- BRO Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
8-K/A Filing
Brown & Brown (BRO) 8-K/AAmended 8K
Filed: 19 Mar 01, 12:00am
EXHIBIT 99(a)
The Stockholders and Board of Directors |
Riedman Corporation: |
We have audited the accompanying balance sheet of Riedman Insurance (a division of Riedman Corporation) as of December 31, 2000 and the related statements of income, stockholders' equity and cash flows for the year then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit. |
We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion. |
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Riedman Insurance as of December 31, 2000 and the results of its operations and its cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America. |
/S/ KPMG LLP |
February 23, 2001 |
RIEDMAN INSURANCE | |||||||
(A division of Riedman Corporation) | |||||||
Balance Sheet | |||||||
December 31, 2000 | |||||||
Assets | |||||||
Current assets: | |||||||
Securities available for sale, at fair value (cost of $8,666,022) | $ | 43,053,795 | |||||
Accounts receivable, less allowance for doubtful accounts of $250,000 | 11,770,957 | ||||||
Prepaid expenses and other | 2,986,845 | ||||||
Total current assets | 57,811,597 | ||||||
Property, equipment and leasehold improvements: | |||||||
Land | 37,204 | ||||||
Buildings and improvements | 478,652 | ||||||
Leasehold improvements | 388,866 | ||||||
Furniture, fixtures and equipment | 11,607,235 | ||||||
12,511,957 | |||||||
Less accumulated depreciation and amortization | 9,339,419 | ||||||
Net property, equipment and leasehold improvements | 3,172,538 | ||||||
Other assets: | |||||||
Investment in net assets of commercial real estate division | 18,451,150 | ||||||
Notes receivable from non-consolidated subsidiary | 4,060,000 | ||||||
Investment in Daniel Green Company | 1,356,900 | ||||||
Insurance expirations, at cost, less accumulated amortization of $6,960,079 | 10,071,740 | ||||||
Goodwill, at cost, less accumulated amortization of $487,504 | 845,074 | ||||||
Total other assets | 34,784,864 | ||||||
$ | 95,768,999 |
Liabilities and Stockholders' Equity | |||||||
Current liabilities: | |||||||
Short-term notes payable to banks | $ | 28,400,000 | |||||
Current installments of long-term debt | 43,723 | ||||||
Current installments of records and expirations debt | 837,576 | ||||||
Trade accounts payable | 13,034,680 | ||||||
Accrued expenses | 3,778,380 | ||||||
Total current liabilities | 46,094,359 | ||||||
Long-term debt, excluding current installments | 163,051 | ||||||
Long-term records and expirations debt, excluding current installments | 2,645,684 | ||||||
Total liabilities | 48,903,094 | ||||||
Commitments and contingencies (notes 5, 9 and 12) | |||||||
Stockholders' equity: | |||||||
Voting common stock, $2 par value per share. Authorized: 10,000 | |||||||
shares; 9,310 shares issued and 9,065 shares outstanding | 18,620 | ||||||
Class A non-voting common stock, $2 par value per share. Authorized: | |||||||
50,000 shares; 46,650 shares issued and 45,825 | |||||||
shares outstanding | 93,300 | ||||||
Additional paid-in capital | 1,154,052 | ||||||
Retained earnings | 11,359,048 | ||||||
Accumulated other comprehensive income - net unrealized | |||||||
gain on securities available for sale | 34,387,773 | ||||||
47,012,793 | |||||||
Less treasury stock of 245 voting common shares and 825 | |||||||
Class A non-voting common shares, at cost | (146,888) | ||||||
Total stockholders' equity | 46,865,905 | ||||||
$ | 95,768,999 |
RIEDMAN INSURANCE | ||||||
(A division of Riedman Corporation) | ||||||
Statement of Income | ||||||
Year ended December 31, 2000 | ||||||
Commissions and fees | $ | 54,070,340 | ||||
Employee compensation and benefits | (35,664,036) | |||||
Other operating expenses | (12,465,012) | |||||
Depreciation expense | (1,451,226) | |||||
Amortization expense | (1,649,649) | |||||
Operating income | 2,840,417 | |||||
Other income (expense): | ||||||
Investment income | 1,129,622 | |||||
Gain on sale of securities | 1,286,632 | |||||
Interest expense | (1,987,783) | |||||
Gain on lawsuit settlement | 637,500 | |||||
Miscellaneous, net | 30,580 | |||||
1,096,551 | ||||||
Income before income taxes | 3,936,968 | |||||
Income tax expense | 130,358 | |||||
Net income | $ | 3,806,610 | ||||
Pro forma data: | ||||||
Income before income taxes | 3,936,968 | |||||
Pro forma provision for income tax expense (unaudited) | 1,532,588 | |||||
Pro forma net income (unaudited) | $ | 2,404,380 | ||||
See accompanying notes to financial statements. | ||||||
RIEDMAN INSURANCE | ||||||||||||||||
(A division of Riedman Corporation) | ||||||||||||||||
Statement of Stockholders' Equity | ||||||||||||||||
Year ended December 31, 2000 | ||||||||||||||||
Accumulated | ||||||||||||||||
other | ||||||||||||||||
comprehensive | ||||||||||||||||
income -net | ||||||||||||||||
Class A | unrealized gain | |||||||||||||||
Voting | non-voting | Additional | on securities | Treasury | Total | |||||||||||
Common | common | paid-in | Retained | available | stock, at | stockholders' | ||||||||||
Stock | stock | capital | earnings | for sale | cost | equity | ||||||||||
Balances at December 31, 1999 | $ | 18,620 | 93,300 | 1,154,052 | 12,163,198 | 28,946,854 | (146,888) | 42,229,136 | ||||||||
Comprehensive income: | ||||||||||||||||
Net income | - | - | - | 3,806,610 | - | - | 3,806,610 | |||||||||
Change in net unrealized gain on | ||||||||||||||||
securities available for sale | - | - | - | - | 6,727,551 | - | 6,727,551 | |||||||||
Less: reclassification adjustment | ||||||||||||||||
for gains included in net income | - | - | - | - | (1,286,632) | - | (1,286,632) | |||||||||
Total comprehensive income | 9,247,529 | |||||||||||||||
Distributions to stockholders, | ||||||||||||||||
$84 per share | - | - | - | (4,610,760) | - | - | (4,610,760) | |||||||||
Balances at December 31, 2000 | $ | 18,620 | 93,300 | 1,154,052 | 11,359,048 | 34,387,773 | (146,888) | 46,865,905 | ||||||||
See accompanying notes to financial statements. |
RIEDMAN INSURANCE | |||||||||
(A division of Riedman Corporation) | |||||||||
Statement of Cash Flows | |||||||||
Year ended December 31, 2000 | |||||||||
Cash flows from operating activities: | |||||||||
Net income | $ | 3,806,610 | |||||||
Adjustments to reconcile net income to net | |||||||||
cash provided by operating activities: | |||||||||
Depreciation and amortization | 3,100,875 | ||||||||
Net realized gain on sale of securities | (1,286,632) | ||||||||
Changes in assets and liabilities: | |||||||||
Accounts receivable | (5,802,248) | ||||||||
Prepaid expenses and other current assets | (997,727) | ||||||||
Trade accounts payable | 4,383,540 | ||||||||
Accrued expenses | 1,450,727 | ||||||||
Net cash provided by operating activities | 4,655,145 | ||||||||
Cash flows from investing activities: | |||||||||
Purchases of securities available for sale | (793) | ||||||||
Proceeds from sale of securities available for sale | 19,102,660 | ||||||||
Decrease in investment in net assets of commercial real estate division | 974,038 | ||||||||
Collection on notes receivable | 550,184 | ||||||||
Issuance of notes receivable | (710,000) | ||||||||
Capital expenditures | (199,387) | ||||||||
Purchase of insurance agencies | (1,072,346) | ||||||||
Net cash provided by investing activities | 18,644,356 | ||||||||
Cash flows from financing activities: | |||||||||
Net decrease in short-term notes payable to banks | (18,600,000) | ||||||||
Repayment of long-term debt | (1,230,580) | ||||||||
Distributions to stockholders | (4,610,760) | ||||||||
Net cash used in financing activities | (24,441,340) | ||||||||
Net decrease in cash and cash equivalents | (1,141,839) | ||||||||
Cash and cash equivalents at beginning of year | 1,141,839 | ||||||||
Cash and cash equivalents at end of year | $ | - | |||||||
Supplemental disclosures of cash flow information: | |||||||||
Cash paid during the year for: | |||||||||
Interest | $ | 1,900,438 | |||||||
Income taxes | 124,205 | ||||||||
Supplemental disclosure of noncash investing and financing activities: | |||||||||
The Company purchased insurance agencies in 2000 for $940,000. The Company partially funded | |||||||||
these acquisitions through future long-term debt obligations in the amount of $238,654. | |||||||||
See accompanying notes to financial statements. |
RIEDMAN INSURANCE
(A division of Riedman Corporation)
Notes to Financial Statements
December 31, 2000
(1) Description of the Company and Summary of Significant Accounting Policies
(a) Description of the Company and Basis of Presentation
Riedman Corporation (the Company) is an insurance agency that markets and sells primarily property and casualty and life and health insurance with insurers on behalf of individual and commercial clients in a variety of industries. The Company operates a network of insurance agencies with offices in 13 states. The Company has its principal executive offices in Rochester, New York and is engaged in the insurance agency business in New York and throughout the United States. In addition to its insurance division, the Company operates a commercial real estate division and acts as a third party administrator through a majority-owned subsidiary.
The shareholders of the Company signed an Asset Purchase Agreement with Brown & Brown Inc. (Purchaser) dated September 11, 2000 to sell to the Purchaser substantially all of the Company's insurance agency business-related assets, as identified in the Agreement. The transaction was consummated on January 3, 2001. The sale price will generally be determined as a multiple of insurance revenue for a period before and after the closing date.
These financial statements reflect the accounts of the Company's insurance division (the Division) as reflected in its books and records. The Division's financial statements do not include the Company's commercial real estate business or its investment in a third-party administrator subsidiary. Neither of these excluded businesses has been sold to the Purchaser. The Division's balance sheet at December 31, 2000 does include, however, certain assets which are not being acquired by the Purchaser. Such assets include securities available for sale, accounts receivable, investments and notes receivable from non-consolidated subsidiary.
These financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. In preparing these financial statements, management is required to make a number of estimates and assumptions relating to the reporting of assets, liabilities, revenues and expenditures and the disclosure of contingent assets and liabilities. Actual results could differ from those estimates.
(b) Revenue Recognition
Commissions earned on agency-billed accounts are recorded at the later of the effective date of insurance coverage or the billing date. Adjustments to commissions earned, including policy cancellations, are recorded when effective. Commissions earned on accounts billed directly by insurance companies, as well as adjustments thereon, are recorded when received. Contingent commissions are recorded when received.
RIEDMAN INSURANCE
(A division of Riedman Corporation)
Notes to Financial Statements
December 31, 2000
(c) Cash and Cash Equivalents
The Division considers all highly liquid investments with an original maturity of three months or less to be cash equivalents.
(d) Securities
All of the Division's securities are classified as available for sale and are recorded at fair value, with unrealized holding gains and losses excluded from earnings and reported as a separate component of stockholders' equity until realized. Realized gains and losses from the sale of securities are recognized on the trade date and determined using the average cost method.
A decline in the fair value of any available for sale security below cost that is deemed other than temporary results in a charge to earnings and a new cost basis for the security. Dividend and interest income are recognized when earned .
(e) Property, Equipment and Leasehold Improvements
Property, equipment and leasehold improvements are stated at cost and are depreciated or amortized over the shorter of their estimated useful lives or the lease term. Useful lives range between 3 and 7 years.
(f) Investments
The Company's 28% investment in the common stock of the Daniel Green Company, a publicly-traded footwear company, is accounted for under the equity method of accounting and is considered a Division asset. The Division's investment balance approximates its share of the investee's equity. The market value of this investment at December 31, 2000 is $1,953,000.
The Division, from time to time, has advanced monies and other assets to the Company's commercial real estate division. The net impact of these intracompany transactions are reflected at cost and reported as an investment in the net assets of the real estate division.
(g) Insurance Expirations, Covenants Not to Compete and Goodwill
The cost of purchased insurance expirations is being amortized over the estimated ten-year period of benefit on a straight-line basis.
Covenants not to compete are expensed over the terms of the underlying agreements on a straight-line basis, which range from five to ten years.
RIEDMAN INSURANCE
(A division of Riedman Corporation)
Notes to Financial Statements
December 31, 2000
Goodwill represents the excess of the purchase price of acquired insurance agencies over the fair value of the acquired tangible and intangible assets less liabilities assumed. Goodwill is amortized on a straight-line basis over 15 years.
The Division evaluates any possible impairment of these intangible assets using estimates of undiscounted future cash flows.
(h) Income Taxes
The Company has elected, under Internal Revenue Code Section 1362(a) and New York State Law Chapter 606, Laws of 1984 (Subchapter S), exemptions from Federal and state income taxes at the corporate level. New York State and other states in which the Company operates impose franchise taxes at the corporate level in addition to the taxes imposed at the shareholder level. Such taxes have been reflected in the Division's financial statements as applicable.
(i) Pro Forma Data
The unaudited pro forma data presented in the statement of income reflects the effects of income taxes as if the Division had been a fully taxable entity for the period presented.
(j) Advertising
Advertising costs are expensed as incurred and included within selling, general and administrative expenses. Total advertising expenses were $423,410 for the year ended December 31, 2000.
(2) Securities
The Division's available for sale securities portfolio is comprised of readily marketable common stocks. The net unrealized gain of $34,387,773 at December 31, 2000 includes gross unrealized gains and losses of $36,149,064 and ($1,761,291), respectively.
On October 12, 1999, the Riedman Corporation entered into an agreement with the Penobscot Shoe Company to acquire all of the issued and outstanding stock of Penobscot for a total purchase price $16.3 million. The purchase of Penobscot by Riedman was of a temporary nature as the original intent was to sell Penobscot to the Daniel Green Company, an entity owned 28% by the Company.
RIEDMAN INSURANCE
(A division of Riedman Corporation)
Notes to Financial Statements
December 31, 2000
On February 10, 2000, the Riedman Corporation entered into an agreement with the Daniel Green Company to sell its entire interest in the Penobscot Shoe Company for a total sales price of $17.8 million. The sale was closed on March 31, 2000 with a realized gain on the sale of the stock of $644,091 reported in gain on sale of securities for 2000. As a result of the Company's 28% interest in Daniel Green, a proportionate amount of the gain has been excluded from income in preparation of the Division's financial statements.
(3) Short-Term Notes Payable to Banks
The following is a summary of short-term notes payable to banks as of December 31, 2000:
Demand note payable bearing interest at the lower
of the bank's prime rate less 2% or LIBOR
plus 1% (7.5% at December 31, 2000). $ 13,400,000
Revolving line of credit bearing interest at the lower
of prime rate less 2% or LIBOR plus 1% (7.5%
at December 31, 2000) and maturing July 29, 2001. 15,000,000
$ 28,400,000
The collateral for the above secured revolving lines of credit consists of marketable investment securities with a fair value of $26,709,318 at December 31, 2000.
(4) Long-Term Debt
The following is a summary of long-term debt as of December 31, 2000:
Unsecured noninterest-bearing note payable
with monthly principal payments of
$2,960 due August 2005. $ 165,763
Unsecured note payable with annual principal
payments of $8,202 plus interest at 8.5%,
due September 2005. 41,011
206,774
Less current installments (43,723)
Long-term debt, excluding
current installments $ 163,051
RIEDMAN INSURANCE
(A division of Riedman Corporation)
Notes to Financial Statements
December 31, 2000
Maturities of long-term debt for each of the five years subsequent to December 31, 2000 are as follows: 2001 through 2004, $43,723 and 2005, $31,882.
(5) Covenants Not To Compete
At December 31, 2000, the Division is committed for payments under covenants not to compete in connection with the acquisition of certain assets of other insurance agencies as follows:
2001 $ 2,681,968
2002 2,166,522
2003 1,670,524
2004 1,249,022
2005 934,737
Thereafter 893,750
$ 9,596,523
Because future payments for covenants not to compete are contingent upon the sellers fulfilling certain terms and conditions, these intangible assets and corresponding obligations are not recorded by the Division at the time of the acquisitions. Such payments amounted to $2,180,881 in 2000.
At December 31, 2000, covenant payments in excess of the straight-line recognition of covenant expenses of $2,843,100 were included in prepaid expenses and other current assets. Covenant expenses in excess of cash payments of $551,001 was included in accrued interest, commissions and other expenses on the balance sheet.
(6) Long-Term Records and Expirations Debt
Periodically, the Division acquires certain insurance agencies for their records and insurance expirations. The purchases are typically funded through cash and debt payable to the sellers. The long-term records and expirations debt at December 31, 2000 is $3,483,260 which includes current installments of $837,576.
The payment terms are based upon the various agreements entered into by the Division at the time of acquisition. The agreements have a stated interest rate of 8.0%. Generally, the payments extend out 10 years, which is the average useful life of the expiration lists.
RIEDMAN INSURANCE
(A division of Riedman Corporation)
Notes to Financial Statements
December 31, 2000
At December 31, 2000, the Division is committed for principal payments under these agreements as follows:
2001 $ 837,576
2002 796,736
2003 735,027
2004 799,614
2005 169,383
Thereafter 144,924
$ 3,483,260
(7) Profit Sharing and Incentive Savings Plan
The Company has a defined contribution plan covering all full-time employees who have met length of service requirements. Annual contributions to the plan are at the discretion of the Board of Directors. Division contributions were $1,347,020 in 2000.
The Company also sponsors a 401(k) plan covering all full-time employees who have met length of service requirements. Participants are permitted to make voluntary contributions to the plan up to 10% of their compensation. The Division matches a portion of participant contributions based upon a formula defined in the plan. Division contributions to the plan amounted to $355,878 in 2000.
(8) Income Taxes
The Company is subject to state franchise tax as a Subchapter S corporation. Tax expense amounted to $130,358 for 2000 has been reflected in the Division's financial statements.
(9) Operating Leases
The Division leases various office sites under lease agreements having an original life of greater than one year. The future minimum lease payments are as follows:
2001 $ 1,650,737
2002 941,864
2003 552,466
2004 180,009
2005 and thereafter 31,591
$ 3,356,667
Rental expense under these agreements amounted to $2,807,050 in 2000.
RIEDMAN INSURANCE
(A division of Riedman Corporation)
Notes to Financial Statements
December 31, 2000
(10) Acquisitions
The Division periodically acquires insurance agencies which includes substantially all of the business assets of the entities acquired. The acquisitions are accounted for under the purchase method of accounting, and accordingly, the operating results have been included in the Division's financial statements from the date of acquisition.
During 2000, the Division acquired the assets of five insurance agencies for $940,000. The Division recorded fixed assets of $98,500, insurance expirations of $799,000 and goodwill of $42,500 in connection with these acquisitions. The Division is committed to make payments under covenants not to compete associated with these acquisitions of approximately $2,520,000.
In one of these insurance agency acquisitions, the asset purchase agreement provides for contingent consideration based on a percentage of the agency and direct bill commission generated by the business acquired through April 30, 2001. Payments under this agreement of $371,000 were made in 2000.
(11) Related Party Transactions
During 2000 Riedman Insurance leased office space from the Company at a cost of $253,200. The remaining lease term was assumed by the Purchaser.
Notes receivable of $4,060,000 at December 31, 2000 are due from the Company's non-consolidated subsidiary.
(12) Risks and Uncertainties
The Company is currently a defendant in two related claims regarding the validity and timing of excess insurance coverage for a customer that experienced loss due to a fire. In the first claim, the plaintiff alleges that Riedman and the underwriter of an insurance policy owe additional amounts from loss of business income and punitive damages. In the second claim the underwriter is the plaintiff and claims that a Riedman employee inappropriately documented the excess coverage. Riedman vigorously denies the claim and the St. Paul Insurance Company is providing the defense for Riedman. No determination has been made in any of the claims. Management believes the outcome will not have a material adverse effect on the financial statements.