UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended
or
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
(Exact name of Registrant as specified in its charter)
|
|
|
||
(State or other jurisdiction of incorporation or organization) |
|
|
(I.R.S. Employer Identification Number) |
|
|
|
|||
(Address of principal executive offices) |
|
|
(Zip Code) |
Registrant’s telephone number, including area code: (
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
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.
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).
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.
☒ |
|
Accelerated filer |
☐ |
|
Non-accelerated filer |
☐ |
|
Smaller reporting company |
|
|
|
|
Emerging growth company |
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
The number of shares of the Registrant’s common stock, $0.10 par value, outstanding as of April 23, 2024 was
BROWN & BROWN, INC.
INDEX
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PAGE NO. |
|
|
|||
|
|
|
|
|
Item 1. |
|
|
|
|
|
|
Condensed Consolidated Statements of Income for the three months ended March 31, 2024 and 2023 |
|
5 |
|
|
|
6 |
|
|
|
Condensed Consolidated Balance Sheets as of March 31, 2024 and December 31, 2023 |
|
7 |
|
|
Condensed Consolidated Statements of Equity for the three months ended March 31, 2024 and 2023 |
|
8 |
|
|
Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2024 and 2023 |
|
9 |
|
|
|
10 |
|
|
|
|
|
|
Item 2. |
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
23 |
Item 3. |
|
|
36 |
|
Item 4. |
|
|
36 |
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
Item 1. |
|
|
37 |
|
Item 1A. |
|
|
37 |
|
Item 2. |
|
|
37 |
|
Item 5. |
|
|
37 |
|
Item 6. |
|
|
38 |
|
|
39 |
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, and 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 March 31, |
|
|||||
(in millions, except per share data) |
|
2024 |
|
|
2023 |
|
||
REVENUES |
|
|
|
|
|
|
||
Commissions and fees |
|
$ |
|
|
$ |
|
||
Investment income |
|
|
|
|
|
|
||
Other income, net |
|
|
|
|
|
|
||
Total revenues |
|
|
|
|
|
|
||
EXPENSES |
|
|
|
|
|
|
||
Employee compensation and benefits |
|
|
|
|
|
|
||
Other operating expenses |
|
|
|
|
|
|
||
Loss/(gain) on disposal |
|
|
|
|
|
( |
) |
|
Amortization |
|
|
|
|
|
|
||
Depreciation |
|
|
|
|
|
|
||
Interest |
|
|
|
|
|
|
||
Change in estimated acquisition earn-out payables |
|
|
( |
) |
|
|
( |
) |
Total expenses |
|
|
|
|
|
|
||
Income before income taxes |
|
|
|
|
|
|
||
Income taxes |
|
|
|
|
|
|
||
Net income before non-controlling interests |
|
|
|
|
|
|
||
Less: Net income attributable to non-controlling interests |
|
|
— |
|
|
|
— |
|
Net income attributable to the Company |
|
$ |
|
|
$ |
|
||
Net income per share: |
|
|
|
|
|
|
||
Basic |
|
$ |
|
|
$ |
|
||
Diluted |
|
$ |
|
|
$ |
|
See accompanying Notes to Condensed Consolidated Financial Statements.
5
BROWN & BROWN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(UNAUDITED)
|
|
Three months ended March 31, |
|
|||||
(in millions) |
|
2024 |
|
|
2023 |
|
||
Net income attributable to the Company |
|
$ |
|
|
$ |
|
||
Foreign currency translation (loss)/gain |
|
|
( |
) |
|
|
|
|
Comprehensive income attributable to the Company |
|
$ |
|
|
$ |
|
See accompanying Notes to Condensed Consolidated Financial Statements.
6
BROWN & BROWN, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
(in millions, except per share data) |
|
March 31, 2024 |
|
|
December 31, 2023 |
|
||
ASSETS |
|
|
|
|
|
|
||
Current Assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
|
|
$ |
|
||
Fiduciary cash |
|
|
|
|
|
|
||
Short-term investments |
|
|
|
|
|
|
||
Commission, fees and other receivables |
|
|
|
|
|
|
||
Fiduciary receivables |
|
|
|
|
|
|
||
Reinsurance recoverable |
|
|
|
|
|
|
||
Prepaid reinsurance premiums |
|
|
|
|
|
|
||
Other current assets |
|
|
|
|
|
|
||
Total current assets |
|
|
|
|
|
|
||
Fixed assets, net |
|
|
|
|
|
|
||
Operating lease assets |
|
|
|
|
|
|
||
Goodwill |
|
|
|
|
|
|
||
Amortizable intangible assets, net |
|
|
|
|
|
|
||
Investments |
|
|
|
|
|
|
||
Other assets |
|
|
|
|
|
|
||
Total assets |
|
$ |
|
|
$ |
|
||
LIABILITIES AND EQUITY |
|
|
|
|
|
|
||
Current Liabilities: |
|
|
|
|
|
|
||
Fiduciary liabilities |
|
$ |
|
|
$ |
|
||
Losses and loss adjustment reserve |
|
|
|
|
|
|
||
Unearned premiums |
|
|
|
|
|
|
||
Accounts payable |
|
|
|
|
|
|
||
Accrued expenses and other liabilities |
|
|
|
|
|
|
||
Current portion of long-term debt |
|
|
|
|
|
|
||
Total current liabilities |
|
|
|
|
|
|
||
Long-term debt less unamortized discount and debt issuance costs |
|
|
|
|
|
|
||
Operating lease liabilities |
|
|
|
|
|
|
||
Deferred income taxes, net |
|
|
|
|
|
|
||
Other liabilities |
|
|
|
|
|
|
||
Equity: |
|
|
|
|
|
|
||
Common stock, par value $ |
|
|
|
|
|
|
||
Additional paid-in capital |
|
|
|
|
|
|
||
Treasury stock, at cost |
|
|
( |
) |
|
|
( |
) |
Accumulated other comprehensive loss |
|
|
( |
) |
|
|
( |
) |
Non-controlling interests |
|
|
|
|
|
— |
|
|
Retained earnings |
|
|
|
|
|
|
||
Total equity |
|
|
|
|
|
|
||
Total liabilities and equity |
|
$ |
|
|
$ |
|
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 |
|
|
Non-Controlling Interest |
|
|
Total |
|
||||||||
Balance at December 31, 2023 |
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
|
$ |
— |
|
|
$ |
|
|||||
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
( |
) |
||||||
Shares issued - employee stock compensation plans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Employee stock purchase plan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Stock incentive plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net non-controlling interest acquired (disposed) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Repurchase shares to fund tax withholdings for non-cash stock-based compensation |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|||||
Cash dividends paid ($ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
||||||
Balance at March 31, 2024 |
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Balance at December 31, 2022 |
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
|
||||||
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Shares issued - employee stock compensation plans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Employee stock purchase plan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Stock incentive plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Repurchase shares to fund tax withholdings for non-cash stock-based compensation |
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( |
) |
||||||
Cash dividends paid ($ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
|
|
|
( |
) |
||||||
Balance at March 31, 2023 |
|
|
|
|
$ |
|
|
$ |
|
|
$ |
( |
) |
|
$ |
( |
) |
|
$ |
|
|
$ |
|
|
$ |
|
See accompanying Notes to Condensed Consolidated Financial Statements.
8
BROWN & BROWN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
Three months ended March 31, |
|
|||||
(in millions) |
|
2024 |
|
|
2023 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net income before non-controlling interests |
|
$ |
|
|
$ |
|
||
Adjustments to reconcile net income before non-controlling interest to net cash provided by operating activities: |
|
|
|
|
|
|
||
Amortization |
|
|
|
|
|
|
||
Depreciation |
|
|
|
|
|
|
||
Non-cash stock-based compensation |
|
|
|
|
|
|
||
Change in estimated acquisition earn-out payables |
|
|
( |
) |
|
|
( |
) |
Deferred income taxes |
|
|
( |
) |
|
|
|
|
Net loss/(gain) on sales/disposals of investments, fixed assets and customer accounts |
|
|
|
|
|
( |
) |
|
Payments on acquisition earn-outs in excess of original estimated payables |
|
|
( |
) |
|
|
— |
|
Changes in operating assets and liabilities, net of effect from acquisitions and divestitures: |
|
|
|
|
|
|
||
Commissions, fees and other receivables (increase) decrease |
|
|
( |
) |
|
|
( |
) |
Reinsurance recoverable (increase) decrease |
|
|
|
|
|
|
||
Prepaid reinsurance premiums (increase) decrease |
|
|
|
|
|
|
||
Other assets (increase) decrease |
|
|
|
|
|
( |
) |
|
Losses and loss adjustment reserve increase (decrease) |
|
|
( |
) |
|
|
( |
) |
Unearned premiums increase (decrease) |
|
|
|
|
|
( |
) |
|
Accounts payable increase (decrease) |
|
|
( |
) |
|
|
|
|
Accrued expenses and other liabilities increase (decrease) |
|
|
( |
) |
|
|
( |
) |
Other liabilities increase (decrease) |
|
|
|
|
|
( |
) |
|
Net cash provided by operating activities |
|
|
|
|
|
|
||
Cash flows from investing activities: |
|
|
|
|
|
|
||
Additions to fixed assets |
|
|
( |
) |
|
|
( |
) |
Payments for businesses acquired, net of cash acquired |
|
|
( |
) |
|
|
( |
) |
Proceeds from sales of fixed assets and customer accounts |
|
|
— |
|
|
|
|
|
Purchases of investments |
|
|
— |
|
|
|
( |
) |
Proceeds from sales of investments |
|
|
|
|
|
|
||
Net cash used in investing activities |
|
|
( |
) |
|
|
( |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
||
Fiduciary receivables and liabilities, net |
|
|
( |
) |
|
|
( |
) |
Payments on acquisition earn-outs |
|
|
( |
) |
|
|
( |
) |
Payments on long-term debt |
|
|
( |
) |
|
|
( |
) |
Borrowings on revolving credit facility |
|
|
|
|
|
— |
|
|
Payments on revolving credit facilities |
|
|
( |
) |
|
|
— |
|
Repurchase shares to fund tax withholdings for non-cash stock-based compensation |
|
|
( |
) |
|
|
( |
) |
Cash dividends paid |
|
|
( |
) |
|
|
( |
) |
Non-controlling interest acquired (disposed), net |
|
|
|
|
|
— |
|
|
Net cash used in financing activities |
|
|
( |
) |
|
|
( |
) |
Effect of foreign exchange rate changes on cash and cash equivalents inclusive of fiduciary cash |
|
|
( |
) |
|
|
|
|
Net decrease in cash and cash equivalents inclusive of fiduciary cash |
|
|
( |
) |
|
|
( |
) |
Cash and cash equivalents inclusive of fiduciary cash at beginning of period |
|
|
|
|
|
|
||
Cash and cash equivalents inclusive of fiduciary cash at end of period |
|
$ |
|
|
$ |
|
See accompanying Notes to Condensed Consolidated Financial Statements. Refer to Note 10 for the reconciliations of cash and cash equivalents inclusive of fiduciary cash.
9
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
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”). In addition, WNFIC writes excess flood policies that are fully reinsured by a private carrier. The Company also operates two capitalized captive insurance facilities (the "Captives") for the purpose of facilitating additional underwriting capacity, generating incremental revenues and participating in underwriting results.
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, 2023.
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.
Business Realignment
In conjunction with the divestiture of certain businesses within the Company’s Services segment in the fourth quarter of 2023, the Company aligned its business from
Recently Issued Accounting Pronouncements
On November 27, 2023, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2023-07, "Improvements to Reportable Segment Disclosures." This ASU requires additional reportable segment disclosures, primarily through enhanced disclosures about significant segment expenses. In addition, the ASU enhances interim disclosure requirements effectively making the current annual requirements a requirement for interim reporting. This ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company is currently evaluating these new disclosure requirements.
On December 14, 2023, the FASB issued ASU 2023-09, "Improvements to Income Tax Disclosures." This ASU improves the transparency of income tax disclosures by requiring consistent categories and greater disaggregation of information in the rate reconciliation and income taxes paid disaggregated by jurisdiction. This ASU is effective for annual periods beginning after December 15, 2024. Early adoption is permitted. The Company is currently evaluating these new disclosure requirements.
10
Recently Adopted Accounting Standards
None.
Income Tax Expense
The effective tax rate on income from operations for the three months ended March 31, 2024, was
NOTE 3 Revenues
The following tables present the revenues disaggregated by revenue source:
|
|
Three months ended March 31, 2024 |
|
|||||||||||||||||
(in millions) |
|
Retail |
|
|
Programs |
|
|
Wholesale |
|
|
Other (8) |
|
|
Total |
|
|||||
Base commissions (1) |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Fees (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other supplemental commissions (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Profit-sharing contingent commissions (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Earned premium (5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Investment income (6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other income, net (7) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Revenues |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
|
Three months ended March 31, 2023 |
|
|||||||||||||||||
(in millions) |
|
Retail |
|
|
Programs |
|
|
Wholesale |
|
|
Other (8) |
|
|
Total |
|
|||||
Base commissions (1) |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|||||
Fees (2) |
|
|
|
|
|
|
|
|
|
|
|
( |
) |
|
|
|
||||
Other supplemental commissions (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Profit-sharing contingent commissions (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Earned premium (5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Investment income (6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other income, net (7) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total Revenues |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
11
The following table presents the revenues disaggregated by geographic area where our services are being performed:
|
|
Three months ended March 31, |
|
|||||
(in millions, except per share data) |
|
2024 |
|
|
2023 |
|
||
U.S. |
|
$ |
|
|
$ |
|
||
U.K. |
|
|
|
|
|
|
||
Ireland |
|
|
|
|
|
|
||
Canada |
|
|
|
|
|
|
||
Other |
|
|
|
|
|
|
||
Total Revenues |
|
$ |
|
|
$ |
|
Contract Assets and Liabilities
The balances of contract assets and contract liabilities arising from contracts with customers as of March 31, 2024 and December 31, 2023 were as follows:
(in millions) |
|
March 31, 2024 |
|
|
December 31, 2023 |
|
||
Contract assets |
|
$ |
|
|
$ |
|
||
Contract liabilities |
|
$ |
|
|
$ |
|
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, 2023 is due to normal seasonality and growth in our business.
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 twelve months and in other liabilities for those to be recognized more than twelve months from the date presented in the Company's Condensed Consolidated Balance Sheet.
As of March 31, 2024, deferred revenue consisted of $
During the three months ended March 31, 2024 and 2023, the net amount of revenue recognized related to performance obligations satisfied in a previous period was $
Other Assets and Deferred Cost
Incremental cost to obtain customer contracts - 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
Cost to fulfill customer contracts - 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 March 31, 2024 was $
12
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.
|
|
Three months ended March 31, |
|
|||||
(in millions, except per share data) |
|
2024 |
|
|
2023 |
|
||
Net income attributable to the Company |
|
$ |
|
|
$ |
|
||
Net income attributable to unvested awarded performance stock |
|
|
( |
) |
|
|
( |
) |
Net income attributable to common shares |
|
$ |
|
|
$ |
|
||
Weighted average number of common shares outstanding – basic |
|
|
|
|
|
|
||
Less unvested awarded performance stock included in weighted |
|
|
( |
) |
|
|
( |
) |
Weighted average number of common shares outstanding for basic |
|
|
|
|
|
|
||
Dilutive effect of potentially issuable common shares |
|
|
|
|
|
|
||
Weighted average number of shares outstanding – diluted |
|
|
|
|
|
|
||
Net income per share: |
|
|
|
|
|
|
||
Basic |
|
$ |
|
|
$ |
|
||
Diluted |
|
$ |
|
|
$ |
|
NOTE 5 Business Combinations
During the three months ended March 31, 2024, Brown & Brown acquired all of the stock of
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.
Total consideration for acquisition activity during the three months ended March 31, 2024, was $
Based on the acquisition date and the complexity of the underlying valuation work, certain amounts included in the Company’s Consolidated Financial Statements are provisional and thus subject to further adjustments within the permitted measurement periods, as defined in ASC 805, including balances related to the acquisition of Kentro Capital Limited as of the
Certain disclosures have not been presented as the effect of the acquisitions were not material to the Company's financial results.
13
Acquisition Earn-Out Payables
As of March 31, 2024 and 2023, 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.
|
|
Three months ended March 31, |
|
|||||
(in millions) |
|
2024 |
|
|
2023 |
|
||
Balance as of the beginning of the period |
|
$ |
|
|
$ |
|
||
Additions to estimated acquisition earn-out payables |
|
|
|
|
|
|
||
Payments for estimated acquisition earn-out payables |
|
|
( |
) |
|
|
( |
) |
Subtotal |
|
|
|
|
|
|
||
Net change in earnings from estimated acquisition earn-out payables: |
|
|
|
|
|
|
||
Change in fair value on estimated acquisition earn-out payables |
|
|
( |
) |
|
|
( |
) |
Interest expense accretion |
|
|
|
|
|
|
||
Net change in earnings from estimated acquisition |
|
|
( |
) |
|
|
( |
) |
Foreign currency translation adjustments during the year |
|
|
( |
) |
|
|
|
|
Balance as of March 31, |
|
$ |
|
|
$ |
|
Of the $
As of March 31, 2024, the maximum future acquisition contingency payments related to all acquisitions was $
NOTE 6 Goodwill
The changes in the carrying value of goodwill by reportable segment for the three months ended March 31, 2024 are as follows:
(in millions) |
|
Retail (2) |
|
|
Programs |
|
|
Wholesale Brokerage |
|
|
Total |
|
||||
Balance as of December 31, 2023 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Goodwill of acquired businesses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Goodwill adjustment during measurement period (1) |
|
|
|
|
|
( |
) |
|
|
|
|
|
|
|||
Foreign currency translation adjustments during the year |
|
|
( |
) |
|
|
( |
) |
|
|
|
|
|
( |
) |
|
Balance as of March 31, 2024 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|