Financhill
Sell
32

BRSL Quote, Financials, Valuation and Earnings

Last price:
$14.40
Seasonality move :
3.84%
Day range:
$14.39 - $14.72
52-week range:
$13.81 - $24.13
Dividend yield:
5.55%
P/E ratio:
10.01x
P/S ratio:
1.02x
P/B ratio:
1.78x
Volume:
2.7M
Avg. volume:
2.4M
1-year change:
-33.23%
Market cap:
$2.9B
Revenue:
$2.5B
EPS (TTM):
--
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $4.1B $2.6B $2.5B $2.5B
Revenue Growth (YoY) -22.72% 31.23% -36.49% -2.62% -0.67%
 
Cost of Revenues $2B $2.1B $1.4B $1.3B $1.3B
Gross Profit $1.1B $2B $1.2B $1.2B $1.2B
Gross Profit Margin 36.46% 47.89% 46.09% 47.85% 46.5%
 
R&D Expenses $191M $238M $45M $37M $45M
Selling, General & Admin $707M $810M $400M $407M $393M
Other Inc / (Exp) -$683M -$38M $239M -$70M $2M
Operating Expenses $902M $1B $448M $444M $443M
Operating Income $234M $909M $749M $766M $725M
 
Net Interest Expenses $398M $342M $216M $207M $205M
EBT. Incl. Unusual Items -$848M $529M $772M $488M $521M
Earnings of Discontinued Ops. $37M $415M -$146M $43M $238M
Income Tax Expense $28M $274M $212M $223M $250M
Net Income to Company -$802M $1.1B $560M $264M $270M
 
Minority Interest in Earnings -$59M -$188M -$139M -$151M -$160M
Net Income to Common Excl Extra Items -$898M $482M $275M $156M $348M
 
Basic EPS (Cont. Ops) -$4.39 $2.35 $1.36 $0.78 $1.73
Diluted EPS (Cont. Ops) -$4.39 $2.33 $1.35 $0.77 $1.71
Weighted Average Basic Share $204.7M $205M $202M $200M $202M
Weighted Average Diluted Share $204.7M $207M $203M $203M $204M
 
EBITDA $341M $1.4B $1.4B $1.1B $1.1B
EBIT -$435M $884M $996M $705M $735M
 
Revenue (Reported) $3.1B $4.1B $2.6B $2.5B $2.5B
Operating Income (Reported) $234M $909M $749M $766M $725M
Operating Income (Adjusted) -$435M $884M $996M $705M $735M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1B $1.1B $1.1B $661M $583M
Revenue Growth (YoY) 24.69% 3.55% 0.95% -37.7% -11.8%
 
Cost of Revenues $514M $550M $525M $330M $327M
Gross Profit $501M $501M $536M $331M $256M
Gross Profit Margin 49.36% 47.67% 50.52% 50.08% 43.91%
 
R&D Expenses $55M $57M $62M $11M $11M
Selling, General & Admin $186M $193M $217M $102M $104M
Other Inc / (Exp) $120M $6M -$30M $7M -$37M
Operating Expenses $241M $250M $279M $113M $118M
Operating Income $260M $251M $257M $218M $138M
 
Net Interest Expenses $94M $76M $69M $54M $46M
EBT. Incl. Unusual Items $287M $182M $155M $173M $56M
Earnings of Discontinued Ops. $11M -- -- $13M $52M
Income Tax Expense $148M $65M $87M $57M $48M
Net Income to Company $138M $117M $67M $115M $8M
 
Minority Interest in Earnings -$57M -$38M -$44M -$47M -$33M
Net Income to Common Excl Extra Items $92M $79M $23M $82M $27M
 
Basic EPS (Cont. Ops) $0.45 $0.39 $0.12 $0.41 $0.13
Diluted EPS (Cont. Ops) $0.44 $0.39 $0.11 $0.40 $0.13
Weighted Average Basic Share $204.9M $203.7M $200M $200M $202M
Weighted Average Diluted Share $206.5M $205.2M $202M $203M $202M
 
EBITDA $574M $433M $410M $328M $207M
EBIT $388M $261M $228M $229M $105M
 
Revenue (Reported) $1B $1.1B $1.1B $661M $583M
Operating Income (Reported) $260M $251M $257M $218M $138M
Operating Income (Adjusted) $388M $261M $228M $229M $105M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.3B $4.1B $2.6B $3B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.2B $1.4B $1.6B $1.6B
Gross Profit $1.3B $2B $1.2B $1.4B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $185M $240M $49M $90M $87M
Selling, General & Admin $729M $817M $424M $511M $497M
Other Inc / (Exp) -$333M -$154M $203M -$34M -$70M
Operating Expenses $917M $1.1B $476M $601M $591M
Operating Income $414M $900M $756M $844M $722M
 
