BRO
Brown & Brown Inc.
$79.74
-$0.71(-0.88%)
56
Overall
65
Value
36
Tech
68
Quality
Market Cap
$27.17B
Volume
4.26M
52W Range
$79.30 - $125.68
Target Price
$110.14
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.7B | $1.8B | $1.9B | $2.0B | $2.4B | $2.6B | $3.1B | $3.6B | $4.3B | $4.8B | ||
| Total Revenue | $1.7B | $1.8B | $1.9B | $2.0B | $2.4B | $2.6B | $3.1B | $3.6B | $4.3B | $4.8B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | -- | -- | -- | -- | -- | $1.4B | -- | -- | -- | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.7B | $1.8B | $1.9B | $2.0B | $2.4B | $1.2B | -- | -- | -- | -- | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $1.3B | $1.3B | $1.4B | $1.6B | $1.9B | $2.0B | -- | -- | -- | -- | ||
| General & Administrative Expenses | $46.0M | $49.3M | $51.0M | $1.4B | -- | -- | -- | -- | -- | -- | ||
| Salaries & Wages | $15.5M | $16.1M | $30.6M | $33.5M | $47.0M | $59.7M | $61.0M | $146.6M | -- | -- | ||
| Depreciation & Amortization | $108.3M | $107.7M | $108.1M | $109.4M | $128.7M | $134.8M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $108.3M | $107.7M | $108.1M | $109.4M | $128.7M | $134.8M | $33.3M | $39.2M | $40.0M | $44.0M | ||
| Amortization | $87.4M | $86.7M | $85.4M | $86.5M | $105.3M | $108.5M | $119.6M | $146.6M | $166.0M | -- | ||
| Other Operating Expenses | $-608.9M | $-671.5M | $-720.4M | $-736.8M | $-931.1M | $-1.1B | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $2.1B | $2.3B | $2.4B | $2.6B | $3.2B | $3.5B | $2.4B | $2.8B | $3.4B | $3.7B | ||
| EBITDA | $550.3M | $572.4M | $598.0M | $576.0M | $662.1M | $767.9M | -- | -- | -- | -- | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $39.2M | $39.5M | $38.3M | $40.6M | $63.7M | $59.0M | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-39.2M | $-39.5M | $-38.3M | $-40.6M | $-63.7M | $-59.0M | -- | -- | -- | -- | ||
| Gain on Sale of Securities | $1.0M | $1.5M | $1.6M | $2.7M | $5.8M | $2.8M | -- | -- | -- | -- | ||
| Other Income/Expense | $-4.2M | $-5.1M | $-26.2M | $-3.6M | $-18.8M | $-14.1M | $-9.6M | $60.6M | $47.0M | $-31.0M | ||
| Other Special Charges | $2.6M | $2.4M | $22.5M | $1.6M | $1.7M | $4.5M | -- | -- | -- | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | $-10.7M | $-9.3M | $-17.5M | $-14.2M | -- | -- | -- | -- | ||
| Special Income Charges | -- | -- | $10.7M | $9.3M | $17.5M | $14.2M | $12.4M | $703.8M | $21.0M | $2.0M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $441.8M | $463.0M | $488.0M | $465.0M | $531.3M | $630.7M | -- | -- | -- | -- | ||
| Pre-Tax Income | $402.6M | $423.5M | $449.7M | $462.5M | $525.9M | $624.1M | $762.8M | $876.1M | $1.1B | $1.3B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $159.2M | $166.0M | $50.1M | $118.2M | $127.4M | $143.6M | $175.7M | $204.3M | $275.0M | $301.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $243.3M | $257.5M | $399.6M | $344.3M | $398.5M | $480.5M | $587.1M | $671.8M | $871.0M | $993.0M | ||
| Net Income (Continuing Operations) | $243.3M | $257.5M | $399.6M | $344.3M | $398.5M | $480.5M | $587.1M | $671.8M | $871.0M | $1.0B | ||
| Net Income (Discontinued Operations) | $243.3M | $257.5M | $399.6M | $344.3M | $398.5M | $480.5M | $587.1M | $671.8M | $871.0M | $993.0M | ||
| Net Income (Common Stockholders) | $1.9B | $2.1B | $2.4B | $2.5B | $3.0B | $465.3M | $574.2M | $659.1M | $871.0M | $993.0M | ||
| Normalized Income | $261.0M | $274.0M | $279.5M | $356.9M | $386.6M | $472.0M | -- | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $1.3B | $1.3B | $1.4B | $1.6B | $1.9B | $2.0B | $1.6B | $2.6B | $-856.0M | $-1.1B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $282.2M | $279.6M | $279.4M | $277.7M | $281.6M | $283.3M | $276.0K | $277.5M | $279.6M | $282.0M | ||
| Average Shares Outstanding (Diluted) | $280.2M | $275.6M | $277.6M | $275.5M | $274.6M | $275.9M | $277.4K | $277.5M | $280.8M | $284.0M | ||
| Shares Outstanding | $277.2M | $280.0M | $275.6M | $279.7M | $281.6M | $282.1M | $282.2M | $284.3M | $285.8M | $285.9M | ||
| Basic EPS | $0.86 | $0.92 | $1.43 | $1.24 | $1.42 | $1.7 | $2.08 | $2.38 | $3.07 | $3.48 | ||
| Basic EPS (Continuing Operations) | $0.86 | $0.92 | $1.43 | $1.24 | $1.42 | $1.7 | $2.08 | $2.38 | $3.07 | $3.48 | ||
| Diluted EPS | $0.85 | $0.91 | $1.41 | $1.22 | $1.4 | $1.69 | $2.07 | $2.37 | $3.05 | $3.46 | ||
| Diluted EPS (Continuing Operations) | $0.85 | $0.91 | $1.41 | $1.22 | $1.4 | $1.69 | $2.07 | $2.37 | $3.05 | $3.46 | ||
| Dividend Per Share | $0.23 | $0.25 | $0.29 | $0.31 | $0.33 | $0.35 | $0.38 | $0.42 | $0.47 | $0.54 | ||
| OTHER METRICS | ||||||||||||
| Agency Fees And Commissions | -- | -- | -- | -- | -- | -- | $3.0B | $3.6B | $4.2B | $4.7B | ||
| Ceded Premiums | -- | -- | -- | -- | -- | -- | $747.4M | -- | -- | -- | ||
| Commission Revenue | -- | -- | -- | -- | -- | -- | $3.0B | $3.6B | $4.2B | $4.7B | ||
| Cumulative Effect Of Accounting Change | -- | -- | -- | $-12.4M | -- | -- | -- | -- | -- | -- | ||
| Fees | $1.7B | $1.8B | $1.9B | $2.0B | $2.4B | $2.6B | -- | -- | -- | -- | ||
| Fees And Commissions | -- | -- | -- | -- | -- | -- | $3.0B | $3.6B | $4.2B | $4.7B | ||
| Gain On Sale Of P P E | $619.0K | $1.3M | $2.2M | $2.2M | $10.0M | $2.4M | -- | -- | -- | -- | ||
| Gross Premiums Written | -- | -- | -- | -- | -- | -- | $3.1B | -- | -- | -- | ||
| Insurance And Claims | -- | -- | -- | $1.4B | -- | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | -- | -- | -- | $-38.0M | $-58.3M | $-52.4M | -- | -- | -- | -- | ||
| Minority Interests | -- | -- | -- | -- | -- | -- | $762.8M | -- | -- | $-9.0M | ||
| Net Investment Income | -- | -- | -- | -- | -- | -- | $1.1M | $6.5M | $52.0M | $93.0M | ||
| Net Premiums Written | -- | -- | -- | -- | -- | -- | $-3.1B | $-3.6B | $-4.3B | $-4.8B | ||
| Net Realized Gain Loss On Investments | -- | -- | -- | -- | -- | -- | $1.1M | $6.5M | $52.0M | $93.0M | ||
| Other Gand A | $46.0M | $49.3M | $51.0M | $1.4B | -- | -- | -- | -- | -- | -- | ||
| Policy Acquisition Expense | -- | -- | -- | -- | -- | -- | -- | -- | -- | $371.0M | ||
| Rent And Landing Fees | $46.0M | $49.3M | $51.0M | $54.6M | -- | -- | -- | -- | -- | -- | ||
| Underwriting Expenses | -- | -- | -- | -- | -- | -- | $119.6M | -- | -- | -- | ||
| Intexp | -- | -- | -- | -- | -- | -- | $65.0M | $141.2M | $166.0M | -- | ||
| Restruct | -- | -- | $-10.7M | $-9.3M | $-17.5M | $-14.2M | $40.4M | $107.7M | $21.0M | $2.0M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | BRO | $79.74 | -0.9% | 4.26M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |