Annual Income Statements for Brown & Brown
This table shows Brown & Brown's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Brown & Brown
This table shows Brown & Brown's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
161 |
145 |
236 |
190 |
176 |
269 |
293 |
257 |
234 |
209 |
331 |
Consolidated Net Income / (Loss) |
|
161 |
145 |
236 |
190 |
176 |
269 |
293 |
259 |
239 |
211 |
334 |
Net Income / (Loss) Continuing Operations |
|
161 |
145 |
236 |
190 |
176 |
269 |
293 |
259 |
239 |
211 |
334 |
Total Pre-Tax Income |
|
218 |
194 |
294 |
254 |
242 |
356 |
364 |
346 |
317 |
276 |
427 |
Total Revenue |
|
886 |
1,002 |
1,069 |
999 |
1,068 |
1,264 |
1,210 |
1,129 |
1,186 |
1,311 |
1,402 |
Net Interest Income / (Expense) |
|
-42 |
96 |
-47 |
-48 |
0.00 |
95 |
-48 |
-49 |
0.00 |
97 |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
42 |
-96 |
47 |
48 |
0.00 |
-95 |
48 |
49 |
0.00 |
-97 |
0.00 |
Total Non-Interest Income |
|
928 |
906 |
1,116 |
1,047 |
1,068 |
1,169 |
1,258 |
1,178 |
1,186 |
1,214 |
1,402 |
Other Service Charges |
|
926 |
896 |
1,109 |
1,037 |
1,051 |
1,008 |
1,240 |
1,156 |
1,155 |
1,161 |
1,404 |
Net Realized & Unrealized Capital Gains on Investments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-2.00 |
Total Non-Interest Expense |
|
668 |
808 |
775 |
745 |
826 |
908 |
846 |
783 |
869 |
1,035 |
975 |
Salaries and Employee Benefits |
|
470 |
476 |
571 |
530 |
532 |
554 |
631 |
585 |
607 |
583 |
683 |
Other Operating Expenses |
|
170 |
289 |
155 |
162 |
213 |
310 |
163 |
142 |
214 |
384 |
232 |
Depreciation Expense |
|
11 |
11 |
10 |
10 |
10 |
10 |
11 |
11 |
11 |
11 |
11 |
Amortization Expense |
|
44 |
39 |
41 |
41 |
41 |
43 |
43 |
44 |
45 |
46 |
53 |
Restructuring Charge |
|
-27 |
-6.00 |
-2.00 |
2.00 |
30 |
-9.00 |
-2.00 |
1.00 |
-8.00 |
11 |
-4.00 |
Income Tax Expense |
|
57 |
49 |
58 |
64 |
66 |
87 |
71 |
87 |
78 |
65 |
93 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
- |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
2.00 |
5.00 |
2.00 |
3.00 |
Basic Earnings per Share |
|
$0.57 |
$0.52 |
$0.83 |
$0.67 |
$0.62 |
$0.95 |
$1.03 |
$0.90 |
$0.82 |
$0.73 |
$1.16 |
Weighted Average Basic Shares Outstanding |
|
283.22M |
284.29M |
283.64M |
283.61M |
284.60M |
285.80M |
285.25M |
285.26M |
285.96M |
285.93M |
286.61M |
Diluted Earnings per Share |
|
$0.57 |
$0.52 |
$0.83 |
$0.67 |
$0.62 |
$0.93 |
$1.02 |
$0.90 |
$0.81 |
$0.73 |
$1.15 |
Weighted Average Diluted Shares Outstanding |
|
283.22M |
284.29M |
283.64M |
283.61M |
284.60M |
285.80M |
285.25M |
285.26M |
285.96M |
285.93M |
286.61M |
Weighted Average Basic & Diluted Shares Outstanding |
|
283.22M |
284.29M |
283.64M |
283.61M |
284.60M |
285.80M |
285.25M |
285.26M |
285.96M |
285.93M |
286.61M |
Cash Dividends to Common per Share |
|
$0.10 |
($0.31) |
$0.00 |
$0.00 |
$0.00 |
- |
$0.00 |
$0.00 |
$0.00 |
- |
$0.00 |
Annual Cash Flow Statements for Brown & Brown
This table details how cash moves in and out of Brown & Brown's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-57 |
108 |
43 |
-46 |
185 |
309 |
198 |
563 |
270 |
199 |
Net Cash From Operating Activities |
|
382 |
411 |
442 |
568 |
678 |
713 |
809 |
881 |
1,010 |
1,174 |
Net Cash From Continuing Operating Activities |
|
382 |
411 |
442 |
568 |
678 |
713 |
809 |
881 |
1,005 |
1,174 |
Net Income / (Loss) Continuing Operations |
|
243 |
257 |
400 |
344 |
399 |
481 |
587 |
672 |
871 |
1,002 |
Consolidated Net Income / (Loss) |
|
243 |
257 |
400 |
344 |
399 |
481 |
587 |
672 |
871 |
1,002 |
Depreciation Expense |
|
21 |
21 |
23 |
23 |
23 |
26 |
33 |
39 |
40 |
44 |
Amortization Expense |
|
88 |
88 |
1.86 |
1.62 |
107 |
2.30 |
2.90 |
0.00 |
0.00 |
178 |
Non-Cash Adjustments to Reconcile Net Income |
|
35 |
27 |
23 |
123 |
58 |
180 |
255 |
220 |
288 |
121 |
Changes in Operating Assets and Liabilities, net |
|
-4.89 |
17 |
-5.31 |
76 |
91 |
24 |
-70 |
-50 |
-194 |
-171 |
Net Cash From Investing Activities |
|
-145 |
-142 |
-63 |
-952 |
-414 |
-759 |
-397 |
-1,913 |
-587 |
-898 |
Net Cash From Continuing Investing Activities |
|
-145 |
-142 |
-63 |
-952 |
-414 |
-759 |
-397 |
-1,913 |
-587 |
-898 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-18 |
-18 |
-24 |
-42 |
-73 |
-71 |
-45 |
-52 |
-69 |
-82 |
Purchase of Investment Securities |
|
-159 |
-148 |
-52 |
-9.28 |
-371 |
-709 |
-379 |
-1,928 |
-638 |
-897 |
Sale and/or Maturity of Investments |
|
33 |
24 |
14 |
23 |
30 |
21 |
11 |
7.00 |
13 |
11 |
Other Investing Activities, net |
|
- |
- |
- |
- |
- |
- |
17 |
60 |
107 |
70 |
Net Cash From Financing Activities |
|
-271 |
-183 |
-337 |
338 |
-79 |
355 |
-210 |
1,726 |
-187 |
-64 |
Net Cash From Continuing Financing Activities |
|
-294 |
-161 |
-337 |
338 |
-79 |
355 |
-210 |
1,726 |
-187 |
-64 |
Issuance of Debt |
|
- |
0.00 |
- |
900 |
450 |
950 |
0.00 |
2,350 |
420 |
1,099 |
Repayment of Debt |
|
-46 |
-73 |
-100 |
-371 |
-404 |
-412 |
-76 |
-434 |
-571 |
-1,074 |
Repurchase of Common Equity |
|
-178 |
-27 |
-136 |
-103 |
-70 |
-96 |
-132 |
-123 |
-40 |
-55 |
Payment of Dividends |
|
-64 |
-70 |
-78 |
-85 |
-91 |
-101 |
-107 |
-120 |
-135 |
-154 |
Other Financing Activities, Net |
|
-6.25 |
-0.98 |
-23 |
-3.38 |
35 |
14 |
105 |
53 |
139 |
120 |
Effect of Exchange Rate Changes |
|
- |
- |
- |
- |
0.00 |
0.00 |
-3.60 |
-131 |
34 |
-13 |
Quarterly Cash Flow Statements for Brown & Brown
This table details how cash moves in and out of Brown & Brown's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-1,437 |
182 |
-90 |
320 |
8.00 |
32 |
-153 |
824 |
-273 |
-199 |
-62 |
Net Cash From Operating Activities |
|
254 |
281 |
60 |
328 |
316 |
306 |
13 |
360 |
440 |
361 |
213 |
Net Cash From Continuing Operating Activities |
|
254 |
281 |
60 |
328 |
316 |
301 |
13 |
360 |
440 |
361 |
213 |
Net Income / (Loss) Continuing Operations |
|
161 |
145 |
236 |
190 |
176 |
269 |
293 |
260 |
238 |
211 |
334 |
Consolidated Net Income / (Loss) |
|
161 |
145 |
236 |
190 |
176 |
269 |
293 |
260 |
238 |
211 |
334 |
Depreciation Expense |
|
11 |
11 |
10 |
10 |
10 |
10 |
11 |
10 |
12 |
11 |
11 |
Amortization Expense |
|
109 |
-111 |
41 |
44 |
41 |
-126 |
43 |
45 |
46 |
44 |
53 |
Non-Cash Adjustments to Reconcile Net Income |
|
-62 |
163 |
23 |
24 |
49 |
192 |
26 |
21 |
10 |
64 |
17 |
Changes in Operating Assets and Liabilities, net |
|
34 |
73 |
-250 |
60 |
40 |
-44 |
-360 |
24 |
134 |
31 |
-202 |
Net Cash From Investing Activities |
|
-1,445 |
-0.40 |
-43 |
-91 |
-59 |
-394 |
-88 |
11 |
-42 |
-779 |
-79 |
Net Cash From Continuing Investing Activities |
|
-1,445 |
-0.40 |
-43 |
-91 |
-59 |
-394 |
-88 |
11 |
-42 |
-779 |
-79 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-14 |
-20 |
-12 |
-13 |
-13 |
-31 |
-13 |
-26 |
-23 |
-20 |
-17 |
Purchase of Investment Securities |
|
-1,433 |
-38 |
-41 |
-80 |
-48 |
-469 |
-76 |
-24 |
-23 |
-774 |
-71 |
Other Investing Activities, net |
|
- |
- |
- |
- |
- |
99 |
- |
- |
- |
- |
9.00 |
Net Cash From Financing Activities |
|
-189 |
-151 |
-121 |
67 |
-221 |
88 |
-67 |
442 |
-716 |
277 |
-218 |
Net Cash From Continuing Financing Activities |
|
-189 |
-151 |
-121 |
67 |
-221 |
88 |
-67 |
442 |
-716 |
277 |
-218 |
Issuance of Debt |
|
- |
- |
0.00 |
170 |
- |
250 |
150 |
599 |
- |
350 |
150 |
Repayment of Debt |
|
-117 |
-166 |
-17 |
-282 |
-109 |
-163 |
-63 |
-362 |
-530 |
-119 |
-169 |
Repurchase of Common Equity |
|
-0.30 |
-0.20 |
-36 |
-3.00 |
-1.00 |
- |
-54 |
- |
- |
-1.00 |
-40 |
Payment of Dividends |
|
-29 |
-33 |
-33 |
-32 |
-33 |
-37 |
-38 |
-37 |
-36 |
-43 |
-43 |
Other Financing Activities, Net |
|
-43 |
49 |
-35 |
214 |
-78 |
38 |
-62 |
242 |
-150 |
90 |
-116 |
Effect of Exchange Rate Changes |
|
-56 |
52 |
14 |
16 |
-28 |
32 |
-11 |
11 |
45 |
-58 |
22 |
Annual Balance Sheets for Brown & Brown
This table presents Brown & Brown's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
5,004 |
5,263 |
5,748 |
6,689 |
7,623 |
8,966 |
9,795 |
13,974 |
14,883 |
17,612 |
Cash and Due from Banks |
|
443 |
516 |
573 |
439 |
542 |
817 |
1,470 |
650 |
700 |
2,502 |
Trading Account Securities |
|
18 |
23 |
- |
17 |
27 |
25 |
31 |
22 |
21 |
19 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
82 |
76 |
- |
100 |
149 |
201 |
212 |
240 |
270 |
319 |
Unearned Premiums Asset |
|
744 |
811 |
546 |
1,183 |
1,309 |
1,477 |
392 |
393 |
462 |
520 |
Goodwill |
|
2,587 |
2,675 |
2,716 |
3,433 |
3,746 |
4,396 |
4,737 |
6,674 |
7,341 |
7,970 |
Intangible Assets |
|
745 |
707 |
- |
899 |
917 |
1,050 |
1,082 |
1,595 |
1,621 |
1,814 |
Other Assets |
|
157 |
189 |
48 |
279 |
512 |
546 |
1,872 |
4,399 |
4,468 |
4,468 |
Total Liabilities & Shareholders' Equity |
|
5,004 |
5,263 |
3,691 |
6,689 |
7,623 |
8,966 |
9,795 |
13,974 |
14,883 |
17,612 |
Total Liabilities |
|
2,855 |
2,903 |
1,234 |
3,688 |
4,273 |
5,212 |
5,599 |
9,367 |
9,304 |
11,175 |
Short-Term Debt |
|
712 |
773 |
749 |
995 |
1,169 |
1,459 |
285 |
537 |
1,028 |
598 |
Accrued Interest Payable |
|
192 |
202 |
229 |
279 |
338 |
372 |
456 |
542 |
608 |
653 |
Other Short-Term Payables |
|
- |
- |
- |
- |
- |
- |
1,471 |
2,265 |
2,727 |
2,943 |
Long-Term Debt |
|
1,072 |
1,018 |
- |
1,457 |
1,500 |
2,026 |
1,980 |
3,692 |
3,227 |
3,599 |
Claims and Claim Expense |
|
32 |
78 |
- |
65 |
59 |
43 |
63 |
841 |
131 |
1,543 |
Unearned Premiums Liability |
|
310 |
309 |
- |
338 |
366 |
378 |
392 |
412 |
462 |
577 |
Other Long-Term Liabilities |
|
455 |
439 |
256 |
448 |
727 |
832 |
951 |
1,079 |
1,121 |
1,262 |
Total Equity & Noncontrolling Interests |
|
2,150 |
2,360 |
2,457 |
3,001 |
3,350 |
3,754 |
4,197 |
4,607 |
5,579 |
6,437 |
Total Preferred & Common Equity |
|
2,150 |
2,360 |
2,583 |
3,001 |
3,350 |
3,754 |
4,197 |
4,607 |
5,579 |
6,420 |
Total Common Equity |
|
2,150 |
2,360 |
2,457 |
3,001 |
3,350 |
3,754 |
4,197 |
4,607 |
5,579 |
6,420 |
Common Stock |
|
441 |
483 |
- |
645 |
746 |
825 |
880 |
950 |
1,057 |
1,149 |
Retained Earnings |
|
1,947 |
2,135 |
2,457 |
2,834 |
3,141 |
3,521 |
4,001 |
4,553 |
5,289 |
6,128 |
Treasury Stock |
|
-239 |
-258 |
- |
-478 |
-536 |
-591 |
-674 |
-748 |
-748 |
-748 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
- |
- |
0.00 |
-9.40 |
-148 |
-19 |
-109 |
Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
17 |
Quarterly Balance Sheets for Brown & Brown
This table presents Brown & Brown's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Total Assets |
|
13,658 |
13,974 |
13,400 |
14,072 |
13,983 |
14,883 |
14,806 |
15,944 |
17,525 |
17,612 |
16,760 |
Cash and Due from Banks |
|
1,851 |
650 |
1,944 |
2,263 |
2,271 |
700 |
2,150 |
2,974 |
2,701 |
2,502 |
2,440 |
Trading Account Securities |
|
24 |
22 |
25 |
28 |
24 |
21 |
21 |
22 |
21 |
19 |
0.00 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
239 |
240 |
242 |
245 |
250 |
270 |
272 |
290 |
309 |
319 |
327 |
Unearned Premiums Asset |
|
410 |
393 |
380 |
451 |
503 |
462 |
428 |
483 |
539 |
520 |
480 |
Goodwill |
|
6,522 |
6,674 |
6,730 |
6,865 |
6,846 |
7,341 |
7,386 |
7,431 |
7,577 |
7,970 |
8,111 |
Intangible Assets |
|
1,588 |
1,595 |
1,582 |
1,563 |
1,532 |
1,621 |
1,592 |
1,565 |
1,582 |
1,814 |
1,821 |
Other Assets |
|
3,024 |
4,399 |
2,498 |
2,658 |
2,558 |
4,468 |
2,957 |
3,179 |
4,796 |
4,468 |
3,581 |
Total Liabilities & Shareholders' Equity |
|
13,658 |
13,974 |
13,400 |
14,072 |
13,983 |
14,883 |
14,806 |
15,944 |
17,525 |
17,612 |
16,760 |
Total Liabilities |
|
9,348 |
9,367 |
8,555 |
8,999 |
8,784 |
9,304 |
9,019 |
9,907 |
11,045 |
11,175 |
9,919 |
Short-Term Debt |
|
344 |
537 |
589 |
382 |
943 |
1,028 |
1,197 |
1,038 |
554 |
598 |
556 |
Accrued Interest Payable |
|
436 |
542 |
376 |
449 |
508 |
608 |
421 |
500 |
597 |
653 |
463 |
Other Short-Term Payables |
|
1,995 |
2,265 |
2,294 |
2,641 |
2,378 |
2,727 |
2,702 |
3,142 |
2,705 |
2,943 |
2,907 |
Long-Term Debt |
|
4,040 |
3,692 |
3,680 |
3,762 |
3,145 |
3,227 |
3,009 |
3,391 |
3,367 |
3,599 |
3,731 |
Claims and Claim Expense |
|
1,034 |
841 |
154 |
199 |
232 |
131 |
72 |
108 |
2,044 |
1,543 |
462 |
Unearned Premiums Liability |
|
431 |
412 |
400 |
488 |
531 |
462 |
488 |
603 |
625 |
577 |
542 |
Other Long-Term Liabilities |
|
1,069 |
1,079 |
1,062 |
1,079 |
1,049 |
1,121 |
1,130 |
1,125 |
1,153 |
1,262 |
1,258 |
Total Equity & Noncontrolling Interests |
|
4,311 |
4,607 |
4,845 |
5,073 |
5,199 |
5,579 |
5,787 |
6,037 |
6,480 |
6,437 |
6,841 |
Total Preferred & Common Equity |
|
4,311 |
4,607 |
4,845 |
5,073 |
5,199 |
5,579 |
5,778 |
6,026 |
6,464 |
6,420 |
6,821 |
Total Common Equity |
|
4,311 |
4,607 |
4,845 |
5,073 |
5,199 |
5,579 |
5,778 |
6,026 |
6,464 |
6,420 |
6,821 |
Common Stock |
|
934 |
950 |
938 |
957 |
1,018 |
1,057 |
1,033 |
1,057 |
1,126 |
1,149 |
1,138 |
Retained Earnings |
|
4,440 |
4,553 |
4,756 |
4,914 |
5,057 |
5,289 |
5,544 |
5,764 |
5,961 |
6,128 |
6,416 |
Treasury Stock |
|
-748 |
-748 |
-748 |
-748 |
-748 |
-748 |
-748 |
-748 |
-748 |
-748 |
-748 |
Accumulated Other Comprehensive Income / (Loss) |
|
-316 |
-148 |
-101 |
-51 |
-128 |
-19 |
-51 |
-47 |
125 |
-109 |
15 |
Noncontrolling Interest |
|
- |
- |
- |
- |
- |
0.00 |
9.00 |
11 |
16 |
17 |
20 |
Annual Metrics And Ratios for Brown & Brown
This table displays calculated financial ratios and metrics derived from Brown & Brown's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-46.83% |
6.39% |
4.32% |
7.09% |
17.98% |
9.70% |
16.91% |
19.81% |
22.97% |
9.91% |
EBITDA Growth |
|
-74.69% |
4.28% |
-11.00% |
2.66% |
34.87% |
-0.61% |
22.41% |
14.52% |
29.62% |
28.58% |
EBIT Growth |
|
-78.98% |
5.20% |
6.19% |
2.83% |
13.72% |
18.67% |
22.22% |
14.84% |
30.82% |
13.70% |
NOPAT Growth |
|
17.60% |
5.82% |
55.20% |
-13.86% |
15.76% |
20.57% |
22.19% |
14.46% |
29.61% |
15.04% |
Net Income Growth |
|
17.60% |
5.82% |
55.20% |
-13.86% |
15.76% |
20.57% |
22.19% |
14.46% |
29.61% |
15.04% |
EPS Growth |
|
20.57% |
5.82% |
55.20% |
-12.86% |
14.75% |
20.71% |
22.49% |
14.49% |
28.69% |
13.44% |
Operating Cash Flow Growth |
|
-0.84% |
7.65% |
7.54% |
28.41% |
19.50% |
5.13% |
13.44% |
8.93% |
14.64% |
16.24% |
Free Cash Flow Firm Growth |
|
136.71% |
-84.10% |
-1,905.82% |
121.69% |
-209.40% |
-337.33% |
284.60% |
-224.71% |
92.49% |
258.06% |
Invested Capital Growth |
|
-0.11% |
5.54% |
26.77% |
3.61% |
10.41% |
20.25% |
-10.73% |
36.71% |
11.30% |
8.14% |
Revenue Q/Q Growth |
|
-48.12% |
1.67% |
0.13% |
1.66% |
4.23% |
2.52% |
3.35% |
8.47% |
10.22% |
8.53% |
EBITDA Q/Q Growth |
|
-74.84% |
-0.06% |
-13.53% |
13.96% |
19.32% |
-10.28% |
1.31% |
-5.74% |
-0.39% |
-4.96% |
EBIT Q/Q Growth |
|
-79.05% |
-0.03% |
2.61% |
-1.22% |
0.27% |
4.85% |
1.31% |
6.49% |
16.43% |
-5.79% |
NOPAT Q/Q Growth |
|
15.99% |
-0.12% |
48.15% |
-24.89% |
0.78% |
4.53% |
0.75% |
6.96% |
16.57% |
-5.43% |
Net Income Q/Q Growth |
|
15.99% |
-0.12% |
48.15% |
-24.89% |
0.78% |
4.53% |
0.75% |
6.96% |
16.57% |
-5.43% |
EPS Q/Q Growth |
|
-86.58% |
-0.12% |
48.15% |
-25.61% |
0.00% |
4.32% |
0.98% |
7.24% |
15.53% |
-5.46% |
Operating Cash Flow Q/Q Growth |
|
-2.18% |
0.18% |
9.00% |
17.28% |
2.89% |
-7.48% |
0.95% |
12.83% |
2.48% |
4.96% |
Free Cash Flow Firm Q/Q Growth |
|
52.06% |
-51.48% |
-458.62% |
633.16% |
80.79% |
-5.87% |
3,374.00% |
-260.00% |
-181.92% |
463.96% |
Invested Capital Q/Q Growth |
|
-0.01% |
1.00% |
25.86% |
18.06% |
2.15% |
2.67% |
-14.90% |
1.61% |
5.90% |
2.24% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
30.78% |
30.16% |
25.73% |
24.67% |
28.20% |
25.55% |
26.75% |
25.57% |
26.95% |
31.53% |
EBIT Margin |
|
24.24% |
23.97% |
24.40% |
23.43% |
22.59% |
24.43% |
25.54% |
24.48% |
26.05% |
26.94% |
Profit (Net Income) Margin |
|
14.65% |
14.58% |
21.68% |
17.44% |
17.11% |
18.81% |
19.66% |
18.78% |
19.80% |
20.72% |
Tax Burden Percent |
|
60.44% |
60.80% |
88.86% |
74.44% |
75.77% |
76.99% |
76.97% |
76.71% |
76.00% |
76.90% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
39.56% |
39.20% |
11.14% |
25.56% |
24.23% |
23.01% |
23.03% |
23.29% |
24.00% |
23.10% |
Return on Invested Capital (ROIC) |
|
6.18% |
6.37% |
8.49% |
6.43% |
6.95% |
7.25% |
8.57% |
8.79% |
9.33% |
9.79% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.18% |
6.37% |
8.49% |
6.43% |
6.95% |
7.25% |
8.57% |
8.79% |
9.33% |
9.79% |
Return on Net Nonoperating Assets (RNNOA) |
|
5.23% |
5.05% |
8.10% |
6.19% |
5.60% |
6.28% |
6.20% |
6.48% |
7.77% |
6.89% |
Return on Equity (ROE) |
|
11.41% |
11.42% |
16.59% |
12.62% |
12.55% |
13.53% |
14.77% |
15.27% |
17.10% |
16.68% |
Cash Return on Invested Capital (CROIC) |
|
6.30% |
0.98% |
-15.12% |
2.88% |
-2.94% |
-11.14% |
19.91% |
-22.23% |
-1.37% |
1.97% |
Operating Return on Assets (OROA) |
|
8.08% |
8.25% |
8.17% |
7.44% |
7.35% |
7.52% |
8.13% |
7.37% |
7.94% |
8.02% |
Return on Assets (ROA) |
|
4.89% |
5.02% |
7.26% |
5.54% |
5.57% |
5.79% |
6.26% |
5.65% |
6.04% |
6.17% |
Return on Common Equity (ROCE) |
|
11.41% |
11.42% |
16.59% |
12.62% |
12.55% |
13.53% |
14.77% |
15.27% |
17.10% |
16.65% |
Return on Equity Simple (ROE_SIMPLE) |
|
11.32% |
10.91% |
15.47% |
11.47% |
11.89% |
12.80% |
13.99% |
14.59% |
15.61% |
15.61% |
Net Operating Profit after Tax (NOPAT) |
|
243 |
257 |
400 |
344 |
399 |
481 |
587 |
672 |
871 |
1,002 |
NOPAT Margin |
|
14.65% |
14.58% |
21.68% |
17.44% |
17.11% |
18.81% |
19.66% |
18.78% |
19.80% |
20.72% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
51.61% |
52.37% |
53.97% |
54.16% |
56.18% |
56.23% |
54.81% |
50.78% |
49.70% |
49.75% |
Operating Expenses to Revenue |
|
75.76% |
76.03% |
75.60% |
76.57% |
77.41% |
75.57% |
74.46% |
75.52% |
73.95% |
73.06% |
Earnings before Interest and Taxes (EBIT) |
|
403 |
423 |
450 |
462 |
526 |
624 |
763 |
876 |
1,146 |
1,303 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
511 |
533 |
474 |
487 |
657 |
653 |
799 |
915 |
1,186 |
1,525 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.94 |
2.50 |
2.77 |
2.46 |
3.22 |
3.51 |
4.66 |
3.45 |
3.60 |
4.54 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
2.52 |
3.34 |
3.70 |
3.74 |
4.63 |
5.15 |
6.54 |
4.44 |
4.57 |
6.02 |
Price to Earnings (P/E) |
|
17.18 |
22.90 |
17.04 |
21.46 |
27.06 |
27.39 |
33.28 |
23.66 |
23.06 |
29.34 |
Dividend Yield |
|
1.53% |
1.20% |
1.14% |
1.15% |
0.85% |
0.75% |
0.55% |
0.75% |
0.67% |
0.53% |
Earnings Yield |
|
5.82% |
4.37% |
5.87% |
4.66% |
3.70% |
3.65% |
3.00% |
4.23% |
4.34% |
3.41% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.35 |
1.66 |
1.33 |
1.66 |
2.07 |
2.12 |
3.15 |
2.20 |
2.40 |
2.90 |
Enterprise Value to Revenue (EV/Rev) |
|
3.19 |
3.91 |
3.79 |
4.59 |
5.36 |
6.02 |
6.81 |
5.44 |
5.37 |
6.38 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.35 |
12.96 |
14.73 |
18.61 |
19.02 |
23.56 |
25.45 |
21.29 |
19.94 |
20.23 |
Enterprise Value to EBIT (EV/EBIT) |
|
13.14 |
16.31 |
15.54 |
19.59 |
23.75 |
24.64 |
26.66 |
22.24 |
20.63 |
23.67 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
21.75 |
26.82 |
17.48 |
26.32 |
31.34 |
32.00 |
34.64 |
28.99 |
27.15 |
30.78 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.86 |
16.81 |
15.81 |
15.97 |
18.42 |
21.56 |
25.14 |
22.11 |
23.41 |
26.27 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
21.35 |
175.24 |
0.00 |
58.68 |
0.00 |
0.00 |
14.91 |
0.00 |
0.00 |
152.69 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.83 |
0.76 |
0.31 |
0.82 |
0.80 |
0.93 |
0.54 |
0.92 |
0.76 |
0.65 |
Long-Term Debt to Equity |
|
0.50 |
0.43 |
0.00 |
0.49 |
0.45 |
0.54 |
0.47 |
0.80 |
0.58 |
0.56 |
Financial Leverage |
|
0.85 |
0.79 |
0.95 |
0.96 |
0.81 |
0.87 |
0.72 |
0.74 |
0.83 |
0.70 |
Leverage Ratio |
|
2.34 |
2.28 |
2.29 |
2.28 |
2.25 |
2.34 |
2.36 |
2.70 |
2.83 |
2.70 |
Compound Leverage Factor |
|
2.34 |
2.28 |
2.29 |
2.28 |
2.25 |
2.34 |
2.36 |
2.70 |
2.83 |
2.70 |
Debt to Total Capital |
|
45.34% |
43.14% |
23.37% |
44.97% |
44.35% |
48.14% |
35.06% |
47.86% |
43.27% |
39.47% |
Short-Term Debt to Total Capital |
|
18.10% |
18.61% |
23.37% |
18.25% |
19.42% |
20.15% |
4.41% |
6.08% |
10.45% |
5.62% |
Long-Term Debt to Total Capital |
|
27.25% |
24.53% |
0.00% |
26.72% |
24.92% |
27.99% |
30.64% |
41.78% |
32.81% |
33.84% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.16% |
Common Equity to Total Capital |
|
54.66% |
56.86% |
76.63% |
55.03% |
55.65% |
51.86% |
64.94% |
52.14% |
56.73% |
60.37% |
Debt to EBITDA |
|
3.49 |
3.36 |
1.58 |
5.04 |
4.07 |
5.34 |
2.84 |
4.62 |
3.59 |
2.75 |
Net Debt to EBITDA |
|
2.17 |
1.89 |
0.37 |
3.44 |
2.60 |
3.39 |
1.00 |
3.91 |
3.00 |
1.11 |
Long-Term Debt to EBITDA |
|
2.10 |
1.91 |
0.00 |
2.99 |
2.28 |
3.10 |
2.48 |
4.03 |
2.72 |
2.36 |
Debt to NOPAT |
|
7.33 |
6.96 |
1.88 |
7.12 |
6.70 |
7.25 |
3.86 |
6.29 |
4.89 |
4.19 |
Net Debt to NOPAT |
|
4.56 |
3.92 |
0.44 |
4.86 |
4.28 |
4.61 |
1.35 |
5.33 |
4.08 |
1.69 |
Long-Term Debt to NOPAT |
|
4.40 |
3.96 |
0.00 |
4.23 |
3.76 |
4.22 |
3.37 |
5.49 |
3.70 |
3.59 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.14% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
248 |
39 |
-712 |
154 |
-169 |
-739 |
1,364 |
-1,701 |
-128 |
202 |
Operating Cash Flow to CapEx |
|
2,077.82% |
2,313.54% |
1,826.95% |
1,366.88% |
927.64% |
1,008.49% |
1,797.33% |
1,694.23% |
1,463.77% |
1,431.71% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-18.58 |
3.81 |
-2.65 |
-12.52 |
20.98 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
11.54 |
13.99 |
10.65 |
12.08 |
12.44 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
10.90 |
12.96 |
9.50 |
10.89 |
11.75 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.33 |
0.34 |
0.33 |
0.32 |
0.33 |
0.31 |
0.32 |
0.30 |
0.31 |
0.30 |
Fixed Asset Turnover |
|
19.96 |
22.42 |
0.00 |
0.00 |
18.70 |
14.61 |
14.46 |
15.84 |
17.26 |
16.42 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,933 |
4,151 |
5,263 |
5,452 |
6,020 |
7,239 |
6,463 |
8,835 |
9,834 |
10,634 |
Invested Capital Turnover |
|
0.42 |
0.44 |
0.39 |
0.37 |
0.41 |
0.39 |
0.44 |
0.47 |
0.47 |
0.47 |
Increase / (Decrease) in Invested Capital |
|
-4.50 |
218 |
1,111 |
190 |
567 |
1,219 |
-777 |
2,373 |
999 |
800 |
Enterprise Value (EV) |
|
5,291 |
6,907 |
6,987 |
9,061 |
12,490 |
15,375 |
20,335 |
19,479 |
23,644 |
30,844 |
Market Capitalization |
|
4,181 |
5,897 |
6,811 |
7,387 |
10,784 |
13,162 |
19,539 |
15,901 |
20,089 |
29,132 |
Book Value per Share |
|
$15.25 |
$16.83 |
$17.62 |
$10.75 |
$11.89 |
$13.22 |
$14.86 |
$16.27 |
$19.60 |
$22.45 |
Tangible Book Value per Share |
|
($8.38) |
($7.29) |
($1.86) |
($4.77) |
($4.66) |
($5.95) |
($5.74) |
($12.93) |
($11.89) |
($11.76) |
Total Capital |
|
3,933 |
4,151 |
3,206 |
5,452 |
6,020 |
7,239 |
6,463 |
8,835 |
9,834 |
10,634 |
Total Debt |
|
1,783 |
1,791 |
749 |
2,452 |
2,670 |
3,485 |
2,266 |
4,229 |
4,255 |
4,197 |
Total Long-Term Debt |
|
1,072 |
1,018 |
0.00 |
1,457 |
1,500 |
2,026 |
1,980 |
3,692 |
3,227 |
3,599 |
Net Debt |
|
1,110 |
1,010 |
176 |
1,674 |
1,707 |
2,213 |
795 |
3,579 |
3,555 |
1,695 |
Capital Expenditures (CapEx) |
|
18 |
18 |
24 |
42 |
73 |
71 |
45 |
52 |
69 |
82 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,783 |
1,791 |
2,806 |
2,452 |
2,670 |
3,485 |
2,266 |
4,229 |
4,255 |
4,197 |
Total Depreciation and Amortization (D&A) |
|
108 |
109 |
25 |
24 |
131 |
29 |
36 |
39 |
40 |
222 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.86 |
$0.92 |
$1.43 |
$1.24 |
$1.42 |
$1.70 |
$2.08 |
$2.38 |
$3.07 |
$3.48 |
Adjusted Weighted Average Basic Shares Outstanding |
|
277.23M |
279.97M |
275.60M |
279.70M |
281.55M |
282.09M |
282.22M |
284.29M |
285.80M |
285.93M |
Adjusted Diluted Earnings per Share |
|
$0.85 |
$0.91 |
$1.41 |
$1.22 |
$1.40 |
$1.69 |
$2.07 |
$2.37 |
$3.05 |
$3.46 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
277.23M |
279.97M |
275.60M |
279.70M |
281.55M |
282.09M |
282.22M |
284.29M |
285.80M |
285.93M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
277.23M |
279.97M |
275.60M |
279.70M |
281.55M |
282.09M |
282.22M |
284.29M |
285.80M |
285.93M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
245 |
263 |
408 |
346 |
397 |
477 |
618 |
642 |
887 |
1,004 |
Normalized NOPAT Margin |
|
14.76% |
14.89% |
22.13% |
17.55% |
17.07% |
18.68% |
20.70% |
17.95% |
20.16% |
20.75% |
Pre Tax Income Margin |
|
24.24% |
23.97% |
24.40% |
23.43% |
22.59% |
24.43% |
25.54% |
24.48% |
26.05% |
26.94% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
11.74 |
11.40 |
8.26 |
10.58 |
11.74 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
10.43 |
8.48 |
6.26 |
8.14 |
9.03 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
11.11 |
10.37 |
7.11 |
9.38 |
11.04 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
9.80 |
7.46 |
5.11 |
6.95 |
8.34 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
26.35% |
27.29% |
19.45% |
24.60% |
22.92% |
20.94% |
18.26% |
17.86% |
15.50% |
15.37% |
Augmented Payout Ratio |
|
99.44% |
37.93% |
53.53% |
54.64% |
40.39% |
41.00% |
40.81% |
36.16% |
20.09% |
20.86% |
Quarterly Metrics And Ratios for Brown & Brown
This table displays calculated financial ratios and metrics derived from Brown & Brown's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
17.50% |
38.70% |
20.60% |
24.30% |
20.53% |
26.17% |
13.19% |
13.01% |
11.05% |
3.72% |
11.62% |
EBITDA Growth |
|
129.87% |
-37.28% |
13.15% |
73.23% |
-13.47% |
156.14% |
21.16% |
30.19% |
27.99% |
37.92% |
30.93% |
EBIT Growth |
|
10.94% |
37.93% |
10.94% |
27.77% |
11.01% |
83.32% |
23.81% |
36.22% |
30.99% |
-22.47% |
17.31% |
NOPAT Growth |
|
10.04% |
42.97% |
7.13% |
30.85% |
9.25% |
85.01% |
24.15% |
36.32% |
35.80% |
-21.56% |
13.99% |
Net Income Growth |
|
10.04% |
42.97% |
7.13% |
30.85% |
9.25% |
85.01% |
24.15% |
36.32% |
35.80% |
-21.56% |
13.99% |
EPS Growth |
|
9.62% |
44.44% |
7.79% |
31.37% |
8.77% |
78.85% |
22.89% |
34.33% |
30.65% |
-21.51% |
12.75% |
Operating Cash Flow Growth |
|
2.30% |
55.36% |
-42.08% |
35.20% |
24.61% |
8.82% |
-78.33% |
9.76% |
39.24% |
17.97% |
1,538.46% |
Free Cash Flow Firm Growth |
|
-136.63% |
-353.58% |
-32.66% |
76.33% |
55.81% |
67.23% |
24.11% |
-311.43% |
-110.98% |
19.29% |
-36.69% |
Invested Capital Growth |
|
14.49% |
36.71% |
12.44% |
4.90% |
6.80% |
11.30% |
9.64% |
13.55% |
12.01% |
8.14% |
11.36% |
Revenue Q/Q Growth |
|
10.25% |
13.06% |
24.88% |
-6.55% |
6.91% |
18.35% |
23.70% |
-6.69% |
5.05% |
10.54% |
6.94% |
EBITDA Q/Q Growth |
|
90.44% |
-72.33% |
41.05% |
-10.72% |
-4.87% |
-18.09% |
-21.43% |
-4.07% |
-6.48% |
-11.73% |
48.34% |
EBIT Q/Q Growth |
|
9.66% |
-10.92% |
51.31% |
-13.61% |
-4.72% |
47.11% |
2.48% |
-4.95% |
-8.38% |
-12.93% |
54.71% |
NOPAT Q/Q Growth |
|
10.95% |
-9.75% |
62.53% |
-19.49% |
-7.37% |
52.84% |
9.04% |
-11.60% |
-7.72% |
-11.72% |
58.29% |
Net Income Q/Q Growth |
|
10.95% |
-9.75% |
62.53% |
-19.49% |
-7.37% |
52.84% |
9.04% |
-11.60% |
-7.72% |
-11.72% |
58.29% |
EPS Q/Q Growth |
|
11.76% |
-8.77% |
59.62% |
-19.28% |
-7.46% |
50.00% |
9.68% |
-11.76% |
-10.00% |
-9.88% |
57.53% |
Operating Cash Flow Q/Q Growth |
|
4.53% |
10.88% |
-78.69% |
446.67% |
-3.66% |
-3.16% |
-95.74% |
2,669.23% |
22.22% |
-17.95% |
-41.00% |
Free Cash Flow Firm Q/Q Growth |
|
7.56% |
-137.04% |
65.33% |
68.84% |
-72.57% |
-75.77% |
19.66% |
-68.92% |
11.51% |
32.76% |
-35.99% |
Invested Capital Q/Q Growth |
|
-1.04% |
1.61% |
3.16% |
1.13% |
0.75% |
5.90% |
1.62% |
4.73% |
-0.62% |
2.24% |
4.65% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
38.21% |
9.35% |
32.27% |
30.83% |
27.43% |
18.99% |
34.55% |
35.52% |
31.62% |
25.25% |
35.02% |
EBIT Margin |
|
24.60% |
19.39% |
27.50% |
25.43% |
22.66% |
28.16% |
30.08% |
30.65% |
26.73% |
21.05% |
30.46% |
Profit (Net Income) Margin |
|
18.18% |
14.51% |
22.08% |
19.02% |
16.48% |
21.28% |
24.21% |
22.94% |
20.15% |
16.09% |
23.82% |
Tax Burden Percent |
|
73.90% |
74.87% |
80.27% |
74.80% |
72.73% |
75.56% |
80.49% |
74.86% |
75.39% |
76.45% |
78.22% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
26.10% |
25.13% |
19.73% |
25.20% |
27.27% |
24.44% |
19.51% |
25.14% |
24.61% |
23.55% |
21.78% |
Return on Invested Capital (ROIC) |
|
7.36% |
6.79% |
9.27% |
8.05% |
7.32% |
10.03% |
10.67% |
10.11% |
9.12% |
7.61% |
11.24% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.36% |
6.79% |
9.27% |
8.05% |
7.32% |
10.03% |
10.67% |
10.11% |
9.12% |
7.61% |
11.24% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.88% |
5.01% |
8.12% |
7.44% |
6.52% |
8.36% |
8.50% |
7.80% |
6.26% |
5.35% |
7.56% |
Return on Equity (ROE) |
|
14.25% |
11.80% |
17.39% |
15.49% |
13.84% |
18.39% |
19.17% |
17.92% |
15.38% |
12.96% |
18.80% |
Cash Return on Invested Capital (CROIC) |
|
-5.80% |
-22.23% |
-3.72% |
3.35% |
1.74% |
-1.37% |
0.51% |
-2.56% |
-0.56% |
1.97% |
-0.87% |
Operating Return on Assets (OROA) |
|
6.97% |
5.84% |
8.06% |
7.35% |
6.54% |
8.59% |
8.98% |
8.86% |
7.56% |
6.27% |
9.61% |
Return on Assets (ROA) |
|
5.15% |
4.37% |
6.47% |
5.50% |
4.76% |
6.49% |
7.23% |
6.63% |
5.70% |
4.79% |
7.52% |
Return on Common Equity (ROCE) |
|
14.25% |
11.80% |
17.39% |
15.49% |
13.84% |
18.39% |
19.15% |
17.90% |
15.36% |
12.94% |
18.75% |
Return on Equity Simple (ROE_SIMPLE) |
|
14.58% |
0.00% |
14.19% |
14.44% |
14.37% |
0.00% |
16.05% |
16.54% |
16.39% |
0.00% |
15.29% |
Net Operating Profit after Tax (NOPAT) |
|
161 |
145 |
236 |
190 |
176 |
269 |
293 |
259 |
239 |
211 |
334 |
NOPAT Margin |
|
18.18% |
14.51% |
22.08% |
19.02% |
16.48% |
21.28% |
24.21% |
22.94% |
20.15% |
16.09% |
23.82% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
53.08% |
47.47% |
53.41% |
53.05% |
49.81% |
43.83% |
52.15% |
51.82% |
51.18% |
44.47% |
48.72% |
Operating Expenses to Revenue |
|
75.40% |
80.61% |
72.50% |
74.57% |
77.34% |
71.84% |
69.92% |
69.35% |
73.27% |
78.95% |
69.54% |
Earnings before Interest and Taxes (EBIT) |
|
218 |
194 |
294 |
254 |
242 |
356 |
364 |
346 |
317 |
276 |
427 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
339 |
94 |
345 |
308 |
293 |
240 |
418 |
401 |
375 |
331 |
491 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.92 |
3.45 |
3.35 |
3.82 |
3.79 |
3.60 |
4.31 |
4.23 |
4.57 |
4.54 |
5.21 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
5.12 |
4.44 |
4.48 |
5.09 |
4.93 |
4.57 |
5.92 |
5.88 |
6.63 |
6.02 |
7.14 |
Price to Earnings (P/E) |
|
26.89 |
23.66 |
23.58 |
26.48 |
26.34 |
23.06 |
26.86 |
25.65 |
28.08 |
29.34 |
34.50 |
Dividend Yield |
|
0.69% |
0.75% |
0.76% |
0.65% |
0.66% |
0.67% |
