|
||||||||||||||||||||||||||
| SEC Info℠ | | | Home | | | Search | | | My Interests | | | Help | | | Sign In | | | Please Sign In | |||||||
|
||||||||||||||||||||||||||
As Of Filer Filing For·On·As Docs:Size Issuer Filing Agent 11/03/22 Brown & Brown, Inc. 10-Q 9/30/22 87:24M Donnelley … Solutions/FA |
Document/Exhibit Description Pages Size
1: 10-Q Quarterly Report HTML 7.92M
2: EX-10.1 Material Contract HTML 659K
3: EX-31.1 Certification -- §302 - SOA'02 HTML 30K
4: EX-31.2 Certification -- §302 - SOA'02 HTML 30K
5: EX-32.1 Certification -- §906 - SOA'02 HTML 28K
6: EX-32.2 Certification -- §906 - SOA'02 HTML 28K
12: R1 Document and Entity Information HTML 78K
13: R2 Condensed Consolidated Statements of Income HTML 100K
(Unaudited)
14: R3 Condensed Consolidated Statements of Comprehensive HTML 48K
(Loss) Income (Unaudited)
15: R4 Condensed Consolidated Balance Sheets (Unaudited) HTML 132K
16: R5 Condensed Consolidated Balance Sheets (Unaudited) HTML 37K
(Parenthetical)
17: R6 Condensed Consolidated Statements of Equity HTML 118K
(Unaudited)
18: R7 Condensed Consolidated Statements of Equity HTML 29K
(Unaudited) (Parenthetical)
19: R8 Condensed Consolidated Statements of Cash Flows HTML 138K
(Unaudited)
20: R9 Nature of Operations HTML 33K
21: R10 Basis of Financial Reporting HTML 172K
22: R11 Revenues HTML 462K
23: R12 Net Income Per Share HTML 124K
24: R13 Business Combinations HTML 632K
25: R14 Goodwill HTML 85K
26: R15 Amortizable Intangible Assets HTML 109K
27: R16 Long-Term Debt HTML 183K
28: R17 Leases HTML 186K
29: R18 Supplemental Disclosures of Cash Flow Information HTML 122K
and Non-Cash Financing and Investing Activities
30: R19 Legal and Regulatory Proceedings HTML 32K
31: R20 Segment Information HTML 434K
32: R21 Investments HTML 265K
33: R22 Insurance Company Subsidiary Operations HTML 94K
34: R23 Shareholders' Equity HTML 49K
35: R24 Basis of Financial Reporting (Policies) HTML 174K
36: R25 Basis of Financial Reporting (Tables) HTML 165K
37: R26 Revenues (Tables) HTML 443K
38: R27 Net Income Per Share (Tables) HTML 122K
39: R28 Business Combinations (Tables) HTML 612K
40: R29 Goodwill (Tables) HTML 88K
41: R30 Amortizable Intangible Assets (Tables) HTML 104K
42: R31 Long-Term Debt (Tables) HTML 140K
43: R32 Leases (Tables) HTML 187K
44: R33 Supplemental Disclosures of Cash Flow Information HTML 121K
and Non-Cash Financing and Investing Activities
(Tables)
45: R34 Segment Information (Tables) HTML 424K
46: R35 Investments (Tables) HTML 252K
47: R36 Nature of Operations - Additional Information HTML 28K
(Details)
48: R37 Basis of Financial Reporting - Schedule of HTML 105K
Fiduciary Assets and Liabilities and Statement of
Cash Flows (Details)
49: R38 Revenues - Schedule of Disaggregated by Revenue HTML 105K
(Details)
50: R39 Revenues - Schedule of Balances of Contract Assets HTML 31K
and Contract Liabilities Arising from contracts
with Customers (Details)
51: R40 Revenues - Additional Information (Details) HTML 50K
52: R41 Net Income Per Share - Reconciliation between HTML 76K
Basic and Diluted Weighted Average Shares
Outstanding (Details)
53: R42 Business Combinations - Additional Information HTML 93K
(Details)
54: R43 Business Combinations - Purchase Price Allocation HTML 91K
for Current Year Acquisitions and Adjustments Made
for Prior Year Acquisitions (Details)
55: R44 Business Combinations - Estimated Fair Values of HTML 118K
Aggregate Assets and Liabilities Acquired
(Details)
56: R45 Business Combinations - Unaudited Pro Forma HTML 46K
Results (Details)
57: R46 Business Combinations - Additions, Payments, and HTML 47K
Net Changes, as well as Interest Expense Accretion
on Estimated Acquisition Earn-Out Payables
(Details)
58: R47 Goodwill - Changes in Carrying Value of Goodwill HTML 49K
by Reportable Segment (Details)
59: R48 Amortizable Intangible Assets - Amortizable HTML 54K
Intangible Assets (Details)
60: R49 Amortizable Intangible Assets - Additional HTML 37K
Information (Details)
61: R50 Long-Term Debt - Schedule of Long-Term Debt HTML 69K
(Details)
62: R51 Long-Term Debt - Schedule of Long-Term Debt HTML 78K
(Parenthetical) (Details)
63: R52 Long-Term Debt - Additional Information (Details) HTML 130K
64: R53 Leases - Additional Information (Details) HTML 33K
65: R54 Leases - Schedule of Balances and Classification HTML 40K
of Operating Lease Right-of-Use Assets and
Operating Lease Liabilities within Condensed
Consolidated Balance Sheet (Details)
66: R55 Leases - Schedule of Components of Lease Cost for HTML 39K
Operating Leases (Details)
67: R56 Leases - Schedule of Weighted Average Remaining HTML 30K
Lease Term and Weighted Average Discount Rate for
Operating Leases (Details)
68: R57 Leases - Schedule of Maturities of Operating Lease HTML 45K
Liabilities (Details)
69: R58 Leases - Schedule of Supplemental Cash Flow HTML 31K
Information (Details)
70: R59 Supplemental Disclosures of Cash Flow Information HTML 37K
and Non-Cash Financing and Investing Activities -
Additional Information (Details)
71: R60 Supplemental Disclosures of Cash Flow Information HTML 31K
and Non-Cash Financing and Investing Activities -
Summary of Cash Paid for Interest and Income Taxes
(Details)
72: R61 Supplemental Disclosures of Cash Flow Information HTML 39K
and Non-Cash Financing and Investing Activities -
Summary of Significant Non-Cash Investing and
Financing Activities (Details)
73: R62 Supplemental Disclosures of Cash Flow Information HTML 40K
and Non-Cash Financing and Investing Activities -
Schedule of Reconciliation of Cash and Cash
Equivalents Inclusive of Restricted Cash (Details)
74: R63 Segment Information - Additional Information HTML 40K
(Details)
75: R64 Segment Information - Summarized Financial HTML 90K
Information Reportable Segments (Details)
76: R65 Investments - Summary of Amortized Cost and Fair HTML 46K
Values of Fixed Maturity Securities (Details)
77: R66 Investments - Additional Information (Details) HTML 48K
78: R67 Investments - Schedule of Investments' Gross HTML 51K
Unrealized Loss and Fair Value (Details)
79: R68 Investments - Amortized Cost and Fair Value of HTML 49K
Fixed Maturity Securities by Contractual Maturity
(Details)
80: R69 Insurance Company Subsidiary Operations - Effects HTML 55K
of Reinsurance on Premiums Written and Earned
(Details)
81: R70 Insurance Company Subsidiary Operations - HTML 110K
Additional Information (Details)
82: R71 Shareholders' Equity - Additional Information HTML 73K
(Details)
85: XML IDEA XML File -- Filing Summary XML 163K
83: XML XBRL Instance -- bro-20220930_htm XML 6.79M
84: EXCEL IDEA Workbook of Financial Reports XLSX 178K
9: EX-101.CAL XBRL Calculations -- bro-20220930_cal XML 270K
11: EX-101.DEF XBRL Definitions -- bro-20220930_def XML 686K
8: EX-101.LAB XBRL Labels -- bro-20220930_lab XML 1.54M
7: EX-101.PRE XBRL Presentations -- bro-20220930_pre XML 1.12M
10: EX-101.SCH XBRL Schema -- bro-20220930 XSD 233K
86: JSON XBRL Instance as JSON Data -- MetaLinks 460± 754K
87: ZIP XBRL Zipped Folder -- 0000950170-22-021976-xbrl Zip 587K
| 10-Q |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM i 10-Q
i ☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended i September 30, i 2022 /
or
i ☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number i 001-13619
i BROWN & BROWN, INC.
(Exact name of Registrant as specified in its charter)
i Florida |
|
|
|
i 59-0864469 |
(State or other jurisdiction of incorporation or organization) |
|
|
(I.R.S. Employer Identification Number) |
|
i 300 North Beach Street, i Daytona Beach, i FL |
|
|
i 32114 |
|
(Address of principal executive offices) |
|
|
(Zip Code) |
Registrant’s telephone number, including area code: ( i 386) i 252-9601
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
i Common Stock, $0.10 Par Value |
i BRO |
i New York Stock Exchange |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. i Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). i Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
i Large accelerated filer |
☒ |
|
Accelerated filer |
☐ |
Non-accelerated filer |
☐ |
|
Smaller reporting company |
i ☐ |
|
|
|
Emerging growth company |
i ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No i ☒
The number of shares of the Registrant’s common stock, $0.10 par value, outstanding as of November 1, 2022 was i 283,222,367.
BROWN & BROWN, INC.
INDEX
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PAGE NO. |
|
|
|||
|
|
|
|
|
Item 1. |
|
|
|
|
|
|
|
5 |
|
|
|
|
6 |
|
|
|
Condensed Consolidated Balance Sheets as of September 30, 2022 and December 31, 2021 |
|
7 |
|
|
|
8 |
|
|
|
|
10 |
|
|
|
|
11 |
|
|
|
|
|
|
Item 2. |
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
29 |
Item 3. |
|
|
50 |
|
Item 4. |
|
|
50 |
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
Item 1. |
|
|
52 |
|
Item 1A. |
|
|
52 |
|
Item 2. |
|
|
52 |
|
Item 6. |
|
|
53 |
|
|
54 |
|||
2
Disclosure Regarding Forward-Looking Statements
Brown & Brown, Inc., together with its subsidiaries (collectively, “we,” “Brown & Brown” or the “Company”), makes “forward-looking statements” within the “safe harbor” provision of the Private Securities Litigation Reform Act of 1995, as amended, throughout this report and in the documents we incorporate by reference into this report. You can identify these statements by forward-looking words such as “may,” “will,” “should,” “expect,” “anticipate,” “believe,” “intend,” “estimate,” “plan” and “continue” or similar words. We have based these statements on our current expectations about potential future events. Although we believe the expectations expressed in the forward-looking statements included in this Quarterly Report on Form 10-Q and the reports, statements, information and announcements incorporated by reference into this report are based upon reasonable assumptions within the bounds of our knowledge of our business, a number of factors could cause actual results to differ materially from those expressed in any forward-looking statements, whether oral or written, made by us or on our behalf. Many of these factors have previously been identified in filings or statements made by us or on our behalf. Important factors which could cause our actual results to differ, possibly materially from the forward-looking statements in this report include but are not limited to the following items, in addition to those matters described in Part I, Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”:
3
Assumptions as to any of the foregoing, and all statements, are not based upon historical fact, but rather reflect our current expectations concerning future results and events. Forward-looking statements that we make or that are made by others on our behalf are based upon a knowledge of our business and the environment in which we operate, but because of the factors listed above, among others, actual results may differ from those in the forward-looking statements. Consequently, these cautionary statements qualify all of the forward-looking statements we make herein. We cannot assure you that the results or developments anticipated by us will be realized or, even if substantially realized, that those results or developments will result in the expected consequences for us or affect us, our business or our operations in the way we expect. We caution readers not to place undue reliance on these forward-looking statements. All forward-looking statements made herein are made only as of the date of this filing, the Company does not undertake any obligation to publicly update or correct any forward-looking statements to reflect events or circumstances that subsequently occur or of which the Company hereafter becomes aware.
4
PART I — FINANCIAL INFORMATION
ITEM 1 — Financial Statements (Unaudited)
BROWN & BROWN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
|
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
||||||||||
(in millions, except per share data) |
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Commissions and fees |
|
$ |
i 925.2 |
|
|
$ |
i 769.7 |
|
|
$ |
i 2,668.2 |
|
|
$ |
i 2,309.6 |
|
Investment income |
|
|
i 1.2 |
|
|
|
i 0.4 |
|
|
|
i 1.8 |
|
|
|
i 0.9 |
|
Other income, net |
|
|
i 1.2 |
|
|
|
i 0.2 |
|
|
|
i 2.0 |
|
|
|
i 2.4 |
|
Total revenues |
|
|
i 927.6 |
|
|
|
i 770.3 |
|
|
|
i 2,672.0 |
|
|
|
i 2,312.9 |
|
EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Employee compensation and benefits |
|
|
i 470.3 |
|
|
|
i 395.0 |
|
|
|
i 1,341.3 |
|
|
|
i 1,220.1 |
|
Other operating expenses |
|
|
i 169.6 |
|
|
|
i 101.1 |
|
|
|
i 450.6 |
|
|
|
i 291.7 |
|
(Gain)/loss on disposal |
|
|
i — |
|
|
|
( i 0.3 |
) |
|
|
( i 0.9 |
) |
|
|
( i 4.3 |
) |
Amortization |
|
|
i 43.5 |
|
|
|
i 29.5 |
|
|
|
i 108.2 |
|
|
|
i 88.6 |
|
Depreciation |
|
|
i 11.3 |
|
|
|
i 9.2 |
|
|
|
i 28.3 |
|
|
|
i 25.4 |
|
Interest |
|
|
i 41.5 |
|
|
|
i 16.2 |
|
|
|
i 95.8 |
|
|
|
i 48.8 |
|
Change in estimated acquisition earn-out payables |
|
|
( i 26.6 |
) |
|
|
i 23.1 |
|
|
|
( i 33.1 |
) |
|
|
i 20.6 |
|
Total expenses |
|
|
i 709.6 |
|
|
|
i 573.8 |
|
|
|
i 1,990.2 |
|
|
|
i 1,690.9 |
|
Income before income taxes |
|
|
i 218.0 |
|
|
|
i 196.5 |
|
|
|
i 681.8 |
|
|
|
i 622.0 |
|
Income taxes |
|
|
i 56.9 |
|
|
|
i 50.1 |
|
|
|
i 155.2 |
|
|
|
i 136.6 |
|
Net income |
|
$ |
i 161.1 |
|
|
$ |
i 146.4 |
|
|
$ |
i 526.6 |
|
|
$ |
i 485.4 |
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
i 0.57 |
|
|
$ |
i 0.52 |
|
|
$ |
i 1.86 |
|
|
$ |
i 1.72 |
|
Diluted |
|
$ |
i 0.57 |
|
|
$ |
i 0.52 |
|
|
$ |
i 1.85 |
|
|
$ |
i 1.71 |
|
Dividends declared per share |
|
$ |
i 0.103 |
|
|
$ |
i 0.093 |
|
|
$ |
i 0.309 |
|
|
$ |
i 0.278 |
|
See accompanying Notes to Condensed Consolidated Financial Statements.
5
BROWN & BROWN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME
(UNAUDITED)
|
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
||||||||||
(in millions) |
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Net income |
|
$ |
i 161.1 |
|
|
$ |
i 146.4 |
|
|
$ |
i 526.6 |
|
|
$ |
i 485.4 |
|
Foreign currency translation |
|
|
( i 172.3 |
) |
|
|
( i 2.9 |
) |
|
|
( i 304.5 |
) |
|
|
( i 6.7 |
) |
Unrealized (loss) gain on available-for-sale debt securities, net of tax |
|
|
( i 0.4 |
) |
|
|
( i 0.1 |
) |
|
|
( i 1.6 |
) |
|
|
i 0.2 |
|
Comprehensive (loss) income |
|
$ |
( i 11.6 |
) |
|
$ |
i 143.4 |
|
|
$ |
i 220.5 |
|
|
$ |
i 478.9 |
|
See accompanying Notes to Condensed Consolidated Financial Statements.
6
BROWN & BROWN, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
(in millions, except per share data) |
|
|
|
|
||||
ASSETS |
|
|
|
|
|
|
||
Current Assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
i 579.5 |
|
|
$ |
i 693.2 |
|
Fiduciary cash |
|
|
i 1,271.3 |
|
|
|
i 777.0 |
|
Short-term investments |
|
|
i 11.2 |
|
|
|
i 12.9 |
|
Commission, fees and other receivables |
|
|
i 625.3 |
|
|
|
i 522.6 |
|
Fiduciary receivables |
|
|
i 723.4 |
|
|
|
i 693.7 |
|
Reinsurance recoverable |
|
|
i 1,021.6 |
|
|
|
i 63.1 |
|
Prepaid reinsurance premiums |
|
|
i 409.9 |
|
|
|
i 392.2 |
|
Other current assets |
|
|
i 208.6 |
|
|
|
i 175.6 |
|
Total current assets |
|
|
i 4,850.8 |
|
|
|
i 3,330.3 |
|
Fixed assets, net |
|
|
i 239.2 |
|
|
|
i 212.0 |
|
Operating lease assets |
|
|
i 214.5 |
|
|
|
i 197.0 |
|
Goodwill |
|
|
i 6,522.3 |
|
|
|
i 4,736.8 |
|
Amortizable intangible assets, net |
|
|
i 1,588.0 |
|
|
|
i 1,081.5 |
|
Investments |
|
|
i 24.0 |
|
|
|
i 31.0 |
|
Other assets |
|
|
i 219.5 |
|
|
|
i 206.8 |
|
Total assets |
|
$ |
i 13,658.3 |
|
|
$ |
i 9,795.4 |
|
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
||
Current Liabilities: |
|
|
|
|
|
|
||
Fiduciary liabilities |
|
$ |
i 1,994.7 |
|
|
$ |
i 1,470.7 |
|
Losses and loss adjustment reserve |
|
|
i 1,033.5 |
|
|
|
i 63.1 |
|
Unearned premiums |
|
|
i 430.7 |
|
|
|
i 392.2 |
|
Accounts payable |
|
|
i 276.3 |
|
|
|
i 242.7 |
|
Accrued expenses and other liabilities |
|
|
i 435.9 |
|
|
|
i 456.2 |
|
Current portion of long-term debt |
|
|
i 67.5 |
|
|
|
i 42.5 |
|
Total current liabilities |
|
|
i 4,238.6 |
|
|
|
i 2,667.4 |
|
Long-term debt less unamortized discount and debt issuance costs |
|
|
i 4,040.4 |
|
|
|
i 1,980.4 |
|
Operating lease liabilities |
|
|
i 191.4 |
|
|
|
i 180.0 |
|
Deferred income taxes, net |
|
|
i 572.3 |
|
|
|
i 386.8 |
|
Other liabilities |
|
|
i 305.0 |
|
|
|
i 383.9 |
|
Shareholders’ Equity: |
|
|
|
|
|
|
||
Common stock, par value $ i i 0.10 / per
share; authorized i i 560.0 / shares;
issued i 302.9 shares and outstanding i 283.3 shares at 2022, issued i 301.0 |
|
|
i 30.3 |
|
|
|
i 30.1 |
|
Additional paid-in capital |
|
|
i 903.4 |
|
|
|
i 849.4 |
|
Treasury stock, at cost at i 19.6 shares at 2022, i 18.5 shares at 2021, respectively |
|
|
( i 748.0 |
) |
|
|
( i 673.9 |
) |
Accumulated other comprehensive loss |
|
|
( i 315.5 |
) |
|
|
( i 9.4 |
) |
Retained earnings |
|
|
i 4,440.4 |
|
|
|
i 4,000.7 |
|
Total shareholders’ equity |
|
|
i 4,310.6 |
|
|
|
i 4,196.9 |
|
Total liabilities and shareholders’ equity |
|
$ |
i 13,658.3 |
|
|
$ |
i 9,795.4 |
|
See accompanying Notes to Condensed Consolidated Financial Statements.
7
BROWN & BROWN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY
(UNAUDITED)
|
|
Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(in millions, except per share data) |
|
Shares Outstanding |
|
|
Par Value |
|
|
Additional |
|
|
Treasury |
|
|
Accumulated Other Comprehensive Loss |
|
|
Retained |
|
|
Total |
|
|||||||
Balance at December 31, 2021 |
|
|
i 282.5 |
|
|
$ |
i 30.1 |
|
|
$ |
i 849.4 |
|
|
$ |
( i 673.9 |
) |
|
$ |
( i 9.4 |
) |
|
$ |
i 4,000.7 |
|
|
$ |
i 4,196.9 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i 220.3 |
|
|
|
i 220.3 |
|
|||||
Net unrealized holding (loss) gain on available-for-sale securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( i 0.9 |
) |
|
|
|
|
|
( i 0.9 |
) |
|||||
Foreign currency translation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( i 2.1 |
) |
|
|
|
|
|
( i 2.1 |
) |
|||||
Shares issued - employee stock compensation plans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Employee stock purchase plan |
|
|
|
|
|
|
|
|
i 2.7 |
|
|
|
|
|
|
|
|
|
|
|
|
i 2.7 |
|
|||||
Stock incentive plans |
|
|
i 1.7 |
|
|
|
i 0.2 |
|
|
|
i 17.3 |
|
|
|
|
|
|
|
|
|
|
|
|
i 17.5 |
|
|||
Repurchase shares to fund tax withholdings for non-cash stock-based compensation |
|
|
( i 0.7 |
) |
|
|
( i 0.1 |
) |
|
|
( i 45.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
( i 46.0 |
) |
|||
Purchase of treasury stock |
|
|
( i 0.4 |
) |
|
|
|
|
|
|
|
|
( i 24.1 |
) |
|
|
|
|
|
|
|
|
( i 24.1 |
) |
||||
Cash dividends paid ($ i 0.1025 per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( i 28.9 |
) |
|
|
( i 28.9 |
) |
|||||
Balance at March 31, 2022 |
|
|
i 283.1 |
|
|
$ |
i 30.2 |
|
|
$ |
i 823.5 |
|
|
$ |
( i 698.0 |
) |
|
$ |
( i 12.4 |
) |
|
$ |
i 4,192.1 |
|
|
$ |
i 4,335.4 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i 145.2 |
|
|
|
i 145.2 |
|
|||||
Net unrealized holding (loss) gain on available-for- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( i 0.3 |
) |
|
|
|
|
|
( i 0.3 |
) |
|||||
Foreign currency translation |
|
|
|
|
|
|
|
|
( i 0.1 |
) |
|
|
|
|
|
( i 130.1 |
) |
|
|
|
|
|
( i 130.2 |
) |
||||
Shares issued - employee stock compensation plans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Employee stock purchase plan |
|
|
|
|
|
|
|
|
i 1.7 |
|
|
|
|
|
|
|
|
|
|
|
|
i 1.7 |
|
|||||
Stock incentive plans |
|
|
( i 0.1 |
) |
|
|
— |
|
|
|
i 12.1 |
|
|
|
|
|
|
|
|
|
|
|
|
i 12.1 |
|
|||
Directors |
|
|
— |
|
|
|
— |
|
|
|
i 0.9 |
|
|
|
|
|
|
|
|
|
|
|
|
i 0.9 |
|
|||
Repurchase shares to fund tax withholdings for non-cash stock-based compensation |
|
|
— |
|
|
|
— |
|
|
|
( i 2.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
( i 2.4 |
) |
|||
Purchase of treasury stock |
|
|
( i 0.8 |
) |
|
|
|
|
|
|
|
|
( i 50.0 |
) |
|
|
|
|
|
|
|
|
( i 50.0 |
) |
||||
Cash dividends paid ($ i 0.1025 per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( i 29.0 |
) |
|
|
( i 29.0 |
) |
|||||
Balance at June 30, 2022 |
|
|
i 282.2 |
|
|
$ |
i 30.2 |
|
|
$ |
i 835.7 |
|
|
$ |
( i 748.0 |
) |
|
$ |
( i 142.8 |
) |
|
$ |
i 4,308.3 |
|
|
$ |
i 4,283.4 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i 161.1 |
|
|
|
i 161.1 |
|
|||||
Net unrealized holding (loss) gain on available-for-sale securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( i 0.4 |
) |
|
|
|
|
|
( i 0.4 |
) |
|||||
Foreign currency translation |
|
|
|
|
|
|
|
|
i 0.6 |
|
|
|
|
|
|
( i 172.3 |
) |
|
|
|
|
|
( i 171.7 |
) |
||||
Shares issued - employee stock compensation plans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Employee stock purchase plan |
|
|
i 0.8 |
|
|
|
i 0.1 |
|
|
|
i 39.1 |
|
|
|
|
|
|
|
|
|
|
|
|
i 39.2 |
|
|||
Stock incentive plans |
|
|
— |
|
|
|
— |
|
|
|
i 13.6 |
|
|
|
|
|
|
|
|
|
|
|
|
i 13.6 |
|
|||
Agency acquisition |
|
|
i 0.3 |
|
|
|
— |
|
|
|
i 14.7 |
|
|
|
|
|
|
|
|
|
|
|
|
i 14.7 |
|
|||
Repurchase shares to fund tax withholdings for non-cash stock-based compensation |
|
|
— |
|
|
|
— |
|
|
|
( i 0.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
( i 0.3 |
) |
|||
Purchase of treasury stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
||||||
Cash dividends paid ($ i 0.1025 per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( i 29.0 |
) |
|
|
( i 29.0 |
) |
|||||
Balance at September 30, 2022 |
|
|
i 283.3 |
|
|
$ |
i 30.3 |
|
|
$ |
i 903.4 |
|
|
$ |
( i 748.0 |
) |
|
$ |
( i 315.5 |
) |
|
$ |
i 4,440.4 |
|
|
$ |
i 4,310.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Balance at December 31, 2020 |
|
|
i 283.0 |
|
|
$ |
i 30.0 |
|
|
$ |
i 794.9 |
|
|
$ |
( i 591.4 |
) |
|
$ |
— |
|
|
$ |
i 3,520.7 |
|
|
$ |
i 3,754.2 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i 199.7 |
|
|
|
i 199.7 |
|
|||||
Net unrealized holding (loss) gain on available-for-sale securities |
|
|
|
|
|
|
|
|
( i 0.5 |
) |
|
|
|
|
|
i 0.3 |
|
|
|
|
|
|
( i 0.2 |
) |
||||
Foreign currency translation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( i 5.3 |
) |
|
|
i 0.2 |
|
|
|
( i 5.1 |
) |
||||
Shares issued - employee stock compensation plans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Employee stock purchase plan |
|
|
|
|
|
|
|
|
i 3.0 |
|
|
|
|
|
|
|
|
|
|
|
|
i 3.0 |
|
|||||
Stock incentive plans |
|
|
i 1.4 |
|
|
|
i 0.1 |
|
|
|
i 15.5 |
|
|
|
|
|
|
|
|
|
|
|
|
i 15.6 |
|
|||
Agency acquisition |
|
|
i 0.1 |
|
|
|
— |
|
|
|
i 4.9 |
|
|
|
|
|
|
|
|
|
|
|
|
i 4.9 |
|
|||
Repurchase shares to fund tax withholdings for non-cash stock-based compensation |
|
|
( i 1.0 |
) |
|
|
( i 0.1 |
) |
|
|
( i 44.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
( i 45.0 |
) |
|||
Purchase of treasury stock |
|
|
( i 1.5 |
) |
|
|
|
|
|
|
|
|
( i 70.0 |
) |
|
|
|
|
|
|
|
|
( i 70.0 |
) |
||||
Cash dividends paid ($ i 0.0925 per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( i 26.1 |
) |
|
|
( i 26.1 |
) |
|||||
Balance at March 31, 2021 |
|
|
i 282.0 |
|
|
$ |
i 30.0 |
|
|
$ |
i 772.9 |
|
|
$ |
( i 661.4 |
) |
|
$ |
( i 5.0 |
) |
|
$ |
i 3,694.5 |
|
|
$ |
i 3,831.0 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i 139.3 |
|
|
|
i 139.3 |
|
|||||
Foreign currency translation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i 1.5 |
|
|
|
|
|
|
i 1.5 |
|
|||||
Shares issued - employee stock compensation plans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Employee stock purchase plan |
|
|
|
|
|
|
|
|
i 2.0 |
|
|
|
|
|
|
|
|
|
|
|
|
i 2.0 |
|
|||||
Stock incentive plans |
|
|
— |
|
|
|
— |
|
|
|
i 12.0 |
|
|
|
|
|
|
|
|
|
|
|
|
i 12.0 |
|
|||
Directors |
|
|
— |
|
|
|
— |
|
|
|
i 0.9 |
|
|
|
|
|
|
|
|
|
|
|
|
i 0.9 |
|
|||
8
Repurchase shares to fund tax withholdings for non-cash stock-based compensation |
|
|
( i 0.1 |
) |
|
|
— |
|
|
|
( i 3.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
( i 3.2 |
) |
|||
Purchase of treasury stock |
|
|
( i 0.2 |
) |
|
|
|
|
|
|
|
|
( i 11.4 |
) |
|
|
|
|
|
|
|
|
( i 11.4 |
) |
||||
Cash dividends paid ($ i 0.0925 per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( i 26.1 |
) |
|
|
( i 26.1 |
) |
|||||
Balance at June 30, 2021 |
|
|
i 281.7 |
|
|
$ |
i 30.0 |
|
|
$ |
i 784.6 |
|
|
$ |
( i 672.8 |
) |
|
$ |
( i 3.5 |
) |
|
$ |
i 3,807.7 |
|
|
$ |
i 3,946.0 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i 146.4 |
|
|
|
i 146.4 |
|
|||||
Net unrealized holding (loss) gain on available-for-sale securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( i 0.1 |
) |
|
|
|
|
|
( i 0.1 |
) |
|||||
Foreign currency translation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( i 2.9 |
) |
|
|
|
|
|
( i 2.9 |
) |
|||||
Shares issued - employee stock compensation plans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Employee stock purchase plan |
|
|
i 0.8 |
|
|
|
i 0.1 |
|
|
|
i 35.2 |
|
|
|
|
|
|
|
|
|
|
|
|
i 35.3 |
|
|||
Stock incentive plans |
|
|
— |
|
|
|
— |
|
|
|
i 11.6 |
|
|
|
|
|
|
|
|
|
|
|
|
i 11.6 |
|
|||
Repurchase shares to fund tax withholdings for non-cash stock-based compensation |
|
|
— |
|
|
|
— |
|
|
|
( i 1.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
( i 1.3 |
) |
|||
Purchase of treasury stock |
|
|
— |
|
|
|
|
|
|
|
|
|
( i 1.1 |
) |
|
|
|
|
|
|
|
|
( i 1.1 |
) |
||||
Cash dividends paid ($ i 0.0925 per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( i 26.1 |
) |
|
|
( i 26.1 |
) |
|||||
Balance at September 30, 2021 |
|
|
i 282.5 |
|
|
$ |
i 30.1 |
|
|
$ |
i 830.1 |
|
|
$ |
( i 673.9 |
) |
|
$ |
( i 6.5 |
) |
|
$ |
i 3,928.0 |
|
|
$ |
i 4,107.8 |
|
See accompanying Notes to Condensed Consolidated Financial Statements.
9
BROWN & BROWN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
Nine months ended September 30, |
|
|||||
(in millions) |
|
2022 |
|
|
2021 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net income |
|
$ |
i 526.6 |
|
|
$ |
i 485.4 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
||
Amortization |
|
|
i 108.2 |
|
|
|
i 88.6 |
|
Depreciation |
|
|
i 28.3 |
|
|
|
i 25.4 |
|
Non-cash stock-based compensation |
|
|
i 50.3 |
|
|
|
i 46.7 |
|
Change in estimated acquisition earn-out payables |
|
|
( i 33.1 |
) |
|
|
i 20.6 |
|
Deferred income taxes |
|
|
i 40.2 |
|
|
|
i 25.4 |
|
Amortization of debt discount and disposal of deferred financing costs |
|
|
i 2.8 |
|
|
|
i 2.1 |
|
Amortization (accretion) of discounts and premiums, investment |
|
|
i 0.2 |
|
|
|
i 0.1 |
|
Net (gain)/loss on sales/disposals of investments, fixed assets and customer accounts |
|
|
— |
|
|
|
( i 2.0 |
) |
Payments on acquisition earn-outs in excess of original estimated payables |
|
|
( i 24.3 |
) |
|
|
( i 5.7 |
) |
Effect of changes in foreign exchange rate changes |
|
|
( i 0.4 |
) |
|
|
i 0.5 |
|
Changes in operating assets and liabilities, net of effect from acquisitions and divestitures: |
|
|
|
|
|
|
||
Commissions, fees and other receivables (increase) decrease |
|
|
( i 47.4 |
) |
|
|
( i 75.8 |
) |
Reinsurance recoverable (increase) decrease |
|
|
( i 958.5 |
) |
|
|
( i 177.0 |
) |
Prepaid reinsurance premiums (increase) decrease |
|
|
( i 17.7 |
) |
|
|
( i 33.6 |
) |
Other assets (increase) decrease |
|
|
( i 15.1 |
) |
|
|
( i 6.5 |
) |
Losses and loss adjustment reserve increase (decrease) |
|
|
i 970.4 |
|
|
|
i 177.0 |
|
Unearned premiums increase (decrease) |
|
|
i 38.5 |
|
|
|
i 33.6 |
|
Accounts payable increase (decrease) |
|
|
i 80.3 |
|
|
|
i 54.5 |
|
Accrued expenses and other liabilities increase (decrease) |
|
|
( i 63.4 |
) |
|
|
( i 0.8 |
) |
Other liabilities increase (decrease) |
|
|
( i 86.1 |
) |
|
|
( i 30.7 |
) |
Net cash provided by operating activities |
|
|
i 599.8 |
|
|
|
i 627.8 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
||
Additions to fixed assets |
|
|
( i 32.4 |
) |
|
|
( i 34.6 |
) |
Payments for businesses acquired, net of cash acquired |
|
|
( i 1,889.7 |
) |
|
|
( i 178.0 |
) |
Proceeds from sales of fixed assets and customer accounts |
|
|
i 2.2 |
|
|
|
i 9.3 |
|
Purchases of investments |
|
|
— |
|
|
|
( i 12.4 |
) |
Proceeds from sales of investments |
|
|
i 7.3 |
|
|
|
i 9.3 |
|
Net cash used in investing activities |
|
|
( i 1,912.6 |
) |
|
|
( i 206.4 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
||
Fiduciary receivables and liabilities, net |
|
|
i 24.4 |
|
|
|
i 0.1 |
|
Deferred acquisition purchase payment |
|
|
( i 5.1 |
) |
|
|
— |
|
Payments on acquisition earn-outs |
|
|
( i 52.8 |
) |
|
|
( i 36.1 |
) |
Proceeds from long-term debt |
|
|
i 2,000.0 |
|
|
|
— |
|
Payments on long-term debt |
|
|
( i 44.4 |
) |
|
|
( i 52.5 |
) |
Deferred debt issuance costs |
|
|
( i 23.3 |
) |
|
|
— |
|
Borrowings on revolving credit facility |
|
|
i 350.0 |
|
|
|
— |
|
Payments on revolving credit facilities |
|
|
( i 200.0 |
) |
|
|
— |
|
Issuances of common stock for employee stock benefit plans |
|
|
i 37.4 |
|
|
|
i 33.8 |
|
Repurchase shares to fund tax withholdings for non-cash stock-based compensation |
|
|
( i 48.7 |
) |
|
|
( i 49.6 |
) |
Purchase of treasury stock |
|
|
( i 74.1 |
) |
|
|
( i 82.6 |
) |
Cash dividends paid |
|
|
( i 86.9 |
) |
|
|
( i 78.2 |
) |
Net cash provided by (used in) financing activities |
|
|
i 1,876.5 |
|
|
|
( i 265.1 |
) |
Effect of foreign exchange rate changes on cash and cash equivalents inclusive of fiduciary cash |
|
|
( i 183.1 |
) |
|
|
( i 2.3 |
) |
Net increase in cash and cash equivalents inclusive of fiduciary cash |
|
|
i 380.6 |
|
|
|
i 154.0 |
|
Cash and cash equivalents inclusive of fiduciary cash at beginning of period |
|
|
i 1,470.2 |
|
|
|
i 1,271.9 |
|
Cash and cash equivalents inclusive of fiduciary cash at end of period |
|
$ |
i 1,850.8 |
|
|
$ |
i 1,425.9 |
|
See accompanying Notes to Condensed Consolidated Financial Statements. Refer to Note 10 for the reconciliations of cash and cash equivalents inclusive of fiduciary cash.
10
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 1 Nature of Operations
Brown & Brown, Inc., a Florida corporation, and its subsidiaries (collectively, “Brown & Brown” or the “Company”) is a diversified insurance agency, wholesale brokerage, insurance programs and service organization that markets and sells insurance products and services, primarily in the property, casualty and employee benefits areas. Brown & Brown’s business is divided into i four reportable segments. The Retail Segment provides a broad range of insurance products and services to commercial, public and quasi-public entities, professional and individual insured customers, and non-insurance risk-mitigating products through our automobile dealer services (“F&I”) businesses. The National Programs Segment, which acts as a managing general agent (“MGA”), provides professional liability and related package products for certain professionals, a range of insurance products for individuals, flood coverage, and targeted products and services designated for specific industries, trade groups, governmental entities and market niches, all of which are delivered through a nationwide network of independent agents, including Brown & Brown retail agents. The Wholesale Brokerage Segment markets and sells excess and surplus commercial and personal lines insurance, primarily through independent agents and brokers, as well as Brown & Brown retail agents. The Services Segment provides insurance-related services, including third-party claims administration and comprehensive medical utilization management services in both the workers’ compensation and all-lines liability arenas, as well as Medicare Set-aside services, Social Security disability and Medicare benefits advocacy services and claims adjusting services.
The Company primarily operates as an agent or broker not assuming underwriting risks. However, we operate a write-your-own flood insurance carrier, Wright National Flood Insurance Company (“WNFIC”). WNFIC’s underwriting business consists of policies written pursuant to the National Flood Insurance Program (“NFIP”), the program administered by the Federal Emergency Management Agency (“FEMA”) to which premiums and underwriting exposure are ceded. The Company also operates two capitalized captive insurance facilities (the "Captives") for the purpose of facilitating additional underwriting capacity and to participate in underwriting results, one on a quota share basis, currently focused on property insurance for earthquake and wind exposed properties for policies placed by certain of our MGA businesses, and the other through excess of loss reinsurance layers associated with placements made by one of our MGA businesses focused on personal property primarily in the southeastern United States. The quota share Captive buys reinsurance, limiting, but not fully eliminating the Company's exposure to underwriting losses. The other Captive has capped exposure through contractual aggregate limits on the reinsurance participations it assumes.
/NOTE 2 Basis of Financial Reporting
The accompanying unaudited Condensed Consolidated Financial Statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of recurring accruals) necessary for a fair presentation have been included. These unaudited Condensed Consolidated Financial Statements should be read in conjunction with the audited Consolidated Financial Statements and the Notes thereto set forth in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.
The preparation of these financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, as well as disclosures of contingent assets and liabilities, at the date of the Condensed Consolidated Financial Statements, and the reported amounts of revenues and expenses during the reporting period. Actual results may differ from those estimates.
Beginning January 1, 2022 the Company is presenting certain assets and liabilities that arise from activities in which the Company engages as an intermediary, where we collect premiums from insureds to remit to insurance companies, hold funds from insurance companies to distribute to insureds for claims on covered losses and hold refunds due to customers as fiduciary assets and fiduciary liabilities. Uncollected premiums are no longer presented in the same caption with commissions, fees and other receivables, but rather represented in a separate caption as fiduciary receivables. Likewise, payables to insurance companies and premium deposits due customers are now combined into a new caption as fiduciary liabilities. The caption “restricted cash” is now reflected as “fiduciary cash” along with non-restricted fiduciary cash balances previously reported within “cash and cash equivalents.” Fiduciary cash represents funds in the Company's possession collected from customers to be remitted to insurance companies and funds from insurance companies to be distributed to insureds for the settlement of claims or refunds. i The net change in fiduciary cash is represented by the net change in fiduciary liabilities and fiduciary receivables and is presented as cash flows from financing activities in the statement of cash flows. Previously the net change in cash balances held to remit to insurance carriers or to return to customers was presented as cash flows from operating activities. All prior periods included in these financial statements have been recast to conform to this basis of presentation. The relevant balance sheet captions and how the December 31, 2021 balances as presented under the prior method relate to the current presentation are reflected in the tables below. Certain liabilities reported as premiums payable to insurance companies or within premiums deposits and credits due customers were deemed not to be fiduciary in nature and have been included within accounts payable in the current presentation. Likewise, a small component of accounts payable was deemed to be fiduciary in nature and is now included within fiduciary liabilities.
/
11
|
|||||||||||
(in millions) |
As reported |
|
|
Change in presentation |
|
|
As revised |
|
|||
Cash and cash equivalents |
$ |
i 887.0 |
|
|
$ |
( i 193.8 |
) |
|
$ |
i 693.2 |
|
Restricted cash and investments |
|
i 583.2 |
|
|
|
( i 583.2 |
) |
|
|
— |
|
Fiduciary cash |
|
— |
|
|
|
i 777.0 |
|
|
|
i 777.0 |
|
Total |
|
i 1,470.2 |
|
|
|
— |
|
|
|
i 1,470.2 |
|
|
|
|
|
|
|
|
|
|
|||
Premiums, commissions and fees receivables |
|
i 1,216.3 |
|
|
|
( i 1,216.3 |
) |
|
|
— |
|
Commissions, fees and other receivables |
|
— |
|
|
|
i 522.6 |
|
|
|
i 522.6 |
|
Fiduciary receivables |
|
— |
|
|
|
i 693.7 |
|
|
|
i 693.7 |
|
Total |
|
i 1,216.3 |
|
|
|
— |
|
|
|
i 1,216.3 |
|
|
|
|
|
|
|
|
|
|
|||
Premium payable to insurance companies |
|
i 1,384.6 |
|
|
|
( i 1,384.6 |
) |
|
|
— |
|
Premium deposits and credits due customers |
|
i 122.4 |
|
|
|
( i 122.4 |
) |
|
|
— |
|
Accounts payable |
|
i 206.4 |
|
|
|
i 36.3 |
|
|
|
i 242.7 |
|
Fiduciary liabilities |
|
— |
|
|
|
i 1,470.7 |
|
|
|
i 1,470.7 |
|
Total |
$ |
i 1,713.4 |
|
|
$ |
— |
|
|
$ |
i 1,713.4 |
|
For the nine months ended September 30, 2021 |
|
||||||||||
(in millions) |
As reported |
|
|
Change in presentation |
|
|
As revised |
|
|||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|||
Premiums, commissions and fees receivable (1) |
$ |
( i 66.4 |
) |
|
$ |
( i 9.4 |
) |
|
$ |
( i 75.8 |
) |
Premiums payable to insurance companies |
|
( i 38.0 |
) |
|
|
i 38.0 |
|
|
|
— |
|
Premium deposits and credits due customers |
|
i 37.4 |
|
|
|
( i 37.4 |
) |
|
|
— |
|
Accounts payable |
|
i 45.8 |
|
|
|
i 8.7 |
|
|
|
i 54.5 |
|
|
|
|
|
|
|
|
|
|
|||
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|||
Fiduciary receivables and liabilities, net |
|
— |
|
|
|
i 0.1 |
|
|
|
i 0.1 |
|
Total restated changes in cash flows |
$ |
( i 21.2 |
) |
|
$ |
— |
|
|
$ |
( i 21.2 |
) |
(1) The caption of "Premiums, commissions and fees receivable" is now shown as "Commissions, fees and other receivables" in the Condensed Consolidated Statements of Cash Flows.
Recently Issued Accounting Pronouncements
In March 2020, the Financial Accounting Standards Board (“FASB”) issued ASU 2020-04, "Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting." The amendments provide optional guidance for a limited time to ease the potential burden in accounting for reference rate reform. The new guidance provides optional expedients and exceptions for applying U.S. GAAP to contracts, hedging relationships and other transactions affected by reference rate reform if certain criteria are met. The amendments apply only to contracts and hedging relationships that reference the London Interbank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued due to reference rate reform. These amendments are effective immediately and may be applied prospectively to contract modifications made and hedging relationships entered into or evaluated on or before December 31, 2022. We have evaluated our contracts and the available expedients provided by the new standard and can assert there is no impact to any carrying value of assets or liabilities as our floating-rate debt instruments that are indexed to LIBOR are carried at amortized cost.
Recently Adopted Accounting Standards
None.
12
NOTE 3 Revenues
The following tables present the revenues disaggregated by revenue source:
|
|
Three months ended September 30, 2022 |
|
|||||||||||||||||||||
(in millions) |
|
Retail |
|
|
National |
|
|
Wholesale |
|
|
Services |
|
|
Other (8) |
|
|
Total |
|
||||||
Base commissions (1) |
|
$ |
i 360.6 |
|
|
$ |
i 165.8 |
|
|
$ |
i 103.7 |
|
|
$ |
i — |
|
|
$ |
i — |
|
|
$ |
i 630.1 |
|
Fees (2) |
|
|
i 130.6 |
|
|
|
i 56.2 |
|
|
|
i 18.4 |
|
|
|
i 41.1 |
|
|
|
( i 0.2 |
) |
|
|
i 246.1 |
|
Other supplemental commissions (3) |
|
|
i 25.0 |
|
|
|
i 3.7 |
|
|
|
i 0.9 |
|
|
|
i — |
|
|
|
i — |
|
|
|
i 29.6 |
|
Profit-sharing contingent commissions (4) |
|
|
i 10.9 |
|
|
|
( i 6.2 |
) |
|
|
i 3.1 |
|
|
|
i — |
|
|
|
i — |
|
|
|
i 7.8 |
|
Earned premium (5) |
|
|
i — |
|
|
|
i 11.6 |
|
|
|
i — |
|
|
|
i — |
|
|
|
i — |
|
|
|
i 11.6 |
|
Investment income (6) |
|
|
i — |
|
|
|
i 0.3 |
|
|
|
i 0.1 |
|
|
|
i — |
|
|
|
i 0.8 |
|
|
|
i 1.2 |
|
Other income, net (7) |
|
|
i 1.1 |
|
|
|
i — |
|
|
|
i 0.1 |
|
|
|
i — |
|
|
|
i — |
|
|
|
i 1.2 |
|
Total Revenues |
|
$ |
i 528.2 |
|
|
$ |
i 231.4 |
|
|
$ |
i 126.3 |
|
|
$ |
i 41.1 |
|
|
$ |
i 0.6 |
|
|
$ |
i 927.6 |
|
|
|
Three months ended September 30, 2021 |
|
|||||||||||||||||||||
(in millions) |
|
Retail |
|
|
National |
|
|
Wholesale |
|
|
Services |
|
|
Other (8) |
|
|
Total |
|
||||||
Base commissions (1) |
|
$ |
i 284.6 |
|
|
$ |
i 133.6 |
|
|
$ |
i 91.0 |
|
|
$ |
i — |
|
|
$ |
i — |
|
|
$ |
i 509.2 |
|
Fees (2) |
|
|
i 109.9 |
|
|
|
i 49.9 |
|
|
|
i 17.9 |
|
|
|
i 43.7 |
|
|
|
( i 0.5 |
) |
|
|
i 220.9 |
|
Other supplemental commissions (3) |
|
|
i 19.9 |
|
|
|
i 0.9 |
|
|
|
i 1.2 |
|
|
|
i — |
|
|
|
i — |
|
|
|
i 22.0 |
|
Profit-sharing contingent commissions (4) |
|
|
i 8.7 |
|
|
|
i 6.5 |
|
|
|
i 2.4 |
|
|
|
i — |
|
|
|
i — |
|
|
|
i 17.6 |
|
Earned premium (5) |
|
|
i — |
|
|
|
i — |
|
|
|
i — |
|
|
|
i — |
|
|
|
i — |
|
|
|
i — |
|
Investment income (6) |
|
|
i 0.2 |
|
|
|
i 0.1 |
|
|
|
i — |
|
|
|
i — |
|
|
|
i 0.1 |
|
|
|
i 0.4 |
|
Other income, net (7) |
|
|
i 0.1 |
|
|
|
i 0.1 |
|
|
|
i — |
|
|
|
i — |
|
|
|
i — |
|
|
|
i 0.2 |
|
Total Revenues |
|
$ |
i 423.4 |
|
|
$ |
i 191.1 |
|
|
$ |
i 112.5 |
|
|
$ |
i 43.7 |
|
|
$ |
( i 0.4 |
) |
|
$ |
i 770.3 |
|
|
|
Nine months ended September 30, 2022 |
|
|||||||||||||||||||||
(in millions) |
|
Retail |
|
|
National |
|
|
Wholesale |
|
|
Services |
|
|
Other (8) |
|
|
Total |
|
||||||
Base commissions (1) |
|
$ |
i 1,055.7 |
|
|
$ |
i 443.2 |
|
|
$ |
i 277.1 |
|
|
$ |
i — |
|
|
$ |
( i 0.1 |
) |
|
$ |
i 1,775.9 |
|
Fees (2) |
|
|
i 369.4 |
|
|
|
i 137.6 |
|
|
|
i 52.0 |
|
|
|
i 128.8 |
|
|
|
( i 1.0 |
) |
|
|
i 686.8 |
|
Other supplemental commissions (3) |
|
|
i 117.3 |
|
|
|
i 7.7 |
|
|
|
i 3.9 |
|
|
|
i — |
|
|
|
i — |
|
|
|
i 128.9 |
|
Profit-sharing contingent commissions (4) |
|
|
i 38.3 |
|
|
|
i 12.0 |
|
|
|
i 8.2 |
|
|
|
i — |
|
|
|
i — |
|
|
|
i 58.5 |
|
Earned premium (5) |
|
|
i — |
|
|
|
i 18.1 |
|
|
|
i — |
|
|
|
i — |
|
|
|
i — |
|
|
|
i 18.1 |
|
Investment income (6) |
|
|
i — |
|
|
|
i 0.6 |
|
|
|
i 0.2 |
|
|
|
i — |
|
|
|
i 1.0 |
|
|
|
i 1.8 |
|
Other income, net (7) |
|
|
i 1.6 |
|
|
|
i 0.1 |
|
|
|
i 0.2 |
|
|
|
i — |
|
|
|
i 0.1 |
|
|
|
i 2.0 |
|
Total Revenues |
|
$ |
i 1,582.3 |
|
|
$ |
i 619.3 |
|
|
$ |
i 341.6 |
|
|
$ |
i 128.8 |
|
|
$ |
i — |
|
|
$ |
i 2,672.0 |
|
|
|
Nine months ended September 30, 2021 |
|
|||||||||||||||||||||
(in millions) |
|
Retail |
|
|
National |
|
|
Wholesale |
|
|
Services |
|
|
Other (8) |
|
|
Total |
|
||||||
Base commissions (1) |
|
$ |
i 905.5 |
|
|
$ |
i 369.7 |
|
|
$ |
i 246.2 |
|
|
$ |
i — |
|
|
$ |
i — |
|
|
$ |
i 1,521.4 |
|
Fees (2) |
|
|
i 307.3 |
|
|
|
i 125.3 |
|
|
|
i 51.6 |
|
|
|
i 135.6 |
|
|
|
( i 1.4 |
) |
|
|
i 618.4 |
|
Other supplemental commissions (3) |
|
|
i 100.6 |
|
|
|
i 2.8 |
|
|
|
i 3.2 |
|
|
|
i — |
|
|
|
i — |
|
|
|
i 106.6 |
|
Profit-sharing contingent commissions (4) |
|
|
i 32.8 |
|
|
|
i 23.9 |
|
|
|
i 6.5 |
|
|
|
i — |
|
|
|
i — |
|
|
|
i 63.2 |
|
Earned premium (5) |
|
|
i — |
|
|
|
i — |
|
|
|
i — |
|
|
|
i — |
|
|
|
i — |
|
|
|
i — |
|
Investment income (6) |
|
|
i 0.3 |
|
|
|
i 0.4 |
|
|
|
i 0.1 |
|
|
|
i — |
|
|
|
i 0.1 |
|
|
|
i 0.9 |
|
Other income, net (7) |
|
|
i 0.9 |
|
|
|
i 0.2 |
|
|
|
i 0.3 |
|
|
|
i — |
|
|
|
i 1.0 |
|
|
|
i 2.4 |
|
Total Revenues |
|
$ |
i 1,347.4 |
|
|
$ |
i 522.3 |
|
|
$ |
i 307.9 |
|
|
$ |
i 135.6 |
|
|
$ |
( i 0.3 |
) |
|
$ |
i 2,312.9 |
|
13
Contract Assets and Liabilities
The balances of contract assets and contract liabilities arising from contracts with customers as of September 30, 2022 and December 31, 2021 were as follows:
(in millions) |
|
|
|
|
||||
Contract assets |
|
$ |
i 431.9 |
|
|
$ |
i 361.8 |
|
Contract liabilities |
|
$ |
i 89.4 |
|
|
$ |
i 97.9 |
|
Unbilled receivables (contract assets) arise when the Company recognizes revenue for amounts which have not yet been billed in the Company's systems and are reflected in commissions, fees and other receivables in the Company's Condensed Consolidated Balance Sheet. The increase in contract assets over the balance as of December 31, 2021 is due to normal seasonality, growth in our business, and from businesses acquired in the current year.
Deferred revenue (contract liabilities) relates to payments received in advance of performance under the contract before the transfer of a good or service to the customer. Deferred revenue is reflected within accrued expenses and other liabilities for those to be recognized in less than 12 months and in other liabilities for those to be recognized more than 12 months from the date presented in the Company's Condensed Consolidated Balance Sheet.
As of September 30, 2022, deferred revenue consisted of $ i 55.9 million as current portion to be recognized within one year and $ i 33.5 million in long-term to be recognized beyond one year. As of December 31, 2021, deferred revenue consisted of $ i 67.4 million as current portion to be recognized within one year and $ i 30.5 million in long-term deferred revenue to be recognized beyond one year.
During the nine months ended September 30, 2022 and 2021, the net amount of revenue recognized related to performance obligations satisfied in a previous period was $ i 23.9 million and $ i 22.0 million, consisting of additional variable consideration received on our incentive and profit-sharing contingent commissions.
Other Assets and Deferred Cost
Incremental cost to obtain - The Company defers certain costs to obtain customer contracts primarily as they relate to commission-based compensation plans in the Retail Segment, in which the Company pays an incremental amount of compensation on new business. These incremental costs are deferred and amortized over a i 15 year period. The cost to obtain balance within the other assets caption in the Company's Condensed Consolidated Balance Sheet was $ i 72.3 million and $ i 58.2 million as of September 30, 2022 and December 31, 2021, respectively. For the nine months ended September 30, 2022, the Company deferred $ i 17.9 million of incremental cost to obtain customer contracts. The Company recorded an expense of $ i 3.8 million associated with the incremental cost to obtain customer contracts for the nine months ended September 30, 2022.
Cost to fulfill - The Company defers certain costs to fulfill contracts and recognizes these costs as the associated performance obligations are fulfilled. The cost to fulfill balance within the other current assets caption in the Company's Condensed Consolidated Balance Sheet as of September 30, 2022 was $ i 89.7 million, which is inclusive of deferrals from businesses acquired in the current year of $ i 12.1 million. The cost to fulfill balance as of December 31, 2021 was $ i 89.3 million. For the nine months ended September 30, 2022, the Company had net expense of $ i 11.7 million related to the release of previously deferred contract fulfillment costs associated with performance obligations that were satisfied in the period, net of current year deferrals for costs incurred that related to performance obligations yet to be fulfilled.
/14
NOTE 4 Net Income Per Share
Basic net income per share is computed based on the weighted average number of common shares (including participating securities) issued and outstanding during the period. Diluted net income per share is computed based on the weighted average number of common shares issued and outstanding plus equivalent shares, assuming the issuance of all potentially issuable common shares. The dilutive effect of potentially issuable common shares is computed by application of the treasury stock method. i The following is a reconciliation between basic and diluted weighted average shares outstanding:
|
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
||||||||||
(in millions, except per share data) |
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Net income |
|
$ |
i 161.1 |
|
|
$ |
i 146.4 |
|
|
$ |
i 526.6 |
|
|
$ |
i 485.4 |
|
Net income attributable to unvested awarded performance stock |
|
|
( i 2.9 |
) |
|
|
( i 3.1 |
) |
|
|
( i 10.1 |
) |
|
|
( i 10.9 |
) |
Net income attributable to common shares |
|
$ |
i 158.2 |
|
|
$ |
i 143.3 |
|
|
$ |
i 516.5 |
|
|
$ |
i 474.5 |
|
Weighted average number of common shares outstanding – basic |
|
|
i 283.0 |
|
|
|
i 282.1 |
|
|
|
i 282.7 |
|
|
|
i 282.1 |
|
Less unvested awarded performance stock included in weighted |
|
|
( i 5.2 |
) |
|
|
( i 5.9 |
) |
|
|
( i 5.4 |
) |
|
|
( i 6.3 |
) |
Weighted average number of common shares outstanding for basic |
|
|
i 277.8 |
|
|
|
i 276.2 |
|
|
|
i 277.3 |
|
|
|
i 275.8 |
|
Dilutive effect of potentially issuable common shares |
|
|
i 0.9 |
|
|
|
i 1.3 |
|
|
|
i 1.2 |
|
|
|
i 1.3 |
|
Weighted average number of shares outstanding – diluted |
|
|
i 278.7 |
|
|
|
i 277.5 |
|
|
|
i 278.5 |
|
|
|
i 277.1 |
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
i 0.57 |
|
|
$ |
i 0.52 |
|
|
$ |
i 1.86 |
|
|
$ |
i 1.72 |
|
Diluted |
|
$ |
i 0.57 |
|
|
$ |
i 0.52 |
|
|
$ |
i 1.85 |
|
|
$ |
i 1.71 |
|
NOTE 5 Business Combinations
During the nine months ended September 30, 2022, Brown & Brown acquired all of the stock of i seven insurance intermediaries, assets and assumed certain liabilities of i ten insurance intermediaries, and i four books of business (customer accounts) for a total of i 21 acquisitions. Additionally, adjustments were recorded to the purchase price allocation of certain prior acquisitions completed within the last 12 months as permitted by Accounting Standards Codification Topic 805 — Business Combinations (“ASC 805”). Such adjustments are presented in the “Other” category within the following two tables. The recorded purchase price for all acquisitions includes an estimation of the fair value of liabilities associated with any potential earn-out provisions. Subsequent changes in the fair value of earn-out obligations will be recorded in the Condensed Consolidated Statements of Income when incurred.
The fair value of earn-out obligations is based on the present value of the expected future payments to be made to the sellers of the acquired businesses in accordance with the provisions outlined in the respective purchase agreements. In determining fair value, the acquired business’s future performance is estimated using financial projections developed by management for the acquired business and reflects market participant assumptions regarding revenue growth and/or profitability. The expected future payments are estimated on the basis of the earn-out formula and performance targets specified in each purchase agreement compared to the associated financial projections. These payments are then discounted to present value using a risk-adjusted rate that takes into consideration the likelihood that the forecasted earn-out payments will be made.
Based on the acquisition date and the complexity of the underlying valuation work, certain amounts included in the Company’s Condensed Consolidated Financial Statements may be provisional and thus subject to further adjustments within the permitted measurement period, as defined in ASC 805. For the nine months ended September 30, 2022, adjustments were made within the permitted measurement period that resulted in a decrease in the aggregate purchase price of the affected acquisitions of $ i 0.4 million. These measurement period adjustments have been reflected as current period adjustments in the nine months ended September 30, 2022 in accordance with the guidance in ASU 2015-16 “Business Combinations.” The measurement period adjustments primarily impacted goodwill, with no effect on earnings or cash in the current period.
The following table summarizes the purchase price allocations made as of the date of each acquisition for current year acquisitions and adjustments made during the measurement period for prior year acquisitions. Cash paid for i 21 acquisitions was $ i 2,504.7 million during the nine months ended September 30, 2022. During the measurement periods, the Company will adjust assets or liabilities if new information is obtained about facts and circumstances that existed as of the acquisition date that, if known, would have resulted in the recognition of those assets and liabilities as of that date. These adjustments are made in the period in which the amounts are determined, and the current period income effect of such adjustments will be calculated as if the adjustments had been completed as of the acquisition date.
15
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Name |
|
Business |
|
Effective |
|
Cash |
|
|
Common stock issued |
|
|
Other |
|
|
Recorded |
|
|
Net assets |
|
|
Maximum |
|
||||||
Orchid Intermediate Holdings, L.P. (Orchid) |
|
National Programs |
|
|
$ |
i 476.2 |
|
|
$ |
i — |
|
|
$ |
i — |
|
|
$ |
i 10.8 |
|
|
$ |
i 487.0 |
|
|
$ |
i 20.0 |
|
|
GRP (Jersey) Holdco Limited (GRP) |
|
Retail |
|
|
|
i 1,839.8 |
|
|
|
i 14.7 |
|
|
|
i — |
|
|
|
i — |
|
|
|
i 1,854.5 |
|
|
|
i — |
|
|
First Insurance Solutions Ltd. (First) |
|
Retail |
|
|
|
i 13.0 |
|
|
|
i — |
|
|
|
i 1.4 |
|
|
|
i 8.3 |
|
|
|
i 22.7 |
|
|
|
i 8.4 |
|
|
BdB Holdings Limited (BdB) |
|
Wholesale |
|
|
|
i 75.3 |
|
|
|
i — |
|
|
|
i — |
|
|
|
i 11.4 |
|
|
|
i 86.7 |
|
|
|
i 36.3 |
|
|
Smithwick & Mariners Insurance, Inc. (Smithwick) |
|
Retail |
|
|
|
i 23.2 |
|
|
|
i — |
|
|
|
i 1.0 |
|
|
|
i 1.6 |
|
|
|
i 25.8 |
|
|
|
i 6.5 |
|
|
VistaNational Insurance Group, Inc. (VistaNational) |
|
Retail |
|
|
|
i 26.7 |
|
|
|
i — |
|
|
|
i 0.8 |
|
|
|
i 1.1 |
|
|
|
i 28.6 |
|
|
|
i 3.0 |
|
|
Other |
|
Various |
|
Various |
|
|
i 50.5 |
|
|
|
i — |
|
|
|
i 1.4 |
|
|
|
i 8.9 |
|
|
|
i 60.8 |
|
|
|
i 17.9 |
|
Total |
|
|
|
|
|
$ |
i 2,504.7 |
|
|
$ |
i 14.7 |
|
|
$ |
i 4.6 |
|
|
$ |
i 42.1 |
|
|
$ |
i 2,566.1 |
|
|
$ |
i 92.1 |
|
The following table summarizes the estimated fair values of the aggregate assets and liabilities acquired as of the date of each acquisition and adjustments made during the measurement period of the prior year acquisitions.
(in millions) |
|
Orchid |
|
|
GRP |
|
|
First |
|
|
BdB |
|
|
Smithwick |
|
|
VistaNational |
|
|
Other (1) |
|
|
Total |
|
||||||||
Cash and equivalents |
|
$ |
i 3.2 |
|
|
$ |
i 80.3 |
|
|
$ |
i 2.4 |
|
|
$ |
i 15.8 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
i 0.3 |
|
|
$ |
i 102.0 |
|
Fiduciary cash |
|
|
i 40.5 |
|
|
|
i 457.5 |
|
|
|
i 1.4 |
|
|
|
i 13.6 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
i 513.0 |
|
Fiduciary receivables |
|
|
i 12.5 |
|
|
|
i 127.4 |
|
|
|
— |
|
|
|
i 21.6 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
i 161.5 |
|
Other current assets |
|
|
i 0.1 |
|
|
|
i 86.9 |
|
|
|
i 1.0 |
|
|
|
i 5.1 |
|
|
|
i 0.2 |
|
|
|
i 1.4 |
|
|
|
( i 9.2 |
) |
|
|
i 85.5 |
|
Fixed assets |
|
|
i 1.8 |
|
|
|
i 17.9 |
|
|
|
— |
|
|
|
i 0.6 |
|
|
|
— |
|
|
|
i 0.1 |
|
|
|
i 5.3 |
|
|
|
i 25.7 |
|
Goodwill |
|
|
i 400.5 |
|
|
|
i 1,365.1 |
|
|
|
i 12.9 |
|
|
|
i 53.7 |
|
|
|
i 20.5 |
|
|
|
i 21.2 |
|
|
|
i 48.3 |
|
|
|
i 1,922.2 |
|
Purchased customer accounts and other |
|
|
i 119.2 |
|
|
|
i 490.7 |
|
|
|
i 6.9 |
|
|
|
i 16.0 |
|
|
|
i 6.7 |
|
|
|
i 6.1 |
|
|
|
i 15.7 |
|
|
|
i 661.3 |
|
Non-compete agreements |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
i 0.3 |
|
|
|
i 0.1 |
|
|
|
i 0.1 |
|
|
|
i 0.7 |
|
|
|
i 1.2 |
|
Operating lease right-of-use assets |
|
|
6.0 |
|
|
|
i 18.7 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
i 24.7 |
|
Other assets |
|
|
i 1.9 |
|
|
|
i 8.8 |
|
|
|
— |
|
|
|
i 3.1 |
|
|
|
— |
|
|
|
— |
|
|
|
i 0.2 |
|
|
|
i 14.0 |
|
Total assets acquired |
|
|
i 585.7 |
|
|
|
i 2,653.3 |
|
|
|
i 24.6 |
|
|
|
i 129.8 |
|
|
|
i 27.5 |
|
|
|
i 28.9 |
|
|
|
i 61.3 |
|
|
|
i 3,511.1 |
|
Fiduciary liabilities |
|
|
( i 53.0 |
) |
|
|
( i 584.9 |
) |
|
|
( i 1.4 |
) |
|
|
( i 35.2 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( i 674.5 |
) |
Other current liabilities |
|
|
( i 9.5 |
) |
|
|
( i 62.3 |
) |
|
|
( i 0.5 |
) |
|
|
( i 2.1 |
) |
|
|
( i 1.7 |
) |
|
|
( i 0.3 |
) |
|
|
( i 0.5 |
) |
|
|
( i 76.9 |
) |
Deferred income tax, net |
|
|
( i 30.2 |
) |
|
|
( i 122.5 |
) |
|
|
— |
|
|
|
( i 4.0 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( i 156.7 |
) |
Operating lease liabilities |
|
|
(6.0 |
) |
|
|
( i 18.7 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( i 24.7 |
) |
Other long-term liabilities |
|
|
— |
|
|
|
( i 10.4 |
) |
|
|
— |
|
|
|
( i 1.8 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
( i 12.2 |
) |
Total liabilities assumed |
|
|
( i 98.7 |
) |
|
|
( i 798.8 |
) |
|
|
( i 1.9 |
) |
|
|
( i 43.1 |
) |
|
|
( i 1.7 |
) |
|
|
( i 0.3 |
) |
|
|
( i 0.5 |
) |
|
|
( i 945.0 |
) |
Net assets acquired |
|
$ |
i 487.0 |
|
|
$ |
i 1,854.5 |
|
|
$ |
i 22.7 |
|
|
$ |
i 86.7 |
|
|
$ |
i 25.8 |
|
|
$ |
i 28.6 |
|
|
$ |
i 60.8 |
|
|
$ |
i 2,566.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
The weighted average useful lives for the acquired amortizable intangible assets are as follows: purchased customer accounts, i 14.3 years; and non-compete agreements, i 4.2 years.
Goodwill of $ i 1,922.2 million, which is net of any opening balance sheet adjustments within the allowable measurement period, was allocated to the Retail, National Programs, and Wholesale Brokerage Segments in the amounts of $ i 1,389.0 million, $ i 427.8 million, and $ i 105.4 million, respectively. Of the total goodwill of $ i 1,922.2 million, the amount currently deductible for income tax purposes is $ i 70.7 million. Of the remaining $ i 1,851.5 million of goodwill, $ i 1,846.5 million relates to goodwill that will not be deductible for income tax purposes and $ i 5.0 million relates to recorded earn-out payables which will not be deductible for income tax purposes until it is earned and paid.
16
For the acquisitions completed during 2022, the results of operations since the acquisition dates have been combined with those of the Company. The total revenues from the acquisitions completed through September 30, 2022, included in the Condensed Consolidated Statement of Income for the nine months ended September 30, 2022, was $ i 116.9 million. The income before income taxes from the acquisitions completed through September 30, 2022, included in the Condensed Consolidated Statement of Income for the nine months ended September 30, 2022, was $ i 7.5 million. If the acquisitions had occurred as of the beginning of the respective periods, the Company’s estimated results of operations would be as shown in the following table. i These unaudited pro forma results are not necessarily indicative of the actual results of operations that would have occurred had the acquisitions actually been made at the beginning of the respective periods.
(UNAUDITED) |
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
||||||||||
(in millions, except per share data) |
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Total revenues |
|
$ |
i 931.1 |
|
|
$ |
i 879.1 |
|
|
$ |
i 2,873.6 |
|
|
$ |
i 2,641.1 |
|
Income before income taxes |
|
$ |
i 218.9 |
|
|
$ |
i 193.4 |
|
|
$ |
i 696.0 |
|
|
$ |
i 613.1 |
|
Net income |
|
$ |
i 161.8 |
|
|
$ |
i 144.1 |
|
|
$ |
i 537.5 |
|
|
$ |
i 478.5 |
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
i 0.57 |
|
|
$ |
i 0.51 |
|
|
$ |
i 1.90 |
|
|
$ |
i 1.69 |
|
Diluted |
|
$ |
i 0.57 |
|
|
$ |
i 0.51 |
|
|
$ |
i 1.89 |
|
|
$ |
i 1.69 |
|
Weighted average number of shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
i 277.8 |
|
|
|
i 276.5 |
|
|
|
i 277.5 |
|
|
|
i 276.1 |
|
Diluted |
|
|
i 278.7 |
|
|
|
i 277.8 |
|
|
|
i 278.7 |
|
|
|
i 277.4 |
|
As of September 30, 2022 and 2021, the fair values of the estimated acquisition earn-out payables were re-evaluated and measured at fair value on a recurring basis using unobservable inputs (Level 3) as defined in ASC 820- Fair Value Measurement. i The resulting additions, payments, and net changes, as well as the interest expense accretion on the estimated acquisition earn-out payables, for the three and nine months ended September 30, 2022 and 2021, were as follows:
|
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
||||||||||
(in millions) |
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Balance as of the beginning of the period |
|
$ |
i 232.9 |
|
|
$ |
i 242.0 |
|
|
$ |
i 291.0 |
|
|
$ |
i 258.9 |
|
Additions to estimated acquisition earn-out payables |
|
|
i 25.2 |
|
|
|
— |
|
|
|
i 42.1 |
|
|
|
i 25.2 |
|
Assumed acquisition earn-out payables |
|
|
i 34.8 |
|
|
|
— |
|
|
|
i 34.8 |
|
|
|
— |
|
Payments for estimated acquisition earn-out payables |
|
|
( i 10.6 |
) |
|
|
( i 1.9 |
) |
|
|
( i 77.1 |
) |
|
|
( i 41.8 |
) |
Subtotal |
|
|
i 282.3 |
|
|
|
i 240.1 |
|
|
|
i 290.8 |
|
|
|
i 242.3 |
|
Net change in earnings from estimated acquisition earn-out payables: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Change in fair value on estimated acquisition earn-out payables |
|
|
( i 28.5 |
) |
|
|
i 21.8 |
|
|
|
( i 38.1 |
) |
|
|
i 15.8 |
|
Interest expense accretion |
|
|
i 1.9 |
|
|
|
i 1.3 |
|
|
|
i 5.0 |
|
|
|
i 4.8 |
|
Net change in earnings from estimated acquisition |
|
|
( i 26.6 |
) |
|
|
i 23.1 |
|
|
|
( i 33.1 |
) |
|
|
i 20.6 |
|
Foreign currency translation adjustments during the year |
|
|
( i 5.8 |
) |
|
|
( i 0.3 |
) |
|
|
( i 7.8 |
) |
|
|
— |
|
Balance as of September 30, |
|
$ |
i 249.9 |
|
|
$ |
i 262.9 |
|
|
$ |
i 249.9 |
|
|
$ |
i 262.9 |
|
Of the $ i 249.9 million estimated acquisition earn-out payables as of September 30, 2022, $ i 100.5 million was recorded as accounts payable and $ i 149.4 million was recorded as other non-current liabilities. As of September 30, 2022, the maximum future acquisition contingency payments related to all acquisitions was $ i 550.3 million, inclusive of the $ i 249.9 million estimated acquisition earn-out payables as of September 30, 2022. Four of the estimated acquisition earn-out payables assumed in connection with the acquisition of GRP included provisions with i no maximum potential earn-out amount. The amount recorded for these acquisitions as of September 30, 2022 is $ i 2.8 million. The Company deems a significant increase to this amount to be unlikely. Included within the additions to estimated acquisition earn-out payables are any adjustments to opening balance sheet items within the allowable measurement period, which may therefore differ from previously reported amounts.
/17
NOTE 6 Goodwill
Goodwill is subject to at least an annual assessment for impairment by applying a fair value-based test. The Company completed its most recent annual assessment as of November 30, 2021 and identified no impairment as a result of the evaluation.
The changes in the carrying value of goodwill by reportable segment for the nine months ended September 30, 2022 are as follows:
(in millions) |
|
Retail |
|
|
National |
|
|
Wholesale |
|
|
Services |
|
|
Total |
|
|||||
Balance as of December 31, 2021 |
|
$ |
i 2,987.2 |
|
|
$ |
i 1,089.9 |
|
|
$ |
i 488.4 |
|
|
$ |
i 171.3 |
|
|
$ |
i 4,736.8 |
|
Goodwill of acquired businesses |
|
|
i 1,389.0 |
|
|
|
i 427.8 |
|
|
|
i 105.4 |
|
|
|
i — |
|
|
|
i 1,922.2 |
|
Goodwill disposed of relating to sales of businesses |
|
|
( i 2.6 |
) |
|
|
i — |
|
|
|
i — |
|
|
|
i — |
|
|
|
( i 2.6 |
) |
Foreign currency translation adjustments during the year |
|
|
( i 118.1 |
) |
|
|
( i 6.9 |
) |
|
|
( i 9.1 |
) |
|
|
i — |
|
|
|
( i 134.1 |
) |
Balance as of September 30, 2022 |
|
$ |
i 4,255.5 |
|
|
$ |
i 1,510.8 |
|
|
$ |
i 584.7 |
|
|
$ |
i 171.3 |
|
|
$ |
i 6,522.3 |
|
NOTE 7 Amortizable Intangible Assets
Amortizable intangible assets at September 30, 2022 and December 31, 2021 consisted of the following:
|
|
|
|
|
||||||||||||||||||||||||||||
(in millions) |
|
Gross |
|
|
Accumulated |
|
|
Net |
|
|
Weighted |
|
|
Gross |
|
|
Accumulated |
|
|
Net |
|
|
Weighted |
|
||||||||
Purchased customer accounts and other |
|
$ |
i 2,972.9 |
|
|
$ |
( i 1,342.3 |
) |
|
$ |
i 1,630.6 |
|
|
|
i 14.7 |
|
|
$ |
i 2,311.6 |
|
|
$ |
( i 1,235.3 |
) |
|
$ |
i 1,076.3 |
|
|
|
i 14.9 |
|
Non-compete agreements |
|
|
i 38.8 |
|
|
|
( i 33.6 |
) |
|
|
i 5.2 |
|
|
|
i 4.5 |
|
|
|
i 37.6 |
|
|
|
( i 32.4 |
) |
|
|
i 5.2 |
|
|
|
i 4.5 |
|
Foreign currency translation adjustments during the year |
|
|
( i 49.3 |
) |
|
|
i 1.5 |
|
|
|
( i 47.8 |
) |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
||
Total |
|
$ |
i 2,962.4 |
|
|
$ |
( i 1,374.4 |
) |
|
$ |
i 1,588.0 |
|
|
|
|
|
$ |
i 2,349.2 |
|
|
$ |
( i 1,267.7 |
) |
|
$ |
i 1,081.5 |
|
|
|
|
||
Amortization expense for amortizable intangible assets for the years ending December 31, 2022, 2023, 2024, 2025 and 2026 is estimated to be $ i 150.6 million, $ i 165.8 million, $ i 161.6 million, $ i 158.8 million, and $ i 152.8 million, respectively.
/18
NOTE 8 Long-Term Debt
Long-term debt at September 30, 2022 and December 31, 2021 consisted of the following:
(in millions) |
|
|
|
|
||||
Current portion of long-term debt: |
|
|
|
|
|
|
||
Current portion of i i 5-year / term loan facility expires i i 2026 / |
|
$ |
i 12.5 |
|
|
$ |
i 12.5 |
|
Current portion of i i 5-year / term loan facility expires i i 2023 / |
|
|
i 30.0 |
|
|
|
i 30.0 |
|
Current portion of i 5-year term loan facility expires i 2027 |
|
|
i 25.0 |
|
|
|
— |
|
Total current portion of long-term debt |
|
|
i 67.5 |
|
|
|
i 42.5 |
|
Long-term debt: |
|
|
|
|
|
|
||
Note agreements: |
|
|
|
|
|
|
||
i i 4.200 / %
senior notes, semi-annual interest payments, net of the unamortized discount, |
|
$ |
i 499.7 |
|
|
$ |
i 499.5 |
|
i i 4.500 / %
senior notes, semi-annual interest payments, net of the unamortized discount, |
|
|
i 349.6 |
|
|
|
i 349.6 |
|
i i 2.375 / %
senior notes, semi-annual interest payments, net of the unamortized discount, |
|
|
i 699.4 |
|
|
|
i 699.3 |
|
i 4.200% senior notes, semi-annual interest payments, net of the unamortized discount, |
|
|
i 598.0 |
|
|
|
— |
|
i 4.950% senior notes, semi-annual interest payments, net of the unamortized discount, |
|
|
i 591.9 |
|
|
|
— |
|
Total notes |
|
|
i 2,738.6 |
|
|
|
i 1,548.4 |
|
Credit agreements: |
|
|
|
|
|
|
||
i i 5-year / term loan facility, periodic interest and principal payments, LIBOR
plus up to |
|
|
i 225.0 |
|
|
|
i 234.4 |
|
i 5-year revolving loan facility, periodic interest payments, LIBOR plus up to i 1.525%, plus commitment fees up to i 0.225%, expires i October 27, 2026 |
|
|
i 150.0 |
|
|
|
— |
|
i i 5-year / term loan facility, periodic interest and principal payments, LIBOR
plus up to |
|
|
i 187.5 |
|
|
|
i 210.0 |
|
i 3-year term loan facility, periodic interest and principal payments, SOFR plus up to i 1.625%, expires i March 31, 2025 |
|
|
i 300.0 |
|
|
|
— |
|
i 5-year term loan facility, periodic interest and principal payments, SOFR plus up to i 1.750%, expires i March 31, 2027 |
|
|
i 462.5 |
|
|
|
— |
|
Total credit agreements |
|
|
i 1,325.0 |
|
|
|
i 444.4 |
|
Debt issuance costs (contra) |
|
|
( i 23.2 |
) |
|
|
( i 12.4 |
) |
Total long-term debt less unamortized discount and debt issuance costs |
|
|
i 4,040.4 |
|
|
|
i 1,980.4 |
|
Current portion of long-term debt |
|
|
i 67.5 |
|
|
|
i 42.5 |
|
Total debt |
|
$ |
i 4,107.9 |
|
|
$ |
i 2,022.9 |
|
On September 18, 2014, the Company issued $ i 500.0 million of i 4.200% unsecured Senior Notes due in 2024. The Senior Notes were given investment grade ratings of BBB-/Baa3 with a stable outlook. The notes are subject to certain covenant restrictions and regulations which are customary for credit rated obligations. At the time of funding, the proceeds were offered at a discount of the original note amount which also excluded an underwriting fee discount. The net proceeds received from the issuance were used to repay the outstanding balance of $ i 475.0 million on the Revolving Credit Facility and for other general corporate purposes. As of September 30, 2022 and December 31, 2021, there was an outstanding debt balance of $ i i 500.0 / million exclusive of the associated discount balance.
On December 21, 2018, the Company entered into a term loan credit agreement (the “Term Loan Credit Agreement”) with the lenders named therein, Wells Fargo Bank, National Association, as administrative agent, and certain other banks as co-syndication agents and as joint lead arrangers and joint bookrunners. The Term Loan Credit Agreement provides for an unsecured term loan in the initial amount of $ i 300.0 million, which may, subject to lenders’ discretion, potentially be increased up to an aggregate amount of $ i 450.0 million (the “Term Loan”). The Term Loan is repayable over the i five-year term from the effective date of the Term Loan Credit Agreement, which was December 21, 2018. Based on the Company’s net debt leverage ratio or a non-credit enhanced senior unsecured long-term debt rating as determined by Moody’s Investor Service and Standard & Poor’s Rating Service, the rates of interest charged on the term loan are i 1.00% to i 1.75%, above the adjusted 1-Month LIBOR rate. On December 21, 2018, the Company borrowed $ i 300.0 million under the Term Loan Credit Agreement and used $ i 250.0 million of the proceeds to reduce indebtedness under the Revolving Credit Facility. As of September 30, 2022, there was an outstanding debt balance issued under the Term Loan of $ i 217.5 million. As of December 31, 2021, there was an outstanding debt balance issued under the Term Loan of $ i 240.0 million.
19
On March 11, 2019, the Company completed the issuance of $ i 350.0 million aggregate principal amount of the Company's i 4.500% Senior Notes due 2029. The Senior Notes were given investment grade ratings of BBB-/Baa3 with a stable outlook. The notes are subject to certain covenant restrictions, which are customary for credit rated obligations. At the time of funding, the proceeds were offered at a discount of the original note amount, which also excluded an underwriting fee discount. The net proceeds received from the issuance were used to repay a portion of the outstanding balance of $ i 350.0 million on the Revolving Credit Facility, utilized in connection with the financing related to the Hays Companies acquisition and for other general corporate purposes. As of September 30, 2022 and December 31, 2021, there was an outstanding debt balance of $ i i 350.0 / million exclusive of the associated discount balance.
On September 24, 2020, the Company completed the issuance of $ i 700.0 million aggregate principal amount of the Company's i 2.375% Senior Notes due 2031. The Senior Notes were given investment grade ratings of BBB- stable outlook and Baa3 positive outlook. The notes are subject to certain covenant restrictions, which are customary for credit rated obligations. At the time of funding, the proceeds were offered at a discount of the original note amount, which also excluded an underwriting fee discount. The net proceeds received from the issuance were used to repay a portion of the outstanding balance of $ i 200.0 million on the Revolving Credit Facility, utilized in connection with the financing related to the acquisitions of LP Insurance Services, LLP and CKP Insurance, LLC and for other general corporate purposes. As of September 30, 2022 and December 31, 2021, there was an outstanding debt balance of $ i i 700.0 / million exclusive of the associated discount balance.
On October 27, 2021, the Company entered into an amended and restated credit agreement (the “Second Amended and Restated Credit Agreement”) with the lenders named therein, JPMorgan Chase Bank, N.A. as administrative agent, Bank of America, N.A., Truist Bank and BMO Harris Bank N.A. as co-syndication agents, and U.S. Bank National Association, Fifth Third Bank, National Association, Wells Fargo Bank, National Association, PNC Bank, National Association, Morgan Stanley Senior Funding, Inc. and Citizens Bank, N.A. as co-documentation agents. The Second Amended and Restated Credit Agreement amended and restated the credit agreement dated April 17, 2014, among certain of such parties, as amended by that certain amended and restated credit agreement dated June 28, 2017 (the “Original Credit Agreement”). The Second Amended and Restated Credit Agreement, among other certain terms, extended the maturity of the revolving credit facility of $ i 800.0 million and unsecured term loans associated with the agreement of $ i 250.0 million to October 27, 2026. At the time of the renewal, the Company added an additional $ i 2.7 million in debt issuance costs related to the transaction. The Company carried forward $ i 0.6 million of existing debt issuance costs related to the previous credit facility agreements while expensing $ i 0.1 million in debt issuance costs due to certain lenders exiting the renewed facility agreement. As of September 30, 2022, there was an outstanding debt balance issued under the term loan of the Second Amended and Restated Credit Agreement of $ i 237.5 million and $ i 150.0 million outstanding against the Revolving Credit Facility. As of December 31, 2021, there was an outstanding debt balance issued under the term loan of the Second Amended and Restated Credit Agreement of $ i 246.9 million with i no borrowings outstanding against the Revolving Credit Facility.
On March 17, 2022, the Company completed the issuance of $ i 600.0 million aggregate principal amount of the Company’s i 4.200% Senior Notes due 2032 (the “2032 Notes”) and $ i 600.0 million aggregate principal amount of the Company’s i 4.950% Senior Notes due 2052 (the “2052 Notes,” and together with the 2032 Notes, the “Notes”). The net proceeds to the Company from the issuance of the Notes, after deducting underwriting discounts and estimated offering expenses, were approximately $ i 1,178.2 million. The Senior Notes were given investment grade ratings of BBB- stable outlook and Baa3 stable outlook. The 2032 Notes bear interest at the rate of i 4.200% per year and will mature on i March 17, 2032. The 2052 Notes bear interest at the rate of i 4.950% per year and will mature on i March 17, 2052. Interest on the Notes will be payable i semi-annually in arrears. The Notes are senior unsecured obligations of the Company and will rank equal in right of payment to all of the Company’s existing and future senior unsecured indebtedness. The Company may redeem the Notes in whole or in part at any time and from time to time, at the “make whole” redemption prices specified in the Prospectus Supplement for the Notes being redeemed, plus accrued and unpaid interest thereon to but excluding the redemption date. The Company used the net proceeds from the offering of the Notes, together with borrowings under its revolving credit facility, cash on hand and other borrowings, to fund the cash consideration and other amounts payable in connection with our acquisition of GRP (Jersey) Holdco Limited and its businesses ("GRP") and to pay fees and expenses associated with the foregoing. As of September 30, 2022, there was a total outstanding debt balance of $ i 1,200.0 million exclusive of the associated discount balance on both Notes.
On March 31, 2022 (the "Effective Date"), the Company entered into a Loan Agreement (the “Loan Agreement”) with the lenders named therein, BMO Harris Bank N.A., as administrative agent, Fifth Third Bank, National Association, PNC Bank, National Association, U.S. Bank National Association and Wells Fargo Bank, National Association, as co-syndication agents and BMO Capital Markets Corp., BofA Securities, Inc., JPMorgan Chase Bank, N.A. and Truist Securities, Inc., as joint bookrunners and joint lead arrangers. The Loan Agreement evidences commitments for (i) unsecured delayed draw term loans in an aggregate amount of up to $ i 300.0 million (the “Term A-1 Loan Commitment”) and (ii) unsecured delayed draw term loans in an amount of up to $ i 500.0 million (the “Term A-2 Commitment” and, together with the Term A-1 Loan Commitments, the “Term Loan Commitments”). The Company may, subject to satisfaction of certain conditions, including receipt of additional term loan commitments by new or existing lenders, increase either Term Loan Commitment or the term loans issued thereunder or issue new tranches of term loans in an aggregate additional amount of up to $ i 400.0 million. The Company may borrow term loans (the “Term Loans”) under either of the Term Loan Commitments during the period from the Effective Date until the date which is the first anniversary thereof. The Term Loans issued under the Term A-1 Loan Commitment (“Term A-1 Loans”) are due and payable on the date that is the third anniversary of the Effective Date unless such maturity date is extended as provided under the Loan Agreement. The Term Loans issued under the Term A-2 Loan Commitment (“Term A-2 Loans”) are repayable in installments until the fifth anniversary the Effective Date with any remaining outstanding amounts due and payable on such fifth anniversary of the Effective Date unless such maturity date is extended as
20
provided under the Loan Agreement. The Loan Agreement includes various covenants (including financial covenants), limitations and events of default customary for similar facilities for similarly rated borrowers. As of September 30, 2022, there was an outstanding debt balance issued under the Term A-1 Loans of $ i 300.0 million and an outstanding debt balance issued under Term A-2 Loans of $ i 487.5 million.
The Second Amended and Restated Credit Agreement, Term Loan Credit Agreement and Loan Agreement require the Company to maintain certain financial ratios and comply with certain other covenants. The Company was in compliance with all such covenants as of September 30, 2022 and December 31, 2021.
The 30-day Adjusted LIBOR Rate for the term loan of the Second Amended and Restated Credit Agreement and the Term Loan Credit Agreement as of September 30, 2022 were each i 3.125%. The 1-month Term SOFR Rate for the Term A-1 Loans is i 2.945% and the 1-month Term SOFR Rate for the Term A-2 Loans is i 3.134% as of September 30, 2022.
/NOTE 9 Leases
Substantially all of the Company's operating lease right-of-use assets and operating lease liabilities represent real estate leases for office space used to conduct the Company's business that expire on various dates through i 2041. Leases generally contain renewal options and escalation clauses based upon increases in the lessors’ operating expenses and other charges. The Company anticipates that most of these leases will be renewed or replaced upon expiration.
The Company assesses at inception of a contract if it contains a lease. This assessment is based on: (1) whether the contract involves the use of a distinct identified asset, (2) whether the Company obtains the right to substantially all the economic benefit from the use of the asset throughout the period, and (3) whether the Company has the right to direct the use of the asset.
The right-of-use asset is initially measured at cost, which is primarily composed of the initial lease liability, plus any initial direct costs incurred, less any lease incentives received. The lease liability is initially measured at the present value of the minimum lease payments through the term of the lease. Minimum lease payments are discounted to present value using the incremental borrowing rate at the lease commencement date, which approximates the rate of interest the Company expects to pay on a secured borrowing in an amount equal to the lease payments for the underlying asset under similar terms and economic conditions. The Company has elected not to recognize right-of-use assets and lease liabilities for short-term leases that have a total term of 12 months or less. The effect of short-term leases on the Company's right-of-use asset and lease liability would not be significant.
The balances and classification of operating lease right-of-use assets and operating lease liabilities within the Condensed Consolidated Balance Sheet is as follows:
(in millions) |
|
|
|
|
|
||||
Assets: |
|
|
|
|
|
|
|
||
Operating lease right-of-use assets |
Operating lease assets |
|
$ |
i 214.5 |
|
|
$ |
i 197.0 |
|
Total assets |
|
|
|
i 214.5 |
|
|
|
i 197.0 |
|
Liabilities: |
|
|
|
|
|
|
|
||
Current operating lease liabilities |
Accrued expenses and other liabilities |
|
|
i 46.7 |
|
|
|
i 43.4 |
|
Non-current operating lease liabilities |
Operating lease liabilities |
|
|
i 191.4 |
|
|
|
i 180.0 |
|
Total liabilities |
|
|
$ |
i 238.1 |
|
|
$ |
i 223.4 |
|
As of September 30, 2022, the Company has entered into future lease agreements expected to commence later in 2022 and 2023 consisting of undiscounted lease liabilities of $ i 6.7 million and $ i 2.7 million, respectively.
Lease expense for operating leases consists of the lease payments, inclusive of lease incentives, plus any initial direct costs, and is recognized on a straight-line basis over the lease term. Included in lease expense are any variable lease payments incurred in the period that were not included in the initial lease liability. Variable lease cost is lease payments that are based on an index or similar rate. They are initially measured using the index or rate in effect at lease commencement and are based on the minimum payments stated in the lease. Additional payments based on the change in an index or rate, or payments based on a change in the Company's portion of the operating expenses, including real estate taxes and insurance, are recorded as a period expense when incurred.
21
The components of lease cost for operating leases for the three and nine months ended September 30, 2022 and 2021 were:
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
||||||||||
(in millions) |
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Operating leases: |
|
|
|
|
|
|
|
|
|
|
|
||||
Lease cost |
$ |
i 14.5 |
|
|
$ |
i 13.0 |
|
|
$ |
i 40.8 |
|
|
$ |
i 39.6 |
|
Variable lease cost |
|
i 1.0 |
|
|
|
i 1.1 |
|
|
|
i 3.2 |
|
|
|
i 3.1 |
|
Short-term lease cost |
|
i 0.4 |
|
|
|
i 0.3 |
|
|
|
i 0.9 |
|
|
|
i 0.9 |
|
Operating lease cost |
$ |
i 15.9 |
|
|
$ |
i 14.4 |
|
|
$ |
i 44.9 |
|
|
$ |
i 43.6 |
|
Sublease income |
|
( i 0.4 |
) |
|
|
( i 0.6 |
) |
|
|
( i 1.2 |
) |
|
|
( i 1.3 |
) |
Total lease cost net |
$ |
i 15.5 |
|
|
$ |
i 13.8 |
|
|
$ |
i 43.7 |
|
|
$ |
i 42.3 |
|
The weighted average remaining lease term and the weighted average discount rate for operating leases as of September 30, 2022 were:
Weighted average remaining lease term |
|
|
i 6.21 |
|
Weighted average discount rate |
|
|
i 2.84 |
% |
Maturities of the operating lease liabilities by fiscal year at September 30, 2022 for the Company's operating leases are as follows:
(in millions) |
|
Operating leases |
|
|
2022 (Remainder) |
|
$ |
i 14.9 |
|
2023 |
|
|
i 55.5 |
|
2024 |
|
|
i 48.1 |
|
2025 |
|
|
i 40.1 |
|
2026 |
|
|
i 29.7 |
|
Thereafter |
|
|
i 74.3 |
|
Total undiscounted lease payments |
|
|
i 262.6 |
|
Less: Imputed interest |
|
|
i 24.5 |
|
Present value of lease payments |
|
$ |
i 238.1 |
|
Supplemental cash flow information for operating leases for the three and nine months ended September 30, 2022 and 2021:
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
||||||||||
(in millions) |
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Cash paid for amounts included in measurement of liabilities |
|
|
|
|
|
|
|
|
|
|
|
||||
Operating cash flows from operating leases |
$ |
i 16.1 |
|
|
$ |
i 13.9 |
|
|
$ |
i 43.9 |
|
|
$ |
i 41.7 |
|
Right-of-use assets obtained in exchange for new operating liabilities |
$ |
i 8.4 |
|
|
$ |
i 14.1 |
|
|
$ |
i 35.9 |
|
|
$ |
i 34.1 |
|
NOTE 10 Supplemental Disclosures of Cash Flow Information and Non-Cash Financing and Investing Activities
Throughout 2020, the Company deferred $ i 31.1 million in employer-only payroll tax payments as allowed under the Coronavirus Aid, Relief, and Economic Security Act (the “CARES” Act), which was signed into law on March 27, 2020. During the first nine months of 2022, there were no additional deferrals under the CARES Act. A payment of the cumulative deferred employer payroll taxes as of December 31, 2020 was paid in December 2021 and a second payment of $ i 15.6 million is planned for December 31, 2022, as permitted under the CARES Act.
During the second quarter of 2021, the Company received an $ i 8.1 million reimbursement for capitalizable costs of public infrastructure improvements related to the construction of the Company’s headquarters in accordance with an economic development grant agreement between the Company and the City of Daytona Beach and Volusia County. The reimbursement has been reflected as a reduction to the additions to fixed asset line item on the Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2021.
During the nine months ended September 30, 2022, the Company had an impact of $ i 183.1 million on foreign exchange rate changes on cash and cash equivalents inclusive of fiduciary cash reported on its Condensed Consolidated Statements of Cash Flows which is primarily due to the decrease in currency exchange rates for British pounds and an additional smaller loss from the decline in currency exchange rates related to euro and Canadian dollar.
22
Cash paid during the period for interest and income taxes are summarized as follows:
|
|
Nine months ended September 30, |
|
|||||
(in millions) |
|
2022 |
|
|
2021 |
|
||
Cash paid during the period for: |
|
|
|
|
|
|
||
Interest |
|
$ |
i 103.3 |
|
|
$ |
i 59.7 |
|
Income taxes, net of refunds |
|
$ |
i 118.2 |
|
|
$ |
i 103.9 |
|
Significant non-cash investing and financing activities are summarized as follows:
|
|
Nine months ended September 30, |
|
|||||
(in millions) |
|
2022 |
|
|
2021 |
|
||
Other payables issued for agency acquisitions and purchased customer accounts |
|
$ |
i 4.6 |
|
|
$ |
i 3.5 |
|
Estimated acquisition earn-out payables issued for agency acquisitions |
|
$ |
i 42.1 |
|
|
$ |
i 25.1 |
|
Assumed acquisition earn-out payables |
|
$ |
i 34.8 |
|
|
$ |
— |
|
Contingent payable issued for agency acquisition |
|
$ |
— |
|
|
$ |
i 24.1 |
|
Common stock issued for agency acquisition |
|
$ |
i 14.7 |
|
|
$ |
i 4.9 |
|
Notes payable assumed for agency acquisition |
|
$ |
i 1.8 |
|
|
$ |
i 1.3 |
|
The Company's restricted cash balance is composed of funds held in separate premium trust accounts as required by state law or, in some cases, by agreement with carrier partners. The following is a reconciliation of cash and cash equivalents inclusive of restricted cash as of September 30, 2022 and 2021.
(in millions) |
|
|
|
|
||||
Table to reconcile restricted and non-restricted fiduciary cash |
|
|
|
|
|
|
||
Restricted fiduciary cash |
|
$ |
i 1,113.0 |
|
|
$ |
i 583.2 |
|
Non-restricted fiduciary cash |
|
|
i 158.3 |
|
|
|
i 193.8 |
|
Total restricted and non-restricted fiduciary cash at the end of the period |
|
$ |
i 1,271.3 |
|
|
$ |
i 777.0 |
|
The Company's fiduciary cash increased as of September 30, 2022 compared to December 31, 2021 primarily due to businesses acquired during 2022.
|
|
Balance as of September 30, |
|
|||||
(in millions) |
|
2022 |
|
|
2021 |
|
||
Table to reconcile cash, cash equivalents and fiduciary cash |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
i 579.5 |
|
|
$ |
i 784.6 |
|
Fiduciary cash |
|
|
i 1,271.3 |
|
|
|
i 641.3 |
|
Total cash, cash equivalents and fiduciary cash at the end of the period |
|
$ |
i 1,850.8 |
|
|
$ |
i 1,425.9 |
|
NOTE 11 Legal and Regulatory Proceedings
The Company is involved in numerous pending or threatened proceedings by or against Brown & Brown, Inc. or one or more of its subsidiaries that arise in the ordinary course of business. The damages that may be claimed against the Company in these various proceedings are in some cases substantial, including in certain instances claims for punitive or extraordinary damages. Some of these claims and lawsuits have been resolved; others are in the process of being resolved and others are still in the investigation or discovery phase. The Company will continue to respond appropriately to these claims and lawsuits and to vigorously protect its interests.
The Company continues to assess certain litigation and claims to determine the amounts, if any, that management believes will be paid as a result of such claims and litigation and, therefore, additional losses may be accrued and paid in the future, which could adversely impact the Company’s operating results, cash flows and overall liquidity. The Company maintains third-party insurance policies to provide coverage for certain legal claims, in an effort to mitigate its overall exposure to unanticipated claims or adverse decisions. However, as (i) one or more of the Company’s insurance carriers could take the position that portions of these claims are not covered by the Company’s insurance, (ii) to the extent that payments are made to resolve claims and lawsuits, applicable insurance policy limits are eroded and (iii) the claims and lawsuits relating to these matters are continuing to develop, it is possible that future results of operations or cash flows for any particular quarterly or annual period could be materially affected by unfavorable resolutions of these matters. Based upon the AM Best Company ratings of these third-party insurers and other factors, management does not believe there is a substantial risk of an insurer’s material non-performance related to any current insured claims.
23
On the basis of current information, the availability of insurance and legal advice, in management’s opinion, the Company is not currently involved in any legal proceedings which, individually or in the aggregate, would have a material adverse effect on its financial condition, operations and/or cash flows.
NOTE 12 Segment Information
Brown & Brown’s business is divided into i four reportable segments: (1) the Retail Segment, which provides a broad range of insurance products and services to commercial, public and quasi-public entities, and to professional and individual customers, and non-insurance risk-mitigating products through our F&I businesses, (2) the National Programs Segment, which acts as an MGA, provides professional liability and related package products for certain professionals, a range of insurance products for individuals, flood coverage, and targeted products and services designated for specific industries, trade groups, governmental entities and market niches, all of which are delivered through nationwide networks of independent agents, and Brown & Brown retail agents, (3) the Wholesale Brokerage Segment, which markets and sells excess and surplus commercial and personal lines insurance, primarily through independent agents and brokers, as well as Brown & Brown retail agents, and (4) the Services Segment, which provides insurance-related services, including third-party claims administration and comprehensive medical utilization management services in both the workers’ compensation and all-lines liability arenas, as well as Medicare Set-aside services, Social Security disability and Medicare benefits advocacy services and claims adjusting services.
Brown & Brown conducts most of its operations within the United States of America. International operations include Retail operations in England, Bermuda, the Cayman Islands, Ireland and Northern Ireland, National Programs operations in Canada and England, and Wholesale Brokerage operations based in England, Italy and Belgium. These operations earned $ i 92.1 million and $ i 17.4 million of total revenues for the three months ended September 30, 2022 and 2021, respectively. These operations earned $ i 132.8 million and $ i 54.0 million of total revenues for the nine months ended September 30, 2022 and 2021, respectively.
The accounting policies of the reportable segments are the same as those described in Note 1 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2021. Intersegment revenues are eliminated.
Summarized financial information concerning the Company’s reportable segments is shown in the following tables. The “Other” column includes any income and expenses not allocated to reportable segments, corporate-related items, including the intercompany interest expense charge to the reporting segment.
|
|
Three months ended September 30, 2022 |
|
|||||||||||||||||||||
(in millions) |
|
Retail |
|
|
National |
|
|
Wholesale |
|
|
Services |
|
|
Other |
|
|
Total |
|
||||||
Total revenues |
|
$ |
i 528.2 |
|
|
$ |
i 231.4 |
|
|
$ |
i 126.3 |
|
|
$ |
i 41.1 |
|
|
$ |
i 0.6 |
|
|
$ |
i 927.6 |
|
Investment income |
|
$ |
— |
|
|
$ |
i 0.3 |
|
|
$ |
i 0.1 |
|
|
$ |
— |
|
|
$ |
i 0.8 |
|
|
$ |
i 1.2 |
|
Amortization |
|
$ |
i 28.2 |
|
|
$ |
i 11.4 |
|
|
$ |
i 2.6 |
|
|
$ |
i 1.3 |
|
|
$ |
— |
|
|
$ |
i 43.5 |
|
Depreciation |
|
$ |
i 3.9 |
|
|
$ |
i 4.6 |
|
|
$ |
i 0.7 |
|
|
$ |
i 0.4 |
|
|
$ |
i 1.7 |
|
|
$ |
i 11.3 |
|
Interest expense |
|
$ |
i 22.8 |
|
|
$ |
i 10.2 |
|
|
$ |
i 3.2 |
|
|
$ |
i 0.5 |
|
|
$ |
i 4.8 |
|
|
$ |
i 41.5 |
|
Income before income taxes |
|
$ |
i 112.2 |
|
|
$ |
i 69.7 |
|
|
$ |
i 35.4 |
|
|
$ |
i 4.7 |
|
|
$ |
( i 4.0 |
) |
|
$ |
i 218.0 |
|
Total assets |
|
$ |
i 7,128.1 |
|
|
$ |
i 4,476.3 |
|
|
$ |
i 1,366.5 |
|
|
$ |
i 289.1 |
|
|
$ |
i 398.3 |
|
|
$ |
i 13,658.3 |
|
Capital expenditures |
|
$ |
i 4.7 |
|
|
$ |
i 3.3 |
|
|
$ |
i 0.7 |
|
|
$ |
i 0.3 |
|
|
$ |
i 5.1 |
|
|
$ |
i 14.1 |
|
|
|
Three months ended September 30, 2021 |
|
|||||||||||||||||||||
(in millions) |
|
Retail |
|
|
National |
|
|
Wholesale |
|
|
Services |
|
|
Other |
|
|
Total |
|
||||||
Total revenues |
|
$ |
i 423.4 |
|
|
$ |
i 191.1 |
|
|
$ |
i 112.5 |
|
|
$ |
i 43.7 |
|
|
$ |
( i 0.4 |
) |
|
$ |
i 770.3 |
|
Investment income |
|
$ |
i 0.2 |
|
|
$ |
i 0.1 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
i 0.1 |
|
|
$ |
i 0.4 |
|
Amortization |
|
$ |
i 19.1 |
|
|
$ |
i 6.8 |
|
|
$ |
i 2.3 |
|
|
$ |
i 1.3 |
|
|
$ |
— |
|
|
$ |
i 29.5 |
|
Depreciation |
|
$ |
i 2.8 |
|
|
$ |
i 3.0 |
|
|
$ |
i 0.6 |
|
|
$ |
i 0.3 |
|
|
$ |
i 2.5 |
|
|
$ |
i 9.2 |
|
Interest expense |
|
$ |
i 22.4 |
|
|
$ |
i 2.2 |
|
|
$ |
i 3.9 |
|
|
$ |
i 0.7 |
|
|
$ |
( i 13.0 |
) |
|
$ |
i 16.2 |
|
Income before income taxes |
|
$ |
i 71.6 |
|
|
$ |
i 72.4 |
|
|
$ |
i 29.4 |
|
|
$ |
i 7.1 |
|
|
$ |
i 16.0 |
|
|
$ |
i 196.5 |
|
Total assets |
|
$ |
i 7,385.8 |
|
|
$ |
i 3,789.4 |
|
|
$ |
i 1,918.2 |
|
|
$ |
i 449.5 |
|
|
$ |
( i 3,913.7 |
) |
|
$ |
i 9,629.2 |
|
Capital expenditures |
|
$ |
i 2.1 |
|
|
$ |
i 4.7 |
|
|
$ |
i 0.2 |
|
|
$ |
i 0.9 |
|
|
$ |
i 1.6 |
|
|
$ |
i 9.5 |
|
24
|
|
Nine months ended September 30, 2022 |
|
|||||||||||||||||||||
(in millions) |
|
Retail |
|
|
National |
|
|
Wholesale |
|
|
Services |
|
|
Other |
|
|
Total |
|
||||||
Total revenues |
|
$ |
i 1,582.3 |
|
|
$ |
i 619.3 |
|
|
$ |
i 341.6 |
|
|
$ |
i 128.8 |
|
|
$ |
— |
|
|
$ |
i 2,672.0 |
|
Investment income |
|
$ |
— |
|
|
$ |
i 0.6 |
|
|
$ |
i 0.2 |
|
|
$ |
— |
|
|
$ |
i 1.0 |
|
|
$ |
i 1.8 |
|
Amortization |
|
$ |
i 69.8 |
|
|
$ |
i 27.9 |
|
|
$ |
i 6.7 |
|
|
$ |
i 3.9 |
|
|
$ |
( i 0.1 |
) |
|
$ |
i 108.2 |
|
Depreciation |
|
$ |
i 9.1 |
|
|
$ |
i 10.9 |
|
|
$ |
i 2.0 |
|
|
$ |
i 1.2 |
|
|
$ |
i 5.1 |
|
|
$ |
i 28.3 |
|
Interest expense |
|
$ |
i 69.9 |
|
|
$ |
i 22.8 |
|
|
$ |
i 10.0 |
|
|
$ |
i 1.6 |
|
|
$ |
( i 8.5 |
) |
|
$ |
i 95.8 |
|
Income before income taxes |
|
$ |
i 378.8 |
|
|
$ |
i 187.9 |
|
|
$ |
i 94.8 |
|
|
$ |
i 18.0 |
|
|
$ |
i 2.3 |
|
|
$ |
i 681.8 |
|
Total assets |
|
$ |
i 7,128.1 |
|
|
$ |
i 4,476.3 |
|
|
$ |
i 1,366.5 |
|
|
$ |
i 289.1 |
|
|
$ |
i 398.3 |
|
|
$ |
i 13,658.3 |
|
Capital expenditures |
|
$ |
i 8.4 |
|
|
$ |
i 14.2 |
|
|
$ |
i 1.5 |
|
|
$ |
i 0.8 |
|
|
$ |
i 7.5 |
|
|
$ |
i 32.4 |
|
|
|
Nine months ended September 30, 2021 |
|
|||||||||||||||||||||
(in millions) |
|
Retail |
|
|
National |
|
|
Wholesale |
|
|
Services |
|
|
Other |
|
|
Total |
|
||||||
Total revenues |
|
$ |
i 1,347.4 |
|
|
$ |
i 522.3 |
|
|
$ |
i 307.9 |
|
|
$ |
i 135.6 |
|
|
$ |
( i 0.3 |
) |
|
$ |
i 2,312.9 |
|
Investment income |
|
$ |
i 0.3 |
|
|
$ |
i 0.4 |
|
|
$ |
i 0.1 |
|
|
$ |
— |
|
|
$ |
i 0.1 |
|
|
$ |
i 0.9 |
|
Amortization |
|
$ |
i 56.9 |
|
|
$ |
i 20.6 |
|
|
$ |
i 7.1 |
|
|
$ |
i 4.0 |
|
|
$ |
— |
|
|
$ |
i 88.6 |
|
Depreciation |
|
$ |
i 8.3 |
|
|
$ |
i 7.5 |
|
|
$ |
i 2.0 |
|
|
$ |
i 1.1 |
|
|
$ |
i 6.5 |
|
|
$ |
i 25.4 |
|
Interest expense |
|
$ |
i 67.6 |
|
|
$ |
i 9.2 |
|
|
$ |
i 12.2 |
|
|
$ |
i 2.2 |
|
|
$ |
( i 42.4 |
) |
|
$ |
i 48.8 |
|
Income before income taxes |
|
$ |
i 293.4 |
|
|
$ |
i 180.2 |
|
|
$ |
i 74.5 |
|
|
$ |
i 24.0 |
|
|
$ |
i 49.9 |
|
|
$ |
i 622.0 |
|
Total assets |
|
$ |
i 7,385.8 |
|
|
$ |
i 3,789.4 |
|
|
$ |
i 1,918.2 |
|
|
$ |
i 449.5 |
|
|
$ |
( i 3,913.7 |
) |
|
$ |
i 9,629.2 |
|
Capital expenditures |
|
$ |
i 5.8 |
|
|
$ |
i 11.3 |
|
|
$ |
i 1.3 |
|
|
$ |
i 1.4 |
|
|
$ |
i 14.8 |
|
|
$ |
i 34.6 |
|
NOTE 13 Investments
At September 30, 2022, the Company’s amortized cost and fair values of fixed maturity securities are summarized as follows:
(in millions) |
|
Cost |
|
|
Gross |
|
|
Gross |
|
|
Fair value |
|
||||
U.S. Treasury securities, obligations of U.S. Government |
|
$ |
i 22.9 |
|
|
$ |
i — |
|
|
$ |
( i 1.9 |
) |
|
$ |
i 21.0 |
|
Corporate debt |
|
|
i 8.2 |
|
|
|
— |
|
|
|
( i 0.4 |
) |
|
|
i 7.8 |
|
Other |
|
|
i 0.9 |
|
|
|
i — |
|
|
|
i — |
|
|
|
i 0.9 |
|
Total |
|
$ |
i 32.0 |
|
|
$ |
i — |
|
|
$ |
( i 2.3 |
) |
|
$ |
i 29.7 |
|
At September 30, 2022, the Company held $ i 21.0 million in fixed income securities composed of U.S. Treasury securities, securities issued by U.S. Government agencies and municipalities, and $ i 7.8 million issued by corporations with investment grade ratings. Of that total, $ i 5.7 million is classified as short-term investments on the Condensed Consolidated Balance Sheet as maturities are less than one year. Additionally, the Company holds $ i 5.5 million in short-term investments, which are related to time deposits held with various financial institutions.
For securities in a loss position, the following table shows the investments’ gross unrealized loss and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position as of September 30, 2022:
|
|
Less than 12 Months |
|
|
12 Months or More |
|
|
Total |
|
|||||||||||||||
(in millions) |
|
Fair value |
|
|
Unrealized |
|
|
Fair value |
|
|
Unrealized |
|
|
Fair value |
|
|
Unrealized |
|
||||||
U.S. Treasury securities, obligations of U.S. Government |
|
$ |
i 5.6 |
|
|
$ |
( i 0.2 |
) |
|
$ |
i 15.4 |
|
|
$ |
( i 1.7 |
) |
|
$ |
i 21.0 |
|
|
$ |
( i 1.9 |
) |
Corporate debt |
|
|
i 5.2 |
|
|
|
( i 0.1 |
) |
|
|
i 2.6 |
|
|
|
( i 0.3 |
) |
|
|
i 7.8 |
|
|
|
( i 0.4 |
) |
Total |
|
$ |
i 10.8 |
|
|
$ |
( i 0.3 |
) |
|
$ |
i 18.0 |
|
|
$ |
( i 2.0 |
) |
|
$ |
i 28.8 |
|
|
$ |
( i 2.3 |
) |
At September 30, 2022, the Company had i 42 securities in an unrealized loss position. The unrealized losses for the period ended June 30, 2022 were caused by interest rate increases. The corporate securities are highly rated securities with no indicators of potential impairment. Based on the ability and intent of the Company to hold these investments until recovery of fair value, which may be maturity, the bonds were not considered to be other-than-temporarily impaired at September 30, 2022.
25
At December 31, 2021, the Company’s amortized cost and fair values of fixed maturity securities are summarized as follows:
(in millions) |
|
Cost |
|
|
Gross |
|
|
Gross |
|
|
Fair value |
|
||||
U.S. Treasury securities, obligations of U.S. Government |
|
$ |
i 30.2 |
|
|
$ |
i 0.2 |
|
|
$ |
( i 0.4 |
) |
|
$ |
i 30.0 |
|
Corporate debt |
|
|
i 8.3 |
|
|
|
i 0.1 |
|
|
|
( i 0.1 |
) |
|
|
i 8.3 |
|
Total |
|
$ |
i 38.5 |
|
|
$ |
i 0.3 |
|
|
$ |
( i 0.5 |
) |
|
$ |
i 38.3 |
|
At December 31, 2021, the Company held $ i 30.0 million in fixed income securities composed of U.S. Treasury securities, securities issued by U.S. Government agencies and municipalities, and $ i 8.3 million issued by corporations with investment grade ratings. Of that total, $ i 7.4 million is classified as short-term investments on the Condensed Consolidated Balance Sheet as maturities are less than one year, which also includes $ i 5.5 million that is related to time deposits held with various financial institutions.
For securities in a loss position, the following table shows the investments’ gross unrealized loss and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position as of December 31, 2021:
|
|
Less than 12 Months |
|
|
12 Months or More |
|
|
Total |
|
|||||||||||||||
(in millions) |
|
Fair value |
|
|
Unrealized |
|
|
Fair value |
|
|
Unrealized |
|
|
Fair value |
|
|
Unrealized |
|
||||||
U.S. Treasury securities, obligations of U.S. Government |
|
$ |
i 16.8 |
|
|
$ |
( i 0.3 |
) |
|
$ |
i 1.0 |
|
|
$ |
i — |
|
|
$ |
i 17.8 |
|
|
$ |
( i 0.3 |
) |
Corporate debt |
|
|
i 3.9 |
|
|
|
( i 0.1 |
) |
|
|
i — |
|
|
|
i — |
|
|
|
i 3.9 |
|
|
|
( i 0.1 |
) |
Total |
|
$ |
i 20.7 |
|
|
$ |
( i 0.4 |
) |
|
$ |
i 1.0 |
|
|
$ |
i — |
|
|
$ |
i 21.7 |
|
|
$ |
( i 0.4 |
) |
The unrealized losses from corporate issuers were caused by interest rate increases. At December 31, 2021, the Company had i 23 securities in an unrealized loss position. The corporate securities are highly rated securities with no indicators of potential impairment. Based on the ability and intent of the Company to hold these investments until recovery of fair value, which may be maturity, the bonds were not considered to be other-than-temporarily impaired at December 31, 2021.
The amortized cost and estimated fair value of the fixed maturity securities at September 30, 2022 by contractual maturity are set forth below:
(in millions) |
|
Amortized cost |
|
|
Fair value |
|
||
Years to maturity: |
|
|
|
|
|
|
||
Due in one year or less |
|
$ |
i 5.7 |
|
|
$ |
i 5.7 |
|
Due after one year through five years |
|
$ |
i 25.4 |
|
|
$ |
i 23.1 |
|
Due after five years |
|
$ |
— |
|
|
$ |
— |
|
Total |
|
$ |
i 31.1 |
|
|
$ |
i 28.8 |
|
The amortized cost and estimated fair value of the fixed maturity securities at December 31, 2021 by contractual maturity are set forth below:
(in millions) |
|
Amortized cost |
|
|
Fair value |
|
||
Years to maturity: |
|
|
|
|
|
|
||
Due in one year or less |
|
$ |
i 7.3 |
|
|
$ |
i 7.3 |
|
Due after one year through five years |
|
|
i 30.2 |
|
|
|
i 30.0 |
|
Due after five years |
|
|
i 1.0 |
|
|
|
i 1.0 |
|
Total |
|
$ |
i 38.5 |
|
|
$ |
i 38.3 |
|
The expected maturities in the foregoing table may differ from the contractual maturities because certain borrowers have the right to call or prepay obligations with or without penalty.
Proceeds from the sales and maturity of the Company’s investment in fixed maturity securities and maturing time deposits were $ i 7.3 million from the period of January 1, 2022 to September 30, 2022. These proceeds were principally used for general corporate purposes. There were losses realized on the sale of securities for the period from January 1, 2022 to September 30, 2022 of $ i 0.1 million.
Realized gains and losses are reported on the Condensed Consolidated Statements of Income, with the cost of securities sold determined on a specific identification basis.
At September 30, 2022, investments with a fair value of approximately $ i 4.0 million were on deposit with state insurance departments to satisfy regulatory requirements.
/26
NOTE 14 Insurance Company Subsidiary Operations
Although the reinsurers are liable to the Company for amounts reinsured, our subsidiary, Wright National Flood Insurance Company (“WNFIC”) remains primarily liable to its policyholders for the full amount of the policies written whether or not the reinsurers meet their obligations to the Company when they become due. The Company also operates two Captives for the purpose of facilitating additional underwriting capacity and to participate in a portion of the underwriting results. One Captive participates on a quota share basis for policies placed by certain of our MGA businesses that are currently focused on property insurance for earthquake and wind exposed properties with a portion of premiums ceded to reinsurance companies, limiting, but not fully eliminating the Company's exposure to underwriting losses. The other Captive participates through excess of loss reinsurance layers associated with one of our MGA businesses focused on placements of personal property, excluding flood, primarily in the southeastern United States with one layer of per risk excess reinsurance and three layers of catastrophe ("CAT") per occurrence reinsurance. All four layers have limited reinstatements and therefore have capped, maximum aggregate limits. The effects of reinsurance on premiums written and earned are as follows:
|
|
Nine months ended September 30, 2022 |
|
|||||
(in millions) |
|
Written |
|
|
Earned |
|
||
Direct premiums - WNFIC |
|
$ |
i 567.9 |
|
|
$ |
i 563.0 |
|
Ceded premiums - WNFIC |
|
|
( i 567.9 |
) |
|
|
( i 563.0 |
) |
Net premiums - WNFIC |
|
|
— |
|
|
|
— |
|
Assumed premiums - Quota share captive and excess of loss layer captive |
|
|
i 54.0 |
|
|
|
i 27.6 |
|
Ceded premiums - Quota share captive |
|
|
( i 22.3 |
) |
|
|
( i 9.5 |
) |
Net premiums - Quota share captive and excess of loss layer captive |
|
|
i 31.7 |
|
|
|
i 18.1 |
|
Net premiums - Total |
|
$ |
i 31.7 |
|
|
$ |
i 18.1 |
|
All premiums written by WNFIC under the National Flood Insurance Program (“NFIP”) are i 100% ceded to the Federal Emergency Management Agency, or FEMA, for which WNFIC received a i 29.9% gross expense allowance from January 1, 2022 through September 30, 2022. For the period from January 1, 2022 through September 30, 2022, the Company ceded $ i 565.7 million of written premiums to FEMA, with $ i 2.2 million ceded to highly rated carriers for excess flood policies which are not within the NFIP.
As of September 30, 2022 the Condensed Consolidated Balance Sheet contained reinsurance recoverable of $ i 1,014.8 million and prepaid reinsurance premiums of $ i 397.1 million which are related to the WNFIC business. There was i no change in the balance in the reserve for losses and loss adjustment expense net of reinsurance recoverable during the period January 1, 2022 through September 30, 2022, as WNFIC’s direct premiums written were i 100% ceded to i two reinsurers. The balance of the reserve for losses and loss adjustment expense for WNFIC, excluding related reinsurance recoverable, as of September 30, 2022 was $ i 1,014.8 million.
WNFIC maintains capital in excess of the minimum statutory amount of $ i 7.5 million as required by regulatory authorities. The unaudited statutory capital and surplus of WNFIC was $ i 33.5 million at September 30, 2022 and $ i 33.1 million as of December 31, 2021. For the period from January 1, 2022 through September 30, 2022, WNFIC generated statutory net income of $ i 0.6 million. For the period from January 1, 2021 through December 31, 2021, WNFIC generated statutory net income of $ i 1.6 million. The maximum amount of ordinary dividends that WNFIC can pay to shareholders in a rolling 12-month period is limited to the greater of i 10% of statutory adjusted capital and surplus or i 100% of adjusted net income. There was no dividend payout in 2021 and the maximum dividend payout that may be made in 2022 without prior approval is $ i 3.3 million.
In December 2021, the initial funding to capitalize the quota share Captive was $ i 5.9 million. This capital in addition to current earnings of $ i 1.8 million through September 30, 2022 is considered at risk for loss. Assumed net written and net earned premiums for the quota share Captive for the nine months ended September 30, 2022 were $ i 31.7 million and $ i 13.5 million, respectively. For nine months ended September 30, 2022, the ultimate loss expense inclusive of incurred but not reported ("IBNR") claims was $ i 11.7 million, of which $ i 11.2 million is related to the estimated insured losses with Hurricane Ian. In connection with the estimated IBNR from Hurricane Ian claims, $ i 6.8 million was recorded as estimated reinsurance recoverable for a net expected loss of $ i 4.4 million. As of September 30, 2022, there were i no reported insured losses associated with Hurricane Ian due to the timing of its landfall in Florida on September 28, 2022 and in South Carolina on September 30, 2022. As of September 30, 2022 the Condensed Consolidated Balance Sheet contained prepaid reinsurance premiums of $ i 12.8 million, deferred acquisitions costs of $ i 13.5 million, reinsurance payable for $ i 8.9 million, and the reserve for losses and loss adjustment expense, excluding related reinsurance recoverable, was $ i 11.7 million. The first collateral release is expected in 2023 and is based on an IBNR factor times earned premium compared to the current collateral balance.
The excess of loss layer Captive was renewed in September 2022 with underlying reinsurance treaties effective from June 1 through May 31, 2023. This Captive’s maximum underwriting exposure is $ i 5.2 million. Assumed net earned premiums for the captive for the nine months ended September 30, 2022 were $ i 4.6 million. In September 2022, the captive recorded a CAT IBNR reserve of $ i 7.0 million associated with estimated impacts from Hurricane Ian plus a non-CAT IBNR Reserve of $ i 0.1 million. These reserves were partially offset by accelerated earned premiums of $ i 2.4 million upon reaching the maximum aggregate loss for one of our reinsurance layers. The combination of earned premium of $ i 2.2 million plus the accelerated earned premium resulted in an underwriting loss of $ i 2.4 million for nine months ended September 30, 2022. As of September 30, 2022 the Condensed Consolidated Balance Sheet contained the reserve for losses and loss adjustment expense of $ i 7.0 million.
/27
NOTE 15 Shareholders’ Equity
Under the authorization from the Company’s Board of Directors, shares may be purchased from time to time, at the Company’s discretion and subject to the availability of stock, market conditions, the trading price of the stock, alternative uses for capital, the Company’s financial performance and other potential factors. These purchases may be carried out through open market purchases, block trades, accelerated share repurchase plans of up to $ i 100.0 million each (unless otherwise approved by the Board of Directors), negotiated private transactions or pursuant to any trading plan that may be adopted in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934.
From April, 1 2022 to June 30, 2022, the Company completed share repurchases in the open market of i 777,926 shares at a total cost of $ i 50.0 million, at an average price of $ i 64.27 per share.
From January 1, 2022 to March 31, 2022, the Company completed share repurchases in the open market of i 386,083 shares at a total cost of $ i 24.1 million, at an average price of $ i 62.31 per share.
After completing these open market share repurchases, the Company has outstanding approval to purchase up to approximately $ i 249.6 million, in the aggregate, of the Company's outstanding common stock.
During the first quarter, the Company paid a dividend of $ i 0.1025 per share, which was approved by the Board of Directors on i January 20, 2022 and paid on i February 16, 2022 for a total of $ i 28.9 million. During the second quarter, the Company paid a dividend of $ i 0.1025 per share, which was approved by the Board of Directors on i April 25, 2022 and paid on i May 18, 2022 for a total of $ i 29.0 million. During the third quarter, the Company paid a dividend of $ i 0.1025 per share, which was approved by the Board of Directors on i July 20, 2022 and paid on i August 17, 2022 for a total of $ i 29.0 million.
On October 18, 2022 the Board of Directors approved a dividend of $ i 0.1150 per share payable on i November 16, 2022 to shareholders of record on i November 2, 2022.
On July 1, 2022, the Company issued i 252,802 shares at a total value of $ i 14.7 million associated with the acquisition of GRP.
/28
ITEM 2 — Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion updates the Management’s Discussion and Analysis of Financial Condition and Results of Operations contained in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021, and the two discussions should be read together.
GENERAL
Company Overview — Third Quarter of 2022
The following discussion should be read in conjunction with our Condensed Consolidated Financial Statements and the related Notes to those Financial Statements included elsewhere in this Quarterly Report on Form 10-Q. In addition, please see “Information Regarding Non-GAAP Financial Measures” below regarding important information on non-GAAP financial measures contained in our discussion and analysis.
We are a diversified insurance agency, wholesale brokerage, insurance programs and services organization headquartered in Daytona Beach, Florida. As an insurance intermediary, our principal sources of revenue are commissions paid by insurance companies and, to a lesser extent, fees paid directly by customers. Commission revenues generally represent a percentage of the premium paid by an insured and are affected by fluctuations in both premium rate levels charged by insurance companies and the insureds’ underlying “insurable exposure units,” which are units that insurance companies use to measure or express insurance exposed to risk (such as property values, sales or payroll levels) to determine what premium to charge the insured. Insurance companies establish these premium rates based upon many factors, including loss experience, risk profile and reinsurance rates paid by such insurance companies, none of which we control. We also operate two capitalized captive insurance facilities (the "Captives") for the purpose of facilitating additional underwriting capacity, one on a quota share basis, currently focused on property insurance for earthquake and wind exposed properties for policies placed by certain of our MGA businesses, and the other through excess of loss reinsurance layers associated with placements made by one of our MGA businesses focused on personal property primarily in the southeastern United States. The quota share Captive buys reinsurance, limiting, but not fully eliminating the Company's exposure to underwriting losses. The other Captive has capped exposure through contractual aggregate limits on the reinsurance participations it assumes.
The volume of business from new and existing customers, fluctuations in insurable exposure units, changes in premium rate levels, changes in general economic and competitive conditions, a health pandemic, and the occurrence of catastrophic weather events all affect our revenues. For example, higher levels of inflation, which increase the value of insurable exposure units, or a general decline in economic activity, which could decrease the value of insurable exposure units. Conversely, increasing costs of litigation settlements and awards could cause some customers to seek higher levels of insurance coverage. Historically, we have grown our revenues as a result of our focus on net new business and acquisitions. We foster a strong, decentralized sales and service culture, which enables responsiveness to changing business conditions and drives accountability for results.
The term “core commissions and fees” excludes profit-sharing contingent commissions, and therefore represents the revenues earned directly from specific insurance policies sold, and specific fee-based services rendered. The net change in core commissions and fees reflects the aggregate changes attributable to: (i) net new and lost accounts; (ii) net changes in our customers’ exposure units; (iii) net changes in insurance premium rates or the commission rate paid to us by our carrier partners; (iv) the net change in fees paid to us by our customers; and (v) any businesses acquired or disposed of.
We also earn “profit-sharing contingent commissions,” which are commissions based primarily on underwriting results, but in select situations may reflect additional considerations for volume, growth and/or retention. These commissions, which are included in our commissions and fees in the Condensed Consolidated Statements of Income, are accrued throughout the year based on actual premiums written and are primarily received in the first and second quarters of each subsequent year, based upon the aforementioned considerations for the prior year(s). Over the last three years, profit-sharing contingent commissions have averaged approximately 3.0% of commissions and fees revenue.
Fee revenues primarily relate to services other than securing coverage for our customers, and to a lesser extent as fees negotiated in lieu of commissions. Fee revenues are generated by: (i) our Services segment, which is primarily a fee-based business that provides insurance-related services, including third-party claims administration and comprehensive medical utilization management services in both the workers’ compensation and all-lines liability arenas, as well as Medicare Set-aside services, Social Security disability and Medicare benefits advocacy services, and claims adjusting services; (ii) our National Programs and Wholesale Brokerage segments, which earn fees primarily for the issuance of insurance policies on behalf of insurance companies; and (iii) our Retail segment in our large-account customer base, where we primarily earn fees for securing insurance for our customers, and in our automobile dealer services (“F&I”) businesses where we earn fees for assisting our customers with creating and selling warranty and service risk management programs. Fee revenues as a percentage of our total commissions and fees, represented 27.4% in 2021 and 26.1% in 2020.
For the three months ended September 30, 2022, our total commissions and fees growth rate was 20.2%, and our consolidated Organic Revenue growth rate was 6.7%.
Historically, investment income has consisted primarily of interest earnings on operating cash and where permitted, on premiums and advance premiums collected and held in a fiduciary capacity before being remitted to insurance companies. Our policy as it relates to the Company’s capital is to invest available funds in high-quality, short-term money-market funds and fixed income investment securities. Investment income also includes gains and losses realized from the sale of investments. Other income primarily reflects legal settlements and other revenues.
29
Income before income taxes for the three months ended September 30, 2022 increased from the third quarter of 2021 by $21.5 million or 10.9%, driven by net new business, acquisitions completed in the past 12 months, and the year-over-year change in estimated acquisition earn-out payables which were partially offset by increased amortization expense as a result of our recent acquisitions along with increased interest expense associated with higher average debt balances from debt issued and bank financing in the first quarter of 2022 to fund the acquisitions of GRP (Jersey) Holdco Limited and its businesses ("GRP"), Orchid Underwriters Agency and CrossCover Insurance Services ("Orchid") and BdB Limited companies ("BdB") as well as increases in the floating-rate benchmark used on our adjustable rate debt. The change in income before income taxes also reflects: (i) a negative impact to our profit-sharing contingent commissions of approximately $15.0 million and; (ii) losses of approximately $11.5 million associated with our Captives, both relating to the impacts from the estimated insured property losses associated with Hurricane Ian.
Information Regarding Non-GAAP Measures
In the discussion and analysis of our results of operations, in addition to reporting financial results in accordance with generally accepted accounting principles (“GAAP”), we provide references to the following non-GAAP financial measures as defined in Regulation G of the SEC rules: Total Revenues - Adjusted, Organic Revenue, EBITDAC, EBITDAC Margin, EBITDAC - Adjusted and EBITDAC Margin - Adjusted. We present these measures because we believe such information is of interest to the investment community and because we believe it provides additional meaningful methods to evaluate the Company’s operating performance from period to period on a basis that may not be otherwise apparent on a GAAP basis due to the impact of certain items that have a high degree of variability and that we believe are not indicative of ongoing performance. This non-GAAP financial information should be considered in addition to, not in lieu of, the Company’s consolidated income statements and balance sheets as of the relevant date. Consistent with Regulation G, a description of such information is provided below and tabular reconciliations of this supplemental non-GAAP financial information to our most comparable GAAP information are contained in this Quarterly Report on Form 10-Q under “Results of Operations - Segment Information.”
We view Organic Revenue and Organic Revenue growth as important indicators when assessing and evaluating our performance on a consolidated basis and for each of our four segments, because it allows us to determine a comparable, but non-GAAP, measurement of revenue growth that is associated with the revenue sources that were a part of our business in both the current and prior year and that are expected to continue in the future. We also view Total Revenues - Adjusted, EBITDAC, EBITDAC - Adjusted, EBITDAC Margin and EBITDAC Margin - Adjusted as important indicators when assessing and evaluating our performance, as they present more comparable measurements of our operating margins in a meaningful and consistent manner. As disclosed in our most recent proxy statement, we use Organic Revenue and EBITDAC Margin as key performance metrics for our short-term and long-term incentive compensation plans for executive officers and other key employees.
Beginning January 1, 2022, we include guaranteed supplemental commissions ("GSCs") as part of core commissions and fees and, therefore, GSCs are a component of Organic Revenue. All current and prior periods contained within this Quarterly Report on Form 10-Q have been adjusted for this treatment. GSCs are a stable source of revenue that are highly correlated to core commissions, so isolating them separately provided no meaningful incremental value in evaluating our revenue.
Beginning January 1, 2022, the following, in addition to the change in estimated acquisition earn-out payables, are excluded from certain non-GAAP measures, as we believe these amounts are not indicative of the ongoing operating performance of the business and are not easily comparable from period-to-period:
We are presenting EBITDAC - Adjusted and EBITDAC Margin - Adjusted for the current and prior year periods contained within this Quarterly Report on Form 10-Q so these non-GAAP financial measures compare both periods on the same basis.
Non-GAAP Revenue Measures
30
Non-GAAP Earnings Measures
Our industry peers may provide similar supplemental non-GAAP information with respect to one or more of these measures, although they may not use the same or comparable terminology and may not make identical adjustments and, therefore, comparability may be limited. This supplemental non-GAAP financial information should be considered in addition to, and not in lieu of, the Company's Condensed Consolidated Financial Statements.
Acquisitions
Part of our continuing business strategy is to attract high-quality insurance intermediaries to join our operations. From 1993 through the third quarter of 2022, we acquired 601 insurance intermediary operations.
Critical Accounting Policies
We have had no changes to our Critical Accounting Policies as described in our most recent Form 10-K for the year ended December 31, 2021. We believe that of our significant accounting and reporting policies, the more critical policies include our accounting for revenue recognition, business combinations and purchase price allocations including potential earn-out obligations, intangible asset impairments, non-cash stock-based compensation and reserves for litigation. In particular, the accounting for these areas requires significant use of judgment to be made by management. Different assumptions in the application of these policies could result in material changes in our consolidated financial position or consolidated results of operations. Refer to Note 1 in the “Notes to Consolidated Financial Statements” in our Annual Report on Form 10-K for the year ended December 31, 2021 for details regarding our critical and significant accounting policies.
31
RESULTS OF OPERATIONS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021
The following discussion and analysis regarding results of operations and liquidity and capital resources should be considered in conjunction with the accompanying Condensed Consolidated Financial Statements and related Notes.
Financial information relating to our condensed consolidated financial results for the three and nine months ended September 30, 2022 and 2021 is as follows:
|
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
||||||||||||||||||
(in millions, except percentages) |
|
2022 |
|
|
2021 |
|
|
% Change |
|
|
2022 |
|
|
2021 |
|
|
% Change |
|
||||||
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Core commissions and fees |
|
$ |
917.4 |
|
|
$ |
752.1 |
|
|
|
22.0 |
% |
|
$ |
2,609.7 |
|
|
$ |
2,246.4 |
|
|
|
16.2 |
% |
Profit-sharing contingent commissions |
|
|
7.8 |
|
|
|
17.6 |
|
|
|
(55.7 |
)% |
|
|
58.5 |
|
|
|
63.2 |
|
|
|
(7.4 |
)% |
Investment income |
|
|
1.2 |
|
|
|
0.4 |
|
|
|
200.0 |
% |
|
|
1.8 |
|
|
|
0.9 |
|
|
|
100.0 |
% |
Other income, net |
|
|
1.2 |
|
|
|
0.2 |
|
|
NMF |
|
|
|
2.0 |
|
|
|
2.4 |
|
|
|
(16.7 |
)% |
|
Total revenues |
|
|
927.6 |
|
|
|
770.3 |
|
|
|
20.4 |
% |
|
|
2,672.0 |
|
|
|
2,312.9 |
|
|
|
15.5 |
% |
EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Employee compensation and benefits |
|
|
470.3 |
|
|
|
395.0 |
|
|
|
19.1 |
% |
|
|
1,341.3 |
|
|
|
1,220.1 |
|
|
|
9.9 |
% |
Other operating expenses |
|
|
169.6 |
|
|
|
101.1 |
|
|
|
67.8 |
% |
|
|
450.6 |
|
|
|
291.7 |
|
|
|
54.5 |
% |
(Gain)/loss on disposal |
|
|
— |
|
|
|
(0.3 |
) |
|
NMF |
|
|
|
(0.9 |
) |
|
|
(4.3 |
) |
|
NMF |
|
||
Amortization |
|
|
43.5 |
|
|
|
29.5 |
|
|
|
47.5 |
% |
|
|
108.2 |
|
|
|
88.6 |
|
|
|
22.1 |
% |
Depreciation |
|
|
11.3 |
|
|
|
9.2 |
|
|
|
22.8 |
% |
|
|
28.3 |
|
|
|
25.4 |
|
|
|
11.4 |
% |
Interest |
|
|
41.5 |
|
|
|
16.2 |
|
|
|
156.2 |
% |
|
|
95.8 |
|
|
|
48.8 |
|
|
|
96.3 |
% |
Change in estimated acquisition |
|
|
(26.6 |
) |
|
|
23.1 |
|
|
NMF |
|
|
|
(33.1 |
) |
|
|
20.6 |
|
|
NMF |
|
||
Total expenses |
|
|
709.6 |
|
|
|
573.8 |
|
|
|
23.7 |
% |
|
|
1,990.2 |
|
|
|
1,690.9 |
|
|
|
17.7 |
% |
Income before income taxes |
|
|
218.0 |
|
|
|
196.5 |
|
|
|
10.9 |
% |
|
|
681.8 |
|
|
|
622.0 |
|
|
|
9.6 |
% |
Income taxes |
|
|
56.9 |
|
|
|
50.1 |
|
|
|
13.6 |
% |
|
|
155.2 |
|
|
|
136.6 |
|
|
|
13.6 |
% |
NET INCOME |
|
$ |
161.1 |
|
|
$ |
146.4 |
|
|
|
10.0 |
% |
|
$ |
526.6 |
|
|
$ |
485.4 |
|
|
|
8.5 |
% |
Income Before Income Taxes |
|
|
23.5 |
% |
|
|
25.5 |
% |
|
|
|
|
|
25.5 |
% |
|
|
26.9 |
% |
|
|
|
||
EBITDAC - Adjusted (2) |
|
$ |
289.8 |
|
|
$ |
274.0 |
|
|
|
5.8 |
% |
|
$ |
887.7 |
|
|
$ |
800.3 |
|
|
|
10.9 |
% |
EBITDAC Margin - Adjusted (2) |
|
|
31.2 |
% |
|
|
35.6 |
% |
|
|
|
|
|
33.2 |
% |
|
|
34.6 |
% |
|
|
|
||
Organic Revenue growth rate (2) |
|
|
6.7 |
% |
|
|
8.6 |
% |
|
|
|
|
|
8.3 |
% |
|
|
10.9 |
% |
|
|
|
||
Employee compensation and benefits |
|
|
50.7 |
% |
|
|
51.3 |
% |
|
|
|
|
|
50.2 |
% |
|
|
52.8 |
% |
|
|
|
||
Other operating expenses relative |
|
|
18.3 |
% |
|
|
13.1 |
% |
|
|
|
|
|
16.9 |
% |
|
|
12.6 |
% |
|
|
|
||
Capital expenditures |
|
$ |
14.1 |
|
|
$ |
9.5 |
|
|
|
48.4 |
% |
|
$ |
32.4 |
|
|
$ |
34.6 |
|
|
|
(6.4 |
)% |
Total assets at September 30, |
|
|
|
|
|
|
|
|
|
|
$ |
13,658.3 |
|
|
$ |
9,629.2 |
|
|
|
41.8 |
% |
|||
(1) "Income Before Income Taxes Margin" is defined as income before income taxes divided by total revenues.
(2) A non-GAAP financial measure.
NMF = Not a meaningful figure
Commissions and Fees
Commissions and fees, including profit-sharing contingent commissions, for the three months ended September 30, 2022 increased $155.5 million to $925.2 million, or 20.2%, over the same period in 2021. Core commissions and fees revenue for the third quarter of 2022 increased $165.3 million, composed of : (i) approximately $50.4 million of net new and renewal business, which reflects an Organic Revenue growth rate of 6.7%; (ii) $118.3 million from acquisitions that had no comparable revenues in the same period of 2021; (iii) an offsetting decrease from the impact of foreign currency translation of $1.2 million; and (iv) an offsetting decrease of $2.2 million related to commissions and fees revenue from business divested in the preceding twelve months. Profit-sharing contingent commissions for the third quarter of 2022 decreased by $9.8 million, or 55.7%, compared to the same period in 2021, driven by a reduction of approximately $15.0 million in our National Programs segment relating to the impacts from the estimated insured property losses associated with Hurricane Ian.
For the nine months ended September 30, 2022, commissions and fees, including profit-sharing contingent commissions, increased $358.6 million to $2,668.2 million, or 15.5%, over the same period in 2021. Core commissions and fees revenue for the nine months ended September 30, 2022 increased $363.3 million, composed of: (i) approximately $184.6 million of net new and renewal business, which reflects an Organic Revenue growth rate of 8.3%; (ii) $188.4 million from acquisitions that had no comparable revenues in the same period of 2021;
32
(iii) an offsetting decrease from the impact from foreign currency translation of $3.0 million; and (iv) an offsetting decrease of $6.7 million related to commissions and fees revenue from businesses divested in the preceding 12 months. Profit-sharing contingent commissions for the nine months ended September 30, 2022 decreased by $4.7 million, or 7.4%, compared to the same period in 2021, driven by a reduction of approximately $15.0 million in our National Programs segment relating to the impacts from the estimated insured property losses associated with Hurricane Ian.
Investment Income
Investment income for the three months ended September 30, 2022 increased $0.8 million, or 200.0%, from the same period in 2021. Investment income for the nine months ended September 30, 2022 increased $0.9 million, or 100.0%, from the same period in 2021. The increases were primarily driven by higher average interest rates compared to the prior year.
Other Income
Other income for the three months ended September 30, 2022 increased $1.0 million to $1.2 million as compared to the same period in 2021. Other income for the nine months ended September 30, 2022 decreased by $0.4 million, or 16.7%, as compared to the same period in 2021. Other income consists primarily of non-recurring legal settlements and other miscellaneous income and therefore can fluctuate between comparable periods.
Employee Compensation and Benefits
Employee compensation and benefits expense as a percentage of total revenues was 50.7% for the three months ended September 30, 2022 as compared to 51.3% for the three months ended September 30, 2021, and increased 19.1%, or $75.3 million. This increase included $55.2 million of compensation costs related to stand-alone acquisitions that had no comparable costs in the same period of 2021. Therefore, employee compensation and benefits expense attributable to those offices that existed in the same time periods of 2022 and 2021 increased by $20.1 million, or 5.2%. This underlying employee compensation and benefits expense increase was primarily related to: (i) increased claims associated with our self-insured employee health plan; (ii) an increase in staff salaries attributable to salary inflation; (iii) an increase in producer compensation associated with revenue growth; partially offset by (iv) the year-over-year decrease of approximately $6.1 million in the value of deferred compensation liabilities driven by changes in the market prices of our employees' investment elections associated with our deferred compensation plan, with such amount substantially offset within other operating expenses as we hold assets to fund these liabilities that closely match the investment elections of our employees.
Employee compensation and benefits expense as a percentage of total revenues was 50.2% for the nine months ended September 30, 2022 as compared to 52.8% for the nine months ended September 30, 2021, and increased 9.9%, or $121.2 million. This increase included $80.1 million of compensation costs related to stand-alone acquisitions that had no comparable costs in the same period of 2021. Therefore, employee compensation and benefits expense attributable to those offices that existed in the same time periods of 2022 and 2021 increased by $41.1 million, or 3.4%. This underlying employee compensation and benefits expense increase was primarily related to: (i) increased claims associated with our self-insured employee health plan; (ii) an increase in staff salaries attributable to salary inflation; (iii) an increase in accrued performance bonuses; (iv) an increase in producer compensation associated with revenue growth; partially offset by (v) the year-over-year decrease of approximately $39.8 million in the value of deferred compensation liabilities driven by changes in the market prices of our employees' investment elections associated with our deferred compensation plan, which was substantially offset by other operating expenses as we hold assets to fund these liabilities that closely match the investment elections of our employees.
Other Operating Expenses
Other operating expenses represented 18.3% of total revenues for the third quarter of 2022 as compared to 13.1% for the third quarter of 2021. Other operating expenses for the third quarter of 2022 increased $68.5 million, or 67.8%, from the same period of 2021. The net increase included: (i) $32.7 million of other operating expenses related to stand-alone acquisitions that had no comparable costs in the same period of 2021; (ii) losses of approximately $11.5 million recorded within our Captives as a result of the estimated insured property losses associated with Hurricane Ian; (iii) increased variable costs with travel and entertainment being the largest driver; (iv) acquisition and integration costs associated with the acquisitions of Orchid, GRP, and BdB, and; (v) the year-over-year decrease of approximately $6.1 million in the value of assets held to fund the associated liabilities within our deferred compensation plan, which was substantially offset within employee compensation and benefits as noted above.
Other operating expenses represented 16.9% of total revenues for the nine months ended September 30, 2022, as compared to 12.6% for the nine months ended September 30, 2021. Other operating expenses for the first nine months of 2022 increased $158.9 million, or 54.5%, from the same period of 2021. The net increase included: (i) $45.4 million of other operating expenses related to stand-alone acquisitions that had no comparable costs in the same period of 2021; (ii) increased variable costs with travel and entertainment being the largest driver; (iii) losses of approximately $11.5 million recorded within our Captives as a result of the estimated insured property losses associated with Hurricane Ian; (iv) acquisition and integration costs associated with the acquisitions of Orchid, GRP, and BdB, and; (v) the year-over-year decrease of approximately $39.8 million in the value of assets held to fund the associated liabilities within our deferred compensation plan, which was substantially offset within employee compensation and benefits as noted above.
33
(Gain)/Loss on Disposal
Gain on disposal for the third quarter of 2022 decreased $0.3 million from the third quarter of 2021. Gain on disposal for the nine months ended September 30, 2022 decreased $3.4 million from the nine months ended September 30, 2021. The gains on disposal were due to activity associated with book of business sales. Although we do not routinely sell businesses or customer accounts, we periodically sell an office or a book of business (one or more customer accounts) that we believe does not produce reasonable margins or demonstrate a potential for growth, or because doing so is in the Company’s best interest.
Amortization
Amortization expense for the third quarter of 2022 increased $14.0 million, or 47.5%, compared to the third quarter of 2021. Amortization expense for the nine months ended September 30, 2022 increased $19.6 million, or 22.1%, compared to the nine months ended September 30, 2021. These increases reflect the amortization of new intangibles from businesses acquired within the past 12 months, partially offset by certain intangible assets becoming fully amortized.
Depreciation
Depreciation expense for the third quarter of 2022 increased $2.1 million, or 22.8%, compared to the third quarter of 2021. Depreciation expense for the nine months ended September 30, 2022 increased $2.9 million, or 11.4%, compared to the nine months ended September 30, 2021. Changes in depreciation expense reflect the addition of fixed assets resulting from business initiatives, and net additions of fixed assets resulting from businesses acquired in the past 12 months, which were partially offset by fixed assets that became fully depreciated.
Interest Expense
Interest expense for the third quarter of 2022 increased $25.3 million, or 156.2%, compared to the third quarter of 2021. Interest expense for the nine months ended September 30, 2022 increased $47.0 million, or 96.3%, compared to the first nine months of 2021. These increases were due to higher average debt balances resulting from debt issuance and bank financing in the first quarter of 2022 to fund the acquisitions of Orchid, GRP, and BdB, as well as increases in the floating rate benchmark used on our adjustable-rate debt.
Change in Estimated Acquisition Earn-Out Payables
Accounting Standards Codification (“ASC”) Topic 805-Business Combinations is the authoritative guidance requiring an acquirer to recognize 100% of the fair value of acquired assets, including goodwill, and assumed liabilities (with only limited exceptions) upon initially obtaining control of an acquired entity. Additionally, the fair value of contingent consideration arrangements (such as earn-out purchase price arrangements) at the acquisition date must be included in the purchase price consideration. The recorded purchase price for acquisitions includes an estimation of the fair value of liabilities associated with any potential earn-out provisions. Subsequent changes in these earn-out obligations are required to be recorded in the Condensed Consolidated Statements of Income when incurred or reasonably estimated. Estimations of potential earn-out obligations are typically based upon future earnings of the acquired operations or entities, usually for periods ranging from one to three years.
The net charge or credit to the Condensed Consolidated Statements of Income for the period is the combination of the net change in the estimated acquisition earn-out payables balance, and the interest expense imputed on the outstanding balance of the estimated acquisition earn-out payables.
As of September 30, 2022 and 2021, the fair values of the estimated acquisition earn-out payables were re-evaluated based upon projected operating results and measured at fair value on a recurring basis using unobservable inputs (Level 3) as defined in ASC 820-Fair Value Measurement. The resulting net changes, as well as the interest expense accretion on the estimated acquisition earn-out payables, for the three and nine months ended September 30, 2022 and 2021 were as follows:
|
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
||||||||||
(in millions) |
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Change in fair value of estimated acquisition earn-out payables |
|
$ |
(28.5 |
) |
|
$ |
21.8 |
|
|
$ |
(38.1 |
) |
|
$ |
15.8 |
|
Interest expense accretion |
|
|
1.9 |
|
|
|
1.3 |
|
|
|
5.0 |
|
|
|
4.8 |
|
Net change in earnings from estimated acquisition earn-out payables |
|
$ |
(26.6 |
) |
|
$ |
23.1 |
|
|
$ |
(33.1 |
) |
|
$ |
20.6 |
|
For the three months and nine months ended September 30, 2022, the fair value of estimated earn-out payables was re-evaluated and decreased by $28.5 million and $38.1 million, respectively, which resulted in credits to the Condensed Consolidated Statements of Income, respectively.
As of September 30, 2022, estimated acquisition earn-out payables totaled $249.9 million, of which $100.5 million was recorded as accounts payable and $149.4 million was recorded as other non-current liabilities.
34
Income Taxes
The effective tax rate on income from operations for the three months ended September 30, 2022 and 2021 was 26.1% and 25.5% respectively. The effective tax rate on income from operations for the nine months ended September 30, 2022 and 2021 was 22.8% and 22.0%, respectively.
35
RESULTS OF OPERATIONS — SEGMENT INFORMATION
As discussed in Note 12 to the Condensed Consolidated Financial Statements, we operate four reportable segments: Retail, National Programs, Wholesale Brokerage, and Services. On a segmented basis, changes in amortization, depreciation and interest expenses generally result from activity associated with acquisitions. Likewise, other revenues in each segment reflects net gains primarily from legal settlements and miscellaneous income. As such, in evaluating the operational efficiency of a segment, management focuses on the Organic Revenue growth rate and EBITDAC Margin.
The reconciliation of commissions and fees included in the Condensed Consolidated Statements of Income to Organic Revenue, a non-GAAP financial measure, for the three months ended September 30, 2022 and 2021, including by segment, and the growth rates for Organic Revenue for the three months ended September 30, 2022, including by segment, are as follows:
2022 |
|
Retail (1) |
|
|
National Programs |
|
|
Wholesale Brokerage |
|
|
Services |
|
|
Total |
|
|||||||||||||||||||||||||
(in millions, except percentages) |
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||||||||
Commissions and fees |
|
$ |
526.9 |
|
|
$ |
422.8 |
|
|
$ |
231.1 |
|
|
$ |
190.9 |
|
|
$ |
126.1 |
|
|
$ |
112.3 |
|
|
$ |
41.1 |
|
|
$ |
43.7 |
|
|
$ |
925.2 |
|
|
$ |
769.7 |
|
Total change |
|
$ |
104.1 |
|
|
|
|
|
$ |
40.2 |
|
|
|
|
|
$ |
13.8 |
|
|
|
|
|
|
(2.6 |
) |
|
|
|
|
$ |
155.5 |
|
|
|
|
|||||
Total growth % |
|
|
24.6 |
% |
|
|
|
|
|
21.1 |
% |
|
|
|
|
|
12.3 |
% |
|
|
|
|
|
(5.9 |
)% |
|
|
|
|
|
20.2 |
% |
|
|
|
|||||
Profit-sharing contingent |
|
|
(10.9 |
) |
|
|
(8.7 |
) |
|
|
6.2 |
|
|
|
(6.5 |
) |
|
|
(3.1 |
) |
|
|
(2.4 |
) |
|
|
— |
|
|
|
— |
|
|
|
(7.8 |
) |
|
|
(17.6 |
) |
Core commissions and fees |
|
$ |
516.0 |
|
|
$ |
414.1 |
|
|
$ |
237.3 |
|
|
$ |
184.4 |
|
|
$ |
123.0 |
|
|
$ |
109.9 |
|
|
$ |
41.1 |
|
|
$ |
43.7 |
|
|
$ |
917.4 |
|
|
$ |
752.1 |
|
Acquisitions |
|
|
(82.7 |
) |
|
|
— |
|
|
|
(27.4 |
) |
|
|
— |
|
|
|
(8.2 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(118.3 |
) |
|
|
— |
|
Dispositions |
|
|
— |
|
|
|
(0.7 |
) |
|
|
— |
|
|
|
(0.9 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.6 |
) |
|
|
— |
|
|
|
(2.2 |
) |
Foreign currency translation |
|
|
— |
|
|
|
(1.0 |
) |
|
|
— |
|
|
|
(0.2 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1.2 |
) |
Organic Revenue (2) |
|
$ |
433.3 |
|
|
$ |
412.4 |
|
|
$ |
209.9 |
|
|
$ |
183.3 |
|
|
$ |
114.8 |
|
|
$ |
109.9 |
|
|
$ |
41.1 |
|
|
$ |
43.1 |
|
|
$ |
799.1 |
|
|
$ |
748.7 |
|
Organic Revenue growth (2) |
|
$ |
20.9 |
|
|
|
|
|
$ |
26.6 |
|
|
|
|
|
$ |
4.9 |
|
|
|
|
|
$ |
(2.0 |
) |
|
|
|
|
$ |
50.4 |
|
|
|
|
|||||
Organic Revenue growth rate (2) |
|
|
5.1 |
% |
|
|
|
|
|
14.5 |
% |
|
|
|
|
|
4.5 |
% |
|
|
|
|
|
(4.6 |
)% |
|
|
|
|
|
6.7 |
% |
|
|
|
|||||
(1) The Retail Segment includes commissions and fees reported in the “Other” column of the Segment Information in Note 12 of this 10-Q of the Notes to the Condensed Consolidated Financial Statements, which includes corporate and consolidation items.
(2) A non-GAAP financial measure.
The reconciliation of commissions and fees included in the Condensed Consolidated Statements of Income to Organic Revenue, a non-GAAP financial measure, for the three months ended September 30, 2021 and 2020, including by segment, and the growth rates for Organic Revenue for the three months ended September 30, 2021, including by segment, are as follows:
2021 |
|
Retail (1) |
|
|
National Programs |
|
|
Wholesale Brokerage |
|
|
Services |
|
|
Total |
|
|||||||||||||||||||||||||
(in millions, except percentages) |
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||||||||
Commissions and fees |
|
$ |
422.8 |
|
|
$ |
359.0 |
|
|
$ |
190.9 |
|
|
$ |
167.8 |
|
|
$ |
112.3 |
|
|
$ |
101.1 |
|
|
$ |
43.7 |
|
|
$ |
43.5 |
|
|
$ |
769.7 |
|
|
$ |
671.4 |
|
Total change |
|
$ |
63.8 |
|
|
|
|
|
$ |
23.1 |
|
|
|
|
|
$ |
11.2 |
|
|
|
|
|
$ |
0.2 |
|
|
|
|
|
$ |
98.3 |
|
|
|
|
|||||
Total growth % |
|
|
17.8 |
% |
|
|
|
|
|
13.8 |
% |
|
|
|
|
|
11.1 |
% |
|
|
|
|
|
0.5 |
% |
|
|
|
|
|
14.6 |
% |
|
|
|
|||||
Profit-sharing contingent |
|
|
(8.7 |
) |
|
|
(6.4 |
) |
|
|
(6.5 |
) |
|
|
(5.5 |
) |
|
|
(2.4 |
) |
|
|
(1.9 |
) |
|
|
— |
|
|
|
— |
|
|
|
(17.6 |
) |
|
|
(13.8 |
) |
Core commissions and fees |
|
|
414.1 |
|
|
|
352.6 |
|
|
|
184.4 |
|
|
|
162.3 |
|
|
|
109.9 |
|
|
|
99.2 |
|
|
|
43.7 |
|
|
|
43.5 |
|
|
|
752.1 |
|
|
|
657.6 |
|
Acquisition revenues |
|
$ |
(32.7 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(5.9 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(38.6 |
) |
|
$ |
— |
|
Divested business |
|
|
— |
|
|
|
(1.0 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1.0 |
) |
Foreign currency translation |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.3 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.3 |
|
Organic Revenue (2) |
|
$ |
381.4 |
|
|
$ |
351.6 |
|
|
$ |
184.4 |
|
|
$ |
162.6 |
|
|
$ |
104.0 |
|
|
$ |
99.2 |
|
|
$ |
43.7 |
|
|
$ |
43.5 |
|
|
$ |
713.5 |
|
|
$ |
656.9 |
|
Organic Revenue growth (2) |
|
$ |
29.8 |
|
|
|
|
|
$ |
21.8 |
|
|
|
|
|
$ |
4.8 |
|
|
|
|
|
$ |
0.2 |
|
|
|
|
|
$ |
56.6 |
|
|
|
|
|||||
Organic Revenue growth rate (2) |
|
|
8.5 |
% |
|
|
|
|
|
13.4 |
% |
|
|
|
|
|
4.8 |
% |
|
|
|
|
|
0.5 |
% |
|
|
|
|
|
8.6 |
% |
|
|
|
|||||
(1) The Retail Segment includes commissions and fees reported in the “Other” column of the Segment Information in Note 12 of the Notes to the Condensed Consolidated Financial Statements, which includes corporate and consolidation items.
(2) A non-GAAP financial measure.
36
The reconciliation of commissions and fees included in the Condensed Consolidated Statements of Income to Organic Revenue, a non-GAAP financial measure, for the nine months ended September 30, 2022 and 2021, including by segment, and the growth rates for Organic Revenue for the nine months ended September 30, 2022, including by segment, are as follows:
2022 |
|
Retail (1) |
|
|
National Programs |
|
|
Wholesale Brokerage |
|
|
Services |
|
|
Total |
|
|||||||||||||||||||||||||
(in millions, except percentages) |
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||||||||
Commissions and fees |
|
$ |
1,579.7 |
|
|
$ |
1,345.0 |
|
|
$ |
618.6 |
|
|
$ |
521.6 |
|
|
$ |
341.2 |
|
|
$ |
307.4 |
|
|
$ |
128.8 |
|
|
$ |
135.6 |
|
|
$ |
2,668.3 |
|
|
$ |
2,309.6 |
|
Total change |
|
$ |
234.7 |
|
|
|
|
|
$ |
97.0 |
|
|
|
|
|
$ |
33.8 |
|
|
|
|
|
$ |
(6.8 |
) |
|
|
|
|
$ |
358.7 |
|
|
|
|
|||||
Total growth % |
|
|
17.4 |
% |
|
|
|
|
|
18.6 |
% |
|
|
|
|
|
11.0 |
% |
|
|
|
|
|
(5.0 |
)% |
|
|
|
|
|
15.5 |
% |
|
|
|
|||||
Profit-sharing contingent |
|
|
(38.3 |
) |
|
|
(32.8 |
) |
|
|
(12.0 |
) |
|
|
(23.9 |
) |
|
|
(8.2 |
) |
|
|
(6.5 |
) |
|
|
— |
|
|
|
— |
|
|
|
(58.5 |
) |
|
|
(63.2 |
) |
Core commissions and fees |
|
|
1,541.4 |
|
|
|
1,312.2 |
|
|
|
606.6 |
|
|
|
497.7 |
|
|
|
333.0 |
|
|
|
300.9 |
|
|
|
128.8 |
|
|
|
135.6 |
|
|
|
2,609.8 |
|
|
|
2,246.4 |
|
Acquisitions |
|
$ |
(133.8 |
) |
|
$ |
— |
|
|
$ |
(45.1 |
) |
|
$ |
— |
|
|
$ |
(9.6 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(188.5 |
) |
|
$ |
— |
|
Dispositions |
|
|
— |
|
|
|
(1.9 |
) |
|
|
— |
|
|
|
(3.0 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1.8 |
) |
|
|
— |
|
|
|
(6.7 |
) |
Foreign currency translation |
|
|
— |
|
|
|
(2.7 |
) |
|
|
— |
|
|
|
(0.3 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3.0 |
) |
Organic Revenue (2) |
|
$ |
1,407.6 |
|
|
$ |
1,307.6 |
|
|
$ |
561.5 |
|
|
$ |
494.4 |
|
|
$ |
323.4 |
|
|
$ |
300.9 |
|
|
$ |
128.8 |
|
|
$ |
133.8 |
|
|
$ |
2,421.3 |
|
|
$ |
2,236.7 |
|
Organic Revenue growth (2) |
|
$ |
100.0 |
|
|
|
|
|
$ |
67.1 |
|
|
|
|
|
$ |
22.5 |
|
|
|
|
|
$ |
(5.0 |
) |
|
|
|
|
$ |
184.6 |
|
|
|
|
|||||
Organic Revenue growth % (2) |
|
|
7.6 |
% |
|
|
|
|
|
13.6 |
% |
|
|
|
|
|
7.5 |
% |
|
|
|
|
|
(3.7 |
)% |
|
|
|
|
|
8.3 |
% |
|
|
|
|||||
(1) The Retail Segment includes commissions and fees reported in the “Other” column of the Segment Information in Note 12 of the Notes to the Condensed Consolidated Financial Statements, which includes corporate and consolidation items.
(2) A non-GAAP financial measure.
The reconciliation of commissions and fees included in the Condensed Consolidated Statements of Income to Organic Revenue, a non-GAAP financial measure, for the nine months ended September 30, 2021 and 2020, including by segment, and the growth rates for Organic Revenue for the nine months ended September 30, 2021, including by segment, are as follows:
2021 |
|
Retail (1) |
|
|
National Programs |
|
|
Wholesale Brokerage |
|
|
Services |
|
|
Total |
|
|||||||||||||||||||||||||
(in millions, except percentages) |
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||||||||
Commissions and fees |
|
$ |
1,345.0 |
|
|
$ |
1,117.3 |
|
|
$ |
521.6 |
|
|
$ |
450.5 |
|
|
$ |
307.4 |
|
|
$ |
267.4 |
|
|
$ |
135.6 |
|
|
$ |
130.9 |
|
|
$ |
2,309.6 |
|
|
$ |
1,966.1 |
|
Total change |
|
$ |
227.7 |
|
|
|
|
|
$ |
71.1 |
|
|
|
|
|
$ |
40.0 |
|
|
|
|
|
$ |
4.7 |
|
|
|
|
|
$ |
343.5 |
|
|
|
|
|||||
Total growth % |
|
|
20.4 |
% |
|
|
|
|
|
15.8 |
% |
|
|
|
|
|
15.0 |
% |
|
|
|
|
|
3.6 |
% |
|
|
|
|
|
17.5 |
% |
|
|
|
|||||
Profit-sharing contingent |
|
|
(32.8 |
) |
|
|
(29.4 |
) |
|
|
(23.9 |
) |
|
|
(20.5 |
) |
|
|
(6.5 |
) |
|
|
(6.5 |
) |
|
|
— |
|
|
|
— |
|
|
|
(63.2 |
) |
|
|
(56.4 |
) |
Core commissions and fees |
|
$ |
1,312.2 |
|
|
$ |
1,087.9 |
|
|
$ |
497.7 |
|
|
$ |
430.0 |
|
|
$ |
300.9 |
|
|
$ |
260.9 |
|
|
$ |
135.6 |
|
|
$ |
130.9 |
|
|
$ |
2,246.4 |
|
|
$ |
1,909.7 |
|
Acquisition revenues |
|
|
(102.9 |
) |
|
|
— |
|
|
|
(8.1 |
) |
|
|
— |
|
|
|
(20.2 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(131.2 |
) |
|
|
— |
|
Divested business |
|
|
— |
|
|
|
(3.1 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3.1 |
) |
Foreign currency translation |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1.0 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1.0 |
|
Organic Revenue (2) |
|
$ |
1,209.3 |
|
|
$ |
1,084.8 |
|
|
|
489.6 |
|
|
$ |
431.0 |
|
|
$ |
280.7 |
|
|
$ |
260.9 |
|
|
$ |
135.6 |
|
|
$ |
130.9 |
|
|
$ |
2,115.2 |
|
|
$ |
1,907.6 |
|
Organic Revenue growth (2) |
|
$ |
124.5 |
|
|
|
|
|
$ |
58.6 |
|
|
|
|
|
$ |
19.8 |
|
|
|
|
|
$ |
4.7 |
|
|
|
|
|
$ |
207.6 |
|
|
|
|
|||||
Organic Revenue growth % (2) |
|
|
11.5 |
% |
|
|
|
|
|
13.6 |
% |
|
|
|
|
|
7.6 |
% |
|
|
|
|
|
3.6 |
% |
|
|
|
|
|
10.9 |
% |
|
|
|
|||||
(1) The Retail Segment includes commissions and fees reported in the “Other” column of the Segment Information in Note 12 of the Notes to the Condensed Consolidated Financial Statements, which includes corporate and consolidation items.
(2) A non-GAAP financial measure.
37
The reconciliation of Total Revenues to Total Revenues - Adjusted, a non-GAAP measure, income before incomes taxes, included in the Condensed Consolidated Statement of Income, to EBITDAC, a non-GAAP measure, and EBITDAC - Adjusted, a non-GAAP measure, and Income Before Income Taxes Margin to EBITDAC Margin, a non-GAAP measure, and EBITDAC Margin - Adjusted, a non-GAAP measure, for the three months ended September 30, 2022, including by segment, is as follows:
(in millions) |
|
Retail |
|
|
National |
|
|
Wholesale |
|
|
Services |
|
|
Other |
|
|
Total |
|
||||||
Total Revenues |
|
$ |
528.2 |
|
|
$ |
231.4 |
|
|
$ |
126.3 |
|
|
$ |
41.1 |
|
|
$ |
0.6 |
|
|
$ |
927.6 |
|
Total Revenues - Adjusted(2) |
|
|
528.2 |
|
|
|
231.4 |
|
|
|
126.3 |
|
|
|
41.1 |
|
|
|
0.6 |
|
|
|
927.6 |
|
Income before income taxes |
|
|
112.2 |
|
|
|
69.7 |
|
|
|
35.4 |
|
|
|
4.7 |
|
|
|
(4.0 |
) |
|
|
218.0 |
|
Income Before Income Taxes Margin(1) |
|
|
21.2 |
% |
|
|
30.1 |
% |
|
|
28.0 |
% |
|
|
11.4 |
% |
|
NMF |
|
|
|
23.5 |
% |
|
Amortization |
|
|
28.2 |
|
|
|
11.4 |
|
|
|
2.6 |
|
|
|
1.3 |
|
|
|
— |
|
|
|
43.5 |
|
Depreciation |
|
|
3.9 |
|
|
|
4.6 |
|
|
|
0.7 |
|
|
|
0.4 |
|
|
|
1.7 |
|
|
|
11.3 |
|
Interest |
|
|
22.8 |
|
|
|
10.2 |
|
|
|
3.2 |
|
|
|
0.5 |
|
|
|
4.8 |
|
|
|
41.5 |
|
Change in estimated acquisition |
|
|
(18.6 |
) |
|
|
(10.8 |
) |
|
|
2.8 |
|
|
|
— |
|
|
|
— |
|
|
|
(26.6 |
) |
EBITDAC(2) |
|
|
148.5 |
|
|
|
85.1 |
|
|
|
44.7 |
|
|
|
6.9 |
|
|
|
2.5 |
|
|
|
287.7 |
|
EBITDAC Margin(2) |
|
|
28.1 |
% |
|
|
36.8 |
% |
|
|
35.4 |
% |
|
|
16.8 |
% |
|
NMF |
|
|
|
31.0 |
% |
|
(Gain)/loss on disposal |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Acquisition/Integration Costs |
|
|
1.2 |
|
|
|
0.1 |
|
|
|
0.8 |
|
|
|
— |
|
|
|
— |
|
|
|
2.1 |
|
EBITDAC - Adjusted(2) |
|
$ |
149.7 |
|
|
$ |
85.2 |
|
|
$ |
45.5 |
|
|
$ |
6.9 |
|
|
$ |
2.5 |
|
|
$ |
289.8 |
|
EBITDAC Margin - Adjusted(2) |
|
|
28.3 |
% |
|
|
36.8 |
% |
|
|
36.0 |
% |
|
|
16.8 |
% |
|
NMF |
|
|
|
31.2 |
% |
|
(1) “Income Before Income Taxes Margin” is defined as income before income taxes divided by total revenues.
(2) A non-GAAP financial measure.
NMF = Not a meaningful figure
The reconciliation of Total Revenues to Total Revenues - Adjusted, a non-GAAP measure, income before incomes taxes, included in the Condensed Consolidated Statement of Income, to EBITDAC - Adjusted, a non-GAAP measure, and Income Before Income Taxes Margin to EBITDAC Margin - Adjusted, a non-GAAP measure, for the three months ended September 30, 2021, including by segment, is as follows:
(in millions) |
|
Retail |
|
|
National |
|
|
Wholesale Brokerage |
|
|
Services |
|
|
Other |
|
|
Total |
|
||||||
Total Revenues |
|
$ |
423.4 |
|
|
$ |
191.1 |
|
|
$ |
112.5 |
|
|
$ |
43.7 |
|
|
$ |
(0.4 |
) |
|
$ |
770.3 |
|
Foreign Currency Translation |
|
|
(1.1 |
) |
|
|
(0.2 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1.3 |
) |
Total Revenues - Adjusted(2) |
|
|
422.3 |
|
|
|
190.9 |
|
|
|
112.5 |
|
|
|
43.7 |
|
|
|
(0.4 |
) |
|
|
769.0 |
|
Income before income taxes |
|
|
71.6 |
|
|
|
72.4 |
|
|
|
29.4 |
|
|
|
7.1 |
|
|
|
16.0 |
|
|
|
196.5 |
|
Income Before Income Taxes Margin(1) |
|
|
16.9 |
% |
|
|
37.9 |
% |
|
|
26.1 |
% |
|
|
16.2 |
% |
|
NMF |
|
|
|
25.5 |
% |
|
Amortization |
|
|
19.1 |
|
|
|
6.8 |
|
|
|
2.3 |
|
|
|
1.3 |
|
|
|
— |
|
|
|
29.5 |
|
Depreciation |
|
|
2.8 |
|
|
|
3.0 |
|
|
|
0.6 |
|
|
|
0.3 |
|
|
|
2.5 |
|
|
|
9.2 |
|
Interest |
|
|
22.4 |
|
|
|
2.2 |
|
|
|
3.9 |
|
|
|
0.7 |
|
|
|
(13.0 |
) |
|
|
16.2 |
|
Change in estimated acquisition |
|
|
17.3 |
|
|
|
— |
|
|
|
5.8 |
|
|
|
— |
|
|
|
— |
|
|
|
23.1 |
|
EBITDAC(2) |
|
|
133.2 |
|
|
|
84.4 |
|
|
|
42.0 |
|
|
|
9.4 |
|
|
|
5.5 |
|
|
|
274.5 |
|
EBITDAC Margin(2) |
|
|
31.5 |
% |
|
|
44.2 |
% |
|
|
37.3 |
% |
|
|
21.5 |
% |
|
NMF |
|
|
|
35.6 |
% |
|
(Gain)/loss on disposal |
|
|
(0.3 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.3 |
) |
Acquisition/Integration Costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Foreign Currency Translation |
|
|
(0.1 |
) |
|
|
(0.1 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.2 |
) |
EBITDAC - Adjusted(2) |
|
$ |
132.8 |
|
|
$ |
84.3 |
|
|
$ |
42.0 |
|
|
$ |
9.4 |
|
|
$ |
5.5 |
|
|
$ |
274.0 |
|
EBITDAC Margin - Adjusted(2) |
|
|
31.4 |
% |
|
|
44.2 |
% |
|
|
37.3 |
% |
|
|
21.5 |
% |
|
NMF |
|
|
|
35.6 |
% |
|
(1) “Income Before Income Taxes Margin” is defined as income before income taxes divided by total revenues.
(2) A non-GAAP financial measure.
NMF = Not a meaningful figure
The reconciliation of Total Revenues to Total Revenues - Adjusted, a non-GAAP measure, income before incomes taxes, included in the Condensed Consolidated Statement of Income, to EBITDAC - Adjusted, a non-GAAP measure, and Income Before Income Taxes Margin to EBITDAC Margin - Adjusted, a non-GAAP measure, for the nine months ended September 30, 2022, including by segment, is as follows:
38
(in millions) |
|
Retail |
|
|
National |
|
|
Wholesale Brokerage |
|
|
Services |
|
|
Other |
|
|
Total |
|
||||||
Total Revenues |
|
$ |
1,582.3 |
|
|
$ |
619.3 |
|
|
$ |
341.6 |
|
|
$ |
128.8 |
|
|
$ |
— |
|
|
$ |
2,672.0 |
|
Total Revenues - Adjusted(2) |
|
|
1,582.3 |
|
|
|
619.3 |
|
|
|
341.6 |
|
|
|
128.8 |
|
|
|
— |
|
|
|
2,672.0 |
|
Income before income taxes |
|
|
378.8 |
|
|
|
187.9 |
|
|
|
94.8 |
|
|
|
18.0 |
|
|
|
2.3 |
|
|
|
681.8 |
|
Income Before Income Taxes Margin(1) |
|
|
23.9 |
% |
|
|
30.3 |
% |
|
|
27.8 |
% |
|
|
14.0 |
% |
|
NMF |
|
|
|
25.5 |
% |
|
Amortization |
|
|
69.8 |
|
|
|
27.9 |
|
|
|
6.7 |
|
|
|
3.9 |
|
|
|
(0.1 |
) |
|
|
108.2 |
|
Depreciation |
|
|
9.1 |
|
|
|
10.9 |
|
|
|
2.0 |
|
|
|
1.2 |
|
|
|
5.1 |
|
|
|
28.3 |
|
Interest |
|
|
69.9 |
|
|
|
22.8 |
|
|
|
10.0 |
|
|
|
1.6 |
|
|
|
(8.5 |
) |
|
|
95.8 |
|
Change in estimated acquisition |
|
|
(21.8 |
) |
|
|
(10.6 |
) |
|
|
(0.7 |
) |
|
|
— |
|
|
|
— |
|
|
|
(33.1 |
) |
EBITDAC(2) |
|
|
505.8 |
|
|
|
238.9 |
|
|
|
112.8 |
|
|
|
24.7 |
|
|
|
(1.2 |
) |
|
|
881.0 |
|
EBITDAC Margin(2) |
|
|
32.0 |
% |
|
|
38.6 |
% |
|
|
33.0 |
% |
|
|
19.2 |
% |
|
NMF |
|
|
|
33.0 |
% |
|
(Gain)/loss on disposal |
|
|
(1.1 |
) |
|
|
— |
|
|
|
0.2 |
|
|
|
— |
|
|
|
— |
|
|
|
(0.9 |
) |
Acquisition/Integration Costs |
|
|
4.3 |
|
|
|
0.4 |
|
|
|
1.5 |
|
|
|
— |
|
|
|
1.4 |
|
|
|
7.6 |
|
EBITDAC - Adjusted(2) |
|
$ |
509.0 |
|
|
$ |
239.3 |
|
|
$ |
114.5 |
|
|
$ |
24.7 |
|
|
$ |
0.2 |
|
|
$ |
887.7 |
|
EBITDAC Margin - Adjusted(2) |
|
|
32.2 |
% |
|
|
38.6 |
% |
|
|
33.5 |
% |
|
|
19.2 |
% |
|
NMF |
|
|
|
33.2 |
% |
|
(1) “Income Before Income Taxes Margin” is defined as income before income taxes divided by total revenues.
(2) A non-GAAP financial measure.
NMF = Not a meaningful figure
The reconciliation of Total Revenues to Total Revenues - Adjusted, a non-GAAP measure, income before incomes taxes, included in the Condensed Consolidated Statement of Income, to EBITDAC - Adjusted, a non-GAAP measure, and Income Before Income Taxes Margin to EBITDAC Margin - Adjusted, a non-GAAP measure, for the nine months ended September 30, 2021, including by segment, is as follows:
(in millions) |
|
Retail |
|
|
National |
|
|
Wholesale Brokerage |
|
|
Services |
|
|
Other |
|
|
Total |
|
||||||
Total Revenues |
|
$ |
1,347.4 |
|
|
$ |
522.3 |
|
|
$ |
307.9 |
|
|
$ |
135.6 |
|
|
$ |
(0.3 |
) |
|
$ |
2,312.9 |
|
Foreign Currency Translation |
|
|
(2.8 |
) |
|
|
(0.3 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3.1 |
) |
Total Revenues - Adjusted(2) |
|
|
1,344.6 |
|
|
|
522.0 |
|
|
|
307.9 |
|
|
|
135.6 |
|
|
|
(0.3 |
) |
|
|
2,309.8 |
|
Income before income taxes |
|
|
293.4 |
|
|
|
180.2 |
|
|
|
74.5 |
|
|
|
24.0 |
|
|
|
49.9 |
|
|
|
622.0 |
|
Income Before Income Taxes Margin(1) |
|
|
21.8 |
% |
|
|
34.5 |
% |
|
|
24.2 |
% |
|
|
17.7 |
% |
|
NMF |
|
|
|
26.9 |
% |
|
Amortization |
|
|
56.9 |
|
|
|
20.6 |
|
|
|
7.1 |
|
|
|
4.0 |
|
|
|
— |
|
|
|
88.6 |
|
Depreciation |
|
|
8.3 |
|
|
|
7.5 |
|
|
|
2.0 |
|
|
|
1.1 |
|
|
|
6.5 |
|
|
|
25.4 |
|
Interest |
|
|
67.6 |
|
|
|
9.2 |
|
|
|
12.2 |
|
|
|
2.2 |
|
|
|
(42.4 |
) |
|
|
48.8 |
|
Change in estimated acquisition |
|
|
20.8 |
|
|
|
(8.2 |
) |
|
|
8.0 |
|
|
|
— |
|
|
|
— |
|
|
|
20.6 |
|
EBITDAC(2) |
|
|
447.0 |
|
|
|
209.3 |
|
|
|
103.8 |
|
|
|
31.3 |
|
|
|
14.0 |
|
|
|
805.4 |
|
EBITDAC Margin(2) |
|
|
33.2 |
% |
|
|
40.1 |
% |
|
|
33.7 |
% |
|
|
23.1 |
% |
|
NMF |
|
|
|
34.8 |
% |
|
(Gain)/loss on disposal |
|
|
(4.3 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4.3 |
) |
Acquisition/Integration Costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Foreign Currency Translation |
|
|
(0.7 |
) |
|
|
(0.1 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.8 |
) |
EBITDAC - Adjusted(2) |
|
$ |
442.0 |
|
|
$ |
209.2 |
|
|
$ |
103.8 |
|
|
$ |
31.3 |
|
|
$ |
14.0 |
|
|
$ |
800.3 |
|
EBITDAC Margin - Adjusted(2) |
|
|
32.9 |
% |
|
|
40.1 |
% |
|
|
33.7 |
% |
|
|
23.1 |
% |
|
NMF |
|
|
|
34.6 |
% |
|
(1) “Income Before Income Taxes Margin” is defined as income before income taxes divided by total revenues.
(2) A non-GAAP financial measure.
NMF = Not a meaningful figure
Retail Segment
The Retail segment provides a broad range of insurance products and services to commercial, public and quasi-public, professional and individual insured customers, and non-insurance risk-mitigating products through our F&I businesses. Approximately 76.4% of the Retail segment’s commissions and fees revenue is commission based.
39
Financial information relating to our Retail Segment for the three and nine months ended September 30, 2022 and 2021 is as follows:
|
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
||||||||||||||||||
(in millions, except percentages) |
|
2022 |
|
|
2021 |
|
|
% Change |
|
|
2022 |
|
|
2021 |
|
|
% Change |
|
||||||
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Core commissions and fees |
|
$ |
516.2 |
|
|
$ |
414.4 |
|
|
|
24.6 |
% |
|
$ |
1,542.4 |
|
|
$ |
1,313.4 |
|
|
|
17.4 |
% |
Profit-sharing contingent commissions |
|
|
10.9 |
|
|
|
8.7 |
|
|
|
25.3 |
% |
|
|
38.3 |
|
|
|
32.8 |
|
|
|
16.8 |
% |
Investment income |
|
|
— |
|
|
|
0.2 |
|
|
|
— |
% |
|
|
— |
|
|
|
0.3 |
|
|
|
— |
% |
Other income, net |
|
|
1.1 |
|
|
|
0.1 |
|
|
NMF |
|
|
|
1.6 |
|
|
|
0.9 |
|
|
|
77.8 |
% |
|
Total revenues |
|
|
528.2 |
|
|
|
423.4 |
|
|
|
24.8 |
% |
|
|
1,582.3 |
|
|
|
1,347.4 |
|
|
|
17.4 |
% |
EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Employee compensation and benefits |
|
|
285.6 |
|
|
|
225.9 |
|
|
|
26.4 |
% |
|
|
821.6 |
|
|
|
710.9 |
|
|
|
15.6 |
% |
Other operating expenses |
|
|
94.1 |
|
|
|
64.6 |
|
|
|
45.7 |
% |
|
|
256.0 |
|
|
|
193.8 |
|
|
|
32.1 |
% |
(Gain)/loss on disposal |
|
|
— |
|
|
|
(0.3 |
) |
|
NMF |
|
|
|
(1.1 |
) |
|
|
(4.3 |
) |
|
|
(74.4 |
)% |
|
Amortization |
|
|
28.2 |
|
|
|
19.1 |
|
|
|
47.6 |
% |
|
|
69.8 |
|
|
|
56.9 |
|
|
|
22.7 |
% |
Depreciation |
|
|
3.9 |
|
|
|
2.8 |
|
|
|
39.3 |
% |
|
|
9.1 |
|
|
|
8.3 |
|
|
|
9.6 |
% |
Interest |
|
|
22.8 |
|
|
|
22.4 |
|
|
|
1.8 |
% |
|
|
69.9 |
|
|
|
67.6 |
|
|
|
3.4 |
% |
Change in estimated acquisition |
|
|
(18.6 |
) |
|
|
17.3 |
|
|
NMF |
|
|
|
(21.8 |
) |
|
|
20.8 |
|
|
NMF |
|
||
Total expenses |
|
|
416.0 |
|
|
|
351.8 |
|
|
|
18.2 |
% |
|
|
1,203.5 |
|
|
|
1,054.0 |
|
|
|
14.2 |
% |
Income before income taxes |
|
$ |
112.2 |
|
|
$ |
71.6 |
|
|
|
56.7 |
% |
|
$ |
378.8 |
|
|
$ |
293.4 |
|
|
|
29.1 |
% |
Income Before Income Taxes |
|
|
21.2 |
% |
|
|
16.9 |
% |
|
|
|
|
|
23.9 |
% |
|
|
21.8 |
% |
|
|
|
||
EBITDAC - Adjusted (2) |
|
$ |
149.7 |
|
|
$ |
132.8 |
|
|
|
12.7 |
% |
|
$ |
509.0 |
|
|
$ |
442.0 |
|
|
|
15.2 |
% |
EBITDAC Margin - Adjusted (2) |
|
|
28.3 |
% |
|
|
31.4 |
% |
|
|
|
|
|
32.2 |
% |
|
|
32.9 |
% |
|
|
|
||
Organic Revenue growth rate (2) |
|
|
5.1 |
% |
|
|
8.5 |
% |
|
|
|
|
|
7.6 |
% |
|
|
11.5 |
% |
|
|
|
||
Employee compensation and benefits |
|
|
54.1 |
% |
|
|
53.4 |
% |
|
|
|
|
|
51.9 |
% |
|
|
52.8 |
% |
|
|
|
||
Other operating expenses relative |
|
|
17.8 |
% |
|
|
15.3 |
% |
|
|
|
|
|
16.2 |
% |
|
|
14.4 |
% |
|
|
|
||
Capital expenditures |
|
$ |
4.7 |
|
|
$ |
2.1 |
|
|
|
123.8 |
% |
|
$ |
8.4 |
|
|
$ |
5.8 |
|
|
|
44.8 |
% |
Total assets at September 30, |
|
|
|
|
|
|
|
|
|
|
$ |
7,128.1 |
|
|
$ |
7,385.8 |
|
|
|
(3.5 |
%) |
|||
(1) "Income Before Income Taxes Margin" is defined as income before income taxes divided by total revenues.
(2) A non-GAAP financial measure.
NMF = Not a meaningful figure
The Retail Segment’s total revenues for the three months ended September 30, 2022 increased 24.8%, or $104.8 million, as compared to the same period in 2021, to $528.2 million. The $101.8 million increase in core commissions and fees revenue was driven by: (i) approximately $82.7 million related to the core commissions and fees revenue from acquisitions that had no comparable revenues in the same period of 2021; (ii) an increase of $20.9 million related to net new and renewal business; (iii) an offsetting decrease from the impact of foreign currency translation of $1.0 million; and (iv) an offsetting decrease of $0.7 million related to commissions and fees recorded in 2021 from businesses since divested. Profit-sharing contingent commissions for the third quarter of 2022 increased 25.3%, or $2.2 million, as compared to the same period in 2021, to $10.9 million. This increase was primarily the result of recent acquisitions and to a lesser extent qualifying for certain profit-sharing contingent commissions in 2022 that we did not qualify for in the prior year. The Retail Segment’s total commissions and fees increased by 24.6%, and the Organic Revenue growth rate was 5.1% for the third quarter of 2022. The Organic Revenue growth rate was driven by net new business written during the preceding 12 months and growth on renewals of existing customers. Renewal business was impacted by rate increases in most lines of business with continued increases in professional liability, employee benefits, and condo property, partially offset by continued premium rate reductions in workers’ compensation. This growth was partially offset by a decline in revenue within our F&I businesses due to the slowdown in the automobile industry.
Income before income taxes for the three months ended September 30, 2022 increased 56.7%, or $40.6 million, as compared to the same period in 2021, to $112.2 million. The primary factors driving this increase were: (i) the profit associated with the net increase in revenue as described above; (ii) a decrease to the change in estimated acquisition earn-out payables, partially offset by (iii) amortization and depreciation expenses growing faster than total revenues.
EBITDAC - Adjusted for the three months ended September 30, 2022 increased 12.7%, or $16.9 million, as compared to the same period in 2021, to $149.7 million. EBITDAC Margin - Adjusted for the three months ended September 30, 2022 decreased to 28.3% from 31.4% in
40
the same period in 2021. The decrease in EBITDAC Margin - Adjusted was driven by: (i) increased variable operating expenses, which are largely travel and meeting related; (ii) the seasonality of profit associated with recent acquisitions and (iii) certain one-time costs.
The Retail Segment’s total revenues for the nine months ended September 30, 2022 increased 17.4%, or $234.9 million, as compared to the same period in 2021, to $1,582.3 million. The $229.0 million increase in core commissions and fees revenue was driven by: (i) approximately $133.8 million related to the core commissions and fees revenue from acquisitions that had no comparable revenues in the same period of 2021; (ii) an increase of $101.4 million related to net new and renewal business; (iii) an offsetting decrease from the impact of foreign currency translation of $2.7 million; and (iv) an offsetting decrease of $1.9 million related to commissions and fees recorded in 2021 from businesses since divested. Profit-sharing contingent commissions for the nine months of 2022 increased 16.8%, or $5.5 million, as compared to the same period in 2021, to $38.3 million. The Retail Segment’s total commissions and fees increased by 17.4%, and the Organic Revenue growth rate was 7.6% for the first nine months of 2022. The Organic Revenue growth rate was driven by net new business written during the preceding 12 months and growth on renewals of existing customers. Renewal business was impacted by rate increases in most lines of business with continued increases in commercial P&C, employee benefits, professional and excess liability, and condo partially offset by continued premium rate reductions in workers’ compensation. This growth was partially offset by a decline in revenue within our F&I businesses due to the slowdown in automobile industry.
Income before income taxes for the nine months ended September 30, 2022 increased 29.1%, or $85.4 million, as compared to the same period in 2021, to $378.8 million. The primary factors driving this increase were: (i) the profit associated with the net increase in revenue as described above; (ii) the drivers of EBITDAC described below; (iii) amortization and depreciation growing faster than total revenues; and (iv) a decrease in the change in estimated acquisition earn-out payables.
EBITDAC - Adjusted for the nine months ended September 30, 2022 increased 15.2%, or $67.0 million, as compared to the same period in 2021, to $509.0 million. EBITDAC Margin - Adjusted for the nine months ended September 30, 2022 decreased to 32.2% from 32.9% in the same period in 2021. The decrease in EBITDAC Margin - Adjusted was primarily driven by increased variable operating expenses, which are largely travel and meeting related, and to a lesser extent certain one-time expenses and the timing of expenses based on year-to-date performance.
41
National Programs Segment
The National Programs Segment manages over 40 programs supported by approximately 100 well-capitalized carrier partners. In most cases, the insurance carriers that support these programs have delegated underwriting and, in many instances, claims-handling authority to our programs operations. These programs are generally distributed through a nationwide network of independent agents and Brown & Brown retail agents, and offer targeted products and services designed for specific industries, trade groups, professions, public entities and market niches. This segment also operates our write-your-own flood insurance carrier, Wright National Flood Insurance Company (“WNFIC”) as well as two Captives. WNFIC’s underwriting business consists of policies written under and fully ceded to the National Flood Insurance Program (“NFIP”). The Captives provide additional underwriting capacity and participate in underwriting results, one on a quota share basis, currently focused on property insurance for earthquake and wind exposed properties for policies placed by certain of our MGA businesses, and the other through excess of loss reinsurance layers associated with placements made by another of our MGA businesses focused on personal property primarily in the southeastern United States.
The National Programs Segment operations can be grouped into five broad categories: Professional Programs, Personal Lines Programs, Commercial Programs, Public Entity-Related Programs and Specialty Programs. Approximately 75.2% of the National Programs Segment’s commissions and fees revenue is commission based.
Financial information relating to our National Programs Segment for the three and nine months ended September 30, 2022 and 2021 is as follows:
|
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
||||||||||||||||||
(in millions, except percentages) |
|
2022 |
|
|
2021 |
|
|
% Change |
|
|
2022 |
|
|
2021 |
|
|
% Change |
|
||||||
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Core commissions and fees |
|
$ |
237.3 |
|
|
$ |
184.4 |
|
|
|
28.7 |
% |
|
$ |
606.6 |
|
|
$ |
497.8 |
|
|
|
21.9 |
% |
Profit-sharing contingent commissions |
|
|
(6.2 |
) |
|
|
6.5 |
|
|
|
(195.4 |
)% |
|
|
12.0 |
|
|
|
23.9 |
|
|
|
(49.8 |
)% |
Investment income |
|
|
0.3 |
|
|
|
0.1 |
|
|
|
200.0 |
% |
|
|
0.6 |
|
|
|
0.4 |
|
|
|
50.0 |
% |
Other income, net |
|
|
— |
|
|
|
0.1 |
|
|
|
— |
% |
|
|
0.1 |
|
|
|
0.2 |
|
|
|
— |
% |
Total revenues |
|
|
231.4 |
|
|
|
191.1 |
|
|
|
21.1 |
% |
|
|
619.3 |
|
|
|
522.3 |
|
|
|
18.6 |
% |
EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Employee compensation and benefits |
|
|
82.9 |
|
|
|
74.1 |
|
|
|
11.9 |
% |
|
|
234.8 |
|
|
|
218.1 |
|
|
|
7.7 |
% |
Other operating expenses |
|
|
63.4 |
|
|
|
32.6 |
|
|
|
94.5 |
% |
|
|
145.6 |
|
|
|
94.9 |
|
|
|
53.4 |
% |
(Gain)/loss on disposal |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
Amortization |
|
|
11.4 |
|
|
|
6.8 |
|
|
|
67.6 |
% |
|
|
27.9 |
|
|
|
20.6 |
|
|
|
35.4 |
% |
Depreciation |
|
|
4.6 |
|
|
|
3.0 |
|
|
|
53.3 |
% |
|
|
10.9 |
|
|
|
7.5 |
|
|
|
45.3 |
% |
Interest |
|
|
10.2 |
|
|
|
2.2 |
|
|
NMF |
|
|
|
22.8 |
|
|
|
9.2 |
|
|
|
147.8 |
% |
|
Change in estimated acquisition |
|
|
(10.8 |
) |
|
|
— |
|
|
NMF |
|
|
|
(10.6 |
) |
|
|
(8.2 |
) |
|
|
29.3 |
% |
|
Total expenses |
|
|
161.7 |
|
|
|
118.7 |
|
|
|
36.2 |
% |
|
|
431.4 |
|
|
|
342.1 |
|
|
|
26.1 |
% |
Income before income taxes |
|
$ |
69.7 |
|
|
$ |
72.4 |
|
|
|
(3.7 |
)% |
|
$ |
187.9 |
|
|
$ |
180.2 |
|
|
|
4.3 |
% |
Income Before Income Taxes |
|
|
30.1 |
% |
|
|
37.9 |
% |
|
|
|
|
|
30.3 |
% |
|
|
34.5 |
% |
|
|
|
||
EBITDAC - Adjusted (2) |
|
$ |
85.2 |
|
|
$ |
84.3 |
|
|
|
1.1 |
% |
|
$ |
239.3 |
|
|
$ |
209.2 |
|
|
|
14.4 |
% |
EBITDAC Margin - Adjusted (2) |
|
|
36.8 |
% |
|
|
44.2 |
% |
|
|
|
|
|
38.6 |
% |
|
|
40.1 |
% |
|
|
|
||
Organic Revenue growth rate (2) |
|
|
14.5 |
% |
|
|
13.4 |
% |
|
|
|
|
|
13.6 |
% |
|
|
13.6 |
% |
|
|
|
||
Employee compensation and benefits |
|
|
35.8 |
% |
|
|
38.8 |
% |
|
|
|
|
|
37.9 |
% |
|
|
41.8 |
% |
|
|
|
||
Other operating expenses relative |
|
|
27.4 |
% |
|
|
17.1 |
% |
|
|
|
|
|
23.5 |
% |
|
|
18.2 |
% |
|
|
|
||
Capital expenditures |
|
$ |
3.3 |
|
|
$ |
4.7 |
|
|
|
(29.8 |
%) |
|
$ |
14.2 |
|
|
$ |
11.3 |
|
|
|
25.7 |
% |
Total assets at September 30, |
|
|
|
|
|
|
|
|
|
|
$ |
4,476.3 |
|
|
$ |
3,789.4 |
|
|
|
18.1 |
% |
|||
(1) "Income Before Income Taxes Margin" is defined as income before income taxes divided by total revenues.
(2) A non-GAAP financial measure.
NMF = Not a meaningful figure
The National Programs Segment’s total revenue for the three months ended September 30, 2022 increased 21.1%, or $40.3 million, as compared to the same period in 2021, to $231.4 million. The $52.9 million increase in core commissions and fees revenue was driven by: (i) approximately $26.6 million of net new and renewal business; (ii) $27.4 million from acquisitions that had no comparable revenues in the same period of 2021; (iii) an offsetting decrease from the impact of foreign currency translation of $0.2 million; and (iv) an offsetting decrease of $0.9 million related to commissions and fees revenue from business divested in the preceding twelve months. Profit-sharing contingent
42
commissions for the third quarter of 2022 decreased approximately $12.7 million or 195.4% as compared to the third quarter of 2021. This decrease was driven by a reduction of approximately $15.0 million due to estimated insured property losses associated with Hurricane Ian.
The National Programs Segment’s total commissions and fees increase by 28.7%, and the Organic Revenue growth rate was 14.5% for the three months ended September 30, 2022. The Organic Revenue growth was driven primarily by an increase in lender-placed coverage, good new business and retention, exposure unit expansion and rate increases for many programs.
Income before income taxes for the three months ended September 30, 2022 decreased 3.7%, or $2.7 million, as compared to the same period in 2021, to $69.7 million. Income before income taxes decreased due to the drivers of EBITDAC described below along with an increase in intercompany interest expense and amortization expense related to recent acquisitions, partially offset by a decrease in estimated acquisition earn-out payables associated with a business impacted by Hurricane Ian.
EBITDAC - Adjusted for the three months ended September 30, 2022 increased 1.1%, or $0.9 million, from the same period in 2021, to $85.2 million. EBITDAC Margin - Adjusted for the three months ended September 30, 2022 decreased to 36.8% from 44.2% in the same period in 2021. EBITDAC - Adjusted increased slower than revenues due to lower profit-sharing contingent commissions and estimated losses in our Captives driven by estimated insured property losses associated with Hurricane Ian.
The National Programs Segment’s total revenue for the nine months ended September 30, 2022 increased 18.6%, or $97.0 million, as compared to the same period in 2021, to $619.3 million. The $108.8 million increase in core commissions and fees revenue was driven by: (i) approximately $67.2 million of net new and renewal business; (ii) $45.0 million from acquisitions that had no comparable revenues in the same period of 2021; (iii) an offsetting decrease from the impact of foreign currency translation of $0.3 million; and (iv) an offsetting decrease of $3.0 million related to commissions and fees revenue from business divested in the preceding twelve months.
The National Programs Segment’s total commissions and fees increase by 21.9%, and the Organic Revenue growth rate was 13.6%, for the nine months ended September 30, 2022. The Organic Revenue growth was driven primarily by an increase in lender placed coverage, good new business and retention, exposure unit expansion and rate increases for many programs.
Income before income taxes for the nine months ended September 30, 2022 increased 4.3%, or $7.7 million, from the same period in 2021, to $187.9 million. Income before income taxes increased due to the drivers of EBITDAC described below. This was partially offset by an increase in intercompany interest expense and increased amortization expense associated with recent acquisitions.
EBITDAC - Adjusted for the nine months ended September 30, 2022 increased 14.4%, or $30.1 million, as compared to the same period in 2021, to $239.3 million. EBITDAC Margin - Adjusted for the nine months ended September 30, 2022 decreased to 38.6% from 40.1% in the same period in 2021. EBITDAC - Adjusted increased slower than revenues due to lower profit-sharing contingent commissions and estimated losses in our Captives driven by estimated insured property losses associated with Hurricane Ian.
43
Wholesale Brokerage Segment
The Wholesale Brokerage Segment markets and sells excess and surplus commercial and personal lines insurance, primarily through independent agents and brokers, including Brown & Brown retail agents. Approximately 83.3% of the Wholesale Brokerage Segment’s commissions and fees revenue is commission based.
Financial information relating to our Wholesale Brokerage Segment for the three and nine months ended September 30, 2022 and 2021 is as follows:
|
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
||||||||||||||||||
(in millions, except percentages) |
|
2022 |
|
|
2021 |
|
|
% Change |
|
|
2022 |
|
|
2021 |
|
|
% Change |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Core commissions and fees |
|
$ |
123.0 |
|
|
$ |
110.0 |
|
|
|
11.8 |
% |
|
$ |
333.0 |
|
|
$ |
301.0 |
|
|
|
10.6 |
% |
Profit-sharing contingent commissions |
|
|
3.1 |
|
|
|
2.4 |
|
|
|
29.2 |
% |
|
|
8.2 |
|
|
|
6.5 |
|
|
|
26.2 |
% |
Investment income |
|
|
0.1 |
|
|
|
— |
|
|
|
— |
% |
|
|
0.2 |
|
|
|
0.1 |
|
|
|
100.0 |
% |
Other income, net |
|
|
0.1 |
|
|
|
0.1 |
|
|
|
— |
% |
|
|
0.2 |
|
|
|
0.3 |
|
|
|
(33.3 |
)% |
Total revenues |
|
|
126.3 |
|
|
|
112.5 |
|
|
|
12.3 |
% |
|
|
341.6 |
|
|
|
307.9 |
|
|
|
10.9 |
% |
EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Employee compensation and benefits |
|
|
63.0 |
|
|
|
55.3 |
|
|
|
13.9 |
% |
|
|
177.2 |
|
|
|
160.0 |
|
|
|
10.8 |
% |
Other operating expenses |
|
|
18.6 |
|
|
|
15.2 |
|
|
|
22.4 |
% |
|
|
51.4 |
|
|
|
44.1 |
|
|
|
16.6 |
% |
(Gain)/loss on disposal |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
0.2 |
|
|
|
— |
|
|
|
— |
% |
Amortization |
|
|
2.6 |
|
|
|
2.3 |
|
|
|
13.0 |
% |
|
|
6.7 |
|
|
|
7.1 |
|
|
|
(5.6 |
)% |
Depreciation |
|
|
0.7 |
|
|
|
0.6 |
|
|
|
16.7 |
% |
|
|
2.0 |
|
|
|
2.0 |
|
|
|
— |
% |
Interest |
|
|
3.2 |
|
|
|
3.9 |
|
|
|
(17.9 |
)% |
|
|
10.0 |
|
|
|
12.2 |
|
|
|
(18.0 |
)% |
Change in estimated acquisition |
|
|
2.8 |
|
|
|
5.8 |
|
|
|
(51.7 |
)% |
|
|
(0.7 |
) |
|
|
8.0 |
|
|
|
(108.8 |
)% |
Total expenses |
|
|
90.9 |
|
|
|
83.1 |
|
|
|
9.4 |
% |
|
|
246.8 |
|
|
|
233.4 |
|
|
|
5.7 |
% |
Income before income taxes |
|
$ |
35.4 |
|
|
$ |
29.4 |
|
|
|
20.4 |
% |
|
$ |
94.8 |
|
|
$ |
74.5 |
|
|
|
27.2 |
% |
Income Before Income Taxes |
|
|
28.0 |
% |
|
|
26.1 |
% |
|
|
|
|
|
27.8 |
% |
|
|
24.2 |
% |
|
|
|
||
EBITDAC - Adjusted (2) |
|
$ |
45.5 |
|
|
$ |
42.0 |
|
|
|
8.3 |
% |
|
$ |
114.5 |
|
|
$ |
103.8 |
|
|
|
10.3 |
% |
EBITDAC Margin - Adjusted (2) |
|
|
36.0 |
% |
|
|
37.3 |
% |
|
|
|
|
|
33.5 |
% |
|
|
33.7 |
% |
|
|
|
||
Organic Revenue growth rate (2) |
|
|
4.5 |
% |
|
|
4.8 |
% |
|
|
|
|
|
7.5 |
% |
|
|
7.6 |
% |
|
|
|
||
Employee compensation and benefits |
|
|
49.9 |
% |
|
|
49.2 |
% |
|
|
|
|
|
51.9 |
% |
|
|
52.0 |
% |
|
|
|
||
Other operating expenses relative to |
|
|
14.7 |
% |
|
|
13.5 |
% |
|
|
|
|
|
15.0 |
% |
|
|
14.3 |
% |
|
|
|
||
Capital expenditures |
|
$ |
0.7 |
|
|
$ |
0.2 |
|
|
NMF |
|
|
$ |
1.5 |
|
|
$ |
1.3 |
|
|
|
15.4 |
% |
|
Total assets at September 30, |
|
|
|
|
|
|
|
|
|
|
$ |
1,366.5 |
|
|
$ |
1,918.2 |
|
|
|
(28.8 |
%) |
|||
(1) "Income Before Income Taxes Margin" is defined as income before income taxes divided by total revenues.
(2) A non-GAAP financial measure.
NMF = Not a meaningful figure
The Wholesale Brokerage Segment’s total revenues for the three months ended September 30, 2022 increased 12.3%, or $13.8 million, as compared to the same period in 2021, to $126.3 million. The $13.0 million net increase in core commissions and fees revenue was driven primarily by: (i) $4.9 million related to net new and renewal business; and (ii) $8.2 million related to the core commissions and fees revenue from acquisitions that had no comparable revenues in the same period of 2021. Profit-sharing contingent commissions for the third quarter of 2022 increased $0.7 million compared to the third quarter of 2021. The Wholesale Brokerage Segment’s growth rate for total commissions and fees was 11.8%, and the Organic Revenue growth rate was 4.5% for the third quarter of 2022. The Organic Revenue growth rate was driven by new business, good retention as well as rate increases for open brokerage. However, the Organic Revenue growth was impacted by the performance of a business sold in the fourth quarter of 2022 and continued headwinds in our personal lines business caused by reduced carrier appetite to write coverage in certain geographies or lines of business.
Income before income taxes for the three months ended September 30, 2022 increased 20.4%, or $6.0 million, as compared to the same period in 2021, to $35.4 million. The increase was due to: (i) the drivers of EBITDAC - Adjusted described below; (ii) decrease in the change in estimated acquisition earn-out payables; and (iii) lower intercompany interest expense; partially offset by (iv) acquisition/integration costs.
44
EBITDAC - Adjusted for the three months ended September 30, 2022 increased 8.3%, or $3.5 million, as compared to the same period in 2021, to $45.5 million. EBITDAC Margin - Adjusted for the three months ended September 30, 2022 decreased to 36.0% from 37.3%, as compared to the same period in 2021. EBITDAC Margin - Adjusted decreased due to: (i) the seasonality of recent acquisitions; and (ii) increased variable operating expenses as compared to prior year.
The Wholesale Brokerage Segment’s total revenues for the nine months ended September 30, 2022 increased 10.9%, or $33.7 million, as compared to the same period in 2021, to $341.6 million. The $32.0 million net increase in core commissions and fees revenue was driven primarily by: (i) $22.5 million related to net new and renewal business; and (ii) $9.6 million related to core commissions and fees revenue from acquisitions that had no comparable revenues in the same period of 2021. Profit-sharing contingent commissions for the first nine months of 2022 increased approximately $1.7 million compared to the same period of 2021. The Wholesale Brokerage Segment’s growth rate for total commissions and fees was 10.6%, and the Organic Revenue growth rate was 7.5% for the first nine months of 2022. The Organic Revenue growth rate was driven by new business, good retention as well as rate increases for most lines of coverage. However, the Organic Revenue growth was impacted by the performance of a business sold in the fourth quarter of 2022 and declines in our personal lines business caused by reduced carrier appetite to write coverage in certain geographies or lines of business.
Income before income taxes for the nine months ended September 30, 2022 increased 27.2%, or $20.3 million, as compared to the same period in 2021, to $94.8 million. (i) the drivers of EBITDAC - Adjusted described below; (ii) decrease in the change in estimated acquisition earn-out payables; and (iii) lower intercompany interest expense; partially offset by (iv) acquisition/integration costs.
EBITDAC - Adjusted for the nine months ended September 30, 2022 increased 10.3%, or $10.7 million, as compared to the same period in 2021, to $114.5 million. EBITDAC Margin - Adjusted for the nine months ended September 30, 2022 decreased to 33.5% from 33.7% in the same period in 2021. EBITDAC Margin - Adjusted decreased due to: (i) higher broker compensation; (ii) increased variable operating expenses, which are primarily travel and meeting related; and (iii) the seasonality of recent acquisitions; partially offset by (iv) higher profit-sharing contingent commissions; and (v) leveraging our expense base in connection with revenue growth.
Services Segment
The Services Segment provides insurance-related services, including third-party claims administration and comprehensive medical utilization management services in both the workers’ compensation and all-lines liability arenas. The Services Segment also provides Medicare Set-aside account services, Social Security disability and Medicare benefits advocacy services, and claims adjusting services.
Unlike the other segments, nearly all of the Services Segment’s revenue is generated from fees, which are not significantly affected by fluctuations in general insurance premiums.
45
Financial information relating to our Services Segment for the three and nine months ended September 30, 2022 and 2021 is as follows:
|
|
Three months ended September 30, |
|
|
Nine months ended September 30, |
|
||||||||||||||||||
(in millions, except percentages) |
|
2022 |
|
|
2021 |
|
|
% Change |
|
|
2022 |
|
|
2021 |
|
|
% Change |
|
||||||
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Core commissions and fees |
|
$ |
41.1 |
|
|
$ |
43.7 |
|
|
|
(5.9 |
%) |
|
$ |
128.8 |
|
|
$ |
135.6 |
|
|
|
(5.0 |
%) |
Profit-sharing contingent commissions |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
Investment income |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
Other income, net |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
Total revenues |
|
|
41.1 |
|
|
|
43.7 |
|
|
|
(5.9 |
%) |
|
|
128.8 |
|
|
|
135.6 |
|
|
|
(5.0 |
%) |
EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Employee compensation and benefits |
|
|
22.5 |
|
|
|
22.2 |
|
|
|
1.4 |
% |
|
|
67.2 |
|
|
|
67.0 |
|
|
|
0.3 |
% |
Other operating expenses |
|
|
11.7 |
|
|
|
12.1 |
|
|
|
(3.3 |
)% |
|
|
36.9 |
|
|
|
37.3 |
|
|
|
(1.1 |
%) |
(Gain)/loss on disposal |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
Amortization |
|
|
1.3 |
|
|
|
1.3 |
|
|
|
— |
% |
|
|
3.9 |
|
|
|
4.0 |
|
|
|
(2.5 |
)% |
Depreciation |
|
|
0.4 |
|
|
|
0.3 |
|
|
|
33.3 |
% |
|
|
1.2 |
|
|
|
1.1 |
|
|
|
9.1 |
% |
Interest |
|
|
0.5 |
|
|
|
0.7 |
|
|
|
(28.6 |
)% |
|
|
1.6 |
|
|
|
2.2 |
|
|
|
(27.3 |
)% |
Change in estimated acquisition earn-out payables |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
Total expenses |
|
|
36.4 |
|
|
|
36.6 |
|
|
|
(0.5 |
)% |
|
|
110.8 |
|
|
|
111.6 |
|
|
|
(0.7 |
)% |
Income before income taxes |
|
$ |
4.7 |
|
|
$ |
7.1 |
|
|
|
(33.8 |
%) |
|
$ |
18.0 |
|
|
$ |
24.0 |
|
|
|
(25.0 |
)% |
Income Before Income Taxes Margin (1) |
|
|
11.4 |
% |
|
|
16.2 |
% |
|
|
|
|
|
14.0 |
% |
|
|
17.7 |
% |
|
|
|
||
EBITDAC - Adjusted (2) |
|
$ |
6.9 |
|
|
$ |
9.4 |
|
|
|
(26.6 |
%) |
|
$ |
24.7 |
|
|
$ |
31.3 |
|
|
|
(21.1 |
)% |
EBITDAC Margin - Adjusted (2) |
|
|
16.8 |
% |
|
|
21.5 |
% |
|
|
|
|
|
19.2 |
% |
|
|
23.1 |
% |
|
|
|
||
Organic Revenue growth rate (2) |
|
|
(4.6 |
%) |
|
|
0.5 |
% |
|
|
|
|
|
(3.7 |
%) |
|
|
3.6 |
% |
|
|
|
||
Employee compensation and benefits relative to total |
|
|
54.7 |
% |
|
|
50.8 |
% |
|
|
|
|
|
52.2 |
% |
|
|
49.4 |
% |
|
|
|
||
Other operating expenses relative to total revenues |
|
|
28.5 |
% |
|
|
27.7 |
% |
|
|
|
|
|
28.6 |
% |
|
|
27.5 |
% |
|
|
|
||
Capital expenditures |
|
$ |
0.3 |
|
|
$ |
0.9 |
|
|
|
(66.7 |
)% |
|
$ |
0.8 |
|
|
$ |
1.4 |
|
|
|
(42.9 |
)% |
Total assets at September 30, |
|
|
|
|
|
|
|
|
|
|
$ |
289.1 |
|
|
$ |
449.5 |
|
|
|
(35.7 |
)% |
|||
(1) "Income Before Income Taxes Margin" is defined as income before income taxes divided by total revenues.
(2) A non-GAAP financial measure.
NMF = Not a meaningful figure
The Services Segment’s total revenues for the three months ended September 30, 2022 decreased 5.9%, or $2.6 million, as compared to the same period in 2021, to $41.1 million. The Services Segment’s Organic Revenue declined 4.6% for the third quarter of 2022 driven by a lack of weather-related claims coupled with reduced severity in the current year.
Income before income taxes for the three months ended September 30, 2022 decreased 33.8%, or $2.4 million, as compared to the same period in 2021, to $4.7 million. Income before income taxes decreased due to the drivers of EBITDAC - Adjusted described below.
EBITDAC - Adjusted for the three months ended September 30, 2022 decreased 26.6%, or $2.5 million, from the same period in 2021, to $6.9 million. EBITDAC Margin - Adjusted for the three months ended September 30, 2022 decreased to 16.8% from 21.5% in the same period in 2021. The decrease in EBITDAC and EBITDAC Margin was driven primarily by the reduction in revenue.
The Services Segment’s total revenues for the nine months ended September 30, 2022 decreased 5.0%, or $6.8 million from the same period in 2021, to $128.8 million. The Services Segment’s total commissions and fees and Organic Revenue growth declined 3.8% for the first nine months of 2022. The decrease in Organic Revenue was caused primarily by: (i) higher COVID-19 travel restricted claims in the prior year; and (ii) a lack of weather-related claims coupled with reduced severity in the current year.
Income before income taxes for the nine months ended September 30, 2022 decreased $6.0 million, or 25.0%, from the same period in 2021, to $18.0 million. Income before income taxes decreased due to the drivers of EBITDAC described below.
EBITDAC - Adjusted for the nine months ended September 30, 2022 decreased 21.1%, or $6.6 million, from the same period in 2021, to $24.7 million. EBITDAC Margin - Adjusted for the nine months ended September 30, 2022 decreased to 19.2% from 23.1% in the same period in 2021. The decrease in EBITDAC and EBITDAC Margin were driven primarily by the decrease in revenue.
46
Other
As discussed in Note 12 of the Notes to Condensed Consolidated Financial Statements, the “Other” column in the Segment Information table includes any revenue and expenses not allocated to reportable segments, and corporate-related items, including the intercompany interest expense charges to reporting segments.
LIQUIDITY AND CAPITAL RESOURCES
The Company seeks to maintain a conservative balance sheet and strong liquidity profile. Our capital requirements to operate as an insurance intermediary are low and we have been able to grow and invest in our business principally through cash that has been generated from operations. We have the ability to utilize our Revolving Credit Facility, which as of September 30, 2022 provided up to $650.0 million in available cash. We believe that we have access to additional funds, if needed, through the capital markets or private placements to obtain further debt financing under the current market conditions. The Company believes that its existing cash, cash equivalents, short-term investment portfolio and funds generated from operations, together with the funds available under the Revolving Credit Facility, will be sufficient to satisfy our normal liquidity needs, including principal payments on our long-term debt, for at least the next 12 months.
The Revolving Credit Facility contains an expansion option for up to an additional $500.0 million of borrowing capacity, subject to the approval of participating lenders. In addition, under the Term Loan Credit Agreement, the unsecured term loan in the initial amount of $300.0 million may be increased by up to $150.0 million, subject to the approval of participating lenders. On March 31, 2022, the Company entered into a Loan Agreement (the “Loan Agreement") which provided term loan capacity of $800.0 million. Additionally, the Company may, subject to satisfaction of certain conditions, including receipt of additional term loan commitments by new or existing lenders, increase either Term Loan Commitment under the existing Loan Agreement or the term loans issued thereunder or issue new tranches of term loans in an aggregate additional amount of up to $400.0 million. Including the expansion options under all existing credit agreements, the Company has access to up to $1.7 billion of incremental borrowing capacity as of September 30, 2022.
Contractual Cash Obligations
As of September 30, 2022, our contractual cash obligations were as follows:
|
|
Payments Due by Period |
|
|||||||||||||||||
(in millions) |
|
Total |
|
|
Less than |
|
|
1-3 |
|
|
4-5 |
|
|
After |
|
|||||
Long-term debt |
|
$ |
4,142.5 |
|
|
$ |
67.5 |
|
|
$ |
1,125.0 |
|
|
$ |
700.0 |
|
|
$ |
2,250.0 |
|
Other liabilities (1) |
|
|
152.5 |
|
|
|
24.9 |
|
|
|
12.2 |
|
|
|
11.2 |
|
|
|
104.2 |
|
Operating leases (2) |
|
|
272.1 |
|
|
|
57.4 |
|
|
|
94.8 |
|
|
|
59.9 |
|
|
|
60.0 |
|
Interest obligations |
|
|
1,592.3 |
|
|
|
169.8 |
|
|
|
288.6 |
|
|
|
214.7 |
|
|
|
919.2 |
|
Unrecognized tax benefits |
|
|
3.1 |
|
|
|
— |
|
|
|
3.1 |
|
|
|
— |
|
|
|
— |
|
Maximum future acquisition contingency payments (3) |
|
|
550.3 |
|
|
|
166.8 |
|
|
|
375.7 |
|
|
|
7.8 |
|
|
|
— |
|
Total contractual cash obligations (4) |
|
$ |
6,712.8 |
|
|
$ |
486.4 |
|
|
$ |
1,899.4 |
|
|
$ |
993.6 |
|
|
$ |
3,333.4 |
|
47
Debt
Total debt at September 30, 2022 was $4,107.9 million net of unamortized discount and debt issuance costs, which was an increase of $2,085.0 million compared to December 31, 2021. The increase includes: (i) the issuance of $1,200.0 million in aggregate principal amount of Senior Notes on March 17, 2022, exclusive of debt issuance costs and discounts applied to the principal; (ii) the drawdown of $350.0 million of the revolving credit facility in conjunction with the acquisition payment for Orchid on March 31, 2022; (iii) the aggregate drawdown of $800.0 million under the Loan Agreement in connection with the funding of the acquisitions of GRP and BdB which occurred on various dates on or before the final draw on April 28, 2022; and (iv) net of the amortization of discounted debt related to our various unsecured Senior Notes, and debt issuance cost amortization of $2.8 million; offset by decreases due to: (i) the scheduled principal amortization balances related to our various existing floating-rate debt term notes in total of $44.4 million; (ii) added discounted debt balances related to the issuance of $600.0 million in aggregate principal amount of the Company’s 4.200% Senior Notes due 2032 (the “2032 Notes”) and $600.0 million in aggregate principal amount of the Company’s 4.950% Senior Notes due 2052 (the “2052 Notes,” and together with the 2032 Notes, the “Notes”) of $10.4 million; (iii) debt issuance costs related to the Notes and the Loan Agreement of $13.0 million; and (iv) through September 30, 2022 the Company repaying $200.0 million of debt related to the outstanding amount drawn under the revolving credit facility under the Second Amended and Restated Credit Agreement.
During the nine months ended September 30, 2022, the Company repaid $9.4 million of principal related to the Second Amended and Restated Credit Agreement term loan through the quarterly scheduled amortized principal payments. The Second Amended and Restated Credit Agreement term loan had an outstanding balance of $237.5 million as of September 30, 2022. The Company's next scheduled amortized principal payment is due December 31, 2022 and is equal to $3.1 million.
During the nine months ended September 30, 2022, the Company repaid $22.5 million of principal related to the Term Loan Credit Agreement through quarterly scheduled amortized principal payments. The Term Loan Credit Agreement had an outstanding balance of $217.5 million as of September 30, 2022. The Company’s next scheduled amortized principal payment is due December 31, 2022 and is equal to $7.5 million.
During the nine months ended September 30, 2022, the Company repaid $12.5 million of principal related to the Term Loans issued under the Term A-2 Loan Commitment (“Term A-2 Loans”) through quarterly scheduled amortized principal payments. The Term A-2 Loans had an outstanding balance of $487.5 million as of September 30, 2022. The Company’s next scheduled amortized principal payment is due December 31, 2022 and is equal to $6.3 million.
On March 17, 2022, the Company completed the issuance of $600.0 million aggregate principal amount of the Company’s 4.200% Senior Notes due 2032 and $600.0 million aggregate principal amount of the Company’s 4.950% Senior Notes due 2052 (and together with the 2032 Notes, the “Notes”). The net proceeds to the Company from the issuance of the Notes, after deducting underwriting discounts and estimated offering expenses, were approximately $1,178.2 million. The Senior Notes were given investment grade ratings of BBB- stable outlook and Baa3 stable outlook. The 2032 Notes bear interest at the rate of 4.200% per year and will mature on March 17, 2032. The 2052 Notes bear interest at the rate of 4.950% per year and will mature on March 17, 2052. Interest on the Notes will be payable semi-annually in arrears. The Notes are senior unsecured obligations of the Company and will rank equal in right of payment to all of the Company’s existing and future senior unsecured indebtedness. The Company may redeem the Notes in whole or in part at any time and from time to time, at the “make whole” redemption prices specified in the Prospectus Supplement for the Notes being redeemed, plus accrued and unpaid interest thereon to, but excluding the redemption date. The Company used the net proceeds from the offering of the Notes, together with borrowings under its revolving credit facility, cash on hand and other borrowings, to fund the cash consideration and other amounts payable under the GRP Acquisition Agreement and to pay fees and expenses associated with the foregoing. As of September 30, 2022, there was a total outstanding debt balance of $1,200.0 million exclusive of the associated discount balance on both Notes.
On March 31, 2022, the Company entered into the Loan Agreement with the lenders named therein, BMO Harris Bank N.A., as administrative agent, Fifth Third Bank, National Association, PNC Bank, National Association, U.S. Bank National Association and Wells Fargo Bank, National Association, as co-syndication agents and BMO Capital Markets Corp., BofA Securities, Inc., JPMorgan Chase Bank, N.A. and Truist Securities, Inc., as joint bookrunners and joint lead arrangers. The Loan Agreement evidences commitments for (i) unsecured delayed draw term loans in an aggregate amount of up to $300.0 million (the “Term A-1 Loan Commitment”) and (ii) unsecured delayed draw term loans in an amount of up to $500.0 million (the “Term A-2 Commitment” and, together with the Term A-1 Loan Commitments, the “Term Loan Commitments”). The Company may, subject to satisfaction of certain conditions, including receipt of additional term loan commitments by new or existing lenders, increase either Term Loan Commitment or the term loans issued thereunder or issue new tranches of term loans in an aggregate additional amount of up to $400.0 million. The Company may borrow term loans (the “Term Loans”) under either of the Term Loan Commitments during the period from the Effective Date (the "Effective Date") until the date which is the first anniversary thereof. Once borrowed, Term Loans issued under the Term A-1 Loan Commitment (“Term A-1 Loans”) are due and payable on the date that is the third anniversary of the Effective Date unless such maturity date is extended as provided under the Loan Agreement. Once borrowed, Term Loans issued under the Term A-2 Loan Commitment (“Term A-2 Loans”) are repayable in installments until the fifth anniversary the Effective Date with any remaining outstanding amounts due and payable on such fifth anniversary of the Effective Date unless such maturity date is extended as provided under the Loan Agreement. While outstanding, the undrawn Term Loan Commitments accrue a commitment fee of 0.15% beginning on the earlier of the initial funding of Term Loans under the Loan Agreement and the date that is 120 days from the Effective Date. Once drawn, Term A-1 Loans will bear interest at the annual rate of Adjusted Term SOFR plus 1.125% or Base Rate plus 0.125% (subject to a
48
pricing grid for changes in the Company’s credit rating and/or leverage) and Term A-2 Loans will bear interest at the annual rate of Adjusted Term SOFR plus 1.25% or Base Rate plus 0.25% (subject to a pricing grid for changes in the Company’s credit rating and/or leverage). The Loan Agreement includes various covenants (including financial covenants), limitations and events of default customary for similar facilities for similarly rated borrowers. As of September 30, 2022 the outstanding balance on the Loan Agreement was $787.5 million.
On March 31, 2022 the Company accessed $350.0 million of available proceeds on the revolving credit facility under the Second Amended and Restated Credit Agreement. The proceeds were used in conjunction with the funding of the Orchid acquisition along with funds from cash on hand. As of September 30, 2022 the outstanding loan balance was $150.0 million.
49
ITEM 3. Quantitative and Qualitative Disclosures About Market Risk
Market risk is the potential loss arising from adverse changes in market rates and prices, such as interest rates, foreign exchange rates and equity prices. We are exposed to market risk through our investments, revolving credit line, term loan agreements and international operations.
Our invested assets are held primarily as cash and cash equivalents, restricted cash, available-for-sale marketable debt securities, non-marketable debt securities, certificates of deposit, U.S. Treasury securities, and professionally managed short-term duration fixed income funds. These investments are subject to interest rate risk. The fair value of our invested assets at September 30, 2022 and December 31, 2021 approximated their respective carrying values due to their short-term duration and therefore, such market risk is not considered to be material.
We do not actively invest or trade in equity securities. In addition, we generally dispose of any significant equity securities received in conjunction with an acquisition shortly after the acquisition date.
As of September 30, 2022, we had $787.5 million outstanding under the Loan Agreement tied to the Secured Overnight Financing Rate (“SOFR”) and $605.0 million of borrowings outstanding under certain credit agreements tied to the overnight London Interbank Offered Rate (“LIBOR”). These aforementioned notes bear interest on a floating basis and are therefore subject to changes in the associated interest expense. The effect of an immediate hypothetical 10% change in interest rates would not have a material effect on our Condensed Consolidated Financial Statements. As of July 2017, the UK Financial Conduct Authority (“FCA”) has urged banks and institutions to discontinue their use of the LIBOR benchmark rate for floating-rate debt, and other financial instruments tied to the rate after 2021. However, on November 30, 2020, the ICE Benchmark Administration Limited (“IBA”), announced that it would consult in early December 2020 on its intention to cease the publication of the one-week and two-month U.S. dollar LIBOR settings immediately following the LIBOR publication on December 31, 2021, and the remaining U.S. dollar LIBOR settings (overnight and one, three, six and 12 months) immediately following the LIBOR publication on June 30, 2023. In connection to the released statement from the IBA, on December 4, 2020, the FCA released a similar statement in support of the continuation of the LIBOR rate beyond 2021. The Alternative Reference Rates Committee (“ARRC”) have recommended the Secured Overnight Financing Rate (“SOFR”) as the best alternative rate to LIBOR post discontinuance and has proposed a transition plan and timeline designed to encourage the adoption of SOFR from LIBOR. Post consultation on March 5, 2021, IBA confirmed its proposed dates to stop publishing the London interbank offered rate for dollars ("USD LIBOR") on a representative basis.
When the Company entered into the Second Amended and Restated Credit on October 27, 2021, it included provisions regarding transition from LIBOR to SOFR in preparation of the LIBOR cessation. On March 31, 2022, the Company entered into the Loan Agreement which bears interest tied to the annual rate for the adjusted Secured Overnight Financing Rate ("Adjusted Term SOFR"). In the coming periods, the Company will assess any other current agreements with benchmark rates tied to LIBOR with an expectation that the Company will be prepared for a termination of LIBOR benchmarks prior to June 30, 2023 when typical rate settings will no longer be available.
The majority of our international operations do not have material activity transacted in currencies other than their functional currency which would expose the Company to transactional currency rate risk. The primary exposure to operational exchange rate risk in our U.K.-based wholesale brokerage business which has a cost base principally denominated in British pounds and a revenue base in several other currencies, but principally in U.S. dollars, which is deemed the functional currency for this business. We are subject to translational exchange rate risk having businesses operating outside of the U.S. in the following functional currencies, Canadian dollar, British pounds and euros. Based upon our foreign currency rate exposure as of September 30, 2022, an immediate 10% hypothetical change of foreign currency
exchange rates
would not have a material effect on our Condensed Consolidated Financial Statements.
ITEM 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
We carried out an evaluation (the “Evaluation”) required by Rules 13a-15 and 15d-15 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), under the supervision and with the participation of our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness of our disclosure controls and procedures as defined in Rule 13a-15 and 15d-15 under the Exchange Act (“Disclosure Controls”) as of September 30, 2022. Based upon the Evaluation, our CEO and CFO concluded that the design and operation of our Disclosure Controls were effective to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act is (i) recorded, processed, summarized and reported within the time periods specified in SEC rules and forms and (ii) accumulated and communicated to our senior management, including our CEO and CFO, to allow timely decisions regarding required disclosures.
Changes in Internal Controls
There has not been any change in our internal control over financial reporting identified in connection with the Evaluation that occurred during the quarter ended September 30, 2022, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
Inherent Limitations of Internal Control Over Financial Reporting
Our management, including our CEO and CFO, does not expect that our Disclosure Controls and internal controls will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the
50
objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control.
The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, a control may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.
CEO and CFO Certifications
Exhibits 31.1 and 31.2 are the Certifications of the CEO and the CFO, respectively. The Certifications are supplied in accordance with Section 302 of the Sarbanes-Oxley Act of 2002 (the “Section 302 Certifications”). This Item 4 of Part I of this Quarterly Report on Form 10-Q contains the information concerning the evaluation referred to in the Section 302 Certifications and this information should be read in conjunction with the Section 302 Certifications for a more complete understanding of the topics presented.
51
PART II
ITEM 1. Legal Proceedings
In Item 3 of Part I of the Company’s Annual Report on Form 10-K for its fiscal year ended December 31, 2021, certain information concerning litigation claims arising in the ordinary course of business was disclosed. Such information was current as of the date of filing. During the Company’s fiscal quarter ended September 30, 2022, no new legal proceedings, or material developments with respect to existing legal proceedings, occurred which require disclosure in this Quarterly Report on Form 10-Q.
ITEM 1A. Risk Factors
There were no material changes in the risk factors previously disclosed in Item 1A, “Risk Factors” of the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds
Recent Sales of Unregistered Securities
In connection with certain business combinations, the Company issued 252,802 shares of the Company's common stock on July 1, 2022 to the owners of the businesses acquired. The issuance was made in reliance upon the following exemptions or exclusions from the registration requirements of the Securities Act of 1933, as amended (the "Securities Act"): Section 4(a)(2) of the Securities Act, Regulation D promulgated under the Securities Act, and Regulation S promulgated under the Securities Act.
Issuer Purchases of Equity Securities
The following table provides information about our repurchase of shares of our common stock during the three months ended September 30, 2022:
|
|
Total number |
|
|
Average price |
|
|
Total number of |
|
|
Maximum value |
|
||||
|
|
2,533 |
|
|
$ |
59.51 |
|
|
|
— |
|
|
$ |
249.6 |
|
|
|
|
2,457 |
|
|
|
66.54 |
|
|
|
— |
|
|
|
249.6 |
|
|
|
|
719 |
|
|
|
58.92 |
|
|
|
— |
|
|
|
249.6 |
|
|
Total |
|
|
5,709 |
|
|
$ |
62.46 |
|
|
|
— |
|
|
$ |
249.6 |
|
52
ITEM 6. Exhibits
The following exhibits are filed as a part of this Report:
53
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
BROWN & BROWN, INC. |
|
|
|
|
|
/s/ R. Andrew Watts |
Date: November 3, 2022 |
|
|
|
|
Executive Vice President, Chief Financial Officer and Treasurer |
|
|
(duly authorized officer, principal financial officer and principal accounting officer) |
54
| This ‘10-Q’ Filing | Date | Other Filings | ||
|---|---|---|---|---|
 | ||||
| 3/17/32 | ||||
| 3/31/27 | ||||
| 12/31/26 | ||||
| 10/27/26 | ||||
| 12/31/25 | ||||
| 3/31/25 | ||||
| 12/31/24 | ||||
| 12/31/23 | ||||
| 12/21/23 | ||||
| 6/30/23 | ||||
| 5/31/23 | ||||
| 12/31/22 | ||||
| 11/16/22 | ||||
| Filed on: | 11/3/22 | |||
| 11/2/22 | ||||
| 11/1/22 | ||||
| 10/19/22 | ||||
| 10/18/22 | ||||
| For Period end: | 9/30/22 | |||
| 9/28/22 | ||||
| 9/1/22 | ||||
| 8/31/22 | ||||
| 8/17/22 | ||||
| 8/1/22 | ||||
| 7/31/22 | ||||
| 7/20/22 | ||||
| 7/8/22 | ||||
| 7/1/22 | ||||
| 6/30/22 | 10-Q | |||
| 5/18/22 | ||||
| 4/28/22 | ||||
| 4/25/22 | 8-K | |||
| 3/31/22 | 10-Q, 8-K | |||
| 3/17/22 | 8-K | |||
| 2/16/22 | ||||
| 1/20/22 | ||||
| 1/1/22 | 4 | |||
| 12/31/21 | 10-K, 11-K, 5 | |||
| 11/30/21 | ||||
| 10/27/21 | 8-K | |||
| 9/30/21 | 10-Q | |||
| 6/30/21 | 10-Q | |||
| 3/31/21 | 10-Q | |||
| 3/5/21 | ||||
| 1/1/21 | 4 | |||
| 12/31/20 | 10-K, 11-K, 5 | |||
| 12/4/20 | ||||
| 11/30/20 | ||||
| 9/30/20 | 10-Q | |||
| 9/24/20 | 8-K | |||
| 3/27/20 | ||||
| 5/1/19 | 8-K, DEF 14A | |||
| 3/11/19 | 8-K | |||
| 12/21/18 | 3, 8-K | |||
| 6/28/17 | 8-K | |||
| 7/20/15 | 8-K | |||
| 9/18/14 | 8-K | |||
| 7/18/14 | ||||
| 4/17/14 | 8-K | |||
| 1/1/14 | ||||
| List all Filings | ||||
As Of Filer Filing For·On·As Docs:Size Issuer Filing Agent 2/22/24 Brown & Brown, Inc. 10-K 12/31/23 109:19M Donnelley … Solutions/FA 2/27/23 Brown & Brown, Inc. 10-K 12/31/22 112:37M Donnelley … Solutions/FA |
As Of Filer Filing For·On·As Docs:Size Issuer Filing Agent 3/29/18 Brown & Brown, Inc. 8-K:5,8,9 3/28/18 3:72K 10/12/16 Brown & Brown, Inc. 8-K:5,9 10/12/16 2:104K 5/15/03 Brown & Brown, Inc. 10-Q 3/31/03 5:373K 5/13/99 Brown & Brown, Inc. 10-Q 3/31/99 4:45K |
