BrownForman Corporation (0HQ3.L)

Consumer Defensive | Beverages Alcoholic
Income Statement (Quarterly) 2025-07-31 2025-04-30 2025-01-31 2024-10-31
Revenue 924,000,000 894,000,000 1,035,000,000 1,095,000,000
Cost of Revenue 372,000,000 381,000,000 416,000,000 449,000,000
Gross Profit 552,000,000 513,000,000 619,000,000 646,000,000
Operating Expenses
R&D Expenses 0 0 0 0
SG&A Expenses 297,000,000 300,000,000 303,000,000 313,000,000
Operating Expenses 292,000,000 308,000,000 339,000,000 305,000,000
Operating Income 260,000,000 205,000,000 280,000,000 341,000,000
Interest Expense 25,000,000 27,000,000 31,000,000 32,000,000
Income Before Tax 220,000,000 183,000,000 332,000,000 313,000,000
Income Tax Expense 50,000,000 37,000,000 62,000,000 55,000,000
Net Income 170,000,000 146,000,000 270,000,000 258,000,000
Per Share
EPS 0.36 0.31 0.57 0.55
EPS Diluted 0.00 0.00 0.00 0.00
Income Statement (Annual) 2025-04-30 2024-04-30 2023-04-30
Revenue 3,975,000,000 4,178,000,000 4,228,000,000
Cost of Revenue 1,632,000,000 1,652,000,000 1,734,000,000
Gross Profit 2,343,000,000 2,526,000,000 2,494,000,000
Operating Expenses
R&D Expenses 0 0 0
SG&A Expenses 1,228,000,000 1,355,000,000 1,248,000,000
Operating Expenses 1,236,000,000 1,112,000,000 1,367,000,000
Operating Income 1,107,000,000 1,414,000,000 1,127,000,000
Interest Expense 122,000,000 127,000,000 81,000,000
Income Before Tax 1,081,000,000 1,298,000,000 1,017,000,000
Income Tax Expense 212,000,000 274,000,000 234,000,000
Net Income 869,000,000 1,024,000,000 783,000,000
Per Share
EPS 1.84 2.15 1.64
EPS Diluted 0.00 0.00 0.00
Balance Sheet (Quarterly) 2025-04-30 2024-04-30 2023-04-30
Assets
Cash and Cash Equivalents 444,000,000 446,000,000 374,000,000
Short Term Investments 0 0 0
Net Receivables 830,000,000 769,000,000 855,000,000
Inventory 2,511,000,000 2,556,000,000 2,283,000,000
Total Current Assets 4,195,000,000 4,036,000,000 3,801,000,000
Property Plant Equipment 1,095,000,000 1,074,000,000 1,031,000,000
Goodwill and Intangibles 2,486,000,000 2,445,000,000 2,621,000,000
Total Assets 8,086,000,000 8,166,000,000 7,777,000,000
Liabilities
Account Payables 243,000,000 267,000,000 308,000,000
Short Term Debt 312,000,000 728,000,000 257,000,000
Total Current Liabilities 1,080,000,000 1,559,000,000 1,084,000,000
Long Term Debt 2,421,000,000 2,372,000,000 2,741,000,000
Total Liabilities 4,093,000,000 4,649,000,000 4,509,000,000
Shareholders Equity
Retained Earnings 4,710,000,000 4,261,000,000 3,643,000,000
Total Shareholders Equity 3,993,000,000 3,517,000,000 3,268,000,000
Balance Sheet (Annual) 2025-04-30 2024-04-30 2023-04-30
Assets
Cash and Cash Equivalents 444,000,000 446,000,000 374,000,000
Short Term Investments 0 0 0
Net Receivables 830,000,000 769,000,000 855,000,000
Inventory 2,511,000,000 2,556,000,000 2,283,000,000
Total Current Assets 4,195,000,000 4,036,000,000 3,801,000,000
Property Plant Equipment 1,095,000,000 1,074,000,000 1,031,000,000
Goodwill and Intangibles 2,486,000,000 2,445,000,000 2,621,000,000
Total Assets 8,086,000,000 8,166,000,000 7,777,000,000
Liabilities
Account Payables 243,000,000 267,000,000 308,000,000
Short Term Debt 312,000,000 728,000,000 257,000,000
Total Current Liabilities 1,080,000,000 1,559,000,000 1,084,000,000
Long Term Debt 2,421,000,000 2,372,000,000 2,741,000,000
Total Liabilities 4,093,000,000 4,649,000,000 4,509,000,000
Shareholders Equity
Retained Earnings 4,710,000,000 4,261,000,000 3,643,000,000
Total Shareholders Equity 3,993,000,000 3,517,000,000 3,268,000,000
Cash Flow Statement (Quarterly) 2025-04-30 2024-04-30 2023-04-30
Operating Activities
Net Income 869,000,000 1,024,000,000 783,000,000
Depreciation & Amortization 87,000,000 87,000,000 80,000,000
Stock Based Compensation 28,000,000 25,000,000 18,000,000
Change in Working Capital -253,000,000 -263,000,000 410,000,000
Operating Cash Flow 598,000,000 647,000,000 640,000,000
Investing Activities
Capital Expenditure -167,000,000 -228,000,000 -183,000,000
Investments -167,000,000 -228,000,000 -183,000,000
Investing Cash Flow 249,000,000 49,000,000 -1,355,000,000
Financing Activities
Debt Repayment -417,000,000 192,000,000 632,000,000
Common Stock Issued/Repurchased 0 -400,000,000 0
Dividends Paid -420,000,000 -404,000,000 -378,000,000
Financing Cash Flow -843,000,000 -618,000,000 239,000,000
Summary
Free Cash Flow 431,000,000 419,000,000 457,000,000
Net Change in Cash 7,000,000 72,000,000 -500,000,000
Cash Flow Statement (Annual) 2025-04-30 2024-04-30 2023-04-30
Operating Activities
Net Income 869,000,000 1,024,000,000 783,000,000
Depreciation & Amortization 87,000,000 87,000,000 80,000,000
Stock Based Compensation 28,000,000 25,000,000 18,000,000
Change in Working Capital -253,000,000 -263,000,000 410,000,000
Operating Cash Flow 598,000,000 647,000,000 640,000,000
Investing Activities
Capital Expenditure -167,000,000 -228,000,000 -183,000,000
Investments -167,000,000 -228,000,000 -183,000,000
Investing Cash Flow 249,000,000 49,000,000 -1,355,000,000
Financing Activities
Debt Repayment -417,000,000 192,000,000 632,000,000
Common Stock Issued/Repurchased 0 -400,000,000 0
Dividends Paid -420,000,000 -404,000,000 -378,000,000
Financing Cash Flow -843,000,000 -618,000,000 239,000,000
Summary
Free Cash Flow 431,000,000 419,000,000 457,000,000
Net Change in Cash 7,000,000 72,000,000 -500,000,000