Document and Entity Information
Document and Entity Information - USD ($) | 12 Months Ended | ||
Dec. 31, 2021 | Feb. 18, 2022 | Jun. 30, 2021 | |
Cover [Abstract] | |||
Document Type | 10-K | ||
Amendment Flag | false | ||
Document Period End Date | Dec. 31, 2021 | ||
Document Fiscal Year Focus | 2021 | ||
Document Fiscal Period Focus | FY | ||
Entity Registrant Name | BROWN & BROWN, INC. | ||
Entity Central Index Key | 0000079282 | ||
Entity Well-known Seasoned Issuer | Yes | ||
Entity Voluntary Filers | No | ||
Entity Current Reporting Status | Yes | ||
Entity Interactive Data Current | Yes | ||
Current Fiscal Year End Date | --12-31 | ||
Entity Filer Category | Large Accelerated Filer | ||
Entity Common Stock, Shares Outstanding | 282,215,614 | ||
Entity Public Float | $ 12,475,231,637 | ||
ICFR Auditor Attestation Flag | true | ||
Entity Shell Company | false | ||
Entity Small Business | false | ||
Entity Emerging Growth Company | false | ||
Title of 12(b) Security | COMMON STOCK, $0.10 PAR VALUE | ||
Trading Symbol | BRO | ||
Security Exchange Name | NYSE | ||
Entity File Number | 001-13619 | ||
Entity Incorporation, State or Country Code | FL | ||
Entity Tax Identification Number | 59-0864469 | ||
Entity Address, Address Line One | 300 North Beach Street | ||
Entity Address, City or Town | Daytona Beach | ||
Entity Address, State or Province | FL | ||
Entity Address, Postal Zip Code | 32114 | ||
City Area Code | 386 | ||
Local Phone Number | 252-9601 | ||
Document Annual Report | true | ||
Document Transition Report | false | ||
Documents Incorporated by Reference | DOCUMENTS INCORPORATED BY REFERENCE Portions of Brown & Brown, Inc.’s Proxy Statement for the 2022 Annual Meeting of Shareholders are incorporated by reference into Part III of this Report. | ||
Auditor Name | Deloitte & Touche LLP | ||
Auditor Location | Tampa, Florida, United States of America | ||
Auditor Firm ID | 34 |
CONSOLIDATED STATEMENTS OF INCO
CONSOLIDATED STATEMENTS OF INCOME - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
REVENUES | |||
Commissions and fees | $ 3,047,522 | $ 2,606,108 | $ 2,384,737 |
Investment income | 1,099 | 2,811 | 5,780 |
Other income, net | 2,777 | 4,456 | 1,654 |
Total revenues | 3,051,398 | 2,613,375 | 2,392,171 |
EXPENSES | |||
Employee compensation and benefits | 1,636,911 | 1,436,377 | 1,308,165 |
Other operating expenses | 402,941 | 365,973 | 377,089 |
(Gain)/loss on disposal | (9,605) | (2,388) | (10,021) |
Amortization | 119,593 | 108,523 | 105,298 |
Depreciation | 33,309 | 26,276 | 23,417 |
Interest | 64,981 | 58,973 | 63,660 |
Change in estimated acquisition earn-out payables | 40,445 | (4,458) | (1,366) |
Total expenses | 2,288,575 | 1,989,276 | 1,866,242 |
Income before income taxes | 762,823 | 624,099 | 525,929 |
Income taxes | 175,719 | 143,616 | 127,415 |
Net income | $ 587,104 | $ 480,483 | $ 398,514 |
Net income per share: | |||
Basic | $ 2.08 | $ 1.70 | $ 1.42 |
Diluted | 2.07 | 1.69 | 1.40 |
Dividends declared per share | $ 0.38 | $ 0.35 | $ 0.33 |
CONSOLIDATED STATEMENTS OF COMP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Statement of Comprehensive Income [Abstract] | |||
Net income | $ 587,104 | $ 480,483 | $ 398,514 |
Foreign currency translation | (9,287) | ||
Unrealized loss on available-for-sale debt securities, net of tax | (122) | ||
Comprehensive income | $ 577,695 | $ 480,483 | $ 398,514 |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Current Assets: | ||
Cash and cash equivalents | $ 887,009 | $ 817,398 |
Restricted cash and investments | 583,247 | 454,517 |
Short-term investments | 12,891 | 18,332 |
Premiums, commissions and fees receivable | 1,216,188 | 1,099,248 |
Reinsurance recoverable | 63,106 | 43,469 |
Prepaid reinsurance premiums | 392,222 | 377,615 |
Other current assets | 175,621 | 147,670 |
Total current assets | 3,330,284 | 2,958,249 |
Fixed assets, net | 212,033 | 201,115 |
Operating lease assets | 197,035 | 186,998 |
Goodwill | 4,736,828 | 4,395,918 |
Amortizable intangible assets, net | 1,081,465 | 1,049,660 |
Investments | 30,970 | 24,971 |
Other assets | 206,828 | 149,581 |
Total assets | 9,795,443 | 8,966,492 |
Current Liabilities: | ||
Premiums payable to insurance companies | 1,384,562 | 1,198,529 |
Losses and loss adjustment reserve | 63,106 | 43,469 |
Unearned premiums | 392,222 | 377,615 |
Premium deposits and credits due customers | 122,447 | 102,505 |
Accounts payable | 206,370 | 190,497 |
Accrued expenses and other liabilities | 456,159 | 371,737 |
Current portion of long-term debt | 42,500 | 70,000 |
Total current liabilities | 2,667,366 | 2,354,352 |
Long-term debt less unamortized discount and debt issuance costs | 1,980,437 | 2,025,906 |
Operating lease liabilities | 179,976 | 172,935 |
Deferred income taxes, net | 386,794 | 344,222 |
Other liabilities | 383,977 | 314,854 |
Shareholders’ Equity: | ||
Common stock, par value $0.10 per share; authorized 560,000 shares; issued 299,689 shares and outstanding 283,004 at 2020, issued 297,106 shares and outstanding 281,655 shares at 2019 - in thousands. | 30,099 | 29,969 |
Additional paid-in capital | 849,424 | 794,909 |
Treasury stock, at cost at 16,685 at 2020 and 15,451 shares at 2019, respectively - in thousands | (673,902) | (591,338) |
Accumulated other comprehensive loss | (9,409) | |
Retained earnings | 4,000,681 | 3,520,683 |
Total shareholders’ equity | 4,196,893 | 3,754,223 |
Total liabilities and shareholders’ equity | $ 9,795,443 | $ 8,966,492 |
CONSOLIDATED BALANCE SHEETS (Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) - $ / shares shares in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Statement Of Financial Position [Abstract] | ||
Common stock, par value (in dollars per share) | $ 0.10 | $ 0.10 |
Common stock, shares authorized (in shares) | 560,000 | 560,000 |
Common stock, shares issued (in shares) | 300,993 | 299,689 |
Common stock, shares outstanding (in shares) | 282,496 | 283,004 |
Treasury stock shares (in shares) | 18,497 | 16,685 |
CONSOLIDATED STATEMENTS OF SHAR
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - USD ($) shares in Thousands, $ in Thousands | Total | Common Stock | Additional Paid-in Capital | Treasury Stock | Accumulated Other Comprehensive Loss | Retained Earnings |
Beginning Balance, Value at Dec. 31, 2018 | $ 3,000,568 | $ 29,338 | $ 615,180 | $ (477,572) | $ 2,833,622 | |
Beginning Balance, Shares at Dec. 31, 2018 | 279,583 | |||||
Net income | 398,514 | 398,514 | ||||
Net unrealized holding (loss) gain on available-for-sale securities | 152 | 182 | (30) | |||
Employee stock purchase plan | 30,551 | $ 98 | 30,453 | |||
Employee stock purchase plan, Shares | 976 | |||||
Stock incentive plans | 40,563 | $ 252 | 40,311 | |||
Stock incentive plans, Shares | 2,519 | |||||
Agency acquisition | 20,000 | $ 57 | 19,943 | |||
Agency acquisition, Shares | 569 | |||||
Directors | 880 | $ 3 | 877 | |||
Directors, Shares | 28 | |||||
Repurchase shares to fund tax withholdings for non-cash stock-based compensation | (10,934) | $ (37) | (10,897) | |||
Repurchase shares to fund tax withholdings for non-cash stock-based compensation, shares | (366) | |||||
Purchase of treasury stock | (38,671) | 20,000 | (58,671) | |||
Purchase of treasury stock, Shares | (1,654) | |||||
Cash dividends paid | (91,344) | (91,344) | ||||
Ending Balance, Value at Dec. 31, 2019 | 3,350,279 | $ 29,711 | 716,049 | (536,243) | $ 0 | 3,140,762 |
Ending Balance, Shares at Dec. 31, 2019 | 281,655 | |||||
Net income | 480,483 | 480,483 | ||||
Net unrealized holding (loss) gain on available-for-sale securities | 496 | 466 | 30 | |||
Employee stock purchase plan | 38,143 | $ 96 | 38,047 | |||
Employee stock purchase plan, Shares | 962 | |||||
Stock incentive plans | 51,123 | $ 189 | 50,934 | |||
Stock incentive plans, Shares | 1,895 | |||||
Agency acquisition | 30,120 | $ 72 | 30,048 | |||
Agency acquisition, Shares | 723 | |||||
Directors | 587 | $ 2 | 585 | |||
Directors, Shares | 16 | |||||
Repurchase shares to fund tax withholdings for non-cash stock-based compensation | (41,321) | $ (101) | (41,220) | |||
Repurchase shares to fund tax withholdings for non-cash stock-based compensation, shares | (1,013) | |||||
Purchase of treasury stock | (55,095) | (55,095) | ||||
Purchase of treasury stock, Shares | (1,234) | |||||
Cash dividends paid | (100,592) | (100,592) | ||||
Ending Balance, Value at Dec. 31, 2020 | $ 3,754,223 | $ 29,969 | 794,909 | (591,338) | 0 | 3,520,683 |
Ending Balance, Shares at Dec. 31, 2020 | 283,004 | 283,004 | ||||
Net income | $ 587,104 | 587,104 | ||||
Net unrealized holding (loss) gain on available-for-sale securities | (630) | (508) | (122) | |||
Foreign currency translation | (9,164) | (9,287) | 123 | |||
Employee stock purchase plan | 42,885 | $ 85 | 42,800 | |||
Employee stock purchase plan, Shares | 851 | |||||
Stock incentive plans | 51,260 | $ 131 | 51,129 | |||
Stock incentive plans, Shares | 1,313 | |||||
Agency acquisition | 9,892 | $ 19 | 9,873 | |||
Agency acquisition, Shares | 184 | |||||
Directors | 899 | $ 2 | 897 | |||
Directors, Shares | 17 | |||||
Repurchase shares to fund tax withholdings for non-cash stock-based compensation | (49,783) | $ (107) | (49,676) | |||
Repurchase shares to fund tax withholdings for non-cash stock-based compensation, shares | (1,061) | |||||
Purchase of treasury stock | (82,564) | (82,564) | ||||
Purchase of treasury stock, Shares | (1,812) | |||||
Cash dividends paid | (107,229) | (107,229) | ||||
Ending Balance, Value at Dec. 31, 2021 | $ 4,196,893 | $ 30,099 | $ 849,424 | $ (673,902) | $ (9,409) | $ 4,000,681 |
Ending Balance, Shares at Dec. 31, 2021 | 282,496 | 282,496 |
CONSOLIDATED STATEMENTS OF SH_2
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (Parenthetical) - $ / shares | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Statement Of Stockholders Equity [Abstract] | |||
Cash dividends paid | $ 0.380 | $ 0.348 | $ 0.33 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Cash flows from operating activities: | |||
Net income | $ 587,104 | $ 480,483 | $ 398,514 |
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Amortization | 119,593 | 108,523 | 105,298 |
Depreciation | 33,309 | 26,276 | 23,417 |
Non-cash stock-based compensation | 61,018 | 59,749 | 46,994 |
Change in estimated acquisition earn-out payables | 40,445 | (4,458) | (1,366) |
Deferred income taxes | 33,616 | 15,943 | 12,383 |
Amortization of debt discount and disposal of deferred financing costs | 2,839 | 2,319 | 2,054 |
Accretion of discounts and premiums, investments | 171 | 48 | (5) |
(Gain)/loss on sales of investments, fixed assets and customer accounts | (7,096) | (831) | (9,550) |
Payments on acquisition earn-outs in excess of original estimated payables | (21,060) | (4,532) | (351) |
Effect of changes in foreign exchange rate changes | 494 | ||
Changes in operating assets and liabilities, net of effect from acquisitions and divestitures: | |||
Premiums, commissions and fees receivable (increase) decrease | (72,843) | (135,367) | (86,778) |
Reinsurance recoverables (increase) decrease | (19,637) | 15,036 | 6,891 |
Prepaid reinsurance premiums (increase) decrease | (14,607) | (11,594) | (28,101) |
Other assets (increase) decrease | (53,746) | (42,731) | (46,520) |
Premiums payable to insurance companies (increase) decrease | 127,991 | 158,775 | 148,658 |
Premium deposits and credits due customers increase (decrease) | 19,581 | (12,886) | 7,820 |
Losses and loss adjustment reserve increase (decrease) | 19,637 | (15,036) | (6,707) |
Unearned premiums increase (decrease) | 14,607 | 11,594 | 28,101 |
Accounts payable increase (decrease) | 51,404 | 107,754 | 17,800 |
Accrued expenses and other liabilities increase (decrease) | 66,782 | 34,716 | 43,330 |
Other liabilities increase (decrease) | (47,133) | (72,134) | 16,298 |
Net cash provided by operating activities | 942,469 | 721,647 | 678,180 |
Cash flows from investing activities: | |||
Additions to fixed assets | (45,045) | (70,700) | (73,108) |
Payments for businesses acquired, net of cash acquired | (366,780) | (694,842) | (353,043) |
Proceeds from sales of fixed assets and customer accounts | 16,735 | 9,615 | 21,592 |
Purchases of investments | (12,375) | (14,168) | (17,520) |
Proceeds from sales of investments | 10,785 | 11,025 | 8,494 |
Net cash used in investing activities | (396,680) | (759,070) | (413,585) |
Cash flows from financing activities: | |||
Payments on acquisition earn-outs | (62,521) | (24,977) | (9,566) |
Proceeds from long-term debt | 700,000 | 350,000 | |
Payments on long-term debt | (73,125) | (55,000) | (50,000) |
Deferred debt issuance costs | (2,683) | (6,756) | (3,701) |
Borrowings on revolving credit facilities | 250,000 | 100,000 | |
Payments on revolving credit facilities | (350,000) | (350,000) | |
Issuances of common stock for employee stock benefit plans | 34,026 | 30,104 | 24,999 |
Repurchase of stock benefit plan shares for employees to fund tax withholdings | (49,783) | (41,321) | (10,933) |
Purchase of treasury stock | (82,564) | (55,095) | (58,671) |
Settlement of accelerated share repurchase program | 20,000 | ||
Cash dividends paid | (107,229) | (100,592) | (91,344) |
Net cash (used in) provided by financing activities | (343,879) | 346,363 | (79,216) |
Effect of foreign exchange rate cash changes | (3,569) | ||
Net increase (decrease) in cash and cash equivalents inclusive of restricted cash | 198,341 | 308,940 | 185,379 |
Cash and cash equivalents inclusive of restricted cash at beginning of period | 1,271,915 | 962,975 | 777,596 |
Cash and cash equivalents inclusive of restricted cash at end of period | $ 1,470,256 | $ 1,271,915 | $ 962,975 |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 12 Months Ended |
Dec. 31, 2021 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | NOTE 1 Summary of Signif icant Accounting Policies Nature of Operations Brown & Brown, Inc., a Florida corporation and its subsidiaries (collectively, “Brown & Brown” or the “Company”) is a diversified insurance agency, wholesale brokerage, insurance programs and service organization that markets and sells insurance products and services, primarily in the property, casualty and employee benefits areas. Brown & Brown’s business is divided into four reportable segments. The Retail Segment provides a broad range of insurance products and services to commercial, public and quasi-public, professional and individual insured customers, and non-insurance risk-mitigating products through our automobile dealer services (“F&I”) businesses. The National Programs Segment, which acts as a managing general agent (“MGA”), provides professional liability and related package products for certain professionals, a range of insurance products for individuals, flood coverage, and targeted products and services designated for specific industries, trade groups, governmental entities and market niches, all of which are delivered through a nationwide network of independent agents, including Brown & Brown retail agents. The Wholesale Brokerage Segment markets and sells excess and surplus commercial and personal lines insurance, primarily through independent agents and brokers, as well as Brown & Brown retail agents. The Services Segment provides insurance-related services, including third-party claims administration and comprehensive medical utilization management services in both the workers’ compensation and all-lines liability arenas, as well as Medicare Set-aside services, Social Security disability and Medicare benefits advocacy services and claims adjusting services. Recently Issued Accounting Pronouncements In October 2021, the Financial Accounting Standards Board (“FASB”) issued ASU 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers. The amendment requires an acquirer in a business combination to recognize and measure contract assets and contract liabilities in accordance with Accounting Standards Codification ("ASC") Topic 606. ASU 2021-08 is effective for fiscal years beginning after December 15, 2022 and early adoption is permitted. While the Company is continuing to assess the timing of adoption and the potential impacts of ASU 2021-08, it does not expect ASU 2021-08 to have a material effect on its consolidated financial statements. In March 2020, the FASB issued ASU 2020-04, "Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting." The amendments provide optional guidance for a limited time to ease the potential burden in accounting for reference rate reform. The new guidance provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships and other transactions affected by reference rate reform if certain criteria are met. The amendments apply only to contracts and hedging relationships that reference the London Interbank Offered Rate (“LIBOR”), or another reference rate expected to be discontinued due to reference rate reform. These amendments are effective immediately and may be applied prospectively to contract modifications made and hedging relationships entered into or evaluated on or before December 31, 2022. We are currently evaluating our contracts and the available expedients provided by the new standard; however, the Company can assert there is no impact to any carrying value of assets or liabilities aside from our floating-rate debt instruments that are indexed to LIBOR and are carried at amortized cost. Any further impact of adoption will be in determining the new periodic floating interest rate indexed to our floating-rate debt instruments with no impact on the balance sheet upon adoption. Recently Adopted Accounting Standards In December 2019, the FASB issued ASU 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes.” The standard removes specific exceptions in the current rules and eliminates the need for an organization to analyze whether the following apply in a given period: (a) exception to the incremental approach for intra-period tax allocation; (b) exceptions to accounting for basis differences when there are ownership changes in foreign investments and (c) exception in interim period income tax accounting for year-to-date losses that exceed anticipated losses. The standard also is designed to improve financial statement preparers’ application of income tax-related guidance and simplify GAAP for (a) franchise taxes that are partially based on income; (b) transactions with a government that result in a step-up in the tax basis of goodwill; (c) separate financial statements of legal entities that are not subject to tax and (d) enacted changes in tax laws in interim periods. The Company adopted ASU 2019-12 effective January 1, 2021 . The impact of adopting this standard was no t material to the presentation of the Consolidated Financial Statements. In August 2018, the FASB issued ASU 2018-15, “Intangibles—Goodwill and Other—Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract,” which provides guidance for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal-use software license). ASU 2018-15 became effective for public companies for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The Company adopted ASU 2018-15 effective January 1, 2020 . The impact of adoption of this standard on our consolidated financial statements, including accounting policies, processes and systems, was no t material. In January 2017, the FASB issued ASU No. 2017-04, “Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment.” The new guidance eliminates Step 2 of the goodwill impairment test. The updated guidance requires an entity to perform its annual or interim goodwill impairment test by comparing the fair value of the reporting unit to its carrying value, and recognizing a non-cash impairment charge for the amount by which the carrying value exceeds the reporting unit’s fair value with the loss not exceeding the total amount of goodwill allocated to that reporting unit. ASU 2017-04 became effective for public companies for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019 and will be applied prospectively. The Company adopted ASU 2017-04 effective January 1, 2020 , with interim or annual goodwill impairment tests now comparing the fair value of a reporting unit with its carrying value and no longer performing Step 2 of the goodwill impairment test. There was no impact from adopting ASU 2017-04 as there were no impairments recorded. In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”. The new guidance adds an impairment model, known as the current expected credit loss (CECL) model that is based on expected losses rather than incurred losses. These amendments require the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions and reasonable forward-looking information, which is intended to result in more timely recognition of such losses. All related guidance has been codified into, and is now known as, ASC 326 – Financial Instruments—Credit Losses. The new standard is effective for public companies for annual reporting periods beginning after December 15, 2019, and interim periods therein. The Company adopted ASU 2016-13 effective January 1, 2020 and determined there was no t a material impact on the Company’s Financial Statements given that historical trend analysis and assessments for forward-looking qualitative analysis are already integrated into financial assessments for the Company. Principles of Consolidation The accompanying Consolidated Financial Statements include the accounts of Brown & Brown, Inc. and its subsidiaries. All significant intercompany account balances and transactions have been eliminated in the Consolidated Financial Statements. Revenue Recognition The Company earns commissions paid by insurance carriers for the binding of insurance coverage. Commissions are earned at a point in time upon the effective date of bound insurance coverage, as no performance obligation exists after coverage is bound. If there are other services within the contract, the Company estimates the stand-alone selling price for each separate performance obligation, and the corresponding apportioned revenue is recognized over a period of time as the performance obligations are fulfilled. The Company earns fee revenue by receiving negotiated fees in lieu of a commission and from services other than securing insurance coverage. Fee revenues from certain agreements are recognized depending on when the services within the contract are satisfied and when we have transferred control of the related services to the customer. In situations where multiple performance obligations exist within a fee contract, in some instances the use of estimates is required to allocate the transaction price on a relative stand-alone selling price basis to each separate performance obligation. Incentive commissions represent a form of variable consideration which includes additional commissions over base commissions received from insurance carriers based on predetermined production levels mutually agreed upon by both parties. Profit-sharing contingent commissions represent a form of variable consideration associated with the placement of coverage, for which we earn commissions. Profit-sharing contingent commissions and incentive commissions are estimated with a constraint applied and accrued relative to the recognition of the corresponding core commissions based on the amount of consideration that will be received in the coming year such that a significant reversal of revenue is not probable. Guaranteed supplemental commissions, a form of variable consideration, represent guaranteed fixed-base agreements. Management determines the policy cancellation reserve based upon historical cancellation experience adjusted for any known circumstances. Use of Estimates The preparation of the Consolidated Financial Statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, as well as disclosures of contingent assets and liabilities, at the date of the Consolidated Financial Statements, and the reported amounts of revenues and expenses during the reporting period. Actual results may differ from those estimates. Cash and Cash Equivalents Cash and cash equivalents principally consist of demand deposits with financial institutions and highly liquid investments with quoted market prices having maturities of three months or less when purchased. Included in cash and cash equivalents are unrestricted premium from insureds and prefunded claims from carriers held in a fiduciary capacity. Restricted Cash and Investments, and Premiums, Commissions and Fees Receivable In our capacity as an insurance agent or broker, the Company typically collects premiums from insureds and, after deducting the authorized commissions, remits the net premiums to the appropriate insurance company or companies. Accordingly, premiums that are receivable from insureds are reported within Premiums, commissions, and fees receivable in the Consolidated Balance Sheets. Unremitted net insurance premiums are held in a fiduciary capacity until the Company disburses them, and the use of such funds is restricted by laws in certain jurisdictions in which our subsidiaries operate, or restricted due to our contracts with a certain insurance company or companies in which we hold premiums in a fiduciary capacity. Where allowed by law, the Company invests these unremitted funds only in cash, money market accounts, tax-free variable-rate demand bonds and commercial paper held for a short-term. In certain states in which the Company operates, the use and investment alternatives for these funds are regulated and restricted by various state laws and agencies. These restricted funds are reported as restricted cash and investments on the Consolidated Balance Sheets. The interest income earned on these unremitted funds, where allowed by state law, is reported as investment income in the Consolidated Statement of Income. In other circumstances, the insurance companies collect the premiums directly from the insureds and remit the applicable commissions to the Company. Accordingly, as reported in the Consolidated Balance Sheets, commissions are receivables from insurance companies. Fees are primarily receivables due from customers. Investments Certificates of deposit, and other securities, having maturities of more than three months when purchased are reported at cost and are adjusted for other-than-temporary market value declines. The Company’s investment holdings include U.S. Government securities, municipal bonds, domestic corporate and foreign corporate bonds as well as short-duration fixed income funds. Investments within the portfolio or funds are held as available-for-sale and are carried at their fair value. Any gain/loss applicable from the fair value change is recorded, net of tax, as other comprehensive income within the equity section of the Consolidated Balance Sheets. Realized gains and losses are reported as investment income on the Consolidated Statement of Income, with the cost of securities sold determined on a specific identification basis. Fixed Assets Fixed assets, including leasehold improvements, are carried at cost, less accumulated depreciation and amortization. Expenditures for improvements are capitalized, and expenditures for maintenance and repairs are expensed to operations as incurred. Upon sale or retirement, the cost and related accumulated depreciation and amortization are removed from the accounts and the resulting gain or loss, if any, is reflected in other income. Depreciation has been determined using the straight-line method over the estimated useful lives of the related assets, which range from 3 to 40 years . Leasehold improvements are amortized on the straight-line method over the shorter of the useful life of the improvement or the term of the related lease. Goodwill and Amortizable Intangible Assets All of our business combinations are accounted for using the acquisition method. Acquisition purchase prices are typically based upon a multiple of average annual EBITDAC (defined below), and/or revenue earned over a period of 3 years within a minimum and maximum price range. The recorded purchase prices for acquisitions include 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 are recorded in the Consolidated Statement of Income when incurred. The fair value of earn-out obligations is based upon the present value of the expected future payments to be made to the sellers of the acquired businesses in accordance with the provisions contained in the respective purchase agreements. In determining fair value, the acquired business’ future performance is estimated using financial projections developed by management for the acquired business and this estimate 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 estimates are then discounted to present value using a risk-adjusted rate that takes into consideration the likelihood that the forecast earn-out payments will be made. Amortizable intangible assets are stated at cost, less accumulated amortization, and consist of purchased customer accounts and non-compete agreements. Purchased customer accounts and non-compete agreements are amortized on a straight-line basis over the related estimated lives and contract periods, which typically range from 3 to 15 years. Purchased customer accounts represent the value of the customer relationship, but also consist of records and files that contain information about insurance policies and the related insured parties that are essential to policy renewals. The excess of the purchase price of an acquisition over the fair value of the identifiable tangible and amortizable intangible assets is assigned to goodwill. While goodwill is not amortizable, it is subject to assessment at least annually, and more frequently in the presence of certain circumstances, for impairment by application of a fair value-based test. The Company compares the fair value of each reporting unit with its carrying amount to determine if there is potential impairment of goodwill. The Company may elect to first perform a qualitative assessment to determine whether it is more likely than not that a reporting unit is impaired. If the Company does not perform a qualitative assessment, or if it is determined that it is more likely than not that the fair value of a reporting unit exceeds its carrying amount, the Company will calculate the fair value of the reporting unit. If the fair value of the reporting unit is less than its carrying value, an impairment loss is recorded to the extent that the fair value of the goodwill within the reporting unit is less than its carrying value. Fair value is estimated based upon multiples of earnings before interest, income taxes, depreciation, amortization and change in estimated acquisition earn-out payables (“EBITDAC”), or on a discounted cash flow basis. The Company completed its most recent annual assessment as of November 30, 2021 and determined that the fair value of goodwill significantly exceeded the carrying value of such assets. In addition, as of December 31, 2021 , there are no accumulated impairment losses. The carrying value of amortizable intangible assets attributable to each business or asset group comprising the Company is periodically reviewed by management to determine if there are events or changes in circumstances that would indicate that its carrying amount may not be recoverable. Accordingly, if there are any such changes in circumstances during the year, the Company assesses the carrying value of its amortizable intangible assets by considering the estimated future undiscounted cash flows generated by the corresponding business or asset group. Any impairment identified through this assessment may require that the carrying value of related amortizable intangible assets be adjusted after determining the fair value of the amortizable intangible assets. There were no impairments recorded for the years ended December 31, 2021, 2020 and 2019 . Income Taxes The Company records income tax expense using the asset-and-liability method of accounting for deferred income taxes. Under this method, deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the financial statement carrying values and the income tax bases of the Company’s assets and liabilities. The Company files a consolidated federal income tax return and has elected to file consolidated returns in certain states. Deferred income taxes are provided for in the Consolidated Financial Statements and relate principally to expenses charged to income for financial reporting purposes in one period and deducted for income tax purposes in other periods. Net Income Per Share Basic net income per share is computed based on the weighted average number of common shares (including participating securities) issued and outstanding during the period. Diluted net income per share is computed based on the weighted average number of common shares issued and outstanding plus equivalent shares, assuming the exercise of stock options. The dilutive effect of stock options is computed by application of the treasury-stock method. The following is a reconciliation between basic and diluted weighted average shares outstanding for the years ended December 31: (in thousands, except per share data) 2021 2020 2019 Net income $ 587,104 $ 480,483 $ 398,514 Net income attributable to unvested awarded ( 12,942 ) ( 15,197 ) ( 12,873 ) Net income attributable to common shares $ 574,162 $ 465,286 $ 385,641 Weighted average number of common shares 282,246 283,294 281,566 Less unvested awarded performance stock ( 6,222 ) ( 8,960 ) ( 9,095 ) Weighted average number of common 276,024 274,334 272,471 Dilutive effect of stock options 1,390 1,533 2,145 Weighted average number of shares 277,414 275,867 274,616 Net income per share: Basic $ 2.08 $ 1.70 $ 1.42 Diluted $ 2.07 $ 1.69 $ 1.40 Fair Value of Financial Instruments The carrying amounts of the Company’s financial assets and liabilities, including cash and cash equivalents; restricted cash and short-term investments; investments; premiums, commissions and fees receivable; reinsurance recoverable; prepaid reinsurance premiums; premiums payable to insurance companies; losses and loss adjustment reserve; unearned premium; premium deposits and credits due customers and accounts payable, at December 31, 2021 and 2020, approximate fair value because of the short-term maturity of these instruments. The carrying amount of the Company’s long-term debt approximates fair value at December 31, 2021 and 2020 as our fixed-rate borrowings of $ 1,548.5 million approximate their values using market quotes of notes with the similar terms as ours, which we deem a close approximation of current market rates. The estimated fair value of our variable floating rate debt agreements is $ 486.9 million which approximates the carrying value due to the variable interest rate based upon adjusted LIBOR. See Note 3 to our Consolidated Financial Statements for the fair values related to the establishment of intangible assets and the establishment and adjustment of earn-out payables. See Note 6 for information on the fair value of investments and Note 9 for information on the fair value of long-term debt. Non-Cash Stock-Based Compensation The Company has stock-based compensation plans that provide for grants of restricted stock, restricted stock units, stock options and other stock-based awards to employees and non-employee directors of the Company. In addition, the Company has an Employee Stock Purchase Plan which allows employees to purchase shares in the Company. The Company expenses stock-based compensation, which is included in Employee compensation and benefits in the Consolidated Statements of Income over the requisite service period. The significant assumptions underlying our expense calculations include the fair value of the award on the date of grant, the estimated achievement of any performance targets and estimated forfeiture rates. The Company uses the Black-Scholes valuation model for valuing all stock options and shares purchased under the Employee Stock Purchase Plan (the “ESPP”). Compensation for non-vested stock awards is measured at fair value on the grant date based upon the number of shares expected to vest. Compensation cost for all awards is recognized in earnings, net of estimated forfeitures, on a straight-line basis over the requisite service period. Reinsurance The Company acts in a risk-bearing capacity for flood insurance associated with the Wright National Flood Insurance Company (“WNFIC”), which is part of our National Programs Segment. The Company protects itself from claims-related losses by reinsuring all claims risk exposure. However, for basic admitted policies conforming to the National Flood Insurance Program all exposure is reinsured with the Federal Emergency Management Agency (“FEMA”). For excess flood insurance policies, all exposure is reinsured with a reinsurance carrier with an AM Best Company rating of “A” or better. Reinsurance does not legally discharge the ceding insurer from the primary liability for the full amount due under the reinsured policies. Reinsurance premiums, commissions, expense reimbursement and reserves related to ceded business are accounted for on a basis consistent with the accounting for the original policies issued and the terms of reinsurance contracts. Premiums earned and losses and loss adjustment expenses incurred are reported net of reinsurance amounts. Other underwriting expenses are shown net of earned ceding commission income. The liabilities for unpaid losses and loss adjustment expenses and unearned premiums are reported gross of ceded reinsurance recoverable. Balances due from reinsurers on unpaid losses and loss adjustment expenses, including an estimate of such recoverables related to reserves for incurred but not reported (“IBNR”) losses, are reported as assets and are included in reinsurance recoverable even though amounts due on unpaid loss and loss adjustment expense are not recoverable from the reinsurer until such losses are paid. The Company does not believe it is exposed to any material credit risk through its reinsurance as the reinsurer is FEMA for basic admitted flood policies and national reinsurance carriers for private flood policies, which has an AM Best Company rating of “A” or better. Historically, no amounts due from reinsurance carriers have been written off as uncollectible. The Company also operates a capitalized captive insurance facility (the "Captive"), which started in December 2021, for the purpose of having additional capacity to sell property insurance for earthquake and wind exposed properties. The Captive buys reinsurance, limiting, but not completely eliminating the Company's exposure to underwriting losses. The operations of the Captive were not material to the Consolidated Financial Statements for the year ended December 31, 2021. Unpaid Losses and Loss Adjustment Reserve Unpaid losses and loss adjustment reserve include amounts determined on individual claims and other estimates based upon the past experience of WNFIC, the Captive and the policyholders for IBNR claims, less anticipated salvage and subrogation recoverable. The methods of making such estimates and for establishing the resulting reserves are continually reviewed and updated, and any adjustments resulting therefrom are reflected in operations currently. The Company engages the services of outside actuarial consulting firms (the “Actuaries”) to assist on an annual basis to render an opinion on the sufficiency of the Company’s estimates for unpaid losses and related loss adjustment reserve. The Actuaries utilize both industry experience and the Company’s own experience to develop estimates of those amounts as of year-end. These estimated liabilities are subject to the impact of future changes in claim severity, frequency and other factors. In spite of the variability inherent in such estimates, management believes that the liabilities for unpaid losses and related loss adjustment reserve are adequate. Premiums are recognized as income over the coverage period of the related policies. Unearned premiums represent the portion of premiums written that relate to the unexpired terms of the policies in force and are determined on a daily pro rata basis. The income is recorded to the commissions and fees line of the Consolidated Statement of Income. |
Revenues
Revenues | 12 Months Ended |
Dec. 31, 2021 | |
Revenues [Abstract] | |
Revenues | NOTE 2 Revenues The following tables present the revenues disaggregated by revenue source: For the year (in thousands) Retail National Wholesale Services Other (8) Total Base commissions (1) $ 1,198,129 $ 488,787 $ 323,054 $ — $ 42 $ 2,010,012 Fees (2) 414,937 173,790 67,233 178,857 ( 1,787 ) 833,030 Incentive commissions (3) 98,254 1,653 3,342 — — 103,249 Profit-sharing contingent commissions (4) 38,895 35,259 8,072 — — 82,226 Guaranteed supplemental commissions (5) 16,452 1,619 934 — — 19,005 Investment income (6) 278 550 155 3 113 1,099 Other income, net (7) 993 192 627 — 965 2,777 Total Revenues $ 1,767,938 $ 701,850 $ 403,417 $ 178,860 $ ( 667 ) $ 3,051,398 For the year (in thousands) Retail National Wholesale Services Other (8) Total Base commissions (1) $ 1,054,619 $ 422,916 $ 273,878 $ — $ 1 $ 1,751,414 Fees (2) 275,900 159,337 66,051 174,012 ( 1,291 ) 674,009 Incentive commissions (3) 89,920 549 3,057 — 31 93,557 Profit-sharing contingent commissions (4) 35,785 27,278 7,871 — — 70,934 Guaranteed supplemental commissions (5) 15,128 ( 238 ) 1,304 — — 16,194 Investment income (6) 163 756 184 — 1,708 2,811 Other income, net (7) 1,251 42 452 — 2,711 4,456 Total Revenues $ 1,472,766 $ 610,640 $ 352,797 $ 174,012 $ 3,160 $ 2,613,375 (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. (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 December 31, 2021 and 2020 were as follows: (in thousands) December 31, 2021 December 31, 2020 Contract assets $ 361,834 $ 308,755 Contract liabilities $ 97,933 $ 80,997 Unbilled receivables (contract assets) arise when the Company recognizes revenue for amounts which have not yet been billed in our systems. 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. As of December 31, 2021, deferred revenue (recorded within the accrued expenses and other liabilities caption in the Company's Consolidated Balance Sheets) consisted of $ 67.4 million as current portion to be recognized within one year and $ 30.5 million in long-term (recorded within the other liabilities caption in the Company's Consolidated Balance Sheets) 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. Contract assets and contract liabilities arising from acquisitions in 2021 were approximately $ 5.5 million and $ 1.2 million , respectively. Contract assets and contract liabilities arising from acquisitions in 2020 were approximately $ 11.5 million and $ 20.0 million , respectively. During the 12 months ended December 31, 2021 and 2020, the amount of revenue recognized related to performance obligations satisfied in a previous period, inclusive of changes due to estimates, was approximately $ 23.3 million and $ 8.9 million , respectively. The $ 23.3 million for 2021 consists of additional variable consideration received on our incentive and profit-sharing contingent commissions. The $ 8.9 million for 2020 consists of $ 18.1 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”) and $ 2.1 million of other adjustments. 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 Consolidated Balance Sheets was $ 58.2 million and $ 42.2 million as of December 31, 2021 and December 31, 2020, respectively. For the 12 months ended December 31, 2021 and December 31, 2020, the Company deferred $ 19.8 million and $ 17.8 million of incremental cost to obtain customer contracts, respectively. The Company expensed $ 3.8 million and $ 2.5 million of the incremental cost to obtain customer contracts for the 12 months ended December 31, 2021 and December 31, 2020, respectively. 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 Consolidated Balance Sheets was $ 89.3 million, which is inclusive of deferrals from businesses acquired in the current year of $ 9.9 million. The cost to fulfill balance as of December 31, 2020 was $ 77.8 million. For the 12 months ended December 31, 2021 and 2020, the Company had net deferrals of $ 1.6 million and $ 3.3 million related to current year deferrals for costs incurred that relate to performance obligations yet to be fulfilled, net of the expense of previously deferred contract fulfillment costs associated with performance obligations that were satisfied in the period, respectively. |
Business Combinations
Business Combinations | 12 Months Ended |
Dec. 31, 2021 | |
Business Combinations [Abstract] | |
Business Combinations | NOTE 3 Busines s Combinations During the year ended December 31, 2021, the Company acquired the assets and assumed certain liabilities of 13 insurance intermediaries, all of the share capital of 1 insurance intermediary, all the stock of 2 insurance intermediaries, and 3 books of businesses (customer accounts). Additionally, miscellaneous adjustments were recorded to the purchase price allocation of certain prior acquisitions completed within the last 12 months as permitted by ASC 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 Consolidated Statement of Income when incurred. The fair value of earn-out obligations is based upon 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 forecast earn-out payments will be made. Based upon the acquisition date and the complexity of the underlying valuation work, certain amounts included in the Company’s Consolidated Financial Statements may be provisional and thus subject to further adjustments within the permitted measurement period, as defined in ASC 805. For the year ended December 31, 2021, adjustments were made within the permitted measurement period that resulted in a decrease in the aggregate purchase price of the affected acquisitions of $ 0.5 million relating to the assumption of certain liabilities on acquisitions completed in 2020. These measurement period adjustments have been reflected as current period adjustments for the year ended December 31, 2021. The measurement period adjustments impacted goodwill, with no effect on earnings or cash in the current period. Gross cash paid for acquisitions was $ 424.6 million and $ 722.5 million in the years ended December 31, 2021 and 2020, respectively. We completed 19 acquisitions (including book of business purchases) during the year ended December 31, 2021. We completed 25 acquisitions (including book of business purchases) during the year ended December 31, 2020. 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. 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 Effective Cash Common Other Recorded Net assets Maximum 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 Berkshire Insurance Group, Inc. (Berkshire) Retail September 1, 2021 41,500 — — — 41,500 — AGIS Network, Inc. (AGIS) (1) Retail September 1, 2021 11,203 — 24,114 739 36,056 12,289 Winston Financial Services, Inc. (Winston) Retail October 1, 2021 79,461 5,000 7,724 16,427 108,612 29,000 Remedy Analytics, Inc. (Remedy) Retail October 1, 2021 40,762 — 473 7,364 48,599 25,000 Heacock Insurance Group, LLC (Heacock) Retail October 1, 2021 18,248 — 455 1,900 20,603 6,000 Corporate Insurance Advisors, L.L.C. (CIA) Retail December 1, 2021 15,314 — 181 6,542 22,037 14,000 Rainmaker Advisory, LLC (Rainmaker) Retail December 1, 2021 14,174 — 776 5,937 20,887 10,000 HARCO Insurance Services, Inc. (HARCO) Retail December 31, 2021 24,266 — 1,000 4,423 29,689 7,350 Other Various Various 18,849 — 3,066 7,227 29,142 13,118 Total $ 424,613 $ 9,892 $ 39,186 $ 75,761 $ 549,452 $ 162,332 (1) Amount in the "other payable" column relates to additional contingent consideration expected to be paid within 12 months. 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 Berkshire AGIS Winston Remedy Cash $ 45,441 $ — $ — $ — $ 5,024 $ 6,675 Other current assets 43,350 2,397 1,621 13,693 7,527 1,786 Fixed assets 544 9 9 20 1,185 151 Goodwill 84,619 40,019 27,059 8,715 74,441 33,255 Purchased customer 40,459 12,233 12,313 13,577 25,006 13,697 Non-compete 819 21 11 51 872 508 Other assets 135 — 504 — 27 1,354 Total assets 215,367 54,679 41,517 36,056 114,082 57,426 Other current ( 72,649 ) — ( 17 ) — ( 5,470 ) ( 5,233 ) Deferred income tax, net ( 5,057 ) — — — — ( 3,594 ) Other liabilities ( 13 ) — — — — — Total liabilities ( 77,719 ) — ( 17 ) — ( 5,470 ) ( 8,827 ) Net assets acquired $ 137,648 $ 54,679 $ 41,500 $ 36,056 $ 108,612 $ 48,599 (in thousands) Heacock CIA Rainmaker HARCO Other Total Cash $ — $ — $ — $ — $ 692 $ 57,832 Other current assets 738 32 — 737 5,060 76,941 Fixed assets 39 11 8 63 14 2,053 Goodwill 13,910 17,310 15,029 20,609 15,007 349,973 Purchased customer 5,800 4,781 5,838 8,183 11,735 153,622 Non-compete 31 11 12 32 150 2,518 Other assets 382 278 — 493 259 3,432 Total assets 20,900 22,423 20,887 30,117 32,917 646,371 Other current ( 297 ) ( 386 ) — ( 428 ) ( 3,775 ) ( 88,255 ) Deferred income tax, net — — — — — ( 8,651 ) Other liabilities — — — — — ( 13 ) Total liabilities ( 297 ) ( 386 ) — ( 428 ) ( 3,775 ) ( 96,919 ) Net assets acquired $ 20,603 $ 22,037 $ 20,887 $ 29,689 $ 29,142 $ 549,452 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 $ 350.0 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 $ 346.0 million , ($ 1.3 ) million , and $ 5.3 million , respectively. Of the total goodwill of $ 350.0 million, the amount currently deductible for income tax purposes is $ 179.1 million , $ 117.9 million is non-deductible related to the O'Leary and Remedy acquisitions and the remaining $ 53.0 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 December 31, 2021 included in the Consolidated Statement of Income for the year ended December 31, 2021 were $ 63.8 million . The income before income taxes, including the intercompany cost of capital charge, from the acquisitions completed through December 31, 2021 included in the Consolidated Statement of Income for the year ended December 31, 2021 was a loss of $ 10.6 million . If the acquisitions had occurred as of the beginning of the respective periods, the Company’s 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) Year Ended December 31, (in thousands, except per share data) 2021 2020 Total revenues $ 3,128,530 $ 2,751,167 Income before income taxes $ 779,533 $ 653,270 Net income $ 599,964 $ 502,942 Net income per share: Basic $ 2.13 $ 1.78 Diluted $ 2.12 $ 1.77 Weighted average number of shares outstanding: Basic 276,024 274,334 Diluted 277,414 275,867 Acquisitions in 2020 During the year ended December 31, 2020, the Company acquired the assets and assumed certain liabilities of 20 insurance intermediaries, all the stock of 1 F&I administrative services company and 4 book of business (customer accounts). Additionally, miscellaneous adjustments were recorded to the purchase price allocation of certain prior acquisitions completed within the last 12 months as permitted by ASC 805. Such adjustments are presented in the “Other” category within the following two tables. For the year ended December 31, 2020, several adjustments were made within the permitted measurement period that resulted in an increase in the aggregate purchase price of the affected acquisitions of $ 3.5 million , relating to the assumption of certain liabilities. The following table summarizes the purchase price allocation made as of the date of each acquisition for current year acquisitions and significant adjustments made during the measurement period for prior year acquisitions: (in thousands) Name Business Effective Cash Common Other Recorded Net assets Maximum Special Risk Insurance Managers National Programs January 1, 2020 $ 70,156 $ — $ — $ 9,859 $ 80,015 $ 14,650 Texas All Risk General Agency, Wholesale Brokerage January 1, 2020 10,511 — 159 310 10,980 1,150 The Colonial Group, Inc. et al Wholesale Brokerage March 1, 2020 29,037 — 527 7,577 37,141 10,150 RLA Insurance Intermediaries, Wholesale Brokerage March 1, 2020 42,496 — 786 11,687 54,969 22,500 Dealer Financial Services of N.C., Retail April 1, 2020 19,341 — 300 4,129 23,770 5,400 LP Insurance Services, LLC (LP) National Programs May 1, 2020 115,948 10,000 318 23,394 149,660 75,850 First Resource, Inc. (First) Retail July 1, 2020 10,700 — 450 3,776 14,926 5,800 Buiten & Associates, LLC (Buiten) Retail August 1, 2020 38,225 — 1,175 7,448 46,848 14,175 Amity Insurance, Inc. (Amity) Retail August 1, 2020 14,820 2,000 200 1,860 18,880 4,060 Frank E. Neal & Co., Inc. (Neal) Retail September 1, 2020 32,589 3,120 345 5,732 41,786 10,325 BrookStone Insurance Group, LLC Retail September 1, 2020 12,030 — — 1,058 13,088 1,878 VAS GenPar, LLC (VAS) Retail October 1, 2020 114,249 15,000 — 23,274 152,523 48,000 Bright & Associates, Inc. (Bright) Retail October 1, 2020 12,528 — 1,257 3,854 17,639 5,775 J.E. Brown & Associates Insurance Wholesale Brokerage October 1, 2020 33,331 — 1,030 5,947 40,308 10,425 CoverHound, Inc. and CyberPolicy, Retail November 1, 2020 27,595 — 600 — 28,195 — MAJ Companies, Ltd. (MAJ) Retail December 1, 2020 19,072 — 300 2,006 21,378 6,475 South & Western General Agency, Wholesale Brokerage December 1, 2020 69,673 — 1,193 7,294 78,160 18,000 Berry Insurance Group, Inc. (Berry) Retail December 31, 2020 35,326 — — 3,694 39,020 6,500 Other Various Various 14,888 — 490 8,498 23,876 12,337 Total $ 722,515 $ 30,120 $ 9,130 $ 131,397 $ 893,162 $ 273,450 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) Special Risk Texas Risk Colonial RLA Sterling LP First Buiten Amity Neal Cash $ — $ — $ — $ — $ — $ — $ — $ — $ — $ — Other current assets 2,477 446 1,344 — 612 3,162 302 2,595 653 2,337 Fixed assets 345 27 59 55 16 1,877 1 43 58 46 Goodwill 63,087 8,940 27,845 53,567 17,339 99,983 9,523 33,641 15,454 28,929 Purchased customer 14,286 3,222 9,205 12,309 5,962 44,801 5,095 11,323 5,614 13,225 Non-compete 136 25 43 481 21 31 21 91 21 31 Other assets — — — — — — — — — 274 Total assets 80,331 12,660 38,496 66,412 23,950 149,854 14,942 47,693 21,800 44,842 Other current liabilities ( 316 ) ( 1,680 ) ( 1,355 ) ( 11,443 ) ( 180 ) ( 10 ) ( 16 ) ( 845 ) ( 2,920 ) ( 3,056 ) Other liabilities — — — — — ( 184 ) — — — — Total liabilities ( 316 ) ( 1,680 ) ( 1,355 ) ( 11,443 ) ( 180 ) ( 194 ) ( 16 ) ( 845 ) ( 2,920 ) ( 3,056 ) Net assets acquired $ 80,015 $ 10,980 $ 37,141 $ 54,969 $ 23,770 $ 149,660 $ 14,926 $ 46,848 $ 18,880 $ 41,786 (in thousands) Brook Stone VAS Bright J.E. Brown Cover Hound MAJ South & Western Berry Other Total Cash $ — $ 27,673 $ — $ — $ — $ — $ — $ — $ — $ 27,673 Other current assets 527 5,486 402 — 375 413 — — 912 22,043 Fixed assets 22 138 23 32 6,441 — 149 30 25 9,387 Goodwill 8,585 100,826 12,218 31,476 19,524 13,003 63,128 29,702 11,325 648,095 Purchased customer 3,689 48,188 5,055 9,479 3,678 8,034 18,513 9,701 8,582 239,961 Non-compete 21 101 42 41 — 11 21 11 64 1,213 Other assets 290 — — — — — — — 3,088 3,652 Total assets acquired 13,134 182,412 17,740 41,028 30,018 21,461 81,811 39,444 23,996 952,024 Other current liabilities ( 46 ) ( 3,760 ) ( 101 ) ( 720 ) ( 1,823 ) ( 83 ) ( 3,651 ) ( 424 ) ( 120 ) ( 32,549 ) Other liabilities — ( 26,129 ) — — — — — — — ( 26,313 ) Total liabilities ( 46 ) ( 29,889 ) ( 101 ) ( 720 ) ( 1,823 ) ( 83 ) ( 3,651 ) ( 424 ) ( 120 ) ( 58,862 ) Net assets acquired $ 13,088 $ 152,523 $ 17,639 $ 40,308 $ 28,195 $ 21,378 $ 78,160 $ 39,020 $ 23,876 $ 893,162 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 $ 648.1 million , which is net of any opening balance sheet adjustments within the allowable measurement period, was allocated to the Retail, National Programs, Wholesale Brokerage and Services Segments in the amounts of $ 300.0 million , $ 163.1 million , $ 185.0 million and $ 0.1 million , respectively. Of the total goodwill of $ 648.1 million , the amount currently deductible for income tax purposes is $ 516.7 million and the remaining $ 131.4 million relates to the recorded earn-out payables and will not be deductible until it is earned and paid. For the acquisitions completed during 2020, the results of operations since the acquisition dates have been combined with those of the Company. The total revenues from the acquisitions completed through December 31, 2020 included in the Consolidated Statement of Income for the year ended December 31, 2020 were $ 93.9 million . The income before income taxes, including the intercompany cost of capital charge, from the acquisitions completed through December 31, 2020 included in the Consolidated Statement of Income for the year ended December 31, 2020 was $ 7.5 million . If the acquisitions had occurred as of the beginning of the respective periods, the Company’s 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) Year Ended December 31, (in thousands, except per share data) 2020 2019 Total revenues $ 2,714,314 $ 2,579,075 Income before income taxes $ 650,618 $ 576,355 Net income $ 500,900 $ 436,722 Net income per share: Basic $ 1.77 $ 1.55 Diluted $ 1.76 $ 1.54 Weighted average number of shares outstanding: Basic 274,334 272,471 Diluted 275,867 274,616 Acquisitions in 2019 During the year ended December 31, 2019, the Company acquired the assets and assumed certain liabilities of 22 insurance intermediaries, all the stock of 1 insurance intermediary and 4 book of business (customer accounts). Additionally, miscellaneous adjustments were recorded to the purchase price allocation of certain prior acquisitions completed within the last 12 months as permitted by ASC 805. Such adjustments are presented in the “Other” category within the following two tables. For the year ended December 31, 2019, several adjustments were made within the permitted measurement period that resulted in a decrease in the aggregate purchase price of the affected acquisitions of $ 4.1 million , relating to the assumption of certain liabilities. The following table summarizes the purchase price allocation made as of the date of each acquisition for current year acquisitions and significant adjustments made during the measurement period for prior year acquisitions: (in thousands) Name Business Effective Cash Common Other Recorded Net assets Maximum Smith Insurance Associates, Retail February 1, 2019 $ 20,129 $ — $ 0 $ 2,704 $ 22,833 $ 4,550 Donald P. Pipino Company, Retail February 1, 2019 16,420 — 135 9,821 26,376 12,996 AGA Enterprises, LLC d/b/a Cossio Retail March 1, 2019 13,990 — 10 696 14,696 2,000 Medval, LLC (Medval) Services March 1, 2019 29,106 — 100 1,684 30,890 2,500 United Development Systems, Retail May 1, 2019 18,987 — 388 3,268 22,643 8,625 Twinbrook Insurance Brokerage, Inc. Retail June 1, 2019 26,251 — 400 1,565 28,216 5,073 Innovative Risk Solutions, Inc. (IRS) Retail July 1, 2019 26,435 — 2,465 6,109 35,009 9,000 WBR Insurance Agency, LLC et al Retail August 1, 2019 10,667 — 203 2,197 13,067 4,575 West Ridge Insurance Agency, Inc. Retail August 1, 2019 13,030 — 470 768 14,268 6,730 CKP Insurance, LLC (CKP) Retail August 1, 2019 89,190 20,000 4,000 38,093 151,283 76,500 Poole Professional Ltd. Insurance Retail October 1, 2019 32,358 — 75 4,556 36,989 6,850 VerHagen Glendenning & Walker Retail October 1, 2019 23,032 — 1,498 2,385 26,915 8,170 Other Various Various 36,665 — 2,391 9,026 48,082 14,454 Total $ 356,260 $ 20,000 $ 12,135 $ 82,872 $ 471,267 $ 162,023 The following table summarizes the estimated fair values of the aggregate assets and liabilities acquired as of the date of each acquisition. (in thousands) Smith Pipino Cossio Medval United Twinbrook IRS WBR Yozell CKP Cash $ — $ — $ — $ 3,217 $ — $ — $ — $ — $ — $ — Other current assets 680 819 236 1,708 477 919 1,375 449 1,781 9,170 Fixed assets 39 112 29 50 20 85 11 10 12 193 Goodwill 16,042 16,765 10,010 19,108 15,111 18,935 24,938 9,096 8,904 110,495 Purchased customer 6,500 11,360 4,403 7,300 7,065 8,557 8,800 4,022 3,550 32,274 Non-compete 41 11 21 1 11 12 11 34 21 21 Other assets — 772 — 15 — — — — — — Total assets 23,302 29,839 14,699 31,399 22,684 28,508 35,135 13,611 14,268 152,153 Other current ( 469 ) ( 3,463 ) ( 3 ) ( 480 ) ( 41 ) ( 292 ) ( 126 ) ( 166 ) — ( 870 ) Deferred income — — — ( 29 ) — — — ( 378 ) — — Total liabilities ( 469 ) ( 3,463 ) ( 3 ) ( 509 ) ( 41 ) ( 292 ) ( 126 ) ( 544 ) — ( 870 ) Net assets $ 22,833 $ 26,376 $ 14,696 $ 30,890 $ 22,643 $ 28,216 $ 35,009 $ 13,067 $ 14,268 $ 151,283 (in thousands) Poole VGW Other Total Cash $ — $ — $ — $ 3,217 Other current assets 938 1,190 ( 6,786 ) 12,956 Fixed assets 4 20 ( 130 ) 455 Goodwill 28,233 16,595 34,314 328,546 Purchased customer 10,359 9,092 15,020 128,302 Non-compete 33 34 161 412 Other assets — — ( 732 ) 55 Total assets acquired 39,567 26,931 41,847 473,943 Other current liabilities ( 2,578 ) ( 16 ) 6,235 ( 2,269 ) Other liabilities — — — ( 407 ) Total liabilities ( 2,578 ) ( 16 ) 6,235 ( 2,676 ) Net assets acquired $ 36,989 $ 26,915 $ 48,082 $ 471,267 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 $ 328.5 million was allocated to the Retail, National Programs, Wholesale Brokerage and Services Segments in the amounts of $ 302.6 million , $ 0.1 million , $ 6.5 million and $ 19.3 million , respectively. Of the total goodwill of $ 328.5 million, $ 245.6 million is currently deductible for income tax purposes. The remaining $ 82.9 million relates to the recorded earn-out payables and will not be deductible until it is earned and paid. For the acquisitions completed during 2019, the results of operations since the acquisition dates have been combined with those of the Company. The total revenues from the acquisitions completed through December 31, 2019 included in the Consolidated Statement of Income for the year ended December 31, 2019 were $ 49.1 million . The income before income taxes, including the intercompany cost of capital charge, from the acquisitions completed through December 31, 2019 included in the Consolidated Statement of Income for the year ended December 31, 2019 was $ 3.4 million . If the acquisitions had occurred as of the beginning of the respective periods, the Company’s 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) Year Ended December 31, (in thousands, except per share data) 2019 Total revenues $ 2,447,401 Income before income taxes $ 545,182 Net income $ 412,974 Net income per share: Basic $ 1.47 Diluted $ 1.46 Weighted average number of shares outstanding: Basic 272,471 Diluted 274,616 As of December 31, 2021, the maximum future contingency payments related to all acquisitions totaled $ 484.8 million . ASC 805 is the authoritative guidance requiring an acquirer to recognize 100% of the fair values of acquired assets, including goodwill, and assumed liabilities (with only limited exceptions) upon initially obtaining control of an acquired entity. Additionally, the fair value of contingent consideration arrangements (such as earn-out purchase arrangements) at the acquisition date must be included in the purchase price consideration. As a result, the recorded purchase prices for acquisitions include an estimation of the fair value of liabilities associated with any potential earn-out provisions. Subsequent changes in these earn-out obligations will be recorded in the Consolidated Statement of Income when incurred. Potential earn-out obligations are typically based upon future earnings of the acquired entities, usually between one and three years. As of December 31, 2021, 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 years ended December 31, 2021, 2020 and 2019 were as follows: Year Ended December 31, (in thousands) 2021 2020 2019 Balance as of the beginning of the period $ 258,943 $ 161,513 $ 89,924 Additions to estimated acquisition earn-out payables from 75,761 131,397 82,872 Payments for estimated acquisition earn-out payables ( 83,581 ) ( 29,509 ) ( 9,917 ) Subtotal 251,123 263,401 162,879 Net change in earnings from estimated acquisition earn-out Change in fair value on estimated acquisition earn-out 34,209 ( 11,814 ) ( 7,298 ) Interest expense accretion 6,236 7,356 5,932 Net change in earnings from estimated acquisition earn- 40,445 ( 4,458 ) ( 1,366 ) Foreign currency translation adjustments during the year ( 521 ) — — Balance as of December 31, $ 291,047 $ 258,943 $ 161,513 Of the $ 291.0 million of estimated acquisition earn-out payables as of December 31, 2021, $ 78.4 million was recorded as current liabilities within the accounts payable caption in the Company's Consolidated Balance Sheets, and $ 212.6 million was recorded as non-current liabilities within the other liabilities caption in the Company's Consolidated Balance Sheets. Included within additions to estimated acquisition earn-out payables are any adjustments to opening balance sheet items before the first anniversary date of the acquisition and may therefore differ from previously reported amounts. Of the $ 258.9 million of estimated acquisition earn-out payables as of December 31, 2020, $ 79.2 million was recorded as accounts payable, and $ 179.7 million was recorded as other liabilities. Of the $ 161.5 million of estimated acquisition earn-out payables as of December 31, 2019, $ 17.9 million was recorded as accounts payable, and $ 143.6 million was recorded as other liabilities. |
Goodwill
Goodwill | 12 Months Ended |
Dec. 31, 2021 | |
Goodwill And Intangible Assets Disclosure [Abstract] | |
Goodwill | NOTE 4 Goodwill The changes in the carrying value of goodwill by reportable segment for the years ended December 31, are as follows: (in thousands) Retail National Wholesale Services Total Balance as of January 1, 2020 $ 2,351,291 $ 925,541 $ 298,101 $ 171,161 $ 3,746,094 Goodwill of acquired businesses 299,961 163,070 184,956 108 648,095 Goodwill disposed of relating to sales of businesses ( 782 ) — — — ( 782 ) Foreign currency translation adjustments during the year — 2,511 — — 2,511 Balance as of December 31, 2020 $ 2,650,470 $ 1,091,122 $ 483,057 $ 171,269 $ 4,395,918 Goodwill of acquired businesses 345,961 ( 1,337 ) 5,349 — 349,973 Goodwill disposed of relating to sales of businesses ( 3,050 ) — — — ( 3,050 ) Foreign currency translation adjustments during the year ( 6,135 ) 122 — — ( 6,013 ) Balance as of December 31, 2021 $ 2,987,246 $ 1,089,907 $ 488,406 $ 171,269 $ 4,736,828 |
Amortizable Intangible Assets
Amortizable Intangible Assets | 12 Months Ended |
Dec. 31, 2021 | |
Goodwill And Intangible Assets Disclosure [Abstract] | |
Amortizable Intangible Assets | NOTE 5 Amortizable Intangible Assets Amortizable intangible assets at December 31, 2021 and 2020 consisted of the following: December 31, 2021 December 31, 2020 (in thousands) Gross Accumulated Net Weighted (1) Gross Accumulated Net Weighted (1) Purchased customer accounts $ 2,311,605 $ ( 1,235,261 ) $ 1,076,344 14.9 $ 2,164,968 $ ( 1,118,316 ) $ 1,046,652 15.0 Non-compete agreements 37,587 ( 32,466 ) 5,121 4.5 35,093 ( 32,085 ) 3,008 4.6 Total $ 2,349,192 $ ( 1,267,727 ) $ 1,081,465 $ 2,200,061 $ ( 1,150,401 ) $ 1,049,660 (1) Weighted average life calculated as of the date of acquisition. Amortization expense for amortizable intangible assets for the years ending December 31, 2022, 2023, 2024, 2025 and 2026 is estimated to be $ 122.4 million , $ 115.5 million , $ 111.3 million , $ 108.9 million and $ 102.9 million , respectively. |
Investments
Investments | 12 Months Ended |
Dec. 31, 2021 | |
Investments Debt And Equity Securities [Abstract] | |
Investments | NOTE 6 I nvestments At December 31, 2021, the Company’s amortized cost and fair values of fixed maturity securities are summarized as follows: (in thousands) Cost Gross Gross Fair value U.S. Treasury securities, obligations of $ 30,232 $ 152 $ ( 363 ) $ 30,021 Corporate debt 8,259 108 ( 62 ) 8,305 Total $ 38,491 $ 260 $ ( 425 ) $ 38,326 At December 31, 2021, the Company held $ 30.0 million in fixed income securities composed of U.S Treasury securities, securities issued by U.S. Government agencies and municipalities, and $ 8.3 million issued by corporations with investment-grade ratings. Of the total, $ 7.4 million is classified as short-term investments on the Consolidated Balance Sheets as maturities are less than one year in duration. Additionally, the Company holds $ 5.5 million in short-term investments, which are related to time deposits held with various financial institutions. For securities in a loss position, the following table shows the investments’ gross unrealized loss and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position as of December 31, 2021: Less than 12 Months 12 Months or More Total (in thousands) Fair value Unrealized Fair value Unrealized Fair value Unrealized U.S. Treasury securities, obligations of U.S. $ 16,792 $ ( 322 ) $ 959 $ ( 41 ) $ 17,751 $ ( 363 ) Corporate debt 3,920 ( 62 ) — — 3,920 ( 62 ) Total $ 20,712 $ ( 384 ) $ 959 $ ( 41 ) $ 21,671 $ ( 425 ) The unrealized losses from corporate issuers were caused by interest rate increases. At December 31, 2021, the Company had 23 securities in an unrealized loss position. The corporate securities are highly rated securities with no indicators of potential impairment. Based upon the ability and intent of the Company to hold these investments until recovery of fair value, which may be maturity, the bonds were not considered to be other-than-temporarily impaired at December 31, 2021. At December 31, 2020, the Company’s amortized cost and fair values of fixed maturity securities are summarized as follows: (in thousands) Cost Gross Gross Fair value U.S. Treasury securities, obligations of $ 28,372 $ 464 $ ( 5 ) $ 28,831 Corporate debt 7,190 239 ( 6 ) 7,423 Total $ 35,562 $ 703 $ ( 11 ) $ 36,254 The following table shows the investments’ gross unrealized loss and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position as of December 31, 2020: Less than 12 Months 12 Months or More Total (in thousands) Fair value Unrealized Fair value Unrealized Fair value Unrealized U.S. Treasury securities, obligations of $ 1,995 $ ( 5 ) $ — $ — $ 1,995 $ ( 5 ) Corporate debt 808 ( 6 ) — — 808 ( 6 ) Total $ 2,803 $ ( 11 ) $ — $ — $ 2,803 $ ( 11 ) The unrealized losses in the Company’s investments in U.S. Treasury Securities and obligations of U.S. Government Agencies and bonds from corporate issuers were caused by interest rate increases. At December 31, 2020, the Company had 3 securities in an unrealized loss position. The contractual cash flows of the U.S. Treasury Securities and obligations of the U.S. Government agencies investments are either guaranteed by the U.S. Government or an agency of the U.S. Government. Accordingly, it is expected that the securities would not be settled at a price less than the amortized cost of the Company’s investment. The corporate securities are highly rated securities with no indicators of potential impairment. Based upon the ability and intent of the Company to hold these investments until recovery of fair value, which may be maturity, the bonds were not considered to be other-than-temporarily impaired at December 31, 2020. The amortized cost and estimated fair value of the fixed maturity securities at December 31, 2021 by contractual maturity are set forth below: (in thousands) Amortized cost Fair value Years to maturity: Due in one year or less $ 7,298 $ 7,356 Due after one year through five years 30,193 30,011 Due after five years through ten years 1,000 959 Total $ 38,491 $ 38,326 The amortized cost and estimated fair value of the fixed maturity securities at December 31, 2020 by contractual maturity are set forth below: (in thousands) Amortized cost Fair value Years to maturity: Due in one year or less $ 11,214 $ 11,283 Due after one year through five years 23,348 23,976 Due after five years through ten years 1,000 995 Total $ 35,562 $ 36,254 The expected maturities in the foregoing table may differ from the contractual maturities because certain borrowers have the right to call or prepay obligations with or without penalty. Proceeds from the sales and maturity of the Company’s investment in fixed maturity securities were $ 9.2 million . This along with maturing time deposits yielded total cash proceeds from the sale of investments of $ 10.8 million in the period of January 1, 2021 to December 31, 2021. These proceeds, along with other sources of cash were used to purchase an additional $ 12.4 million of fixed maturity securities and to fund certain general corporate purposes. The gains and losses realized on those sales for the period from January 1, 2021 to December 31, 2021 were insignificant. Proceeds from the sales and maturity of the Company’s investment in fixed maturity securities were $ 8.6 million for the year ended December 31, 2020. This along with maturing time deposits yielded total cash proceeds from the sale of investments of $ 11.0 million in the period of January 1, 2020 to December 31, 2020. These proceeds were used to purchase an additional $ 14.2 million of fixed maturity securities and to fund certain general corporate purposes. The gains and losses realized on those sales for the period from January 1, 2020 to December 31, 2020 were insignificant. Realized gains and losses are reported on the Consolidated Statement of Income, with the cost of securities sold determined on a specific identification basis. At December 31, 2021, investments with a fair value of approximately $ 4.1 million were on deposit with state insurance departments to satisfy regulatory requirements. |
Fixed Assets
Fixed Assets | 12 Months Ended |
Dec. 31, 2021 | |
Property Plant And Equipment [Abstract] | |
Fixed Assets | NOTE 7 Fi xed Assets Fixed assets at December 31 consisted of the following: (in thousands) 2021 2020 Furniture, fixtures, equipment and software $ 259,081 $ 259,524 Leasehold improvements 52,142 42,261 Construction in progress — 81,736 Land, buildings and improvements 97,200 8,428 Total cost 408,423 391,949 Less accumulated depreciation and amortization ( 196,390 ) ( 190,834 ) Total $ 212,033 $ 201,115 Depreciation expense for fixed assets amounted to $ 33.3 million in 2021, $ 26.3 million in 2020 and $ 23.4 million in 2019. Construction in progress primarily reflects expenditures related to the construction of the new headquarters in Daytona Beach, Florida which was placed into service in January 2021. |
Accrued Expenses and Other Liab
Accrued Expenses and Other Liabilities | 12 Months Ended |
Dec. 31, 2021 | |
Payables And Accruals [Abstract] | |
Accrued Expenses and Other Liabilities | NOTE 8 Accrued Expenses an d Other Liabilities Accrued expenses and other current liabilities at December 31 consisted of the following: (in thousands) 2021 2020 Accrued incentive compensation $ 216,721 $ 159,356 Accrued compensation and benefits 53,547 41,550 Lease liability (1) 43,441 43,542 Deferred revenue 67,450 53,956 Reserve for policy cancellations 29,213 31,081 Accrued interest 15,871 15,260 Accrued rent and vendor expenses 7,552 6,682 Other 22,364 20,310 Total $ 456,159 $ 371,737 The Lease liability is the current portion of the Operating lease liabilities as reflected in the Consolidated Balance Sheets as of December 31, 2021 and 2020. |
Long-Term Debt
Long-Term Debt | 12 Months Ended |
Dec. 31, 2021 | |
Debt Disclosure [Abstract] | |
Long-Term Debt | NOTE 9 Lon g-Term Debt Long-term debt at December 31, 2021 and 2020 consisted of the following: (in thousands) December 31, December 31, Current portion of long-term debt: Current portion of 5-year term loan facility expires 2026 $ 12,500 $ — Current portion of 5-year term loan facility expires 2022 — 40,000 Current portion of 5-year term loan credit agreement 2023 30,000 30,000 Total current portion of long-term debt 42,500 70,000 Long-term debt: Note agreements: 4.200 % Senior Notes, semi-annual interest payments, 2024 499,574 499,416 4.500 % Senior Notes, semi-annual interest payments, 2029 349,596 349,540 2.375 % Senior Note due 2031 , semi-annual interest payments, balloon due 2031 699,325 699,252 Total notes 1,548,495 1,548,208 Credit agreements: 5-year term loan facility, periodic interest and principal 1.750 %, expires October 27, 2026 234,375 — 5-year term loan facility, periodic interest and principal 1.750 %, expires June 28, 2022 — 250,000 5-year revolving loan facility, periodic interest payments, 1.500 %, plus commitment 0.225 %, expires October 27, 2026 — — 5-year revolving loan facility, periodic interest payments, 1.500 %, plus commitment 0.250 %, expires June 28, 2022 — — 5-year term loan facility, periodic interest and principal 1.750 %, expires December 21, 2023 210,000 240,000 Total credit agreements 444,375 490,000 Debt issuance costs (contra) ( 12,433 ) ( 12,302 ) Total long-term debt less unamortized discount and 1,980,437 2,025,906 Current portion of long-term debt 42,500 70,000 Total debt $ 2,022,937 $ 2,095,906 On October 27, 2021, the Company entered into an amended and restated credit agreement (the “Second Amended and Restated Credit Agreement”) with the lenders named therein, JPMorgan Chase Bank, N.A. as administrative agent, Bank of America, N.A., Truist Bank and BMO Harris Bank N.A. as co-syndication agents, and U.S. Bank National Association, Fifth Third Bank, National Association, Wells Fargo Bank, National Association, PNC Bank, National Association, Morgan Stanley Senior Funding, Inc. and Citizens Bank, N.A. as co-documentation agents. The Second Amended and Restated Credit Agreement amended and restated the credit agreement dated April 17, 2014, among certain of such parties, as amended by that certain amended and restated credit agreement dated June 28, 2017 (the “Original Credit Agreement”). The Second Amended and Restated Credit Agreement, among other certain terms, extended the maturity of the revolving credit facility of $ 800.0 million and unsecured term loans associated with the agreement of $ 250.0 million to October 27, 2026. At the time of the renewal, the Company added an additional $ 2.7 million in debt issuance costs related to the transaction. The Company carried forward $ 0.6 million of existing debt issuance costs related to the previous credit facility agreements while expensing $ 0.1 million in debt issuance costs due to certain lenders exiting the renewed facility agreement. As of December 31, 2021, there was an outstanding debt balance issued under the term loan of the Second Amended and Restated Credit Agreement of $ 246.9 million with no borrowings outstanding against the revolving credit facility. On June 28, 2017, the Company entered into an amended and restated credit agreement (the “Amended and Restated Credit Agreement”) with the lenders named therein, JPMorgan Chase Bank, N.A. as administrative agent and certain other banks as co-syndication agents and co-documentation agents. The Amended and Restated Credit Agreement amended and restated the credit agreement dated April 17, 2014, among such parties (the “Original Credit Agreement”). The Amended and Restated Credit Agreement extended the applicable maturity date of the existing revolving credit facility (the “Revolving Credit Facility”) of $ 800.0 million to June 28, 2022 and re-evidences unsecured term loans at $ 400.0 million while also extending the applicable maturity date to June 28, 2022. The quarterly term loan principal amortization schedule was reset. At the time of the execution of the Amended and Restated Credit Agreement, $ 67.5 million of principal from the original unsecured term loans was repaid using operating cash balances, and the Company added an additional $ 2.8 million in debt issuance costs related to the Revolving Credit Facility to the Consolidated Balance Sheets. The Company also expensed to the Consolidated Statements of Income $ 0.2 million of debt issuance costs related to the Original Credit Agreement due to certain lenders exiting before execution of the Amended and Restated Credit Agreement. The Company also carried forward $ 1.6 million on the Consolidated Balance Sheets the remaining unamortized portion of the Original Credit Agreement debt issuance costs, which will be amortized over the term of the Amended and Restated Credit Agreement. As of December 31, 2020, there was an outstanding debt balance issued under the term loan of the Amended and Restated Credit Agreement of $ 290.0 million with no borrowings outstanding against the Revolving Credit Facility. On September 18, 2014, the Company issued $ 500.0 million of 4.200 % unsecured Senior Notes due in 2024. The Senior Notes were given investment grade ratings of BBB-/Baa3 with a stable outlook. The notes are subject to certain covenant restrictions and regulations which are customary for credit rated obligations. At the time of funding, the proceeds were offered at a discount of the original note amount which also excluded an underwriting fee discount. The net proceeds received from the issuance were used to repay the outstanding balance of $ 475.0 million on the Revolving Credit Facility and for other general corporate purposes. As of December 31, 2021 and December 31, 2020, there was an outstanding debt balance of $ 500.0 million exclusive of the associated discount balance. On December 21, 2018, the Company entered into a term loan credit agreement (the “Term Loan Credit Agreement”) with the lenders named therein, Wells Fargo Bank, National Association, as administrative agent, and certain other banks as co-syndication agents and as joint lead arrangers and joint bookrunners. The Term Loan Credit Agreement provides for an unsecured term loan in the initial amount of $ 300.0 million , which may, subject to lenders’ discretion, potentially be increased up to an aggregate amount of $ 450.0 million (the “Term Loan”). The Term Loan is repayable over the five-year term from the effective date of the Term Loan Credit Agreement, which was December 21, 2018. Based on the Company’s net debt leverage ratio or a non-credit enhanced senior unsecured long-term debt rating as determined by Moody’s Investor Service and Standard & Poor’s Rating Service, the rates of interest charged on the term loan are 1.000 % to 1.750 % , above the adjusted 1-Month LIBOR rate. On December 21, 2018, the Company borrowed $ 300.0 million under the Term Loan Credit Agreement and used $ 250.0 million of the proceeds to reduce indebtedness under the Revolving Credit Facility. As of December 31, 2021, there was an outstanding debt balance issued under the Term Loan of $ 240.0 million . As of December 31, 2020, there was an outstanding debt balance issued under the Term Loan of $ 270.0 million . On March 11, 2019, the Company completed the issuance of $ 350.0 million aggregate principal amount of the Company's 4.500 % Senior Notes due 2029. The Senior Notes were given investment grade ratings of BBB-/Baa3 with a stable outlook. The notes are subject to certain covenant restrictions, which are customary for credit rated obligations. At the time of funding, the proceeds were offered at a discount of the original note amount, which also excluded an underwriting fee discount. The net proceeds received from the issuance were used to repay a portion of the outstanding balance of $ 350.0 million on the Revolving Credit Facility, utilized in connection with the financing related to our acquisition of Hays and for other general corporate purposes. As of December 31, 2021, and December 31, 2020 there was an outstanding debt balance of $ 350.0 million exclusive of the associated discount balance. On September 24, 2020, the Company completed the issuance of $ 700.0 million aggregate principal amount of the Company's 2.375 % Senior Notes due 2031. The Senior Notes were given investment grade ratings of BBB- stable outlook and Baa3 positive outlook. The notes are subject to certain covenant restrictions, which are customary for credit rated obligations. At the time of funding, the proceeds were offered at a discount of the original note amount, which also excluded an underwriting fee discount. The net proceeds received from the issuance were used to repay a portion of the outstanding balance of $ 200.0 million on the Revolving Credit Facility, utilized in connection with the financing related to the acquisitions of LP Insurance Services, LLP and CKP Insurance, LLC and for other general corporate purposes. As of December 31, 2021 and December 31, 2020, there was an outstanding debt balance of $ 700.0 million exclusive of the associated discount balance. The Second Amended and Restated Credit Agreement and Term Loan Credit Agreement require the Company to maintain certain financial ratios and comply with certain other covenants. The Company was in compliance with all such covenants as of December 31, 2021 and December 31, 2020. The 30-day Adjusted LIBOR Rate for the term loan of the Amended and Restated Credit Agreement and Term Loan Credit Agreement as of December 31, 2021 was 0.125 % . Interest paid in 2021, 2020 and 2019 was $ 61.5 million , $ 52.4 million , and $ 58.3 million , respectively. At December 31, 2021, maturities of long-term debt were $ 42.5 million in 2022, $ 225.6 million in 2023, $ 525.0 million in 2024, $ 25.0 million in 2025, $ 168.8 million in 2026, $ 350.0 million in 2029 and $ 700.0 million in 2031. |
Income Taxes
Income Taxes | 12 Months Ended |
Dec. 31, 2021 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | NOTE 10 I ncome Taxes Significant components of the provision for income taxes for the years ended December 31 are as follows: (in thousands) 2021 2020 2019 Current: Federal $ 106,763 $ 93,620 $ 85,507 State 32,635 34,123 28,905 Foreign 1,831 325 620 Total current provision 141,229 128,068 115,032 Deferred: Federal 27,963 11,655 14,994 State 4,954 4,119 ( 2,587 ) Foreign 1,573 ( 226 ) ( 24 ) Total deferred provision 34,490 15,548 12,383 Total tax provision $ 175,719 $ 143,616 $ 127,415 A reconciliation of the differences between the effective tax rate and the federal statutory tax rate for the years ended December 31 is as follows: 2021 2020 2019 Federal statutory tax rate 21.0 % 21.0 % 21.0 % State income taxes, net of federal income tax benefit 4.7 5.3 3.8 Non-deductible employee stock purchase plan expense 0.2 0.3 0.3 Non-deductible meals and entertainment 0.0 0.1 0.3 Non-deductible officers’ compensation 0.4 0.3 0.2 Stock Vesting under ASU 2016-19 ( 3.6 ) ( 3.5 ) ( 1.1 ) Other, net 0.3 ( 0.5 ) ( 0.3 ) Effective tax rate 23.0 % 23.0 % 24.2 % Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the corresponding amounts used for income tax reporting purposes. Significant components of the Company’s net deferred tax liabilities as of December 31 are as follows: (in thousands) 2021 2020 Non-current deferred tax liabilities: Intangible assets $ 440,238 $ 400,335 Fixed assets 20,004 11,740 ASC 842 ROU Asset 47,663 46,730 Impact of adoption of ASC 606 revenue recognition 15,216 19,928 Net unrealized holding (loss)/gain on available-for-sale ( 41 ) 176 Total non-current deferred tax liabilities 523,080 478,909 Non-current deferred tax assets: Deferred compensation 66,354 59,897 Accruals and reserves 15,708 19,497 ASC 842 lease liabilities 53,343 53,150 Net operating loss carryforwards and 163(j) disallowed 1,910 3,168 Valuation allowance for deferred tax assets ( 1,029 ) ( 1,025 ) Total non-current deferred tax assets 136,286 134,687 Net non-current deferred tax liability $ 386,794 $ 344,222 Income taxes paid in 2021, 2020 and 2019 were $ 147.5 million , $ 132.9 million and $ 110.0 million , respectively. At December 31, 2021, the Company had no net operating loss carryforwards for federal purposes and $ 34.5 million net operating loss carryforwards for state income tax reporting purposes, portions of which expire in the years 2022 through indefinite. The state carryforward amount is derived from the operating results of certain subsidiaries. As of December 31, 2021, the Company had a net operating loss carryforward in Canada of $ 1.8 million. A reconciliation of the beginning and ending amount of unrecognized tax benefits is as follows: (in thousands) 2021 2020 2019 Unrecognized tax benefits balance at January 1 $ 1,267 $ 1,127 $ 1,639 Gross increases for tax positions of prior years 270 848 778 Gross decreases for tax positions of prior years ( 446 ) ( 708 ) ( 791 ) Settlements ( 174 ) — ( 499 ) Unrecognized tax benefits balance at December 31 $ 917 $ 1,267 $ 1,127 The Company recognizes interest and penalties related to uncertain tax positions in income tax expense. As of December 31, 2021, 2020 and 2019 the Company had $ 0.3 million , $ 0.3 million and $ 0.2 million of accrued interest and penalties related to uncertain tax positions, respectively. The total amount of unrecognized tax benefits that would affect the Company’s effective tax rate if recognized was $ 0.9 million as of December 31, 2021, $ 1.3 million as of December 31, 2020 and $ 1.1 million as of December 31, 2019. The Company does not expect its unrecognized tax benefits to change significantly over the next 12 months. The Company is subject to taxation in the United States and various state jurisdictions. The Company is also subject to taxation in the United Kingdom, Ireland and Canada. In the United States, federal returns for fiscal years 2018 through 2021 remain open and subject to examination by the Internal Revenue Service. The Company files and remits state income taxes in various states where the Company has determined it is required to file state income taxes. The Company’s filings with those states remain open for audit for the fiscal years 2017 through 2021. In the United Kingdom, the Company’s filings remain open for audit for the fiscal years 2020 through 2021. In Canada, the Company’s filings remain open for audit for the fiscal years 2016 through 2021. In Ireland, the Company’s filings remain open for audit for the fiscal years 2017 through 2021. The Company also operates in Bermuda and the Cayman Islands. The Company is not subject to any income taxes in these countries. During 2019, the Company settled the previously disclosed State of Colorado income tax audit for the fiscal years 2013-2016, the State of Kansas income tax audit for the fiscal years 2014-2016, and the State of New York income tax audit for the fiscal years 2015-2017. During 2021, the Company settled the previously disclosed State of Wisconsin income tax audit for the fiscal years 2015-2018, the State of Illinois income tax audit for the fiscal years 2015-2017, and the State of California income tax audit for the fiscal years 2015-2017. There were no material adjustments as a result of the finalization of these audits. The Company is currently under audit in the State of Massachusetts for the fiscal years 2015 through 2017. A subsidiary of the Company is currently under audit in the State of Wisconsin for the fiscal years 2017-2020 and with the Internal Revenue Service for the fiscal years 2017-2018. In general, it is our practice and intention to reinvest the earnings of our non-U.S. subsidiaries in those operations. The Company has determined it is not practical to determine the unrecognized deferred tax liabilities on the undistributed earnings from the Company’s international subsidiaries as such earnings are considered to be indefinitely reinvested. |
Employee Savings Plan
Employee Savings Plan | 12 Months Ended |
Dec. 31, 2021 | |
Employee Savings Plan [Abstract] | |
Employee Savings Plan | NOTE 11 Employ ee Savings Plan The Company has an Employee Savings Plan (401(k)) in which substantially all employees with more than 30 days of service are eligible to participate. Under this plan, the Company makes matching contributions of up to 4.0 % of each participant’s annual compensation. The Company’s contribution expense to the plan totaled $ 35.6 million in 2021 and $ 31.2 million in 2020 . |
Stock Based Compensation
Stock Based Compensation | 12 Months Ended |
Dec. 31, 2021 | |
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract] | |
Stock Based Compensation | NOTE 12 Stock-Ba sed Compensation Performance Stock Plan In 1996, the Company adopted and the shareholders approved a performance stock plan, under which until the suspension of the plan in 2010, up to 28,800,000 Performance Stock Plan (“PSP”) shares could be granted to key employees contingent on the employees’ future years of service with the Company and other performance-based criteria established by the Compensation Committee of the Company’s board of directors. Before participants may take full title to Performance Stock, two vesting conditions must be met. Of the grants currently outstanding, specified portions satisfied the first condition for vesting based upon 20 % incremental increases in the 20-trading-day average stock price of Brown & Brown’s common stock from the price on the last business day before date of grant. Performance Stock that has satisfied the first vesting condition is considered “awarded shares.” Awarded shares are included as issued and outstanding common stock shares and are included in the calculation of basic and diluted net income per share. Dividends are paid on awarded shares and participants may exercise voting privileges on such shares. Awarded shares satisfy the second condition for vesting on the earlier of a participant’s: (i) 15 years of continuous employment with Brown & Brown from the date shares are granted to the participants (or, in the case of the July 2009 grant to Powell Brown, 20 years ), (ii) attainment of age 64 (on a prorated basis corresponding to the number of years since the date of grant), or (iii) death or disability. On April 28, 2010, the PSP was suspended and any remaining authorized, but unissued shares, as well as any shares forfeited in the future, were reserved for issuance under the 2010 Stock Incentive Plan (the “2010 SIP”). At December 31, 2021, 10,192,982 shares had been granted, net of forfeitures, under the PSP. As of December 31, 2021, 839,842 shares had met the first condition of vesting and had been awarded, and 9,353,140 shares had satisfied both conditions of vesting and had been distributed to participants. Of the shares that have not vested as of December 31, 2021, the initial stock prices ranged from $ 8.30 to $ 10.31 . The Company uses a path-dependent lattice model to estimate the fair value of PSP grants on the grant date. A summary of PSP activity for the years ended December 31, 2021, 2020 and 2019 is as follows: Weighted- Granted Awarded Shares not Outstanding at January 1, 2019 $ 5.03 1,196,092 1,196,092 — Granted $ — — — — Awarded $ — — — — Vested $ 5.29 ( 115,040 ) ( 115,040 ) — Forfeited $ 4.74 ( 29,760 ) ( 29,760 ) — Outstanding at December 31, 2019 $ 5.00 1,051,292 1,051,292 — Granted $ — — — — Awarded $ — — — — Vested $ 6.06 ( 119,072 ) ( 119,072 ) — Forfeited $ 5.03 ( 22,392 ) ( 22,392 ) — Outstanding at December 31, 2020 $ 4.86 909,828 909,828 — Granted $ — — — — Awarded $ — — — — Vested $ 4.73 ( 45,736 ) ( 45,736 ) — Forfeited $ 5.50 ( 24,250 ) ( 24,250 ) — Outstanding at December 31, 2021 $ 4.87 839,842 839,842 — The total fair value of PSP grants that vested during each of the years ended December 31, 2021, 2020 and 2019 was $ 2.3 million , $ 5.0 million and $ 3.5 million , respectively. Stock Incentive Plans On April 28, 2010, the shareholders of the Company approved the 2010 Stock Incentive Plan (“2010 SIP”), which was suspended May 1, 2019. On May 1, 2019, the shareholders of the Company approved the 2019 Stock Incentive Plan (“2019 SIP”) that provides for the granting of restricted stock, restricted stock units, stock options, stock appreciation rights and other stock-based awards to employees and directors contingent on performance-based and/or time-based criteria established by the Compensation Committee of the Company’s board of directors. In addition, the 2019 SIP provides for a limited delegation of authority of the Company’s chief executive officer to grant awards to individuals who are not subject to Section 16 of the Securities Exchange Act of 1934. The principal purpose of the 2019 SIP is to attract, incentivize and retain key employees by offering those persons an opportunity to acquire or increase a direct proprietary interest in the Company’s operations and future success. The number of shares of stock reserved for issuance under the 2019 SIP is 2,283,475 shares, plus any shares that are authorized for issuance under the 2010 SIP (described below), and not already subject to grants under the 2010 SIP, and that were outstanding as of May 1, 2019, the date of suspension of the 2010 SIP, together with PSP shares, 2010 SIP shares and 2019 SIP shares forfeited after that date. As of May 1, 2019, 6,957,897 shares were available for issuance under the 2010 SIP, which were then transferred to the 2019 SIP. The Company has granted restricted share awards (including both restricted stock and restricted stock units) to our employees in the form of time-based grants and performance-based grants under the 2010 SIP and 2019 SIP. To date, a substantial majority of restricted share grants to employees under these plans vest in 5 to 10 years . The performance-based grants are subject to the achievement of certain performance criteria by grantees, which may include growth in a defined book of business, Organic Revenue growth and operating profit growth of a profit center, Organic Revenue growth of the Company and consolidated diluted net income per share growth at certain levels of the Company. The performance measurement period ranges from 3 to 5 years . Beginning in 2016, certain performance-based grants have a payout range between 0 % to 200 % depending on the achievement against the stated performance target. Prior to 2016, the majority of the grants had a binary performance measurement criteria that only allowed for 0 % or 100 % payout. Non-employee members of the board of directors received shares annually issued pursuant to the 2010 SIP and 2019 SIP as part of their annual compensation. A total of 27,885 shares were issued in April 2019, 16,490 shares were issued in May2020 and 16,857 shares were issued in May 2021. The Company uses the closing stock price on the day before the grant date to determine the fair value of grants under the 2010 SIP and 2019 SIP and then applies an estimated forfeiture factor to estimate the annual expense. Additionally, the Company uses the path-dependent lattice model to estimate the fair value of grants with PSP-type vesting conditions as of the grant date. SIP shares that satisfied the first vesting condition for PSP-type grants or the established performance criteria are considered awarded shares. Awarded shares are included as issued and outstanding common stock shares and are included in the calculation of basic and diluted net income per share. A summary of 2010 SIP and 2019 SIP activity for the years ended December 31, 2021, 2020 and 2019 is as follows: Weighted- Granted Awarded Shares not Outstanding at January 1, 2019 $ 16.69 11,102,375 6,595,319 4,507,056 Granted $ 28.53 1,812,047 797,778 1,014,269 (1) Awarded $ 17.26 299,339 1,954,983 ( 1,655,644 ) Vested $ 14.29 ( 1,068,211 ) ( 1,068,211 ) — Forfeited $ 19.09 ( 503,632 ) ( 209,293 ) ( 294,339 ) Outstanding at December 31, 2019 $ 18.10 11,641,918 8,070,576 3,571,342 Granted $ 46.58 970,997 148,015 822,982 (2) Awarded $ 19.71 497,082 1,880,512 ( 1,383,430 ) Vested $ 15.97 ( 3,059,619 ) ( 3,059,619 ) — Forfeited $ 20.75 ( 356,041 ) ( 119,637 ) ( 236,404 ) Outstanding at December 31, 2020 $ 19.89 9,694,337 6,919,847 2,774,490 Granted $ 46.05 1,143,094 204,826 938,268 (3) Awarded $ 25.80 310,147 1,272,554 ( 962,407 ) Vested $ 15.73 ( 3,223,964 ) ( 3,223,964 ) — Forfeited $ 30.54 ( 315,168 ) ( 147,702 ) ( 167,466 ) Outstanding at December 31, 2021 $ 21.59 7,608,446 5,025,561 2,582,885 (1) Of the 1,014,269 performance-based shares granted in 2019, the payout for 501,384 shares may be increased up to 200 % of the target or decreased to zero , subject to the level of performance attained. The amount reflected in the table includes all time-based share grants at a target payout of 100 %. (2) Of the 822,982 performance-based shares granted in 2020, the payout for 365,606 shares may be increased up to 200 % of the target or decreased to zero , 20,611 shares may be increased up to 120 % of the target or decreased to zero , 15,850 shares may be increased up to 150 % of the target or decreased to zero and 56,226 shares may be increased up to 150 % or decreased to 50 % of target subject to the level of performance attained. The amount reflected in the table includes all time-based share grants at a target payout of 100 %. (3) Of the 938,268 performance-based shares granted in 2021, the payout for 486,679 shares may be increased up to 200 % of the target or decreased to zero , 21,651 shares may be increased up to 120 % of the target or decreased to zero and 3,886 shares may be increased up to 150 % or decreased to 50 % of target subject to the level of performance attained. The amount reflected in the table includes all time-based share grants at a target payout of 100 %. The following table sets forth information as of December 31, 2021, 2020 and 2019, with respect to the number of time-based restricted shares granted and awarded, the number of performance-based restricted shares granted, and the number of performance-based restricted shares awarded under our Performance Stock Plan and 2010 and 2019 Stock Incentive Plans: Year Time-based restricted Performance-based Performance-based 2021 204,826 938,268 (1) 1,272,554 2020 148,015 822,982 (2) 1,880,512 2019 797,778 1,014,269 (3) 1,954,983 (1) Of the 938,268 performance-based shares granted in 2021, the payout for 486,679 shares may be increased up to 200 % of the target or decreased to zero , 21,651 shares may be increased up to 120 % of the target or decreased to zero and 3,886 shares may be increased up to 150 % or decreased to 50 % of target subject to the level of performance attained. The amount reflected in the table includes all time-based share grants at a target payout of 100 %. (2) Of the 822,982 performance-based shares granted in 2020, the payout for 365,606 shares may be increased up to 200 % of the target or decreased to zero , 20,611 shares may be increased up to 120 % of the target or decreased to zero , 15,850 shares may be increased up to 150 % of the target or decreased to zero and 56,226 shares may be increased up to 150 % or decreased to 50 % of target subject to the level of performance attained. The amount reflected in the table includes all time-based share grants at a target payout of 100 %. (3) Of the 1,014,269 performance-based shares granted in 2019, the payout for 501,384 shares may be increased up to 200 % of the target or decreased to zero , subject to the level of performance attained. The amount reflected in the table includes all time-based share grants at a target payout of 100 %. At December 31, 2021, 7,569,607 shares were available for future grants under the 2019 SIP. This amount is calculated assuming the maximum payout for all grants. Employee Stock Purchase Plan The Company has a shareholder-approved Employee Stock Purchase Plan (“ESPP”) with a total of 34,000,000 authorized shares of which 4,527,511 were available for future subscriptions as of December 31, 2021 . Employees of the Company who regularly work 20 hours or more per week are generally eligible to participate in the ESPP. Participants, through payroll deductions, may allot up to 10 % of their compensation towards the purchase of a maximum of $ 25,000 worth of Company stock between August 1 st of each year and the following July 31 st (the “Subscription Period”) at a cost of 85 % of the lower of the stock price as of the beginning or end of the Subscription Period. The Company estimates the fair value of an ESPP share option as of the beginning of the Subscription Period as the sum of: (i) 15 % of the quoted market price of the Company’s stock on the day prior to the beginning of the Subscription Period, and (ii) 85 % of the value of a one-year stock option on the Company stock using the Black-Scholes option-pricing model. The estimated fair value of an ESPP share option as of the Subscription Period beginning in August 2021 was $ 11.60 . The fair values of an ESPP share option as of the Subscription Periods beginning in August 2020 and 2019, were $ 12.43 and $ 7.46 , respectively. For the ESPP plan years ended July 31, 2021, 2020 and 2019, the Company issued 850,956 , 962,131 and 976,303 shares of common stock, respectively. These shares were issued at an aggregate purchase price of $ 32.9 million , or $ 38.70 per share, in 2021, $ 29.3 million , or $ 30.51 per share, in 2020 and $ 24.0 million , or $ 24.63 per share, in 2019. For the five months ended December 31, 2021, 2020 and 2019 (portions of the 2021-2022, 2020-2021 and 2019-2020 plan years), 354,911 , 381,371 and 419,446 shares of common stock (from authorized but unissued shares), respectively, were subscribed to by ESPP participants for proceeds of approximately $ 16.4 million , $ 14.8 million and $ 12.8 million , respectively. Summary of Non-Cash Stock-Based Compensation Expense The non-cash stock-based compensation expense for the years ended December 31 is as follows: (in thousands) 2021 2020 2019 Stock incentive plan $ 50,664 $ 50,198 $ 39,626 Employee stock purchase plan 9,953 8,789 6,504 Performance stock plan 401 762 864 Total $ 61,018 $ 59,749 $ 46,994 Summary of Unamortized Compensation Expense As of December 31, 2021, the Company estimates there to be $ 135.1 million of unamortized compensation expense related to all non-vested stock-based compensation arrangements granted under the Company’s stock-based compensation plans, based upon current projections of grant measurement against performance criteria. That expense is expected to be recognized over a weighted average period of 3.36 years. |
Supplemental Disclosures of Cas
Supplemental Disclosures of Cash Flow Information and Non-Cash Financing and Investing Activities | 12 Months Ended |
Dec. 31, 2021 | |
Supplemental Cash Flow Elements [Abstract] | |
Supplemental Disclosures of Cash Flow Information and Non-Cash Financing and Investing Activities | NOTE 13 Supplemental Disclosures of Cash Flow Inform ation and Non-Cash Financing and Investing Activities Throughout 2020, the Company deferred $ 31.1 million in employer-only payroll tax payments as allowed under the Coronavirus Aid, Relief, and Economic Security Act (the “CARES” Act), which was signed into law on March 27, 2020. During 2021, there were no additional deferrals under the CARES Act. The Company paid the first installment of $ 15.6 million in December 2021. The remaining balance of approximately $ 15.6 million of deferred employer payroll tax payments related to the CARES Act is expected to be paid in December 2022. During the second quarter of 2021, the Company received an $ 8.1 million reimbursement for capitalizable costs of public infrastructure improvements related to the construction of the Company's headquarters in accordance with an economic development grant agreement between the Company and the City of Daytona Beach and Volusia County. The reimbursement has been reflected as a reduction to the additions to fixed asset line item on the Consolidated Statements of Cash Flows for the year ended December 31, 2021. The Company’s cash paid during the period for interest and income taxes are summarized as follows: Year Ended December 31, (in thousands) 2021 2020 2019 Cash paid during the period for: Interest $ 61,531 $ 52,378 $ 58,290 Income taxes, net of refunds $ 146,932 $ 131,596 $ 109,766 The Company’s significant non-cash investing and financing activities are summarized as follows: Year Ended December 31, (in thousands) 2021 2020 2019 Other payables issued for agency acquisitions and purchased customer accounts $ 15,072 $ 9,130 $ 12,135 Estimated acquisition earn-out payables and related charges $ 75,761 $ 131,397 $ 82,872 Contingent payable issued for agency acquisition $ 24,114 $ — $ — Common stock issued for agency acquisition $ 9,892 $ — $ — Notes payable assumed for agency acquisition $ 1,355 $ — $ — Notes received on the sale of fixed assets and customer accounts $ — $ — $ 9,903 Our Restricted Cash balance is composed of funds held in separate premium trust accounts as required by state law or, in some cases, per agreement with our carrier partners. The following is a reconciliation of cash and cash equivalents inclusive of restricted cash as of December 31, 2021, 2020 and 2019. Balance as of December 31, (in thousands) 2021 2020 2019 Table to reconcile cash and cash equivalents inclusive of Cash and cash equivalents $ 887,009 $ 817,398 $ 542,174 Restricted cash 583,247 454,517 420,801 Total cash and cash equivalents inclusive of restricted $ 1,470,256 $ 1,271,915 $ 962,975 |
Commitments and Contingencies
Commitments and Contingencies | 12 Months Ended |
Dec. 31, 2021 | |
Commitments And Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | NOTE 14 Commitment s and Contingencies Legal Proceedings The Company records losses for claims in excess of the limits of, or outside the coverage of, applicable insurance at the time and to the extent they are probable and estimable. In accordance with ASC Topic 450- Contingencies , the Company accrues anticipated costs of settlement, damages, losses for liability claims and, under certain conditions, costs of defense, based upon historical experience or to the extent specific losses are probable and estimable. Otherwise, the Company expenses these costs as incurred. If the best estimate of a probable loss is a range rather than a specific amount, the Company accrues the amount at the lower end of the range. The Company’s accruals for legal matters that were probable and estimable were not material at December 31, 2021 and 2020. We continue to assess certain litigation and claims to determine the amounts, if any, that management believes will be paid as a result of such claims and litigation and, therefore, additional losses may be accrued and paid in the future, which could adversely impact the Company’s operating results, cash flows and overall liquidity. The Company maintains third-party insurance policies to provide coverage for certain legal claims, in an effort to mitigate its overall exposure to unanticipated claims or adverse decisions. However, as (i) one or more of the Company’s insurance carriers could take the position that portions of these claims are not covered by the Company’s insurance, (ii) to the extent that payments are made to resolve claims and lawsuits, applicable insurance policy limits are eroded and (iii) the claims and lawsuits relating to these matters are continuing to develop, it is possible that future results of operations or cash flows for any particular quarterly or annual period could be materially affected by unfavorable resolutions of these matters. Based upon the AM Best Company ratings of these third-party insurers, management does not believe there is a substantial risk of an insurer’s material non-performance related to any current insured claims. On the basis of current information, the availability of insurance and legal advice, in management’s opinion, the Company is not currently involved in any legal proceedings which, individually or in the aggregate, would have a material adverse effect on its financial condition, operations and/or cash flows. |
Leases
Leases | 12 Months Ended |
Dec. 31, 2021 | |
Leases [Abstract] | |
Leases | NOTE 15 Leases Substantially all of the Company's leases are classified as operating leases and primarily represent real estate leases for office space used to conduct the Company's business that expire on various dates through 2041 . Leases generally contain renewal options and escalation clauses based upon increases in the lessors’ operating expenses and other charges. The Company anticipates that most of these leases will be renewed or replaced upon expiration. The Company assesses at inception of a contract if it contains a lease. This assessment is based on: (i) whether the contract involves the use of a distinct identified asset, (ii) whether the Company obtains the right to substantially all the economic benefit from the use of the asset throughout the period, and (iii) whether the Company has the right to direct the use of the asset. The right-of-use asset is initially measured at cost, which is primarily composed of the initial lease liability, plus any initial direct costs incurred, less any lease incentives received. The lease liability is initially measured at the present value of the minimum lease payments through the term of the lease. Minimum lease payments are discounted to present value using the incremental borrowing rate at the lease commencement date, which approximates the rate of interest the Company expects to be paid on a secured borrowing in an amount equal to the lease payments for the underlying asset under similar terms and economic conditions. The Company elected not to recognize right-of-use assets and lease liabilities for short-term leases that have a total term of 12 months or less. The effect of short-term leases on the Company’s right-of-use asset and lease liability would not be significant. The balances and classification of operating lease right-of-use assets and operating lease liabilities within the Consolidated Balance Sheets as of December 31, 2021 and 2020 is as follows: (in thousands) December 31, 2021 December 31, 2020 Balance Sheet Assets: Operating lease right-of-use assets $ 197,035 $ 186,998 Total assets Operating lease assets 197,035 186,998 Liabilities: Current operating lease liabilities Accrued expenses and other liabilities 43,441 43,542 Non-current operating lease liabilities Operating lease liabilities 179,976 172,935 Total liabilities $ 223,417 $ 216,477 As of December 31, 2021, the Company has entered into future lease agreements expected to commence in 2022 consisting of undiscounted lease liabilities of $ 18.8 million. Variable lease cost represents lease payments that are based on an index or similar rate. They are initially measured using the index or rate in effect at lease commencement and are based on the minimum payments stated in the lease. Additional payments based on the change in an index or rate, or payments based on a change in the Company's portion of the operating expenses, including real estate taxes and insurance, are recorded as a period expense when incurred. Lease expense for operating leases consists of the lease payments, inclusive of lease incentives, plus any initial direct costs, and is recognized on a straight-line basis over the lease term. Included in lease expense are any variable lease payments incurred in the period that were not included in the initial lease liability. The components of lease cost for operating leases for the 12 months ended December 31, 2021 and 2020 were: (in thousands) For the year For the year Operating leases: Lease cost $ 52,751 $ 53,821 Variable lease cost 4,316 3,739 Short term lease cost 1,165 468 Operating lease cost 58,232 58,028 Sublease income ( 1,661 ) ( 1,798 ) Total lease cost net $ 56,571 $ 56,230 The weighted average remaining lease term and the weighted average discount rate for operating leases as of December 31, 2021 were: Weighted-average remaining lease term 6.47 Weighted-average discount rate 2.72 Maturities of the operating lease liabilities by fiscal year at December 31, 2021 for the Company's operating leases are as follows: (in thousands) Operating Leases 2022 $ 48,743 2023 44,794 2024 37,996 2025 31,587 2026 22,511 Thereafter 56,416 Total undiscounted lease payments 242,047 Less: Imputed interest 18,630 Present value of future lease payments $ 223,417 Supplemental cash flow information for operating leases: (in thousands) For the year For the year Cash paid for amounts included in measurement of liabilities Operating cash flows from operating leases $ 56,034 $ 54,946 Right-of-use assets obtained in exchange for new operating $ 53,978 $ 45,750 |
Segment Information
Segment Information | 12 Months Ended |
Dec. 31, 2021 | |
Segment Reporting [Abstract] | |
