XML 27 R10.htm IDEA: XBRL DOCUMENT v3.22.0.1
Revenues
12 Months Ended
Dec. 31, 2021
Revenues [Abstract]  
Revenues

NOTE 2 Revenues

The following tables present the revenues disaggregated by revenue source:

 

 

 

For the year
ended December 31, 2021

 

(in thousands)

 

Retail

 

 

National
Programs

 

 

Wholesale
Brokerage

 

 

Services

 

 

Other(8)

 

 

Total

 

Base commissions(1)

 

$

1,198,129

 

 

$

488,787

 

 

$

323,054

 

 

$

 

 

$

42

 

 

$

2,010,012

 

Fees(2)

 

 

414,937

 

 

 

173,790

 

 

 

67,233

 

 

 

178,857

 

 

 

(1,787

)

 

 

833,030

 

Incentive commissions(3)

 

 

98,254

 

 

 

1,653

 

 

 

3,342

 

 

 

 

 

 

 

 

 

103,249

 

Profit-sharing contingent commissions(4)

 

 

38,895

 

 

 

35,259

 

 

 

8,072

 

 

 

 

 

 

 

 

 

82,226

 

Guaranteed supplemental commissions(5)

 

 

16,452

 

 

 

1,619

 

 

 

934

 

 

 

 

 

 

 

 

 

19,005

 

Investment income(6)

 

 

278

 

 

 

550

 

 

 

155

 

 

 

3

 

 

 

113

 

 

 

1,099

 

Other income, net(7)

 

 

993

 

 

 

192

 

 

 

627

 

 

 

 

 

 

965

 

 

 

2,777

 

Total Revenues

 

$

1,767,938

 

 

$

701,850

 

 

$

403,417

 

 

$

178,860

 

 

$

(667

)

 

$

3,051,398

 

 

 

 

For the year
ended December 31, 2020

 

(in thousands)

 

Retail

 

 

National
Programs

 

 

Wholesale
Brokerage

 

 

Services

 

 

Other(8)

 

 

Total

 

Base commissions(1)

 

$

1,054,619

 

 

$

422,916

 

 

$

273,878

 

 

$

 

 

$

1

 

 

$

1,751,414

 

Fees(2)

 

 

275,900

 

 

 

159,337

 

 

 

66,051

 

 

 

174,012

 

 

 

(1,291

)

 

 

674,009

 

Incentive commissions(3)

 

 

89,920

 

 

 

549

 

 

 

3,057

 

 

 

 

 

 

31

 

 

 

93,557

 

Profit-sharing contingent commissions(4)

 

 

35,785

 

 

 

27,278

 

 

 

7,871

 

 

 

 

 

 

 

 

 

70,934

 

Guaranteed supplemental commissions(5)

 

 

15,128

 

 

 

(238

)

 

 

1,304

 

 

 

 

 

 

 

 

 

16,194

 

Investment income(6)

 

 

163

 

 

 

756

 

 

 

184

 

 

 

 

 

 

1,708

 

 

 

2,811

 

Other income, net(7)

 

 

1,251

 

 

 

42

 

 

 

452

 

 

 

 

 

 

2,711

 

 

 

4,456

 

Total Revenues

 

$

1,472,766

 

 

$

610,640

 

 

$

352,797

 

 

$

174,012

 

 

$

3,160

 

 

$

2,613,375

 

 

 

(1)
Base commissions 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, or sales and 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.
(2)
Fee revenues relate to fees for services other than securing coverage for our customers, fees negotiated in lieu of commissions, and F&I products and services.
(3)
Incentive commissions include additional commissions over base commissions received from insurance carriers based on predetermined production levels mutually agreed upon by both parties.
(4)
Profit-sharing contingent commissions are based primarily on underwriting results, but may also reflect considerations for volume, growth and/or retention.
(5)
Guaranteed supplemental commissions represent guaranteed fixed-base agreements.
(6)
Investment income consists primarily of interest on cash and investments.
(7)
Other income consists primarily of legal settlements and other miscellaneous income.
(8)
Fees within other reflects the elimination of intercompany revenues.

Contract Assets and Liabilities

The balances of contract assets and contract liabilities arising from contracts with customers as of December 31, 2021 and 2020 were as follows:

 

(in thousands)

 

December 31, 2021

 

 

December 31, 2020

 

Contract assets

 

$

361,834

 

 

$

308,755

 

Contract liabilities

 

$

97,933

 

 

$

80,997

 

Unbilled receivables (contract assets) arise when the Company recognizes revenue for amounts which have not yet been billed in our systems. 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.

As of December 31, 2021, deferred revenue (recorded within the accrued expenses and other liabilities caption in the Company's Consolidated Balance Sheets) consisted of $67.4 million as current portion to be recognized within one year and $30.5 million in long-term (recorded within the other liabilities caption in the Company's Consolidated Balance Sheets) to be recognized beyond one year. As of December 31, 2020, deferred revenue consisted of $54.0 million as current portion to be recognized within one year and $27.0 million in long-term deferred revenue to be recognized beyond one year.

Contract assets and contract liabilities arising from acquisitions in 2021 were approximately $5.5 million and $1.2 million, respectively. Contract assets and contract liabilities arising from acquisitions in 2020 were approximately $11.5 million and $20.0 million, respectively.

During the 12 months ended December 31, 2021 and 2020, the amount of revenue recognized related to performance obligations satisfied in a previous period, inclusive of changes due to estimates, was approximately $23.3 million and $8.9 million, respectively. The $23.3 million for 2021 consists of additional variable consideration received on our incentive and profit-sharing contingent commissions. The $8.9 million for 2020 consists of $18.1 million of additional variable consideration received on our incentive and profit-sharing contingent commissions, offset by $7.1 million of revised estimates related to variable consideration on policies where the exposure units were expected to be impacted by the COVID-19 pandemic (“COVID-19”) and $2.1 million of other adjustments.

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 15-year period. The cost to obtain balance within the Other assets caption in the Company’s Consolidated Balance Sheets was $58.2 million and $42.2 million as of December 31, 2021 and December 31, 2020, respectively. For the 12 months ended December 31, 2021 and December 31, 2020, the Company deferred $19.8 million and $17.8 million of incremental cost to obtain customer contracts, respectively. The Company expensed $3.8 million and $2.5 million of the incremental cost to obtain customer contracts for the 12 months ended December 31, 2021 and December 31, 2020, respectively.

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 Consolidated Balance Sheets was $89.3 million, which is inclusive of deferrals from businesses acquired in the current year of $9.9 million. The cost to fulfill balance as of December 31, 2020 was $77.8 million. For the 12 months ended December 31, 2021 and 2020, the Company had net deferrals of $1.6 million and $3.3 million related to current year deferrals for costs incurred that relate to performance obligations yet to be fulfilled, net of the expense of previously deferred contract fulfillment costs associated with performance obligations that were satisfied in the period, respectively.