Data is not available at this time.
Brown & Brown, Inc. operates as a diversified insurance brokerage and risk management firm, serving a broad client base across retail, wholesale, and specialty markets. The company generates revenue primarily through commissions, fees, and advisory services, leveraging its deep industry expertise to tailor solutions for clients in sectors such as healthcare, construction, and transportation. Its decentralized operating model allows regional offices to maintain local relationships while benefiting from corporate-scale resources. Brown & Brown holds a strong market position as the sixth-largest insurance broker in the U.S., competing with giants like Marsh McLennan and Aon through a combination of organic growth and strategic acquisitions. The firm differentiates itself with a client-centric approach, technical specialization, and a culture of entrepreneurial autonomy. Its diversified revenue streams and disciplined capital allocation provide resilience against cyclical industry pressures.
Brown & Brown reported $4.7 billion in revenue for FY 2024, with net income reaching $993 million, reflecting a robust 21.1% net margin. The company's operating cash flow of $1.17 billion underscores strong earnings quality, with minimal capital expenditures indicating an asset-light model. Diluted EPS of $3.46 demonstrates efficient earnings conversion, supported by disciplined cost management and scalable operations across its brokerage segments.
The firm's earnings power is evidenced by consistent cash generation and a capital-efficient structure, with no reported capex in FY 2024. Its decentralized model allows for high incremental margins on revenue growth, while strategic tuck-in acquisitions enhance cross-selling opportunities. The $406 million dividend payout (at $0.55 per share) represents a conservative 41% of net income, preserving capital for growth initiatives.
Brown & Brown maintains $675 million in cash against $4.06 billion of total debt, with leverage moderated by strong cash flows. The debt load supports acquisition-driven growth while remaining within industry norms for insurance brokers. Absence of capex requirements and high recurring revenue provide stability, though interest rate exposure on floating-rate debt warrants monitoring in tightening cycles.
Organic revenue growth has historically tracked mid-single digits, supplemented by accretive M&A. The dividend has grown steadily but remains secondary to reinvestment, with a current yield near 1% (assuming a $55 share price). Share count stability at 282 million indicates disciplined equity management, with excess cash likely directed toward strategic deals rather than buybacks.
At a P/E of ~16x (based on $3.46 EPS), the market prices BRO as a growth-adjusted specialty financial, below pure-play brokers but reflecting its hybrid wholesale/retail mix. Premiums to P&C insurers acknowledge superior returns on tangible equity, while discounts to global brokers account for scale differences. Current multiples imply expectations for sustained mid-teens EPS growth through cycle.
Brown & Brown's regional expertise and acquisition integration capabilities provide durable competitive advantages. Market fragmentation supports continued consolidation opportunities, while rising insurance premiums structurally expand commission pools. Challenges include talent retention in a tight labor market and potential margin compression from increased competition. The outlook remains positive given pricing tailwinds and operational discipline.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |