Financhill
Sell
29

BRKR Quote, Financials, Valuation and Earnings

Last price:
$37.53
Seasonality move :
0.29%
Day range:
$37.49 - $41.25
52-week range:
$34.10 - $79.78
Dividend yield:
0.53%
P/E ratio:
72.15x
P/S ratio:
1.64x
P/B ratio:
3.13x
Volume:
4.1M
Avg. volume:
2.8M
1-year change:
-50.77%
Market cap:
$5.7B
Revenue:
$3.4B
EPS (TTM):
$0.52
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2.4B $2.5B $3B $3.4B
Revenue Growth (YoY) -4.11% 21.66% 4.67% 17.14% 13.56%
 
Cost of Revenues $1B $1.2B $1.2B $1.5B $1.7B
Gross Profit $939.8M $1.2B $1.3B $1.5B $1.6B
Gross Profit Margin 47.29% 50.03% 51.59% 51.05% 49%
 
R&D Expenses $198M $220.8M $235.9M $294.8M $376.5M
Selling, General & Admin $477.8M $562.3M $607.4M $729.4M $893.8M
Other Inc / (Exp) -$24.5M -$19.5M -$36.5M $60.3M -$133.7M
Operating Expenses $678.3M $783.1M $843.3M $1B $1.3B
Operating Income $261.5M $426.5M $462.4M $489.1M $379.2M
 
Net Interest Expenses $11.2M $13.4M $12M $5.2M $38.6M
EBT. Incl. Unusual Items $225.8M $393.6M $413.9M $544.2M $206.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64.4M $113M $116.4M $117.7M $91.4M
Net Income to Company $161.4M $280.6M $298.5M $428.5M $113.8M
 
Minority Interest in Earnings -$3.6M -$3.5M -$1.9M -$1.3M -$700K
Net Income to Common Excl Extra Items $157.8M $277.1M $296.6M $427.2M $113.1M
 
Basic EPS (Cont. Ops) $1.03 $1.83 $2.00 $2.92 $0.76
Diluted EPS (Cont. Ops) $1.02 $1.81 $1.99 $2.90 $0.76
Weighted Average Basic Share $153.4M $151.4M $148.6M $146.4M $149M
Weighted Average Diluted Share $154.6M $152.9M $149.4M $147.2M $149.5M
 
EBITDA $320.6M $497.1M $518.7M $675.5M $438.6M
EBIT $240.2M $407.9M $430M $560.6M $254.8M
 
Revenue (Reported) $2B $2.4B $2.5B $3B $3.4B
Operating Income (Reported) $261.5M $426.5M $462.4M $489.1M $379.2M
Operating Income (Adjusted) $240.2M $407.9M $430M $560.6M $254.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $554.7M $595M $685.3M $721.7M $801.4M
Revenue Growth (YoY) 30.83% 7.27% 15.18% 5.31% 11.04%
 
Cost of Revenues $276M $288.7M $325.6M $368.9M $410.2M
Gross Profit $278.7M $306.3M $359.7M $352.8M $391.2M
Gross Profit Margin 50.24% 51.48% 52.49% 48.89% 48.82%
 
R&D Expenses $54.8M $56.6M $69M $81.8M $97.1M
Selling, General & Admin $131.9M $145.7M $162.7M $195.3M $225.4M
Other Inc / (Exp) -$2.2M -$6.9M -$15.1M -$900K -$30.6M
Operating Expenses $187.4M $203.3M $232.2M $277.9M $325.5M
Operating Income $91.3M $103M $127.5M $74.9M $65.7M
 
Net Interest Expenses $3.8M $2.1M $5.8M $2.4M $10M
EBT. Incl. Unusual Items $85.3M $94M $106.6M $71.6M $25.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.5M $31.9M $29.9M $19.8M $8.7M
Net Income to Company $57.8M $62.1M $77.4M $52M $16.8M
 
Minority Interest in Earnings -$1.1M -$500K -$900K -$1.1M $600K
Net Income to Common Excl Extra Items $56.7M $61.6M $76.5M $50.9M $17.4M
 
Basic EPS (Cont. Ops) $0.37 $0.41 $0.52 $0.35 $0.11
Diluted EPS (Cont. Ops) $0.37 $0.41 $0.52 $0.35 $0.11
Weighted Average Basic Share $151.8M $150.4M $146.8M $145.2M $151.6M
Weighted Average Diluted Share $153.2M $151.4M $147.6M $145.9M $151.9M
 
EBITDA $113.6M $119.8M $135.9M $111.3M $88.6M
EBIT $91.3M $98.1M $110.8M $76.6M $38.2M
 
Revenue (Reported) $554.7M $595M $685.3M $721.7M $801.4M
Operating Income (Reported) $91.3M $103M $127.5M $74.9M $65.7M
Operating Income (Adjusted) $91.3M $98.1M $110.8M $76.6M $38.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.1B $2.5B $2.6B $3B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.2B $1.3B $1.5B $1.8B
Gross Profit $1B $1.2B $1.4B $1.5B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $204.3M $222.6M $248.3M $307.6M $391.8M
Selling, General & Admin $481.8M $576.2M $624.4M $761.7M $922.4M
Other Inc / (Exp) -$30.6M -$24.1M -$44.7M $74.2M -$164.9M
Operating Expenses $685.9M $799.1M $872.2M $1.1B $1.3B
Operating Income $340.3M $438.1M $486.9M $436.8M $371.5M
 
Net Interest Expenses $12.1M $11.7M $15.7M $1.8M $46.2M
EBT. Incl. Unusual Items $297.6M $402.3M $426.5M $509.2M $160.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89M $117.4M $114.4M $107.6M $80.3M
Net Income to Company $208.6M $284.9M $313.8M $403.1M $78.6M
 
Minority Interest in Earnings -$4.6M -$2.9M -$2.3M -$1.5M $1M
Net Income to Common Excl Extra Items $204M $282M $311.5M $401.6M $79.6M
 
Basic EPS (Cont. Ops) $1.33 $1.87 $2.11 $2.75 $0.52
Diluted EPS (Cont. Ops) $1.33 $1.86 $2.10 $2.75 $0.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $397M $503.2M $534.8M $650.9M $415.9M
EBIT $313.2M $414.6M $442.7M $526.4M $216.4M
 
Revenue (Reported) $2.1B $2.5B $2.6B $3B $3.4B
Operating Income (Reported) $340.3M $438.1M $486.9M $436.8M $371.5M
Operating Income (Adjusted) $313.2M $414.6M $442.7M $526.4M $216.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $554.7M $595M $685.3M $721.7M $801.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $276M $288.7M $325.6M $368.9M $410.2M
Gross Profit $278.7M $306.3M $359.7M $352.8M $391.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $54.8M $56.6M $69M $81.8M $97.1M
Selling, General & Admin $131.9M $145.7M $162.7M $195.3M $225.4M
Other Inc / (Exp) -$2.2M -$6.9M -$15.1M -$900K -$30.6M
Operating Expenses $187.4M $203.3M $232.2M $277.9M $325.5M
Operating Income $91.3M $103M $127.5M $74.9M $65.7M
 
Net Interest Expenses $3.8M $2.1M $5.8M $2.4M $10M
EBT. Incl. Unusual Items $85.3M $94M $106.6M $71.6M $25.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.5M $31.9M $29.9M $19.8M $8.7M
Net Income to Company $57.8M $62.1M $77.4M $52M $16.8M
 
Minority Interest in Earnings -$1.1M -$500K -$900K -$1.1M $600K
Net Income to Common Excl Extra Items $56.7M $61.6M $76.5M $50.9M $17.4M
 
Basic EPS (Cont. Ops) $0.37 $0.41 $0.52 $0.35 $0.11
Diluted EPS (Cont. Ops) $0.37 $0.41 $0.52 $0.35 $0.11
Weighted Average Basic Share $151.8M $150.4M $146.8M $145.2M $151.6M
Weighted Average Diluted Share $153.2M $151.4M $147.6M $145.9M $151.9M
 
EBITDA $113.6M $119.8M $135.9M $111.3M $88.6M
EBIT $91.3M $98.1M $110.8M $76.6M $38.2M
 
Revenue (Reported) $554.7M $595M $685.3M $721.7M $801.4M
Operating Income (Reported) $91.3M $103M $127.5M $74.9M $65.7M
Operating Income (Adjusted) $91.3M $98.1M $110.8M $76.6M $38.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $681.8M $1.1B $645.5M $488.3M $183.4M
Short Term Investments $50M $100M -- -- --
Accounts Receivable, Net $335.3M $416.9M $472.7M $492M $565.5M
Inventory $692.3M $710.1M $800.1M $968.3M $1.1B
Prepaid Expenses -- -- $43.3M $55.5M $61.2M
Other Current Assets $165.6M $172.2M $12.8M $18.3M $28.9M
Total Current Assets $1.9B $2.5B $2.1B $2.2B $2.1B
 
Property Plant And Equipment $462.9M $466M $538.2M $691.4M $814.8M
Long-Term Investments -- -- -- -- --
Goodwill $320.4M $339.5M $457.6M $582.6M $1.5B
Other Intangibles $229.1M $211.8M $270.9M $330.5M $912.5M
Other Long-Term Assets $39.6M $70.8M $155.1M $184M $232.7M
Total Assets $3B $3.7B $3.6B $4.2B $5.8B
 
Accounts Payable $134.6M $147.4M $178.4M $202.7M $234.1M
Accrued Expenses $74.5M $78M $66.7M $79.2M $101.6M
Current Portion Of Long-Term Debt $2.2M $112.4M $18.7M $121.2M $32.5M
Current Portion Of Capital Lease Obligations $21.3M $17.9M $16.4M $23.3M $32.1M
Other Current Liabilities $25M $24.4M $23.8M $51.8M $112.5M
Total Current Liabilities $791.9M $938.5M $914.3M $1.2B $1.3B
 
Long-Term Debt $842.3M $1.2B $1.2B $1.2B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.6B $2.5B $2.8B $4B
 
Common Stock $1.7M $1.7M $1.7M $1.7M $1.8M
Other Common Equity Adj $3.7M -$8.2M $14.8M $6M -$103.5M
Common Equity $961.2M $1.1B $1.1B $1.4B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.1M $14.3M $18M $36.1M $34M
Total Equity $974.3M $1.1B $1.1B $1.4B $1.8B
 
Total Liabilities and Equity $3B $3.7B $3.6B $4.2B $5.8B
Cash and Short Terms $731.8M $1.2B $645.5M $488.3M $183.4M
Total Debt $844.5M $1.3B $1.2B $1.3B $2.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $696.8M $816.1M $597.9M $340.1M $184.2M
Short Term Investments $50M $100M -- -- --
Accounts Receivable, Net $326M $413.8M $471.7M $475.4M $537.8M
Inventory $700.7M $739.9M $858.8M $1.1B $1.1B
Prepaid Expenses -- -- -- $62.3M $75.2M
Other Current Assets $172.7M $181M $204.6M $16.7M $25M
Total Current Assets $1.9B $2.3B $2.1B $2.1B $2.1B
 
Property Plant And Equipment $384.1M $403.8M $510.9M $691.2M $689M
Long-Term Investments -- -- -- -- --
Goodwill $313.3M $384.3M $527.3M $751.9M $1.5B
Other Intangibles $213.4M $227.5M $298.5M $449.2M $901.7M
Other Long-Term Assets $177.9M $284.3M $294.2M $193.6M $698M
Total Assets $3B $3.6B $3.8B $4.5B $5.9B
 
Accounts Payable $152.3M $161.2M $196.2M $199.1M $244.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $500.6M $493.6M $334.4M $477M $592M
Total Current Liabilities $943.5M $880.5M $1B $1.2B $1.3B
 
Long-Term Debt $715.8M $1.2B $1.1B $1.4B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.5B $2.6B $3.1B $4.1B
 
Common Stock $1.7M $1.7M $1.7M $1.7M $1.8M
Other Common Equity Adj -$12.1M -$17.1M $29.6M -$7.7M -$73.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14M $21.1M $18.5M $35.5M $34M
Total Equity $981.7M $1B $1.2B $1.5B $1.9B
 
Total Liabilities and Equity $3B $3.6B $3.8B $4.5B $5.9B
Cash and Short Terms $746.8M $916.1M $597.9M $340.1M $184.2M
Total Debt $824.2M $1.2B $1.2B $1.4B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $161.4M $280.6M $298.5M $428.5M $113.8M
Depreciation & Amoritzation $80.4M $89.2M $88.7M $114.9M $183.8M
Stock-Based Compensation $16M $17.2M $27.7M $24M $25.3M
Change in Accounts Receivable $40.8M -$95.3M -$67.9M -$900K -$40.6M
Change in Inventories -$91.6M -$67M -$137.9M -$125M -$69.8M
Cash From Operations $332.2M $282.4M $274.4M $350.1M $251.3M
 
Capital Expenditures $97.2M $92M $129.2M $106.9M $115.3M
Cash Acquisitions -$59.2M -$65M -$182.3M -$226.6M -$1.6B
Cash From Investing -$192.7M -$192.4M -$251.6M -$326M -$1.8B
 
Dividends Paid (Ex Special Dividend) -$24.6M -$24.2M -$29.8M -$29.4M -$30.2M
Special Dividend Paid
Long-Term Debt Issued $297.5M $490.5M $300K $2M $2.2B
Long-Term Debt Repaid -$305.8M -$800K -$111M -$23.5M -$1.3B
Repurchase of Common Stock -$123.2M -$153.3M -$263.1M -$152.3M --
Other Financing Activities -$8.8M -$500K -$14.5M $300K -$24.9M
Cash From Financing -$161.6M $318.7M -$415.3M -$193.4M $1.2B
 
Beginning Cash (CF) $681.9M $685.5M $1.1B $648.7M $491.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22.1M $408.7M -$392.5M -$169.3M -$276.2M
Ending Cash (CF) $685.5M $1.1B $648.7M $491.6M $186.7M
 
Levered Free Cash Flow $235M $190.4M $145.2M $243.2M $136M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $57.8M $62.1M $77.4M $52M $16.8M
Depreciation & Amoritzation $22.3M $21.7M $25.1M $34.7M $50.4M
Stock-Based Compensation $3.8M $8M $6.5M -- --
Change in Accounts Receivable $800K -$2.4M $8.3M -- --
Change in Inventories -$41.6M -$49M -$55M -- --
Cash From Operations $98M $77.8M $87.5M $21.8M $65M
 
Capital Expenditures $24.7M $19M $25M $21.4M $26M
Cash Acquisitions -$4M -$83.8M -$88.1M -$274.5M -$1.1M
Cash From Investing -$24M -$101.8M -$108.2M -$304.2M -$26.1M
 
Dividends Paid (Ex Special Dividend) -$6.1M -$7.5M -$7.4M -$7.3M -$7.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $268.9M $142.8M
Long-Term Debt Repaid -$100K -$106.2M -$5.9M -$107.7M -$175.6M
Repurchase of Common Stock -$32.6M -$105.6M -$22.4M -- -$10M
Other Financing Activities -$400K -$1.2M $4.3M -$5.6M -$1.1M
Cash From Financing -$38.1M -$217.4M -$30.7M $151.7M -$51.2M
 
Beginning Cash (CF) $685.5M $1.1B $648.7M $491.6M $186.7M
Foreign Exchange Rate Adjustment -$21M -$10.7M $4.1M -$17.6M $13.3M
Additions / Reductions $35.9M -$241.4M -$51.4M -$130.7M -$12.3M
Ending Cash (CF) $700.4M $819.6M $601.4M $343.3M $187.7M
 
Levered Free Cash Flow $73.3M $58.8M $62.5M $400K $39M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $208.6M $284.9M $313.8M $403.1M $78.6M
Depreciation & Amoritzation $83.8M $88.6M $92.1M $124.5M $199.5M
Stock-Based Compensation $16.5M $21.4M $26.2M $17.5M $25.3M
Change in Accounts Receivable $12.1M -$98.5M -$57.2M $6.4M --
Change in Inventories -$72.2M -$74.4M -$143.9M -$134.8M --
Cash From Operations $395.2M $262.2M $284.1M $284.4M $294.5M
 
Capital Expenditures $91.4M $86.3M $135.2M $103.3M $119.9M
Cash Acquisitions -$41.2M -$144.8M -$186.6M -$413M -$1.3B
Cash From Investing -$116.1M -$270.2M -$258M -$522M -$1.5B
 
Dividends Paid (Ex Special Dividend) -$24.5M -$25.6M -$29.7M -$29.3M -$30.6M
Special Dividend Paid
Long-Term Debt Issued -- -- $300K $270.9M $2.1B
Long-Term Debt Repaid -$305.6M -$106.9M -$10.7M -$125.3M -$1.4B
Repurchase of Common Stock -$155.8M -$226.3M -$179.9M -$129.9M -$10M
Other Financing Activities -$7.7M -$1.3M -$9M -$9.6M -$20.4M
Cash From Financing -$391M $139.4M -$228.6M -$11M $1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$111.9M $131.4M -$202.5M -$248.6M -$157.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $303.8M $175.9M $148.9M $181.1M $174.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $57.8M $62.1M $77.4M $52M $16.8M
Depreciation & Amoritzation $22.3M $21.7M $25.1M $34.7M $50.4M
Stock-Based Compensation $3.8M $8M $6.5M -- --
Change in Accounts Receivable $800K -$2.4M $8.3M -- --
Change in Inventories -$41.6M -$49M -$55M -- --
Cash From Operations $98M $77.8M $87.5M $21.8M $65M
 
Capital Expenditures $24.7M $19M $25M $21.4M $26M
Cash Acquisitions -$4M -$83.8M -$88.1M -$274.5M -$1.1M
Cash From Investing -$24M -$101.8M -$108.2M -$304.2M -$26.1M
 
Dividends Paid (Ex Special Dividend) -$6.1M -$7.5M -$7.4M -$7.3M -$7.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $268.9M $142.8M
Long-Term Debt Repaid -$100K -$106.2M -$5.9M -$107.7M -$175.6M
Repurchase of Common Stock -$32.6M -$105.6M -$22.4M -- -$10M
Other Financing Activities -$400K -$1.2M $4.3M -$5.6M -$1.1M
Cash From Financing -$38.1M -$217.4M -$30.7M $151.7M -$51.2M
 
Beginning Cash (CF) $685.5M $1.1B $648.7M $491.6M $186.7M
Foreign Exchange Rate Adjustment -$21M -$10.7M $4.1M -$17.6M $13.3M
Additions / Reductions $35.9M -$241.4M -$51.4M -$130.7M -$12.3M
Ending Cash (CF) $700.4M $819.6M $601.4M $343.3M $187.7M
 
Levered Free Cash Flow $73.3M $58.8M $62.5M $400K $39M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock