Interactive Financial Charts Not Available

Brown & Brown (BRO) | Financial Analysis & Statements

Brown & Brown Inc. | Large-cap | Financial Services

$96.66

0.27%

Brown & Brown vs Marsh & McLennan Brown & Brown vs Aon plc Brown & Brown vs Arthur J. Gallagher Brown & Brown vs Willis Towers Watson Brown & Brown vs Erie Indemnity Brown & Brown vs S&P 500 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 1.4B

Gross Profit 702.0M 50.69%

Operating Income 452.0M 32.64%

Net Income 334.0M 24.12%

EPS (Diluted) $1.15

Balance Sheet Metrics

Total Assets 16.8B

Total Liabilities 9.9B

Shareholders Equity 6.8B

Debt to Equity 1.45

Cash Flow Metrics

Operating Cash Flow 366.0M

Free Cash Flow 196.0M

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Brown & Brown Income Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Revenue i	4.7B	4.2B	3.6B	3.0B	2.6B
Cost of Goods Sold i	2.4B	2.2B	1.8B	1.6B	1.4B
Gross Profit i	2.3B	2.0B	1.7B	1.4B	1.2B
Gross Margin % i	48.9%	47.9%	49.0%	46.3%	44.9%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	-	-	-	-	-
Other Operating Expenses i	710.0M	649.9M	596.8M	403.0M	366.0M
Total Operating Expenses i	710.0M	649.9M	596.8M	403.0M	366.0M
Operating Income i	1.4B	1.2B	963.7M	854.7M	668.9M
Operating Margin % i	29.1%	27.5%	27.0%	28.0%	25.7%
Non-Operating Items
Interest Income i	-	-	-	-	-
Interest Expense i	201.0M	197.7M	148.2M	65.0M	59.0M
Other Non-Operating Income	137.0M	186.9M	60.6M	-26.9M	14.2M
Pre-tax Income i	1.3B	1.1B	876.1M	762.8M	624.1M
Income Tax i	301.0M	275.6M	204.3M	175.7M	143.6M
Effective Tax Rate % i	23.1%	24.0%	23.3%	23.0%	23.0%
Net Income i	1.0B	870.5M	671.8M	587.1M	480.5M
Net Margin % i	21.3%	20.7%	18.9%	19.3%	18.4%
Key Metrics
EBITDA i	1.6B	1.4B	1.2B	1.0B	808.2M
EPS (Basic) i	$3.48	$3.07	$2.38	$2.08	$1.70
EPS (Diluted) i	$3.46	$3.05	$2.37	$2.07	$1.69
Basic Shares Outstanding i	282000000	279600000	277521000	276024000	274300000
Diluted Shares Outstanding i	282000000	279600000	277521000	276024000	274300000

Income Statement Trend

Brown & Brown Balance Sheet From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Assets
Current Assets
Cash & Equivalents i	675.0M	700.3M	650.0M	693.2M	817.4M
Short-term Investments i	10.0M	11.0M	12.0M	12.9M	18.3M
Accounts Receivable i	2.4B	914.9M	1.5B	585.7M	1.1B
Inventory i	-	-	-	-	-
Other Current Assets	354.0M	315.0M	202.3M	175.6M	147.7M
Total Current Assets i	6.9B	5.1B	5.0B	3.3B	3.0B
Non-Current Assets
Property, Plant & Equipment i	0	198.8M	214.9M	197.0M	187.0M
Goodwill i	17.8B	16.3B	14.9B	10.6B	9.8B
Intangible Assets i	1.8B	1.6B	1.6B	1.1B	1.0B
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	366.0M	301.8M	230.9M	206.8M	149.6M
Total Non-Current Assets i	10.7B	9.8B	9.0B	6.5B	6.0B
Total Assets i	17.6B	14.9B	14.0B	9.8B	9.0B
Liabilities
Current Liabilities
Accounts Payable i	373.0M	458.9M	286.5M	242.7M	1.4B
Short-term Debt i	272.0M	614.1M	295.6M	85.9M	113.5M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	3.0B	2.8B	2.3B	1.5B	20.3M
Total Current Liabilities i	6.3B	5.0B	4.6B	2.7B	2.4B
Non-Current Liabilities
Long-term Debt i	3.8B	3.4B	3.9B	2.2B	2.2B
Deferred Tax Liabilities i	711.0M	616.2M	584.0M	386.8M	344.2M
Other Non-Current Liabilities	362.0M	326.0M	298.9M	383.9M	314.9M
Total Non-Current Liabilities i	4.9B	4.3B	4.8B	2.9B	2.9B
Total Liabilities i	11.2B	9.3B	9.4B	5.6B	5.2B
Equity
Common Stock i	31.0M	30.4M	30.3M	30.1M	30.0M
Retained Earnings i	6.1B	5.3B	4.6B	4.0B	3.5B
Treasury Stock i	748.0M	748.1M	748.0M	673.9M	591.3M
Other Equity	-	-	-	-	-
Total Shareholders Equity i	6.4B	5.6B	4.6B	4.2B	3.8B
Key Metrics
Total Debt i	4.1B	4.0B	4.2B	2.2B	2.3B
Working Capital i	610.0M	173.0M	399.4M	662.9M	603.9M

