NYSE:BRO
BROWN & BROWN, INC.
A leading global insurance brokerage firm offering tailored risk management and financial advisory services to diverse client portfolios.
Key Metrics
Investment Thesis
Bull Case
Investors may find value in BRO due to its consistent revenue growth trajectory and expanding market share through strategic acquisitions that enhance scale. The company's diversified business model across multiple geographic regions provides a stable cash flow stream insulated from single-market downturns. Strong free cash flow generation allows for potential future buybacks or dividends, supporting long-term shareholder value creation.
Bear Case
The massive $7.85B in acquisitions raises concerns about integration risks and potential dilution of earnings per share in the near term. High levels of debt, including $6.89B in long-term obligations, increase leverage ratios and limit financial flexibility during economic stressors. Rising operating expenses and the pressure to maintain high commission margins could compress profit margins if market conditions deteriorate.
About BROWN & BROWN, INC.
Brown & Brown, Inc. (NYSE:BRO) serves as a premier insurance and financial services broker based in Jacksonville, Florida, operating across the Americas, Europe, and Asia-Pacific. The company provides comprehensive risk management solutions, including property and casualty insurance, employee benefits, and commercial lines to clients ranging from small businesses to large multinational corporations.
Analysis
Management Discussion
The company demonstrated resilient growth with revenue climbing from $4.26B in 2023 to $5.90B in the latest period, reflecting strong market demand for risk transfer solutions. Net income expanded steadily from $870.5M to $1.07B, indicating improved operational efficiency despite a substantial $7.85B in acquisition activity. Cash flow generation remains robust with operating cash flows of $1.45B, though heavy investing outflows of $-7.91B highlight the capital intensity required for strategic expansion.
Industry Overview
The insurance brokerage industry is characterized by high barriers to entry due to regulatory requirements and the necessity of deep carrier relationships. Market consolidation is accelerating as smaller firms seek scale through M&A, creating opportunities for leaders like Brown & Brown to capture market share. Technological advancements are reshaping the sector, demanding robust digital platforms to meet client expectations for seamless service delivery.
Financial Statements
Income Statement
Balance Sheet
Cash Flow
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | $3.57B | $4.26B | $4.80B | $5.90B |
| Cost of Revenue | $0 | $0 | $0 | $0 |
| Gross Profit | $3.57B | $4.26B | $4.80B | $5.90B |
| Operating Expenses | $2.70B | $3.11B | $3.50B | $4.53B |
| Operating Income | $876.1M | $1.15B | $1.30B | $1.37B |
| Stock-Based Comp | $66.1M | $89.4M | $101.0M | $93.0M |
| Depreciation | $39.2M | $40.0M | $44.0M | $55.0M |
| Non-Operating Income | $0 | $0 | $0 | $0 |
| Interest Expense | $141.2M | $190.0M | — | — |
| Pre-Tax Income | $876.1M | $1.15B | $1.30B | $1.37B |
| Income Tax | $204.3M | $275.6M | $301.0M | $304.0M |
| Continuing Ops | $671.8M | $870.5M | $1.00B | $1.07B |
| Discontinued Ops | $0 | $0 | $0 | $0 |
| Net Income | $671.8M | $870.5M | $1.00B | $1.07B |
| Minority Interest | $0 | $0 | $9.0M | $13.0M |
| Net to Common | $671.8M | $870.5M | $993.0M | $1.05B |
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Current Assets | $5.00B | $5.13B | $6.92B | $8.61B |
| Cash & Equivalents | $650.0M | $700.3M | $675.0M | $1.08B |
| Marketable Securities | $12.0M | $11.0M | $10.0M | — |
| Other Current Assets | $4.33B | $4.42B | $6.24B | $7.54B |
| Long-Term Assets | $8.98B | $9.75B | $10.69B | $21.38B |
| PP&E (Net) | $239.9M | $270.3M | $319.0M | $367.0M |
| Intangibles | $1.60B | $1.62B | $1.81B | $4.91B |
| Goodwill | $6.67B | $7.34B | $7.97B | $15.09B |
| Operating Leases | $214.9M | $198.8M | $200.0M | $269.0M |
| Other LT Assets | $253.3M | $322.8M | $385.0M | $748.0M |
| Total Assets | $13.97B | $14.88B | $17.61B | $29.99B |
| Current Liabilities | $4.60B | $4.96B | $6.31B | $8.29B |
| Accounts Payable | $286.5M | $458.9M | $373.0M | $990.0M |
| Current Debt | $250.6M | $568.7M | $225.0M | $719.0M |
| Current Leases | $45.0M | $45.4M | $47.0M | $62.0M |
| Deferred Revenue | $79.9M | $78.2M | $80.0M | $127.0M |
| Other Current Liab | $3.39B | $3.20B | $4.94B | $5.52B |
| Long-Term Liabilities | $4.77B | $4.35B | $4.86B | $9.12B |
| Long-Term Debt | $3.69B | $3.23B | $3.60B | $6.89B |
| LT Operating Leases | $195.9M | $178.6M | $189.0M | $243.0M |
| Other LT Liab | $598.9M | $338.5M | $809.0M | $1.23B |
| Total Liabilities | $9.37B | $9.30B | $11.18B | $17.42B |
| Shareholders' Equity | $4.61B | $5.58B | $6.44B | $12.57B |
| Retained Earnings | $4.55B | $5.29B | $6.13B | $6.99B |
| AOCI | $-148.4M | $-19.1M | $-109.0M | $210.0M |
| Treasury Stock | $748.0M | $748.1M | $748.0M | $848.0M |
| Total L&E | $13.97B | $14.88B | $17.61B | $29.99B |
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Income (CFO) | $671.8M | $870.5M | $1.00B | $1.07B |
| Non-Cash Adjustments | $-630.6M | $388.4M | $-1.52B | $1.25B |
| Working Capital Changes | $840.2M | $-249.4M | $1.69B | $-864.0M |
| Cash from Operations | $881.4M | $1.01B | $1.17B | $1.45B |
| Capital Expenditures | $52.6M | $68.9M | $82.0M | $68.0M |
| Cash from Investing | $-1.91B | $-587.0M | $-898.0M | $-7.91B |
| Debt Issuances | $2.00B | — | $599.0M | $4.19B |
| Debt Repayments | $61.3M | $250.6M | $719.0M | $225.0M |
| Share Buybacks | $74.1M | $100.0K | — | $100.0M |
| Dividends Paid | $119.5M | $135.0M | $154.0M | $193.0M |
| Cash from Financing | $1.73B | $-186.7M | $-64.0M | $7.71B |
| FX Effect | $-131.2M | $33.9M | $-13.0M | $64.0M |
| Net Change in Cash | $563.0M | $269.7M | $199.0M | $1.31B |
| Beginning Cash | $1.47B | $2.03B | $2.30B | $2.50B |
| Ending Cash | $2.03B | $2.30B | $2.50B | $3.81B |
Frequently Asked Questions
How does BROWN & BROWN, INC. make money?
The company's revenue is primarily driven by its Insurance Brokerage segment, which generates commissions and fees from placing property and casualty business. A significant portion of earnings comes from the Employee Benefits segment, providing retirement planning and group health solutions. Additional streams include Specialty Markets for niche risk coverage and Professional Services offering consulting and analytics to optimize client risk strategies.
What are the main risks for BRO?
Elevated expense ratios driven by significant acquisitions could impact short-term profitability margins if integration costs are not managed effectively. Concentration risk exists as the brokerage model depends heavily on the health of third-party insurance carriers who may tighten underwriting standards or reduce capital availability. Regulatory changes in various jurisdictions could impose new compliance burdens that increase operational costs. Macroeconomic instability affecting interest rates and inflation may alter client demand for coverage and impact fee-based revenue models.
What is BRO's competitive advantage?
Brown & Brown leverages a vast network of carrier relationships to secure competitive pricing and unique capacity for clients. Its proprietary data analytics platforms provide deep insights into market trends, allowing for precise risk assessment and product customization. The firm's strong brand reputation and high retention rates among both brokers and carriers create a durable ecosystem that is difficult for competitors to replicate.
Related Companies
Not financial advice. All content is for informational purposes only. Data may contain errors. Consult a qualified financial advisor before making investment decisions.