XML 22 R18.htm IDEA: XBRL DOCUMENT v2.4.0.8
Subsequent Event (Tables)
6 Months Ended
Jun. 30, 2013
2013 Acquisitions [Member]
 
Acquisitions Accounted for as Business Combinations

The following table summarizes the aggregate 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:

 

(in thousands)                                          

Name

  

Business

Segment

  

Date of

Acquisition

   Cash
Paid
     Other
Payable
    Recorded
Earn-Out
Payable
    Net  Assets
Acquired
    Maximum
Potential  Earn-
Out Payable
 

Arrowhead General Insurance Agency Superholding Corporation

   National Programs; Services    January 9, 2012    $ —        $ (454   $ —       $ (454   $ —    

Insurcorp & GGM Investments LLC

   Retail    May 1, 2012      —          —         (834     (834     —     

Richard W. Endlar Insurance Agency, Inc.

   Retail    May 1, 2012      —          —         220        220        —     

Texas Security General Insurance Agency, Inc.

  

Wholesale

Brokerage

   September 1, 2012      —          —         (107     (107     —     

The Rollins Agency, Inc.

   Retail    June 1, 2013      13,792         50        2,256        16,098        4,300   

Other

   Various    Various      592         35        298        925        448   
        

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total

         $ 14,384       $ (369   $ 1,833      $ 15,848      $ 4,748   
        

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 
Results of Operations

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)    For the three months ended
June 30,
     For the six months ended
June 30,
 
(in thousands, except per share data)    2013      2012      2013      2012  

Total revenues

   $ 326,753       $ 292,242       $ 663,460       $ 596,931   

Income before income taxes

     86,506         71,528         186,503         154,953   

Net income

     52,179         42,700         112,616         92,511   

Net income per share:

           

Basic

   $ 0.36       $ 0.30       $ 0.78       $ 0.65   

Diluted

   $ 0.36       $ 0.29       $ 0.77       $ 0.63   

Weighted average number of shares outstanding:

           

Basic

     140,836         139,086         140,816         139,044   

Diluted

     143,021         141,828         142,938         141,664   
2012 Acquisitions [Member]
 
Acquisitions Accounted for as Business Combinations

The acquisition made during the six months ended June 30, 2012 have been accounted for as business combinations and were as follows:

 

(in thousands)                                                        

Name

   Business
Segment
     2012
Date of
Acquisition
     Cash
Paid
     Note
Payable
     Other
Payable
     Recorded
Earn-Out
Payable
     Net Assets
Acquired
     Maximum
Potential
Earn-Out
Payable
 

Arrowhead General Insurance Agency Superholding Corporation

    

 

 

National

Programs;

Services

  

  

  

     January 9       $ 397,531       $ —        $ 22,694       $ 3,634       $ 423,859       $ 5,000   

Insurcorp & GGM Investments LLC (d/b/a Maalouf Benefit Resources)

     Retail         May 1         15,500         —          900         4,932         21,332         17,000   

Other

     Various         Various         15,581         59         —          4,353         19,993         10,235   
        

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

         $ 428,612       $ 59       $ 23,594       $ 12,919       $ 465,184       $ 32,235  
Results of Operations

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)    For the three  months
ended June 30,
     For the six  months
ended June 30,
 
(in thousands, except per share data)    2012      2011      2012      2011  

Total revenues

   $ 291,763       $ 277,522       $ 599,965       $ 570,176   

Income before income taxes

     71,473         70,022         156,202         155,203   

Net income

     42,667         42,189         93,257         93,622   

Net income per share:

           

Basic

   $ 0.30       $ 0.30       $ 0.65       $ 0.66   

Diluted

   $ 0.29       $ 0.29       $ 0.64       $ 0.64   

Weighted average number of shares outstanding:

           

Basic

     139,086         138,379         139,044         138,365   

Diluted

     141,828         139,942         141,664         140,950   
Subsequent Event [Member] | Beecher [Member]
 
Acquisitions Accounted for as Business Combinations

The Beecher acquisition will be accounted for as business combination as follows:

 

(in thousands)                                   

Name

   2013
Date of
Acquisition
     Cash Paid      Recorded
Earn-out
Payable
     Net Assets
Acquired
     Maximum
Potential
Earn-out
Payable
 

Beecher

     July 1       $ 364,644       $ —        $ 364,644       $ —    
     

 

 

    

 

 

    

 

 

    

 

 

 
Results of Operations
These unaudited pro forma results are not necessarily indicative of the actual results of operations that would have occurred had the Beecher acquisition actually been made as of January 1, 2013.

 

(UNAUDITED)    For the
three months
ended
June 30,
2013
     For the
six months
ended

June 30,
2013
 
(in thousands, except per share data)              

Total revenues

   $ 354,873       $ 718,966   

Income before income taxes

   $ 90,152       $ 193,575   

Net income

   $ 54,382       $ 116,887   

Net income per share:

     

Basic

   $ 0.38       $ 0.81   

Diluted

   $ 0.37       $ 0.80   

Weighted average number of shares outstanding:

     

Basic

     140,836         140,816   

Diluted

     143,021         142,938  
Estimated Fair Values of Aggregate Assets and Liabilities Acquired

The following table summarizes the preliminary estimated fair values of Beecher’s aggregate assets and liabilities acquired:

 

(in thousands)

   Beecher  

Cash

   $ 40,361   

Other current assets

     44,433   

Fixed assets

     1,786   

Goodwill

     264,972   

Purchased customer accounts

     99,017   

Non-compete agreements

     2,913   

Other assets

     933   
  

 

 

 

Total assets acquired

     454,475   
  

 

 

 

Other current liabilities

     (72,949

Deferred income taxes, net

     (14,288

Other liabilities

     (2,594
  

 

 

 

Total liabilities assumed

     (89,831
  

 

 

 

Net assets acquired

   $ 364,644