BRO - Brown & Brown, Inc.
NYSE
->
Financial Services
->
Insurance Brokers
Daytona Beach,
United States
Type: Equity
BRO price evolution
BRO
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $1107 | $581 | $700.3 | |
| Short term investments | $9 | $10 | $11 | |
| Net receivables | $3914 | $2788 | $2558 | $2501 |
| Inventory | ||||
| Total current assets | $7479 | $6089 | $5005 | $5129.9 |
| Long term investments | $22 | $21 | $21 | |
| Property, plant & equipment | $501 | $482 | $469 | $469.1 |
| Goodwill & intangible assets | $8996 | $8978 | $8961.6 | |
| Total noncurrent assets | $9855 | $9801 | $9753.5 | |
| Total investments | $31 | $31 | $32 | |
| Total assets | $17525 | $15944 | $14806 | $14883.4 |
| Current liabilities | ||||
| Accounts payable | $329 | $313 | $322 | $458.9 |
| Deferred revenue | $603 | $488 | $462.4 | |
| Short long term debt | $725 | $875 | $568.7 | |
| Total current liabilities | $6525 | $5391 | $4880 | $4956.9 |
| Long term debt | $3367 | $3571 | $3187 | $3405.5 |
| Total noncurrent liabilities | $4516 | $4139 | $4347.7 | |
| Total debt | $4296 | $4062 | $3974.2 | |
| Total liabilities | $11061 | $9907 | $9019 | $9304.6 |
| Shareholders' equity | ||||
| Retained earnings | $5961 | $5764 | $5544 | $5288.5 |
| Other shareholder equity | $125 | -$47 | -$51 | -$19.1 |
| Total shareholder equity | $6026 | $5778 | $5578.8 | |
| (in millions $) | 31 Jan 2024 | 31 Jan 2023 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Current assets | ||||
| Cash | $700.3 | $650 | $1470.26 | $1271.91 |
| Short term investments | $11 | $12 | $12.89 | $18.33 |
| Net receivables | $2501 | $2355.3 | $1671.52 | $1520.33 |
| Inventory | ||||
| Total current assets | $5129.9 | $4996 | $3330.28 | $2958.25 |
| Long term investments | $21 | $22.4 | $30.97 | $24.97 |
| Property, plant & equipment | $469.1 | $454.8 | $409.07 | $388.11 |
| Goodwill & intangible assets | $8961.6 | $8269.4 | $5818.29 | $5445.58 |
| Total noncurrent assets | $9753.5 | $8977.5 | $6465.16 | $6008.24 |
| Total investments | $32 | $34.4 | $43.86 | $43.3 |
| Total assets | $14883.4 | $13973.5 | $9795.44 | $8966.49 |
| Current liabilities | ||||
| Accounts payable | $458.9 | $286.5 | $1590.93 | $1389.03 |
| Deferred revenue | $462.4 | $412.3 | $392.22 | $377.62 |
| Short long term debt | $568.7 | $250.6 | $42.5 | $70 |
| Total current liabilities | $4956.9 | $4596.6 | $2667.37 | $2354.35 |
| Long term debt | $3405.5 | $3691.5 | $2160.41 | $2198.84 |
| Total noncurrent liabilities | $4347.7 | $4770.3 | $2931.18 | $2857.92 |
| Total debt | $3974.2 | $4138 | $2202.91 | $2268.84 |
| Total liabilities | $9304.6 | $9366.9 | $5598.55 | $5212.27 |
| Shareholders' equity | ||||
| Retained earnings | $5288.5 | $4553 | $4000.68 | $3520.68 |
| Other shareholder equity | -$19.1 | -$148.4 | -$9.41 | -$0.34 |
| Total shareholder equity | $5578.8 | $4606.6 | $4196.89 | $3754.22 |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Jan 2024 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $1186 | $1178 | $1258 | |
| Cost of revenue | ||||
| Gross Profit | $1178 | $1258 | ||
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $758 | $792 | ||
| Total operating expenses | $828 | $782 | $846 | |
| Operating income | $396 | $412 | ||
| Income from continuing operations | ||||
| EBIT | $393 | $412 | ||
| Income tax expense | $78 | $87 | $71 | |
| Interest expense | -$50 | $49 | $48 | |
| Net income | ||||
| Net income | $231 | $257 | $293 | |
| Income (for common shares) | $257 | $293 | ||
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Jan 2022 | 31 Dec 2020 |
|---|---|---|---|---|
| Revenue | ||||
| Total revenue | $4257.1 | $3573.4 | $2613.38 | |
| Cost of revenue | ||||
| Gross Profit | $4257.1 | $3573.4 | $2613.38 | |
| Operating activities | ||||
| Research & development | ||||
| Selling, general & administrative | $2836.5 | $2413.7 | $1802.35 | |
| Total operating expenses | $2899.2 | $2595 | $1934.76 | |
| Operating income | $1357.9 | $978.4 | $678.61 | |
| Income from continuing operations | ||||
| EBIT | $1336.1 | $1017.3 | $683.07 | |
| Income tax expense | $275.6 | $204.3 | $143.62 | |
| Interest expense | $190 | $141.2 | $58.97 | |
| Net income | ||||
| Net income | $870.5 | $671.8 | $480.48 | |
| Income (for common shares) | $870.5 | $671.8 | $480.48 | |
| (in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
|---|---|---|---|---|
| Net income | $257 | $293 | $268.7 | |
| Operating activities | ||||
| Depreciation | $53 | $54 | $51.8 | |
| Business acquisitions & disposals | -$22 | -$76 | -$467.4 | |
| Stock-based compensation | $23 | $29 | $22.4 | |
| Total cash flows from operations | $360 | $13 | $305.4 | |
| Investing activities | ||||
| Capital expenditures | $32 | -$13 | $67.5 | |
| Investments | $1 | $1 | $6.2 | |
| Total cash flows from investing | -$119 | $11 | -$88 | -$393.7 |
| Financing activities | ||||
| Dividends paid | -$111 | -$37 | -$38 | -$37.1 |
| Sale and purchase of stock | -$0.8 | |||
| Net borrowings | $237 | $87 | $87.5 | |
| Total cash flows from financing | -$341 | $442 | -$67 | $88.4 |
| Effect of exchange rate | $45 | $11 | -$11 | $31.9 |
| Change in cash and equivalents | $398 | $824 | -$153 | $32 |
| (in millions $) | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 | 31 Dec 2020 |
|---|---|---|---|---|
| Net income | $870.5 | $671.8 | $587.1 | $480.48 |
| Operating activities | ||||
| Depreciation | $206 | $185.8 | $152.9 | $134.8 |
| Business acquisitions & disposals | -$630.7 | -$1927.7 | -$366.78 | -$694.84 |
| Stock-based compensation | $89.4 | $66.1 | $61.02 | $59.75 |
| Total cash flows from operations | $1009.5 | $881.4 | $942.47 | $721.65 |
| Investing activities | ||||
| Capital expenditures | $37.7 | $7.8 | -$28.31 | -$61.09 |
| Investments | $6 | $7.3 | -$1.59 | -$3.14 |
| Total cash flows from investing | -$587 | -$1912.6 | -$396.68 | -$759.07 |
| Financing activities | ||||
| Dividends paid | -$135 | -$119.5 | -$107.23 | -$100.59 |
| Sale and purchase of stock | $39.7 | -$36.5 | -$98.32 | -$66.31 |
| Net borrowings | -$150.6 | $1938.7 | -$73.13 | $545 |
| Total cash flows from financing | -$186.7 | $1725.4 | -$343.88 | $346.36 |
| Effect of exchange rate | $33.9 | -$131.2 | -$3.57 | |
| Change in cash and equivalents | $269.7 | $563 | $198.34 | $308.94 |
News
Fundamentals
| Market cap | $22.81B |
|---|---|
| Enterprise value | N/A |
| Shares outstanding | 286.00M |
| Revenue | N/A |
|---|---|
| EBITDA | N/A |
| EBIT | N/A |
| Net Income | N/A |
| Revenue Q/Q | 11.08% |
| Revenue Y/Y | N/A |
| P/E ratio | N/A |
|---|---|
| EV/Sales | N/A |
| EV/EBITDA | N/A |
| EV/EBIT | N/A |
| P/S ratio | N/A |
| P/B ratio | N/A |
| Book/Share | N/A |
| Cash/Share | N/A |
| EPS | N/A |
|---|---|
| ROA | N/A |
| ROE | N/A |
| Debt/Equity | 1.67 |
|---|---|
| Net debt/EBITDA | N/A |
| Current ratio | 1.15 |
| Quick ratio | N/A |