Segment Information | NOTE 16 Segme nt Information Brown & Brown’s business is divided into four reportable segments: (i) the Retail segment, which provides a broad range of insurance products and services to commercial, public and quasi-public entities, and to professional and individual customers, and non-insurance risk-mitigating products through our F&I businesses, (ii) the National Programs segment, which acts as an MGA, provides professional liability and related package products for certain professionals, a range of insurance products for individuals, flood coverage, and targeted products and services designated for specific industries, trade groups, governmental entities and market niches, all of which are delivered through nationwide networks of independent agents, and Brown & Brown retail agents, (iii) the Wholesale Brokerage segment, which markets and sells excess and surplus commercial and personal lines insurance, primarily through independent agents and brokers, as well as Brown & Brown retail agents, and (iv) the Services segment, which provides insurance-related services, including third-party claims administration and comprehensive medical utilization management services in both the workers’ compensation and all-lines liability arenas, as well as Medicare Set-aside services, Social Security disability and Medicare benefits advocacy services and claims adjusting services. Brown & Brown conducts all of its operations within the United States of America, except for a wholesale brokerage operation based in London, England, retail operations in Ireland, Bermuda and the Cayman Islands, and a national programs operation in Canada. These operations earned $ 78.0 million , $ 35.1 million and $ 17.7 million of total revenues for the years ended December 31, 2021, 2020 and 2019, respectively. Long-lived assets held outside of the United States during each of these three years were not material. The accounting policies of the reportable segments are the same as those described in Note 1. The Company evaluates the performance of its segments based upon revenues and income before income taxes. Intersegment revenues are eliminated. Summarized financial information concerning the Company’s reportable segments is shown in the following table. The “Other” column includes any income and expenses not allocated to reportable segments and corporate-related items, including the intercompany interest expense charge to the reporting segment. Year Ended December 31, 2021 (in thousands) Retail National Wholesale Services Other Total Total revenues $ 1,767,938 $ 701,850 $ 403,417 $ 178,860 $ ( 667 ) $ 3,051,398 Investment income $ 278 $ 550 $ 155 $ 3 $ 113 $ 1,099 Amortization $ 77,810 $ 27,357 $ 9,150 $ 5,276 $ — $ 119,593 Depreciation $ 11,194 $ 9,839 $ 2,646 $ 1,484 $ 8,146 $ 33,309 Interest expense $ 91,425 $ 11,381 $ 15,990 $ 2,899 $ ( 56,714 ) $ 64,981 Income before income taxes $ 334,377 $ 242,334 $ 94,845 $ 28,257 $ 63,010 $ 762,823 Total assets $ 5,040,706 $ 2,943,006 $ 1,154,373 $ 299,185 $ 358,173 $ 9,795,443 Capital expenditures $ 8,093 $ 13,467 $ 1,612 $ 1,609 $ 20,264 $ 45,045 Year Ended December 31, 2020 (in thousands) Retail National Wholesale Services Other Total Total revenues $ 1,472,766 $ 610,640 $ 352,797 $ 174,012 $ 3,160 $ 2,613,375 Investment income $ 163 $ 756 $ 184 $ — $ 1,708 $ 2,811 Amortization $ 67,315 $ 27,166 $ 8,481 $ 5,561 $ — $ 108,523 Depreciation $ 9,071 $ 8,658 $ 1,948 $ 1,424 $ 5,175 $ 26,276 Interest expense $ 85,968 $ 20,597 $ 10,281 $ 4,142 $ ( 62,015 ) $ 58,973 Income before income taxes $ 262,245 $ 182,892 $ 93,593 $ 27,994 $ 57,375 $ 624,099 Total assets $ 7,093,627 $ 3,510,983 $ 1,791,717 $ 480,440 $ ( 3,910,275 ) $ 8,966,492 Capital expenditures $ 13,175 $ 7,208 $ 3,324 $ 1,424 $ 45,569 $ 70,700 Year Ended December 31, 2019 (in thousands) Retail National Wholesale Services Other Total Total revenues $ 1,367,261 $ 518,384 $ 310,087 $ 193,781 $ 2,658 $ 2,392,171 Investment income $ 149 $ 1,397 $ 178 $ 139 $ 3,917 $ 5,780 Amortization $ 63,146 $ 25,482 $ 11,191 $ 5,479 $ — $ 105,298 Depreciation $ 7,390 $ 6,791 $ 1,674 $ 1,229 $ 6,333 $ 23,417 Interest expense $ 87,295 $ 16,690 $ 4,756 $ 4,404 $ ( 49,485 ) $ 63,660 Income before income taxes $ 222,875 $ 143,737 $ 82,739 $ 40,337 $ 36,241 $ 525,929 Total assets $ 6,413,459 $ 3,110,368 $ 1,390,250 $ 481,336 $ ( 3,772,592 ) $ 7,622,821 Capital expenditures $ 12,497 $ 10,365 $ 6,171 $ 804 $ 43,271 $ 73,108 Historically, the total assets balance in the “Other” column has been negative, reflecting the historical accumulation of the purchase price for acquisitions which are funded at the corporate level, net of a portion returned to Corporate through intercompany interest charges, as well as the historical accumulation of payments for income taxes, dividends, and share repurchases which are paid by Corporate, but not pushed down to the segments. As of December 31, 2021, the Company settled the historical accumulation of the cash outlays paid by Corporate that gave rise to the related intercompany receivables and payables to better reflect the total assets of each segment. |
Insurance Company WNFIC
Insurance Company WNFIC | 12 Months Ended |
Dec. 31, 2021 | |
Reinsurance Disclosures [Abstract] | |
Insurance Company WNFIC | NOTE 17 Insurance Company WNFIC Although the reinsurers are liable to the Company for amounts reinsured, our subsidiary, WNFIC remains primarily liable to its policyholders for the full amount of the policies written whether or not the reinsurers meet their obligations to the Company when they become due. The effects of reinsurance on premiums written and earned at December 31 are as follows: 2021 2020 (in thousands) Written Earned Written Earned Direct premiums $ 747,384 $ 732,777 $ 728,109 $ 716,515 Assumed premiums — — — — Ceded premiums 747,366 732,759 728,093 716,499 Net premiums $ 18 $ 18 $ 16 $ 16 All premiums written by WNFIC under the National Flood Insurance Program are 100.0 % ceded to FEMA, for which WNFIC received a 30.0 % expense allowance from January 1, 2021 through September 30, 2021 and a 29.9 % expense allowance from October 1, 2021 through December 31, 2021. As of December 31, 2021 and 2020, the Company ceded $ 745.0 million and $ 725.8 million of written premiums for Federal Flood, respectively. As of December 31, 2021, the Consolidated Balance Sheets contained Reinsurance recoverable of $ 63.1 million and Prepaid reinsurance premiums of $ 392.2 million . As of December 31, 2020, the Consolidated Balance Sheets contained reinsurance recoverable of $ 43.5 million and prepaid reinsurance premiums of $ 377.6 million . There was no net activity in the reserve for losses and loss adjustment expense for the years ended December 31, 2021 and 2020, as WNFIC’s direct premiums written were 100.0 % ceded to two reinsurers. The balance of the reserve for losses and loss adjustment expense, excluding related reinsurance recoverables was $ 63.1 million as of December 31, 2021 and $ 43.5 million as of December 31, 2020. WNFIC maintains capital in excess of minimum statutory amount of $ 7.5 million as required by regulatory authorities. The statutory capital and surplus of WNFIC was $ 33.1 million as of December 31, 2021 and $ 32.6 million as of December 31, 2020. As of December 31, 2021 and 2020, WNFIC generated statutory net income of $ 1.6 million and $ 0.8 million , respectively. The maximum amount of ordinary dividends that WNFIC can pay to shareholders in a rolling 12 month period is limited to the greater of 10.0 % of statutory adjusted capital and surplus of 100.0 % of adjusted net income. There was no dividend payout in 2020 and 2021 and the maximum dividend payout that may be made in 2022 without prior approval is $ 3.3 million . |
Shareholders' Equity
Shareholders' Equity | 12 Months Ended |
Dec. 31, 2021 | |
Equity [Abstract] | |
Shareholders' Equity | NOTE 18 Shareh olders’ Equity Under the authorization from the Company’s board of directors, shares may be purchased from time to time, at the Company’s discretion and subject to the availability of stock, market conditions, the trading price of the stock, alternative uses for capital, the Company’s financial performance and other potential factors. These purchases may be carried out through open market purchases, block trades, accelerated share repurchase plans of up to $ 100.0 million each (unless otherwise approved by the board of directors), negotiated private transactions or pursuant to any trading plan that may be adopted in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934. On May 1, 2019, the Company's board of directors authorized the purchasing of up to an additional $ 372.5 million of the Company's outstanding common stock. During 2021, the Company repurchased 1,811,853 shares at an average price of $ 45.57 for a total cost of $ 82.6 million under the current share repurchase authorization. During 2020, the Company repurchased 1,234,417 shares at an average price of $ 44.63 for a total cost of $ 55.1 million under the current share repurchase authorization. At December 31, 2021, the remaining amount authorized by our board of directors for share repurchases was approximately $ 323.6 million. Under the authorized repurchase programs, the Company has repurchased approximately 18.5 million shares for an aggregate cost of approximately $ 673.9 million between 2014 and 2021. During 2021, the Company paid an annualized dividend of $ 0.380 per share for a total of $ 107.2 million in annualized dividends paid. During 2020, the Company paid an annualized dividend of $ 0.348 per share for a total $ 100.6 million in annualized dividends paid. On January 20, 2022 the board of directors approved a dividend of $ 0.1025 per share payable on February 16, 2022 to shareholders of record on February 4, 2022 . During 2021, the Company issued 184,772 shares valued at $ 9.9 million associated with business combinations. During 2020, the Company issued 722,939 shares valued at $ 30.1 million associated with business combinations. |
Summary of Significant Accoun_2
Summary of Significant Accounting Policies (Policies) | 12 Months Ended |
Dec. 31, 2021 | |
Accounting Policies [Abstract] | |
Nature of Operations | Nature of Operations Brown & Brown, Inc., a Florida corporation and its subsidiaries (collectively, “Brown & Brown” or the “Company”) is a diversified insurance agency, wholesale brokerage, insurance programs and service organization that markets and sells insurance products and services, primarily in the property, casualty and employee benefits areas. Brown & Brown’s business is divided into four reportable segments. The Retail Segment provides a broad range of insurance products and services to commercial, public and quasi-public, professional and individual insured customers, and non-insurance risk-mitigating products through our automobile dealer services (“F&I”) businesses. The National Programs Segment, which acts as a managing general agent (“MGA”), provides professional liability and related package products for certain professionals, a range of insurance products for individuals, flood coverage, and targeted products and services designated for specific industries, trade groups, governmental entities and market niches, all of which are delivered through a nationwide network of independent agents, including Brown & Brown retail agents. The Wholesale Brokerage Segment markets and sells excess and surplus commercial and personal lines insurance, primarily through independent agents and brokers, as well as Brown & Brown retail agents. The Services Segment provides insurance-related services, including third-party claims administration and comprehensive medical utilization management services in both the workers’ compensation and all-lines liability arenas, as well as Medicare Set-aside services, Social Security disability and Medicare benefits advocacy services and claims adjusting services. |
Recently Issued Accounting Pronouncements | Recently Issued Accounting Pronouncements In October 2021, the Financial Accounting Standards Board (“FASB”) issued ASU 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers. The amendment requires an acquirer in a business combination to recognize and measure contract assets and contract liabilities in accordance with Accounting Standards Codification ("ASC") Topic 606. ASU 2021-08 is effective for fiscal years beginning after December 15, 2022 and early adoption is permitted. While the Company is continuing to assess the timing of adoption and the potential impacts of ASU 2021-08, it does not expect ASU 2021-08 to have a material effect on its consolidated financial statements. In March 2020, the FASB issued ASU 2020-04, "Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting." The amendments provide optional guidance for a limited time to ease the potential burden in accounting for reference rate reform. The new guidance provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships and other transactions affected by reference rate reform if certain criteria are met. The amendments apply only to contracts and hedging relationships that reference the London Interbank Offered Rate (“LIBOR”), or another reference rate expected to be discontinued due to reference rate reform. These amendments are effective immediately and may be applied prospectively to contract modifications made and hedging relationships entered into or evaluated on or before December 31, 2022. We are currently evaluating our contracts and the available expedients provided by the new standard; however, the Company can assert there is no impact to any carrying value of assets or liabilities aside from our floating-rate debt instruments that are indexed to LIBOR and are carried at amortized cost. Any further impact of adoption will be in determining the new periodic floating interest rate indexed to our floating-rate debt instruments with no impact on the balance sheet upon adoption. |
Recently Adopted Accounting Standards | Recently Adopted Accounting Standards In December 2019, the FASB issued ASU 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes.” The standard removes specific exceptions in the current rules and eliminates the need for an organization to analyze whether the following apply in a given period: (a) exception to the incremental approach for intra-period tax allocation; (b) exceptions to accounting for basis differences when there are ownership changes in foreign investments and (c) exception in interim period income tax accounting for year-to-date losses that exceed anticipated losses. The standard also is designed to improve financial statement preparers’ application of income tax-related guidance and simplify GAAP for (a) franchise taxes that are partially based on income; (b) transactions with a government that result in a step-up in the tax basis of goodwill; (c) separate financial statements of legal entities that are not subject to tax and (d) enacted changes in tax laws in interim periods. The Company adopted ASU 2019-12 effective January 1, 2021 . The impact of adopting this standard was no t material to the presentation of the Consolidated Financial Statements. In August 2018, the FASB issued ASU 2018-15, “Intangibles—Goodwill and Other—Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract,” which provides guidance for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal-use software license). ASU 2018-15 became effective for public companies for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The Company adopted ASU 2018-15 effective January 1, 2020 . The impact of adoption of this standard on our consolidated financial statements, including accounting policies, processes and systems, was no t material. In January 2017, the FASB issued ASU No. 2017-04, “Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment.” The new guidance eliminates Step 2 of the goodwill impairment test. The updated guidance requires an entity to perform its annual or interim goodwill impairment test by comparing the fair value of the reporting unit to its carrying value, and recognizing a non-cash impairment charge for the amount by which the carrying value exceeds the reporting unit’s fair value with the loss not exceeding the total amount of goodwill allocated to that reporting unit. ASU 2017-04 became effective for public companies for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019 and will be applied prospectively. The Company adopted ASU 2017-04 effective January 1, 2020 , with interim or annual goodwill impairment tests now comparing the fair value of a reporting unit with its carrying value and no longer performing Step 2 of the goodwill impairment test. There was no impact from adopting ASU 2017-04 as there were no impairments recorded. In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”. The new guidance adds an impairment model, known as the current expected credit loss (CECL) model that is based on expected losses rather than incurred losses. These amendments require the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions and reasonable forward-looking information, which is intended to result in more timely recognition of such losses. All related guidance has been codified into, and is now known as, ASC 326 – Financial Instruments—Credit Losses. The new standard is effective for public companies for annual reporting periods beginning after December 15, 2019, and interim periods therein. The Company adopted ASU 2016-13 effective January 1, 2020 and determined there was no t a material impact on the Company’s Financial Statements given that historical trend analysis and assessments for forward-looking qualitative analysis are already integrated into financial assessments for the Company. |
Principle of Consolidation | Principles of Consolidation The accompanying Consolidated Financial Statements include the accounts of Brown & Brown, Inc. and its subsidiaries. All significant intercompany account balances and transactions have been eliminated in the Consolidated Financial Statements. |
Revenue Recognition | Revenue Recognition The Company earns commissions paid by insurance carriers for the binding of insurance coverage. Commissions are earned at a point in time upon the effective date of bound insurance coverage, as no performance obligation exists after coverage is bound. If there are other services within the contract, the Company estimates the stand-alone selling price for each separate performance obligation, and the corresponding apportioned revenue is recognized over a period of time as the performance obligations are fulfilled. The Company earns fee revenue by receiving negotiated fees in lieu of a commission and from services other than securing insurance coverage. Fee revenues from certain agreements are recognized depending on when the services within the contract are satisfied and when we have transferred control of the related services to the customer. In situations where multiple performance obligations exist within a fee contract, in some instances the use of estimates is required to allocate the transaction price on a relative stand-alone selling price basis to each separate performance obligation. Incentive commissions represent a form of variable consideration which includes additional commissions over base commissions received from insurance carriers based on predetermined production levels mutually agreed upon by both parties. Profit-sharing contingent commissions represent a form of variable consideration associated with the placement of coverage, for which we earn commissions. Profit-sharing contingent commissions and incentive commissions are estimated with a constraint applied and accrued relative to the recognition of the corresponding core commissions based on the amount of consideration that will be received in the coming year such that a significant reversal of revenue is not probable. Guaranteed supplemental commissions, a form of variable consideration, represent guaranteed fixed-base agreements. Management determines the policy cancellation reserve based upon historical cancellation experience adjusted for any known circumstances. |
Use of Estimates | Use of Estimates The preparation of the Consolidated Financial Statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, as well as disclosures of contingent assets and liabilities, at the date of the Consolidated Financial Statements, and the reported amounts of revenues and expenses during the reporting period. Actual results may differ from those estimates. |
Cash and Cash Equivalents | Cash and Cash Equivalents Cash and cash equivalents principally consist of demand deposits with financial institutions and highly liquid investments with quoted market prices having maturities of three months or less when purchased. Included in cash and cash equivalents are unrestricted premium from insureds and prefunded claims from carriers held in a fiduciary capacity. |
Restricted Cash and Investments Premiums Commissions and Fees Receivable | Restricted Cash and Investments, and Premiums, Commissions and Fees Receivable In our capacity as an insurance agent or broker, the Company typically collects premiums from insureds and, after deducting the authorized commissions, remits the net premiums to the appropriate insurance company or companies. Accordingly, premiums that are receivable from insureds are reported within Premiums, commissions, and fees receivable in the Consolidated Balance Sheets. Unremitted net insurance premiums are held in a fiduciary capacity until the Company disburses them, and the use of such funds is restricted by laws in certain jurisdictions in which our subsidiaries operate, or restricted due to our contracts with a certain insurance company or companies in which we hold premiums in a fiduciary capacity. Where allowed by law, the Company invests these unremitted funds only in cash, money market accounts, tax-free variable-rate demand bonds and commercial paper held for a short-term. In certain states in which the Company operates, the use and investment alternatives for these funds are regulated and restricted by various state laws and agencies. These restricted funds are reported as restricted cash and investments on the Consolidated Balance Sheets. The interest income earned on these unremitted funds, where allowed by state law, is reported as investment income in the Consolidated Statement of Income. In other circumstances, the insurance companies collect the premiums directly from the insureds and remit the applicable commissions to the Company. Accordingly, as reported in the Consolidated Balance Sheets, commissions are receivables from insurance companies. Fees are primarily receivables due from customers. |
Investments | Investments Certificates of deposit, and other securities, having maturities of more than three months when purchased are reported at cost and are adjusted for other-than-temporary market value declines. The Company’s investment holdings include U.S. Government securities, municipal bonds, domestic corporate and foreign corporate bonds as well as short-duration fixed income funds. Investments within the portfolio or funds are held as available-for-sale and are carried at their fair value. Any gain/loss applicable from the fair value change is recorded, net of tax, as other comprehensive income within the equity section of the Consolidated Balance Sheets. Realized gains and losses are reported as investment income on the Consolidated Statement of Income, with the cost of securities sold determined on a specific identification basis. |
Fixed Assets | Fixed Assets Fixed assets, including leasehold improvements, are carried at cost, less accumulated depreciation and amortization. Expenditures for improvements are capitalized, and expenditures for maintenance and repairs are expensed to operations as incurred. Upon sale or retirement, the cost and related accumulated depreciation and amortization are removed from the accounts and the resulting gain or loss, if any, is reflected in other income. Depreciation has been determined using the straight-line method over the estimated useful lives of the related assets, which range from 3 to 40 years . Leasehold improvements are amortized on the straight-line method over the shorter of the useful life of the improvement or the term of the related lease. |
Goodwill and Amortizable Intangible Assets | Goodwill and Amortizable Intangible Assets All of our business combinations are accounted for using the acquisition method. Acquisition purchase prices are typically based upon a multiple of average annual EBITDAC (defined below), and/or revenue earned over a period of 3 years within a minimum and maximum price range. The recorded purchase prices for acquisitions include 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 are recorded in the Consolidated Statement of Income when incurred. The fair value of earn-out obligations is based upon the present value of the expected future payments to be made to the sellers of the acquired businesses in accordance with the provisions contained in the respective purchase agreements. In determining fair value, the acquired business’ future performance is estimated using financial projections developed by management for the acquired business and this estimate 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 estimates are then discounted to present value using a risk-adjusted rate that takes into consideration the likelihood that the forecast earn-out payments will be made. Amortizable intangible assets are stated at cost, less accumulated amortization, and consist of purchased customer accounts and non-compete agreements. Purchased customer accounts and non-compete agreements are amortized on a straight-line basis over the related estimated lives and contract periods, which typically range from 3 to 15 years. Purchased customer accounts represent the value of the customer relationship, but also consist of records and files that contain information about insurance policies and the related insured parties that are essential to policy renewals. The excess of the purchase price of an acquisition over the fair value of the identifiable tangible and amortizable intangible assets is assigned to goodwill. While goodwill is not amortizable, it is subject to assessment at least annually, and more frequently in the presence of certain circumstances, for impairment by application of a fair value-based test. The Company compares the fair value of each reporting unit with its carrying amount to determine if there is potential impairment of goodwill. The Company may elect to first perform a qualitative assessment to determine whether it is more likely than not that a reporting unit is impaired. If the Company does not perform a qualitative assessment, or if it is determined that it is more likely than not that the fair value of a reporting unit exceeds its carrying amount, the Company will calculate the fair value of the reporting unit. If the fair value of the reporting unit is less than its carrying value, an impairment loss is recorded to the extent that the fair value of the goodwill within the reporting unit is less than its carrying value. Fair value is estimated based upon multiples of earnings before interest, income taxes, depreciation, amortization and change in estimated acquisition earn-out payables (“EBITDAC”), or on a discounted cash flow basis. The Company completed its most recent annual assessment as of November 30, 2021 and determined that the fair value of goodwill significantly exceeded the carrying value of such assets. In addition, as of December 31, 2021 , there are no accumulated impairment losses. The carrying value of amortizable intangible assets attributable to each business or asset group comprising the Company is periodically reviewed by management to determine if there are events or changes in circumstances that would indicate that its carrying amount may not be recoverable. Accordingly, if there are any such changes in circumstances during the year, the Company assesses the carrying value of its amortizable intangible assets by considering the estimated future undiscounted cash flows generated by the corresponding business or asset group. Any impairment identified through this assessment may require that the carrying value of related amortizable intangible assets be adjusted after determining the fair value of the amortizable intangible assets. There were no impairments recorded for the years ended December 31, 2021, 2020 and 2019 . |
Income Taxes | Income Taxes The Company records income tax expense using the asset-and-liability method of accounting for deferred income taxes. Under this method, deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the financial statement carrying values and the income tax bases of the Company’s assets and liabilities. The Company files a consolidated federal income tax return and has elected to file consolidated returns in certain states. Deferred income taxes are provided for in the Consolidated Financial Statements and relate principally to expenses charged to income for financial reporting purposes in one period and deducted for income tax purposes in other periods. |
Net Income Per Share | Net Income Per Share Basic net income per share is computed based on the weighted average number of common shares (including participating securities) issued and outstanding during the period. Diluted net income per share is computed based on the weighted average number of common shares issued and outstanding plus equivalent shares, assuming the exercise of stock options. The dilutive effect of stock options is computed by application of the treasury-stock method. The following is a reconciliation between basic and diluted weighted average shares outstanding for the years ended December 31: (in thousands, except per share data) 2021 2020 2019 Net income $ 587,104 $ 480,483 $ 398,514 Net income attributable to unvested awarded ( 12,942 ) ( 15,197 ) ( 12,873 ) Net income attributable to common shares $ 574,162 $ 465,286 $ 385,641 Weighted average number of common shares 282,246 283,294 281,566 Less unvested awarded performance stock ( 6,222 ) ( 8,960 ) ( 9,095 ) Weighted average number of common 276,024 274,334 272,471 Dilutive effect of stock options 1,390 1,533 2,145 Weighted average number of shares 277,414 275,867 274,616 Net income per share: Basic $ 2.08 $ 1.70 $ 1.42 Diluted $ 2.07 $ 1.69 $ 1.40 |
Fair Value of Financial Instruments | Fair Value of Financial Instruments The carrying amounts of the Company’s financial assets and liabilities, including cash and cash equivalents; restricted cash and short-term investments; investments; premiums, commissions and fees receivable; reinsurance recoverable; prepaid reinsurance premiums; premiums payable to insurance companies; losses and loss adjustment reserve; unearned premium; premium deposits and credits due customers and accounts payable, at December 31, 2021 and 2020, approximate fair value because of the short-term maturity of these instruments. The carrying amount of the Company’s long-term debt approximates fair value at December 31, 2021 and 2020 as our fixed-rate borrowings of $ 1,548.5 million approximate their values using market quotes of notes with the similar terms as ours, which we deem a close approximation of current market rates. The estimated fair value of our variable floating rate debt agreements is $ 486.9 million which approximates the carrying value due to the variable interest rate based upon adjusted LIBOR. See Note 3 to our Consolidated Financial Statements for the fair values related to the establishment of intangible assets and the establishment and adjustment of earn-out payables. See Note 6 for information on the fair value of investments and Note 9 for information on the fair value of long-term debt. |
Non-Cash Stock-Based Compensation | Non-Cash Stock-Based Compensation The Company has stock-based compensation plans that provide for grants of restricted stock, restricted stock units, stock options and other stock-based awards to employees and non-employee directors of the Company. In addition, the Company has an Employee Stock Purchase Plan which allows employees to purchase shares in the Company. The Company expenses stock-based compensation, which is included in Employee compensation and benefits in the Consolidated Statements of Income over the requisite service period. The significant assumptions underlying our expense calculations include the fair value of the award on the date of grant, the estimated achievement of any performance targets and estimated forfeiture rates. The Company uses the Black-Scholes valuation model for valuing all stock options and shares purchased under the Employee Stock Purchase Plan (the “ESPP”). Compensation for non-vested stock awards is measured at fair value on the grant date based upon the number of shares expected to vest. Compensation cost for all awards is recognized in earnings, net of estimated forfeitures, on a straight-line basis over the requisite service period. |
Reinsurance | Reinsurance The Company acts in a risk-bearing capacity for flood insurance associated with the Wright National Flood Insurance Company (“WNFIC”), which is part of our National Programs Segment. The Company protects itself from claims-related losses by reinsuring all claims risk exposure. However, for basic admitted policies conforming to the National Flood Insurance Program all exposure is reinsured with the Federal Emergency Management Agency (“FEMA”). For excess flood insurance policies, all exposure is reinsured with a reinsurance carrier with an AM Best Company rating of “A” or better. Reinsurance does not legally discharge the ceding insurer from the primary liability for the full amount due under the reinsured policies. Reinsurance premiums, commissions, expense reimbursement and reserves related to ceded business are accounted for on a basis consistent with the accounting for the original policies issued and the terms of reinsurance contracts. Premiums earned and losses and loss adjustment expenses incurred are reported net of reinsurance amounts. Other underwriting expenses are shown net of earned ceding commission income. The liabilities for unpaid losses and loss adjustment expenses and unearned premiums are reported gross of ceded reinsurance recoverable. Balances due from reinsurers on unpaid losses and loss adjustment expenses, including an estimate of such recoverables related to reserves for incurred but not reported (“IBNR”) losses, are reported as assets and are included in reinsurance recoverable even though amounts due on unpaid loss and loss adjustment expense are not recoverable from the reinsurer until such losses are paid. The Company does not believe it is exposed to any material credit risk through its reinsurance as the reinsurer is FEMA for basic admitted flood policies and national reinsurance carriers for private flood policies, which has an AM Best Company rating of “A” or better. Historically, no amounts due from reinsurance carriers have been written off as uncollectible. The Company also operates a capitalized captive insurance facility (the "Captive"), which started in December 2021, for the purpose of having additional capacity to sell property insurance for earthquake and wind exposed properties. The Captive buys reinsurance, limiting, but not completely eliminating the Company's exposure to underwriting losses. The operations of the Captive were not material to the Consolidated Financial Statements for the year ended December 31, 2021. |
Unpaid Losses and Loss Adjustment Reserve | Unpaid Losses and Loss Adjustment Reserve Unpaid losses and loss adjustment reserve include amounts determined on individual claims and other estimates based upon the past experience of WNFIC, the Captive and the policyholders for IBNR claims, less anticipated salvage and subrogation recoverable. The methods of making such estimates and for establishing the resulting reserves are continually reviewed and updated, and any adjustments resulting therefrom are reflected in operations currently. The Company engages the services of outside actuarial consulting firms (the “Actuaries”) to assist on an annual basis to render an opinion on the sufficiency of the Company’s estimates for unpaid losses and related loss adjustment reserve. The Actuaries utilize both industry experience and the Company’s own experience to develop estimates of those amounts as of year-end. These estimated liabilities are subject to the impact of future changes in claim severity, frequency and other factors. In spite of the variability inherent in such estimates, management believes that the liabilities for unpaid losses and related loss adjustment reserve are adequate. Premiums are recognized as income over the coverage period of the related policies. Unearned premiums represent the portion of premiums written that relate to the unexpired terms of the policies in force and are determined on a daily pro rata basis. The income is recorded to the commissions and fees line of the Consolidated Statement of Income. |
Summary of Significant Accoun_3
Summary of Significant Accounting Policies (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Accounting Policies [Abstract] | |
Reconciliation between Basic and Diluted Weighted Average Shares Outstanding | The following is a reconciliation between basic and diluted weighted average shares outstanding for the years ended December 31: (in thousands, except per share data) 2021 2020 2019 Net income $ 587,104 $ 480,483 $ 398,514 Net income attributable to unvested awarded ( 12,942 ) ( 15,197 ) ( 12,873 ) Net income attributable to common shares $ 574,162 $ 465,286 $ 385,641 Weighted average number of common shares 282,246 283,294 281,566 Less unvested awarded performance stock ( 6,222 ) ( 8,960 ) ( 9,095 ) Weighted average number of common 276,024 274,334 272,471 Dilutive effect of stock options 1,390 1,533 2,145 Weighted average number of shares 277,414 275,867 274,616 Net income per share: Basic $ 2.08 $ 1.70 $ 1.42 Diluted $ 2.07 $ 1.69 $ 1.40 |
Revenues (Tables)
Revenues (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Revenues [Abstract] | |
Schedule of Disaggregated by Revenue | The following tables present the revenues disaggregated by revenue source: For the year (in thousands) Retail National Wholesale Services Other (8) Total Base commissions (1) $ 1,198,129 $ 488,787 $ 323,054 $ — $ 42 $ 2,010,012 Fees (2) 414,937 173,790 67,233 178,857 ( 1,787 ) 833,030 Incentive commissions (3) 98,254 1,653 3,342 — — 103,249 Profit-sharing contingent commissions (4) 38,895 35,259 8,072 — — 82,226 Guaranteed supplemental commissions (5) 16,452 1,619 934 — — 19,005 Investment income (6) 278 550 155 3 113 1,099 Other income, net (7) 993 192 627 — 965 2,777 Total Revenues $ 1,767,938 $ 701,850 $ 403,417 $ 178,860 $ ( 667 ) $ 3,051,398 For the year (in thousands) Retail National Wholesale Services Other (8) Total Base commissions (1) $ 1,054,619 $ 422,916 $ 273,878 $ — $ 1 $ 1,751,414 Fees (2) 275,900 159,337 66,051 174,012 ( 1,291 ) 674,009 Incentive commissions (3) 89,920 549 3,057 — 31 93,557 Profit-sharing contingent commissions (4) 35,785 27,278 7,871 — — 70,934 Guaranteed supplemental commissions (5) 15,128 ( 238 ) 1,304 — — 16,194 Investment income (6) 163 756 184 — 1,708 2,811 Other income, net (7) 1,251 42 452 — 2,711 4,456 Total Revenues $ 1,472,766 $ 610,640 $ 352,797 $ 174,012 $ 3,160 $ 2,613,375 (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. (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 December 31, 2021 and 2020 were as follows: (in thousands) December 31, 2021 December 31, 2020 Contract assets $ 361,834 $ 308,755 Contract liabilities $ 97,933 $ 80,997 |
