Brown & Brown Inc (NYSE:BRO)
82.28 USD
+0.150 0.183%Previous Close (in USD) | 82.13 |
---|---|
Change | +0.150 0.183% |
52 W H/L (in USD) | 76.250/52.541 |
EBITDA (in USD) | 1349.5M |
PE Ratio | 26.80 |
Volume | 1558734 |
Diluted Eps TTM | 2.63 |
Total Assets (in USD) | 13973.5M |
---|---|
Total Liabilities (in USD) | 9366.9M |
Revenue TTM (in USD) | 4093.8M |
Cash (in USD) | 650M |
Market Cap (in USD) | 20,058.468 M |
Revenue Per Share TTM | 14.673 |
Gross Profit TTM (in USD) | 1750M |
Summary
Income Statement
Balance Sheet
Change in Cash
Operating Cash
Dividend Paid
Brown & Brown Inc
300 North Beach Street, Daytona Beach, FL, United States, 32114
386 252 9601
Employees: 15201
Key Executives
Sr. No. | Name | Title | Year Born |
---|---|---|---|
1. | Mr. J. Powell Brown C.P.C.U., CPCU | CEO, Pres & Director | 1968 |
2. | Mr. R. Andrew Watts | Exec. VP, CFO & Treasurer | 1969 |
3. | Mr. J. Scott Penny C.I.C., CIC | Exec. VP & Chief Acquisitions Officer | 1967 |
4. | Mr. Chris L. Walker | Exec. VP & Pres of National Programs Segment | 1958 |
5. | Mr. P. Barrett Brown | Exec. VP & Pres of Retail Segment | 1973 |
6. | Mr. Kiet Tran | Chief Technology Officer | NA |
7. | Mr. Kenneth Gray Nester II | Exec. VP & Chief Information Officer | 1976 |
8. | Mr. Robert W. Lloyd C.I.C., C.P.C.U., ESQ., CIC | Exec. VP, Gen. Counsel & Corp. Sec. | 1965 |
9. | Jenny Goco | Director of Communications | NA |
10. | Ms. Julie L. Turpin | Exec. VP & Chief People Officer | 1971 |
Peers
Sector: Financial Services
Industry: Insurance Brokers
Company | Change (USD) | Price (USD) | Trailing PE(x) | Forward PE(x) | Price Sales TTM(x) | Price to Book Value(x) | Enterprise Value to Revenue(x) | Enterprise Value to EBITDA(x) |
MMC
Marsh & McLennan Companies Inc |
+0.520 0.259% | 200.64 | 27.110 | 21.598 | 4.117 | 8.014 | 4.689 | 17.723 |
AON
Aon PLC |
-2.830 0.916% | 307.71 | 22.030 | 18.215 | 4.485 | 89.181 | 4.780 | 15.730 |
AJG
Arthur J Gallagher & Co |
+0.140 0.059% | 236.32 | 42.890 | 21.552 | 5.158 | 4.542 | 5.548 | 22.956 |
WTW
Willis Towers Watson PLC |
-7.560 2.858% | 251.21 | 25.330 | 14.493 | 2.618 | 2.586 | 3.121 | 14.303 |
Income Statement
(Currency in USD)Breakdown | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
---|---|---|---|---|---|
Income Before Tax | 876.1M | 762.8M | 624.1M | 525.9M | 462.5M |
Minority Interest | - | - | - | - | - |
Net Income | 671.8M | 587.1M | 480.5M | 398.5M | 344.3M |
Selling General Administrative | 1816.9M | 2080.297M | 1797.892M | 1683.888M | 1434.551M |
Gross Profit | 1756.5M | 1410.6M | 1169.7M | 1076.5M | 941M |
Reconciled Depreciation | 185.8M | 152.9M | 134.799M | 128.715M | 109.378M |
Ebit | 973.9M | 857.5M | 673.4M | 572.4M | 501.2M |
Ebitda | 1159.7M | 1010.4M | 808.2M | 701.1M | 610.5M |
Depreciation And Amortization | 185.8M | 152.9M | 134.8M | 128.7M | 109.3M |
Operating Income | 973.9M | 857.5M | 673.4M | 572.4M | 499.447M |
Other Operating Expenses | 2599.5M | 2192.8M | 1937.2M | 1814M | 1510.3M |
Interest Expense | 141.2M | 65M | 59M | 63.7M | 40.6M |
Tax Provision | 204.3M | 175.7M | 143.6M | 127.415M | 118.207M |
Interest Income | 141.2M | 64.981M | 59M | 63.66M | 40.58M |
Net Interest Income | -141.2M | -65M | -59M | -63.66M | -40.58M |
Income Tax Expense | 204.3M | 175.7M | 143.6M | 127.4M | 118.2M |
Total Revenue | 3573.4M | 3047.5M | 2606.1M | 2384.7M | 2009.9M |
Total Operating Expenses | 782.6M | 555.9M | 500.8M | 505.8M | 441.4M |
Cost Of Revenue | 1816.9M | 1636.9M | 1436.4M | 1308.2M | 1068.9M |
Total Other Income Expense Net | -97.8M | -94.7M | -49.3M | -46.5M | 3.5M |
Net Income From Continuing Ops | 671.8M | 587.1M | 480.483M | 398.514M | 344.255M |
Net Income Applicable To Common Shares | 659.1M | 587.1M | 480.483M | 398.514M | 344.255M |
Balance Sheet
(Currency in USD)Breakdown | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
---|---|---|---|---|---|
Total Assets | 13973.5M | 9795.4M | 8966.5M | 7622.8M | 6688.7M |
Intangible Assets | 1595.2M | 1081.5M | 1049.7M | 916.8M | 898.8M |
Other Current Assets | 202.3M | 175.6M | 147.7M | 152.1M | 128.7M |
Total Liab | 9366.9M | 5598.5M | 5212.3M | 4272.5M | 3688.1M |
Total Stockholder Equity | 4606.6M | 4196.9M | 3754.2M | 3350.3M | 3000.6M |
Other Current Liab | 3647.2M | 519.3M | 415.3M | 396.2M | 344.6M |
Common Stock | 30.3M | 30.1M | 30M | 29.7M | 29.3M |
Capital Stock | 30.3M | 30.099M | 29.969M | 29.711M | 29.338M |
Retained Earnings | 4553M | 4000.7M | 3520.6M | 3140.8M | 2833.6M |
Good Will | 6674.2M | 4736.8M | 4395.9M | 3746.1M | 3432.8M |
Other Assets | 230.9M | 206.8M | 562.665M | 104.864M | 71.975M |
Cash | 650M | 887.1M | 817.4M | 542.2M | 439M |
Cash And Equivalents | 650M | 887.009M | 817.398M | 542.174M | 438.961M |
Total Current Liabilities | 4596.6M | 2667.4M | 2354.4M | 2045.3M | 1783M |
Current Deferred Revenue | 412.3M | 514.6M | 480.1M | 479.8M | 443.5M |
Net Debt | 3488M | 1315.8M | 1451.4M | 1181M | 1068M |
Short Term Debt | 250.6M | 42.5M | 70M | 55M | 50M |
Short Long Term Debt | 250.6M | 42.5M | 70M | 55M | 50M |
Short Long Term Debt Total | 4138M | 2202.9M | 2268.8M | 1723.2M | 1507M |
Other Stockholder Equity | 171.7M | 175.5M | 203.6M | 179.8M | 137.7M |
Property Plant Equipment | 454.8M | 409M | 201.115M | 148.627M | 100.395M |
Total Current Assets | 4996M | 3330.3M | 2958.2M | 2494.8M | 2167.3M |
Long Term Investments | 22.4M | 31M | 24.971M | 27.378M | 17.394M |
Short Term Investments | 12M | 12.9M | 18.3M | 12.3M | 12.9M |
Net Receivables | 2355.3M | 1279.3M | 1142.7M | 1001.4M | 910.2M |
Long Term Debt | 3691.5M | 1980.4M | 2025.906M | 1500.343M | 1456.99M |
Inventory | 1776.4M | 975.4M | 832.1M | 786.8M | 676.5M |
Accounts Payable | 286.5M | 1591M | 1389M | 1114.3M | 944.9M |
Accumulated Other Comprehensive Income | -148.4M | -9.4M | - | -171.298M | -168.48M |
Non Currrent Assets Other | -353.1M | -179.994M | -194.622M | -223.477M | -243.732M |
Non Current Assets Total | 8977.5M | 6465.1M | 6008.3M | 5128M | 4521.4M |
Capital Lease Obligations | 195.9M | 180M | 172.9M | 211.27M | - |
Long Term Debt Total | 3691.5M | 1980.437M | 2025.906M | 1500.343M | 1456.99M |
Cash Flow
(Currency in USD)Breakdown | 31-12-2022 | 31-12-2021 | 31-12-2020 | 31-12-2019 | 31-12-2018 |
---|---|---|---|---|---|
Investments | -1912.7M | -0.2M | -3.143M | -9.026M | 8.639M |
Total Cashflows From Investing Activities | -1912.6M | -396.7M | -759.07M | -413.585M | -951.771M |
Total Cash From Financing Activities | 1725.4M | -349.3M | 346.4M | -79.2M | 337.8M |
Net Income | 671.8M | 587.1M | 480.5M | 398.5M | 344.3M |
Change In Cash | 562.9M | 198.4M | 308.9M | 185.4M | -46.5M |
Begin Period Cash Flow | 1470.3M | 1271.9M | 963M | 777.6M | 824.1M |
End Period Cash Flow | 2033.2M | 1470.3M | 1271.9M | 963M | 777.6M |
Total Cash From Operating Activities | 881.4M | 948M | 721.6M | 678.2M | 567.5M |
Depreciation | 185.8M | 152.9M | 134.8M | 128.7M | 109.3M |
Other Cashflows From Investing Activities | -1860M | 1.4M | -685.227M | -331.451M | -918.89M |
Dividends Paid | 119.5M | 107.2M | 100.6M | 91.3M | 84.7M |
Change To Inventory | - | -9.4M | -119.6M | -13.8M | -423.491M |
Sale Purchase Of Stock | -122.9M | -132.4M | -96.4M | -69.6M | -91.3M |
Other Cashflows From Financing Activities | 2341.5M | -70.6M | -31.7M | 456.7M | 864.3M |
Capital Expenditures | 52.6M | 45M | 70.7M | 73.1M | 41.5M |
Change In Working Capital | -15.9M | 97.7M | 38.2M | 101M | 75.2M |
Other Non Cash Items | -69.2M | 15.7M | -7.5M | -9.3M | -9.7M |
Free Cash Flow | 828.8M | 903M | 650.9M | 605.1M | 526M |
Funds
Sr. No. | Name | Purchased On | Shares |
---|---|---|---|
1. | Principal MidCap R5 | 4 months ago | 8794221 |
2. | Principal Aligned MidCap Equity | 6 months ago | 8722808 |
3. | Vanguard Total Stock Mkt Idx Inv | 4 months ago | 7099138 |
4. | Vanguard Institutional 500 Index Trust | 4 months ago | 5733571 |
5. | Eaton Vance Atlanta Capital SMID-Cap I | 5 months ago | 4981299 |
6. | Allspring Special Mid Cap Value Inst | 4 months ago | 4379100 |
7. | Allspring Special US Mid Cap Value Eq | 6 months ago | 4379100 |
8. | First Eagle Global A | 4 months ago | 3021843 |
9. | Vanguard Small Cap Index | 4 months ago | 2937491 |
10. | Fidelity® 500 Index | 5 months ago | 2725604 |
11. | SPDR® S&P 500 ETF Trust | 4 months ago | 2674957 |
12. | Vanguard Mid Cap Index Institutional | 4 months ago | 2577785 |
13. | Clarkston Capital SMID Composite | 6 months ago | 2505209 |
14. | iShares Core S&P 500 ETF | 4 months ago | 2319743 |
15. | ProShares S&P 500 Dividend Aristocrats | 4 months ago | 2270782 |
16. | Vanguard Small Cap Value Index Inv | 4 months ago | 2041185 |
17. | SKAGEN Global A | 4 months ago | 1978936 |
18. | Vanguard Institutional Index I | 4 months ago | 1569481 |
19. | Financial Select Sector SPDR® ETF | 4 months ago | 1515739 |
20. | FAM Value Investor | 6 months ago | 1441492 |
Institutions
Sr. No. | Name | Purchased On | Shares |
---|---|---|---|
1. | Vanguard Group Inc | 6 months ago | 27885759 |
2. | BlackRock Inc | 6 months ago | 16090977 |
3. | Select Equity Group LP | 6 months ago | 14753756 |
4. | Principal Financial Group Inc | 6 months ago | 12031762 |
5. | State Street Corporation | 6 months ago | 10705564 |
6. | Morgan Stanley - Brokerage Accounts | 6 months ago | 9335600 |
7. | Geode Capital Management, LLC | 6 months ago | 5383472 |
8. | Allspring Global Investments Holdings, LLC | 6 months ago | 5206878 |
9. | Arnhold & S. Bleichroeder Advisers, LLC | 6 months ago | 4146218 |
10. | Wells Fargo & Co | 6 months ago | 3442936 |
11. | Clarkston Capital Partners, LLC | 6 months ago | 3254029 |
12. | Goldman Sachs Group Inc | 6 months ago | 3073806 |
13. | Apg All Pensions Group | 6 months ago | 2799455 |
14. | First Trust Advisors L.P. | 6 months ago | 2644868 |
15. | ProShare Advisors LLC | 6 months ago | 2611143 |
16. | Fenimore Asset Management Inc | 6 months ago | 2430295 |
17. | Northern Trust Corp | 6 months ago | 2285511 |
18. | Amvescap Plc. | 6 months ago | 1937495 |
19. | Bank of New York Mellon Corp | 6 months ago | 1732459 |
20. | Royal Bank of Canada | 6 months ago | 1715645 |
Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peertrades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).