Income Statement

Revenue

+65%

+126%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	5	5	4	5	4	4	4	4	3	3	5	7	10	13	14	14	14	14	14	13	13	14	14	14	14	14	14	15	15	15	15	15	15	15	15	14	14	14	14	14	15	15	15	16	16	16	16	16	17	20	23	28	34	37	39	39	39	39	39	39	39	39	39	38	38	38	38	41	46	52	60	64	64	61	58	59	60	63	65	65	67	87	112	141	170	182	188	190	191	192	195	193	191	193	243	297
Revenue	387 N/A	412 +6%	432 +5%	456 +5%	489 +7%	512 +5%	535 +4%	551 +3%	572 +4%	592 +4%	619 +5%	647 +5%	684 +6%	722 +6%	752 +4%	786 +4%	814 +4%	839 +3%	860 +3%	878 +2%	906 +3%	932 +3%	957 +3%	960 +0%	958 0%	953 -1%	963 +1%	978 +2%	984 +1%	989 +0%	986 0%	968 -2%	957 -1%	954 0%	958 +0%	973 +2%	983 +1%	987 +0%	999 +1%	1 014 +1%	1 054 +4%	1 098 +4%	1 141 +4%	1 200 +5%	1 233 +3%	1 267 +3%	1 323 +4%	1 363 +3%	1 392 +2%	1 464 +5%	1 526 +4%	1 575 +3%	1 617 +3%	1 638 +1%	1 649 +1%	1 661 +1%	1 680 +1%	1 707 +2%	1 738 +2%	1 767 +2%	1 808 +2%	1 827 +1%	1 841 +1%	1 881 +2%	1 918 +2%	1 925 +0%	1 980 +3%	2 014 +2%	2 132 +6%	2 234 +5%	2 322 +4%	2 392 +3%	2 471 +3%	2 495 +1%	2 550 +2%	2 613 +2%	2 730 +4%	2 859 +5%	2 955 +3%	3 051 +3%	3 141 +3%	3 253 +4%	3 410 +5%	3 573 +5%	3 785 +6%	3 992 +5%	4 132 +4%	4 257 +3%	4 399 +3%	4 530 +3%	4 648 +3%	4 805 +3%	4 951 +3%	5 058 +2%	5 478 +8%	5 902 +8%
Operating Income
Operating Expenses	(279)	(290)	(299)	(316)	(335)	(349)	(364)	(371)	(382)	(394)	(413)	(433)	(456)	(483)	(504)	(527)	(545)	(559)	(571)	(585)	(596)	(608)	(623)	(634)	(646)	(659)	(677)	(690)	(702)	(707)	(703)	(699)	(694)	(691)	(689)	(695)	(700)	(708)	(722)	(731)	(765)	(801)	(834)	(878)	(892)	(910)	(953)	(987)	(1 023)	(1 077)	(1 118)	(1 150)	(1 183)	(1 203)	(1 212)	(1 216)	(1 231)	(1 247)	(1 269)	(1 296)	(1 322)	(1 340)	(1 353)	(1 386)	(1 419)	(1 438)	(1 472)	(1 510)	(1 591)	(1 668)	(1 749)	(1 814)	(1 849)	(1 865)	(1 893)	(1 937)	(2 009)	(2 084)	(2 131)	(2 193)	(2 257)	(2 335)	(2 495)	(2 600)	(2 758)	(2 893)	(2 949)	(3 043)	(3 106)	(3 175)	(3 252)	(3 338)	(3 426)	(3 525)	(3 881)	(4 207)
Selling, General & Administrative	(198)	(208)	(215)	(229)	(241)	(252)	(264)	(271)	(279)	(289)	(301)	(317)	(331)	(349)	(364)	(378)	(390)	(400)	(407)	(410)	(420)	(429)	(439)	(450)	(461)	(469)	(481)	(493)	(499)	(501)	(498)	(492)	(487)	(486)	(488)	(495)	(500)	(505)	(512)	(520)	(544)	(570)	(594)	(624)	(634)	(647)	(681)	(706)	(734)	(769)	(790)	(811)	(831)	(846)	(854)	(857)	(869)	(883)	(904)	(925)	(947)	(960)	(969)	(995)	(1 020)	(1 027)	(1 049)	(1 069)	(1 131)	(1 189)	(1 252)	(1 308)	(1 325)	(1 362)	(1 394)	(1 436)	(1 516)	(1 565)	(1 598)	(1 637)	(1 666)	(1 683)	(1 758)	(1 817)	(1 929)	(2 047)	(2 109)	(2 187)	(2 247)	(2 301)	(2 377)	(2 406)	(2 458)	(2 513)	(2 699)	(2 935)
Depreciation & Amortization	(22)	(22)	(21)	(21)	(23)	(24)	(25)	(26)	(26)	(28)	(29)	(31)	(34)	(37)	(40)	(43)	(45)	(46)	(47)	(48)	(49)	(50)	(52)	(53)	(55)	(56)	(59)	(60)	(61)	(62)	(63)	(63)	(63)	(63)	(63)	(64)	(65)	(66)	(67)	(67)	(70)	(73)	(76)	(79)	(80)	(81)	(83)	(85)	(88)	(93)	(98)	(104)	(108)	(109)	(109)	(108)	(108)	(109)	(108)	(108)	(108)	(108)	(108)	(108)	(107)	(106)	(106)	(109)	(116)	(121)	(126)	(129)	(129)	(130)	(132)	(135)	(139)	(145)	(150)	(153)	(155)	(159)	(175)	(186)	(198)	(207)	(204)	(206)	(209)	(212)	(217)	(222)	(233)	(239)	(290)	(367)
Other Operating Expenses	(58)	(61)	(63)	(67)	(71)	(74)	(75)	(75)	(77)	(77)	(82)	(85)	(91)	(97)	(100)	(106)	(109)	(114)	(117)	(126)	(127)	(129)	(132)	(131)	(131)	(133)	(137)	(137)	(142)	(143)	(142)	(143)	(144)	(142)	(138)	(136)	(136)	(137)	(144)	(144)	(151)	(159)	(164)	(174)	(177)	(183)	(189)	(196)	(202)	(215)	(230)	(235)	(244)	(248)	(249)	(251)	(254)	(255)	(257)	(263)	(266)	(271)	(276)	(283)	(293)	(305)	(317)	(332)	(345)	(359)	(372)	(377)	(395)	(373)	(368)	(366)	(353)	(374)	(384)	(403)	(435)	(493)	(562)	(597)	(631)	(639)	(637)	(650)	(650)	(661)	(659)	(710)	(735)	(773)	(892)	(905)
Operating Income	108 N/A	122 +13%	133 +9%	139 +5%	154 +11%	163 +6%	171 +5%	180 +5%	190 +6%	198 +4%	206 +4%	214 +4%	228 +7%	239 +5%	248 +4%	259 +4%	270 +4%	280 +4%	289 +3%	293 +1%	310 +6%	324 +4%	334 +3%	325 -3%	312 -4%	294 -6%	286 -3%	287 +0%	282 -2%	282 +0%	282 +0%	269 -5%	263 -3%	263 +0%	269 +2%	279 +4%	283 +1%	279 -2%	277 0%	282 +2%	289 +2%	297 +3%	308 +4%	322 +5%	341 +6%	357 +5%	370 +3%	377 +2%	369 -2%	387 +5%	408 +6%	425 +4%	433 +2%	435 +0%	437 +1%	444 +2%	449 +1%	461 +3%	468 +2%	471 +1%	486 +3%	487 +0%	488 +0%	495 +2%	499 +1%	486 -2%	508 +4%	504 -1%	541 +7%	566 +5%	573 +1%	578 +1%	622 +8%	630 +1%	657 +4%	676 +3%	721 +7%	775 +7%	824 +6%	859 +4%	884 +3%	918 +4%	915 0%	974 +6%	1 027 +5%	1 100 +7%	1 184 +8%	1 215 +3%	1 294 +7%	1 355 +5%	1 396 +3%	1 467 +5%	1 525 +4%	1 533 +1%	1 597 +4%	1 695 +6%
Pre-Tax Income
Interest Income Expense	(5)	(5)	(4)	(5)	(4)	(4)	(4)	(4)	(3)	(3)	(5)	(7)	(10)	(13)	(14)	(14)	(14)	(14)	(14)	(13)	(13)	(14)	(14)	(14)	(14)	(14)	(14)	(15)	(15)	(15)	(15)	(15)	(15)	(15)	(15)	(14)	(14)	(14)	(14)	(14)	(15)	(15)	(15)	(16)	(16)	(16)	(16)	(16)	(17)	(20)	(23)	(28)	(34)	(37)	(39)	(39)	(39)	(39)	(39)	(39)	(39)	(39)	(39)	(38)	(38)	(38)	(38)	(41)	(46)	(52)	(60)	(64)	(64)	(61)	(58)	(59)	(60)	(63)	(65)	(65)	(67)	(87)	(112)	(141)	(170)	(182)	(188)	(190)	(191)	(192)	(195)	(193)	(191)	(193)	(243)	(297)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	2	1	(1)	(0)	2	2	5	3	(1)	(3)	(5)	(3)	(3)	(7)	(7)	(8)	(9)	(5)	(5)	(6)	(3)	(1)	(5)	(8)	(9)	(14)	(16)	(11)	(9)	(8)	(2)	(3)	(3)	(2)	2	6	1	14	10	(11)	4	(6)	(3)	(11)	(40)	(38)	(37)	13	39	38	33	(24)	(22)	(22)	(21)	17	(2)	0	(10)	(29)	(25)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(47)	(47)	(47)	(46)	1	2	3	2	1	(1)	(1)	0	2	4	5	2	2	(1)	0	5	10	11	10	7	2	2	6	5	10	10	6	6	5	10	10	13	143	136	166	164	31	31	0	0	(2)
Pre-Tax Income	102 N/A	117 +14%	129 +10%	135 +5%	150 +11%	159 +6%	167 +5%	176 +6%	187 +6%	195 +4%	201 +3%	207 +3%	218 +5%	226 +4%	233 +3%	244 +5%	255 +4%	266 +4%	275 +4%	280 +2%	297 +6%	310 +5%	320 +3%	312 -3%	298 -4%	280 -6%	272 -3%	272 +0%	267 -2%	268 +0%	268 +0%	255 -5%	249 -2%	250 +0%	255 +2%	266 +4%	270 +1%	263 -2%	263 0%	271 +3%	277 +2%	286 +3%	295 +3%	305 +3%	322 +5%	337 +5%	350 +4%	358 +2%	345 -4%	361 +5%	378 +5%	340 -10%	347 +2%	346 0%	346 +0%	403 +16%	411 +2%	419 +2%	424 +1%	423 0%	432 +2%	431 0%	438 +2%	450 +3%	457 +2%	450 -2%	468 +4%	462 -1%	493 +7%	515 +5%	524 +2%	526 +0%	583 +11%	589 +1%	595 +1%	624 +5%	658 +5%	715 +9%	753 +5%	763 +1%	789 +3%	801 +2%	823 +3%	876 +7%	905 +3%	961 +6%	985 +3%	1 146 +16%	1 216 +6%	1 307 +8%	1 382 +6%	1 303 -6%	1 365 +5%	1 330 -3%	1 324 0%	1 371 +4%
Net Income
Tax Provision	(39)	(45)	(50)	(49)	(55)	(58)	(60)	(66)	(71)	(74)	(77)	(78)	(83)	(86)	(88)	(94)	(97)	(101)	(105)	(108)	(115)	(121)	(125)	(121)	(115)	(109)	(106)	(106)	(105)	(105)	(105)	(101)	(99)	(100)	(102)	(104)	(106)	(103)	(103)	(107)	(110)	(114)	(117)	(121)	(127)	(132)	(138)	(140)	(136)	(141)	(148)	(133)	(135)	(135)	(136)	(159)	(163)	(166)	(166)	(166)	(166)	(165)	(169)	(171)	(158)	(143)	(131)	(118)	(125)	(129)	(129)	(127)	(146)	(147)	(136)	(144)	(130)	(145)	(170)	(176)	(181)	(188)	(194)	(204)	(218)	(229)	(238)	(276)	(288)	(311)	(322)	(301)	(322)	(312)	(316)	(304)
Income from Continuing Operations	63	72	79	85	95	101	107	110	116	120	124	129	136	140	145	151	158	165	170	172	182	190	196	191	183	171	166	166	162	163	163	153	149	150	153	162	164	160	160	164	167	173	178	184	195	204	213	217	209	219	230	207	211	211	210	243	248	254	258	257	266	265	270	279	299	307	337	344	367	386	395	399	437	441	460	480	528	570	583	587	608	614	628	672	687	732	747	871	928	997	1 060	1 002	1 043	1 018	1 008	1 067
Income to Minority Interest	(2)	(2)	(2)	(2)	(2)	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	(7)	(9)	(11)	(12)	(9)	(13)
Net Income (Common)	61 N/A	70 +15%	77 +10%	83 +8%	93 +12%	100 +7%	106 +6%	110 +4%	116 +5%	120 +4%	124 +3%	129 +4%	136 +5%	140 +4%	145 +3%	151 +4%	158 +5%	165 +5%	170 +3%	172 +1%	182 +6%	190 +4%	196 +3%	184 -6%	183 -1%	171 -6%	166 -3%	161 -3%	161 +0%	160 -1%	159 -1%	148 -7%	145 -3%	145 +0%	148 +2%	157 +6%	159 +1%	155 -3%	155 0%	159 +3%	162 +2%	167 +3%	173 +3%	179 +4%	190 +6%	199 +5%	207 +4%	212 +2%	204 -4%	213 +5%	224 +5%	202 -10%	208 +3%	208 +0%	209 +0%	238 +14%	246 +3%	249 +1%	251 +1%	251 0%	259 +3%	259 +0%	263 +2%	390 +48%	410 +5%	418 +2%	448 +7%	336 -25%	358 +6%	375 +5%	383 +2%	386 +1%	422 +9%	426 +1%	445 +4%	465 +5%	513 +10%	556 +8%	569 +2%	574 +1%	595 +4%	601 +1%	616 +2%	659 +7%	675 +2%	720 +7%	735 +2%	857 +17%	915 +7%	981 +7%	1 039 +6%	981 -6%	1 019 +4%	993 -3%	987 -1%	1 043 +6%
EPS (Diluted)	0.24 N/A	0.27 +13%	0.29 +7%	0.31 +7%	0.34 +10%	0.36 +6%	0.38 +6%	0.4 +5%	0.41 +2%	0.43 +5%	0.45 +5%	0.46 +2%	0.49 +7%	0.5 +2%	0.51 +2%	0.54 +6%	0.56 +4%	0.59 +5%	0.61 +3%	0.61 N/A	0.64 +5%	0.66 +3%	0.68 +3%	0.68 N/A	0.64 -6%	0.6 -6%	0.59 -2%	0.59 N/A	0.58 -2%	0.58 N/A	0.57 -2%	0.54 -5%	0.52 -4%	0.52 N/A	0.53 +2%	0.56 +6%	0.56 N/A	0.55 -2%	0.55 N/A	0.57 +4%	0.58 +2%	0.6 +3%	0.62 +3%	0.63 +2%	0.68 +8%	0.71 +4%	0.74 +4%	0.74 N/A	0.72 -3%	0.75 +4%	0.78 +4%	0.71 -9%	0.72 +1%	0.73 +1%	0.74 +1%	0.85 +15%	0.88 +4%	0.89 +1%	0.9 +1%	0.91 +1%	0.93 +2%	1.85 +99%	1.89 +2%	1.39 -26%	1.48 +6%	1.5 +1%	1.62 +8%	1.22 -25%	1.3 +7%	1.36 +5%	1.39 +2%	1.4 +1%	1.54 +10%	1.51 -2%	1.61 +7%	1.69 +5%	1.84 +9%	2 +9%	2.05 +2%	2.07 +1%	2.14 +3%	2.16 +1%	2.21 +2%	2.37 +7%	2.42 +2%	2.58 +7%	2.63 +2%	3.05 +16%	3.25 +7%	3.48 +7%	3.67 +5%	3.45 -6%	3.58 +4%	3.38 -6%	2.97 -12%	3.33 +12%

Income Statement Balance Sheet Cash Flow Statement

Brown & Brown Inc
NYSE:BRO

Income Statement

Earnings Waterfall
Brown & Brown Inc

Income Statement
Brown & Brown Inc

See Also

Company

Help

Tools

Stocks

Brown & Brown Inc NYSE:BRO

Income Statement

Earnings Waterfall Brown & Brown Inc

Income Statement Brown & Brown Inc

See Also

Company

Help

Tools

Stocks

Brown & Brown Inc
NYSE:BRO

Earnings Waterfall
Brown & Brown Inc

Income Statement
Brown & Brown Inc