XML 25 R13.htm IDEA: XBRL DOCUMENT v3.21.2
Business Combinations
6 Months Ended
Jun. 30, 2021
Business Combinations [Abstract]  
Business Combinations

NOTE 5 Business Combinations

During the six months ended June 30, 2021, Brown & Brown acquired all of the share capital of one insurance intermediary, assets and assumed certain liabilities of two insurance intermediaries, and one book of business (customer accounts) for a total of four acquisitions. Additionally, adjustments were recorded to the purchase price allocation of certain prior acquisitions completed within the last 12 months as permitted by Accounting Standards Codification Topic 805 — Business Combinations (“ASC 805”). Such adjustments are presented in the “Other” category within the following two tables. 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. In determining fair value, the acquired business’s future performance is estimated using financial projections developed by management for the acquired business and reflects market participant assumptions regarding revenue growth and/or profitability. The expected future payments are estimated on the basis of the earn-out formula and performance targets specified in each purchase agreement compared to the associated financial projections. These payments are then discounted to present value using a risk-adjusted rate that takes into consideration the likelihood that the forecasted earn-out payments will be made.

Based on the acquisition date and the complexity of the underlying valuation work, certain amounts included in the Company’s Condensed Consolidated Financial Statements may be provisional and thus subject to further adjustments within the permitted measurement period, as defined in ASC 805. For the six months ended June 30, 2021, adjustments were made within the permitted measurement period that resulted in a decrease in the aggregate purchase price of the affected acquisitions of $1.8 million. These measurement period adjustments have been reflected as current period adjustments in the six months ended June 30, 2021 in accordance with the guidance in ASU 2015-16 “Business Combinations.” The measurement period adjustments primarily impacted goodwill, with no effect on earnings or cash in the current period.

The following table summarizes the 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. Cash paid for four acquisitions was $162.8 million during the six months ended June 30, 2021. During the measurement periods, the Company will adjust assets or liabilities if new information is obtained about facts and circumstances that existed as of the acquisition date that, if known, would have resulted in the recognition of those assets and liabilities as of that date. These adjustments are made in the period in which the amounts are determined, and the current period income effect of such adjustments will be calculated as if the adjustments had been completed as of the acquisition date.

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Name

 

Business

segment

 

Effective

date of

acquisition

 

Cash

paid

 

 

Common stock issued

 

 

Other

payable

 

 

Recorded

earn-out

payable

 

 

Net assets

acquired

 

 

Maximum

potential earn-

out payable

 

O'Leary Insurances (O'Leary)

 

Retail

 

January 1, 2021

 

$

117,408

 

 

$

4,892

 

 

$

 

 

$

15,348

 

 

$

137,648

 

 

$

30,575

 

Piper Jordan LLC (Piper)

 

Retail

 

May 1, 2021

 

 

43,428

 

 

 

 

 

 

1,397

 

 

 

9,854

 

 

 

54,679

 

 

 

15,000

 

Other

 

Various

 

Various

 

 

1,916

 

 

 

 

 

 

486

 

 

 

(117

)

 

 

2,285

 

 

 

750

 

Total

 

 

 

 

 

$

162,752

 

 

$

4,892

 

 

$

1,883

 

 

$

25,085

 

 

$

194,612

 

 

$

46,325

 

 

The following table summarizes the estimated fair values of the aggregate assets and liabilities acquired as of the date of each acquisition and adjustments made during the measurement period of the prior year acquisitions.

 

(in thousands)

 

O'Leary

 

 

Piper

 

 

Other

 

 

Total

 

Cash

 

$

45,441

 

 

$

 

 

$

693

 

 

$

46,134

 

Other current assets

 

 

43,683

 

 

 

2,047

 

 

 

4,643

 

 

 

50,373

 

Fixed assets

 

 

546

 

 

 

9

 

 

 

3

 

 

 

558

 

Goodwill

 

 

84,318

 

 

 

40,369

 

 

 

(2,859

)

 

 

121,828

 

Purchased customer accounts

 

 

40,459

 

 

 

12,233

 

 

 

2,202

 

 

 

54,894

 

Non-compete agreements

 

 

819

 

 

 

21

 

 

 

55

 

 

 

895

 

Other assets

 

 

135

 

 

 

 

 

 

259

 

 

 

394

 

Total assets acquired

 

 

215,401

 

 

 

54,679

 

 

 

4,996

 

 

 

275,076

 

Other current liabilities

 

 

(72,683

)

 

 

 

 

 

(2,711

)

 

 

(75,394

)

Deferred income tax, net

 

 

(5,057

)

 

 

 

 

 

 

 

 

(5,057

)

Other liabilities

 

 

(13

)

 

 

 

 

 

 

 

 

(13

)

Total liabilities assumed

 

 

(77,753

)

 

 

 

 

 

(2,711

)

 

 

(80,464

)

Net assets acquired

 

$

137,648

 

 

$

54,679

 

 

$

2,285

 

 

$

194,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The other column represents current year acquisitions with total net assets acquired of less than $20.0 million and adjustments from prior year acquisitions that were made within the permitted measurement period.

The weighted average useful lives for the acquired amortizable intangible assets are as follows: purchased customer accounts, 15 years; and non-compete agreements, 5 years.

Goodwill of $121.8 million, which is net of any opening balance sheet adjustments within the allowable measurement period, was allocated to the Retail, National Programs, and Wholesale Brokerage Segments in the amounts of $122.6 million, ($1.3) million, and $0.6 million, respectively. Of the total goodwill of $121.8 million, the amount currently deductible for income tax purposes is $96.7 million and the remaining $25.1 million relates to the recorded earn-out payables and will not be deductible until it is earned and paid.

For the acquisitions completed during 2021, the results of operations since the acquisition dates have been combined with those of the Company. The total revenues from the acquisitions completed through June 30, 2021, included in the Condensed Consolidated Statement of Income for the six months ended June 30, 2021, was $17.5 million. The income before income taxes, including the intercompany cost of capital charge, from the acquisitions completed through June 30, 2021, included in the Condensed Consolidated Statement of Income for the six months ended June 30, 2021, was a loss of $0.1 million. If the acquisitions had occurred as of the beginning of the respective periods, the Company’s estimated results of operations would be as shown in the following table. 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)

 

Three months ended June 30,

 

 

Six months ended June 30,

 

(in thousands, except per share data)

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Total revenues

 

$

728,163

 

 

$

609,781

 

 

$

1,546,249

 

 

$

1,318,896

 

Income before income taxes

 

$

186,582

 

 

$

131,738

 

 

$

426,711

 

 

$

339,204

 

Net income

 

$

139,494

 

 

$

98,532

 

 

$

339,986

 

 

$

252,571

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.50

 

 

$

0.35

 

 

$

1.20

 

 

$

0.89

 

Diluted

 

$

0.49

 

 

$

0.35

 

 

$

1.20

 

 

$

0.89

 

Weighted average number of shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

275,694

 

 

 

273,100

 

 

 

275,644

 

 

 

272,938

 

Diluted

 

 

276,877

 

 

 

274,362

 

 

 

276,914

 

 

 

274,519

 

 

As of June 30, 2021 and 2020, 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. The resulting additions, payments, and net changes, as well as the interest expense accretion on the estimated acquisition earn-out payables, for the six months ended June 30, 2021 and 2020, were as follows:

 

 

 

Three months ended June 30,

 

 

Six months ended June 30,

 

(in thousands)

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Balance as of the beginning of the period

 

$

257,566

 

 

$

157,720

 

 

$

258,943

 

 

$

161,513

 

Additions to estimated acquisition earn-out payables

 

 

10,097

 

 

 

60,776

 

 

 

25,085

 

 

 

74,754

 

Payments for estimated acquisition earn-out payables

 

 

(24,475

)

 

 

(664

)

 

 

(39,949

)

 

 

(7,478

)

Subtotal

 

 

243,188

 

 

 

217,832

 

 

 

244,079

 

 

 

228,789

 

Net change in earnings from estimated acquisition earn-out payables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value on estimated acquisition earn-out payables

 

 

(3,326

)

 

 

(1,308

)

 

 

(6,040

)

 

 

(13,949

)

Interest expense accretion

 

 

1,722

 

 

 

1,943

 

 

 

3,545

 

 

 

3,627

 

Net change in earnings from estimated acquisition

   earn-out payables

 

 

(1,604

)

 

 

635

 

 

 

(2,495

)

 

 

(10,322

)

Foreign currency translation adjustments during the year

 

 

432

 

 

 

 

 

 

432

 

 

 

 

Balance as of June 30,

 

$

242,016

 

 

$

218,467

 

 

$

242,016

 

 

$

218,467

 

 

Of the $242.0 million estimated acquisition earn-out payables as of June 30, 2021, $88.8 million was recorded as accounts payable and $153.2 million was recorded as other non-current liabilities. As of June 30, 2021, the maximum future acquisition contingency payments related to all acquisitions was $543.2 million, inclusive of the $242.0 million estimated acquisition earn-out payables as of June 30, 2021. Included within the additions to estimated acquisition earn-out payables are any adjustments to opening balance sheet items within the allowable measurement period, which may therefore differ from previously reported amounts.