0.56% |
0.56% |
0.50% |
0.53% |
0.45% |
Earnings Yield |
|
3.72% |
4.23% |
4.24% |
3.78% |
3.80% |
4.34% |
3.72% |
3.90% |
3.56% |
3.41% |
2.90% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.23 |
2.20 |
2.03 |
2.31 |
2.32 |
2.40 |
2.70 |
2.58 |
2.96 |
2.90 |
3.36 |
Enterprise Value to Revenue (EV/Rev) |
|
5.89 |
5.44 |
5.13 |
5.58 |
5.38 |
5.37 |
6.41 |
6.22 |
6.91 |
6.38 |
7.51 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
20.02 |
21.29 |
16.76 |
17.21 |
18.06 |
19.94 |
18.87 |
17.71 |
19.19 |
20.23 |
22.81 |
Enterprise Value to EBIT (EV/EBIT) |
|
23.62 |
22.24 |
20.48 |
22.16 |
21.84 |
20.63 |
22.18 |
20.62 |
22.26 |
23.67 |
27.41 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
30.93 |
28.99 |
26.96 |
29.05 |
28.77 |
27.15 |
29.09 |
27.06 |
29.06 |
30.78 |
35.89 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
24.89 |
22.11 |
22.12 |
23.05 |
21.81 |
23.41 |
28.03 |
27.12 |
27.53 |
26.27 |
27.25 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
70.52 |
137.80 |
0.00 |
556.26 |
0.00 |
0.00 |
152.69 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.02 |
0.92 |
0.88 |
0.82 |
0.79 |
0.76 |
0.73 |
0.73 |
0.61 |
0.65 |
0.63 |
Long-Term Debt to Equity |
|
0.94 |
0.80 |
0.76 |
0.74 |
0.60 |
0.58 |
0.52 |
0.56 |
0.52 |
0.56 |
0.55 |
Financial Leverage |
|
0.94 |
0.74 |
0.88 |
0.92 |
0.89 |
0.83 |
0.80 |
0.77 |
0.69 |
0.70 |
0.67 |
Leverage Ratio |
|
2.77 |
2.70 |
2.69 |
2.82 |
2.91 |
2.83 |
2.65 |
2.70 |
2.70 |
2.70 |
2.50 |
Compound Leverage Factor |
|
2.77 |
2.70 |
2.69 |
2.82 |
2.91 |
2.83 |
2.65 |
2.70 |
2.70 |
2.70 |
2.50 |
Debt to Total Capital |
|
50.42% |
47.86% |
46.84% |
44.97% |
44.02% |
43.27% |
42.09% |
42.32% |
37.70% |
39.47% |
38.52% |
Short-Term Debt to Total Capital |
|
3.95% |
6.08% |
6.46% |
4.15% |
10.15% |
10.45% |
11.98% |
9.92% |
5.33% |
5.62% |
5.00% |
Long-Term Debt to Total Capital |
|
46.47% |
41.78% |
40.38% |
40.82% |
33.86% |
32.81% |
30.11% |
32.40% |
32.37% |
33.84% |
33.53% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.09% |
0.11% |
0.15% |
0.16% |
0.18% |
Common Equity to Total Capital |
|
49.58% |
52.14% |
53.16% |
55.03% |
55.98% |
56.73% |
57.82% |
57.58% |
62.15% |
60.37% |
61.30% |
Debt to EBITDA |
|
4.52 |
4.62 |
3.86 |
3.35 |
3.43 |
3.59 |
2.94 |
2.91 |
2.44 |
2.75 |
2.61 |
Net Debt to EBITDA |
|
2.61 |
3.91 |
2.10 |
1.52 |
1.53 |
3.00 |
1.44 |
0.96 |
0.76 |
1.11 |
1.13 |
Long-Term Debt to EBITDA |
|
4.16 |
4.03 |
3.33 |
3.04 |
2.64 |
2.72 |
2.10 |
2.23 |
2.10 |
2.36 |
2.27 |
Debt to NOPAT |
|
6.98 |
6.29 |
6.21 |
5.66 |
5.47 |
4.89 |
4.53 |
4.44 |
3.70 |
4.19 |
4.11 |
Net Debt to NOPAT |
|
4.03 |
5.33 |
3.38 |
2.57 |
2.43 |
4.08 |
2.22 |
1.46 |
1.15 |
1.69 |
1.77 |
Long-Term Debt to NOPAT |
|
6.43 |
5.49 |
5.35 |
5.14 |
4.21 |
3.70 |
3.24 |
3.40 |
3.18 |
3.59 |
3.58 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.08% |
0.10% |
0.14% |
0.14% |
0.23% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-940 |
-2,227 |
-772 |
-241 |
-415 |
-730 |
-586 |
-990 |
-876 |
-589 |
-801 |
Operating Cash Flow to CapEx |
|
1,798.58% |
1,434.69% |
500.00% |
2,523.08% |
2,430.77% |
987.10% |
100.00% |
1,384.62% |
2,095.24% |
1,805.00% |
1,252.94% |
Free Cash Flow to Firm to Interest Expense |
|
-22.64 |
0.00 |
-16.43 |
-5.01 |
0.00 |
0.00 |
-12.21 |
-20.20 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
6.11 |
0.00 |
1.28 |
6.83 |
0.00 |
0.00 |
0.27 |
7.35 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
5.77 |
0.00 |
1.02 |
6.56 |
0.00 |
0.00 |
0.00 |
6.82 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.28 |
0.30 |
0.29 |
0.29 |
0.29 |
0.31 |
0.30 |
0.29 |
0.28 |
0.30 |
0.32 |
Fixed Asset Turnover |
|
14.74 |
15.84 |
15.85 |
16.59 |
16.31 |
17.26 |
16.39 |
16.23 |
15.94 |
16.42 |
16.63 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
8,695 |
8,835 |
9,114 |
9,217 |
9,286 |
9,834 |
9,993 |
10,466 |
10,401 |
10,634 |
11,128 |
Invested Capital Turnover |
|
0.41 |
0.47 |
0.42 |
0.42 |
0.44 |
0.47 |
0.44 |
0.44 |
0.45 |
0.47 |
0.47 |
Increase / (Decrease) in Invested Capital |
|
1,101 |
2,373 |
1,008 |
431 |
591 |
999 |
879 |
1,249 |
1,115 |
800 |
1,135 |
Enterprise Value (EV) |
|
19,431 |
19,479 |
18,536 |
21,276 |
21,497 |
23,644 |
26,979 |
26,970 |
30,789 |
30,844 |
37,437 |
Market Capitalization |
|
16,897 |
15,901 |
16,211 |
19,395 |
19,680 |
20,089 |
24,914 |
25,504 |
29,553 |
29,132 |
35,570 |
Book Value per Share |
|
$15.26 |
$16.27 |
$17.04 |
$17.88 |
$18.33 |
$19.60 |
$20.26 |
$21.13 |
$22.66 |
$22.45 |
$23.86 |
Tangible Book Value per Share |
|
($13.45) |
($12.93) |
($12.19) |
($11.83) |
($11.21) |
($11.89) |
($11.22) |
($10.41) |
($9.45) |
($11.76) |
($10.88) |
Total Capital |
|
8,695 |
8,835 |
9,114 |
9,217 |
9,286 |
9,834 |
9,993 |
10,466 |
10,401 |
10,634 |
11,128 |
Total Debt |
|
4,384 |
4,229 |
4,269 |
4,145 |
4,087 |
4,255 |
4,206 |
4,429 |
3,921 |
4,197 |
4,287 |
Total Long-Term Debt |
|
4,040 |
3,692 |
3,680 |
3,762 |
3,145 |
3,227 |
3,009 |
3,391 |
3,367 |
3,599 |
3,731 |
Net Debt |
|
2,533 |
3,579 |
2,326 |
1,881 |
1,816 |
3,555 |
2,056 |
1,455 |
1,220 |
1,695 |
1,847 |
Capital Expenditures (CapEx) |
|
14 |
20 |
12 |
13 |
13 |
31 |
13 |
26 |
21 |
20 |
17 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
4,384 |
4,229 |
4,269 |
4,145 |
4,087 |
4,255 |
4,206 |
4,429 |
3,921 |
4,197 |
4,287 |
Total Depreciation and Amortization (D&A) |
|
121 |
-101 |
51 |
54 |
51 |
-116 |
54 |
55 |
58 |
55 |
64 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.57 |
$0.52 |
$0.83 |
$0.67 |
$0.62 |
$0.95 |
$1.03 |
$0.90 |
$0.82 |
$0.73 |
$1.16 |
Adjusted Weighted Average Basic Shares Outstanding |
|
283.22M |
284.29M |
283.64M |
283.61M |
284.60M |
285.80M |
285.25M |
285.26M |
285.96M |
285.93M |
286.61M |
Adjusted Diluted Earnings per Share |
|
$0.57 |
$0.52 |
$0.83 |
$0.67 |
$0.62 |
$0.93 |
$1.02 |
$0.90 |
$0.81 |
$0.73 |
$1.15 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
283.22M |
284.29M |
283.64M |
283.61M |
284.60M |
285.80M |
285.25M |
285.26M |
285.96M |
285.93M |
286.61M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
283.22M |
284.29M |
283.64M |
283.61M |
284.60M |
285.80M |
285.25M |
285.26M |
285.96M |
285.93M |
286.61M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
141 |
141 |
234 |
191 |
198 |
262 |
291 |
260 |
233 |
219 |
331 |
Normalized NOPAT Margin |
|
15.96% |
14.07% |
21.93% |
19.17% |
18.52% |
20.74% |
24.08% |
23.01% |
19.64% |
16.74% |
23.60% |
Pre Tax Income Margin |
|
24.60% |
19.39% |
27.50% |
25.43% |
22.66% |
28.16% |
30.08% |
30.65% |
26.73% |
21.05% |
30.46% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.25 |
0.00 |
6.26 |
5.29 |
0.00 |
0.00 |
7.58 |
7.06 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
3.88 |
0.00 |
5.02 |
3.96 |
0.00 |
0.00 |
6.10 |
5.29 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
4.91 |
0.00 |
6.00 |
5.02 |
0.00 |
0.00 |
7.31 |
6.53 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
3.54 |
0.00 |
4.77 |
3.69 |
0.00 |
0.00 |
5.83 |
4.76 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
18.45% |
17.86% |
17.98% |
17.29% |
17.48% |
15.50% |
15.09% |
14.55% |
13.97% |
15.37% |
15.24% |
Augmented Payout Ratio |
|
38.02% |
36.16% |
30.89% |
22.67% |
22.85% |
20.09% |
21.34% |
20.06% |
19.06% |
20.86% |
19.18% |
Key Financial Trends
Brown & Brown, Inc. (NYSE: BRO) has demonstrated steady financial growth over the past four years, supported by consistent revenue expansion and profitability improvements. Here’s a summary analysis based on the income statements, cash flow statements, and balance sheets from 2022 through Q1 2025.
- Revenue Growth: Total revenue increased steadily from about $1.00 billion in Q4 2022 to $1.40 billion in Q1 2025, reflecting growing service charges and diversified non-interest income.
- Net Income Growth: Net income attributable to common shareholders rose from $145.4 million in Q4 2022 to $331 million in Q1 2025, signaling improved profitability.
- Strong Non-Interest Income: Other service charges, a key component of revenue, increased significantly from approximately $896 million in Q4 2022 to over $1.4 billion by Q1 2025, highlighting robust fee-based earnings.
- Operating Efficiency Gains: Although total non-interest expenses increased, the rise in revenue outpaced expense growth, improving pre-tax income from $194 million in Q4 2022 to $427 million in Q1 2025.
- Healthy Cash Flow from Operations: Net cash from operating activities remains strong, with $213 million generated in Q1 2025, supporting ongoing investments and financial flexibility.
- Controlled Capital Expenditures: Capital expenditures related to property and equipment were moderate around $13–$31 million quarterly, supporting asset base without excessive cash drain.
- Debt Management: Despite fluctuations, the company has managed long-term debt prudently, with a slight increase to $3.73 billion by Q1 2025, balanced by active issuance and repayments.
- Fluctuating Exchange Rate Effects: Currency exchange effects added volatility to net cash changes in several quarters, notably the positive $22 million in Q1 2025 and negative impacts in prior periods.
- Share Outstanding Stability: Weighted average shares outstanding remained relatively stable around 285-286 million shares over the periods, suggesting limited dilution or buyback activity recently.
- Rising Accrued Interest and Payables: Accrued interest payable increased from about $415 million in Q1 2023 to $463 million by Q1 2025, indicating growing obligations that may impact liquidity.
Overall, Brown & Brown shows a solid upward trajectory in key financial metrics, with expanding revenues, increasing profitability, and consistent operational cash flow. While the company faces some liabilities growth such as accrued interest, its ability to generate cash and manage expenses indicates positive business momentum. Investors may find these trends attractive due to the consistent earnings growth and effective balance sheet management evidenced over the recent years.
08/03/25 01:00 PMAI Generated. May Contain Errors.