EAT
Brinker International Inc.
$136.35
-$2.52(-1.81%)
57
Overall
60
Value
45
Tech
68
Quality
Market Cap
$6.07B
Volume
2.38M
52W Range
$74.73 - $192.22
Target Price
$179.13
Order:
Income Statement
| Metric | Trend | Chart | 2016 Jun | 2017 Jun | 2018 Jun | 2019 Jun | 2020 Jun | 2021 Jun | 2022 Jun | 2023 Jun | 2024 Jun | 2025 Jun |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $3.3B | $3.2B | $3.1B | $3.2B | $3.1B | $3.3B | $3.8B | $4.1B | $4.4B | $5.4B | ||
| Total Revenue | $3.3B | $3.2B | $3.1B | $3.2B | $3.1B | $3.3B | $3.8B | $4.1B | $4.4B | $5.4B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $2.7B | $2.6B | $2.6B | $823.0M | $2.7B | $2.8B | $3.3B | $1.1B | $1.1B | $1.6B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $601.4M | $545.4M | $513.5M | $2.4B | $408.6M | $503.3M | $499.2M | $3.0B | $3.3B | $3.8B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $284.0M | $289.2M | $287.4M | $296.7M | $298.6M | $134.8M | $316.0M | $154.5M | $354.5M | $222.0M | ||
| Selling, General & Administrative | $127.6M | $132.8M | $136.0M | $149.1M | $136.3M | $134.8M | $144.1M | $154.5M | $354.5M | $222.0M | ||
| Selling & Marketing Expenses | $-93.6M | $-103.8M | $-75.7M | $108.8M | $88.5M | $26.4M | $37.4M | $58.2M | $130.2M | -- | ||
| General & Administrative Expenses | $127.6M | $132.8M | $136.0M | $149.1M | $136.3M | $134.8M | $144.1M | $154.5M | $354.5M | $222.0M | ||
| Promotion & Advertising | $-93.6M | $-103.8M | $-75.7M | $108.8M | $87.0M | -- | -- | -- | -- | -- | ||
| Salaries & Wages | $-15.2M | $-14.5M | $-14.2M | $-3.0M | $-2.5M | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $156.4M | $156.4M | $151.4M | $147.6M | $162.3M | $148.2M | $161.3M | $165.3M | $167.9M | -- | ||
| Depreciation & Amortization | $156.4M | $156.4M | $151.4M | $147.6M | $162.3M | $150.2M | -- | -- | -- | -- | ||
| Amortization | -- | -- | -- | $165.5M | $208.5M | $205.5M | $217.0M | $214.7M | $208.8M | -- | ||
| Securities Amortization | -- | -- | -- | -- | -- | -- | $164.4M | -- | -- | -- | ||
| Other Operating Expenses | $-2.6B | $-2.6B | $-500.0K | $-400.0K | $-300.0K | $2.2M | $3.1M | $2.0M | $800.0K | $1.7M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $317.5M | $256.2M | $226.1M | $230.7M | $62.6M | $199.3M | $159.5M | $144.4M | $229.6M | $512.0M | ||
| EBITDA | $446.3M | $374.7M | $327.5M | $325.5M | $226.8M | $351.6M | $490.1M | $314.2M | $400.7M | $719.7M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $32.6M | $49.5M | $59.0M | $61.6M | $59.6M | $56.2M | $46.1M | $54.9M | $65.0M | $53.1M | ||
| Net Non-Operating Interest Income/Expense | $-32.6M | $-49.5M | $-59.0M | $-61.6M | $-59.6M | $-56.2M | $-46.1M | $-54.9M | $-65.0M | $-53.1M | ||
| Gain on Sale of Securities | $1.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $-1.5M | $-1.9M | $-3.1M | $-2.7M | $-1.9M | $-2.1M | $-21.9M | $-1.3M | $-300.0K | $-1.1M | ||
| Other Special Charges | $1.5M | $1.9M | $3.1M | $2.7M | $1.9M | $2.1M | $1.8M | $1.3M | $300.0K | $1.1M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-3.8M | $-6.6M | $-21.7M | $6.3M | $3.8M | $2.4M | $3.7M | $8.3M | $10.1M | $4.1M | ||
| Special Income Charges | $14.4M | $11.8M | $32.6M | $-6.3M | $-16.0M | $-5.7M | $-8.5M | $-8.3M | $-29.0M | $-31.1M | ||
| Impairment of Capital Assets | $-10.7M | $-5.2M | $-10.9M | -- | -- | $3.0M | $8.5M | $12.1M | $12.3M | $4.6M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $290.0M | $218.3M | $176.1M | $177.9M | $64.5M | $201.4M | $325.7M | $145.7M | $229.9M | $513.1M | ||
| Pre-Tax Income | $286.4M | $208.5M | $170.2M | $171.8M | $4.9M | $-1.2B | $115.2M | $-1.5B | $-1.5B | $-1.8B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $85.8M | $57.7M | $44.3M | $16.9M | $-19.5M | $13.6M | $162.0M | $-11.8M | $9.6M | $76.9M | ||
| NET INCOME | ||||||||||||
| Net Income | $200.6M | $150.8M | $125.9M | $154.9M | $24.4M | $131.6M | $117.6M | $102.6M | $155.3M | $383.1M | ||
| Net Income (Continuing Operations) | $200.6M | $150.8M | $125.9M | $154.9M | $24.4M | $131.6M | $117.6M | $102.6M | $155.3M | $383.1M | ||
| Net Income (Discontinued Operations) | $200.6M | $150.8M | $125.9M | $154.9M | $24.4M | $131.6M | $117.6M | $102.6M | $155.3M | $383.1M | ||
| Net Income (Common Stockholders) | $200.6M | $150.8M | $125.9M | $3.9B | $24.4M | $131.6M | $117.6M | $102.6M | $155.3M | $383.1M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-1.8B | ||
| TOTALS | ||||||||||||
| Total Expenses | $2.9B | $2.9B | $2.9B | $1.1B | $1.1B | $3.0B | $3.6B | $1.3B | $1.5B | $1.8B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $57.9M | $50.6M | $45.7M | $38.3M | $38.2M | $45.5M | $44.8M | $44.1M | $44.4M | $44.6M | ||
| Average Shares Outstanding (Diluted) | $58.7M | $51.3M | $46.3M | $39.1M | $38.9M | $46.6M | $45.6M | $45.0M | $45.7M | $46.1M | ||
| Shares Outstanding | $54.9M | $48.5M | $40.8M | $37.5M | $45.1M | $46.0M | $43.9M | $44.6M | $45.0M | $44.5M | ||
| Basic EPS | $3.47 | $2.98 | $2.75 | $4.04 | $0.64 | $2.89 | $2.62 | $2.33 | $3.49 | $8.6 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $4.04 | $0.64 | $2.89 | $2.62 | $2.33 | $3.49 | $8.6 | ||
| Diluted EPS | $3.42 | $2.94 | $2.72 | $3.96 | $0.63 | $2.83 | $2.58 | $2.28 | $3.4 | $8.32 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $3.96 | $0.63 | $2.83 | $2.58 | $2.28 | $3.4 | $8.32 | ||
| Dividend Per Share | $1.28 | $1.36 | $1.52 | $1.52 | $1.14 | -- | -- | -- | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Earnings from equity interest | -- | -- | $200.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | $200.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Fees | -- | -- | -- | -- | -- | $-150.2M | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $2.9M | $2.7M | $300.0K | $6.9M | $200.0K | -- | -- | $3.7M | $2.7M | $5.1M | ||
| Insurance And Claims | -- | -- | $5.1M | $-700.0K | $-700.0K | $2.9M | $1.1M | $800.0K | $-400.0K | $-3.7M | ||
| Interest Expense Operating | $-29.0M | $-39.8M | $-53.1M | $-55.5M | $-53.1M | -- | -- | $168.5M | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | $12.2M | $3.3M | $500.0K | -- | $6.6M | $22.4M | ||
| Other Gand A | $127.6M | $132.8M | $136.0M | $149.1M | $136.3M | $134.8M | $144.1M | $154.5M | $354.5M | $222.0M | ||
| Other Impairment Of Capital Assets | $-7.0M | $-5.1M | $-3.7M | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $127.6M | $132.8M | $136.0M | $158.6M | -- | -- | -- | -- | $170.8M | -- | ||
| Write Down | -- | -- | -- | -- | -- | -- | -- | -- | $170.8M | -- | ||
| Othspecchg | -- | -- | -- | -- | -- | -- | -- | $168.5M | -- | -- | ||
| Restruct | $-3.8M | $-6.6M | $-21.7M | $6.3M | $3.8M | $2.4M | $3.7M | $8.3M | $10.1M | $4.1M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | EAT | $136.35 | -1.8% | 2.38M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Brinker International Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW