M
 
EBITDA $817.9M $980.7M $1.2B $1.5B $1.7B
EBIT $683.1M $827.8M $1B $1.3B $1.5B
 
Revenue (Reported) $2.6B $3B $3.6B $4.2B $4.7B
Operating Income (Reported) $668.9M $854.7M $963M $1.2B $1.4B
Operating Income (Adjusted) $683.1M $827.8M $1B $1.3B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $814.3M $904.3M $1.1B $1.2B $1.4B
Revenue Growth (YoY) 16.91% 11.05% 22.53% 11.64% 11.96%
 
Cost of Revenues $429.5M $459M $571M $631M $683M
Gross Profit $384.8M $445.3M $537M $606M $702M
Gross Profit Margin 47.26% 49.24% 48.47% 48.99% 50.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.9M $5.4M $18M $23M $23M
Operating Expenses $131.4M $166M $212M $215M $250M
Operating Income $253.4M $279.3M $325M $391M $452M
 
Net Interest Expenses $18.1M $19.7M $49M $50M $48M
EBT. Incl. Unusual Items $239.2M $265M $294M $364M $427M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39.5M $44.7M $58M $71M $93M
Net Income to Company $199.7M $220.3M $236M $293M $334M
 
Minority Interest in Earnings -- -- -- -- -$3M
Net Income to Common Excl Extra Items $199.7M $220.3M $236M $293M $331M
 
Basic EPS (Cont. Ops) $0.71 $0.78 $0.83 $1.03 $1.16
Diluted EPS (Cont. Ops) $0.70 $0.77 $0.83 $1.02 $1.15
Weighted Average Basic Share $275.6M $277.1M $278M $281M $283M
Weighted Average Diluted Share $277M $278.6M $279M $283M $285M
 
EBITDA $294.3M $323.9M $394M $468M $539M
EBIT $257.3M $284.7M $343M $414M $475M
 
Revenue (Reported) $814.3M $904.3M $1.1B $1.2B $1.4B
Operating Income (Reported) $253.4M $279.3M $325M $391M $452M
Operating Income (Adjusted) $257.3M $284.7M $343M $414M $475M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.7B $3.1B $3.8B $4.3B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.7B $1.9B $2.2B $2.5B
Gross Profit $1.2B $1.5B $1.8B $2.1B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.8M -$25.3M $73.7M $213M $181M
Operating Expenses $492.7M $590.6M $828.8M $860M $968M
Operating Income $715M $880.5M $1B $1.2B $1.4B
 
Net Interest Expenses $63.8M $66.6M $177.3M $202M $204M
EBT. Incl. Unusual Items $658M $788.6M $905M $1.2B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $130.2M $180.9M $217.3M $287M $322M
Net Income to Company $527.8M $607.7M $687.7M $928M $1B
 
Minority Interest in Earnings -- -- -- -- -$11M
Net Income to Common Excl Extra Items $527.8M $607.7M $687.7M $928M $1B
 
Basic EPS (Cont. Ops) $1.86 $2.15 $2.42 $3.26 $3.61
Diluted EPS (Cont. Ops) $1.85 $2.14 $2.42 $3.25 $3.59
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $861.2M $1B $1.3B $1.6B $1.8B
EBIT $721.8M $855.2M $1.1B $1.4B $1.6B
 
Revenue (Reported) $2.7B $3.1B $3.8B $4.3B $4.8B
Operating Income (Reported) $715M $880.5M $1B $1.2B $1.4B
Operating Income (Adjusted) $721.8M $855.2M $1.1B $1.4B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $814.3M $904.3M $1.1B $1.2B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $429.5M $459M $571M $631M $683M
Gross Profit $384.8M $445.3M $537M $606M $702M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.9M $5.4M $18M $23M $23M
Operating Expenses $131.4M $166M $212M $215M $250M
Operating Income $253.4M $279.3M $325M $391M $452M
 
Net Interest Expenses $18.1M $19.7M $49M $50M $48M
EBT. Incl. Unusual Items $239.2M $265M $294M $364M $427M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39.5M $44.7M $58M $71M $93M
Net Income to Company $199.7M $220.3M $236M $293M $334M
 
Minority Interest in Earnings -- -- -- -- -$3M
Net Income to Common Excl Extra Items $199.7M $220.3M $236M $293M $331M
 
Basic EPS (Cont. Ops) $0.71 $0.78 $0.83 $1.03 $1.16
Diluted EPS (Cont. Ops) $0.70 $0.77 $0.83 $1.02 $1.15
Weighted Average Basic Share $275.6M $277.1M $278M $281M $283M
Weighted Average Diluted Share $277M $278.6M $279M $283M $285M
 
EBITDA $294.3M $323.9M $394M $468M $539M
EBIT $257.3M $284.7M $343M $414M $475M
 
Revenue (Reported) $814.3M $904.3M $1.1B $1.2B $1.4B
Operating Income (Reported) $253.4M $279.3M $325M $391M $452M
Operating Income (Adjusted) $257.3M $284.7M $343M $414M $475M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $817.4M $693.2M $650M $700M $675M
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 $409M $454.8M $469M $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 $9B $9.8B $14B $14.9B $17.6B
 
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 $2B $2B $3.7B $3.2B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $5.2B $5.6B $9.4B $9.3B $11.2B
 
Common Stock $30M $30.1M $30.3M $30M $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 $9B $9.8B $14B $14.9B $17.6B
Cash and Short Terms $835.7M $706.1M $662M $711M $685M
Total Debt $2.1B $2B $3.9B $3.8B $3.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $678.7M $1.7B $563.5M $581M $669M
Short Term Investments $11.9M $17.6M $9.3M $10M --
Accounts Receivable, Net $1.2B $651.9M $918.7M $997M $1.5B
Inventory -- -- -- -- --
Prepaid Expenses $345M $362.4M $379.6M $428M $480M
Other Current Assets $116M $144.8M $190.8M $287M $331M
Total Current Assets $2.8B $4.3B $4.4B $5B $5.9B
 
Property Plant And Equipment $386.7M $418.7M $451.6M $469M $524M
Long-Term Investments $31.7M $25M $25.4M $21M --
Goodwill $4.5B $5.1B $6.7B $7.4B $8.1B
Other Intangibles $1.1B $1.2B $1.6B $1.6B $1.8B
Other Long-Term Assets $165.9M $208.4M $255M $333M $387M
Total Assets $8.9B $11.3B $13.4B $14.8B $16.8B
 
Accounts Payable $1.4B $230.8M $342.7M $322M $481M
Accrued Expenses $277.9M $327M $375.8M $421M $463M
Current Portion Of Long-Term Debt $70M $42.5M $246.3M $875M $75M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $1.4B $2.3B $2.7B $2.9B
Total Current Liabilities $2.2B $2.4B $3.8B $4.9B $4.9B
 
Long-Term Debt $2B $3.5B $3.7B $3B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $5.1B $6.9B $8.6B $9B $9.9B
 
Common Stock $30M $30.2M $30.3M $30M $31M
Other Common Equity Adj -$5M -$12.4M -$101M -$51M $15M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $9M $20M
Total Equity $3.8B $4.3B $4.8B $5.8B $6.8B
 
Total Liabilities and Equity $8.9B $11.3B $13.4B $14.8B $16.8B
Cash and Short Terms $690.7M $1.7B $572.8M $591M $669M
Total Debt $2.1B $3.5B $3.9B $3.9B $3.8B
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 $672M $871M $1B
Depreciation & Amoritzation $134.8M $152.9M $186M $206M $222M
Stock-Based Compensation $59.7M $61M $66M $89M $101M
Change in Accounts Receivable $13M -$81.5M -$829M $600M -$1.5B
Change in Inventories -- -- -- -- --
Cash From Operations $713M $808.8M $881M $1B $1.2B
 
Capital Expenditures $70.7M $45M $52M $69M $82M
Cash Acquisitions -$685.2M -$350.2M -$1.9B -$524M -$820M
Cash From Investing -$759.1M -$396.8M -$1.9B -$587M -$898M
 
Dividends Paid (Ex Special Dividend) -$100.6M -$107.2M -$120M -$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 -$96.4M -$132.4M -$123M -$40M -$55M
Other Financing Activities -$23.1M $68.6M -$8M $99M $71M
Cash From Financing $355M -$210.1M $1.7B -$187M -$64M
 
Beginning Cash (CF) $963M $1.3B $1.5B $2B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $308.9M $201.9M $694M $236M $212M
Ending Cash (CF) $1.3B $1.5B $2B $2.3B $2.5B
 
Levered Free Cash Flow $642.3M $763.8M $829M $941M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $199.7M $220.3M $236M $293M $334M
Depreciation & Amoritzation $37M $39.2M $51M $54M $64M
Stock-Based Compensation $18.7M $20.1M $24M $29M $29M
Change in Accounts Receivable -$71.4M -$63M $557M -$82M $900M
Change in Inventories -- -- -- -- --
Cash From Operations $138M $103.6M $60M $13M $213M
 
Capital Expenditures $11.4M $10M $12M $13M $17M
Cash Acquisitions -$70.2M -$435.8M -$32M -$76M -$58M
Cash From Investing -$82.4M -$445.8M -$43M -$88M -$79M
 
Dividends Paid (Ex Special Dividend) -$26.1M -$28.9M -$33M -$38M -$43M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.6B -- $150M $150M
Long-Term Debt Repaid -$17.5M -$10.6M -$17M -$63M -$169M
Repurchase of Common Stock -$115.1M -$70.1M -$36M -$54M -$40M
Other Financing Activities -$28M -$142M -$35M -$62M -$116M
Cash From Financing -$186.7M $1.3B -$121M -$67M -$218M
 
Beginning Cash (CF) $1.3B $1.5B $2B $2.3B $2.5B
Foreign Exchange Rate Adjustment -$100K -$300K $14M -$11M $22M
Additions / Reductions -$131.1M $956.2M -$104M -$142M -$84M
Ending Cash (CF) $1.1B $2.4B $1.9B $2.2B $2.4B
 
Levered Free Cash Flow $126.6M $93.6M $48M -- $196M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $527.8M $607.7M $687.7M $928M $1B
Depreciation & Amoritzation $139.4M $155.1M $197.8M $209M $232M
Stock-Based Compensation $69.4M $62.4M $69.9M $94M $101M
Change in Accounts Receivable -$30.3M -$73.1M -$209M -$39M -$514M
Change in Inventories -- -- -- -- --
Cash From Operations $817.2M $774.4M $837.4M $963M $1.4B
 
Capital Expenditures $65.6M $43.6M $54M $70M $86M
Cash Acquisitions -$602.5M -$715.8M -$1.5B -$568M -$802M
Cash From Investing -$672.3M -$760.2M -$1.5B -$632M -$889M
 
Dividends Paid (Ex Special Dividend) -$102.8M -$110M -$124.1M -$140M -$159M
Special Dividend Paid
Long-Term Debt Issued $950M $1.6B $800M $570M $1.1B
Long-Term Debt Repaid -$408.8M -$66.2M -$417.4M -$617M -$1.2B
Repurchase of Common Stock -$203.2M -$87.4M -$88.9M -$58M -$41M
Other Financing Activities -$44.6M -$45.4M $99M $72M $17M
Cash From Financing $220.7M $1.3B $306.6M -$133M -$215M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $365.6M $1.3B -$366.2M $198M $270M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $751.5M $730.8M $783.4M $893M $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $199.7M $220.3M $236M $293M $334M
Depreciation & Amoritzation $37M $39.2M $51M $54M $64M
Stock-Based Compensation $18.7M $20.1M $24M $29M $29M
Change in Accounts Receivable -$71.4M -$63M $557M -$82M $900M
Change in Inventories -- -- -- -- --
Cash From Operations $138M $103.6M $60M $13M $213M
 
Capital Expenditures $11.4M $10M $12M $13M $17M
Cash Acquisitions -$70.2M -$435.8M -$32M -$76M -$58M
Cash From Investing -$82.4M -$445.8M -$43M -$88M -$79M
 
Dividends Paid (Ex Special Dividend) -$26.1M -$28.9M -$33M -$38M -$43M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.6B -- $150M $150M
Long-Term Debt Repaid -$17.5M -$10.6M -$17M -$63M -$169M
Repurchase of Common Stock -$115.1M -$70.1M -$36M -$54M -$40M
Other Financing Activities -$28M -$142M -$35M -$62M -$116M
Cash From Financing -$186.7M $1.3B -$121M -$67M -$218M
 
Beginning Cash (CF) $1.3B $1.5B $2B $2.3B $2.5B
Foreign Exchange Rate Adjustment -$100K -$300K $14M -$11M $22M
Additions / Reductions -$131.1M $956.2M -$104M -$142M -$84M
Ending Cash (CF) $1.1B $2.4B $1.9B $2.2B $2.4B
 
Levered Free Cash Flow $126.6M $93.6M $48M -- $196M

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

GET BETTER TRADE IDEAS

Popular

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

How High Can SharkNinja Stock Go?
How High Can SharkNinja Stock Go?

If you know popular consumer appliance brands Shark and Ninja,…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 12.76% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.4% over the past day.

Sell
42
VLCN alert for Jul 17

Volcon [VLCN] is up 195.74% over the past day.

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

Show me the best stock