Company logo

EAT - Brinker International, Inc.

NYSE -> Consumer Cyclical -> Restaurants
Dallas, United States
Type: Equity

EAT price evolution
EAT
(in millions $) 25 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Current assets
Cash $64.6 $15.5 $22.7
Short term investments
Net receivables $54.1 $60.6 $47.6 $79.4
Inventory $31.2 $34.5 $32.5 $34.3
Total current assets $183.6 $234.1 $170.9 $211.3
Long term investments
Property, plant & equipment $1966.9 $1974.9 $1946.1 $1918.7
Goodwill & intangible assets $214.7 $215.9 $217.1
Total noncurrent assets $2359 $2324.8 $2299.4
Total investments
Total assets $2533.1 $2593.1 $2495.7 $2510.7
Current liabilities
Accounts payable $152.1 $160.6 $150.5 $148.9
Deferred revenue
Short long term debt $114.1 $113.6 $111.7
Total current liabilities $577.5 $622.3 $579.1 $590
Long term debt $806.9 $1870.8 $1902.4 $1970
Total noncurrent liabilities $1931.4 $1963.3 $2030.2
Total debt $1984.9 $2016 $2081.7
Total liabilities $2520.4 $2553.7 $2542.4 $2620.2
Shareholders' equity
Retained earnings -$158.1 -$196.6 -$253.9 -$302.6
Other shareholder equity -$6.2 -$6.3 -$6.2 -$6
Total shareholder equity $39.4 -$46.7 -$109.5
(in millions $) 31 Dec 2024 28 Jul 2023 31 Dec 2022 31 Dec 2021
Current assets
Cash $64.6 $15.1 $13.5 $23.9
Short term investments
Net receivables $60.6 $60.9 $66.4 $65.2
Inventory $34.5 $34.5 $35.6 $28.9
Total current assets $234.1 $183.3 $201.2 $207.2
Long term investments
Property, plant & equipment $1974.9 $1943.2 $1977.2 $1782.2
Goodwill & intangible assets $214.7 $218.9 $222.5 $209.3
Total noncurrent assets $2359 $2303.7 $2283.2 $2067.7
Total investments
Total assets $2593.1 $2487 $2484.4 $2274.9
Current liabilities
Accounts payable $160.6 $125.7 $134.3 $127.7
Deferred revenue
Short long term debt $114.1 $112.4 $112.7 $97.7
Total current liabilities $622.3 $535.9 $558 $571.6
Long term debt $1870.8 $2038 $2140.2 $1924.6
Total noncurrent liabilities $1931.4 $2095.4 $2194.5 $2006.6
Total debt $1984.9 $2150.4 $2252.9 $2022.3
Total liabilities $2553.7 $2631.3 $2752.5 $2578.2
Shareholders' equity
Retained earnings -$196.6 -$351.9 -$148.4 -$266.1
Other shareholder equity -$6.3 -$6 -$5.3 -$4.7
Total shareholder equity $39.4 -$144.3 -$268.1 -$303.3
(in millions $) 25 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Revenue
Total revenue $1139 $1208.2 $1120.3 $1074.1
Cost of revenue $1014.4 $951.8 $923.9
Gross Profit $163.4 $193.8 $168.5 $150.2
Operating activities
Research & development
Selling, general & administrative $52 $46.1 $43.2
Total operating expenses $98.1 $120.7 $98.6 $87.8
Operating income $73.1 $69.9 $62.4
Income from continuing operations
EBIT $73.1 $70.1 $62.5
Income tax expense $3.8 $0.7 $5.2 $3.7
Interest expense -$14.3 $15.1 $16.2 $16.7
Net income
Net income $38.5 $57.3 $48.7 $42.1
Income (for common shares) $57.3 $48.7 $42.1
(in millions $) 31 Dec 2024 28 Jul 2023 31 Dec 2022 31 Dec 2021
Revenue
Total revenue $4415.1 $4133.2 $3804.1 $3337.8
Cost of revenue $3787.8 $3304.9 $2834.5
Gross Profit $627.3 $500.1 $499.2 $503.3
Operating activities
Research & development
Selling, general & administrative $183.7 $144.1 $134.8
Total operating expenses $397.7 $323 $339.7 $304
Operating income $229.6 $159.5 $199.3
Income from continuing operations
EBIT $229.9 $161.3 $201.4
Income tax expense $9.6 -$11.8 -$2.4 $13.6
Interest expense $65 -$54.9 $46.1 $56.2
Net income
Net income $155.3 $102.6 $117.6 $131.6
Income (for common shares) $155.3 $117.6 $131.6
(in millions $) 25 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Net income $57.3 $48.7 $42.1
Operating activities
Depreciation $45 $42.6 $41.3
Business acquisitions & disposals
Stock-based compensation $9.4 $6.4 $4.4
Total cash flows from operations $141.5 $130.1 $91.2
Investing activities
Capital expenditures -$54.2 -$51.2 -$41.9
Investments
Total cash flows from investing -$56.5 -$54.2 -$51.2 -$41.2
Financing activities
Dividends paid -$0.2
Sale and purchase of stock $18.8 $7.9 $0.1
Net borrowings -$57 -$93.8 -$41.8
Total cash flows from financing -$54.7 -$38.2 -$86.1 -$41.7
Effect of exchange rate
Change in cash and equivalents -$48.4 $49.1 -$7.2 $8.3
(in millions $) 31 Dec 2024 28 Jul 2023 31 Dec 2022 31 Dec 2021
Net income $155.3 $117.6 $131.6
Operating activities
Depreciation $170.8 $164.4 $150.2
Business acquisitions & disposals -$106.6
Stock-based compensation $25.9 $18.6 $16.4
Total cash flows from operations $421.9 $252.2 $369.7
Investing activities
Capital expenditures -$194.2 -$150.2 -$92.4
Investments $1.3 $2.1 $1.5
Total cash flows from investing -$192.2 -$174.2 -$234.2 -$90.9
Financing activities
Dividends paid -$0.2 -$0.6 -$1.1 -$1.5
Sale and purchase of stock $2.1 -$100.5 $26.5
Net borrowings -$182.1 $73.2 -$323.8
Total cash flows from financing -$180.2 -$80.5 -$28.4 -$298.8
Effect of exchange rate
Change in cash and equivalents $49.5 $1.6 -$10.4 -$20
Fundamentals
Market cap $6.16B
Enterprise value N/A
Shares outstanding 44.40M
Revenue $4.54B
EBITDA N/A
EBIT N/A
Net Income $186.60M
Revenue Q/Q 12.49%
Revenue Y/Y 8.39%
P/E ratio 33.00
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio 1.36
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS $4.20
ROA 7.37%
ROE N/A
Debt/Equity 64.81
Net debt/EBITDA N/A
Current ratio 0.32
Quick ratio 0.26