XML 23 R11.htm IDEA: XBRL DOCUMENT v3.21.2
Revenues
6 Months Ended
Jun. 30, 2021
Revenues [Abstract]  
Revenues

NOTE 3 Revenues

The following tables present the revenues disaggregated by revenue source:

 

 

Three months ended June 30, 2021

 

(in thousands)

 

Retail

 

 

National

Programs

 

 

Wholesale

Brokerage

 

 

Services

 

 

Other (8)

 

 

Total

 

Base commissions (1)

 

$

263,474

 

 

$

125,310

 

 

$

84,027

 

 

$

 

 

$

1

 

 

$

472,812

 

Fees (2)

 

 

110,348

 

 

 

41,221

 

 

 

17,574

 

 

 

44,887

 

 

 

(500

)

 

 

213,530

 

Incentive commissions (3)

 

 

15,412

 

 

 

210

 

 

 

451

 

 

 

 

 

 

 

 

 

16,073

 

Profit-sharing contingent commissions (4)

 

 

8,408

 

 

 

9,017

 

 

 

2,169

 

 

 

 

 

 

 

 

 

19,594

 

Guaranteed supplemental commissions (5)

 

 

3,315

 

 

 

373

 

 

 

222

 

 

 

 

 

 

 

 

 

3,910

 

Investment income (6)

 

 

17

 

 

 

134

 

 

 

44

 

 

 

 

 

 

34

 

 

 

229

 

Other income, net (7)

 

 

125

 

 

 

9

 

 

 

104

 

 

 

 

 

 

966

 

 

 

1,204

 

Total Revenues

 

$

401,099

 

 

$

176,274

 

 

$

104,591

 

 

$

44,887

 

 

$

501

 

 

$

727,352

 

 

 

 

Six months ended June 30, 2021

 

(in thousands)

 

Retail

 

 

National

Programs

 

 

Wholesale

Brokerage

 

 

Services

 

 

Other (8)

 

 

Total

 

Base commissions (1)

 

$

620,932

 

 

$

236,055

 

 

$

155,371

 

 

$

 

 

$

9

 

 

$

1,012,367

 

Fees (2)

 

 

197,399

 

 

 

75,550

 

 

 

33,636

 

 

 

91,858

 

 

 

(925

)

 

 

397,518

 

Incentive commissions (3)

 

 

72,760

 

 

 

998

 

 

 

1,601

 

 

 

 

 

 

 

 

 

75,359

 

Profit-sharing contingent commissions (4)

 

 

24,143

 

 

 

17,333

 

 

 

4,068

 

 

 

 

 

 

 

 

 

45,544

 

Guaranteed supplemental commissions (5)

 

 

7,930

 

 

 

767

 

 

 

471

 

 

 

 

 

 

 

 

 

9,168

 

Investment income (6)

 

 

35

 

 

 

286

 

 

 

85

 

 

 

3

 

 

 

70

 

 

 

479

 

Other income, net (7)

 

 

815

 

 

 

178

 

 

 

234

 

 

 

 

 

 

966

 

 

 

2,193

 

Total Revenues

 

$

924,014

 

 

$

331,167

 

 

$

195,466

 

 

$

91,861

 

 

$

120

 

 

$

1,542,628

 

 

(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, 2021 and December 31, 2020 were as follows:

 

(in thousands)

 

June 30, 2021

 

 

December 31, 2020

 

Contract assets

 

$

365,084

 

 

$

308,755

 

Contract liabilities

 

$

82,447

 

 

$

80,997

 

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. The increase in contract assets over the balance as of December 31, 2020 is due to normal seasonality and growth in our business. A significant portion of our business includes policies that renew in the first six months of the year, marking the satisfaction of the contractual performance obligation of arranging insurance coverage for our customers and therefore the recognition of revenue, but for which payment is received in installments in one or more subsequent quarters.

 

 

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, 2021, deferred revenue consisted of $54.2 million as current portion to be recognized within one year and $28.2 million in long term 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.

During the six months ended June 30, 2021, the net amount of revenue recognized related to performance obligations satisfied in a previous period was $19.6 million, consisting of additional variable consideration received on our incentive and profit-sharing contingent commissions. During the six months ended June 30, 2020, the net amount of revenue recognized related to performance obligations satisfied in a previous period was $10.5 million, consisting of $17.6 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”).     

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 $49.6 million and $42.2 million as of June 30, 2021 and December 31, 2020, respectively. For the six months ended June 30, 2021, the Company deferred $9.1 million of incremental cost to obtain customer contracts. The Company recorded an expense of $1.7 million associated with the incremental cost to obtain customer contracts for the six months ended June 30, 2021.

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 as of June 30, 2021 was $68.2 million, which is inclusive of deferrals from businesses acquired in the current year. The cost to fulfill balance as of December 31, 2020 was $77.8 million. For the six months ended June 30, 2021, the Company had net expense of $12.2 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.