NYSE:BRO
Brown & Brown, Inc.
- Stock
Last Close
83.50
06/05 20:00
Market Cap
21.88B
Beta: 0.75
Volume Today
1.05M
Avg: 1.29M
PE Ratio
25.04
PFCF: 33.18
Dividend Yield
0.63%
Payout:11.25%
Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
net income | 217.11M - | 206.90M 4.71% | 243.32M 17.60% | 257.49M 5.82% | 399.63M 55.20% | 344.30M 13.85% | 398.50M 15.74% | 480.50M 20.58% | 587.10M 22.19% | 671.80M 14.43% | 870.50M 29.58% | |
depreciation and amortization | 85.42M - | 103.84M 21.56% | 108.31M 4.31% | 107.67M 0.60% | 108.14M 0.44% | 109.30M 1.07% | 128.70M 17.75% | 134.80M 4.74% | 152.90M 13.43% | 185.80M 21.52% | 206M 10.87% | |
deferred income tax | 32.25M - | 7.37M 77.15% | 22.70M 207.99% | 18.16M 19.97% | -102.18M 662.59% | 14.90M 114.58% | 12.30M 17.45% | 15.90M 29.27% | 33.60M 111.32% | 42.80M 27.38% | 12.50M 70.79% | |
stock based compensation | 22.60M - | 19.36M 14.33% | 15.51M 19.88% | 16.05M 3.47% | 30.63M 90.82% | 33.50M 9.37% | 47M 40.30% | 59.70M 27.02% | 61M 2.18% | 66.10M 8.36% | 89.40M 35.25% | |
change in working capital | 37.41M - | 943K 97.48% | 33.62M 3,464.79% | -24.55M 173.02% | 11.03M 144.95% | 75.20M 581.59% | 101M 34.31% | 38.20M 62.18% | 97.70M 155.76% | -15.90M 116.27% | -25.80M 62.26% | |
accounts receivables | -40.73M - | 1.05M 102.58% | -26.10M 2,586% | -109.67M 320.12% | -443.04M 304.00% | 318.80M 171.96% | -79.90M 125.06% | -120.40M 50.69% | -92.40M 23.26% | -828.80M 796.97% | 599.50M 172.33% | |
inventory | 96.78M - | -67.03M 169.26% | 5.90M 108.80% | 25.73M 336.20% | 377.54M 1,367.49% | -423.49M 212.17% | -13.80M 96.74% | -119.60M 766.67% | -9.40M 92.14% | |||
accounts payables | 66.80M - | 45.11M 32.47% | 34.75M 22.98% | 96.26M 177.02% | 64.18M 33.33% | 163M 153.98% | 166.60M 2.21% | 266.60M 60.02% | 184.90M 30.65% | 124.30M 32.77% | 292.20M 135.08% | |
other working capital | -85.44M - | 21.81M 125.53% | 19.07M 12.56% | -36.87M 293.29% | 12.36M 133.52% | 16.89M 36.70% | 28.10M 66.36% | 11.60M 58.72% | 14.60M 25.86% | 688.60M 4,616.44% | -917.50M 233.24% | |
other non cash items | -5.42M - | 46.61M 960.16% | -11.61M 124.90% | 332K 102.86% | -5.28M 1,690.36% | -9.70M 83.71% | -9.30M 4.12% | -7.50M 19.35% | 15.70M 309.33% | -69.20M 540.76% | -143.10M 106.79% | |
net cash provided by operating activities | 389.37M - | 385.02M 1.12% | 411.85M 6.97% | 375.16M 8.91% | 441.98M 17.81% | 567.50M 28.40% | 678.20M 19.51% | 721.60M 6.40% | 948M 31.37% | 881.40M 7.03% | 1.01B 14.53% | |
investments in property plant and equipment | -16.37M - | -24.92M 52.29% | -18.38M 26.27% | -17.77M 3.32% | -24.19M 36.18% | -41.50M 71.54% | -73.10M 76.14% | -70.70M 3.28% | -45M 36.35% | -52.60M 16.89% | -68.90M 30.99% | |
acquisitions net | -367.71M - | -696.49M 89.41% | -136M 80.47% | -122.62M 9.84% | -41.47M 66.18% | -923.90M 2,127.82% | -353M 61.79% | -694.80M 96.83% | -366.80M 47.21% | -1.93B 425.55% | -524.10M 72.81% | |
purchases of investments | -18.10M - | -17.81M 1.60% | -22.77M 27.81% | -25.87M 13.64% | -10.66M 58.78% | -9.30M 12.80% | -17.50M 88.17% | -14.20M 18.86% | -12.40M 12.68% | -100K 99.19% | -7.20M 7,100% | |
sales maturities of investments | 15.66M - | 18.28M 16.70% | 21.93M 19.97% | 18.89M 13.85% | 9.64M 48.95% | 17.90M 85.61% | 8.40M 53.07% | 11M 30.95% | 10.80M 1.82% | 7.40M 31.48% | 13.20M 78.38% | |
other investing activites | 5.89M - | 13.63M 131.58% | 10.58M 22.41% | 4.96M 53.13% | 4.09M 17.41% | 5M 22.13% | 21.60M 332% | 9.60M 55.56% | 16.70M 73.96% | 60.30M 261.08% | ||
net cash used for investing activites | -380.63M - | -707.31M 85.83% | -144.64M 79.55% | -142.41M 1.54% | -62.59M 56.05% | -951.80M 1,420.69% | -413.60M 56.55% | -759.10M 83.53% | -396.70M 47.74% | -1.91B 382.15% | -587M 69.31% | |
debt repayment | -31.96M - | -805M 2,419.09% | -45.63M 94.33% | -73.13M 60.27% | -96.75M 32.31% | -370M 282.43% | -400M 8.11% | -405M 1.25% | -73.10M 81.95% | -411.30M 462.65% | -150.60M 63.38% | |
common stock issued | 12.45M - | 14.81M 18.99% | 15.89M 7.31% | 15.98M 0.59% | 17.42M 9.00% | 19.50M 11.93% | 25M 28.21% | 980.10M 3,820.40% | 34M 96.53% | 37.60M 10.59% | 39.80M 5.85% | |
common stock repurchased | 60.58M - | -75.03M 223.85% | -163.75M 118.26% | -18.91M 88.45% | -128.64M 580.34% | -91.30M 29.03% | -69.60M 23.77% | -96.40M 38.51% | -132.40M 37.34% | -122.90M 7.18% | -100K 99.92% | |
dividends paid | -53.55M - | -59.33M 10.81% | -64.11M 8.05% | -70.26M 9.60% | -77.71M 10.60% | -84.70M 8.99% | -91.30M 7.79% | -100.60M 10.19% | -107.20M 6.56% | -119.50M 11.47% | -134.90M 12.89% | |
other financing activites | -13.13M - | 1.51B 11,627.76% | -36.25M 102.39% | -14.21M 60.80% | -50.90M 258.26% | 864.30M 1,798.00% | 456.70M 47.16% | -31.70M 106.94% | -70.60M 122.71% | 2.34B 3,416.57% | 59.10M 97.48% | |
net cash used provided by financing activities | -25.61M - | 589.39M 2,401.32% | -293.84M 149.85% | -160.52M 45.37% | -336.58M 109.68% | 337.80M 200.36% | -79.20M 123.45% | 346.40M 537.37% | -349.30M 200.84% | 1.73B 593.96% | -186.70M 110.82% | |
effect of forex changes on cash | 8K - | -3.60M - | -131.20M 3,544.44% | 33.90M 125.84% | ||||||||
net change in cash | -16.87M - | 267.10M 1,683.35% | -26.63M 109.97% | 72.23M 371.24% | 42.80M 40.73% | -46.50M 208.63% | 185.40M 498.71% | 308.90M 66.61% | 198.40M 35.77% | 562.90M 183.72% | 269.70M 52.09% | |
cash at beginning of period | 219.82M - | 202.95M 7.67% | 470.05M 131.61% | 443.42M 5.66% | 781.28M 76.19% | 824.10M 5.48% | 777.60M 5.64% | 963M 23.84% | 1.27B 32.08% | 1.47B 15.60% | 2.03B 38.28% | |
cash at end of period | 202.95M - | 470.05M 131.61% | 443.42M 5.66% | 515.65M 16.29% | 824.09M 59.82% | 777.60M 5.64% | 963M 23.84% | 1.27B 32.08% | 1.47B 15.60% | 2.03B 38.28% | 2.30B 13.26% | |
operating cash flow | 389.37M - | 385.02M 1.12% | 411.85M 6.97% | 375.16M 8.91% | 441.98M 17.81% | 567.50M 28.40% | 678.20M 19.51% | 721.60M 6.40% | 948M 31.37% | 881.40M 7.03% | 1.01B 14.53% | |
capital expenditure | -16.37M - | -24.92M 52.29% | -18.38M 26.27% | -17.77M 3.32% | -24.19M 36.18% | -41.50M 71.54% | -73.10M 76.14% | -70.70M 3.28% | -45M 36.35% | -52.60M 16.89% | -68.90M 30.99% | |
free cash flow | 373.01M - | 360.10M 3.46% | 393.47M 9.27% | 357.39M 9.17% | 417.78M 16.90% | 526M 25.90% | 605.10M 15.04% | 650.90M 7.57% | 903M 38.73% | 828.80M 8.22% | 940.60M 13.49% |
All numbers in USD (except ratios and percentages)