$8.1 B

BRO Mkt cap, 15-Feb-2019

$530.9 M

Brown & Brown Revenue Q3, 2018
Brown & Brown Net income (Q3, 2018)106.1 M
Brown & Brown Cash, 30-Sep-2018423 M
Brown & Brown EV7.7 B

Brown & Brown Revenue Breakdown

Embed Graph

Brown & Brown revenue breakdown by business segment: 8.9% from Services, 13.8% from Wholesale Brokerage, 25.4% from National Programs, 51.9% from Retail and 0.1% from Other

Brown & Brown Income Statement

Annual

USDFY, 2013FY, 2014FY, 2015FY, 2016FY, 2017

Revenue

1.4b1.6b1.7b1.8b1.9b

Revenue growth, %

16%5%6%

Sales and marketing expense

683.0m841.4m925.2m994.7m

Operating expense total

1.0b1.3b1.3b1.4b

Depreciation and amortization

85.4m108.3m107.7m108.1m

EBIT

339.7m402.6m

EBIT margin, %

22%24%

Interest expense

16.4m39.2m39.5m38.3m

Pre tax profit

357.6m339.7m402.6m423.5m449.7m

Income tax expense

140.5m132.9m159.2m166.0m50.1m

Net Income

217.1m206.9m243.3m257.5m399.6m

Brown & Brown Balance Sheet

Annual

USDFY, 2013FY, 2014FY, 2015FY, 2016FY, 2017

Cash

203.0m470.0m443.4m515.6m573.4m

Accounts Receivable

Inventories

Current Assets

928.0m1.6b1.5b1.8b2.2b

PP&E

74.7m81.8m77.1m

Goodwill

2.0b2.5b2.6b2.7b2.7b

Total Assets

3.6b5.0b5.0b5.3b5.7b

Accounts Payable

34.2m57.3m63.9m69.6m64.2m

Short-term debt

100.0m45.6m73.1m55.5m120.0m

Current Liabilities

906.9m1.3b1.3b1.4b2.0b

Long-term debt

380.0m1.2b1.1b1.0b

Total Debt

480.0m1.2b1.2b1.1b120.0m

Additional Paid-in Capital

372.0m406.0m426.5m468.4m497.5m

Retained Earnings

1.6b1.8b1.9b2.1b2.5b

Total Equity

2.0b2.1b2.1b2.4b2.6b

Debt to Equity Ratio

0.2 x0.6 x0.5 x0.5 x0 x

Debt to Assets Ratio

0.1 x0.2 x0.2 x0.2 x0 x

Financial Leverage

1.8 x2.3 x2.3 x2.2 x2.2 x

Brown & Brown Cash Flow

Annual

USDFY, 2013FY, 2014FY, 2015FY, 2016FY, 2017

Net Income

217.1m206.9m243.3m257.5m399.6m

Depreciation and Amortization

85.4m20.9m108.3m107.7m108.1m

Accounts Receivable

Inventories

Accounts Payable

63.9m69.6m

Cash From Operating Activities

389.4m385.0m411.8m375.2m442.0m

Cash From Investing Activities

(380.6m)(707.3m)(144.6m)(142.4m)(62.6m)

Long-term Borrowings

(31.9m)(475.0m)(45.6m)(73.1m)(96.7m)

Dividends Paid

(53.5m)(59.3m)(64.1m)(70.3m)(77.7m)

Cash From Financing Activities

(25.6m)589.4m(293.8m)(160.5m)

Brown & Brown Ratios

USDY, 2018

EV/CFO

21.7 x

Financial Leverage

2 x
Report incorrect company information

Brown & Brown Operating Metrics

FY, 2014FY, 2015FY, 2016

Locations

232 236 237

Partners

40 40 40

Programs

40 50 50
Report incorrect company information

Brown & Brown Employee Rating

3.6399 votes
Culture & Values
3.6
Work/Life Balance
3.4
Senior Management
3.3
Salary & Benefits
3.4
Career Opportunities
3.5
Source