Balance Sheet Composition

Brown & Brown Cash Flow Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Operating Activities
Net Income i	1.0B	870.5M	671.8M	587.1M	480.5M
Depreciation & Amortization i	222.0M	206.0M	185.8M	152.9M	134.8M
Stock-Based Compensation i	101.0M	89.4M	66.1M	61.0M	59.7M
Working Capital Changes i	-82.0M	-500.0K	-51.9M	-93.7M	6.4M
Operating Cash Flow i	1.2B	1.2B	849.4M	763.0M	690.7M
Investing Activities
Capital Expenditures i	-82.0M	-68.9M	-52.6M	-45.0M	-70.7M
Acquisitions i	-820.0M	-524.1M	-1.9B	-350.2M	-685.2M
Investment Purchases i	-7.0M	-7.2M	-100.0K	-12.4M	-14.2M
Investment Sales i	11.0M	13.2M	7.4M	10.8M	11.0M
Investing Cash Flow i	-898.0M	-587.0M	-1.9B	-396.8M	-759.1M
Financing Activities
Share Repurchases i	-55.0M	-39.9M	-122.9M	-132.4M	-96.4M
Dividends Paid i	-154.0M	-135.0M	-119.5M	-107.2M	-100.6M
Debt Issuance i	1.1B	420.0M	2.4B	0	950.0M
Debt Repayment i	-1.1B	-570.6M	-411.3M	-73.1M	-405.0M
Financing Cash Flow i	-108.0M	-126.5M	1.7B	-244.1M	574.9M
Free Cash Flow i	1.1B	940.6M	828.8M	763.8M	642.3M
Net Change in Cash i	220.0M	457.7M	624.6M	122.1M	506.5M

Cash Flow Trend

Brown & Brown Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 27.78

Forward P/E 23.57

Price to Book 2.74

Price to Sales 6.42

PEG Ratio -2.27

Profitability Ratios

Profit Margin 20.30%

Operating Margin 29.94%

Return on Equity 11.53%

Return on Assets 4.40%

Financial Health

Current Ratio 2.75

Debt to Equity 66.95

Beta 0.78

Per Share Data

EPS (TTM) $3.47

Book Value per Share $35.13

Revenue per Share $17.39

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
bro	31.8B	27.78	2.74	11.53%	20.30%	66.95
Marsh & McLennan	103.7B	25.32	6.58	28.41%	16.00%	135.27
Aon plc	80.9B	31.65	10.32	37.41%	15.54%	224.73
Arthur J. Gallagher	78.3B	46.27	3.40	9.51%	14.21%	58.01
Willis Towers Watson	32.8B	227.31	4.06	1.67%	1.40%	72.56
Erie Indemnity	19.0B	30.37	8.69	31.14%	15.73%	1.61

Financial data is updated regularly. All figures are in the company's reporting currency.