Brown & Brown, Inc. (BRO)

Basic

  • Market Cap

    $21.1B

  • EV

    $24.26B

  • Shares Out

    284.6M

  • Revenue

    $4,093.8M

  • Employees

    15,201

Margins

  • Gross

    48.5%

  • EBITDA

    32.96%

  • Operating

    27.99%

  • Pre-Tax

    24.07%

  • Net

    18.25%

  • FCF

    22.65%

Returns (5Yr Avg)

  • ROA

    5.18%

  • ROE

    13.69%

  • ROCE

    11.54%

  • ROIC

    7.86%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $79.6

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $14.67

  • Earnings (Dil)

    $2.63

  • FCF

    $3.31

  • Book Value

    $18.29

Growth (CAGR)

  • Rev 3Yr

    17.14%

  • Rev 5Yr

    15.69%

  • Rev 10Yr

    12.01%

  • Dil EPS 3Yr

    17.77%

  • Dil EPS 5Yr

    10.14%

  • Dil EPS 10Yr

    13.76%

  • Rev Fwd 2Yr

    13.47%

  • EBITDA Fwd 2Yr

    15.68%

  • EPS Fwd 2Yr

    15.57%

  • EPS LT Growth Est

    11%

Dividends

  • Yield

    —

  • Payout

    17.46%

  • DPS

    $0.46

  • DPS Growth 3Yr

    10.06%

  • DPS Growth 5Yr

    8.78%

  • DPS Growth 10Yr

    9.84%

  • DPS Growth Fwd 2Yr

    13.45%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

2,009.9

2,384.7

2,606.1

3,047.5

3,563.2

4,088.2

Other Revenues, Total

—

1.7

4.5

2.8

3.7

5.6

Total Revenues

2,009.9

2,386.4

2,610.6

3,050.3

3,566.9

4,093.8

Total Revenues % Chg.

8.2%

18.7%

9.4%

16.8%

16.9%

20.1%

Cost of Goods Sold, Total

1,068.9

1,308.2

1,436.4

1,636.9

1,816.9

2,108.5

Gross Profit

940.9

1,078.2

1,174.2

1,413.4

1,750.0

1,985.3

Stock-Based Compensation

—

—

—

—

—

—

Depreciation & Amortization

22.8

23.4

26.3

33.3

39.2

41.4

Amortization of Goodwill and Intangible Assets

86.5

105.3

108.5

119.6

146.6

162.1

Other Operating Expenses

332.1

377.1

366.0

403.0

596.8

635.8

Other Operating Expenses, Total

441.5

505.8

500.8

555.9

782.6

839.3

Operating Income

499.4

572.4

673.4

857.5

967.4

1,146.0

Interest Expense, Total

-40.6

-63.7

-59.0

-65.0

-141.2

-187.5

Interest And Investment Income

2.7

5.8

2.8

1.1

6.5

38.5

Net Interest Expenses

-37.8

-57.9

-56.2

-63.9

-134.7

-149.0

Other Non Operating Income (Expenses)

1.6

—

—

—

—

—

EBT, Excl. Unusual Items

463.3

514.5

617.2

793.6

832.7

997.0

Merger & Related Restructuring Charges

—

—

—

—

—

-0.6

Gain (Loss) On Sale Of Assets

2.2

10.0

2.4

9.6

4.5

12.5

Other Unusual Items

-3.0

1.4

4.5

-40.4

38.9

-23.6

EBT, Incl. Unusual Items

462.5

525.9

624.1

762.8

876.1

985.3

Income Tax Expense

118.2

127.4

143.6

175.7

204.3

238.3

Earnings From Continuing Operations

344.3

398.5

480.5

587.1

671.8

747.0

Net Income

344.3

398.5

480.5

587.1

671.8

747.0

Preferred Dividend and Other Adjustments

—

—

15.2

12.9

12.7

12.0

Net Income to Common Incl Extra Items

344.3

398.5

465.3

574.2

659.1

735.0

Net Income to Common Excl. Extra Items

344.3

398.5

465.3

574.2

659.1

735.0

Total Shares Outstanding

279.6

281.7

283.0

282.5

283.2

284.3

Weighted Avg. Shares Outstanding

277.7

281.6

274.3

276.0

277.5

279.0

Weighted Avg. Shares Outstanding Dil

282.2

283.7

275.8

277.4

278.6

280.0

EPS

1.2

1.4

1.7

2.1

2.4

2.6

EPS Diluted

1.2

1.4

1.7

2.1

2.4

2.6

EBITDA

608.8

701.1

808.2

1,010.4

1,153.2

1,349.5