XML 22 R10.htm IDEA: XBRL DOCUMENT v3.20.2
Revenues
6 Months Ended
Jun. 30, 2020
Revenues [Abstract]  
Revenues

NOTE 3 Revenues

The following tables present the revenues disaggregated by revenue source:

 

 

Three months ended June 30, 2020

 

(in thousands)

 

Retail

 

 

National

Programs

 

 

Wholesale

Brokerage

 

 

Services

 

 

Other (8)

 

 

Total

 

Base commissions (1)

 

$

221,674

 

 

$

107,392

 

 

$

68,300

 

 

$

 

 

$

 

 

$

397,366

 

Fees (2)

 

 

65,583

 

 

 

37,453

 

 

 

16,856

 

 

 

42,930

 

 

 

(323

)

 

 

162,499

 

Incentive commissions (3)

 

 

14,706

 

 

 

111

 

 

 

516

 

 

 

 

 

 

 

 

 

15,333

 

Profit-sharing contingent commissions (4)

 

 

6,926

 

 

 

9,269

 

 

 

2,458

 

 

 

 

 

 

 

 

 

18,653

 

Guaranteed supplemental commissions (5)

 

 

3,405

 

 

 

306

 

 

 

595

 

 

 

 

 

 

 

 

 

4,306

 

Investment income (6)

 

 

41

 

 

 

129

 

 

 

46

 

 

 

 

 

 

117

 

 

 

333

 

Other income, net (7)

 

 

227

 

 

 

7

 

 

 

82

 

 

 

 

 

 

 

 

 

316

 

Total Revenues

 

$

312,562

 

 

$

154,667

 

 

$

88,853

 

 

$

42,930

 

 

$

(206

)

 

$

598,806

 

 

 

 

Six months ended June 30, 2020

 

(in thousands)

 

Retail

 

 

National

Programs

 

 

Wholesale

Brokerage

 

 

Services

 

 

Other (8)

 

 

Total

 

Base commissions (1)

 

$

540,218

 

 

$

198,159

 

 

$

125,776

 

 

$

 

 

$

 

 

$

864,153

 

Fees (2)

 

 

123,224

 

 

 

70,013

 

 

 

32,475

 

 

 

87,382

 

 

 

(644

)

 

 

312,450

 

Incentive commissions (3)

 

 

64,694

 

 

 

222

 

 

 

2,384

 

 

 

 

 

 

 

 

 

67,300

 

Profit-sharing contingent commissions (4)

 

 

23,021

 

 

 

14,980

 

 

 

4,594

 

 

 

 

 

 

 

 

 

42,595

 

Guaranteed supplemental commissions (5)

 

 

7,837

 

 

 

(707

)

 

 

1,032

 

 

 

 

 

 

 

 

 

8,162

 

Investment income (6)

 

 

124

 

 

 

392

 

 

 

97

 

 

 

 

 

 

882

 

 

 

1,495

 

Other income, net (7)

 

 

933

 

 

 

21

 

 

 

193

 

 

 

 

 

 

 

 

 

1,147

 

Total Revenues

 

$

760,051

 

 

$

283,080

 

 

$

166,551

 

 

$

87,382

 

 

$

238

 

 

$

1,297,302

 

 

(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 in lieu of profit-sharing contingent commissions.

(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 June 30, 2020 and December 31, 2019 were as follows:

 

(in thousands)

 

June 30, 2020

 

 

December 31, 2019

 

Contract assets

 

$

313,014

 

 

$

289,609

 

Contract liabilities

 

$

57,204

 

 

$

58,126

 

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 premiums, commissions and fee receivables in the Company's Condensed Consolidated Balance Sheet. 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 June 30, 2020, deferred revenue consisted of $40.5 million as current portion to be recognized within one year and $16.7 million in long term to be recognized beyond one year. As of December 31, 2019, deferred revenue consisted of $41.2 million as current portion to be recognized within one year and $16.9 million in long-term deferred revenue to be recognized beyond one year.

During the six months ended June 30, 2020, the net amount of revenue recognized related to performance obligations satisfied in a previous period was a $10.5 million, consisting of $17.6 million of additional variable consideration received on our supplemental commissions, offset by $7.1 million of revised estimates related to variable consideration on policies where the exposure units are expected to be impacted by the COVID-19 pandemic (“COVID-19”).

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 Condensed Consolidated Balance Sheet was $34.9 million and $26.9 million as of June 30, 2020 and December 31, 2019, respectively. For the six months ended June 30, 2020, the Company deferred $9.1 million of incremental cost to obtain customer contracts. The Company recorded an expense of $1.1 million associated with the incremental cost to obtain customer contracts for the six months ended June 30, 2020.

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 was $68.8 million and $73.3 million as of June 30, 2020 and December 31, 2019, respectively. For the six months ended June 30, 2020, the Company had net expense of $4.5 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.