Net Interest Expenses $392M $323M $209M $233M $219M
EBT. Incl. Unusual Items -$313M $424M $745M $579M $433M
Earnings of Discontinued Ops. $34M $404M -- $14M $277M
Income Tax Expense $177M $191M $235M $222M $269M
Net Income to Company -$417M $1.1B $510M $312M $163M
 
Minority Interest in Earnings -$102M -$169M -$145M -$154M -$146M
Net Income to Common Excl Extra Items -$558M $470M $219M $214M $294M
 
Basic EPS (Cont. Ops) -$2.72 $2.30 $1.10 $1.07 $1.46
Diluted EPS (Cont. Ops) -$2.73 $2.29 $1.08 $1.05 $1.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $871M $1.3B $1.5B $1.4B $1.1B
EBIT $101M $760M $963M $824M $664M
 
Revenue (Reported) $3.3B $4.1B $2.6B $3B $2.9B
Operating Income (Reported) $414M $900M $756M $844M $722M
Operating Income (Adjusted) $101M $760M $963M $824M $664M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1B $1.1B $1.1B $661M $583M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $514M $550M $525M $330M $327M
Gross Profit $501M $501M $536M $331M $256M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $55M $57M $62M $11M $11M
Selling, General & Admin $186M $193M $217M $102M $104M
Other Inc / (Exp) $120M $6M -$30M $7M -$37M
Operating Expenses $241M $250M $279M $113M $118M
Operating Income $260M $251M $257M $218M $138M
 
Net Interest Expenses $94M $76M $69M $54M $46M
EBT. Incl. Unusual Items $287M $182M $155M $173M $56M
Earnings of Discontinued Ops. $11M -- -- $13M $52M
Income Tax Expense $148M $65M $87M $57M $48M
Net Income to Company $138M $117M $67M $115M $8M
 
Minority Interest in Earnings -$57M -$38M -$44M -$47M -$33M
Net Income to Common Excl Extra Items $92M $79M $23M $82M $27M
 
Basic EPS (Cont. Ops) $0.45 $0.39 $0.12 $0.41 $0.13
Diluted EPS (Cont. Ops) $0.44 $0.39 $0.11 $0.40 $0.13
Weighted Average Basic Share $204.9M $203.7M $200M $200M $202M
Weighted Average Diluted Share $206.5M $205.2M $202M $203M $202M
 
EBITDA $574M $433M $410M $328M $207M
EBIT $388M $261M $228M $229M $105M
 
Revenue (Reported) $1B $1.1B $1.1B $661M $583M
Operating Income (Reported) $260M $251M $257M $218M $138M
Operating Income (Adjusted) $388M $261M $228M $229M $105M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $907M $591M $590M $508M $584M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.1B $811M $404M $468M
Inventory $169M $183M $254M $110M $113M
Prepaid Expenses $39M $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 $767M
Long-Term Investments -- -- -- -- --
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 $7.9B $6.5B $5.7B $5.7B $5.2B
Capital Leases -- -- -- -- --
Total Liabilities $11.4B $9.4B $8.5B $8.5B $8.2B
 
Common Stock $20M $21M $21M $21M $21M
Other Common Equity Adj $330M $412M $529M $521M $516M
Common Equity $777M $1.3B $1.4B $1.4B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $784M $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 $907M $591M $590M $508M $584M
Total Debt $8.3B $6.5B $5.8B $5.7B $5.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $748M $600M $669M $377M $631M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $912M $714M $705M $723M $432M
Inventory $167M $208M $294M $321M $113M
Prepaid Expenses -- -- -- -- --
Other Current Assets $489M $594M $460M $404M $124M
Total Current Assets $3.3B $2.9B $2.3B $1.9B $6.2B
 
Property Plant And Equipment $1.4B $1.3B $1.3B $1.2B $794M
Long-Term Investments -- -- -- -- --
Goodwill $4.7B $4.4B $4.5B $4.5B $2.7B
Other Intangibles $1.5B $1.4B $1.3B $1.5B $86M
Other Long-Term Assets $1.6B $1.4B $1.1B $923M $578M
Total Assets $12.6B $11.2B $10.5B $10.1B $10.3B
 
Accounts Payable $1.2B $783M $835M $733M $688M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $375M -- $272M $721M $216M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $978M $1.2B $874M $982M $1.6B
Total Current Liabilities $2.6B $2B $2.2B $2.4B $2.5B
 
Long-Term Debt $7.4B $6.4B $5.5B $4.8B $5.5B
Capital Leases -- -- -- -- --
Total Liabilities $11B $9.4B $8.6B $8.3B $8.3B
 
Common Stock $20M -- $21M $21M $21M
Other Common Equity Adj $292M -- $524M $529M $512M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $714M $521M $450M $354M $353M
Total Equity $1.5B $1.8B $1.9B $1.9B $2B
 
Total Liabilities and Equity $12.6B $11.2B $10.5B $10.1B $10.3B
Cash and Short Terms $748M $600M $669M $377M $631M
Total Debt $7.8B $6.5B $5.8B $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 -$802M $1.1B $560M $264M $270M
Depreciation & Amoritzation $776M $526M $419M $415M $402M
Stock-Based Compensation -$7M $35M $34M $34M $38M
Change in Accounts Receivable $74M -$95M $114M -$55M -$85M
Change in Inventories $17M -$13M -$17M -$21M -$5M
Cash From Operations $866M $978M $899M $1B $1B
 
Capital Expenditures $255M $238M $162M $147M $149M
Cash Acquisitions -- -- $476M -- --
Cash From Investing -$269M $636M $168M -$393M -$357M
 
Dividends Paid (Ex Special Dividend) -$41M -$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 -$438M -$1.9B -$1.1B -$638M -$586M
 
Beginning Cash (CF) $894M $1.1B $808M $740M $739M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $182M -$284M $2M $10M $87M
Ending Cash (CF) $1.1B $808M $740M $739M $775M
 
Levered Free Cash Flow $611M $740M $737M $893M $881M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$39M $34M $90M $98M --
Depreciation & Amoritzation $189M $170M $179M $256M --
Stock-Based Compensation $7M $12M $12M $13M --
Change in Accounts Receivable -$48M $102M $38M $69M --
Change in Inventories $1M -$28M -$25M $9M --
Cash From Operations $254M $196M $34M $343M --
 
Capital Expenditures $73M $80M $99M $150M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $677M -$77M -$99M -$97M --
 
Dividends Paid (Ex Special Dividend) -- -$40M -$40M -$80M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $87M $212M $81M -- --
Long-Term Debt Repaid -$1.1B -$52M -$7M $29M --
Repurchase of Common Stock -- -$15M -- -- --
Other Financing Activities -$80M -$120M -$121M -$113M --
Cash From Financing -$1.1B -$3M -$140M -$171M --
 
Beginning Cash (CF) $956M $685M $805M $497M --
Foreign Exchange Rate Adjustment $23M -$49M -$1M -$13M --
Additions / Reductions -$160M $116M -$205M $74M --
Ending Cash (CF) $819M $743M $599M $558M --
 
Levered Free Cash Flow $181M $116M -$65M $193M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$417M $1.1B $510M $312M $163M
Depreciation & Amoritzation $770M $512M $429M $332M $405M
Stock-Based Compensation $10M $41M $35M $32M $36M
Change in Accounts Receivable -$291M -$44M $117M -$68M $11M
Change in Inventories $36M -$42M -$30M $15M -$2M
Cash From Operations $924M $952M $1B $849M $1.1B
 
Capital Expenditures $218M $263M $183M $88M $190M
Cash Acquisitions -- -- $476M -- --
Cash From Investing -$237M $625M $139M -$385M -$390M
 
Dividends Paid (Ex Special Dividend) -- -$82M -$160M -$120M -$201M
Special Dividend Paid
Long-Term Debt Issued $834M $190M $431M $217M --
Long-Term Debt Repaid -$2B -$1.5B -$1.1B -$419M -$932M
Repurchase of Common Stock -- -$80M -- -- --
Other Financing Activities -$236M -$290M -$243M -$320M -$176M
Cash From Financing -$1.4B -$1.7B -$1.1B -$737M -$403M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$689M -$151M $63M -$271M $340M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $706M $689M $838M $761M $944M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $99M $151M $157M $213M $8M
Depreciation & Amoritzation $375M $342M $361M $355M $102M
Stock-Based Compensation $11M $22M $23M $22M $7M
Change in Accounts Receivable -$134M $67M $6M $24M $51M
Change in Inventories $5M -$53M -$63M $7M $1M
Cash From Operations $469M $385M $345M $463M $224M
 
Capital Expenditures $121M $153M $193M $185M $76M
Cash Acquisitions -- -- -- -- --
Cash From Investing $626M -$139M -$190M -$180M -$116M
 
Dividends Paid (Ex Special Dividend) -- -$81M -$80M -$80M -$40M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $245M $473M -- $540M
Long-Term Debt Repaid -$2.5B -$52M -$470M -$52M -$338M
Repurchase of Common Stock -- -$54M -- -- --
Other Financing Activities -$154M -$192M -$226M -$285M -$108M
Cash From Financing -$1.4B -$134M -$303M -$433M -$79M
 
Beginning Cash (CF) $2.1B $1.5B $1.5B $1.2B $775M
Foreign Exchange Rate Adjustment -$13M -$62M $7M -$31M $19M
Additions / Reductions -$297M $112M -$148M -$150M $29M
Ending Cash (CF) $1.8B $1.4B $1.4B $1.1B $823M
 
Levered Free Cash Flow $348M $232M $152M $278M $148M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

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…

Stock Ideas

Buy
71
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
51
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
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 19.81% over the past day.

Sell
41
NEGG alert for Jul 18

Newegg Commerce [NEGG] is up 17.85% over the past day.

Buy
72
MNPR alert for Jul 18

Monopar Therapeutics [MNPR] is up 13.2% over the past day.

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

Show me the best stock