BCO
Brinks Company (The)
$107.12
+$2.37(+2.26%)
52
Overall
70
Value
18
Tech
68
Quality
Market Cap
$4.81B
Volume
191.42K
52W Range
$80.10 - $136.37
Target Price
$153.00
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $3.0B | $3.3B | $3.5B | $3.7B | $3.7B | $4.2B | $4.5B | $4.9B | $5.0B | $5.3B | ||
| Total Revenue | $3.0B | $3.3B | $3.5B | $3.7B | $3.7B | $4.2B | $4.5B | $4.9B | $5.0B | $5.3B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-2.4B | $-2.6B | $-2.7B | $2.8B | $2.9B | $3.2B | $3.5B | $3.7B | $3.7B | $3.9B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $628.9M | $738.8M | $785.6M | $851.1M | $813.6M | $964.4M | $1.1B | $1.2B | $1.3B | $1.4B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $444.4M | $464.9M | $510.9M | $3.4B | $3.5B | $3.8B | $694.4M | $742.3M | $815.8M | $772.5M | ||
| Selling, General & Administrative | $424.3M | $468.2M | $509.2M | $604.9M | $3.5B | $629.7M | $687.0M | $688.1M | $834.5M | $778.0M | ||
| Selling & Marketing Expenses | -- | -- | -- | $604.9M | $584.5M | $629.7M | $687.0M | $688.1M | $834.5M | $778.0M | ||
| General & Administrative Expenses | $424.3M | $468.2M | $509.2M | $22.8M | $2.9B | $3.4M | $22.3M | $12.8M | $8.5M | -- | ||
| Salaries & Wages | $20.1M | $-3.3M | $-28.2M | $2.8B | $-7.4M | $-8.1M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-131.6M | $-146.6M | $-162.3M | $185.0M | $206.8M | $3.2B | $245.8M | $275.8M | $293.3M | -- | ||
| Depreciation & Amortization | $-131.6M | $-146.6M | $-162.3M | $185.0M | $206.8M | $3.2B | -- | -- | -- | -- | ||
| Amortization | $-59.9M | $-68.3M | $-57.4M | $837.3M | $1.3B | $3.2B | $1.5B | $1.5B | $200.0K | $1.9M | ||
| Other Operating Expenses | $-1.2M | $-11.1M | $1.7M | $9.4M | $15.6M | $-20.0M | $25.3M | $54.2M | $-18.7M | $-5.5M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $184.5M | $273.9M | $274.7M | $236.8M | $213.5M | $354.7M | $361.3M | $425.2M | $453.0M | $585.5M | ||
| EBITDA | $256.9M | $333.2M | $207.8M | $284.9M | $382.6M | $587.2M | $610.8M | $715.4M | $795.0M | $890.2M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $20.4M | $32.2M | $66.7M | $90.6M | $96.5M | $112.2M | $138.8M | $203.8M | $235.4M | $245.5M | ||
| Intinc | $-39.1M | $-60.2M | $-38.8M | $5.6M | $5.6M | $12.1M | $23.6M | $36.3M | $48.9M | $27.3M | ||
| Net Non-Operating Interest Income/Expense | $-59.5M | $-92.4M | $-105.5M | $-90.6M | $-96.5M | $-112.2M | $115.2M | $22.3M | $-235.4M | $-245.5M | ||
| Gain on Sale of Securities | $500.0K | $1.5M | $-126.7M | $-2.9M | $10.6M | $16.0M | -- | $-12.8M | $5.0M | $-3.8M | ||
| Other Income/Expense | $-3.2B | $-3.9B | $126.7M | $-4.5B | $-4.0B | $-4.4B | $-37.8M | $8.6M | $-48.7M | $-13.9M | ||
| Other Special Charges | $-1.3M | $-8.3M | $600.0K | $5.2M | $4.8M | $5.6M | $9.1M | $7.5M | $48.7M | $13.9M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-45.9M | $-28.1M | $29.9M | $-41.3M | $-17.1M | $-114.9M | -- | -- | -- | -- | ||
| Special Income Charges | $66.5M | $33.4M | $-8.9M | $28.1M | $6.1M | $123.4M | $168.7M | $-10.6M | $700.0K | $-900.0K | ||
| Impairment of Capital Assets | $-20.6M | $-3.4M | $-16.5M | $15.7M | $14.7M | $14.5M | $9.0M | $10.3M | $4.8M | $4.1M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $125.3M | $186.6M | $45.5M | $99.9M | $175.8M | $347.7M | $365.0M | $439.6M | $501.7M | $599.4M | ||
| Pre-Tax Income | $125.0M | $181.5M | $42.5M | $93.5M | $79.3M | $235.5M | $226.2M | $235.8M | $266.3M | $353.9M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $78.5M | $157.7M | $70.0M | $61.0M | $56.6M | $120.3M | $41.4M | $139.2M | $92.7M | $143.3M | ||
| NET INCOME | ||||||||||||
| Net Income | $34.5M | $16.7M | $-33.3M | $29.0M | $16.0M | $105.2M | $170.6M | $87.7M | $162.9M | $199.7M | ||
| Net Income (Continuing Operations) | $34.5M | $16.7M | $-33.3M | $29.0M | $16.0M | $105.2M | $184.8M | $96.6M | $173.6M | $210.6M | ||
| Net Income (Discontinued Operations) | $34.5M | $16.7M | $-33.3M | $29.0M | $16.0M | $105.2M | $170.6M | $87.7M | $162.9M | $199.7M | ||
| Net Income (Common Stockholders) | $34.5M | $16.7M | $-33.3M | $81.7M | $16.0M | $105.2M | $170.6M | $87.7M | $162.9M | $199.7M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $351.9M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-1.9B | $-2.1B | $-2.2B | $6.3B | $6.4B | $7.1B | $4.2B | $4.4B | $4.6B | $4.7B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $50.0M | $50.7M | $50.9M | $50.2M | $50.4M | $49.5M | $47.3M | $46.2M | $44.3M | $42.2M | ||
| Average Shares Outstanding (Diluted) | $50.6M | $51.8M | $50.9M | $51.1M | $50.8M | $50.1M | $47.8M | $46.9M | $44.8M | $42.5M | ||
| Shares Outstanding | $50.0M | $50.6M | $49.6M | $50.2M | $49.5M | $47.5M | $46.5M | $44.4M | $43.1M | $41.2M | ||
| Basic EPS | $0.69 | $0.33 | $0.69 | $0.57 | $0.31 | $2.12 | $3.61 | $1.9 | $3.68 | $4.73 | ||
| Basic EPS (Continuing Operations) | $0.72 | $0.33 | $-0.65 | $0.56 | $0.33 | $2.08 | $3.67 | $1.86 | $3.65 | $4.74 | ||
| Diluted EPS | $0.68 | $0.32 | $0.68 | $0.56 | $0.31 | $2.1 | $3.57 | $1.87 | $3.63 | $4.69 | ||
| Diluted EPS (Continuing Operations) | $0.72 | $0.33 | $-0.65 | $0.55 | $0.33 | $2.06 | $3.63 | $1.83 | $3.61 | $4.7 | ||
| Dividend Per Share | $0.40 | $0.60 | $0.60 | $0.60 | $0.60 | $0.80 | $0.80 | $0.88 | $0.95 | $1.01 | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | $-0.03 | $-0.01 | -- | $0.01 | $-0.02 | $0.04 | $-0.06 | $0.04 | $0.03 | $-0.01 | ||
| Diluted Discontinuous Operations | $-0.03 | $-0.01 | -- | $0.01 | $-0.02 | $0.04 | $-0.06 | $0.04 | $0.03 | $-0.01 | ||
| Earnings from equity interest | $-1.5M | $400.0K | $1.9M | $900.0K | $800.0K | $1.1M | $2.1M | $2.8M | $3.0M | $2.8M | ||
| Earnings From Equity Interest Net Of Tax | $-1.5M | $400.0K | $1.9M | $900.0K | $800.0K | $1.1M | $2.1M | $2.8M | $3.0M | $2.8M | ||
| Gain On Sale Of P P E | $-1.3M | $9.2M | $4.0M | $5.8M | $900.0K | -- | $2.7M | $1.9M | $3.9M | $-600.0K | ||
| Gains Loss On Disposal Of Discontinued Operations | $-1.7M | $-200.0K | -- | -- | $4.1M | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | $-20.1M | $-27.1M | $-63.7M | $-84.2M | $-80.4M | $-107.7M | -- | -- | -- | -- | ||
| Marketing Expense | -- | -- | -- | -- | $2.9B | -- | -- | -- | -- | -- | ||
| Minority Interests | $-10.3M | $-6.9M | $-5.8M | $-4.2M | $-5.9M | $-12.1M | $-11.3M | $-10.6M | $-11.8M | $-10.5M | ||
| Net Income Discontinuous Operations | $-1.7M | $-200.0K | -- | $700.0K | $-800.0K | $2.1M | $-2.9M | $1.7M | $1.1M | $-400.0K | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | -- | $-18.8M | -- | -- | -- | -- | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | $700.0K | $-800.0K | $2.1M | $-2.9M | $1.7M | $1.1M | $-400.0K | ||
| Other Gand A | $424.3M | $468.2M | $509.2M | $22.8M | $2.9B | $3.4M | $22.3M | $12.8M | $8.5M | -- | ||
| Other Taxes | -- | $-1.3M | $-2.6M | $4.2M | $4.6M | $3.9M | $2.3M | $2.6M | $2.1M | $2.6M | ||
| Other Write Down | -- | -- | -- | $2.8B | -- | -- | -- | -- | -- | -- | ||
| Other Write Off | -- | -- | -- | -- | -- | $16.2M | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-96.0M | $-106.0M | $-121.9M | -- | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | -- | $-1.9M | $-4.5M | $-2.5M | $-3.7M | $-4.2M | $-4.3M | $-4.9M | $-5.5M | $-3.2M | ||
| Restruct | $-45.9M | $-28.1M | $29.9M | $-41.3M | $-17.1M | $-114.9M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | BCO | $107.12 | +2.3% | 191.42K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |