Brown & Brown, Inc.
Brown & Brown, Inc. markets and sells insurance products and services in the United States, Bermuda, Canada, Ireland, the United Kingdom, and the Cayman Islands. It operates through four segments: Retail, National Programs, Wholesale Brokerage, and Servi…
Insurance - Brokers
US, Daytona Beach [HQ]
BRO/Financial Reporting
Income Statements
15 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 967.00 | 973.00 | 1,013.00 | 1,200.00 | 1,355.00 | 1,567.00 | 1,657.00 | 1,762.00 | 1,857.00 | 2,009.00 | 2,384.00 | 2,606.00 | 3,047.00 | 3,573.00 | 4,257.00 | |
|
EPS
|
0.54 | 0.57 | 0.57 | 0.64 | 0.75 | 0.72 | 0.86 | 0.92 | 1.43 | 1.27 | 1.42 | 1.70 | 2.08 | 2.38 | 3.07 | |
| Diluted in mil. | 0.54 | 0.56 | 0.56 | 0.63 | 0.74 | 0.71 | 0.85 | 0.91 | 1.41 | 1.25 | 1.40 | 1.69 | 2.07 | 2.37 | 3.05 | |
|
Profit
|
339.00 | 349.00 | 360.00 | 591.00 | 672.00 | 775.00 | 815.00 | 837.00 | 862.00 | 941.00 | 1,076.00 | 1,169.00 | 1,410.00 | 1,756.00 | 4,051.00 | |
| Gross Margin | 35.11 | 35.93 | 35.60 | 49.29 | 49.61 | 49.49 | 49.22 | 47.52 | 46.44 | 46.82 | 45.14 | 44.88 | 46.29 | 49.15 | 95.16 | |
| Pre Tax | 254.00 | 266.00 | 270.00 | 304.00 | 357.00 | 339.00 | 402.00 | 423.00 | 449.00 | 462.00 | 525.00 | 624.00 | 762.00 | 876.00 | 1,146.00 | |
| Profit Margin | 26.32 | 27.33 | 26.69 | 25.40 | 26.38 | 21.68 | 24.31 | 24.02 | 24.21 | 23.01 | 22.05 | 23.95 | 25.03 | 24.52 | 26.92 | |
| ETR | 39.83 | 39.21 | 39.38 | 39.62 | 39.29 | 39.10 | 39.52 | 39.20 | 11.14 | 25.56 | 24.23 | 23.01 | 23.03 | 23.32 | 24.05 | |
| Net | 153.00 | 161.00 | 163.00 | 184.00 | 217.00 | 207.00 | 243.00 | 257.00 | 399.00 | 344.00 | 398.00 | 480.00 | 587.00 | 671.00 | 870.00 | |
| Profit Margin | 15.84 | 16.62 | 16.18 | 15.34 | 16.02 | 13.21 | 14.70 | 14.61 | 21.52 | 17.13 | 16.71 | 18.44 | 19.26 | 18.80 | 20.45 | |
| EBITDA | 332.00 | 344.00 | 351.00 | 399.00 | 461.00 | 528.00 | 551.00 | 577.00 | 601.00 | 610.00 | 701.00 | 808.00 | 1,010.00 | 1,159.00 | 1,420.00 | |
| EBITDA Margin | 34.35 | 35.40 | 34.71 | 33.32 | 34.04 | 33.74 | 33.30 | 32.74 | 32.39 | 30.37 | 29.40 | 31.01 | 33.16 | 32.45 | 33.37 | |
| Operating Income | 269.00 | 278.00 | 282.00 | 311.00 | 368.00 | 417.00 | 440.00 | 467.00 | 471.00 | 499.00 | 572.00 | 673.00 | 857.00 | 973.00 | 1,214.00 | |
| Operating Margin | 27.83 | 28.65 | 27.87 | 25.95 | 27.21 | 26.61 | 26.59 | 26.49 | 25.36 | 24.85 | 24.00 | 25.84 | 28.14 | 27.25 | 28.53 | |
| Interest Income | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 57.00 | 56.00 | 63.00 | 134.00 | - - | |
| Loss | -698.00 | -692.00 | -728.00 | -879.00 | -986.00 | -1,150.00 | -1,216.00 | -1,295.00 | -1,386.00 | -1,510.00 | -1,814.00 | -1,937.00 | -2,192.00 | -2,599.00 | -3,042.00 | |
| Cost of Revenue | -628.00 | -623.00 | -652.00 | -608.00 | -683.00 | -791.00 | -841.00 | -925.00 | -994.00 | -1,068.00 | -1,308.00 | -1,436.00 | -1,636.00 | -1,816.00 | -206.00 | |
|
Operating Expenses
|
-698.00 | -692.00 | -728.00 | -879.00 | -303.00 | -358.00 | -374.00 | -370.00 | -391.00 | -441.00 | -505.00 | -500.00 | -555.00 | -782.00 | -2,836.00 | |
| R&D | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| G&A | -492.00 | -494.00 | -519.00 | -624.00 | -22.00 | -19.00 | -15.00 | - - | - - | - - | - - | - - | - - | - - | - - | |
| SG&A | -492.00 | -494.00 | -519.00 | -624.00 | -22.00 | -19.00 | -15.00 | - - | - - | - - | - - | - - | - - | - - | - - | |
| S&M | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Depreciation and Amortization | -63.00 | -64.00 | -67.00 | -78.00 | -85.00 | -103.00 | -108.00 | -107.00 | -108.00 | -109.00 | -128.00 | -134.00 | -152.00 | -185.00 | -206.00 | |
| Interest Expenses | -14.00 | -14.00 | -14.00 | -16.00 | -16.00 | -28.00 | -39.00 | -39.00 | -38.00 | -40.00 | -63.00 | -59.00 | -65.00 | -141.00 | -190.00 | |
| Other Expenses | -254.00 | -1.00 | -2.00 | -9.00 | -5.00 | -49.00 | -1.00 | -4.00 | -17.00 | -3.00 | -46.00 | -49.00 | -94.00 | -97.00 | -68.00 | |
|
WA Shares Outstanding
|
274.00 | 275.00 | 277.00 | 278.00 | 282.00 | 281.00 | 275.00 | 272.00 | 272.00 | 270.00 | 272.00 | 274.00 | 276.00 | 277.00 | 279.00 | |
| Diluted | 275.00 | 278.00 | 280.00 | 284.00 | 285.00 | 285.00 | 280.00 | 275.00 | 277.00 | 275.00 | 274.00 | 275.00 | 277.00 | 278.00 | 280.00 |