Business Combinations (Tables)
Business Combinations (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Business Combinations [Abstract] | |
Purchase Price Allocation for Current Year Acquisitions and Adjustments Made for Prior Year Acquisitions | 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. 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 Effective Cash Common Other Recorded Net assets Maximum 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 Berkshire Insurance Group, Inc. (Berkshire) Retail September 1, 2021 41,500 — — — 41,500 — AGIS Network, Inc. (AGIS) (1) Retail September 1, 2021 11,203 — 24,114 739 36,056 12,289 Winston Financial Services, Inc. (Winston) Retail October 1, 2021 79,461 5,000 7,724 16,427 108,612 29,000 Remedy Analytics, Inc. (Remedy) Retail October 1, 2021 40,762 — 473 7,364 48,599 25,000 Heacock Insurance Group, LLC (Heacock) Retail October 1, 2021 18,248 — 455 1,900 20,603 6,000 Corporate Insurance Advisors, L.L.C. (CIA) Retail December 1, 2021 15,314 — 181 6,542 22,037 14,000 Rainmaker Advisory, LLC (Rainmaker) Retail December 1, 2021 14,174 — 776 5,937 20,887 10,000 HARCO Insurance Services, Inc. (HARCO) Retail December 31, 2021 24,266 — 1,000 4,423 29,689 7,350 Other Various Various 18,849 — 3,066 7,227 29,142 13,118 Total $ 424,613 $ 9,892 $ 39,186 $ 75,761 $ 549,452 $ 162,332 The following table summarizes the purchase price allocation made as of the date of each acquisition for current year acquisitions and significant adjustments made during the measurement period for prior year acquisitions: (in thousands) Name Business Effective Cash Common Other Recorded Net assets Maximum Special Risk Insurance Managers National Programs January 1, 2020 $ 70,156 $ — $ — $ 9,859 $ 80,015 $ 14,650 Texas All Risk General Agency, Wholesale Brokerage January 1, 2020 10,511 — 159 310 10,980 1,150 The Colonial Group, Inc. et al Wholesale Brokerage March 1, 2020 29,037 — 527 7,577 37,141 10,150 RLA Insurance Intermediaries, Wholesale Brokerage March 1, 2020 42,496 — 786 11,687 54,969 22,500 Dealer Financial Services of N.C., Retail April 1, 2020 19,341 — 300 4,129 23,770 5,400 LP Insurance Services, LLC (LP) National Programs May 1, 2020 115,948 10,000 318 23,394 149,660 75,850 First Resource, Inc. (First) Retail July 1, 2020 10,700 — 450 3,776 14,926 5,800 Buiten & Associates, LLC (Buiten) Retail August 1, 2020 38,225 — 1,175 7,448 46,848 14,175 Amity Insurance, Inc. (Amity) Retail August 1, 2020 14,820 2,000 200 1,860 18,880 4,060 Frank E. Neal & Co., Inc. (Neal) Retail September 1, 2020 32,589 3,120 345 5,732 41,786 10,325 BrookStone Insurance Group, LLC Retail September 1, 2020 12,030 — — 1,058 13,088 1,878 VAS GenPar, LLC (VAS) Retail October 1, 2020 114,249 15,000 — 23,274 152,523 48,000 Bright & Associates, Inc. (Bright) Retail October 1, 2020 12,528 — 1,257 3,854 17,639 5,775 J.E. Brown & Associates Insurance Wholesale Brokerage October 1, 2020 33,331 — 1,030 5,947 40,308 10,425 CoverHound, Inc. and CyberPolicy, Retail November 1, 2020 27,595 — 600 — 28,195 — MAJ Companies, Ltd. (MAJ) Retail December 1, 2020 19,072 — 300 2,006 21,378 6,475 South & Western General Agency, Wholesale Brokerage December 1, 2020 69,673 — 1,193 7,294 78,160 18,000 Berry Insurance Group, Inc. (Berry) Retail December 31, 2020 35,326 — — 3,694 39,020 6,500 Other Various Various 14,888 — 490 8,498 23,876 12,337 Total $ 722,515 $ 30,120 $ 9,130 $ 131,397 $ 893,162 $ 273,450 The following table summarizes the purchase price allocation made as of the date of each acquisition for current year acquisitions and significant adjustments made during the measurement period for prior year acquisitions: (in thousands) Name Business Effective Cash Common Other Recorded Net assets Maximum Smith Insurance Associates, Retail February 1, 2019 $ 20,129 $ — $ 0 $ 2,704 $ 22,833 $ 4,550 Donald P. Pipino Company, Retail February 1, 2019 16,420 — 135 9,821 26,376 12,996 AGA Enterprises, LLC d/b/a Cossio Retail March 1, 2019 13,990 — 10 696 14,696 2,000 Medval, LLC (Medval) Services March 1, 2019 29,106 — 100 1,684 30,890 2,500 United Development Systems, Retail May 1, 2019 18,987 — 388 3,268 22,643 8,625 Twinbrook Insurance Brokerage, Inc. Retail June 1, 2019 26,251 — 400 1,565 28,216 5,073 Innovative Risk Solutions, Inc. (IRS) Retail July 1, 2019 26,435 — 2,465 6,109 35,009 9,000 WBR Insurance Agency, LLC et al Retail August 1, 2019 10,667 — 203 2,197 13,067 4,575 West Ridge Insurance Agency, Inc. Retail August 1, 2019 13,030 — 470 768 14,268 6,730 CKP Insurance, LLC (CKP) Retail August 1, 2019 89,190 20,000 4,000 38,093 151,283 76,500 Poole Professional Ltd. Insurance Retail October 1, 2019 32,358 — 75 4,556 36,989 6,850 VerHagen Glendenning & Walker Retail October 1, 2019 23,032 — 1,498 2,385 26,915 8,170 Other Various Various 36,665 — 2,391 9,026 48,082 14,454 Total $ 356,260 $ 20,000 $ 12,135 $ 82,872 $ 471,267 $ 162,023 |
Estimated Fair Values of Aggregate Assets and Liabilities Acquired | 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 Berkshire AGIS Winston Remedy Cash $ 45,441 $ — $ — $ — $ 5,024 $ 6,675 Other current assets 43,350 2,397 1,621 13,693 7,527 1,786 Fixed assets 544 9 9 20 1,185 151 Goodwill 84,619 40,019 27,059 8,715 74,441 33,255 Purchased customer 40,459 12,233 12,313 13,577 25,006 13,697 Non-compete 819 21 11 51 872 508 Other assets 135 — 504 — 27 1,354 Total assets 215,367 54,679 41,517 36,056 114,082 57,426 Other current ( 72,649 ) — ( 17 ) — ( 5,470 ) ( 5,233 ) Deferred income tax, net ( 5,057 ) — — — — ( 3,594 ) Other liabilities ( 13 ) — — — — — Total liabilities ( 77,719 ) — ( 17 ) — ( 5,470 ) ( 8,827 ) Net assets acquired $ 137,648 $ 54,679 $ 41,500 $ 36,056 $ 108,612 $ 48,599 (in thousands) Heacock CIA Rainmaker HARCO Other Total Cash $ — $ — $ — $ — $ 692 $ 57,832 Other current assets 738 32 — 737 5,060 76,941 Fixed assets 39 11 8 63 14 2,053 Goodwill 13,910 17,310 15,029 20,609 15,007 349,973 Purchased customer 5,800 4,781 5,838 8,183 11,735 153,622 Non-compete 31 11 12 32 150 2,518 Other assets 382 278 — 493 259 3,432 Total assets 20,900 22,423 20,887 30,117 32,917 646,371 Other current ( 297 ) ( 386 ) — ( 428 ) ( 3,775 ) ( 88,255 ) Deferred income tax, net — — — — — ( 8,651 ) Other liabilities — — — — — ( 13 ) Total liabilities ( 297 ) ( 386 ) — ( 428 ) ( 3,775 ) ( 96,919 ) Net assets acquired $ 20,603 $ 22,037 $ 20,887 $ 29,689 $ 29,142 $ 549,452 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) Special Risk Texas Risk Colonial RLA Sterling LP First Buiten Amity Neal Cash $ — $ — $ — $ — $ — $ — $ — $ — $ — $ — Other current assets 2,477 446 1,344 — 612 3,162 302 2,595 653 2,337 Fixed assets 345 27 59 55 16 1,877 1 43 58 46 Goodwill 63,087 8,940 27,845 53,567 17,339 99,983 9,523 33,641 15,454 28,929 Purchased customer 14,286 3,222 9,205 12,309 5,962 44,801 5,095 11,323 5,614 13,225 Non-compete 136 25 43 481 21 31 21 91 21 31 Other assets — — — — — — — — — 274 Total assets 80,331 12,660 38,496 66,412 23,950 149,854 14,942 47,693 21,800 44,842 Other current liabilities ( 316 ) ( 1,680 ) ( 1,355 ) ( 11,443 ) ( 180 ) ( 10 ) ( 16 ) ( 845 ) ( 2,920 ) ( 3,056 ) Other liabilities — — — — — ( 184 ) — — — — Total liabilities ( 316 ) ( 1,680 ) ( 1,355 ) ( 11,443 ) ( 180 ) ( 194 ) ( 16 ) ( 845 ) ( 2,920 ) ( 3,056 ) Net assets acquired $ 80,015 $ 10,980 $ 37,141 $ 54,969 $ 23,770 $ 149,660 $ 14,926 $ 46,848 $ 18,880 $ 41,786 (in thousands) Brook Stone VAS Bright J.E. Brown Cover Hound MAJ South & Western Berry Other Total Cash $ — $ 27,673 $ — $ — $ — $ — $ — $ — $ — $ 27,673 Other current assets 527 5,486 402 — 375 413 — — 912 22,043 Fixed assets 22 138 23 32 6,441 — 149 30 25 9,387 Goodwill 8,585 100,826 12,218 31,476 19,524 13,003 63,128 29,702 11,325 648,095 Purchased customer 3,689 48,188 5,055 9,479 3,678 8,034 18,513 9,701 8,582 239,961 Non-compete 21 101 42 41 — 11 21 11 64 1,213 Other assets 290 — — — — — — — 3,088 3,652 Total assets acquired 13,134 182,412 17,740 41,028 30,018 21,461 81,811 39,444 23,996 952,024 Other current liabilities ( 46 ) ( 3,760 ) ( 101 ) ( 720 ) ( 1,823 ) ( 83 ) ( 3,651 ) ( 424 ) ( 120 ) ( 32,549 ) Other liabilities — ( 26,129 ) — — — — — — — ( 26,313 ) Total liabilities ( 46 ) ( 29,889 ) ( 101 ) ( 720 ) ( 1,823 ) ( 83 ) ( 3,651 ) ( 424 ) ( 120 ) ( 58,862 ) Net assets acquired $ 13,088 $ 152,523 $ 17,639 $ 40,308 $ 28,195 $ 21,378 $ 78,160 $ 39,020 $ 23,876 $ 893,162 The following table summarizes the estimated fair values of the aggregate assets and liabilities acquired as of the date of each acquisition. (in thousands) Smith Pipino Cossio Medval United Twinbrook IRS WBR Yozell CKP Cash $ — $ — $ — $ 3,217 $ — $ — $ — $ — $ — $ — Other current assets 680 819 236 1,708 477 919 1,375 449 1,781 9,170 Fixed assets 39 112 29 50 20 85 11 10 12 193 Goodwill 16,042 16,765 10,010 19,108 15,111 18,935 24,938 9,096 8,904 110,495 Purchased customer 6,500 11,360 4,403 7,300 7,065 8,557 8,800 4,022 3,550 32,274 Non-compete 41 11 21 1 11 12 11 34 21 21 Other assets — 772 — 15 — — — — — — Total assets 23,302 29,839 14,699 31,399 22,684 28,508 35,135 13,611 14,268 152,153 Other current ( 469 ) ( 3,463 ) ( 3 ) ( 480 ) ( 41 ) ( 292 ) ( 126 ) ( 166 ) — ( 870 ) Deferred income — — — ( 29 ) — — — ( 378 ) — — Total liabilities ( 469 ) ( 3,463 ) ( 3 ) ( 509 ) ( 41 ) ( 292 ) ( 126 ) ( 544 ) — ( 870 ) Net assets $ 22,833 $ 26,376 $ 14,696 $ 30,890 $ 22,643 $ 28,216 $ 35,009 $ 13,067 $ 14,268 $ 151,283 (in thousands) Poole VGW Other Total Cash $ — $ — $ — $ 3,217 Other current assets 938 1,190 ( 6,786 ) 12,956 Fixed assets 4 20 ( 130 ) 455 Goodwill 28,233 16,595 34,314 328,546 Purchased customer 10,359 9,092 15,020 128,302 Non-compete 33 34 161 412 Other assets — — ( 732 ) 55 Total assets acquired 39,567 26,931 41,847 473,943 Other current liabilities ( 2,578 ) ( 16 ) 6,235 ( 2,269 ) Other liabilities — — — ( 407 ) Total liabilities ( 2,578 ) ( 16 ) 6,235 ( 2,676 ) Net assets acquired $ 36,989 $ 26,915 $ 48,082 $ 471,267 |
Unaudited Proforma Results | 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) Year Ended December 31, (in thousands, except per share data) 2021 2020 Total revenues $ 3,128,530 $ 2,751,167 Income before income taxes $ 779,533 $ 653,270 Net income $ 599,964 $ 502,942 Net income per share: Basic $ 2.13 $ 1.78 Diluted $ 2.12 $ 1.77 Weighted average number of shares outstanding: Basic 276,024 274,334 Diluted 277,414 275,867 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) Year Ended December 31, (in thousands, except per share data) 2020 2019 Total revenues $ 2,714,314 $ 2,579,075 Income before income taxes $ 650,618 $ 576,355 Net income $ 500,900 $ 436,722 Net income per share: Basic $ 1.77 $ 1.55 Diluted $ 1.76 $ 1.54 Weighted average number of shares outstanding: Basic 274,334 272,471 Diluted 275,867 274,616 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) Year Ended December 31, (in thousands, except per share data) 2019 Total revenues $ 2,447,401 Income before income taxes $ 545,182 Net income $ 412,974 Net income per share: Basic $ 1.47 Diluted $ 1.46 Weighted average number of shares outstanding: Basic 272,471 Diluted 274,616 |
Additions, Payments, and Net Changes, as well as Interest Expense Accretion on Estimated Acquisition Earn-Out Payables | The resulting additions, payments and net changes, as well as the interest expense accretion on the estimated acquisition earn-out payables, for the years ended December 31, 2021, 2020 and 2019 were as follows: Year Ended December 31, (in thousands) 2021 2020 2019 Balance as of the beginning of the period $ 258,943 $ 161,513 $ 89,924 Additions to estimated acquisition earn-out payables from 75,761 131,397 82,872 Payments for estimated acquisition earn-out payables ( 83,581 ) ( 29,509 ) ( 9,917 ) Subtotal 251,123 263,401 162,879 Net change in earnings from estimated acquisition earn-out Change in fair value on estimated acquisition earn-out 34,209 ( 11,814 ) ( 7,298 ) Interest expense accretion 6,236 7,356 5,932 Net change in earnings from estimated acquisition earn- 40,445 ( 4,458 ) ( 1,366 ) Foreign currency translation adjustments during the year ( 521 ) — — Balance as of December 31, $ 291,047 $ 258,943 $ 161,513 |
Goodwill (Tables)
Goodwill (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Goodwill And Intangible Assets Disclosure [Abstract] | |
Changes in Carrying Value of Goodwill by Operating Segment | The changes in the carrying value of goodwill by reportable segment for the years ended December 31, are as follows: (in thousands) Retail National Wholesale Services Total Balance as of January 1, 2020 $ 2,351,291 $ 925,541 $ 298,101 $ 171,161 $ 3,746,094 Goodwill of acquired businesses 299,961 163,070 184,956 108 648,095 Goodwill disposed of relating to sales of businesses ( 782 ) — — — ( 782 ) Foreign currency translation adjustments during the year — 2,511 — — 2,511 Balance as of December 31, 2020 $ 2,650,470 $ 1,091,122 $ 483,057 $ 171,269 $ 4,395,918 Goodwill of acquired businesses 345,961 ( 1,337 ) 5,349 — 349,973 Goodwill disposed of relating to sales of businesses ( 3,050 ) — — — ( 3,050 ) Foreign currency translation adjustments during the year ( 6,135 ) 122 — — ( 6,013 ) Balance as of December 31, 2021 $ 2,987,246 $ 1,089,907 $ 488,406 $ 171,269 $ 4,736,828 |
Amortizable Intangible Assets (
Amortizable Intangible Assets (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Goodwill And Intangible Assets Disclosure [Abstract] | |
Amortizable Intangible Assets | Amortizable intangible assets at December 31, 2021 and 2020 consisted of the following: December 31, 2021 December 31, 2020 (in thousands) Gross Accumulated Net Weighted (1) Gross Accumulated Net Weighted (1) Purchased customer accounts $ 2,311,605 $ ( 1,235,261 ) $ 1,076,344 14.9 $ 2,164,968 $ ( 1,118,316 ) $ 1,046,652 15.0 Non-compete agreements 37,587 ( 32,466 ) 5,121 4.5 35,093 ( 32,085 ) 3,008 4.6 Total $ 2,349,192 $ ( 1,267,727 ) $ 1,081,465 $ 2,200,061 $ ( 1,150,401 ) $ 1,049,660 (1) Weighted average life calculated as of the date of acquisition. |
Investments (Tables)
Investments (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Investments Debt And Equity Securities [Abstract] | |
Summary of Amortized Cost and Fair Values of Fixed Maturity Securities | At December 31, 2021, the Company’s amortized cost and fair values of fixed maturity securities are summarized as follows: (in thousands) Cost Gross Gross Fair value U.S. Treasury securities, obligations of $ 30,232 $ 152 $ ( 363 ) $ 30,021 Corporate debt 8,259 108 ( 62 ) 8,305 Total $ 38,491 $ 260 $ ( 425 ) $ 38,326 At December 31, 2020, the Company’s amortized cost and fair values of fixed maturity securities are summarized as follows: (in thousands) Cost Gross Gross Fair value U.S. Treasury securities, obligations of $ 28,372 $ 464 $ ( 5 ) $ 28,831 Corporate debt 7,190 239 ( 6 ) 7,423 Total $ 35,562 $ 703 $ ( 11 ) $ 36,254 |
Schedule of Investments' Gross Unrealized Loss and Fair Value | For securities in a loss position, the following table shows the investments’ gross unrealized loss and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position as of December 31, 2021: Less than 12 Months 12 Months or More Total (in thousands) Fair value Unrealized Fair value Unrealized Fair value Unrealized U.S. Treasury securities, obligations of U.S. $ 16,792 $ ( 322 ) $ 959 $ ( 41 ) $ 17,751 $ ( 363 ) Corporate debt 3,920 ( 62 ) — — 3,920 ( 62 ) Total $ 20,712 $ ( 384 ) $ 959 $ ( 41 ) $ 21,671 $ ( 425 ) The following table shows the investments’ gross unrealized loss and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position as of December 31, 2020: Less than 12 Months 12 Months or More Total (in thousands) Fair value Unrealized Fair value Unrealized Fair value Unrealized U.S. Treasury securities, obligations of $ 1,995 $ ( 5 ) $ — $ — $ 1,995 $ ( 5 ) Corporate debt 808 ( 6 ) — — 808 ( 6 ) Total $ 2,803 $ ( 11 ) $ — $ — $ 2,803 $ ( 11 ) |
Amortized Cost and Fair Value of Fixed Maturity Securities by Contractual Maturity | The amortized cost and estimated fair value of the fixed maturity securities at December 31, 2021 by contractual maturity are set forth below: (in thousands) Amortized cost Fair value Years to maturity: Due in one year or less $ 7,298 $ 7,356 Due after one year through five years 30,193 30,011 Due after five years through ten years 1,000 959 Total $ 38,491 $ 38,326 The amortized cost and estimated fair value of the fixed maturity securities at December 31, 2020 by contractual maturity are set forth below: (in thousands) Amortized cost Fair value Years to maturity: Due in one year or less $ 11,214 $ 11,283 Due after one year through five years 23,348 23,976 Due after five years through ten years 1,000 995 Total $ 35,562 $ 36,254 |
Fixed Assets (Tables)
Fixed Assets (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Property Plant And Equipment [Abstract] | |
Schedule of Fixed Assets | Fixed assets at December 31 consisted of the following: (in thousands) 2021 2020 Furniture, fixtures, equipment and software $ 259,081 $ 259,524 Leasehold improvements 52,142 42,261 Construction in progress — 81,736 Land, buildings and improvements 97,200 8,428 Total cost 408,423 391,949 Less accumulated depreciation and amortization ( 196,390 ) ( 190,834 ) Total $ 212,033 $ 201,115 |
Accrued Expenses and Other Li_2
Accrued Expenses and Other Liabilities (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Payables And Accruals [Abstract] | |
Schedule of Accrued Expenses and Other Current Liabilities | Accrued expenses and other current liabilities at December 31 consisted of the following: (in thousands) 2021 2020 Accrued incentive compensation $ 216,721 $ 159,356 Accrued compensation and benefits 53,547 41,550 Lease liability (1) 43,441 43,542 Deferred revenue 67,450 53,956 Reserve for policy cancellations 29,213 31,081 Accrued interest 15,871 15,260 Accrued rent and vendor expenses 7,552 6,682 Other 22,364 20,310 Total $ 456,159 $ 371,737 The Lease liability is the current portion of the Operating lease liabilities as reflected in the Consolidated Balance Sheets as of December 31, 2021 and 2020. |
Long-Term Debt (Tables)
Long-Term Debt (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Debt Disclosure [Abstract] | |
Schedule of Long-Term Debt | Long-term debt at December 31, 2021 and 2020 consisted of the following: (in thousands) December 31, December 31, Current portion of long-term debt: Current portion of 5-year term loan facility expires 2026 $ 12,500 $ — Current portion of 5-year term loan facility expires 2022 — 40,000 Current portion of 5-year term loan credit agreement 2023 30,000 30,000 Total current portion of long-term debt 42,500 70,000 Long-term debt: Note agreements: 4.200 % Senior Notes, semi-annual interest payments, 2024 499,574 499,416 4.500 % Senior Notes, semi-annual interest payments, 2029 349,596 349,540 2.375 % Senior Note due 2031 , semi-annual interest payments, balloon due 2031 699,325 699,252 Total notes 1,548,495 1,548,208 Credit agreements: 5-year term loan facility, periodic interest and principal 1.750 %, expires October 27, 2026 234,375 — 5-year term loan facility, periodic interest and principal 1.750 %, expires June 28, 2022 — 250,000 5-year revolving loan facility, periodic interest payments, 1.500 %, plus commitment 0.225 %, expires October 27, 2026 — — 5-year revolving loan facility, periodic interest payments, 1.500 %, plus commitment 0.250 %, expires June 28, 2022 — — 5-year term loan facility, periodic interest and principal 1.750 %, expires December 21, 2023 210,000 240,000 Total credit agreements 444,375 490,000 Debt issuance costs (contra) ( 12,433 ) ( 12,302 ) Total long-term debt less unamortized discount and 1,980,437 2,025,906 Current portion of long-term debt 42,500 70,000 Total debt $ 2,022,937 $ 2,095,906 |
Income Taxes (Tables)
Income Taxes (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Income Tax Disclosure [Abstract] | |
Schedule of Components of Provision for Income Taxes | Significant components of the provision for income taxes for the years ended December 31 are as follows: (in thousands) 2021 2020 2019 Current: Federal $ 106,763 $ 93,620 $ 85,507 State 32,635 34,123 28,905 Foreign 1,831 325 620 Total current provision 141,229 128,068 115,032 Deferred: Federal 27,963 11,655 14,994 State 4,954 4,119 ( 2,587 ) Foreign 1,573 ( 226 ) ( 24 ) Total deferred provision 34,490 15,548 12,383 Total tax provision $ 175,719 $ 143,616 $ 127,415 |
Schedule of Reconciliation of Effective Tax Rate and Federal Statutory Tax Rate | A reconciliation of the differences between the effective tax rate and the federal statutory tax rate for the years ended December 31 is as follows: 2021 2020 2019 Federal statutory tax rate 21.0 % 21.0 % 21.0 % State income taxes, net of federal income tax benefit 4.7 5.3 3.8 Non-deductible employee stock purchase plan expense 0.2 0.3 0.3 Non-deductible meals and entertainment 0.0 0.1 0.3 Non-deductible officers’ compensation 0.4 0.3 0.2 Stock Vesting under ASU 2016-19 ( 3.6 ) ( 3.5 ) ( 1.1 ) Other, net 0.3 ( 0.5 ) ( 0.3 ) Effective tax rate 23.0 % 23.0 % 24.2 % |
Schedule of Components of Net Deferred Tax Liabilities | Significant components of the Company’s net deferred tax liabilities as of December 31 are as follows: (in thousands) 2021 2020 Non-current deferred tax liabilities: Intangible assets $ 440,238 $ 400,335 Fixed assets 20,004 11,740 ASC 842 ROU Asset 47,663 46,730 Impact of adoption of ASC 606 revenue recognition 15,216 19,928 Net unrealized holding (loss)/gain on available-for-sale ( 41 ) 176 Total non-current deferred tax liabilities 523,080 478,909 Non-current deferred tax assets: Deferred compensation 66,354 59,897 Accruals and reserves 15,708 19,497 ASC 842 lease liabilities 53,343 53,150 Net operating loss carryforwards and 163(j) disallowed 1,910 3,168 Valuation allowance for deferred tax assets ( 1,029 ) ( 1,025 ) Total non-current deferred tax assets 136,286 134,687 Net non-current deferred tax liability $ 386,794 $ 344,222 |
Schedule of Reconciliation of Unrecognized Tax Benefits | A reconciliation of the beginning and ending amount of unrecognized tax benefits is as follows: (in thousands) 2021 2020 2019 Unrecognized tax benefits balance at January 1 $ 1,267 $ 1,127 $ 1,639 Gross increases for tax positions of prior years 270 848 778 Gross decreases for tax positions of prior years ( 446 ) ( 708 ) ( 791 ) Settlements ( 174 ) — ( 499 ) Unrecognized tax benefits balance at December 31 $ 917 $ 1,267 $ 1,127 |
Stock Based Compensation (Table
Stock Based Compensation (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Summary of Stock Option Activity | A summary of PSP activity for the years ended December 31, 2021, 2020 and 2019 is as follows: Weighted- Granted Awarded Shares not Outstanding at January 1, 2019 $ 5.03 1,196,092 1,196,092 — Granted $ — — — — Awarded $ — — — — Vested $ 5.29 ( 115,040 ) ( 115,040 ) — Forfeited $ 4.74 ( 29,760 ) ( 29,760 ) — Outstanding at December 31, 2019 $ 5.00 1,051,292 1,051,292 — Granted $ — — — — Awarded $ — — — — Vested $ 6.06 ( 119,072 ) ( 119,072 ) — Forfeited $ 5.03 ( 22,392 ) ( 22,392 ) — Outstanding at December 31, 2020 $ 4.86 909,828 909,828 — Granted $ — — — — Awarded $ — — — — Vested $ 4.73 ( 45,736 ) ( 45,736 ) — Forfeited $ 5.50 ( 24,250 ) ( 24,250 ) — Outstanding at December 31, 2021 $ 4.87 839,842 839,842 — A summary of 2010 SIP and 2019 SIP activity for the years ended December 31, 2021, 2020 and 2019 is as follows: Weighted- Granted Awarded Shares not Outstanding at January 1, 2019 $ 16.69 11,102,375 6,595,319 4,507,056 Granted $ 28.53 1,812,047 797,778 1,014,269 (1) Awarded $ 17.26 299,339 1,954,983 ( 1,655,644 ) Vested $ 14.29 ( 1,068,211 ) ( 1,068,211 ) — Forfeited $ 19.09 ( 503,632 ) ( 209,293 ) ( 294,339 ) Outstanding at December 31, 2019 $ 18.10 11,641,918 8,070,576 3,571,342 Granted $ 46.58 970,997 148,015 822,982 (2) Awarded $ 19.71 497,082 1,880,512 ( 1,383,430 ) Vested $ 15.97 ( 3,059,619 ) ( 3,059,619 ) — Forfeited $ 20.75 ( 356,041 ) ( 119,637 ) ( 236,404 ) Outstanding at December 31, 2020 $ 19.89 9,694,337 6,919,847 2,774,490 Granted $ 46.05 1,143,094 204,826 938,268 (3) Awarded $ 25.80 310,147 1,272,554 ( 962,407 ) Vested $ 15.73 ( 3,223,964 ) ( 3,223,964 ) — Forfeited $ 30.54 ( 315,168 ) ( 147,702 ) ( 167,466 ) Outstanding at December 31, 2021 $ 21.59 7,608,446 5,025,561 2,582,885 (1) Of the 1,014,269 performance-based shares granted in 2019, the payout for 501,384 shares may be increased up to 200 % of the target or decreased to zero , subject to the level of performance attained. The amount reflected in the table includes all time-based share grants at a target payout of 100 %. (2) Of the 822,982 performance-based shares granted in 2020, the payout for 365,606 shares may be increased up to 200 % of the target or decreased to zero , 20,611 shares may be increased up to 120 % of the target or decreased to zero , 15,850 shares may be increased up to 150 % of the target or decreased to zero and 56,226 shares may be increased up to 150 % or decreased to 50 % of target subject to the level of performance attained. The amount reflected in the table includes all time-based share grants at a target payout of 100 %. (3) Of the 938,268 performance-based shares granted in 2021, the payout for 486,679 shares may be increased up to 200 % of the target or decreased to zero , 21,651 shares may be increased up to 120 % of the target or decreased to zero and 3,886 shares may be increased up to 150 % or decreased to 50 % of target subject to the level of performance attained. The amount reflected in the table includes all time-based share grants at a target payout of 100 %. |
Summary of Non-Cash Stock-Based Compensation Expense | The non-cash stock-based compensation expense for the years ended December 31 is as follows: (in thousands) 2021 2020 2019 Stock incentive plan $ 50,664 $ 50,198 $ 39,626 Employee stock purchase plan 9,953 8,789 6,504 Performance stock plan 401 762 864 Total $ 61,018 $ 59,749 $ 46,994 |
2010 Stock Incentive Plan | |
Schedule of Performance Stock Plan and 2010 Stock Incentive Plan | The following table sets forth information as of December 31, 2021, 2020 and 2019, with respect to the number of time-based restricted shares granted and awarded, the number of performance-based restricted shares granted, and the number of performance-based restricted shares awarded under our Performance Stock Plan and 2010 and 2019 Stock Incentive Plans: Year Time-based restricted Performance-based Performance-based 2021 204,826 938,268 (1) 1,272,554 2020 148,015 822,982 (2) 1,880,512 2019 797,778 1,014,269 (3) 1,954,983 (1) Of the 938,268 performance-based shares granted in 2021, the payout for 486,679 shares may be increased up to 200 % of the target or decreased to zero , 21,651 shares may be increased up to 120 % of the target or decreased to zero and 3,886 shares may be increased up to 150 % or decreased to 50 % of target subject to the level of performance attained. The amount reflected in the table includes all time-based share grants at a target payout of 100 %. (2) Of the 822,982 performance-based shares granted in 2020, the payout for 365,606 shares may be increased up to 200 % of the target or decreased to zero , 20,611 shares may be increased up to 120 % of the target or decreased to zero , 15,850 shares may be increased up to 150 % of the target or decreased to zero and 56,226 shares may be increased up to 150 % or decreased to 50 % of target subject to the level of performance attained. The amount reflected in the table includes all time-based share grants at a target payout of 100 %. (3) Of the 1,014,269 performance-based shares granted in 2019, the payout for 501,384 shares may be increased up to 200 % of the target or decreased to zero , subject to the level of performance attained. The amount reflected in the table includes all time-based share grants at a target payout of 100 %. |
Supplemental Disclosures of C_2
Supplemental Disclosures of Cash Flow Information and Non-Cash Financing and Investing Activities (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Supplemental Cash Flow Elements [Abstract] | |
Summary of Cash Paid for Interest and Income Taxes | The Company’s cash paid during the period for interest and income taxes are summarized as follows: Year Ended December 31, (in thousands) 2021 2020 2019 Cash paid during the period for: Interest $ 61,531 $ 52,378 $ 58,290 Income taxes, net of refunds $ 146,932 $ 131,596 $ 109,766 |
Summary of Significant Non-Cash Investing and Financing Activities | The Company’s significant non-cash investing and financing activities are summarized as follows: Year Ended December 31, (in thousands) 2021 2020 2019 Other payables issued for agency acquisitions and purchased customer accounts $ 15,072 $ 9,130 $ 12,135 Estimated acquisition earn-out payables and related charges $ 75,761 $ 131,397 $ 82,872 Contingent payable issued for agency acquisition $ 24,114 $ — $ — Common stock issued for agency acquisition $ 9,892 $ — $ — Notes payable assumed for agency acquisition $ 1,355 $ — $ — Notes received on the sale of fixed assets and customer accounts $ — $ — $ 9,903 |
Schedule of Reconciliation of Cash and Cash Equivalents Inclusive of Restricted Cash | The following is a reconciliation of cash and cash equivalents inclusive of restricted cash as of December 31, 2021, 2020 and 2019. Balance as of December 31, (in thousands) 2021 2020 2019 Table to reconcile cash and cash equivalents inclusive of Cash and cash equivalents $ 887,009 $ 817,398 $ 542,174 Restricted cash 583,247 454,517 420,801 Total cash and cash equivalents inclusive of restricted $ 1,470,256 $ 1,271,915 $ 962,975 |
Leases (Tables)
Leases (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Leases [Abstract] | |
Schedule of Balances and Classification of Operating Lease Right-of-Use Assets and Operating Lease Liabilities within Condensed Consolidated Balance Sheets | The balances and classification of operating lease right-of-use assets and operating lease liabilities within the Consolidated Balance Sheets as of December 31, 2021 and 2020 is as follows: (in thousands) December 31, 2021 December 31, 2020 Balance Sheet Assets: Operating lease right-of-use assets $ 197,035 $ 186,998 Total assets Operating lease assets 197,035 186,998 Liabilities: Current operating lease liabilities Accrued expenses and other liabilities 43,441 43,542 Non-current operating lease liabilities Operating lease liabilities 179,976 172,935 Total liabilities $ 223,417 $ 216,477 |
Schedule of Components of Lease Cost for Operating Leases | The components of lease cost for operating leases for the 12 months ended December 31, 2021 and 2020 were: (in thousands) For the year For the year Operating leases: Lease cost $ 52,751 $ 53,821 Variable lease cost 4,316 3,739 Short term lease cost 1,165 468 Operating lease cost 58,232 58,028 Sublease income ( 1,661 ) ( 1,798 ) Total lease cost net $ 56,571 $ 56,230 |
Schedule of Weighted Average Remaining Lease Term and Weighted Average Discount Rate for Operating Leases | The weighted average remaining lease term and the weighted average discount rate for operating leases as of December 31, 2021 were: Weighted-average remaining lease term 6.47 Weighted-average discount rate 2.72 |
Schedule of Maturities of Operating Lease Liabilities | Maturities of the operating lease liabilities by fiscal year at December 31, 2021 for the Company's operating leases are as follows: (in thousands) Operating Leases 2022 $ 48,743 2023 44,794 2024 37,996 2025 31,587 2026 22,511 Thereafter 56,416 Total undiscounted lease payments 242,047 Less: Imputed interest 18,630 Present value of future lease payments $ 223,417 |
Schedule of Supplemental Cash Flow Information | Supplemental cash flow information for operating leases: (in thousands) For the year For the year Cash paid for amounts included in measurement of liabilities Operating cash flows from operating leases $ 56,034 $ 54,946 Right-of-use assets obtained in exchange for new operating $ 53,978 $ 45,750 |
Segment Information (Tables)
Segment Information (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Segment Reporting [Abstract] | |
Summarized Financial Information Reportable Segments | Summarized financial information concerning the Company’s reportable segments is shown in the following table. The “Other” column includes any income and expenses not allocated to reportable segments and corporate-related items, including the intercompany interest expense charge to the reporting segment. Year Ended December 31, 2021 (in thousands) Retail National Wholesale Services Other Total Total revenues $ 1,767,938 $ 701,850 $ 403,417 $ 178,860 $ ( 667 ) $ 3,051,398 Investment income $ 278 $ 550 $ 155 $ 3 $ 113 $ 1,099 Amortization $ 77,810 $ 27,357 $ 9,150 $ 5,276 $ — $ 119,593 Depreciation $ 11,194 $ 9,839 $ 2,646 $ 1,484 $ 8,146 $ 33,309 Interest expense $ 91,425 $ 11,381 $ 15,990 $ 2,899 $ ( 56,714 ) $ 64,981 Income before income taxes $ 334,377 $ 242,334 $ 94,845 $ 28,257 $ 63,010 $ 762,823 Total assets $ 5,040,706 $ 2,943,006 $ 1,154,373 $ 299,185 $ 358,173 $ 9,795,443 Capital expenditures $ 8,093 $ 13,467 $ 1,612 $ 1,609 $ 20,264 $ 45,045 Year Ended December 31, 2020 (in thousands) Retail National Wholesale Services Other Total Total revenues $ 1,472,766 $ 610,640 $ 352,797 $ 174,012 $ 3,160 $ 2,613,375 Investment income $ 163 $ 756 $ 184 $ — $ 1,708 $ 2,811 Amortization $ 67,315 $ 27,166 $ 8,481 $ 5,561 $ — $ 108,523 Depreciation $ 9,071 $ 8,658 $ 1,948 $ 1,424 $ 5,175 $ 26,276 Interest expense $ 85,968 $ 20,597 $ 10,281 $ 4,142 $ ( 62,015 ) $ 58,973 Income before income taxes $ 262,245 $ 182,892 $ 93,593 $ 27,994 $ 57,375 $ 624,099 Total assets $ 7,093,627 $ 3,510,983 $ 1,791,717 $ 480,440 $ ( 3,910,275 ) $ 8,966,492 Capital expenditures $ 13,175 $ 7,208 $ 3,324 $ 1,424 $ 45,569 $ 70,700 Year Ended December 31, 2019 (in thousands) Retail National Wholesale Services Other Total Total revenues $ 1,367,261 $ 518,384 $ 310,087 $ 193,781 $ 2,658 $ 2,392,171 Investment income $ 149 $ 1,397 $ 178 $ 139 $ 3,917 $ 5,780 Amortization $ 63,146 $ 25,482 $ 11,191 $ 5,479 $ — $ 105,298 Depreciation $ 7,390 $ 6,791 $ 1,674 $ 1,229 $ 6,333 $ 23,417 Interest expense $ 87,295 $ 16,690 $ 4,756 $ 4,404 $ ( 49,485 ) $ 63,660 Income before income taxes $ 222,875 $ 143,737 $ 82,739 $ 40,337 $ 36,241 $ 525,929 Total assets $ 6,413,459 $ 3,110,368 $ 1,390,250 $ 481,336 $ ( 3,772,592 ) $ 7,622,821 Capital expenditures $ 12,497 $ 10,365 $ 6,171 $ 804 $ 43,271 $ 73,108 |
Insurance Company WNFIC (Tables
Insurance Company WNFIC (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Reinsurance Disclosures [Abstract] | |
Effects of Reinsurance on Premiums Written and Earned | The effects of reinsurance on premiums written and earned at December 31 are as follows: 2021 2020 (in thousands) Written Earned Written Earned Direct premiums $ 747,384 $ 732,777 $ 728,109 $ 716,515 Assumed premiums — — — — Ceded premiums 747,366 732,759 728,093 716,499 Net premiums $ 18 $ 18 $ 16 $ 16 |
Summary of Significant Accoun_4
Summary of Significant Accounting Policies - Additional Information (Details) | 12 Months Ended |
Dec. 31, 2021USD ($)Segment | |
New Accounting Pronouncements Or Change In Accounting Principle [Line Items] | |
Number of reportable segments | Segment | 4 |
Average Annual EBITDAC, operating profit earned period maximum | 3 years |
Accumulated impairment losses | $ 0 |
Goodwill impairment loss | 0 |
Long-term Debt, Fair Value | 1,548,500,000 |
Revolving and term loan | 486,900,000 |
Amount written off as uncollectable from reinsurance carriers | $ 0 |
Minimum | |
New Accounting Pronouncements Or Change In Accounting Principle [Line Items] | |
Property, Plant and Equipment, Useful Life | 3 years |
Finite-Lived Intangible Asset, Useful Life | 3 years |
Maximum | |
New Accounting Pronouncements Or Change In Accounting Principle [Line Items] | |
Property, Plant and Equipment, Useful Life | 40 years |
Finite-Lived Intangible Asset, Useful Life | 15 years |
ASU 2018-15 | |
New Accounting Pronouncements Or Change In Accounting Principle [Line Items] | |
Change in accounting principle, accounting standards update, adopted | true |
Change in accounting principle, accounting standards update, adoption date | Jan. 1, 2020 |
Change in accounting principle, accounting standards update, immaterial effect | true |
ASU 2017-04 | |
New Accounting Pronouncements Or Change In Accounting Principle [Line Items] | |
Change in accounting principle, accounting standards update, adopted | true |
Change in accounting principle, accounting standards update, adoption date | Jan. 1, 2020 |
Impairment charges | $ 0 |
ASU 2016-13 | |
New Accounting Pronouncements Or Change In Accounting Principle [Line Items] | |
Change in accounting principle, accounting standards update, adopted | true |
Change in accounting principle, accounting standards update, adoption date | Jan. 1, 2020 |
Change in accounting principle, accounting standards update, immaterial effect | true |
ASU 2019-12 | |
New Accounting Pronouncements Or Change In Accounting Principle [Line Items] | |
Change in accounting principle, accounting standards update, adopted | true |
Change in accounting principle, accounting standards update, adoption date | Jan. 1, 2021 |
Change in accounting principle, accounting standards update, immaterial effect | true |
Summary of Significant Accoun_5
Summary of Significant Accounting Policies - Reconciliation between Basic and Diluted Weighted Average Shares Outstanding (Details) - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Accounting Policies [Abstract] | |||
Net income | $ 587,104 | $ 480,483 | $ 398,514 |
Net income attributable to unvested awarded performance stock | (12,942) | (15,197) | (12,873) |
Net income attributable to common shares | $ 574,162 | $ 465,286 | $ 385,641 |
Weighted average number of common shares outstanding – basic | 282,246 | 283,294 | 281,566 |
Less unvested awarded performance stock included in weighted average number of common shares outstanding – basic | (6,222) | (8,960) | (9,095) |
Weighted average number of common shares outstanding for basic earnings per common share | 276,024 | 274,334 | 272,471 |
Dilutive effect of stock options | 1,390 | 1,533 | 2,145 |
Weighted average number of shares outstanding – diluted | 277,414 | 275,867 | 274,616 |
Net income per share: | |||
Basic (in dollars per share) | $ 2.08 | $ 1.70 | $ 1.42 |
Diluted (in dollars per share) | $ 2.07 | $ 1.69 | $ 1.40 |
Revenues - Schedule of Disaggre
Revenues - Schedule of Disaggregated by Revenue (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Disaggregation Of Revenue [Line Items] | |||
Investment Income, Nonoperating | $ 1,099 | $ 2,811 | $ 5,780 |
Other income, net | 2,777 | 4,456 | 1,654 |
Total revenues | 3,051,398 | 2,613,375 | 2,392,171 |
Base Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 2,010,012 | 1,751,414 | |
Fee Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 833,030 | 674,009 | |
Incentive Commissions Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 103,249 | 93,557 | |
Profit-Sharing Contingent Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 82,226 | 70,934 | |
Guaranteed Supplemental Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 19,005 | 16,194 | |
Operating Segments | Retail | |||
Disaggregation Of Revenue [Line Items] | |||
Investment Income, Nonoperating | 278 | 163 | 149 |
Other income, net | 993 | 1,251 | |
Total revenues | 1,767,938 | 1,472,766 | 1,367,261 |
Operating Segments | Retail | Base Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 1,198,129 | 1,054,619 | |
Operating Segments | Retail | Fee Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 414,937 | 275,900 | |
Operating Segments | Retail | Incentive Commissions Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 98,254 | 89,920 | |
Operating Segments | Retail | Profit-Sharing Contingent Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 38,895 | 35,785 | |
Operating Segments | Retail | Guaranteed Supplemental Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 16,452 | 15,128 | |
Operating Segments | National Programs | |||
Disaggregation Of Revenue [Line Items] | |||
Investment Income, Nonoperating | 550 | 756 | 1,397 |
Other income, net | 192 | 42 | |
Total revenues | 701,850 | 610,640 | 518,384 |
Operating Segments | National Programs | Base Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 488,787 | 422,916 | |
Operating Segments | National Programs | Fee Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 173,790 | 159,337 | |
Operating Segments | National Programs | Incentive Commissions Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 1,653 | 549 | |
Operating Segments | National Programs | Profit-Sharing Contingent Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 35,259 | 27,278 | |
Operating Segments | National Programs | Guaranteed Supplemental Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 1,619 | (238) | |
Operating Segments | Wholesale Brokerage | |||
Disaggregation Of Revenue [Line Items] | |||
Investment Income, Nonoperating | 155 | 184 | 178 |
Other income, net | 627 | 452 | |
Total revenues | 403,417 | 352,797 | 310,087 |
Operating Segments | Wholesale Brokerage | Base Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 323,054 | 273,878 | |
Operating Segments | Wholesale Brokerage | Fee Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 67,233 | 66,051 | |
Operating Segments | Wholesale Brokerage | Incentive Commissions Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 3,342 | 3,057 | |
Operating Segments | Wholesale Brokerage | Profit-Sharing Contingent Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 8,072 | 7,871 | |
Operating Segments | Wholesale Brokerage | Guaranteed Supplemental Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 934 | 1,304 | |
Operating Segments | Services | |||
Disaggregation Of Revenue [Line Items] | |||
Investment Income, Nonoperating | 3 | 0 | 139 |
Other income, net | 0 | 0 | |
Total revenues | 178,860 | 174,012 | $ 193,781 |
Operating Segments | Services | Base Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 0 | 0 | |
Operating Segments | Services | Fee Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 178,857 | 174,012 | |
Operating Segments | Services | Incentive Commissions Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 0 | 0 | |
Operating Segments | Services | Profit-Sharing Contingent Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 0 | 0 | |
Operating Segments | Services | Guaranteed Supplemental Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 0 | 0 | |
Corporate, Non-Segment | |||
Disaggregation Of Revenue [Line Items] | |||
Investment Income, Nonoperating | 113 | 1,708 | |
Other income, net | 965 | 2,711 | |
Total revenues | (667) | 3,160 | |
Corporate, Non-Segment | Base Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 42 | 1 | |
Corporate, Non-Segment | Fee Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | (1,787) | (1,291) | |
Corporate, Non-Segment | Incentive Commissions Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 31 | ||
Corporate, Non-Segment | Profit-Sharing Contingent Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | 0 | 0 | |
Corporate, Non-Segment | Guaranteed Supplemental Commission Revenue | |||
Disaggregation Of Revenue [Line Items] | |||
Fees and Commissions, Other | $ 0 | $ 0 |
Revenues - Schedule of Balances
Revenues - Schedule of Balances of Contract Assets and Contract Liabilities Arising from contracts with Customers (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Revenues [Abstract] | ||
Contract assets | $ 361,834 | $ 308,755 |
Contract liabilities | $ 97,933 | $ 80,997 |
Revenues - Additional Informati
Revenues - Additional Information (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Segment Reporting Information [Line Items] | ||
Contract with Customer, Asset, Net | $ 361,834 | $ 308,755 |
Contract with Customer, Liability | 97,933 | 80,997 |
Offset of revised estimated variable consideration | 7,100 | |
Other adjustments | 2,100 | |
Deferred Costs | 58,200 | 42,200 |
Accrued Expenses and Other Liabilities | ||
Segment Reporting Information [Line Items] | ||
Contract with Customer, Liability | 67,400 | 54,000 |
Other Liabilities | ||
Segment Reporting Information [Line Items] | ||
Contract with Customer, Liability, Noncurrent | $ 30,500 | 27,000 |
Cost to Obtain | ||
Segment Reporting Information [Line Items] | ||
Capitalized contract cost, amortization period | 15 years | |
Deferred Costs | $ 19,800 | 17,800 |
Capitalized Contract Cost, Amortization | 3,800 | 2,500 |
Cost to Fulfill | ||
Segment Reporting Information [Line Items] | ||
Deferred Costs | 89,300 | 77,800 |
Capitalized Contract Cost, Amortization | 1,600 | 3,300 |
Incentive And Profit-Sharing Contingent Commission Revenue [Member] | ||
Segment Reporting Information [Line Items] | ||
Deferred Revenue, Revenue Recognized | 23,300 | 8,900 |
Variable consideration, Received | 23,300 | 18,100 |
2020 Acquisition | ||
Segment Reporting Information [Line Items] | ||
Contract with Customer, Asset, Net | 11,500 | |
Contract with Customer, Liability | $ 20,000 | |
2021 Acquisition | ||
Segment Reporting Information [Line Items] | ||
Contract with Customer, Asset, Net | 5,500 | |
Contract with Customer, Liability | 1,200 | |
2021 Acquisition | Cost to Fulfill | ||
Segment Reporting Information [Line Items] | ||
Capitalized Contract Cost, Amortization | $ 9,900 |
Business Combinations - Additio
Business Combinations - Additional Information (Details) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2021USD ($)Acquisition | Dec. 31, 2020USD ($)Acquisition | Dec. 31, 2019USD ($)Acquisition | Dec. 31, 2018USD ($) | |
Business Acquisition [Line Items] | ||||
Number of acquisitions | Acquisition | 19 | 25 | ||
Aggregate purchase price of acquisitions | $ (500) | $ 3,500 | $ 4,100 | |
Payments to Acquire Businesses, Gross | 424,600 | 722,500 | ||
Goodwill, Acquired During Period | 349,973 | 648,095 | 328,500 | |
Goodwill currently deductible for income tax purposes | 179,100 | 516,700 | 245,600 | |
Goodwill related to the recorded earn-out payables | 53,000 | 131,400 | 82,900 | |
Total revenues related to acquisitions | 63,800 | 93,900 | 49,100 | |
Income before income taxes related to acquisitions | 10,600 | 7,500 | 3,400 | |
Maximum Future Contingency payments Acquisitions | 484,800 | |||
Estimated acquisition earn-out payables | 291,047 | 258,943 | 161,513 | $ 89,924 |
Other Liabilities | ||||
Business Acquisition [Line Items] | ||||
Estimated acquisition earn-out payables | 212,600 | 179,700 | 143,600 | |
Accounts payable | ||||
Business Acquisition [Line Items] | ||||
Estimated acquisition earn-out payables | 78,400 | 79,200 | 17,900 | |
Retail | ||||
Business Acquisition [Line Items] | ||||
Goodwill, Acquired During Period | 345,961 | 299,961 | 302,600 | |
National Programs | ||||
Business Acquisition [Line Items] | ||||
Goodwill, Acquired During Period | (1,337) | 163,070 | 100 | |
Wholesale Brokerage | ||||
Business Acquisition [Line Items] | ||||
Goodwill, Acquired During Period | 5,349 | 184,956 | 6,500 | |
Services | ||||
Business Acquisition [Line Items] | ||||
Goodwill, Acquired During Period | $ 0 | $ 108 | $ 19,300 | |
Purchased Customer Accounts | ||||
Business Acquisition [Line Items] | ||||
Weighted average life (years) | 15 years | 15 years | 15 years | |
Non-compete Agreements | ||||
Business Acquisition [Line Items] | ||||
Weighted average life (years) | 5 years | 5 years | 5 years | |
Business Combinations - Asset Deals | ||||
Business Acquisition [Line Items] | ||||
Number of acquisitions | Acquisition | 1 | |||
Assets and Assumed Certain Liabilities | ||||
Business Acquisition [Line Items] | ||||
Number of acquisitions | Acquisition | 13 | 20 | 22 | |
Business Combinations - Stock Deals | ||||
Business Acquisition [Line Items] | ||||
Number of acquisitions | Acquisition | 2 | 1 | 1 | |
Book of Business Purchases | ||||
Business Acquisition [Line Items] | ||||
Number of acquisitions | Acquisition | 3 | 4 | 4 | |
O'Leary and Remedy | ||||
Business Acquisition [Line Items] | ||||
Goodwill currently non-deductible for income tax purposes | $ 117,900 |
Business Combinations - Purchas
Business Combinations - Purchase Price Allocation for Current Year Acquisitions and Adjustments Made for Prior Year Acquisitions (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 01, 2021 | Oct. 01, 2021 | Sep. 01, 2021 | May 01, 2021 | Jan. 01, 2021 | Dec. 31, 2020 | Dec. 01, 2020 | Nov. 01, 2020 | Oct. 01, 2020 | Sep. 01, 2020 | Aug. 01, 2020 | Jul. 01, 2020 | May 01, 2020 | Apr. 01, 2020 | Mar. 01, 2020 | Jan. 01, 2020 | Oct. 01, 2019 | Aug. 01, 2019 | Jul. 01, 2019 | Jun. 01, 2019 | May 01, 2019 | Mar. 01, 2019 | Feb. 01, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 |
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Cash paid | $ 424,600 | $ 722,500 | |||||||||||||||||||||||||
Common Stock Issued | 9,892 | 30,120 | $ 20,000 | ||||||||||||||||||||||||
Net assets acquired | $ 549,452 | $ 893,162 | 549,452 | 893,162 | 471,267 | ||||||||||||||||||||||
O'Leary Insurances (O'Leary) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 137,648 | ||||||||||||||||||||||||||
O'Leary Insurances (O'Leary) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Jan. 1, 2021 | ||||||||||||||||||||||||||
Cash paid | $ 117,408 | ||||||||||||||||||||||||||
Common Stock Issued | 4,892 | ||||||||||||||||||||||||||
Other payable | 0 | ||||||||||||||||||||||||||
Recorded earn-out payable | 15,348 | ||||||||||||||||||||||||||
Net assets acquired | 137,648 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 30,575 | ||||||||||||||||||||||||||
Piper Jordan LLC (Piper) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 54,679 | ||||||||||||||||||||||||||
Piper Jordan LLC (Piper) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | May 1, 2021 | ||||||||||||||||||||||||||
Cash paid | $ 43,428 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 1,397 | ||||||||||||||||||||||||||
Recorded earn-out payable | 9,854 | ||||||||||||||||||||||||||
Net assets acquired | $ 54,679 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | 15,000 | 15,000 | |||||||||||||||||||||||||
Berkshire Insurance Group, Inc. (Berkshire) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 41,500 | ||||||||||||||||||||||||||
Berkshire Insurance Group, Inc. (Berkshire) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Sep. 1, 2021 | ||||||||||||||||||||||||||
Cash paid | $ 41,500 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 0 | ||||||||||||||||||||||||||
Recorded earn-out payable | 0 | ||||||||||||||||||||||||||
Net assets acquired | 41,500 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | 0 | ||||||||||||||||||||||||||
AGIS Network, Inc. (AGIS) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 36,056 | ||||||||||||||||||||||||||
AGIS Network, Inc. (AGIS) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Sep. 1, 2021 | ||||||||||||||||||||||||||
Cash paid | $ 11,203 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 24,114 | ||||||||||||||||||||||||||
Recorded earn-out payable | 739 | ||||||||||||||||||||||||||
Net assets acquired | 36,056 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 12,289 | ||||||||||||||||||||||||||
Winston Financial Services, Inc. (Winston) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 108,612 | ||||||||||||||||||||||||||
Winston Financial Services, Inc. (Winston) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Oct. 1, 2021 | ||||||||||||||||||||||||||
Cash paid | $ 79,461 | ||||||||||||||||||||||||||
Common Stock Issued | 5,000 | ||||||||||||||||||||||||||
Other payable | 7,724 | ||||||||||||||||||||||||||
Recorded earn-out payable | 16,427 | ||||||||||||||||||||||||||
Net assets acquired | 108,612 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | 29,000 | ||||||||||||||||||||||||||
Remedy Analytics, Inc. (Remedy) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 48,599 | ||||||||||||||||||||||||||
Remedy Analytics, Inc. (Remedy) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Oct. 1, 2021 | ||||||||||||||||||||||||||
Cash paid | $ 40,762 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 473 | ||||||||||||||||||||||||||
Recorded earn-out payable | 7,364 | ||||||||||||||||||||||||||
Net assets acquired | 48,599 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | 25,000 | ||||||||||||||||||||||||||
Heacock Insurance Group, LLC (Heacock) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 20,603 | ||||||||||||||||||||||||||
Heacock Insurance Group, LLC (Heacock) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Oct. 1, 2021 | ||||||||||||||||||||||||||
Cash paid | $ 18,248 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 455 | ||||||||||||||||||||||||||
Recorded earn-out payable | 1,900 | ||||||||||||||||||||||||||
Net assets acquired | 20,603 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 6,000 | ||||||||||||||||||||||||||
Corporate Insurance Advisors, L.L.C. (CIA) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 22,037 | ||||||||||||||||||||||||||
Corporate Insurance Advisors, L.L.C. (CIA) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Dec. 1, 2021 | ||||||||||||||||||||||||||
Cash paid | $ 15,314 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 181 | ||||||||||||||||||||||||||
Recorded earn-out payable | 6,542 | ||||||||||||||||||||||||||
Net assets acquired | 22,037 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | 14,000 | ||||||||||||||||||||||||||
Rainmaker Advisory, LLC (Rainmaker) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 20,887 | ||||||||||||||||||||||||||
Rainmaker Advisory, LLC (Rainmaker) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Dec. 1, 2021 | ||||||||||||||||||||||||||
Cash paid | $ 14,174 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 776 | ||||||||||||||||||||||||||
Recorded earn-out payable | 5,937 | ||||||||||||||||||||||||||
Net assets acquired | 20,887 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 10,000 | ||||||||||||||||||||||||||
HARCO Insurance Services, Inc. (HARCO) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 29,689 | 29,689 | |||||||||||||||||||||||||
HARCO Insurance Services, Inc. (HARCO) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Dec. 31, 2021 | ||||||||||||||||||||||||||
Cash paid | $ 24,266 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 1,000 | ||||||||||||||||||||||||||
Recorded earn-out payable | 4,423 | ||||||||||||||||||||||||||
Net assets acquired | 29,689 | 29,689 | |||||||||||||||||||||||||
Maximum potential earn- out payable | 7,350 | 7,350 | |||||||||||||||||||||||||
Special Risk Insurance Managers Ltd. (Special Risk) | National Programs | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Jan. 1, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 70,156 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 0 | ||||||||||||||||||||||||||
Recorded earn-out payable | 9,859 | ||||||||||||||||||||||||||
Net assets acquired | 80,015 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | 14,650 | ||||||||||||||||||||||||||
Texas All Risk General Agency, Inc. et al (Texas Risk) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 10,980 | ||||||||||||||||||||||||||
Texas All Risk General Agency, Inc. et al (Texas Risk) | Wholesale Brokerage | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Jan. 1, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 10,511 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 159 | ||||||||||||||||||||||||||
Recorded earn-out payable | 310 | ||||||||||||||||||||||||||
Net assets acquired | 10,980 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 1,150 | ||||||||||||||||||||||||||
The Colonial Group, Inc. et al (Colonial) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 37,141 | ||||||||||||||||||||||||||
The Colonial Group, Inc. et al (Colonial) | Wholesale Brokerage | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Mar. 1, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 29,037 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 527 | ||||||||||||||||||||||||||
Recorded earn-out payable | 7,577 | ||||||||||||||||||||||||||
Net assets acquired | 37,141 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | 10,150 | ||||||||||||||||||||||||||
RLA Insurance Intermediaries, LLC (RLA) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 54,969 | ||||||||||||||||||||||||||
RLA Insurance Intermediaries, LLC (RLA) | Wholesale Brokerage | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Mar. 1, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 42,496 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 786 | ||||||||||||||||||||||||||
Recorded earn-out payable | 11,687 | ||||||||||||||||||||||||||
Net assets acquired | 54,969 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 22,500 | ||||||||||||||||||||||||||
Dealer Financial Services of N.C., LLC d/b/a The Sterling Group (Sterling) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 23,770 | ||||||||||||||||||||||||||
Dealer Financial Services of N.C., LLC d/b/a The Sterling Group (Sterling) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Apr. 1, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 19,341 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 300 | ||||||||||||||||||||||||||
Recorded earn-out payable | 4,129 | ||||||||||||||||||||||||||
Net assets acquired | 23,770 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 5,400 | ||||||||||||||||||||||||||
LP Insurance Services, LLC (LP) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 149,660 | ||||||||||||||||||||||||||
LP Insurance Services, LLC (LP) | National Programs | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | May 1, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 115,948 | ||||||||||||||||||||||||||
Common Stock Issued | 10,000 | ||||||||||||||||||||||||||
Other payable | 318 | ||||||||||||||||||||||||||
Recorded earn-out payable | 23,394 | ||||||||||||||||||||||||||
Net assets acquired | 149,660 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 75,850 | ||||||||||||||||||||||||||
First Resource, Inc. (First) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 14,926 | ||||||||||||||||||||||||||
First Resource, Inc. (First) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Jul. 1, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 10,700 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 450 | ||||||||||||||||||||||||||
Recorded earn-out payable | 3,776 | ||||||||||||||||||||||||||
Net assets acquired | 14,926 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 5,800 | ||||||||||||||||||||||||||
Buiten & Associates, LLC (Buiten) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 46,848 | ||||||||||||||||||||||||||
Buiten & Associates, LLC (Buiten) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Aug. 1, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 38,225 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 1,175 | ||||||||||||||||||||||||||
Recorded earn-out payable | 7,448 | ||||||||||||||||||||||||||
Net assets acquired | 46,848 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | 14,175 | ||||||||||||||||||||||||||
Amity Insurance, Inc. (Amity) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 18,880 | ||||||||||||||||||||||||||
Amity Insurance, Inc. (Amity) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Aug. 1, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 14,820 | ||||||||||||||||||||||||||
Common Stock Issued | 2,000 | ||||||||||||||||||||||||||
Other payable | 200 | ||||||||||||||||||||||||||
Recorded earn-out payable | 1,860 | ||||||||||||||||||||||||||
Net assets acquired | 18,880 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 4,060 | ||||||||||||||||||||||||||
Frank E. Neal & Co., Inc. (Neal) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 41,786 | ||||||||||||||||||||||||||
Frank E. Neal & Co., Inc. (Neal) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Sep. 1, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 32,589 | ||||||||||||||||||||||||||
Common Stock Issued | 3,120 | ||||||||||||||||||||||||||
Other payable | 345 | ||||||||||||||||||||||||||
Recorded earn-out payable | 5,732 | ||||||||||||||||||||||||||
Net assets acquired | 41,786 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | 10,325 | ||||||||||||||||||||||||||
BrookStone Insurance Group, LLC (BrookStone) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 13,088 | ||||||||||||||||||||||||||
BrookStone Insurance Group, LLC (BrookStone) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Sep. 1, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 12,030 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 0 | ||||||||||||||||||||||||||
Recorded earn-out payable | 1,058 | ||||||||||||||||||||||||||
Net assets acquired | 13,088 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 1,878 | ||||||||||||||||||||||||||
VAS GenPar, LLC (VAS) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 152,523 | ||||||||||||||||||||||||||
VAS GenPar, LLC (VAS) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Oct. 1, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 114,249 | ||||||||||||||||||||||||||
Common Stock Issued | 15,000 | ||||||||||||||||||||||||||
Other payable | 0 | ||||||||||||||||||||||||||
Recorded earn-out payable | 23,274 | ||||||||||||||||||||||||||
Net assets acquired | 152,523 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | 48,000 | ||||||||||||||||||||||||||
Bright & Associates, Inc. (Bright) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 17,639 | ||||||||||||||||||||||||||
Bright & Associates, Inc. (Bright) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Oct. 1, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 12,528 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 1,257 | ||||||||||||||||||||||||||
Recorded earn-out payable | 3,854 | ||||||||||||||||||||||||||
Net assets acquired | 17,639 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | 5,775 | ||||||||||||||||||||||||||
J.E. Brown & Associates Insurance Services, Inc. (J.E. Brown) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 40,308 | ||||||||||||||||||||||||||
J.E. Brown & Associates Insurance Services, Inc. (J.E. Brown) | Wholesale Brokerage | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Oct. 1, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 33,331 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 1,030 | ||||||||||||||||||||||||||
Recorded earn-out payable | 5,947 | ||||||||||||||||||||||||||
Net assets acquired | 40,308 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 10,425 | ||||||||||||||||||||||||||
CoverHound, Inc. and CyberPolicy, Inc. (CoverHound) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 28,195 | ||||||||||||||||||||||||||
CoverHound, Inc. and CyberPolicy, Inc. (CoverHound) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Nov. 1, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 27,595 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 600 | ||||||||||||||||||||||||||
Recorded earn-out payable | 0 | ||||||||||||||||||||||||||
Net assets acquired | 28,195 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 0 | ||||||||||||||||||||||||||
MAJ Companies, Ltd. (MAJ) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 21,378 | ||||||||||||||||||||||||||
MAJ Companies, Ltd. (MAJ) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Dec. 1, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 19,072 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 300 | ||||||||||||||||||||||||||
Recorded earn-out payable | 2,006 | ||||||||||||||||||||||||||
Net assets acquired | 21,378 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | 6,475 | ||||||||||||||||||||||||||
South & Western General Agency, Inc. (South & Western) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 78,160 | ||||||||||||||||||||||||||
South & Western General Agency, Inc. (South & Western) | Wholesale Brokerage | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Dec. 1, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 69,673 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 1,193 | ||||||||||||||||||||||||||
Recorded earn-out payable | 7,294 | ||||||||||||||||||||||||||
Net assets acquired | 78,160 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 18,000 | ||||||||||||||||||||||||||
Berry Insurance Group, Inc. (Berry) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 39,020 | 39,020 | |||||||||||||||||||||||||
Berry Insurance Group, Inc. (Berry) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Dec. 31, 2020 | ||||||||||||||||||||||||||
Cash paid | $ 35,326 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 0 | ||||||||||||||||||||||||||
Recorded earn-out payable | 3,694 | ||||||||||||||||||||||||||
Net assets acquired | 39,020 | 39,020 | |||||||||||||||||||||||||
Maximum potential earn- out payable | 6,500 | 6,500 | |||||||||||||||||||||||||
Smith Insurance Associates, Inc. (Smith) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 22,833 | ||||||||||||||||||||||||||
Smith Insurance Associates, Inc. (Smith) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Feb. 1, 2019 | ||||||||||||||||||||||||||
Cash paid | $ 20,129 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 0 | ||||||||||||||||||||||||||
Recorded earn-out payable | 2,704 | ||||||||||||||||||||||||||
Net assets acquired | 22,833 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | 4,550 | ||||||||||||||||||||||||||
Donald P. Pipino Company, LTD (Pipino) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 26,376 | ||||||||||||||||||||||||||
Donald P. Pipino Company, LTD (Pipino) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Feb. 1, 2019 | ||||||||||||||||||||||||||
Cash paid | $ 16,420 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 135 | ||||||||||||||||||||||||||
Recorded earn-out payable | 9,821 | ||||||||||||||||||||||||||
Net assets acquired | 26,376 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 12,996 | ||||||||||||||||||||||||||
AGA Enterprises, LLC d/b/a Cossio Insurance Agency (Cossio) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 14,696 | ||||||||||||||||||||||||||
AGA Enterprises, LLC d/b/a Cossio Insurance Agency (Cossio) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Mar. 1, 2019 | ||||||||||||||||||||||||||
Cash paid | $ 13,990 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 10 | ||||||||||||||||||||||||||
Recorded earn-out payable | 696 | ||||||||||||||||||||||||||
Net assets acquired | 14,696 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | 2,000 | ||||||||||||||||||||||||||
Medval, LLC (Medval) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 30,890 | ||||||||||||||||||||||||||
Medval, LLC (Medval) | Services | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Mar. 1, 2019 | ||||||||||||||||||||||||||
Cash paid | $ 29,106 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 100 | ||||||||||||||||||||||||||
Recorded earn-out payable | 1,684 | ||||||||||||||||||||||||||
Net assets acquired | 30,890 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 2,500 | ||||||||||||||||||||||||||
United Development Systems, Inc. (United) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 22,643 | ||||||||||||||||||||||||||
United Development Systems, Inc. (United) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | May 1, 2019 | ||||||||||||||||||||||||||
Cash paid | $ 18,987 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 388 | ||||||||||||||||||||||||||
Recorded earn-out payable | 3,268 | ||||||||||||||||||||||||||
Net assets acquired | 22,643 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 8,625 | ||||||||||||||||||||||||||
Twinbrook Insurance Brokerage, Inc. (Twinbrook) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 28,216 | ||||||||||||||||||||||||||
Twinbrook Insurance Brokerage, Inc. (Twinbrook) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Jun. 1, 2019 | ||||||||||||||||||||||||||
Cash paid | $ 26,251 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 400 | ||||||||||||||||||||||||||
Recorded earn-out payable | 1,565 | ||||||||||||||||||||||||||
Net assets acquired | 28,216 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 5,073 | ||||||||||||||||||||||||||
Innovative Risk Solutions, Inc. (IRS) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 35,009 | ||||||||||||||||||||||||||
Innovative Risk Solutions, Inc. (IRS) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Jul. 1, 2019 | ||||||||||||||||||||||||||
Cash paid | $ 26,435 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 2,465 | ||||||||||||||||||||||||||
Recorded earn-out payable | 6,109 | ||||||||||||||||||||||||||
Net assets acquired | 35,009 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 9,000 | ||||||||||||||||||||||||||
WBR Insurance Agency, LLC et al (WBR) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 13,067 | ||||||||||||||||||||||||||
WBR Insurance Agency, LLC et al (WBR) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Aug. 1, 2019 | ||||||||||||||||||||||||||
Cash paid | $ 10,667 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 203 | ||||||||||||||||||||||||||
Recorded earn-out payable | 2,197 | ||||||||||||||||||||||||||
Net assets acquired | 13,067 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | 4,575 | ||||||||||||||||||||||||||
West Ridge Insurance Agency, Inc. d/b/a Yozell Associates (Yozell) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 14,268 | ||||||||||||||||||||||||||
West Ridge Insurance Agency, Inc. d/b/a Yozell Associates (Yozell) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Aug. 1, 2019 | ||||||||||||||||||||||||||
Cash paid | $ 13,030 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 470 | ||||||||||||||||||||||||||
Recorded earn-out payable | 768 | ||||||||||||||||||||||||||
Net assets acquired | 14,268 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | 6,730 | ||||||||||||||||||||||||||
CKP Insurance, LLC (CKP) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 151,283 | ||||||||||||||||||||||||||
CKP Insurance, LLC (CKP) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Aug. 1, 2019 | ||||||||||||||||||||||||||
Cash paid | $ 89,190 | ||||||||||||||||||||||||||
Common Stock Issued | 20,000 | ||||||||||||||||||||||||||
Other payable | 4,000 | ||||||||||||||||||||||||||
Recorded earn-out payable | 38,093 | ||||||||||||||||||||||||||
Net assets acquired | 151,283 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 76,500 | ||||||||||||||||||||||||||
Poole Professional Ltd. Insurance Agents and Brokers et al (Poole) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 36,989 | ||||||||||||||||||||||||||
Poole Professional Ltd. Insurance Agents and Brokers et al (Poole) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Oct. 1, 2019 | ||||||||||||||||||||||||||
Cash paid | $ 32,358 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 75 | ||||||||||||||||||||||||||
Recorded earn-out payable | 4,556 | ||||||||||||||||||||||||||
Net assets acquired | 36,989 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | 6,850 | ||||||||||||||||||||||||||
VerHagen Glendenning & Walker LLP (VGW) | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | $ 26,915 | ||||||||||||||||||||||||||
VerHagen Glendenning & Walker LLP (VGW) | Retail | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Effective date of acquisition | Oct. 1, 2019 | ||||||||||||||||||||||||||
Cash paid | $ 23,032 | ||||||||||||||||||||||||||
Common Stock Issued | 0 | ||||||||||||||||||||||||||
Other payable | 1,498 | ||||||||||||||||||||||||||
Recorded earn-out payable | 2,385 | ||||||||||||||||||||||||||
Net assets acquired | 26,915 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 8,170 | ||||||||||||||||||||||||||
Other Acquisitions | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Net assets acquired | 29,142 | 23,876 | 29,142 | 23,876 | 48,082 | ||||||||||||||||||||||
Other Acquisitions | Various | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Cash paid | 14,888 | 18,849 | 36,665 | ||||||||||||||||||||||||
Common Stock Issued | 0 | 0 | 0 | ||||||||||||||||||||||||
Other payable | 490 | 3,066 | 2,391 | ||||||||||||||||||||||||
Recorded earn-out payable | 8,498 | 7,227 | 9,026 | ||||||||||||||||||||||||
Net assets acquired | 29,142 | 23,876 | 29,142 | 23,876 | 48,082 | ||||||||||||||||||||||
Maximum potential earn- out payable | 13,118 | 12,337 | 13,118 | 12,337 | 14,454 | ||||||||||||||||||||||
2021 Acquisition | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Cash paid | 424,613 | ||||||||||||||||||||||||||
Common Stock Issued | 9,892 | ||||||||||||||||||||||||||
Other payable | 39,186 | ||||||||||||||||||||||||||
Recorded earn-out payable | 75,761 | ||||||||||||||||||||||||||
Net assets acquired | 549,452 | 549,452 | |||||||||||||||||||||||||
Maximum potential earn- out payable | $ 162,332 | $ 162,332 | |||||||||||||||||||||||||
2020 Acquisition | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Cash paid | 722,515 | ||||||||||||||||||||||||||
Common Stock Issued | 30,120 | ||||||||||||||||||||||||||
Other payable | 9,130 | ||||||||||||||||||||||||||
Recorded earn-out payable | 131,397 | ||||||||||||||||||||||||||
Net assets acquired | 893,162 | 893,162 | |||||||||||||||||||||||||
Maximum potential earn- out payable | $ 273,450 | $ 273,450 | |||||||||||||||||||||||||
2019 Acquisition | |||||||||||||||||||||||||||
Business Combination Separately Recognized Transactions [Line Items] | |||||||||||||||||||||||||||
Cash paid | 356,260 | ||||||||||||||||||||||||||
Common Stock Issued | 20,000 | ||||||||||||||||||||||||||
Other payable | 12,135 | ||||||||||||||||||||||||||
Recorded earn-out payable | 82,872 | ||||||||||||||||||||||||||
Net assets acquired | 471,267 | ||||||||||||||||||||||||||
Maximum potential earn- out payable | $ 162,023 |
Business Combinations - Estimat
Business Combinations - Estimated Fair Values of Aggregate Assets and Liabilities Acquired (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 01, 2021 | Oct. 01, 2021 | Sep. 01, 2021 | May 01, 2021 | Jan. 01, 2021 | Dec. 31, 2020 | Dec. 01, 2020 | Nov. 01, 2020 | Oct. 01, 2020 | Sep. 01, 2020 | Aug. 01, 2020 | Jul. 01, 2020 | May 01, 2020 | Apr. 01, 2020 | Mar. 01, 2020 | Jan. 01, 2020 | Dec. 31, 2019 | Oct. 01, 2019 | Aug. 01, 2019 | Jul. 01, 2019 | Jun. 01, 2019 | May 01, 2019 | Mar. 01, 2019 | Feb. 01, 2019 |
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 57,832 | $ 27,673 | $ 3,217 | ||||||||||||||||||||||
Other current assets | 76,941 | 22,043 | 12,956 | ||||||||||||||||||||||
Fixed assets | 2,053 | 9,387 | 455 | ||||||||||||||||||||||
Goodwill | 349,973 | 648,095 | 328,546 | ||||||||||||||||||||||
Other assets | 3,432 | 3,652 | 55 | ||||||||||||||||||||||
Total assets acquired | 646,371 | 952,024 | 473,943 | ||||||||||||||||||||||
Other current liabilities | (88,255) | (32,549) | (2,269) | ||||||||||||||||||||||
Deferred income tax, net | (8,651) | ||||||||||||||||||||||||
Other liabilities | (13) | (26,313) | (407) | ||||||||||||||||||||||
Total liabilities assumed | (96,919) | (58,862) | (2,676) | ||||||||||||||||||||||
Net assets acquired | 549,452 | 893,162 | 471,267 | ||||||||||||||||||||||
O'Leary | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 45,441 | ||||||||||||||||||||||||
Other current assets | 43,350 | ||||||||||||||||||||||||
Fixed assets | 544 | ||||||||||||||||||||||||
Goodwill | 84,619 | ||||||||||||||||||||||||
Other assets | 135 | ||||||||||||||||||||||||
Total assets acquired | 215,367 | ||||||||||||||||||||||||
Other current liabilities | (72,649) | ||||||||||||||||||||||||
Deferred income tax, net | (5,057) | ||||||||||||||||||||||||
Other liabilities | (13) | ||||||||||||||||||||||||
Total liabilities assumed | (77,719) | ||||||||||||||||||||||||
Net assets acquired | 137,648 | ||||||||||||||||||||||||
Piper | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 2,397 | ||||||||||||||||||||||||
Fixed assets | 9 | ||||||||||||||||||||||||
Goodwill | 40,019 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 54,679 | ||||||||||||||||||||||||
Other current liabilities | 0 | ||||||||||||||||||||||||
Deferred income tax, net | 0 | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | 0 | ||||||||||||||||||||||||
Net assets acquired | 54,679 | ||||||||||||||||||||||||
Berkshire | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 1,621 | ||||||||||||||||||||||||
Fixed assets | 9 | ||||||||||||||||||||||||
Goodwill | 27,059 | ||||||||||||||||||||||||
Other assets | 504 | ||||||||||||||||||||||||
Total assets acquired | 41,517 | ||||||||||||||||||||||||
Other current liabilities | (17) | ||||||||||||||||||||||||
Deferred income tax, net | 0 | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (17) | ||||||||||||||||||||||||
Net assets acquired | 41,500 | ||||||||||||||||||||||||
AGIS | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 0 | ||||||||||||||||||||||||
Other current assets | 13,693 | ||||||||||||||||||||||||
Fixed assets | 20 | ||||||||||||||||||||||||
Goodwill | 8,715 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 36,056 | ||||||||||||||||||||||||
Other current liabilities | 0 | ||||||||||||||||||||||||
Deferred income tax, net | 0 | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | 0 | ||||||||||||||||||||||||
Net assets acquired | 36,056 | ||||||||||||||||||||||||
Winston | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 5,024 | ||||||||||||||||||||||||
Other current assets | 7,527 | ||||||||||||||||||||||||
Fixed assets | 1,185 | ||||||||||||||||||||||||
Goodwill | 74,441 | ||||||||||||||||||||||||
Other assets | 27 | ||||||||||||||||||||||||
Total assets acquired | 114,082 | ||||||||||||||||||||||||
Other current liabilities | (5,470) | ||||||||||||||||||||||||
Deferred income tax, net | 0 | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (5,470) | ||||||||||||||||||||||||
Net assets acquired | 108,612 | ||||||||||||||||||||||||
Remedy | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 6,675 | ||||||||||||||||||||||||
Other current assets | 1,786 | ||||||||||||||||||||||||
Fixed assets | 151 | ||||||||||||||||||||||||
Goodwill | 33,255 | ||||||||||||||||||||||||
Other assets | 1,354 | ||||||||||||||||||||||||
Total assets acquired | 57,426 | ||||||||||||||||||||||||
Other current liabilities | (5,233) | ||||||||||||||||||||||||
Deferred income tax, net | (3,594) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (8,827) | ||||||||||||||||||||||||
Net assets acquired | 48,599 | ||||||||||||||||||||||||
Heacock | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 0 | ||||||||||||||||||||||||
Other current assets | 738 | ||||||||||||||||||||||||
Fixed assets | 39 | ||||||||||||||||||||||||
Goodwill | 13,910 | ||||||||||||||||||||||||
Other assets | 382 | ||||||||||||||||||||||||
Total assets acquired | 20,900 | ||||||||||||||||||||||||
Other current liabilities | (297) | ||||||||||||||||||||||||
Deferred income tax, net | 0 | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (297) | ||||||||||||||||||||||||
Net assets acquired | 20,603 | ||||||||||||||||||||||||
CIA | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 32 | ||||||||||||||||||||||||
Fixed assets | 11 | ||||||||||||||||||||||||
Goodwill | 17,310 | ||||||||||||||||||||||||
Other assets | 278 | ||||||||||||||||||||||||
Total assets acquired | 22,423 | ||||||||||||||||||||||||
Other current liabilities | (386) | ||||||||||||||||||||||||
Deferred income tax, net | 0 | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (386) | ||||||||||||||||||||||||
Net assets acquired | 22,037 | ||||||||||||||||||||||||
Rainmaker | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 0 | ||||||||||||||||||||||||
Other current assets | 0 | ||||||||||||||||||||||||
Fixed assets | 8 | ||||||||||||||||||||||||
Goodwill | 15,029 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 20,887 | ||||||||||||||||||||||||
Other current liabilities | 0 | ||||||||||||||||||||||||
Deferred income tax, net | 0 | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | 0 | ||||||||||||||||||||||||
Net assets acquired | 20,887 | ||||||||||||||||||||||||
HARCO | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 0 | ||||||||||||||||||||||||
Other current assets | 737 | ||||||||||||||||||||||||
Fixed assets | 63 | ||||||||||||||||||||||||
Goodwill | 20,609 | ||||||||||||||||||||||||
Other assets | 493 | ||||||||||||||||||||||||
Total assets acquired | 30,117 | ||||||||||||||||||||||||
Other current liabilities | (428) | ||||||||||||||||||||||||
Deferred income tax, net | 0 | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (428) | ||||||||||||||||||||||||
Net assets acquired | 29,689 | ||||||||||||||||||||||||
Special Risk | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 2,477 | ||||||||||||||||||||||||
Fixed assets | 345 | ||||||||||||||||||||||||
Goodwill | 63,087 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 80,331 | ||||||||||||||||||||||||
Other current liabilities | (316) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (316) | ||||||||||||||||||||||||
Net assets acquired | 80,015 | ||||||||||||||||||||||||
Texas Risk | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 0 | ||||||||||||||||||||||||
Other current assets | 446 | ||||||||||||||||||||||||
Fixed assets | 27 | ||||||||||||||||||||||||
Goodwill | 8,940 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 12,660 | ||||||||||||||||||||||||
Other current liabilities | (1,680) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (1,680) | ||||||||||||||||||||||||
Net assets acquired | 10,980 | ||||||||||||||||||||||||
Colonial | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 1,344 | ||||||||||||||||||||||||
Fixed assets | 59 | ||||||||||||||||||||||||
Goodwill | 27,845 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 38,496 | ||||||||||||||||||||||||
Other current liabilities | (1,355) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (1,355) | ||||||||||||||||||||||||
Net assets acquired | 37,141 | ||||||||||||||||||||||||
RLA | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 0 | ||||||||||||||||||||||||
Other current assets | 0 | ||||||||||||||||||||||||
Fixed assets | 55 | ||||||||||||||||||||||||
Goodwill | 53,567 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 66,412 | ||||||||||||||||||||||||
Other current liabilities | (11,443) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (11,443) | ||||||||||||||||||||||||
Net assets acquired | 54,969 | ||||||||||||||||||||||||
Sterling | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 612 | ||||||||||||||||||||||||
Fixed assets | 16 | ||||||||||||||||||||||||
Goodwill | 17,339 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 23,950 | ||||||||||||||||||||||||
Other current liabilities | (180) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (180) | ||||||||||||||||||||||||
Net assets acquired | 23,770 | ||||||||||||||||||||||||
LP | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 3,162 | ||||||||||||||||||||||||
Fixed assets | 1,877 | ||||||||||||||||||||||||
Goodwill | 99,983 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 149,854 | ||||||||||||||||||||||||
Other current liabilities | (10) | ||||||||||||||||||||||||
Other liabilities | (184) | ||||||||||||||||||||||||
Total liabilities assumed | (194) | ||||||||||||||||||||||||
Net assets acquired | 149,660 | ||||||||||||||||||||||||
First | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 302 | ||||||||||||||||||||||||
Fixed assets | 1 | ||||||||||||||||||||||||
Goodwill | 9,523 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 14,942 | ||||||||||||||||||||||||
Other current liabilities | (16) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (16) | ||||||||||||||||||||||||
Net assets acquired | 14,926 | ||||||||||||||||||||||||
Buiten | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 2,595 | ||||||||||||||||||||||||
Fixed assets | 43 | ||||||||||||||||||||||||
Goodwill | 33,641 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 47,693 | ||||||||||||||||||||||||
Other current liabilities | (845) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (845) | ||||||||||||||||||||||||
Net assets acquired | 46,848 | ||||||||||||||||||||||||
Amity | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 0 | ||||||||||||||||||||||||
Other current assets | 653 | ||||||||||||||||||||||||
Fixed assets | 58 | ||||||||||||||||||||||||
Goodwill | 15,454 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 21,800 | ||||||||||||||||||||||||
Other current liabilities | (2,920) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (2,920) | ||||||||||||||||||||||||
Net assets acquired | 18,880 | ||||||||||||||||||||||||
Neal | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 2,337 | ||||||||||||||||||||||||
Fixed assets | 46 | ||||||||||||||||||||||||
Goodwill | 28,929 | ||||||||||||||||||||||||
Other assets | 274 | ||||||||||||||||||||||||
Total assets acquired | 44,842 | ||||||||||||||||||||||||
Other current liabilities | (3,056) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (3,056) | ||||||||||||||||||||||||
Net assets acquired | 41,786 | ||||||||||||||||||||||||
Brook Stone | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 0 | ||||||||||||||||||||||||
Other current assets | 527 | ||||||||||||||||||||||||
Fixed assets | 22 | ||||||||||||||||||||||||
Goodwill | 8,585 | ||||||||||||||||||||||||
Other assets | 290 | ||||||||||||||||||||||||
Total assets acquired | 13,134 | ||||||||||||||||||||||||
Other current liabilities | (46) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (46) | ||||||||||||||||||||||||
Net assets acquired | 13,088 | ||||||||||||||||||||||||
VAS | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 27,673 | ||||||||||||||||||||||||
Other current assets | 5,486 | ||||||||||||||||||||||||
Fixed assets | 138 | ||||||||||||||||||||||||
Goodwill | 100,826 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 182,412 | ||||||||||||||||||||||||
Other current liabilities | (3,760) | ||||||||||||||||||||||||
Other liabilities | (26,129) | ||||||||||||||||||||||||
Total liabilities assumed | (29,889) | ||||||||||||||||||||||||
Net assets acquired | 152,523 | ||||||||||||||||||||||||
Bright | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 0 | ||||||||||||||||||||||||
Other current assets | 402 | ||||||||||||||||||||||||
Fixed assets | 23 | ||||||||||||||||||||||||
Goodwill | 12,218 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 17,740 | ||||||||||||||||||||||||
Other current liabilities | (101) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (101) | ||||||||||||||||||||||||
Net assets acquired | 17,639 | ||||||||||||||||||||||||
J.E. Brown | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 0 | ||||||||||||||||||||||||
Other current assets | 0 | ||||||||||||||||||||||||
Fixed assets | 32 | ||||||||||||||||||||||||
Goodwill | 31,476 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 41,028 | ||||||||||||||||||||||||
Other current liabilities | (720) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (720) | ||||||||||||||||||||||||
Net assets acquired | 40,308 | ||||||||||||||||||||||||
Cover Hound | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 375 | ||||||||||||||||||||||||
Fixed assets | 6,441 | ||||||||||||||||||||||||
Goodwill | 19,524 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 30,018 | ||||||||||||||||||||||||
Other current liabilities | (1,823) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (1,823) | ||||||||||||||||||||||||
Net assets acquired | 28,195 | ||||||||||||||||||||||||
MAJ | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 413 | ||||||||||||||||||||||||
Fixed assets | 0 | ||||||||||||||||||||||||
Goodwill | 13,003 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 21,461 | ||||||||||||||||||||||||
Other current liabilities | (83) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (83) | ||||||||||||||||||||||||
Net assets acquired | 21,378 | ||||||||||||||||||||||||
South & Western | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 0 | ||||||||||||||||||||||||
Other current assets | 0 | ||||||||||||||||||||||||
Fixed assets | 149 | ||||||||||||||||||||||||
Goodwill | 63,128 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 81,811 | ||||||||||||||||||||||||
Other current liabilities | (3,651) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (3,651) | ||||||||||||||||||||||||
Net assets acquired | 78,160 | ||||||||||||||||||||||||
Berry | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 0 | ||||||||||||||||||||||||
Other current assets | 0 | ||||||||||||||||||||||||
Fixed assets | 30 | ||||||||||||||||||||||||
Goodwill | 29,702 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 39,444 | ||||||||||||||||||||||||
Other current liabilities | (424) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (424) | ||||||||||||||||||||||||
Net assets acquired | 39,020 | ||||||||||||||||||||||||
Smith Insurance Associates, Inc. (Smith) | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 680 | ||||||||||||||||||||||||
Fixed assets | 39 | ||||||||||||||||||||||||
Goodwill | 16,042 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 23,302 | ||||||||||||||||||||||||
Other current liabilities | (469) | ||||||||||||||||||||||||
Deferred income tax, net | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (469) | ||||||||||||||||||||||||
Net assets acquired | 22,833 | ||||||||||||||||||||||||
Pipino | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 0 | ||||||||||||||||||||||||
Other current assets | 819 | ||||||||||||||||||||||||
Fixed assets | 112 | ||||||||||||||||||||||||
Goodwill | 16,765 | ||||||||||||||||||||||||
Other assets | 772 | ||||||||||||||||||||||||
Total assets acquired | 29,839 | ||||||||||||||||||||||||
Other current liabilities | (3,463) | ||||||||||||||||||||||||
Deferred income tax, net | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (3,463) | ||||||||||||||||||||||||
Net assets acquired | 26,376 | ||||||||||||||||||||||||
Cossio | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 236 | ||||||||||||||||||||||||
Fixed assets | 29 | ||||||||||||||||||||||||
Goodwill | 10,010 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 14,699 | ||||||||||||||||||||||||
Other current liabilities | (3) | ||||||||||||||||||||||||
Deferred income tax, net | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (3) | ||||||||||||||||||||||||
Net assets acquired | 14,696 | ||||||||||||||||||||||||
Medval | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 3,217 | ||||||||||||||||||||||||
Other current assets | 1,708 | ||||||||||||||||||||||||
Fixed assets | 50 | ||||||||||||||||||||||||
Goodwill | 19,108 | ||||||||||||||||||||||||
Other assets | 15 | ||||||||||||||||||||||||
Total assets acquired | 31,399 | ||||||||||||||||||||||||
Other current liabilities | (480) | ||||||||||||||||||||||||
Deferred income tax, net | (29) | ||||||||||||||||||||||||
Total liabilities assumed | (509) | ||||||||||||||||||||||||
Net assets acquired | 30,890 | ||||||||||||||||||||||||
United | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 477 | ||||||||||||||||||||||||
Fixed assets | 20 | ||||||||||||||||||||||||
Goodwill | 15,111 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 22,684 | ||||||||||||||||||||||||
Other current liabilities | (41) | ||||||||||||||||||||||||
Deferred income tax, net | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (41) | ||||||||||||||||||||||||
Net assets acquired | 22,643 | ||||||||||||||||||||||||
Twinbrook | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 919 | ||||||||||||||||||||||||
Fixed assets | 85 | ||||||||||||||||||||||||
Goodwill | 18,935 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 28,508 | ||||||||||||||||||||||||
Other current liabilities | (292) | ||||||||||||||||||||||||
Deferred income tax, net | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (292) | ||||||||||||||||||||||||
Net assets acquired | 28,216 | ||||||||||||||||||||||||
IRS | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 1,375 | ||||||||||||||||||||||||
Fixed assets | 11 | ||||||||||||||||||||||||
Goodwill | 24,938 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 35,135 | ||||||||||||||||||||||||
Other current liabilities | (126) | ||||||||||||||||||||||||
Deferred income tax, net | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (126) | ||||||||||||||||||||||||
Net assets acquired | 35,009 | ||||||||||||||||||||||||
WBR | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 449 | ||||||||||||||||||||||||
Fixed assets | 10 | ||||||||||||||||||||||||
Goodwill | 9,096 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 13,611 | ||||||||||||||||||||||||
Other current liabilities | (166) | ||||||||||||||||||||||||
Deferred income tax, net | (378) | ||||||||||||||||||||||||
Total liabilities assumed | (544) | ||||||||||||||||||||||||
Net assets acquired | 13,067 | ||||||||||||||||||||||||
Yozell | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 0 | ||||||||||||||||||||||||
Other current assets | 1,781 | ||||||||||||||||||||||||
Fixed assets | 12 | ||||||||||||||||||||||||
Goodwill | 8,904 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 14,268 | ||||||||||||||||||||||||
Other current liabilities | 0 | ||||||||||||||||||||||||
Deferred income tax, net | 0 | ||||||||||||||||||||||||
Total liabilities assumed | 0 | ||||||||||||||||||||||||
Net assets acquired | 14,268 | ||||||||||||||||||||||||
CKP | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 0 | ||||||||||||||||||||||||
Other current assets | 9,170 | ||||||||||||||||||||||||
Fixed assets | 193 | ||||||||||||||||||||||||
Goodwill | 110,495 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 152,153 | ||||||||||||||||||||||||
Other current liabilities | (870) | ||||||||||||||||||||||||
Deferred income tax, net | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (870) | ||||||||||||||||||||||||
Net assets acquired | 151,283 | ||||||||||||||||||||||||
Poole | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | $ 0 | ||||||||||||||||||||||||
Other current assets | 938 | ||||||||||||||||||||||||
Fixed assets | 4 | ||||||||||||||||||||||||
Goodwill | 28,233 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 39,567 | ||||||||||||||||||||||||
Other current liabilities | (2,578) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (2,578) | ||||||||||||||||||||||||
Net assets acquired | 36,989 | ||||||||||||||||||||||||
VGW | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 0 | ||||||||||||||||||||||||
Other current assets | 1,190 | ||||||||||||||||||||||||
Fixed assets | 20 | ||||||||||||||||||||||||
Goodwill | 16,595 | ||||||||||||||||||||||||
Other assets | 0 | ||||||||||||||||||||||||
Total assets acquired | 26,931 | ||||||||||||||||||||||||
Other current liabilities | (16) | ||||||||||||||||||||||||
Other liabilities | 0 | ||||||||||||||||||||||||
Total liabilities assumed | (16) | ||||||||||||||||||||||||
Net assets acquired | 26,915 | ||||||||||||||||||||||||
Other Acquisitions | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Cash | 692 | 0 | 0 | ||||||||||||||||||||||
Other current assets | 5,060 | 912 | (6,786) | ||||||||||||||||||||||
Fixed assets | 14 | 25 | (130) | ||||||||||||||||||||||
Goodwill | 15,007 | 11,325 | 34,314 | ||||||||||||||||||||||
Other assets | 259 | 3,088 | (732) | ||||||||||||||||||||||
Total assets acquired | 32,917 | 23,996 | 41,847 | ||||||||||||||||||||||
Other current liabilities | (3,775) | (120) | 6,235 | ||||||||||||||||||||||
Deferred income tax, net | 0 | ||||||||||||||||||||||||
Other liabilities | 0 | 0 | 0 | ||||||||||||||||||||||
Total liabilities assumed | (3,775) | (120) | 6,235 | ||||||||||||||||||||||
Net assets acquired | 29,142 | 23,876 | 48,082 | ||||||||||||||||||||||
Purchased Customer Accounts | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 153,622 | 239,961 | 128,302 | ||||||||||||||||||||||
Purchased Customer Accounts | O'Leary | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 40,459 | ||||||||||||||||||||||||
Purchased Customer Accounts | Piper | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 12,233 | ||||||||||||||||||||||||
Purchased Customer Accounts | Berkshire | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 12,313 | ||||||||||||||||||||||||
Purchased Customer Accounts | AGIS | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 13,577 | ||||||||||||||||||||||||
Purchased Customer Accounts | Winston | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 25,006 | ||||||||||||||||||||||||
Purchased Customer Accounts | Remedy | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 13,697 | ||||||||||||||||||||||||
Purchased Customer Accounts | Heacock | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 5,800 | ||||||||||||||||||||||||
Purchased Customer Accounts | CIA | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 4,781 | ||||||||||||||||||||||||
Purchased Customer Accounts | Rainmaker | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 5,838 | ||||||||||||||||||||||||
Purchased Customer Accounts | HARCO | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 8,183 | ||||||||||||||||||||||||
Purchased Customer Accounts | Special Risk | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 14,286 | ||||||||||||||||||||||||
Purchased Customer Accounts | Texas Risk | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 3,222 | ||||||||||||||||||||||||
Purchased Customer Accounts | Colonial | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 9,205 | ||||||||||||||||||||||||
Purchased Customer Accounts | RLA | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 12,309 | ||||||||||||||||||||||||
Purchased Customer Accounts | Sterling | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 5,962 | ||||||||||||||||||||||||
Purchased Customer Accounts | LP | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 44,801 | ||||||||||||||||||||||||
Purchased Customer Accounts | First | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 5,095 | ||||||||||||||||||||||||
Purchased Customer Accounts | Buiten | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 11,323 | ||||||||||||||||||||||||
Purchased Customer Accounts | Amity | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 5,614 | ||||||||||||||||||||||||
Purchased Customer Accounts | Neal | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 13,225 | ||||||||||||||||||||||||
Purchased Customer Accounts | Brook Stone | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 3,689 | ||||||||||||||||||||||||
Purchased Customer Accounts | VAS | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 48,188 | ||||||||||||||||||||||||
Purchased Customer Accounts | Bright | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 5,055 | ||||||||||||||||||||||||
Purchased Customer Accounts | J.E. Brown | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 9,479 | ||||||||||||||||||||||||
Purchased Customer Accounts | Cover Hound | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 3,678 | ||||||||||||||||||||||||
Purchased Customer Accounts | MAJ | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 8,034 | ||||||||||||||||||||||||
Purchased Customer Accounts | South & Western | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 18,513 | ||||||||||||||||||||||||
Purchased Customer Accounts | Berry | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 9,701 | ||||||||||||||||||||||||
Purchased Customer Accounts | Smith Insurance Associates, Inc. (Smith) | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 6,500 | ||||||||||||||||||||||||
Purchased Customer Accounts | Pipino | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 11,360 | ||||||||||||||||||||||||
Purchased Customer Accounts | Cossio | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 4,403 | ||||||||||||||||||||||||
Purchased Customer Accounts | Medval | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 7,300 | ||||||||||||||||||||||||
Purchased Customer Accounts | United | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 7,065 | ||||||||||||||||||||||||
Purchased Customer Accounts | Twinbrook | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 8,557 | ||||||||||||||||||||||||
Purchased Customer Accounts | IRS | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 8,800 | ||||||||||||||||||||||||
Purchased Customer Accounts | WBR | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 4,022 | ||||||||||||||||||||||||
Purchased Customer Accounts | Yozell | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 3,550 | ||||||||||||||||||||||||
Purchased Customer Accounts | CKP | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 32,274 | ||||||||||||||||||||||||
Purchased Customer Accounts | Poole | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 10,359 | ||||||||||||||||||||||||
Purchased Customer Accounts | VGW | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 9,092 | ||||||||||||||||||||||||
Purchased Customer Accounts | Other Acquisitions | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 11,735 | 8,582 | 15,020 | ||||||||||||||||||||||
Non-compete Agreements | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 2,518 | 1,213 | 412 | ||||||||||||||||||||||
Non-compete Agreements | O'Leary | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 819 | ||||||||||||||||||||||||
Non-compete Agreements | Piper | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 21 | ||||||||||||||||||||||||
Non-compete Agreements | Berkshire | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 11 | ||||||||||||||||||||||||
Non-compete Agreements | AGIS | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 51 | ||||||||||||||||||||||||
Non-compete Agreements | Winston | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 872 | ||||||||||||||||||||||||
Non-compete Agreements | Remedy | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 508 | ||||||||||||||||||||||||
Non-compete Agreements | Heacock | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 31 | ||||||||||||||||||||||||
Non-compete Agreements | CIA | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 11 | ||||||||||||||||||||||||
Non-compete Agreements | Rainmaker | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 12 | ||||||||||||||||||||||||
Non-compete Agreements | HARCO | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 32 | ||||||||||||||||||||||||
Non-compete Agreements | Special Risk | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 136 | ||||||||||||||||||||||||
Non-compete Agreements | Texas Risk | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 25 | ||||||||||||||||||||||||
Non-compete Agreements | Colonial | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 43 | ||||||||||||||||||||||||
Non-compete Agreements | RLA | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 481 | ||||||||||||||||||||||||
Non-compete Agreements | Sterling | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 21 | ||||||||||||||||||||||||
Non-compete Agreements | LP | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 31 | ||||||||||||||||||||||||
Non-compete Agreements | First | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 21 | ||||||||||||||||||||||||
Non-compete Agreements | Buiten | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 91 | ||||||||||||||||||||||||
Non-compete Agreements | Amity | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 21 | ||||||||||||||||||||||||
Non-compete Agreements | Neal | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 31 | ||||||||||||||||||||||||
Non-compete Agreements | Brook Stone | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 21 | ||||||||||||||||||||||||
Non-compete Agreements | VAS | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 101 | ||||||||||||||||||||||||
Non-compete Agreements | Bright | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 42 | ||||||||||||||||||||||||
Non-compete Agreements | J.E. Brown | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 41 | ||||||||||||||||||||||||
Non-compete Agreements | Cover Hound | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 0 | ||||||||||||||||||||||||
Non-compete Agreements | MAJ | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 11 | ||||||||||||||||||||||||
Non-compete Agreements | South & Western | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 21 | ||||||||||||||||||||||||
Non-compete Agreements | Berry | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 11 | ||||||||||||||||||||||||
Non-compete Agreements | Smith Insurance Associates, Inc. (Smith) | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 41 | ||||||||||||||||||||||||
Non-compete Agreements | Pipino | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 11 | ||||||||||||||||||||||||
Non-compete Agreements | Cossio | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 21 | ||||||||||||||||||||||||
Non-compete Agreements | Medval | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 1 | ||||||||||||||||||||||||
Non-compete Agreements | United | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 11 | ||||||||||||||||||||||||
Non-compete Agreements | Twinbrook | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 12 | ||||||||||||||||||||||||
Non-compete Agreements | IRS | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 11 | ||||||||||||||||||||||||
Non-compete Agreements | WBR | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 34 | ||||||||||||||||||||||||
Non-compete Agreements | Yozell | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 21 | ||||||||||||||||||||||||
Non-compete Agreements | CKP | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 21 | ||||||||||||||||||||||||
Non-compete Agreements | Poole | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | 33 | ||||||||||||||||||||||||
Non-compete Agreements | VGW | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 34 | ||||||||||||||||||||||||
Non-compete Agreements | Other Acquisitions | |||||||||||||||||||||||||
Fair Value Of Assets And Liabilities Statement [Line Items] | |||||||||||||||||||||||||
Intangible assets | $ 150 | $ 64 | $ 161 |
Business Combinations - Unaudit
Business Combinations - Unaudited Pro Forma Results (Details) - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Two Thousand Twenty One Acquisition | |||
Business Acquisition Pro Forma Information Nonrecurring Adjustment [Line Items] | |||
Total revenues | $ 3,128,530 | $ 2,751,167 | |
Income before income taxes | 779,533 | 653,270 | |
Net income | $ 599,964 | $ 502,942 | |
Net income per share: | |||
Basic | $ 2.13 | $ 1.78 | |
Diluted | $ 2.12 | $ 1.77 | |
Weighted average number of shares outstanding: | |||
Basic | 276,024 | 274,334 | |
Diluted | 277,414 | 275,867 | |
Two Thousand Twenty Acquisition | |||
Business Acquisition Pro Forma Information Nonrecurring Adjustment [Line Items] | |||
Total revenues | $ 2,714,314 | $ 2,579,075 | |
Income before income taxes | 650,618 | 576,355 | |
Net income | $ 500,900 | $ 436,722 | |
Net income per share: | |||
Basic | $ 1.77 | $ 1.55 | |
Diluted | $ 1.76 | $ 1.54 | |
Weighted average number of shares outstanding: | |||
Basic | 274,334 | 272,471 | |
Diluted | 275,867 | 274,616 | |
Two Thousand Nineteen Acquisition | |||
Business Acquisition Pro Forma Information Nonrecurring Adjustment [Line Items] | |||
Total revenues | $ 2,447,401 | ||
Income before income taxes | 545,182 | ||
Net income | $ 412,974 | ||
Net income per share: | |||
Basic | $ 1.47 | ||
Diluted | $ 1.46 | ||
Weighted average number of shares outstanding: | |||
Basic | 272,471 | ||
Diluted | 274,616 |
Business Combinations - Addit_2
Business Combinations - Additions, Payments, and Net Changes, as well as Interest Expense Accretion on Estimated Acquisition Earn-Out Payables (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Business Combinations [Abstract] | |||
Beginning balance | $ 258,943 | $ 161,513 | $ 89,924 |
Additions to estimated acquisition earn-out payables from new acquisitions | 75,761 | 131,397 | 82,872 |
Payments for estimated acquisition earn-out payables | (83,581) | (29,509) | (9,917) |
Subtotal | 251,123 | 263,401 | 162,879 |
Net change in earnings from estimated acquisition earn-out payables: | |||
Change in fair value on estimated acquisition earn-out payables | 34,209 | (11,814) | (7,298) |
Interest expense accretion | 6,236 | 7,356 | 5,932 |
Net change in earnings from estimated acquisition earn- out payables | 40,445 | (4,458) | (1,366) |
Foreign currency translation adjustments during the year | (521) | 0 | 0 |
Ending balance | $ 291,047 | $ 258,943 | $ 161,513 |
Goodwill - Changes in Carrying
Goodwill - Changes in Carrying Value of Goodwill by Operating Segment (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Goodwill [Line Items] | |||
Beginning balance | $ 4,395,918 | $ 3,746,094 | |
Goodwill of acquired businesses | 349,973 | 648,095 | $ 328,500 |
Goodwill disposed of relating to sales of businesses | (3,050) | (782) | |
Foreign currency translation adjustments during the year | (6,013) | 2,511 | |
Ending balance | 4,736,828 | 4,395,918 | 3,746,094 |
Retail | |||
Goodwill [Line Items] | |||
Beginning balance | 2,650,470 | 2,351,291 | |
Goodwill of acquired businesses | 345,961 | 299,961 | 302,600 |
Goodwill disposed of relating to sales of businesses | (3,050) | (782) | |
Foreign currency translation adjustments during the year | (6,135) | 0 | |
Ending balance | 2,987,246 | 2,650,470 | 2,351,291 |
National Programs | |||
Goodwill [Line Items] | |||
Beginning balance | 1,091,122 | 925,541 | |
Goodwill of acquired businesses | (1,337) | 163,070 | 100 |
Goodwill disposed of relating to sales of businesses | 0 | 0 | |
Foreign currency translation adjustments during the year | 122 | 2,511 | |
Ending balance | 1,089,907 | 1,091,122 | 925,541 |
Wholesale Brokerage | |||
Goodwill [Line Items] | |||
Beginning balance | 483,057 | 298,101 | |
Goodwill of acquired businesses | 5,349 | 184,956 | 6,500 |
Goodwill disposed of relating to sales of businesses | 0 | 0 | |
Foreign currency translation adjustments during the year | 0 | 0 | |
Ending balance | 488,406 | 483,057 | 298,101 |
Services | |||
Goodwill [Line Items] | |||
Beginning balance | 171,269 | 171,161 | |
Goodwill of acquired businesses | 0 | 108 | 19,300 |
Goodwill disposed of relating to sales of businesses | 0 | 0 | |
Foreign currency translation adjustments during the year | 0 | 0 | |
Ending balance | $ 171,269 | $ 171,269 | $ 171,161 |
Amortizable Intangible Assets -
Amortizable Intangible Assets - Amortizable Intangible Assets (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Finite-Lived Intangible Assets [Line Items] | ||
Gross carrying value | $ 2,349,192 | $ 2,200,061 |
Accumulated amortization | (1,267,727) | (1,150,401) |
Net carrying value | 1,081,465 | 1,049,660 |
Purchased Customer Accounts | ||
Finite-Lived Intangible Assets [Line Items] | ||
Gross carrying value | 2,311,605 | 2,164,968 |
Accumulated amortization | (1,235,261) | (1,118,316) |
Net carrying value | $ 1,076,344 | $ 1,046,652 |
Weighted average life (years) | 14 years 10 months 24 days | 15 years |
Non-compete Agreements | ||
Finite-Lived Intangible Assets [Line Items] | ||
Gross carrying value | $ 37,587 | $ 35,093 |
Accumulated amortization | (32,466) | (32,085) |
Net carrying value | $ 5,121 | $ 3,008 |
Weighted average life (years) | 4 years 6 months | 4 years 7 months 6 days |
Amortizable Intangible Assets_2
Amortizable Intangible Assets - Additional Information (Details) $ in Millions | Dec. 31, 2021USD ($) |
Goodwill And Intangible Assets Disclosure [Abstract] | |
Amortization expense estimated, year one (2022) | $ 122.4 |
Amortization expense estimated, year two (2023) | 115.5 |
Amortization expense estimated, year three (2024) | 111.3 |
Amortization expense estimated, year four (2025) | 108.9 |
Amortization expense estimated, year five (2026) | $ 102.9 |
Investments - Summary of Amorti
Investments - Summary of Amortized Cost and Fair Values of Fixed Maturity Securities (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Debt Securities, Available-for-sale [Line Items] | ||
Cost | $ 38,491 | $ 35,562 |
Gross unrealized gains | 260 | 703 |
Gross unrealized losses | (425) | (11) |
Fair value | 38,326 | 36,254 |
U.S. Treasury securities, obligations of U.S. Government agencies and Municipalities | ||
Debt Securities, Available-for-sale [Line Items] | ||
Cost | 30,232 | 28,372 |
Gross unrealized gains | 152 | 464 |
Gross unrealized losses | (363) | (5) |
Fair value | 30,021 | 28,831 |
Corporate debt | ||
Debt Securities, Available-for-sale [Line Items] | ||
Cost | 8,259 | 7,190 |
Gross unrealized gains | 108 | 239 |
Gross unrealized losses | (62) | (6) |
Fair value | $ 8,305 | $ 7,423 |
Investments - Additional Inform
Investments - Additional Information (Details) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021USD ($)Security | Dec. 31, 2020USD ($)Security | Dec. 31, 2019USD ($) | |
Debt Securities, Available-for-sale [Line Items] | |||
Available-for-sale Debt Securities | $ 38,326 | $ 36,254 | |
Number of securities in unrealized loss position | Security | 23 | 3 | |
Proceeds from sale of investment in fixed maturity securities | $ 9,200 | $ 8,600 | |
Proceeds from Sale of Other Investments | 10,800 | 11,000 | |
Payments to Acquire Investments | 12,375 | 14,168 | $ 17,520 |
Investments on deposit with the state insurance department | 4,100 | ||
U.S. Treasury securities, obligations of U.S. Government agencies and municipalities | |||
Debt Securities, Available-for-sale [Line Items] | |||
Available-for-sale Debt Securities | 30,021 | 28,831 | |
U.S. Treasury securities, obligations of U.S. Government agencies and municipalities | Short-term Investments | |||
Debt Securities, Available-for-sale [Line Items] | |||
Available-for-sale Debt Securities | 7,400 | ||
U.S. Treasury securities, obligations of U.S. Government agencies and municipalities | Bank Time Deposits | |||
Debt Securities, Available-for-sale [Line Items] | |||
Available-for-sale Debt Securities | 5,500 | ||
Corporate Debt Securities | |||
Debt Securities, Available-for-sale [Line Items] | |||
Available-for-sale Debt Securities | $ 8,305 | $ 7,423 |
Investments - Schedule of Inves
Investments - Schedule of Investments' Gross Unrealized Loss and Fair Value (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 Months | $ 20,712 | $ 2,803 |
Unrealized Losses, Less than 12 Months | (384) | (11) |
Fair Value, 12 Months or More | 959 | 0 |
Unrealized Losses, 12 Months or More | (41) | 0 |
Fair Value | 21,671 | 2,803 |
Unrealized Losses | (425) | (11) |
U.S. Treasury securities, obligations of U.S. Government agencies and Municipalities | ||
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 Months | 16,792 | 1,995 |
Unrealized Losses, Less than 12 Months | (322) | (5) |
Fair Value, 12 Months or More | 959 | 0 |
Unrealized Losses, 12 Months or More | (41) | 0 |
Fair Value | 17,751 | 1,995 |
Unrealized Losses | (363) | (5) |
Corporate debt | ||
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 Months | 3,920 | 808 |
Unrealized Losses, Less than 12 Months | (62) | (6) |
Fair Value, 12 Months or More | 0 | 0 |
Unrealized Losses, 12 Months or More | 0 | 0 |
Fair Value | 3,920 | 808 |
Unrealized Losses | $ (62) | $ (6) |
Investments - Amortized Cost an
Investments - Amortized Cost and Fair Value of Fixed Maturity Securities by Contractual Maturity (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Amortized cost | ||
Due in one year or less | $ 7,298 | $ 11,214 |
Due after one year through five years | 30,193 | 23,348 |
Due after five years through ten years | 1,000 | 1,000 |
Amortized Cost, Total | 38,491 | 35,562 |
Fair value | ||
Due in one year or less | 7,356 | 11,283 |
Due after one year through five years | 30,011 | 23,976 |
Due after five years through ten years | 959 | 995 |
Fair Value, Total | $ 38,326 | $ 36,254 |
Fixed Assets - Schedule of Fixe
Fixed Assets - Schedule of Fixed Assets (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Property, Plant and Equipment [Line Items] | ||
Property, Plant and Equipment, Gross | $ 408,423 | $ 391,949 |
Development in Process | 81,736 | |
Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment | (196,390) | (190,834) |
Property, Plant and Equipment, Net | 212,033 | 201,115 |
Furniture Fixtures Equipment and Software | ||
Property, Plant and Equipment [Line Items] | ||
Property, Plant and Equipment, Gross | 259,081 | 259,524 |
Leasehold Improvements | ||
Property, Plant and Equipment [Line Items] | ||
Property, Plant and Equipment, Gross | 52,142 | 42,261 |
Land, Buildings and Improvements | ||
Property, Plant and Equipment [Line Items] | ||
Property, Plant and Equipment, Gross | $ 97,200 | $ 8,428 |
Fixed Assets - Additional Infor
Fixed Assets - Additional Information (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Property Plant And Equipment [Abstract] | |||
Depreciation | $ 33,309 | $ 26,276 | $ 23,417 |
Accrued Expenses and Other Li_3
Accrued Expenses and Other Liabilities - Schedule of Accrued Expenses and Other Current Liabilities (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Payables And Accruals [Abstract] | ||
Accrued incentive compensation | $ 216,721 | $ 159,356 |
Accrued compensation and benefits | 53,547 | 41,550 |
Lease liability | 43,441 | 43,542 |
Deferred revenue | 67,450 | 53,956 |
Reserve for policy cancellations | 29,213 | 31,081 |
Accrued interest | 15,871 | 15,260 |
Accrued rent and vendor expenses | 7,552 | 6,682 |
Other | 22,364 | 20,310 |
Total | $ 456,159 | $ 371,737 |
Long-Term Debt - Schedule of Lo
Long-Term Debt - Schedule of Long-Term Debt (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Debt Instrument [Line Items] | ||
Total current portion of long-term debt | $ 42,500 | $ 70,000 |
Total notes | 1,548,495 | 1,548,208 |
Long-term credit agreements | 444,375 | 490,000 |
Debt issuance costs (contra) | (12,433) | (12,302) |
Total long-term debt less unamortized discount and debt issuance costs | 1,980,437 | 2,025,906 |
Current portion of long-term debt | 42,500 | 70,000 |
Total debt | 2,022,937 | 2,095,906 |
5-year Term-Loan Facility Expires in 2026 | ||
Debt Instrument [Line Items] | ||
Total current portion of long-term debt | 12,500 | 0 |
Long-term credit agreements | 234,375 | 0 |
5-year Term-Loan Facility Expires in 2022 | ||
Debt Instrument [Line Items] | ||
Total current portion of long-term debt | 0 | 40,000 |
Long-term credit agreements | 0 | 250,000 |
5-year Term-Loan Facility Expires in 2023 | ||
Debt Instrument [Line Items] | ||
Total current portion of long-term debt | 30,000 | 30,000 |
Long-term credit agreements | 210,000 | 240,000 |
4.200% Senior Notes, Semi-Annual Interest Payments, Balloon Due 2024 | ||
Debt Instrument [Line Items] | ||
Total notes | 499,574 | 499,416 |
4.500% Senior Notes, Semi-Annual Interest Payments, Balloon Due 2029 | ||
Debt Instrument [Line Items] | ||
Total notes | 349,596 | 349,540 |
2.375% Senior Note due 2031, Semi-Annual Interest Payments, Balloon Due 2031 | ||
Debt Instrument [Line Items] | ||
Total notes | 699,325 | 699,252 |
5-year Revolving-Loan Facility, Periodic Interest Payments, LIBOR Plus up to 1.500%, Plus Commitment Fees up to 0.225%, Expires October 27, 2026 | ||
Debt Instrument [Line Items] | ||
Long-term credit agreements | 0 | 0 |
5-year Revolving-Loan Facility, Periodic Interest Payments, LIBOR Plus up to 1.500%, Plus Commitment Fees up to 0.250%, Expires June 28, 2022 | ||
Debt Instrument [Line Items] | ||
Long-term credit agreements | $ 0 | $ 0 |
Long-Term Debt - Schedule of _2
Long-Term Debt - Schedule of Long-Term Debt (Parenthetical) (Details) | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Minimum | ||
Debt Instrument [Line Items] | ||
Debt instrument, variable interest rate | 1.00% | |
Maximum | ||
Debt Instrument [Line Items] | ||
Debt instrument, variable interest rate | 1.75% | |
5-year Term-Loan Facility Expires in 2026 | ||
Debt Instrument [Line Items] | ||
Debt instrument maturity year | 2026 | 2026 |
Line of credit facility, expiration term | 5 years | 5 years |
Line of credit facility, expiration date | Oct. 27, 2026 | Oct. 27, 2026 |
5-year Term-Loan Facility Expires in 2026 | Maximum | LIBOR | ||
Debt Instrument [Line Items] | ||
Debt instrument, variable interest rate | 1.75% | 1.75% |
5-year Term-Loan Facility Expires in 2022 | ||
Debt Instrument [Line Items] | ||
Debt instrument maturity year | 2022 | 2022 |
Line of credit facility, expiration term | 5 years | 5 years |
Line of credit facility, expiration date | Jun. 28, 2022 | Jun. 28, 2022 |
5-year Term-Loan Facility Expires in 2022 | Maximum | LIBOR | ||
Debt Instrument [Line Items] | ||
Debt instrument, variable interest rate | 1.75% | 1.75% |
5-year Term-Loan Facility Expires in 2023 | ||
Debt Instrument [Line Items] | ||
Debt instrument maturity year | 2023 | 2023 |
Line of credit facility, expiration term | 5 years | 5 years |
Line of credit facility, expiration date | Dec. 21, 2023 | Dec. 21, 2023 |
5-year Term-Loan Facility Expires in 2023 | Maximum | LIBOR | ||
Debt Instrument [Line Items] | ||
Debt instrument, variable interest rate | 1.75% | 1.75% |
4.200% Senior Notes, Semi-Annual Interest Payments, Balloon Due 2024 | ||
Debt Instrument [Line Items] | ||
Debt instrument interest rate stated percentage | 4.20% | 4.20% |
Debt instrument maturity year | 2024 | 2024 |
4.500% Senior Notes, Semi-Annual Interest Payments, Balloon Due 2029 | ||
Debt Instrument [Line Items] | ||
Debt instrument interest rate stated percentage | 4.50% | 4.50% |
Debt instrument maturity year | 2029 | 2029 |
2.375% Senior Note due 2031, Semi-Annual Interest Payments, Balloon Due 2031 | ||
Debt Instrument [Line Items] | ||
Debt instrument interest rate stated percentage | 2.375% | 2.375% |
Debt instrument maturity year | 2031 | 2031 |
5-year Revolving-Loan Facility, Periodic Interest Payments, LIBOR Plus up to 1.500%, Plus Commitment Fees up to 0.225%, Expires October 27, 2026 | ||
Debt Instrument [Line Items] | ||
Line of credit facility, expiration term | 5 years | 5 years |
Line of credit facility, expiration date | Oct. 27, 2026 | Oct. 27, 2026 |
5-year Revolving-Loan Facility, Periodic Interest Payments, LIBOR Plus up to 1.500%, Plus Commitment Fees up to 0.225%, Expires October 27, 2026 | Maximum | ||
Debt Instrument [Line Items] | ||
Commitment fee, percentage | 0.225% | 0.225% |
5-year Revolving-Loan Facility, Periodic Interest Payments, LIBOR Plus up to 1.500%, Plus Commitment Fees up to 0.225%, Expires October 27, 2026 | Maximum | LIBOR | ||
Debt Instrument [Line Items] | ||
Debt instrument, variable interest rate | 1.50% | 1.50% |
5-year Revolving-Loan Facility, Periodic Interest Payments, LIBOR Plus up to 1.500%, Plus Commitment Fees up to 0.250%, Expires June 28, 2022 | ||
Debt Instrument [Line Items] | ||
Line of credit facility, expiration term | 5 years | 5 years |
Line of credit facility, expiration date | Jun. 28, 2022 | Jun. 28, 2022 |
5-year Revolving-Loan Facility, Periodic Interest Payments, LIBOR Plus up to 1.500%, Plus Commitment Fees up to 0.250%, Expires June 28, 2022 | Maximum | ||
Debt Instrument [Line Items] | ||
Commitment fee, percentage | 0.25% | 0.25% |
5-year Revolving-Loan Facility, Periodic Interest Payments, LIBOR Plus up to 1.500%, Plus Commitment Fees up to 0.250%, Expires June 28, 2022 | Maximum | LIBOR | ||
Debt Instrument [Line Items] | ||
Debt instrument, variable interest rate | 1.50% | 1.50% |
Long-Term Debt - Additional Inf
Long-Term Debt - Additional Information (Details) - USD ($) | Oct. 27, 2021 | Dec. 21, 2018 | Jun. 28, 2017 | Dec. 31, 2018 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | Sep. 24, 2020 | Mar. 11, 2019 | Sep. 18, 2014 |
Debt Instrument [Line Items] | ||||||||||
Unsecured revolving credit facility | $ 800,000,000 | $ 0 | ||||||||
Proceeds from issuance of debt | $ 2,800,000 | |||||||||
Write off of deferred debt issuance cost | 200,000 | |||||||||
Debt issuance costs | 1,600,000 | |||||||||
Unsecured term loans | 400,000,000 | 290,000,000 | ||||||||
Outstanding debt balance | $ 2,022,937,000 | 2,095,906,000 | ||||||||
Debt instrument, periodic payment, principal | $ 250,000,000 | |||||||||
Interest | 61,500,000 | 52,400,000 | $ 58,300,000 | |||||||
Long-term Debt, Maturities, Repayments of Principal in Next Twelve Months | 42,500,000 | |||||||||
Long-term Debt, Maturities, Repayments of Principal in Year Two | 225,600,000 | |||||||||
Long-term Debt, Maturities, Repayments of Principal in Year Three | 525,000,000 | |||||||||
Long-term Debt, Maturities, Repayments of Principal in Year Four | 25,000,000 | |||||||||
Long-term Debt, Maturities, Repayments of Principal in Year Five | 168,800,000 | |||||||||
Long-term Debt, Maturities, Repayments of Principal in Year Eight | 350,000,000 | |||||||||
Long-term Debt, Maturities, Repayments of Principal in Year Ten | $ 700,000,000 | |||||||||
Minimum | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Debt instrument, variable interest rate | 1.00% | |||||||||
Maximum | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Debt instrument, variable interest rate | 1.75% | |||||||||
Unsecured Senior Notes | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Debt instrument, face amount | $ 500,000,000 | |||||||||
Debt instrument interest rate stated percentage | 2.375% | 4.50% | 4.20% | |||||||
Outstanding debt balance | $ 500,000,000 | $ 500,000,000 | $ 200,000,000 | $ 350,000,000 | ||||||
4.500% Senior Notes, Semi-Annual Interest Payments, Balloon Due 2029 | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Debt instrument interest rate stated percentage | 4.50% | 4.50% | ||||||||
Senior notes | $ 350,000,000 | $ 350,000,000 | $ 350,000,000 | |||||||
2.375% Senior Note due 2031, Semi-Annual Interest Payments, Balloon Due 2031 | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Debt instrument interest rate stated percentage | 2.375% | 2.375% | ||||||||
Senior notes | $ 700,000,000 | $ 700,000,000 | $ 700,000,000 | |||||||
Second Amended and Restated Credit Agreement | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Unsecured revolving credit facility | $ 800,000,000 | 0 | ||||||||
Proceeds from issuance of debt | 2,700,000 | |||||||||
Write off of deferred debt issuance cost | 100,000 | |||||||||
Debt issuance costs | 600,000 | |||||||||
Unsecured term loans | $ 250,000,000 | 246,900,000 | ||||||||
Term Loan | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Debt instrument, periodic payment, principal | $ 67,500,000 | |||||||||
Unsecured term loans | $ 300,000,000 | $ 240,000,000 | $ 270,000,000 | |||||||
Loan repayment term | 5 years | |||||||||
Term Loan | LIBOR | ||||||||||
Debt Instrument [Line Items] | ||||||||||
30-day Adjusted LIBOR Rate | 0.125% | |||||||||
Term Loan | Minimum | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Unsecured term loans | $ 300,000,000 | |||||||||
Term Loan | Maximum | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Unsecured term loans | $ 450,000,000 | |||||||||
Revolving Credit Facility | ||||||||||
Debt Instrument [Line Items] | ||||||||||
Credit facility, outstanding amount | $ 475,000,000 | |||||||||
Long-term Debt | LIBOR | ||||||||||
Debt Instrument [Line Items] | ||||||||||
30-day Adjusted LIBOR Rate | 0.125% |
Income Taxes - Schedule of Comp
Income Taxes - Schedule of Components of Provision for Income Taxes (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Current: | |||
Federal | $ 106,763 | $ 93,620 | $ 85,507 |
State | 32,635 | 34,123 | 28,905 |
Foreign | 1,831 | 325 | 620 |
Total current provision | 141,229 | 128,068 | 115,032 |
Deferred: | |||
Federal | 27,963 | 11,655 | 14,994 |
State | 4,954 | 4,119 | (2,587) |
Foreign | 1,573 | (226) | (24) |
Total deferred provision | 34,490 | 15,548 | 12,383 |
Total tax provision | $ 175,719 | $ 143,616 | $ 127,415 |
Income Taxes - Schedule of Reco
Income Taxes - Schedule of Reconciliation of Effective Tax Rate and Federal Statutory Tax Rate (Details) | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Income Tax Disclosure [Abstract] | |||
Federal statutory tax rate | 21.00% | 21.00% | 21.00% |
State income taxes, net of federal income tax benefit | 4.70% | 5.30% | 3.80% |
Non-deductible employee stock purchase plan expense | 0.20% | 0.30% | 0.30% |
Non-deductible meals and entertainment | 0.00% | 0.10% | 0.30% |
Non-deductible officers’ compensation | 0.40% | 0.30% | 0.20% |
Stock Vesting under ASU 2016-19 | (3.60%) | (3.50%) | (1.10%) |
Other, net | 0.30% | (0.50%) | (0.30%) |
Effective tax rate | 23.00% | 23.00% | 24.20% |
Income Taxes - Schedule of Co_2
Income Taxes - Schedule of Components of Company's Net Deferred Tax Liabilities (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Non-current deferred tax liabilities: | ||
Intangible assets | $ 440,238 | $ 400,335 |
Fixed assets | 20,004 | 11,740 |
ASC 842 ROU Asset | 47,663 | 46,730 |
Net unrealized holding (loss)/gain on available-for-sale securities | (41) | 176 |
Total non-current deferred tax liabilities | 523,080 | 478,909 |
Non-current deferred tax assets: | ||
Deferred compensation | 66,354 | 59,897 |
Accruals and reserves | 15,708 | 19,497 |
ASC 842 lease liabilities | 53,343 | 53,150 |
Net operating loss carryforwards and 163(j) disallowed carryforwards | 1,910 | 3,168 |
Valuation allowance for deferred tax assets | (1,029) | (1,025) |
Total non-current deferred tax assets | 136,286 | 134,687 |
Net non-current deferred tax liability | 386,794 | 344,222 |
Accounting Standards Update 2014-09 | ||
Non-current deferred tax liabilities: | ||
Deferred Tax Liabilities, Other | $ 15,216 | $ 19,928 |
Income Taxes - Additional Infor
Income Taxes - Additional Information (Details) - USD ($) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | Dec. 31, 2018 | |
Income Tax Contingency [Line Items] | ||||
Income Taxes Paid | $ 147,500 | $ 132,900 | $ 110,000 | |
Operating Loss Carryforwards | 0 | |||
Operating Loss Carryforwards State | 34,500 | |||
Liability for Uncertainty in Income Taxes, Current | 300 | 300 | 200 | |
Unrecognized Tax Benefits | 917 | $ 1,267 | $ 1,127 | $ 1,639 |
Foreign | Canada | ||||
Income Tax Contingency [Line Items] | ||||
Operating Loss Carryforwards | $ 1,800 |
Income Taxes - Schedule of Re_2
Income Taxes - Schedule of Reconciliation of Unrecognized Tax Benefits (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Income Tax Disclosure [Abstract] | |||
Unrecognized tax benefits | $ 1,267 | $ 1,127 | $ 1,639 |
Gross increases for tax positions of prior years | 270 | 848 | 778 |
Gross decreases for tax positions of prior years | (446) | (708) | (791) |
Settlements | (174) | (499) | |
Unrecognized tax benefits | $ 917 | $ 1,267 | $ 1,127 |
Employee Savings Plan - Additio
Employee Savings Plan - Additional Information (Details) $ in Millions | 12 Months Ended | |
Dec. 31, 2021USD ($)d | Dec. 31, 2020USD ($) | |
Employee Savings Plan [Abstract] | ||
Service Period Eligible to Participate for Employee Savings Plan | d | 30 | |
Defined Contribution Plan, Employer Matching Contribution, Percent of Match | 4.00% | |
Defined Benefit Plan, Plan Assets, Contributions by Employer | $ | $ 35.6 | $ 31.2 |
Stock Based Compensation - Addi
Stock Based Compensation - Additional Information (Details) $ / shares in Units, $ in Thousands | 1 Months Ended | 12 Months Ended | ||||||||||||||||
May 31, 2021shares | May 31, 2020shares | Apr. 30, 2019shares | Jul. 31, 2009 | Dec. 31, 2021USD ($)$ / sharesshares | Dec. 31, 2020USD ($)shares | Dec. 31, 2019USD ($)shares | Dec. 31, 2016 | Dec. 31, 2015 | Aug. 31, 2021$ / shares | Jul. 31, 2021USD ($)$ / sharesshares | Aug. 31, 2020$ / shares | Jul. 31, 2020USD ($)$ / sharesshares | Aug. 31, 2019$ / shares | Jul. 31, 2019USD ($)$ / sharesshares | May 01, 2019shares | Dec. 31, 2018shares | Dec. 31, 2010shares | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||||||||||||||
Incremental increases in average stock price from initial grant price | 20.00% | |||||||||||||||||
Share-based compensation arrangement by share-based payment award, award requisite service period | 20 years | 15 years | ||||||||||||||||
Attainment age of stock plan | attainment of age 64 | |||||||||||||||||
Share-based compensation arrangement by share-based payment award, options, grants in period, gross | 10,192,982 | |||||||||||||||||
Share based compensation arrangement by share based payment award equity instruments other than options awarded shares outstanding number | 839,842 | |||||||||||||||||
Share based compensation arrangement by share based payment award equity instruments other than options distributed shares outstanding number | 9,353,140 | |||||||||||||||||
Share-based compensation, shares authorized under stock option plans, exercise price range, lower range limit | $ / shares | $ 8.30 | |||||||||||||||||
Share-based compensation, shares authorized under stock option plans, exercise price range, upper range limit | $ / shares | $ 10.31 | |||||||||||||||||
Share-based compensation arrangement by share-based payment award, equity instruments other than options, vested in period, fair value | $ | $ 2,300 | $ 5,000 | $ 3,500 | |||||||||||||||
Number of shares authorized | 34,000,000 | 28,800,000 | ||||||||||||||||
Maximum employee subscription rate | 10.00% | |||||||||||||||||
Compensation cost not yet recognized | $ | $ 135,100 | |||||||||||||||||
Compensation cost not yet recognized, period for recognition | 3 years 4 months 9 days | |||||||||||||||||
Employee Stock | ||||||||||||||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||||||||||||||
Number of shares available for grant | 4,527,511 | |||||||||||||||||
Threshold period worked per week by employees | 20 | |||||||||||||||||
Allotted value maximum | $ | $ 25,000 | |||||||||||||||||
Subscription period beginning | August 1st | |||||||||||||||||
Subscription period ending | July 31st | |||||||||||||||||
Purchase price of common stock, percentage | 85.00% | |||||||||||||||||
Percentage of market price | 15.00% | |||||||||||||||||
Value of one year stock option percentage | 85.00% | |||||||||||||||||
Estimated fair value per share option | $ / shares | $ 11.60 | $ 12.43 | $ 7.46 | |||||||||||||||
Stock awarded | 850,956 | 962,131 | 976,303 | |||||||||||||||
Shares issued aggregate purchase value | $ | $ 32,900 | $ 29,300 | $ 24,000 | |||||||||||||||
Shares issued aggregate purchase price per share | $ / shares | $ 38.70 | $ 30.51 | $ 24.63 | |||||||||||||||
Shares held in employee stock option plan, suspense shares | 354,911 | 381,371 | 419,446 | |||||||||||||||
Cash received from proceeds by participants | $ | $ 16,400 | $ 14,800 | $ 12,800 | |||||||||||||||
2019 Stock Incentive Plan | ||||||||||||||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||||||||||||||
Number of shares of stock reserved for issuance under stock incentive plans | 2,283,475 | |||||||||||||||||
Number of shares available for grant | 7,569,607 | 6,957,897 | ||||||||||||||||
2010 SIP and 2019 SIP | ||||||||||||||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||||||||||||||
Share based compensation arrangement by share based payment award equity instruments other than options awarded shares outstanding number | 5,025,561 | 6,919,847 | 8,070,576 | 6,595,319 | ||||||||||||||
2010 SIP and 2019 SIP | Minimum | ||||||||||||||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||||||||||||||
Stock vesting period | 5 years | |||||||||||||||||
Performance measurement period | 3 years | |||||||||||||||||
Percentage of payout | 0.00% | 0.00% | ||||||||||||||||
2010 SIP and 2019 SIP | Maximum | ||||||||||||||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||||||||||||||
Stock vesting period | 10 years | |||||||||||||||||
Performance measurement period | 5 years | |||||||||||||||||
Percentage of payout | 200.00% | 100.00% | ||||||||||||||||
2010 Stock Incentive Plan | ||||||||||||||||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||||||||||||||||
Common stock issued to directors shares | 16,857 | 16,490 | 27,885 |
Stock Based Compensation - Summ
Stock Based Compensation - Summary of Stock Option Activity (Details) - $ / shares | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range [Line Items] | |||
Awarded share Outstanding ending balance | 839,842 | ||
Performance Stock Plan | |||
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range [Line Items] | |||
Weighted-average grant date fair value Outstanding beginning balance | $ 4.86 | $ 5 | $ 5.03 |
Weighted-average grant date fair value Vested | 4.73 | 6.06 | 5.29 |
Weighted-average grant date fair value Forfeited | 5.50 | 5.03 | 4.74 |
Weighted-average grant date fair value Outstanding ending balance | $ 4.87 | $ 4.86 | $ 5 |
Granted Share Outstanding Beginning Balance | 909,828 | 1,051,292 | 1,196,092 |
Granted Share Vested | (45,736) | (119,072) | (115,040) |
Granted Share Forfeited | (24,250) | (22,392) | (29,760) |
Granted Share Outstanding Ending Balance | 839,842 | 909,828 | 1,051,292 |
Awarded share Outstanding beginning balance | 909,828 | 1,051,292 | 1,196,092 |
Awarded share Vested | 45,736 | (119,072) | (115,040) |
Awarded share Forfeited | 24,250 | (22,392) | (29,760) |
Awarded share Outstanding ending balance | 839,842 | 909,828 | 1,051,292 |
2010 SIP and 2019 SIP | |||
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range [Line Items] | |||
Weighted-average grant date fair value Outstanding beginning balance | $ 19.89 | $ 18.10 | $ 16.69 |
Weighted-average grant date fair value Granted | 46.05 | 46.58 | 28.53 |
Weighted-average grant date fair value Awarded | 25.80 | 19.71 | 17.26 |
Weighted-average grant date fair value Vested | 15.73 | 15.97 | 14.29 |
Weighted-average grant date fair value Forfeited | 30.54 | 20.75 | 19.09 |
Weighted-average grant date fair value Outstanding ending balance | $ 21.59 | $ 19.89 | $ 18.10 |
Granted Share Outstanding Beginning Balance | 9,694,337 | 11,641,918 | 11,102,375 |
Granted Share Granted | 1,143,094 | 970,997 | 1,812,047 |
Granted Share Awarded | 310,147 | 497,082 | 299,339 |
Granted Share Vested | (3,223,964) | (3,059,619) | (1,068,211) |
Granted Share Forfeited | (315,168) | (356,041) | (503,632) |
Granted Share Outstanding Ending Balance | 7,608,446 | 9,694,337 | 11,641,918 |
Awarded share Outstanding beginning balance | 6,919,847 | 8,070,576 | 6,595,319 |
Awarded shares Granted | 204,826 | 148,015 | 797,778 |
Awarded share Awarded | 1,272,554 | 1,880,512 | 1,954,983 |
Awarded share Vested | (3,223,964) | (3,059,619) | (1,068,211) |
Awarded share Forfeited | (147,702) | (119,637) | (209,293) |
Awarded share Outstanding ending balance | 5,025,561 | 6,919,847 | 8,070,576 |
Shares not yet awarded Outstanding beginning balance | 2,774,490 | 3,571,342 | 4,507,056 |
Shares not yet awarded Granted | 938,268 | 822,982 | 1,014,269 |
Shares not yet awarded Awarded | (962,407) | (1,383,430) | (1,655,644) |
Shares not yet awarded Forfeited | (167,466) | (236,404) | (294,339) |
Shares not yet awarded Outstanding ending balance | 2,582,885 | 2,774,490 | 3,571,342 |
Stock Based Compensation - Su_2
Stock Based Compensation - Summary of Stock Option Activity (Parenthetical) (Details) - 2010 SIP and 2019 SIP - shares | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Shares not yet awarded Granted | 938,268 | 822,982 | 1,014,269 |
Potential Payout | 486,679 | 365,606 | 501,384 |
Targeted payout | 100.00% | 100.00% | 100.00% |
Tranche One | |||
Potential Payout | 21,651 | 20,611 | |
Tranche Two | |||
Potential Payout | 3,886 | 15,850 | |
Tranche Three | |||
Potential Payout | 56,226 | ||
Maximum | |||
Performance of final target percentage | 200.00% | 200.00% | 200.00% |
Maximum | Tranche One | |||
Performance of final target percentage | 120.00% | 120.00% | |
Maximum | Tranche Two | |||
Performance of final target percentage | 150.00% | 150.00% | |
Maximum | Tranche Three | |||
Performance of final target percentage | 150.00% | ||
Minimum | |||
Performance of final target percentage | 0.00% | 0.00% | 0.00% |
Minimum | Tranche One | |||
Performance of final target percentage | 0.00% | 0.00% | |
Minimum | Tranche Two | |||
Performance of final target percentage | 50.00% | 0.00% | |
Minimum | Tranche Three | |||
Performance of final target percentage | 50.00% |
Stock Based Compensation - Sche
Stock Based Compensation - Schedule of Performance Stock Plan and 2010 Stock Incentive Plan (Details) - 2010 Stock Incentive Plan - shares | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Performance-based restricted stock granted | 938,268 | 822,982 | 1,014,269 |
Time-Based | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Stock awarded | 204,826 | 148,015 | 797,778 |
Performance Based | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Performance-based restricted stock granted | 938,268 | 822,982 | 1,014,269 |
Performance Shares | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Stock awarded | 1,272,554 | 1,880,512 | 1,954,983 |
Stock Based Compensation - Sc_2
Stock Based Compensation - Schedule of Performance Stock Plan and 2010 Stock Incentive Plan (Parenthetical) (Details) - 2010 Stock Incentive Plan - shares | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Performance-based restricted stock granted | 938,268 | 822,982 | 1,014,269 |
Potential Payout | 486,679 | 365,606 | 501,384 |
Targeted payout | 100.00% | 100.00% | 100.00% |
Tranche One | |||
Potential Payout | 21,651 | 20,611 | |
Tranche Two | |||
Potential Payout | 3,886 | 15,850 | |
Tranche Three | |||
Potential Payout | 56,226 | ||
Maximum | |||
Performance of final target percentage | 200.00% | 200.00% | 200.00% |
Maximum | Tranche One | |||
Performance of final target percentage | 120.00% | 120.00% | |
Maximum | Tranche Two | |||
Performance of final target percentage | 150.00% | 150.00% | |
Maximum | Tranche Three | |||
Performance of final target percentage | 150.00% | ||
Minimum | |||
Performance of final target percentage | 0.00% | 0.00% | 0.00% |
Minimum | Tranche One | |||
Performance of final target percentage | 0.00% | ||
Minimum | Tranche Two | |||
Performance of final target percentage | 50.00% | 0.00% | |
Minimum | Tranche Three | |||
Performance of final target percentage | 50.00% |
Stock Based Compensation - Su_3
Stock Based Compensation - Summary of Non-Cash Stock-Based Compensation Expense (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Non-cash stock-based compensation | $ 61,018 | $ 59,749 | $ 46,994 |
Employee Stock | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Non-cash stock-based compensation | 9,953 | 8,789 | 6,504 |
2010 SIP and 2019 SIP | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Non-cash stock-based compensation | 50,664 | 50,198 | 39,626 |
Performance Stock Plan | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Non-cash stock-based compensation | $ 401 | $ 762 | $ 864 |
Supplemental Disclosures of C_3
Supplemental Disclosures of Cash Flow Information and Non-Cash Financing and Investing Activities - Additional Information (Details) - USD ($) $ in Millions | 3 Months Ended | 12 Months Ended | |
Jun. 30, 2021 | Dec. 31, 2021 | Dec. 31, 2020 | |
Supplemental Cash Flow Elements [Abstract] | |||
Reimbursement for capitalizable costs of public infrastructure improvements | $ 8.1 | ||
Deferred in employer-only payroll tax payments | $ 31.1 | ||
Deferred employer-only payroll tax first installment payment | $ 15.6 | ||
Deferred employer-only payroll tax remaining balance payment to be made | $ 15.6 |
Supplemental Disclosures of C_4
Supplemental Disclosures of Cash Flow Information and Non-Cash Financing and Investing Activities - Summary of Cash Paid for Interest and Income Taxes (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Cash paid during the period for: | |||
Interest | $ 61,531 | $ 52,378 | $ 58,290 |
Income taxes, net of refunds | $ 146,932 | $ 131,596 | $ 109,766 |
Supplemental Disclosures of C_5
Supplemental Disclosures of Cash Flow Information and Non-Cash Financing and Investing Activities - Summary of Significant Non-Cash Investing and Financing Activities (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Significant non-cash investing and financing activities | |||
Other payables issued for agency acquisitions and purchased customer accounts | $ 15,072 | $ 9,130 | $ 12,135 |
Estimated acquisition earn-out payables and related charges | 75,761 | 131,397 | 82,872 |
Contingent payable issued for agency acquisition | 24,114 | 0 | 0 |
Common stock issued for agency acquisition | 9,892 | 0 | 0 |
Notes payable assumed for agency acquisition | 1,355 | 0 | 0 |
Notes received on the sale of fixed assets and customer accounts | $ 0 | $ 0 | $ 9,903 |
Supplemental Disclosures of C_6
Supplemental Disclosures of Cash Flow Information and Non-Cash Financing and Investing Activities - Schedule of Reconciliation of Cash and Cash Equivalents Inclusive of Restricted Cash (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | Dec. 31, 2018 |
Supplemental Cash Flow Elements [Abstract] | ||||
Cash and cash equivalents | $ 887,009 | $ 817,398 | $ 542,174 | |
Restricted cash | 583,247 | 454,517 | 420,801 | |
Total cash and cash equivalents inclusive of restricted cash at the end of the period | $ 1,470,256 | $ 1,271,915 | $ 962,975 | $ 777,596 |
Leases - Additional Information
Leases - Additional Information (Details) $ in Millions | 12 Months Ended |
Dec. 31, 2021USD ($) | |
Lessee Lease Description [Line Items] | |
Operating lease expiration term | 2041 |
Future Lease Agreements | |
Lessee Lease Description [Line Items] | |
Operating lease expected to commence undiscounted lease liabilities in 2021 | $ 18.8 |
Leases - Schedule of Balances a
Leases - Schedule of Balances and Classification of Operating Lease Right-of-Use Assets and Operating Lease Liabilities within Condensed Consolidated Balance Sheets (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Assets: | ||
Operating lease right-of-use assets | $ 197,035 | $ 186,998 |
Total assets | 197,035 | 186,998 |
Liabilities: | ||
Current operating lease liabilities | $ 43,441 | $ 43,542 |
Operating Lease, Liability, Current, Statement of Financial Position [Extensible List] | Accrued Liabilities Current | Accrued Liabilities Current |
Non-current operating lease liabilities | $ 179,976 | $ 172,935 |
Total liabilities | $ 223,417 | $ 216,477 |
Leases - Schedule of Components
Leases - Schedule of Components of Lease Cost for Operating Leases (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Operating leases: | ||
Lease cost | $ 52,751 | $ 53,821 |
Variable lease cost | 4,316 | 3,739 |
Short term lease cost | 1,165 | 468 |
Operating lease cost | 58,232 | 58,028 |
Sublease income | (1,661) | (1,798) |
Total lease cost net | $ 56,571 | $ 56,230 |
Leases - Schedule of Weighted A
Leases - Schedule of Weighted Average Remaining Lease Term and Weighted Average Discount Rate for Operating Leases (Details) | Dec. 31, 2021 |
Leases [Abstract] | |
Weighted-average remaining lease term | 6 years 5 months 19 days |
Weighted-average discount rate | 2.72% |
Leases - Schedule of Maturities
Leases - Schedule of Maturities of Operating Lease Liabilities (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Leases [Abstract] | ||
2022 | $ 48,743 | |
2023 | 44,794 | |
2024 | 37,996 | |
2025 | 31,587 | |
2026 | 22,511 | |
Thereafter | 56,416 | |
Total undiscounted lease payments | 242,047 | |
Less: Imputed interest | 18,630 | |
Present value of future lease payments | $ 223,417 | $ 216,477 |
Leases - Schedule of Supplement
Leases - Schedule of Supplemental Cash Flow Information (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Cash paid for amounts included in measurement of liabilities | ||
Operating cash flows from operating leases | $ 56,034 | $ 54,946 |
Right-of-use assets obtained in exchange for new operating liabilities | $ 53,978 | $ 45,750 |
Segment Information - Additiona
Segment Information - Additional Information (Details) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021USD ($)Segment | Dec. 31, 2020USD ($) | Dec. 31, 2019USD ($) | |
Segment Reporting Information [Line Items] | |||
Number of reportable segments | Segment | 4 | ||
Revenues | $ 3,051,398 | $ 2,613,375 | $ 2,392,171 |
London Ireland Bermuda Cayman Islands and Canada | |||
Segment Reporting Information [Line Items] | |||
Revenues | $ 78,000 | $ 35,100 | $ 17,700 |
Segment Information - Summarize
Segment Information - Summarized Financial Information Reportable Segments (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Segment Reporting Information [Line Items] | |||
Total revenues | $ 3,051,398 | $ 2,613,375 | $ 2,392,171 |
Investment income | 1,099 | 2,811 | 5,780 |
Amortization | 119,593 | 108,523 | 105,298 |
Depreciation | 33,309 | 26,276 | 23,417 |
Interest expense | 64,981 | 58,973 | 63,660 |
Income before income taxes | 762,823 | 624,099 | 525,929 |
Total assets | 9,795,443 | 8,966,492 | 7,622,821 |
Capital expenditures | 45,045 | 70,700 | 73,108 |
Operating Segments | Retail | |||
Segment Reporting Information [Line Items] | |||
Total revenues | 1,767,938 | 1,472,766 | 1,367,261 |
Investment income | 278 | 163 | 149 |
Amortization | 77,810 | 67,315 | 63,146 |
Depreciation | 11,194 | 9,071 | 7,390 |
Interest expense | 91,425 | 85,968 | 87,295 |
Income before income taxes | 334,377 | 262,245 | 222,875 |
Total assets | 5,040,706 | 7,093,627 | 6,413,459 |
Capital expenditures | 8,093 | 13,175 | 12,497 |
Operating Segments | National Programs | |||
Segment Reporting Information [Line Items] | |||
Total revenues | 701,850 | 610,640 | 518,384 |
Investment income | 550 | 756 | 1,397 |
Amortization | 27,357 | 27,166 | 25,482 |
Depreciation | 9,839 | 8,658 | 6,791 |
Interest expense | 11,381 | 20,597 | 16,690 |
Income before income taxes | 242,334 | 182,892 | 143,737 |
Total assets | 2,943,006 | 3,510,983 | 3,110,368 |
Capital expenditures | 13,467 | 7,208 | 10,365 |
Operating Segments | Wholesale Brokerage | |||
Segment Reporting Information [Line Items] | |||
Total revenues | 403,417 | 352,797 | 310,087 |
Investment income | 155 | 184 | 178 |
Amortization | 9,150 | 8,481 | 11,191 |
Depreciation | 2,646 | 1,948 | 1,674 |
Interest expense | 15,990 | 10,281 | 4,756 |
Income before income taxes | 94,845 | 93,593 | 82,739 |
Total assets | 1,154,373 | 1,791,717 | 1,390,250 |
Capital expenditures | 1,612 | 3,324 | 6,171 |
Operating Segments | Services | |||
Segment Reporting Information [Line Items] | |||
Total revenues | 178,860 | 174,012 | 193,781 |
Investment income | 3 | 0 | 139 |
Amortization | 5,276 | 5,561 | 5,479 |
Depreciation | 1,484 | 1,424 | 1,229 |
Interest expense | 2,899 | 4,142 | 4,404 |
Income before income taxes | 28,257 | 27,994 | 40,337 |
Total assets | 299,185 | 480,440 | 481,336 |
Capital expenditures | 1,609 | 1,424 | 804 |
Segment Reconciling Items | |||
Segment Reporting Information [Line Items] | |||
Total revenues | (667) | 3,160 | 2,658 |
Investment income | 113 | 1,708 | 3,917 |
Amortization | 0 | ||
Depreciation | 8,146 | 5,175 | 6,333 |
Interest expense | (56,714) | (62,015) | (49,485) |
Income before income taxes | 63,010 | 57,375 | 36,241 |
Total assets | 358,173 | (3,910,275) | (3,772,592) |
Capital expenditures | $ 20,264 | $ 45,569 | $ 43,271 |
Insurance Company WNFIC - Effec
Insurance Company WNFIC - Effects of Reinsurance on Premiums Written and Earned (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Written | ||
Direct premiums | $ 747,384 | $ 728,109 |
Ceded premiums | 747,366 | 728,093 |
Net premiums | 18 | 16 |
Earned | ||
Direct premiums | 732,777 | 716,515 |
Ceded premiums | 732,759 | 716,499 |
Net premiums | $ 18 | $ 16 |
Insurance Company WNFIC - Addit
Insurance Company WNFIC - Additional Information (Details) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021USD ($)Reinsurer | Dec. 31, 2020USD ($) | Sep. 30, 2021 | |
SEC Schedule, 12-17, Insurance Companies, Reinsurance [Line Items] | |||
Ceded rate of premiums under insurance program | 100.00% | ||
Premiums written net | $ 747,366 | $ 728,093 | |
Ceded unpaid loss | 63,100 | 43,500 | |
Prepaid reinsurance premiums | 392,222 | 377,615 | |
Increase (decrease) in loss and loss adjustment expense reserve | 0 | 0 | |
Reserve for losses and loss adjustment expense | $ 63,100 | 43,500 | |
Number of reinsurers | Reinsurer | 2 | ||
Wright National Flood Insurance Company | |||
SEC Schedule, 12-17, Insurance Companies, Reinsurance [Line Items] | |||
Ceded rate of premiums under insurance program | 100.00% | ||
Expenses and allowance rate received in premiums | 29.90% | 30.00% | |
Premiums written net | $ 745,000 | 725,800 | |
Statutory capital and surplus required | 7,500 | ||
Statutory capital and surplus | 33,100 | 32,600 | |
Statutory net Income | $ 1,600 | $ 800 | |
Percentage of adjusted net income | 100.00% | ||
Maximum dividend payout that may be made without prior approval | $ 3,300 | ||
Wright National Flood Insurance Company | Maximum | |||
SEC Schedule, 12-17, Insurance Companies, Reinsurance [Line Items] | |||
Preferred stock, dividend rate, percentage | 10.00% |
Shareholders' Equity - Addition
Shareholders' Equity - Additional Information (Details) - USD ($) | Jan. 20, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | Dec. 31, 2021 | May 01, 2019 |
Accelerated Share Repurchases [Line Items] | ||||||
Treasury stock shares (in shares) | 18,497,000 | 16,685,000 | 18,497,000 | |||
Fair value of common stock repurchased | $ 673,902,000 | $ 591,338,000 | $ 673,902,000 | |||
Stock repurchase program, remaining authorized repurchase amount | $ 323,600,000 | $ 323,600,000 | ||||
Treasury stock, shares, acquired | 18,500,000 | |||||
Annualized dividend paid per share | $ 0.380 | $ 0.348 | $ 0.33 | |||
Anualized dividends paid | $ 107,229,000 | $ 100,592,000 | $ 91,344,000 | |||
Current Share Repurchase Authorization | ||||||
Accelerated Share Repurchases [Line Items] | ||||||
Treasury stock shares (in shares) | 1,811,853 | 1,234,417 | 1,811,853 | |||
Treasury stock, average cost per share | $ 45.57 | $ 44.63 | ||||
Fair value of common stock repurchased | $ 82,600,000 | $ 55,100,000 | $ 82,600,000 | |||
Maximum | ||||||
Accelerated Share Repurchases [Line Items] | ||||||
Shares repurchased, authorized amount | $ 100,000,000 | $ 100,000,000 | $ 372,500,000 | |||
2020 Acquisition | ||||||
Accelerated Share Repurchases [Line Items] | ||||||
Business combination, shares issued | 722,939,000 | |||||
Business combination, total value | $ 30,100,000 | |||||
2021 Acquisition | ||||||
Accelerated Share Repurchases [Line Items] | ||||||
Business combination, shares issued | 184,772,000 | |||||
Business combination, total value | $ 9,900,000 | |||||
Subsequent Event | ||||||
Accelerated Share Repurchases [Line Items] | ||||||
Dividend approved | $ 0.1025 | |||||
Dividend approved date | Jan. 20, 2022 | |||||
Dividend payable date | Feb. 16, 2022 | |||||
Dividend record date | Feb. 4, 2022 |