Brinker International, Inc. (EAT) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q3'26 | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 |
|---|
| Total Current Assets | 270.5M | 240.9M | 214.5M | 207M | 189.1M | 210.7M | 183.6M | 234.1M | 170.9M | 211.3M | 177.1M | 183.3M | 213.4M | 237.2M | 209.8M | 201.2M | 188M | 220.6M | 217.3M | 207.2M |
| Cash & Short-Term Investments | 57.1M | 15M | 33.6M | 18.9M | 17.5M | 14.8M | 16.2M | 64.6M | 15.5M | 22.7M | 14.4M | 15.1M | 13.8M | 14.7M | 19.5M | 13.5M | 12.9M | 15.6M | 31.2M | 23.9M |
| Cash Only | 57.1M | 15M | 33.6M | 18.9M | 17.5M | 14.8M | 16.2M | 64.6M | 15.5M | 22.7M | 14.4M | 15.1M | 13.8M | 14.7M | 19.5M | 13.5M | 12.9M | 15.6M | 31.2M | 23.9M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 98.2M | 105.8M | 61.6M | 73.4M | 60.1M | 84.1M | 54.1M | 60.6M | 48M | 79.5M | 50.9M | 60.9M | 72.6M | 95.3M | 63.2M | 70.9M | 65.6M | 98.8M | 85.1M | 88.2M |
| Days Sales Outstanding | 6.31 | 5.24 | 4.55 | 4.16 | 4.6 | 4.63 | 4.58 | 4.09 | 5.18 | 5.52 | 4.91 | 5.77 | 7.05 | 7.08 | 6.32 | 6.15 | 7.63 | 9.04 | 9 | 9.05 |
| Inventory | 91.7M | 92.9M | 88.9M | 90.1M | 90.3M | 90.2M | 85.4M | 88.3M | 87.2M | 89.4M | 87.6M | 90.1M | 89.8M | 92.5M | 91.7M | 91.1M | 89.1M | 87.7M | 82.9M | 81.5M |
| Days Inventory Outstanding | 7.07 | 22.33 | 23.63 | 6.89 | 7.17 | 7.33 | 8.1 | 7.87 | 8.44 | 8.72 | 8.81 | 9.07 | 8.92 | 9.39 | 9.25 | 9.36 | 9.54 | 9.17 | 9.71 | 9.55 |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Assets | 2.5B | 2.51B | 2.5B | 2.47B | 2.38B | 2.35B | 2.35B | 2.36B | 2.32B | 2.3B | 2.3B | 2.3B | 2.26B | 2.28B | 2.28B | 2.28B | 2.27B | 2.24B | 2.12B | 2.07B |
| Property, Plant & Equipment | 2.16B | 2.16B | 2.13B | 2.1B | 2.01B | 1.98B | 1.97B | 1.97B | 1.95B | 1.92B | 1.93B | 1.94B | 1.94B | 1.97B | 1.98B | 1.98B | 1.97B | 1.94B | 1.84B | 1.78B |
| Fixed Asset Turnover | 0.68x | 0.68x | 0.64x | 0.71x | 0.71x | 0.69x | 0.58x | 0.62x | 0.58x | 0.56x | 0.52x | 0.55x | 0.55x | 0.52x | 0.48x | 0.52x | 0.50x | 0.49x | 0.48x | 0.57x |
| Goodwill | 194.7M | 194.8M | 194.7M | 194.7M | 194.5M | 194.5M | 194.9M | 194.8M | 194.8M | 195M | 194.8M | 195M | 194.8M | 194.8M | 194.8M | 195.1M | 195.1M | 194.9M | 188.1M | 188.2M |
| Intangible Assets | 15.9M | 16.3M | 16.8M | 17.4M | 18.1M | 18.7M | 19.3M | 19.9M | 21.1M | 22.1M | 23M | 23.9M | 25.1M | 25.9M | 26.8M | 27.4M | 28.5M | 29.2M | 25.3M | 21.1M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 54.6M | 53.5M | 54.5M | 56.3M | 54M | 55.2M | 56.3M | 55.5M | 56.6M | 61.9M | 52.7M | 48.2M | 18.8M | 19.3M | 20.7M | 21M | 21.5M | 23.5M | 25.7M | 25.3M |
| Total Assets | 2.77B | 2.75B | 2.71B | 2.68B | 2.57B | 2.56B | 2.53B | 2.59B | 2.5B | 2.51B | 2.47B | 2.49B | 2.48B | 2.52B | 2.49B | 2.48B | 2.46B | 2.46B | 2.34B | 2.27B |
| Asset Turnover | 0.53x | 0.53x | 0.50x | 0.56x | 0.56x | 0.53x | 0.44x | 0.47x | 0.45x | 0.43x | 0.41x | 0.43x | 0.43x | 0.41x | 0.38x | 0.41x | 0.40x | 0.39x | 0.38x | 0.44x |
| Asset Growth % | 7.79% | 7.38% | 7.06% | 3.3% | 3.05% | 1.98% | 2.36% | 4.27% | 0.71% | -0.35% | -0.76% | 0.1% | 0.78% | 2.54% | 6.6% | 9.21% | 6.49% | 4.22% | 0.18% | -3.44% |
| Total Current Liabilities | 681.4M | 669.7M | 616M | 675.6M | 667.6M | 644.3M | 577.5M | 622.3M | 579.1M | 590M | 541.6M | 535.9M | 585.7M | 573.5M | 573.6M | 558M | 583.1M | 569.4M | 547.2M | 571.6M |
| Accounts Payable | 187.9M | 163.9M | 160.3M | 168.5M | 185.6M | 163.5M | 152.1M | 160.6M | 150.5M | 148.9M | 141.7M | 125.7M | 163.7M | 142.2M | 146.5M | 134.3M | 131.4M | 118.8M | 112.4M | 127.7M |
| Days Payables Outstanding | 13.47 | 39.81 | 43.41 | 13.53 | 13.86 | 13.18 | 14.58 | 13.95 | 14.31 | 14.31 | 13.26 | 14.59 | 14.97 | 14.72 | 14.22 | 13.79 | 13.5 | 12.43 | 14.18 | 14.82 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.6M | 10.2M | 0 | 12.9M | 15.4M | 18.2M | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 57M | 76.9M | 50.8M | 57.2M | 59.5M | 80.7M | 56.6M | 64.8M | 66M | 90.4M | 64.9M | 73M | 78.9M | 105.8M | 75M | 83.9M | 104.8M | 135.2M | 102.2M | 106.4M |
| Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio | 0.40x | 0.36x | 0.35x | 0.31x | 0.28x | 0.33x | 0.32x | 0.38x | 0.30x | 0.36x | 0.33x | 0.34x | 0.36x | 0.41x | 0.37x | 0.36x | 0.32x | 0.39x | 0.40x | 0.36x |
| Quick Ratio | 0.26x | 0.22x | 0.20x | 0.17x | 0.15x | 0.19x | 0.17x | 0.23x | 0.14x | 0.21x | 0.17x | 0.17x | 0.21x | 0.25x | 0.21x | 0.20x | 0.17x | 0.23x | 0.25x | 0.22x |
| Cash Conversion Cycle | -0.09 | -12.24 | -15.23 | -2.48 | -2.09 | -1.22 | -1.9 | -1.99 | -0.69 | -0.07 | 0.47 | 0.25 | 1 | 1.75 | 1.35 | 1.71 | 3.67 | 5.78 | 4.53 | 3.79 |
| Total Non-Current Liabilities | 1.68B | 1.7B | 1.75B | 1.63B | 1.65B | 1.78B | 1.94B | 1.93B | 1.96B | 2.03B | 2.09B | 2.1B | 2.1B | 2.21B | 2.22B | 2.19B | 2.19B | 2.22B | 2.12B | 2.01B |
| Long-Term Debt | 346.6M | 366.4M | 436.2M | 346M | 435.8M | 560.6M | 720.4M | 695M | 745.9M | 830.4M | 869M | 912.2M | 870M | 959.8M | 1.02B | 989.1M | 911.9M | 951.2M | 898.3M | 917.9M |
| Capital Lease Obligations | 1.26B | 1.26B | 1.24B | 1.22B | 1.14B | 1.16B | 1.16B | 1.18B | 1.16B | 1.14B | 1.16B | 1.13B | 1.17B | 1.2B | 1.14B | 1.15B | 1.22B | 1.18B | 1.14B | 1.01B |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.2M | 27.2M | 27.2M |
| Other Non-Current Liabilities | 77.7M | 76.1M | 72.3M | 70.8M | 68.3M | 64.5M | 63M | 60.6M | 60.9M | 60.2M | 60.7M | 57.4M | 58.2M | 57.2M | 54.9M | 54.3M | 55.7M | 54.2M | 53.6M | 54.8M |
| Total Liabilities | 2.37B | 2.37B | 2.37B | 2.31B | 2.31B | 2.43B | 2.52B | 2.55B | 2.54B | 2.62B | 2.63B | 2.63B | 2.69B | 2.79B | 2.79B | 2.75B | 2.77B | 2.78B | 2.66B | 2.58B |
| Total Debt | 1.75B | 1.76B | 1.82B | 1.69B | 1.72B | 1.86B | 2.01B | 2B | 2.03B | 2.09B | 2.15B | 2.16B | 2.17B | 2.28B | 2.29B | 2.27B | 2.27B | 2.27B | 2.17B | 2.04B |
| Net Debt | 1.69B | 1.75B | 1.79B | 1.67B | 1.7B | 1.84B | 1.99B | 1.93B | 2.02B | 2.07B | 2.14B | 2.15B | 2.16B | 2.27B | 2.27B | 2.26B | 2.25B | 2.26B | 2.14B | 2.02B |
| Debt / Equity | 4.31x | 4.65x | 5.29x | 4.57x | 6.64x | 14.11x | 158.19x | 50.74x | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt / EBITDA | 7.81x | 7.91x | 10.62x | 8.44x | 8.12x | 9.11x | 19.56x | 16.93x | 18.06x | 20.18x | 32.56x | 21.27x | 20.33x | 27.68x | 103.75x | 26.43x | 24.74x | 27.90x | 33.43x | 14.72x |
| Net Debt / EBITDA | 7.56x | 7.84x | 10.42x | 8.35x | 8.04x | 9.04x | 19.40x | 16.38x | 17.92x | 19.96x | 32.34x | 21.12x | 20.21x | 27.51x | 102.87x | 26.28x | 24.59x | 27.71x | 32.95x | 14.55x |
| Interest Coverage | 16.51x | - | 11.25x | 13.13x | 11.89x | 10.64x | 3.96x | 4.84x | 4.33x | 3.74x | 1.42x | 4.09x | 4.56x | 2.95x | -1.58x | 4.01x | 4.49x | 3.60x | 2.07x | 7.75x |
| Total Equity | 406M | 379.3M | 343.9M | 370.9M | 259M | 131.5M | 12.7M | 39.4M | -46.7M | -109.5M | -156.3M | -144.3M | -210.3M | -267.5M | -296.6M | -268.1M | -311.2M | -327.4M | -325.5M | -303.3M |
| Equity Growth % | 56.76% | 188.44% | 2607.87% | 841.37% | 654.6% | 220.09% | 108.13% | 127.3% | 77.79% | 59.07% | 47.3% | 46.18% | 32.42% | 18.3% | 8.88% | 11.61% | 20.33% | 26.28% | 30.02% | 36.69% |
| Book Value per Share | 9.12 | 8.28 | 7.51 | 7.98 | 5.58 | 2.89 | 0.28 | 0.85 | -1.03 | -2.44 | -3.44 | -3.19 | -4.66 | -5.97 | -6.76 | -6.01 | -6.90 | -7.13 | -6.93 | -6.37 |
| Total Shareholders' Equity | 406M | 379.3M | 343.9M | 370.9M | 259M | 131.5M | 12.7M | 39.4M | -46.7M | -109.5M | -156.3M | -144.3M | -210.3M | -267.5M | -296.6M | -268.1M | -311.2M | -327.4M | -325.5M | -303.3M |
| Common Stock | 6M | 6M | 6M | 6M | 6M | 6M | 6M | 6M | 6M | 6M | 6M | 6M | 6M | 6M | 6M | 7M | 7M | 7M | 7M | 7M |
| Retained Earnings | 542.4M | 414.5M | 286M | 186.5M | 79.5M | -39.6M | -158.1M | -196.6M | -253.9M | -302.6M | -344.7M | -351.9M | -406.1M | -456.8M | -484.7M | -148.4M | -188.7M | -225.3M | -252.9M | -266.1M |
| Treasury Stock | -811.2M | -703.1M | -602.4M | -529.7M | -531.5M | -532.7M | -526.9M | -471.5M | -486M | -493.9M | -495.2M | -482.4M | -496.4M | -499.2M | -499.6M | -812.3M | -812.5M | -787.6M | -753.9M | -724.9M |
| Accumulated OCI | -6.5M | -6.4M | -6.5M | -6.4M | -6.6M | -6.7M | -6.2M | -6.3M | -6.2M | -6M | -6.2M | -6M | -6.1M | -6.2M | -6.3M | -5.3M | -4.8M | -5.2M | -5.1M | -4.7M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |