Brown & Brown, Inc.

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna



index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
Rok finansowy 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 176 210 365 456 551 647 782 878 960 978 968 973 1,014 1,200 1,356 1,568 1,657 1,763 1,857 2,010 2,385 2,606 3,048 3,573 4,257 4,705
Przychód Δ r/r 0.0% 18.9% 74.1% 24.9% 20.9% 17.4% 20.9% 12.3% 9.3% 1.9% -1.0% 0.6% 4.1% 18.4% 13.0% 15.6% 5.7% 6.4% 5.4% 8.2% 18.6% 9.3% 16.9% 17.3% 19.1% 10.5%
Marża brutto 100.0% 100.0% 100.0% 100.0% 100.0% 38.3% 52.1% 39.5% 40.0% 36.3% 35.1% 35.9% 35.6% 49.3% 49.6% 49.5% 49.2% 47.5% 46.4% 46.8% 45.1% 44.9% 46.3% 49.2% 95.2% 48.9%
EBIT (mln) -132 -155 -269 -316 -371 -433 259 -585 -634 -690 269 279 282 311 369 417 441 467 471 499 572 673 858 974 1,215 1,367
EBIT Δ r/r 0.0% 18.0% 73.3% 17.7% 17.2% 16.7% -159.7% -326.1% 8.5% 8.8% -139.0% 3.5% 1.3% 10.2% 18.4% 13.1% 5.6% 6.0% 0.9% 6.0% 14.6% 17.6% 27.3% 13.6% 24.7% 12.5%
EBIT (%) -74.6% -74.0% -73.7% -69.4% -67.3% -66.9% 33.1% -66.6% -66.1% -70.6% 27.8% 28.6% 27.9% 25.9% 27.2% 26.6% 26.6% 26.5% 25.4% 24.8% 24.0% 25.8% 28.1% 27.3% 28.5% 29.1%
Koszty finansowe (mln) 0 0 0 0 0 0 14 13 14 15 15 14 14 16 16 28 39 40 38 41 64 59 65 141 190 201
EBITDA (mln) 57 68 119 161 206 245 302 341 379 347 332 345 352 400 461 529 552 577 602 610 701 808 1,010 1,160 1,421 1,726
EBITDA(%) 32.1% 32.3% 32.5% 35.2% 37.3% 37.9% 38.6% 38.9% 39.4% 35.5% 34.3% 35.4% 34.7% 33.3% 34.0% 33.7% 33.3% 32.7% 32.4% 30.4% 29.4% 31.0% 33.2% 32.5% 33.4% 36.7%
Podatek (mln) 17 21 35 49 66 78 94 108 121 106 101 104 107 121 140 133 159 166 50 118 127 144 176 204 276 301
Zysk Netto (mln) 27 33 54 83 110 129 151 172 191 166 153 162 164 184 217 207 244 258 400 344 398 480 587 672 870 993
Zysk netto Δ r/r 0.0% 22.1% 62.5% 54.2% 32.7% 16.8% 16.8% 14.5% 10.8% -13.0% -7.7% 5.5% 1.4% 12.2% 18.0% -4.7% 17.7% 5.7% 55.2% -13.8% 15.7% 20.6% 22.2% 14.4% 29.6% 14.1%
Zysk netto (%) 15.4% 15.8% 14.8% 18.2% 20.0% 19.9% 19.2% 19.6% 19.9% 17.0% 15.8% 16.6% 16.2% 15.3% 16.0% 13.2% 14.7% 14.6% 21.5% 17.1% 16.7% 18.4% 19.3% 18.8% 20.4% 21.1%
EPS 0.12 0.13 0.22 0.31 0.41 0.47 0.55 0.62 0.68 0.59 0.54 0.57 0.57 0.64 0.75 0.72 0.86 0.92 1.43 1.27 1.42 1.7 2.08 2.38 3.07 3.48
EPS (rozwodnione) 0.12 0.13 0.21 0.31 0.4 0.47 0.54 0.61 0.68 0.59 0.54 0.56 0.56 0.63 0.74 0.71 0.85 0.91 1.41 1.25 1.4 1.69 2.07 2.37 3.05 3.46
Ilośc akcji (mln) 228 247 250 269 273 276 277 279 271 282 274 276 277 279 282 282 276 272 273 271 272 274 276 278 280 282
Ważona ilośc akcji (mln) 1,746 248 253 272 276 278 280 282 273 283 275 279 281 284 285 286 280 276 278 276 275 276 277 279 281 284
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD