XML 19 R27.htm IDEA: XBRL DOCUMENT v3.19.3
Revenues (Tables)
9 Months Ended
Sep. 30, 2019
Revenues [Abstract]  
Schedule of Disaggregated by Revenue

The following tables present the revenues disaggregated by revenue source:

 

 

 

Three months ended September 30, 2019

 

(in thousands)

 

Retail

 

 

National

Programs

 

 

Wholesale

Brokerage

 

 

Services

 

 

Other (8)

 

 

Total

 

Base commissions (1)

 

$

248,488

 

 

$

92,224

 

 

$

68,162

 

 

$

 

 

$

 

 

$

408,874

 

Fees (2)

 

 

65,501

 

 

 

44,984

 

 

 

15,850

 

 

 

50,069

 

 

 

(288

)

 

 

176,116

 

Incentive commissions (3)

 

 

12,852

 

 

 

258

 

 

 

449

 

 

 

 

 

 

5

 

 

 

13,564

 

Profit-sharing contingent commissions (4)

 

 

7,848

 

 

 

4,412

 

 

 

1,927

 

 

 

 

 

 

 

 

 

14,187

 

Guaranteed supplemental commissions (5)

 

 

3,415

 

 

 

609

 

 

 

598

 

 

 

 

 

 

 

 

 

4,622

 

Investment income (6)

 

 

28

 

 

 

375

 

 

 

48

 

 

 

35

 

 

 

1,182

 

 

 

1,668

 

Other income, net (7)

 

 

(420

)

 

 

(8

)

 

 

75

 

 

 

2

 

 

 

3

 

 

 

(348

)

Total Revenues

 

$

337,712

 

 

$

142,854

 

 

$

87,109

 

 

$

50,106

 

 

$

902

 

 

$

618,683

 

 

 

 

Nine months ended September 30, 2019

 

(in thousands)

 

Retail

 

 

National

Programs

 

 

Wholesale

Brokerage

 

 

Services

 

 

Other (8)

 

 

Total

 

Base commissions (1)

 

$

755,108

 

 

$

254,495

 

 

$

187,388

 

 

$

 

 

$

13

 

 

$

1,197,004

 

Fees (2)

 

 

178,205

 

 

 

109,702

 

 

 

42,299

 

 

 

150,276

 

 

 

(863

)

 

 

479,619

 

Incentive commissions (3)

 

 

68,342

 

 

 

(669

)

 

 

947

 

 

 

 

 

 

23

 

 

 

68,643

 

Profit-sharing contingent commissions (4)

 

 

26,054

 

 

 

9,365

 

 

 

6,073

 

 

 

 

 

 

 

 

 

41,492

 

Guaranteed supplemental commissions (5)

 

 

9,211

 

 

 

10,225

 

 

 

1,564

 

 

 

 

 

 

 

 

 

21,000

 

Investment income (6)

 

 

45

 

 

 

1,071

 

 

 

131

 

 

 

117

 

 

 

2,910

 

 

 

4,274

 

Other income, net (7)

 

 

716

 

 

 

42

 

 

 

387

 

 

 

2

 

 

 

3

 

 

 

1,150

 

Total Revenues

 

$

1,037,681

 

 

$

384,231

 

 

$

238,789

 

 

$

150,395

 

 

$

2,086

 

 

$

1,813,182

 

 

(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 the Company controls.

(2)

Fee revenues relate to fees for services other than securing coverage for the Company's customers and fees negotiated in lieu of commissions.

(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.

Schedule of Balances of Contract Assets and Contract Liabilities Arising from Contracts with Customers

The balances of contract assets and contract liabilities arising from contracts with customers as of September 30, 2019 and December 31, 2018 were as follows:

 

(in thousands)

 

September 30, 2019

 

 

December 31, 2018

 

Contract assets

 

$

297,696

 

 

$

265,994

 

Contract liabilities

 

$

55,138

 

 

$

53,496