BLMN
Bloomin' Brands Inc.
$7.92
+$0.10(+1.34%)
63
Overall
80
Value
63
Tech
47
Quality
Market Cap
$588.00M
Volume
2.80M
52W Range
$5.19 - $10.70
Target Price
$8.60
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 | $4.3B | $4.2B | $4.1B | $4.1B | $3.2B | $4.1B | $4.4B | $4.2B | $4.0B | $4.0B | ||
| Total Revenue | $4.3B | $4.2B | $4.1B | $4.1B | $3.2B | $4.1B | $4.4B | $4.2B | $4.0B | $4.0B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $1.5B | $2.6B | $-1.3B | $1.3B | $2.8B | $3.4B | $3.7B | $1.2B | $1.1B | $1.2B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $2.8B | $1.6B | $1.6B | $2.9B | $336.0M | $731.7M | $740.8M | $2.9B | $2.8B | $2.8B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $1.5B | $1.5B | $1.5B | $1.5B | $2.3B | $2.6B | $404.4M | $2.4B | $2.6B | $2.7B | ||
| Selling, General & Administrative | $268.0M | $307.0M | $282.7M | $275.2M | $254.4M | $245.6M | $234.8M | $233.6M | $219.4M | $238.4M | ||
| Selling & Marketing Expenses | $1.2B | -- | -- | -- | -- | -- | -- | -- | $175.6M | -- | ||
| General & Administrative Expenses | $268.0M | $307.0M | $282.7M | $275.2M | $254.4M | $245.6M | $234.8M | $233.6M | $219.4M | $238.4M | ||
| Promotion & Advertising | $1.2B | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Salaries & Wages | $-22.6M | $-22.6M | $-22.4M | -- | $1.0B | $1.2B | $1.2B | $1.2B | $1.2B | $1.2B | ||
| Depreciation & Amortization | $193.8M | $192.3M | $201.6M | $196.8M | $180.3M | $163.4M | $169.6M | -- | -- | -- | ||
| Depreciation & Amortization | $193.8M | $192.3M | $201.6M | $196.8M | $180.3M | $163.4M | $169.6M | -- | -- | $177.7M | ||
| Amortization | $-15.7M | $-28.4M | $-27.2M | $496.7M | $480.9M | $479.4M | $472.4M | $456.6M | $451.6M | -- | ||
| Other Operating Expenses | $992.2M | $996.2M | $967.1M | $982.1M | $846.6M | $1.0B | $1.1B | $988.7M | $1.2B | $1.0B | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $1.3B | $138.7M | $145.3M | $191.1M | $-175.0M | $309.0M | $330.4M | $282.8M | $139.8M | $37.2M | ||
| EBITDA | $286.2M | $333.0M | $331.7M | $367.4M | $5.2M | $470.3M | $402.4M | $648.1M | $201.9M | $231.4M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | -- | -- | -- | $264.0K | $64.4M | $57.6M | $53.2M | $220.8M | $62.6M | $45.4M | ||
| Intinc | $-45.7M | $-41.4M | $-44.9M | $-49.3M | $-64.4M | $-57.6M | $-53.2M | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-45.7M | $-41.4M | $-44.9M | $-49.3M | $-64.4M | $-57.6M | $53.2M | $-220.8M | $-62.6M | $-45.4M | ||
| Gain on Sale of Securities | $1.6M | $15.6M | -- | -- | -- | -- | $-17.7M | -- | -- | -- | ||
| Other Income/Expense | $1.2B | $-13.8M | $11.0K | $143.0K | $-131.0K | $-26.0K | $-131.3M | $-6.5M | $136.0M | $4.7M | ||
| Other Special Charges | $1.6M | $14.9M | $-11.0K | $-143.0K | $131.0K | $26.0K | $-23.0K | -- | $-136.0M | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-45.3M | $-22.7M | $-3.0M | $2.7M | -- | -- | -- | -- | $64.3M | $45.1M | ||
| Special Income Charges | $57.5M | $43.0M | $18.1M | $-8.7M | $-4.3M | $-8.8M | $-18.6M | $200.0K | $-64.3M | $-73.3M | ||
| Impairment of Capital Assets | $-7.1M | $-19.1M | $-13.5M | $7.4M | $2.0M | $3.4M | -- | -- | $46.4M | $28.2M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $56.5M | $111.1M | $100.3M | $142.0M | $-175.1M | $306.9M | $205.1M | $452.0M | $3.8M | $32.4M | ||
| Pre-Tax Income | $56.5M | $111.1M | $100.3M | $141.7M | $-239.5M | $249.3M | $151.9M | $231.2M | $-58.8M | $-8.2M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $10.1M | $7.5M | $-9.2M | $7.6M | $-80.7M | $26.4M | $42.7M | $18.4M | $-12.1M | $-26.7M | ||
| NET INCOME | ||||||||||||
| Net Income | $41.7M | $101.3M | $107.1M | $130.6M | $-158.7M | $215.6M | $101.9M | $247.4M | $-128.0M | $8.2M | ||
| Net Income (Continuing Operations) | $41.7M | $101.3M | $107.1M | $130.6M | $-158.7M | $215.6M | $109.2M | $212.8M | $-46.7M | $13.8M | ||
| Net Income (Discontinued Operations) | $41.7M | $101.3M | $107.1M | $130.6M | $-158.7M | $215.6M | $101.9M | $247.4M | $-128.0M | $8.2M | ||
| Net Income (Common Stockholders) | $41.7M | $101.3M | $107.1M | $130.6M | $-162.2M | $215.9M | $101.9M | $247.4M | $-128.0M | $8.2M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $38.4M | ||
| TOTALS | ||||||||||||
| Total Expenses | $2.9B | $4.1B | $155.8M | $2.7B | $3.3B | $3.8B | $4.1B | $3.7B | $3.7B | $3.8B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $111.4M | $96.4M | $92.0M | $88.8M | $87.5M | $89.0M | $88.8M | $87.2M | $85.9M | $85.1M | ||
| Average Shares Outstanding (Diluted) | $114.3M | $99.7M | $94.1M | $89.8M | $87.5M | $107.8M | $98.5M | $96.5M | $85.9M | $85.3M | ||
| Shares Outstanding | $102.8M | $92.6M | $91.4M | $87.0M | $88.2M | $89.4M | $87.1M | $87.1M | $84.9M | $85.2M | ||
| Basic EPS | -- | -- | -- | $1.47 | $-1.85 | $2.42 | $1.15 | $2.84 | $-1.49 | $0.10 | ||
| Basic EPS (Continuing Operations) | $0.37 | $1.04 | $1.16 | $1.47 | $-1.85 | $2.42 | $1.15 | $2.84 | $-2.1 | $0.20 | ||
| Diluted EPS | -- | -- | -- | $1.45 | $-1.85 | $2 | $1.03 | $2.56 | $-1.49 | $0.19 | ||
| Diluted EPS (Continuing Operations) | $0.37 | $1.01 | $1.14 | $1.45 | $-1.85 | $2 | $1.03 | $2.56 | $-2.1 | $0.20 | ||
| Dividend Per Share | $0.28 | $0.32 | $0.36 | $0.40 | $0.20 | $0.56 | $0.56 | $0.96 | $0.96 | $0.45 | ||
| OTHER METRICS | ||||||||||||
| Accretion On Preferred Stock | -- | -- | -- | -- | $1.7M | -- | -- | -- | -- | -- | ||
| Accrued Preferred Stock Dividends | -- | -- | -- | -- | $3.5M | -- | -- | -- | -- | -- | ||
| Basic Discontinuous Operations | -- | -- | -- | -- | -- | -- | -- | -- | $-0.88 | $-0.01 | ||
| Depletion | -- | -- | -- | -- | -- | -- | -- | -- | -- | $177.7M | ||
| Diluted Discontinuous Operations | -- | -- | -- | -- | -- | -- | -- | -- | $-0.88 | $-0.01 | ||
| Earnings from equity interest | -- | $-1.1M | -- | -- | -- | -- | -- | -- | -- | $-4.7M | ||
| Earnings From Equity Interest Net Of Tax | -- | $-1.1M | -- | -- | -- | -- | -- | -- | -- | $-4.7M | ||
| Gain On Sale Of P P E | $-27.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | -- | -- | -- | $-206.0K | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | $-4.6M | $-2.3M | $-2.4M | $-3.5M | $80.0K | $-7.4M | $-7.3M | $-7.0M | $-5.4M | $-5.0M | ||
| Net Income Discontinuous Operations | -- | -- | -- | $-206.0K | -- | -- | -- | $41.6M | $-76.0M | $-537.0K | ||
| Non Recurring Operation Expense | $-4.0M | $-1.2M | $-1.6M | $1.3M | $2.3M | $5.4M | -- | -- | -- | -- | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | -- | -- | -- | -- | $41.6M | $-76.0M | $-537.0K | ||
| Other Gand A | $268.0M | $307.0M | $282.7M | $275.2M | $254.4M | $245.6M | $234.8M | $233.6M | $219.4M | $238.4M | ||
| Other Impairment Of Capital Assets | $1.2B | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Write Off | -- | -- | -- | -- | $594.0K | $109.0K | -- | -- | -- | -- | ||
| Preferred Stock Dividends | -- | -- | -- | -- | $3.5M | -- | -- | -- | -- | -- | ||
| Realized Capital Gain | $-27.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $268.0M | $307.0M | $282.7M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | -- | -- | -- | -- | -- | -- | -- | -- | $175.6M | -- | ||
| Write Down | $-1.9M | $-1.7M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | $830.0K | $5.4M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | $-45.3M | $-22.7M | $-3.0M | $2.7M | -- | -- | -- | -- | $64.3M | $45.1M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | BLMN | $7.92 | +1.3% | 2.80M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |