
Brookline Bancorp (BRKL) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
94.7M
Net Income
22.0M
23.27%
EPS (Diluted)
$0.60
Balance Sheet Metrics
Total Assets
11.5B
Total Liabilities
10.3B
Shareholders Equity
1.2B
Debt to Equity
8.29
Cash Flow Metrics
Operating Cash Flow
53.1M
Free Cash Flow
8.0M
Revenue & Profitability Trend
Brookline Bancorp Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 355.6M | 371.3M | 328.0M | 309.4M | 284.8M |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 157.0M | 151.5M | 121.6M | 113.9M | 109.3M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 157.0M | 151.5M | 121.6M | 113.9M | 109.3M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 91.7M | 93.9M | 139.9M | 154.6M | 62.1M |
Income Tax | 23.0M | 18.9M | 30.2M | 39.2M | 14.4M |
Effective Tax Rate % | 25.1% | 20.1% | 21.6% | 25.3% | 23.3% |
Net Income | 68.7M | 75.0M | 109.7M | 115.4M | 47.6M |
Net Margin % | 19.3% | 20.2% | 33.5% | 37.3% | 16.7% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $1.83 | $0.85 | $1.42 | $1.48 | $0.60 |
EPS (Diluted) | $1.83 | $0.85 | $1.42 | $1.48 | $0.60 |
Basic Shares Outstanding | 37372964 | 88230681 | 77079278 | 77974851 | 78951892 |
Diluted Shares Outstanding | 37372964 | 88230681 | 77079278 | 77974851 | 78951892 |
Income Statement Trend
Brookline Bancorp Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 543.7M | 133.0M | 383.0M | 327.7M | 434.9M |
Short-term Investments | 895.0M | 916.2M | 656.7M | 720.9M | 746.3M |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 44.3M | 31.8M | 20.4M | 21.2M | 24.8M |
Goodwill | 499.9M | 506.7M | 322.6M | 323.1M | 324.0M |
Intangible Assets | 17.5M | 24.2M | 1.8M | 2.3M | 3.2M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 11.9B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | - | - | - |
Short-term Debt | 1.4B | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 206.7M | 1.4B | 1.5B | 377.8M | 844.4M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 10.7B | - | - | - | - |
Equity | |||||
Common Stock | 970.0K | 970.0K | 852.0K | 852.0K | 852.0K |
Retained Earnings | 458.9M | 438.7M | 412.0M | 342.6M | 264.9M |
Treasury Stock | 87.7M | 90.9M | 94.9M | 84.7M | 77.3M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.2B | 1.2B | 992.1M | 995.3M | 941.8M |
Key Metrics | |||||
Total Debt | 1.6B | 1.4B | 1.5B | 377.8M | 844.4M |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Brookline Bancorp Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 68.7M | 75.0M | 109.7M | 115.4M | 47.6M |
Depreciation & Amortization | 14.6M | 16.0M | 6.5M | 6.7M | 6.8M |
Stock-Based Compensation | 3.4M | 3.7M | 3.4M | 2.8M | 2.7M |
Working Capital Changes | 4.6M | 12.5M | -49.8M | 74.5M | -77.0M |
Operating Cash Flow | 93.1M | 121.9M | 74.4M | 203.0M | -39.4M |
Investing Activities | |||||
Capital Expenditures | -5.0M | -12.4M | -7.4M | -4.8M | -2.9M |
Acquisitions | 0 | -80.2M | 0 | 0 | 0 |
Investment Purchases | -148.5M | -362.9M | -197.6M | -223.1M | -503.5M |
Investment Sales | 174.0M | 502.4M | 177.4M | 223.3M | 362.3M |
Investing Cash Flow | 16.6M | 46.2M | -62.1M | 25.9M | -135.6M |
Financing Activities | |||||
Share Repurchases | 0 | 0 | -13.8M | -10.0M | -20.0M |
Dividends Paid | -48.1M | -47.9M | -40.1M | -37.5M | -36.4M |
Debt Issuance | 1.7B | 6.2B | 8.6B | 415.5M | 3.0B |
Debt Repayment | -1.5B | -6.3B | -7.5B | -878.6M | -3.1B |
Financing Cash Flow | 92.8M | -158.6M | 1.0B | -510.8M | -113.8M |
Free Cash Flow | 100.0M | 104.2M | 113.4M | 128.4M | 109.6M |
Net Change in Cash | 202.5M | 9.5M | 1.0B | -281.9M | -288.8M |
Cash Flow Trend
Brookline Bancorp Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
12.44
Forward P/E
10.14
Price to Book
0.78
Price to Sales
2.82
PEG Ratio
0.05
Profitability Ratios
Profit Margin
22.82%
Operating Margin
38.04%
Return on Equity
6.43%
Return on Assets
0.68%
Financial Health
Debt to Equity
1.01
Beta
0.92
Per Share Data
EPS (TTM)
$0.88
Book Value per Share
$14.08
Revenue per Share
$3.88
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
brkl | 2.2B | 12.44 | 0.78 | 6.43% | 22.82% | 1.01 |
Nu Holdings | 78.0B | 34.68 | 8.23 | 27.88% | 39.32% | 0.36 |
U.S. Bancorp | 76.8B | 11.84 | 1.41 | 11.67% | 27.00% | 1.34 |
Western Alliance | 9.9B | 11.76 | 1.43 | 12.42% | 27.12% | 0.93 |
UMB Financial | 9.1B | 13.52 | 1.32 | 10.05% | 27.11% | 0.51 |
Old National Bancorp | 9.0B | 13.35 | 1.11 | 8.00% | 29.98% | 0.97 |
Financial data is updated regularly. All figures are in the company's reporting currency.