Companies:
10,652
total market cap:
$140.710 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Brown & Brown
BRO
#1035
Rank
$23.73 B
Marketcap
๐บ๐ธ
United States
Country
$69.53
Share price
3.75%
Change (1 day)
-36.19%
Change (1 year)
๐ฆ Insurance
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Brown & Brown
Quarterly Reports (10-Q)
Submitted on 2008-08-11
Brown & Brown - 10-Q quarterly report FY
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the quarterly period ended June 30, 2008
or
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the transition period from _____________ to ________________
Commission file number 001-13619
BROWN & BROWN, INC.
(Exact name of Registrant as specified in its charter)
Florida
(State or other jurisdiction of
incorporation or organization)
220 South Ridgewood Avenue,
Daytona Beach, FL
(Address of principal executive offices)
®
59-0864469
(I.R.S. Employer Identification Number)
32114
(Zip Code)
Registrant's telephone number, including area code: (386) 252-9601
Registrant's Website:
www.bbinsurance.com
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months, and (2) has been subject to such filing requirements for the past 90 days. Yes
x
No
o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12-2 of the Exchange Act. (Check one):
Large accelerated filer
x
Accelerated filer
o
Non-accelerated filer
o
Smaller reporting company
o
(Do not check if a smaller reporting company)
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
o
No
x
The number of shares of the Registrant's common stock, $.10 par value, outstanding as of August 5, 2008 was 140,708,698.
BROWN & BROWN, INC.
INDEX
PAGE NO
.
PART I. FINANCIAL INFORMATION
Item 1.
Financial Statements (Unaudited):
Condensed Consolidated Statements of Income for the three and six months ended June 30, 2008 and 2007
3
Condensed Consolidated Balance Sheets as of June 30, 2008 and December 31, 2007
4
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2008 and
2007
5
Notes to Condensed Consolidated Financial Statements
6
Item 2.
Management's Discussion and Analysis of Financial Condition and Results of Operations
17
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
34
Item 4.
Controls and Procedures
35
PART II. OTHER INFORMATION
Item 1.
Legal Proceedings
35
Item 1A.
Risk Factors
36
Item 4.
Submission of Matters to a Vote of Security Holders
36
Item 6.
Exhibits
36
SIGNATURE
37
2
PART I -FINANCIAL INFORMATION
ITEM 1 – FINANCIAL STATEMENTS (UNAUDITED)
BROWN & BROWN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
(in thousands, except per share data)
For the three months
ended June 30,
For the six months
ended June 30,
2008
2007
2008
2007
REVENUES
Commissions and fees
$
238,835
$
230,476
$
492,363
$
476,035
Investment income
1,909
12,990
3,908
24,569
Other income, net
976
3,178
2,164
4,553
Total revenues
241,720
246,644
498,435
505,157
EXPENSES
Employee compensation and benefits
120,514
112,636
241,701
223,446
Non-cash stock-based compensation
1,800
1,334
3,744
2,836
Other operating expenses
34,384
31,558
65,588
63,481
Amortization
11,392
9,965
22,508
19,467
Depreciation
3,292
3,239
6,538
6,279
Interest
3,744
3,416
7,178
7,050
Total expenses
175,126
162,148
347,257
322,559
Income before income taxes
66,594
84,496
151,178
182,598
Income taxes
26,196
32,484
59,020
70,859
Net income
$
40,398
$
52,012
$
92,158
$
111,739
Net income per share:
Basic
$
0.29
$
0.37
$
0.65
$
0.80
Diluted
$
0.29
$
0.37
$
0.65
$
0.79
Weighted average number of shares outstanding:
Basic
140,723
140,384
140,713
140,303
Diluted
141,265
141,120
141,330
141,170
Dividends declared per share
$
0.07
$
0.06
$
0.14
$
0.12
See accompanying notes to condensed consolidated financial statements.
3
BROWN & BROWN, INC.
CONDENSED CONSOLIDATED
BALANCE SHE
ETS
(UNAUDITED)
(in thousands, except per share data)
June 30,
2008
December 31,
2007
ASS
ETS
Current Assets:
Cash and cash equivalents
$
-
$
38,234
Restricted cash and investments
215,630
254,404
Short-term investments
6,625
2,892
Premiums, commissions and fees receivable
264,166
240,680
Deferred income taxes
-
17,208
Other current assets
42,880
33,964
Total current assets
529,301
587,382
Fixed assets, net
64,223
62,327
Goodwill
978,796
846,433
Amortizable intangible assets, net
484,311
443,224
Other assets
16,202
21,293
Total assets
$
2,072,833
$
1,960,659
LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
Premiums payable to insurance companies
$
421,173
$
394,034
Premium deposits and credits due customers
32,243
41,211
Accounts payable
24,121
18,760
Accrued expenses
73,697
90,599
Current portion of long-term debt
7,070
11,519
Total current liabilities
558,304
556,123
Long-term debt
253,649
227,707
Deferred income taxes, net
74,459
65,736
Other liabilities
12,228
13,635
Shareholders' Equity:
Common stock, par value $0.10 per share;
authorized 280,000 shares; issued and
outstanding 140,708 at 2008 and 140,673 at 2007
14,071
14,067
Additional paid-in capital
236,163
231,888
Retained earnings
923,951
851,490
Accumulated other comprehensive income, net of related income tax
effect of $5 at 2008 and $8 at 2007
8
13
Total shareholders' equity
1,174,193
1,097,458
Total liabilities and shareholders' equity
$
2,072,833
$
1,960,659
See accompanying notes to condensed consolidated financial statements.
4
BROWN & BROWN, INC.
CONDENSED CONSOLIDATED STATEMENTS OF
CASH FLOWS
(UNAUDITED)
For the six months
ended June 30,
(in thousands)
2008
2007
Cash flows from operating activities:
Net income
$
92,158
$
111,739
Adjustments to reconcile net income to net cash provided by operating activities:
Amortization
22,508
19,467
Depreciation
6,538
6,279
Non-cash stock-based compensation
3,744
2,836
Deferred income taxes
25,934
5,318
Net (gain) on sales of investments, fixed
assets and customer accounts
(759
)
(22,452
)
Changes in operating assets and liabilities, net of effect
from acquisitions and divestitures:
Restricted cash and investments decrease
38,774
1,678
Premiums, commissions and fees receivable (increase) decrease
(21,098
)
11,191
Other assets (increase) decrease
(3,708
)
1,809
Premiums payable to insurance companies increase (decrease)
26,209
(13,259
)
Premium deposits and credits due customers (decrease)
(9,004
)
(1,905
)
Accounts payable increase
136
11,143
Accrued expenses (decrease)
(17,678
)
(19,098
)
Other liabilities (decrease) increase
(1,386
)
534
Net cash provided by operating activities
162,368
115,280
Cash flows from investing activities:
Additions to fixed assets
(8,194
)
(20,000
)
Payments for businesses acquired, net of cash acquired
(187,042
)
(111,820
)
Proceeds from sales of fixed assets and customer accounts
2,703
3,295
Purchases of investments
(3,950
)
(118
)
Proceeds from sales of investments
810
19,482
Net cash used in investing activities
(195,673
)
(109,161
)
Cash flows from financing activities:
Proceeds from long-term debt
25,000
-
Payments on long-term debt
(10,767
)
(14,873
)
Borrowings on revolving credit facility
-
12,240
Payments on revolving credit facility
-
(12,240
)
Income tax benefit from issuance of common stock
-
4,421
Issuances of common stock for employee stock benefit plans
535
610
Cash dividends paid
(19,697
)
(16,825
)
Net cash (used in) financing activities
(4,929
)
(26,667
)
Net (decrease) in cash and cash equivalents
(38,234
)
(20,548
)
Cash and cash equivalents at beginning of period
38,234
88,490
Cash and cash equivalents at end of period
$
-
$
67,942
See accompanying notes to condensed consolidated financial statements.
5
BROWN & BROWN, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 1 · Nature of Operations
Brown & Brown, Inc., a Florida corporation, and its subsidiaries (collectively, “we”, “Brown & Brown” or the “Company”) is a diversified insurance agency, wholesale brokerage, programs, and services organization that markets and sells to its customers insurance products and services, primarily in the property and casualty, and employee benefits arenas. Brown & Brown's business is divided into four reportable segments: the Retail Division, which provides a broad range of insurance products and services to commercial, public and quasi-public entities, professional and individual customers; the Wholesale Brokerage Division, which markets and sells excess and surplus commercial and personal lines insurance and reinsurance, primarily through independent agents and brokers; the National Programs Division, which is comprised of two units - Professional Programs, which provides professional liability and related package products for certain professionals delivered through nationwide networks of independent agents, and Special Programs, which markets targeted products and services designed for specific industries, trade groups, public and quasi-public entities and market niches; and the Services Division, 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.
NOTE 2 · Basis of Financial Reporting
The accompanying unaudited, condensed, consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. These unaudited, condensed, consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the notes thereto set forth in the Company's Annual Report on Form 10-K for the year ended December 31, 2007.
Results of operations for the three and six months ended June 30, 2008 are not necessarily indicative of the results that may be expected for the year ending December 31, 2008.
NOTE 3 ·
Cash and Cash Equivalents, and Restricted Cash and Investments
In its capacity as an insurance agent or broker, Brown & Brown typically collects premiums from insureds and, after deducting its authorized commissions, remits the net premiums to the appropriate insurance companies. Accordingly, as reported in the Consolidated Balance Sheets, “premiums” are receivable from insureds. Unremitted net insurance premiums are held in a fiduciary capacity until disbursed by Brown & Brown. Brown & Brown invests these unremitted funds only in cash, money market accounts, tax-free variable-rate demand bonds and commercial paper held for a short term, and reports such amounts as restricted cash on the Consolidated Balance Sheets. In certain states where Brown & Brown operates, the use and investment alternatives for these funds are prescribed by law. As of June 30, 2008 and December 31, 2007, the amount of funds in state-mandated “premium trust accounts” was $114.7 million and $132.3 million, respectively. All cash and investments that will ultimately be used to pay premiums to insurance companies are recorded as restricted cash and investments.
6
NOTE 4 · Net Income Per Share
Basic net income per share is computed by dividing net income available to shareholders by the weighted average number of shares outstanding for the period. Basic net income per share excludes dilution. Diluted net income per share reflects the potential dilution that could occur if stock options or other contracts to issue common stock were exercised or converted to common stock.
The following table sets forth the computation of basic net income per share and diluted net income per share:
For the three months
ended June 30,
For the six months
ended June 30,
(
in thousands, except per share data)
2008
2007
2008
2007
Net income
$
40,398
$
52,012
$
92,158
$
111,739
Weighted average number of common shares
Outstanding
140,723
140,384
140,713
140,303
Dilutive effect of stock options using the
treasury stock method
542
736
617
867
Weighted average number of shares
Outstanding
141,265
141,120
141,330
141,170
Net income per share:
Basic
$
0.29
$
0.37
$
0.65
$
0.80
Diluted
$
0.29
$
0.37
$
0.65
$
0.79
NOTE 5 · New
Accounting
Pronouncements
Fair Value Measurements
— In September 2006, the Financial
Accounting
Standards Board (“FASB”) issued Statement of Financial
Accounting
Standards (“SFAS”) No. 157,
Fair Value Measurements
(“SFAS 157”). SFAS 157 establishes a framework for the measurement of assets and liabilities that uses fair value and expands disclosures about fair value measurements. SFAS 157 will apply whenever another GAAP standard requires (or permits) assets or liabilities to be measured at fair value but does not expand the use of fair value to any new circumstances. SFAS 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007 and for all interim periods within those fiscal years. The adoption of SFAS 157 did not have any impact on the amounts reported on the Company’s condensed consolidated financial statements.
In February 2007, the FASB issued SFAS No. 159,
The Fair Value Option for Financial Assets and Financial Liabilities, Including an Amendment of FASB Statement No. 115
(“SFAS 159”). SFAS 159 permits entities to choose to measure many financial assets and financial liabilities at fair value. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. SFAS 159 is effective for fiscal years beginning after November 15, 2007. The Company elected not to report any financial assets or liabilities at fair value under SFAS 159 in its first-or second-quarter 2008 condensed consolidated financial statements.
Business Combinations —
In December 2007, the FASB issued SFAS No. 141(R),
Business Combinations
(“SFAS 141R”). SFAS 141R requires that upon initially obtaining control, an acquirer will recognize 100% of the fair values of acquired assets, including goodwill, and assumed liabilities, with only limited exceptions, even if the acquirer has not acquired 100% of its target. Additionally, contingent consideration arrangements will be fair-valued at the acquisition date and included on that basis in the purchase price consideration. Transaction costs will be expensed as incurred. SFAS 141R also modifies the recognition for preacquisition contingencies, such as environmental or legal issues, restructuring plans and acquired research and development value in purchase accounting. SFAS 141R amends SFAS No. 109,
Accounting
for Income Taxes
, to require the acquirer to recognize changes in the amount of its deferred tax benefits that are recognizable because of a business combination, either in income from continuing operations in the period of the combination or directly in contributed capital, depending on the circumstances. SFAS 141R is effective for fiscal years beginning after December 15, 2008. Adoption is prospective and early adoption is not permitted. The Company expects to adopt SFAS 141R on January 1, 2009 and is currently assessing the impact that the adoption could have on the Company’s financial statements.
7
Noncontrolling Interests in Consolidated Financial Statements
— In December 2007, the FASB issued SFAS No. 160,
Noncontrolling Interests in Consolidated Financial Statements
(“SFAS 160”), an amendment of
Accounting
Research Bulletin (“ARB”) No. 51 (“ARB 51”). SFAS 160 clarifies the classification of noncontrolling interests in consolidated statements of financial position and the accounting for, and reporting of, transactions between the reporting entity and holders of such noncontrolling interests. Under SFAS 160, noncontrolling interests are considered equity and should be reported as an element of consolidated equity. Net income will encompass the total income of all consolidated subsidiaries and there will be separate disclosure on the face of the income statement of the attribution of that income between the controlling and noncontrolling interests; increases and decreases in the noncontrolling ownership interest amount will be accounted for as equity transactions. SFAS 160 is effective for the first annual reporting period beginning on or after December 15, 2008, and earlier application is prohibited. SFAS 160 is required to be adopted prospectively, except for reclassifying noncontrolling interests to equity, separate from the parent’s shareholders’ equity, in the consolidated statement of financial position and the recasting of consolidated net income (loss) to include net income (loss) attributable to both controlling and noncontrolling interests, both of which are required to be adopted retrospectively. Because all of the Company’s subsidiaries are 100% owned, we do not expect the adoption of SFAS 160 to have a significant impact on our financial statements.
NOTE 6 · Business Combinations
Acquisitions in 2008
For the six months ended June 30, 2008, Brown & Brown acquired the assets and assumed certain liabilities of 20 insurance intermediaries, the stock of one insurance intermediary and several books of business (customer accounts). The aggregate purchase price of these acquisitions was $194,400,000, including $182,698,000 of net cash payments, the issuance of $4,713,000 in notes payable and the assumption of $6,989,000 of liabilities. All of these acquisitions were acquired primarily to expand Brown & Brown's core businesses and to attract and hire high-quality individuals. Acquisition purchase prices are typically based on a multiple of average annual operating profits earned over a one- to three-year period within a minimum and maximum price range. The initial asset allocation of an acquisition is based on the minimum purchase price, and any subsequent earn-out payment is allocated to goodwill. Acquisitions are initially recorded at preliminary fair values. Subsequently, the Company completes the final fair value allocations and any adjustments to assets or liabilities acquired are recorded in the current period.
All of these acquisitions have been accounted for as business combinations and are as follows:
(in thousands)
Name
Business
Segment
2008
Date of
Acquisition
Net
Cash
Paid
Notes
Payable
Recorded
Purchase
Price
LDP Consulting Group, Inc.
Retail
January 24
39,226
-
39,226
Powers & Effler Insurance Brokers
Retail
April 1
25,029
-
25,029
HBA Insurance Group, Inc.
Retail
June 1
48,297
2,000
50,297
Other
Various
Various
70,146
2,713
72,859
Total
$
182,698
$
4,713
$
187,411
The following table summarizes the estimated fair values of the aggregate assets and liabilities acquired as of the date of each acquisition:
(in thousands)
LDP
Powers
HBA
Other
Total
Fiduciary cash
$
173
$
-
$
-
$
-
$
173
Other current assets
1,121
75
-
1,201
2,397
Fixed assets
19
353
652
451
1,475
Goodwill
29,108
17,220
35,149
44,034
125,511
Purchased customer accounts
13,958
7,545
14,390
28,421
64,314
Noncompete agreements
55
11
141
301
508
Other Assets
11
-
-
11
22
Total assets acquired
44,445
25,204
50,332
74,419
194,400
Other current liabilities
(5,219
)
(175
)
(35
)
(1,560
)
(6,989
)
Total liabilities assumed
(5,219
)
(175
)
(35
)
(1,560
)
(6,989
)
Net assets acquired
$
39,226
$
25,029
$
50,297
$
72,859
$
187,411
8
The weighted average useful lives for the above acquired amortizable intangible assets are as follows: purchased customer accounts, 15.0 years; and noncompete agreements, 5.0 years.
Goodwill of $125,511,000, all of which is expected to be deductible for income tax purposes, was assigned to the Retail, Wholesale Brokerage, National Programs and Services Divisions in the amounts of $121,568,000, $3,623,000, $320,000 and nil, respectively.
The results of operations for the acquisitions completed during 2008 have been combined with those of the Company since their respective acquisition dates. If the acquisitions had occurred as of the beginning of each period, 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.
For the three months
For the six months
(UNAUDITED)
ended June 30,
ended June 30,
(in thousands, except per share data)
2008
2007
2008
2007
Total revenues
$
247,078
$
265,896
$
518,419
$
544,217
Income before income taxes
68,337
90,937
157,777
195,672
Net income
41,456
55,977
96,181
119,739
Net income per share:
Basic
$
0.29
$
0.40
$
0.68
$
0.85
Diluted
$
0.29
$
0.40
$
0.68
$
0.85
Weighted average number of shares outstanding:
Basic
140,723
140,384
140,713
140,303
Diluted
141,265
141,120
141,330
141,170
Additional consideration paid to sellers as a result of purchase price “earn-out” provisions are recorded as adjustments to intangible assets when the contingencies are settled. The net additional consideration paid by the Company in 2008 as a result of these adjustments totaled $7,157,000, of which $7,106,000 was allocated to goodwill, $30,000 to noncompete agreements and $21,000 of net liabilities were forgiven. Of the $7,157,000 net additional consideration paid, $4,517,000 was paid in cash and $2,640,000 was issued in notes payable. As of June 30, 2008, the maximum future contingency payments related to acquisitions totaled $222,684,000.
Acquisitions in 2007
For the six months ended June 30, 2007, Brown & Brown acquired the assets and assumed certain liabilities of nine insurance intermediaries, the stock of three insurance intermediaries and several books of business (customer accounts). The aggregate purchase price of these acquisitions was $122,056,000, including $110,630,000 of net cash payments, the issuance of $4,078,000 in notes payable and the assumption of $7,348,000 of liabilities. All of these acquisitions were acquired primarily to expand Brown & Brown's core businesses and to attract and hire high-quality individuals. Acquisition purchase prices are typically based on a multiple of average annual operating profits earned over a one- to three-year period within a minimum and maximum price range. The initial asset allocation of an acquisition is based on the minimum purchase price, and any subsequent earn-out payment is allocated to goodwill. Acquisitions are initially recorded at preliminary fair values. Subsequently, the Company completes the final fair value allocations and any adjustments to assets or liabilities acquired are recorded in the current period.
All of these acquisitions have been accounted for as business combinations and are as follows:
(in thousands)
Name
Business
Segment
2007
Date of
Acquisition
Net
Cash
Paid
Notes
Payable
Recorded
Purchase
Price
ALCOS, Inc.
Retail
March 1
$
30,897
$
3,563
$
34,460
Grinspec, Inc.
Retail
April 1
31,930
-
31,930
Sobel Affiliates, Inc.
Retail
April 1
33,038
-
33,038
Other
Various
Various
14,765
515
15,280
Total
$
110,630
$
4,078
$
114,708
9
The following table summarizes the estimated fair values of the aggregate assets and liabilities acquired as of the date of each acquisition:
(in thousands)
Alcos
Grinspec
Sobel
Other
Total
Fiduciary cash
$
627
$
-
$
-
$
716
$
1,343
Other current assets
1,224
669
286
574
2,753
Fixed assets
720
-
50
110
880
Purchased customer accounts
7,820
9,153
10,850
5,304
33,127
Noncompete agreements
130
-
31
133
294
Goodwill
29,080
22,571
21,923
9,960
83,534
Other Assets
115
-
-
10
125
Total assets acquired
39,716
32,393
33,140
16,807
122,056
Other current liabilities
(2,098
)
(463
)
(102
)
(778
)
(3,441
)
Deferred income taxes
(3,083
)
-
-
(749
)
(3,832
)
Non-current other liabilities
(75
)
-
-
-
(75
)
Total liabilities assumed
(5,256
)
(463
)
(102
)
(1,527
)
(7,348
)
Net assets acquired
$
34,460
$
31,930
$
33,038
$
15,280
$
114,708
The weighted average useful lives for the above acquired amortizable intangible assets are as follows: purchased customer accounts, 15.0 years; and noncompete agreements, 4.7 years.
Goodwill of $83,534,000, of which $51,491,000 is expected to be deductible for income tax purposes, was assigned to the Retail, National Programs, Wholesale Brokerage and Services Divisions in the amounts of $82,472,000, $374,000, $241,000 and $447,000, respectively.
The results of operations for the acquisitions completed during 2007 have been combined with those of the Company since their respective acquisition dates. If the acquisitions had occurred as of the beginning of each period, the Company's results of operations would be as shown in the following table These unaudited proforma 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.
For the three months
For the six months
(UNAUDITED)
ended June 30,
ended June 30,
(in thousands, except per share data)
2007
2006
2007
2006
Total revenues
$
246,729
$
233,067
$
515,183
$
477,169
Income before income taxes
84,523
74,630
185,809
160,117
Net income
52,029
46,724
113,704
99,238
Net income per share:
Basic
$
0.37
$
0.33
$
0.81
$
0.71
Diluted
$
0.37
$
0.33
$
0.81
$
0.70
Weighted average number of shares outstanding:
Basic
140,384
139,511
140,303
139,447
Diluted
141,120
141,006
141,170
140,915
10
Additional consideration paid to sellers as a result of purchase price “earn-out” provisions are recorded as adjustments to intangible assets when the contingencies are settled. The net additional consideration paid by the Company in 2007 as a result of these adjustments totaled $11,590,000, of which $11,542,000 was allocated to goodwill and $48,000 to noncompete agreements. Of the $11,590,000 net additional consideration paid, $2,533,000 was paid in cash, $9,020,000 was issued in notes payable and $37,000 was assumed as net liabilities. As of June 30, 2007, the maximum future contingency payments related to acquisitions totaled
$200,571,000.
NOTE 7 · Goodwill
Goodwill is subject to at least an annual assessment for impairment by applying a fair-value-based test. Brown & Brown completed its most recent annual assessment as of November 30, 2007 and identified no impairment as a result of the evaluation.
The changes in goodwill for the six months ended June 30, 2008 are as follows:
Wholesale
National
(in thousands)
Retail
Brokerage
Programs
Services
Total
Balance as of January 1, 2008
$
453,485
$
242,730
$
146,948
$
3,270
$
846,433
Goodwill of acquired businesses
122,674
3,623
320
6,000
132,617
Goodwill disposed of relating to sales of businesses
(201
)
(53
)
-
-
(254
)
Balance as of June 30, 2008
$
575,958
$
246,300
$
147,268
$
9,270
$
978,796
NOTE 8 · Amortizable Intangible Assets
Amortizable intangible assets at June 30, 2008 and December 31, 2007 consisted of the following:
June 30, 2008
December 31, 2007
Weighted
Weighted
Gross
Net
Average
Gross
Net
Average
Carrying
Accumulated
Carrying
Life
Carrying
Accumulated
Carrying
Life
(in thousands)
Value
Amortization
Value
(years)
Value
Amortization
Value
(years)
Purchased
customer
accounts
$
690,965
$
(209,145
)
$
481,820
14.9
$
628,123
$
(187,543
)
$
440,580
14.9
Noncompete agreements
26,385
(23,894
)
2,491
7.6
25,858
(23,214
)
2,644
7.7
Total
$
717,350
$
(233,039
)
$
484,311
$
653,981
$
(210,757
)
$
443,224
Amortization expense for other amortizable intangible assets for the years ending December 31, 2008, 2009, 2010, 2011 and 2012 is estimated to be $45,865,000, $46,364,000, $45,674,000, $44,248,000, and $43,632,000, respectively.
NOTE 9 · Investments
Investments consisted of the following:
June 30, 2008
December 31, 2007
Carrying Value
Carrying Value
(in thousands)
Current
Non-
Current
Current
Non-
Current
Available-for-sale marketable equity securities
$
38
$
-
$
46
$
-
Non-marketable equity securities and certificates of deposit
6,587
287
2,846
355
Total investments
$
6,625
$
287
$
2,892
$
355
11
The following table summarizes available-for-sale securities:
(in thousands)
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Estimated
Fair
Value
Marketable equity securities:
June 30, 2008
$
25
$
13
$
-
$
38
December 31, 2007
$
25
$
21
$
-
$
46
The following table summarizes the proceeds and realized gains/(losses) on non-marketable equity securities and certificates of deposit for the three and six months ended June 30, 2008 and 2007:
(in thousands)
Proceeds
Gross
Realized
Gains
Gross
Realized
Losses
For the three months ended:
June 30, 2008
$
657
$
464
$
(9
)
June 30, 2007
$
10,392
$
9,919
$
-
For the six months ended:
June 30, 2008
$
707
$
542
$
(9
)
June 30, 2007
$
19,482
$
18,759
$
(500
)
As of December 31, 2006, our largest security investment was 559,970 common stock shares of Rock-Tenn Company, a New York Stock Exchange-listed company, which we had owned for more than 25 years. Our investment in Rock-Tenn Company accounted for 81% of the total value of our available-for-sale marketable equity securities, non-marketable equity securities and certificates of deposit as of December 31, 2006. Rock-Tenn Company's closing stock price at December 31, 2006 was $27.11. In late January 2007, the Board of Directors authorized the sale of half of our investment in Rock-Tenn Company, and subsequently authorized the sale of the balance of the shares. We realized a gain in excess of our original cost basis of $8,840,000 in the first quarter of 2007 and $9,824,000 in the second quarter of 2007 as the results of these sales. As of June 30, 2007, we no longer owned any shares of Rock-Tenn Company.
NOTE 10 · Long-Term Debt
Long-term debt at June 30, 2008 and December 31, 2007 consisted of the following:
(in thousands)
2008
2007
Unsecured senior notes
$
250,000
$
225,000
Acquisition notes payable
10,564
14,025
Revolving credit facility
-
-
Term loan agreements
-
-
Other notes payable
155
201
Total debt
260,719
239,226
Less current portion
(7,070
)
(11,519
)
Long-term debt
$
253,649
$
227,707
In July 2004, the Company completed a private placement of $200.0 million of unsecured senior notes (the “Notes”). The $200.0 million is divided into two series: Series A, for $100.0 million due in 2011 and bearing interest at 5.57% per year; and Series B, for $100.0 million due in 2014 and bearing interest at 6.08% per year. The closing on the Series B Notes occurred on July 15, 2004. The closing on the Series A Notes occurred on September 15, 2004. Brown & Brown has used the proceeds from the Notes for general corporate purposes, including acquisitions and repayment of existing debt. As of June 30, 2008 and December 31, 2007 there was an outstanding balance of $200.0 million on the Notes.
12
On December 22, 2006, the Company entered into a Master Shelf and Note Purchase Agreement (the “Master Agreement”) with a national insurance company (the “Purchaser”). The Purchaser also purchased Notes issued by the Company in 2004. The Master Agreement provides for a $200.0 million private uncommitted “shelf” facility for the issuance of senior unsecured notes over a three-year period, with interest rates that may be fixed or floating and with such maturity dates, not to exceed ten years, as the parties may determine. The Master Agreement includes various covenants, limitations and events of default similar to the Notes issued in 2004. The initial issuance of notes under the Master Facility Agreement occurred on December 22, 2006, through the issuance of $25.0 million in Series C Senior Notes due December 22, 2016, with a fixed interest rate of 5.66% per annum. On February 1, 2008 $25.0 million in Series D Senior Notes due January 15, 2015, with a fixed interest rate of 5.37% per annum were issued.
As of June 30, 2008 there was an outstanding balance of $50.0 million under the Master Agreement.
On June 12, 2008, the Company entered into an Amended and Restated Revolving Loan Agreement (the “Loan Agreement”) with
a national banking institution
that was dated as of June 3, 2008, amending and restating the existing Revolving Loan Agreement dated September 29, 2003, as amended (the “Revolving Agreement”), in order to increase the lending commitment to $50.0 million (subject to potential increases up to $100.0 million) and extend the maturity date from December 20, 2011 to June 3, 2013. The Revolving Agreement initially provided for a revolving credit facility in the maximum principal amount of $75.0 million which, after a series of amendments, was reduced to $20.0 million and
provided covenant exceptions for the notes issued or to be issued under the Master Agreement, and relaxed or deleted certain other covenants.
The calculation of interest and fees is generally based on the Company's quarterly ratio of
funded debt to earnings before interest, taxes, depreciation, amortization, and non-cash stock-based compensation
. Interest is charged at a rate equal to 0.50% to 1.00% above the
London Interbank Offering Rate (“LIBOR”)
or 1.00% below the base rate, each as more fully defined in the Loan Agreement. Fees include an upfront fee, an availability fee of 0.10% to 0.20%, and a letter of credit usage fee of 0.50% to 1.00%. The Loan Agreement contains various covenants, limitations, and events of default customary for similar facilities for similar borrowers.
The 90-day LIBOR was 2.78% and 4.70% as of June 30, 2008 and December 31, 2007, respectively. There were no borrowings against this facility at June 30, 2008 or December 31, 2007.
In January 2001, Brown & Brown entered into a $90.0 million unsecured seven-year term loan agreement with a national banking institution, bearing an interest rate based upon the 30-, 60- or 90-day LIBOR plus 0.50% to 1.00%, depending upon Brown & Brown's quarterly ratio of funded debt to earnings before interest, taxes, depreciation, amortization and non-cash stock-based compensation. The loan was fully funded on January 3, 2001 and was to be repaid in equal quarterly installments of $3,200,000 through December 2007. As of December 31, 2007 the outstanding balance had been paid in full.
All four of these credit agreements require Brown & Brown to maintain certain financial ratios and comply with certain other covenants. Brown & Brown was in compliance with all such covenants as of June 30, 2008 and December 31, 2007.
To hedge the risk of increasing interest rates from January 2, 2002 through the remaining six years of its seven-year $90.0 million term loan, Brown & Brown entered into an interest rate exchange (or “swap”) agreement that effectively converted the floating rate LIBOR-based interest payments to fixed interest rate payments at 4.53%. This agreement did not affect the required 0.50% to 1.00% credit risk spread portion of the term loan. In accordance with SFAS No. 133, “
Accounting
for Derivative Instruments and Hedging Activities,
” as amended, the fair value of the interest rate swap of approximately $37,000, net of related income taxes of approximately $22,000, was recorded in other assets as of December 31, 2006 with the related change in fair value reflected as other comprehensive income. Brown & Brown has designated and assessed the derivative as a highly effective cash flow hedge. As of December 31, 2007, the interest rate swap agreement expired in conjunction with the final principal payment on the term loan.
Acquisition notes payable represent debt owed to former owners of certain insurance operations acquired by Brown & Brown. These notes and future contingent payments are payable in monthly, quarterly and annual installments through April 2011, including interest ranging from 0.00% to 8.00%.
13
NOTE 11 · Supplemental Disclosures of Cash Flow Information and Non-Cash Financing and Investing Activities
(in thousands)
For the six months
ended June 30,
2008
2007
Cash paid during the period for:
Interest
$
6,915
$
7,100
Income taxes
$
44,431
$
53,400
Brown & Brown's significant non-cash investing and financing activities are summarized as follows:
For the six months
ended June 30,
(in thousands)
2008
2007
Unrealized holding loss on available-for-sale securities, net of tax effect of $1 for 2008; net of tax benefit of $5,300 for 2007
$
(5
)
$
(9,044
)
Net loss on cash-flow hedging derivative, net of tax benefit of $0 for 2008, net of tax benefit of $15 for 2007
$
-
$
(26
)
Notes payable issued or assumed for purchased customer accounts
$
7,353
$
13,098
Notes received on the sale of fixed assets and customer accounts
$
162
$
1,389
NOTE 12 · Comprehensive Income
The components of comprehensive income, net of related income tax effects, are as follows:
For the three months
For the six months
ended June 30,
ended June 30,
(in thousands)
2008
2007
2008
2007
Net income
$
40,398
$
52,012
$
92,158
$
111,739
Net unrealized holding loss on
available-for-sale securities
(6
)
(5,845
)
(5
)
(9,044
)
Net loss on cash-flow hedging derivative
-
(10
)
-
(26
)
Comprehensive income
$
40,392
$
46,157
$
92,153
$
102,669
NOTE 13 · Legal and Regulatory Proceedings
Governmental Investigations
As previously disclosed in our public filings, offices of the Company are party to profit-sharing contingent compensation agreements with certain insurance companies, including agreements providing for potential payment of revenue-sharing commissions by insurance companies based primarily on the overall profitability of the aggregate business written with that insurance company, and/or additional factors such as retention ratios and overall volume of business that an office or offices place with the insurance company. Additionally, to a lesser extent, some offices of the Company are party to override commission agreements with certain insurance companies. These agreements provide for commission rates in excess of standard commission rates to be applied to specific lines of business, such as group health business, based primarily on the overall volume of such business that such office or offices place with the insurance company. The Company has not chosen to discontinue receiving profit-sharing contingent compensation or override commissions.
14
As previously reported, governmental agencies in a number of states have looked or are looking into issues related to compensation practices in the insurance industry, and the Company continues to respond to written and oral requests for information and/or subpoenas seeking information related to this topic. To date, requests for information and/or subpoenas have been received from governmental agencies such as attorneys general and departments of insurance. Agencies in
Arizona
,
Virginia
and
Washington
have concluded their respective investigations of subsidiaries of Brown & Brown, Inc. based in those states with no further action as to these entities.
The Company cannot currently predict the impact or resolution of the various governmental inquiries and thus cannot reasonably estimate a range of possible loss, which could be material, or whether the resolution of these matters may harm the Company's business and/or lead to a decrease in or elimination of profit-sharing contingent compensation and override commissions, which could have a material adverse impact on the Company's consolidated financial condition.
Other
The Company is involved in numerous pending or threatened proceedings by or against Brown & Brown, Inc. or one or more of its subsidiaries that arise in the ordinary course of business. The damages that may be claimed against the Company in these various proceedings are substantial, including in many instances claims for punitive or extraordinary damages. Some of these claims and lawsuits have been resolved, others are in the process of being resolved, and others are still in the investigation or discovery phase. The Company will continue to respond appropriately to these claims and lawsuits, and to vigorously protect its interests.
Among the above-referenced claims, and as previously described in the Company's public filings, over the past several years, there have been a number of threatened and pending legal claims and lawsuits against Brown & Brown, Inc. and Brown & Brown Insurance Services of Texas, Inc. (BBTX), a subsidiary of Brown & Brown, Inc., arising out of BBTX's involvement with the procurement and placement of workers' compensation insurance coverage for entities including several professional employer organizations.
One such action, styled
Great American Insurance Company, et al. v. The Contractor’s Advantage, Inc., et al.
, Cause No. 2002-33960, which was previously described in the Company’s filings, was recently tried in the 189
th
Judicial District Court in Harris County, Texas. The jury returned its verdict on June 3, 2008, at which time it awarded actual damages against Company defendants in excess of $2,000,000 and found the plaintiff to be 50% proportionately responsible for its own damages, BBTX and its former employees to be, collectively, 10% proportionately responsible and other defendants to be 40% proportionately responsible. The jury further found BBTX liable for certain trademark violations and Texas Insurance Code violations, and also awarded $250,000 in punitive damages against BBTX. Brown & Brown, Inc. had previously been dismissed from the lawsuit by directed verdict and therefore no damages were assessed against Brown & Brown, Inc. At the time of this filing, a final judgment had not been entered but is expected to be entered on or about September 4, 2008. The ultimate amount of the judgment against BBTX will be affected by several factors including certain settlement credits and the resolution of various other legal and factual issues to be decided by the court.
Although the ultimate outcome of the matters referenced in this section titled “Other” cannot be ascertained and liabilities in indeterminate amounts may be imposed on Brown & Brown, Inc. or its subsidiaries, on the basis of present information, availability of insurance and legal advice received, it is the opinion of management that the disposition or ultimate determination of such claims will not have a material adverse effect on the Company's consolidated financial position. 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.
For a more complete discussion of the foregoing matters, please see Item 3 of Part I of our Annual Report on Form 10-K filed with the Securities and Exchange Commission for our fiscal year ended December 31, 2007 and Note 13 to the Consolidated Financial Statements contained in Item 8 of Part II thereof.
NOTE 14 · Segment Information
Brown & Brown's business is divided into four reportable segments: the Retail Division, which provides a broad range of insurance products and services to commercial, public and quasi-public entities, professional and individual customers; the Wholesale Brokerage Division, which markets and sells excess and surplus commercial and personal lines insurance, and reinsurance, primarily through independent agents and brokers; the National Programs Division, which is comprised of two units - Professional Programs, which provides professional liability and related package products for certain professionals delivered through nationwide networks of independent agents, and Special Programs, which markets targeted products and services designed for specific industries, trade groups, public and quasi-public entities, and market niches; and the Services Division, 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. Brown & Brown conducts all of its operations within the
United States of America
except for one start-up wholesale brokerage operation based in
London
,
England
that commenced business in March 2008 and which has earned less than $1 million of revenues as of the date of this filing.
15
Summarized financial information concerning Brown & Brown's reportable segments for the three and six months ended June 30, 2008 and 2007 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 inter-company interest expense charge to the reporting segment.
For the six months ended June 30, 2008
Wholesale
National
(in thousands)
Retail
Brokerage
Programs
Services
Other
Total
Total revenues
$
304,456
$
92,682
$
82,901
$
15,911
$
2,485
$
498,435
Investment income
749
824
186
(1
)
2,150
3,908
Amortization
12,675
5,033
4,550
231
19
22,508
Depreciation
2,959
1,444
1,322
220
593
6,538
Interest
13,579
9,313
4,056
366
(20,136
)
7,178
Income before income taxes
82,652
14,270
26,887
3,573
23,796
151,178
Total assets
1,582,866
683,470
564,174
43,022
(800,699
)
2,072,833
Capital expenditures
2,157
3,262
1,368
126
1,281
8,194
For the six months ended June 30, 2007
Wholesale
National
(in thousands)
Retail
Brokerage
Programs
Services
Other
Total
Total revenues
$
297,375
$
95,250
$
71,475
$
18,155
$
22,902
$
505,157
Investment income
99
1,463
241
17
22,749
24,569
Amortization
10,231
4,466
4,520
231
19
19,467
Depreciation
2,840
1,261
1,408
295
475
6,279
Interest
9,743
9,382
5,221
332
(17,628
)
7,050
Income before income taxes
96,210
19,401
17,975
4,361
44,651
182,598
Total assets
1,280,543
654,854
511,571
37,864
(600,140
)
1,884,692
Capital expenditures
2,925
2,000
1,006
241
13,828
20,000
NOTE 15 · Subsequent Events
From July 1, 2008 through August 1, 2008, Brown & Brown acquired the assets and assumed certain liabilities of four insurance intermediaries and the stock of one insurance intermediary. The aggregate purchase price of these acquisitions was $23,577,000, including $21,620,000 of net cash payments, the issuance of $300,000 in notes payable and the assumption of $1,657,000 of liabilities. All of these acquisitions were acquired primarily to expand Brown & Brown’s core businesses and to attract and hire high-quality individuals. Acquisition purchase prices are based primarily on a multiple of average annual operating profits earned over a one- to three-year period within a minimum and maximum price range. The initial asset allocation of an acquisition is based on the minimum purchase price, and any subsequent earn-out payment is allocated to goodwill.
16
ITEM 2 - -
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
THE FOLLOWING DISCUSSION UPDATES THE MD&A CONTAINED IN THE COMPANY'S ANNUAL
REPORT
ON
FORM 10-K FOR THE FISCAL YEAR ENDED IN 2007, AND THE TWO DISCUSSIONS SHOULD BE READ TOGETHER.
GENERAL
We are a diversified insurance agency, wholesale brokerage, programs and services organization with origins dating from 1939, headquartered in
Daytona Beach
and
Tampa
,
Florida
. We market and sell to our customers insurance products and services, primarily in the property and casualty, and employee benefits areas. As an agent and broker, we do not assume underwriting risks. Instead, we provide our customers with quality insurance contracts, as well as other targeted, customized risk management products and services.
Our commissions and fees revenue is comprised of commissions paid by insurance companies and fees paid directly by customers. Commission revenues generally represent a percentage of the policy premium paid by the insured and are materially 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, sales and payroll levels) in order to determine what premium to charge an insured. These premium rates are established by insurance companies based upon many factors, including reinsurance rates paid by insurance carriers, none of which we control. Beginning in 1986 and continuing through 1999, commission revenues were adversely influenced by a consistent decline in premium rates resulting from intense competition among property and casualty insurance companies for market share. This condition of a prevailing decline in premium rates, commonly referred to as a “soft market,” generally resulted in flat to reduced commissions on renewal business. Additionally, in a “soft market” standard carriers generally become more aggressive in their underwriting “appetites” and underwrite risks that are traditionally placed with excess and surplus lines carriers, thereby negatively impacting our wholesale brokerage operations. The effect of this softness in rates on our commission revenues was somewhat offset by our acquisitions and net new business production. As a result of increasing “loss ratios” (the comparison of incurred losses plus adjustment expenses against earned premiums) of insurance companies through 1999, there was a general increase in premium rates beginning in the first quarter of 2000 and continuing into 2003. During 2003, the increases in premium rates began to moderate, and in certain lines of insurance, premium rates decreased. In 2004, as general premium rates continued to moderate, the insurance industry experienced the worst hurricane season since 1992 (when Hurricane Andrew hit south
Florida
). The insured losses from the 2004 hurricane season were absorbed relatively easily by the insurance industry and the general insurance premium rates continued to soften during 2005. During the third quarter of 2005, the insurance industry experienced the worst hurricane season ever recorded. As a result of the significant losses incurred by the insurance carriers due to these hurricanes, the insurance premium rates in 2006 increased on coastal property, primarily in the southeastern region of the
United States
. In the other regions of the
United States
, insurance premium rates generally declined during 2006. In addition to significant insurance pricing declines in the State of
Florida
, as discussed below in the “Florida Insurance Overview”, the insurance premium rates continued a gradual decline during 2007 in most of the other regions of the
United States
. One industry segment that was hit especially hard during 2007 was the home-building industry in southern
California
, and, to a lesser extent,
Nevada
,
Arizona
and
Florida
.
We have a wholesale brokerage operation that focuses on placing property and casualty insurance products for that home-building segment and a program operation that places errors and omissions professional liability coverages for title agents. Both of these operations’ revenues were negatively affected by these national economic trends in 2007 and throughout the first half of 2008.
The volume of business from new and existing insured customers, fluctuations in insurable exposure units and changes in general economic and competitive conditions further affect our revenues. For example, the increasing costs of litigation settlements and awards have caused some customers to seek higher levels of insurance coverage. Conversely, level rates of inflation or general declines in economic activity could limit increases in the values of insurable exposure units. Historically, our revenues have continued to grow as a result of an intense focus on net new business growth and acquisitions. However, in 2007, substantial governmental involvement in the
Florida
insurance marketplace resulted in a substantial loss of revenues. We anticipate that results of operations will continue to be influenced by these competitive and economic conditions in 2008.
17
We also earn “profit-sharing contingent commissions,” which are profit-sharing commissions based primarily on underwriting results, but may also reflect considerations for volume, growth and/or retention. These commissions are primarily received in the first and second quarters of each year, based on underwriting results and other aforementioned considerations for the prior year(s). Over the last three years profit-sharing contingent commissions have averaged approximately 5.8% of the previous year's total commissions and fees revenue. Profit-sharing contingent commissions are primarily included in our total commissions and fees in the Consolidated Statements of Income in the year received. The term “core commissions and fees” excludes profit-sharing contingent commissions and therefore represents the revenues earned directly from specific insurance policies sold, and specific fee-based services rendered. Recently, six national insurance carriers announced the replacement of the current loss-ratio-based profit-sharing contingent commission calculation with a fixed-based methodology referred to as “Guaranteed Supplemental Commissions” (“GSCs”). Since these new GSCs are not subject to the uncertainty of loss ratios, they are accrued throughout the year based on actual premiums written. For the first six months of 2008, $6.5 million of GSCs were earned, of which $3.7 million were earned for the three months ended June 30, 2008. Since the original GSCs contracts were not formalized until the second quarter of 2007, no GSC accrual was established at March 31, 2007; however, a $3.2 million accrual was established as of June 30, 2007 for the GSCs earned for the first six months of 2007.
Fee revenues are generated primarily by: (1) our Services Division, 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; and (2) our Wholesale Brokerage and National Program Divisions, which earn fees primarily for the issuance of insurance policies on behalf of insurance carriers. In each of the past three years, fee revenues have increased as a percentage of our total commissions and fees, from 13.6% in 2005 to 14.3% in 2007.
Investment income historically consists primarily of interest earnings on premiums and advance premiums collected and held in a fiduciary capacity before being remitted to insurance companies. Our policy is to invest available funds in high-quality, short-term fixed income investment securities in accordance with applicable law. Investment income also includes gains and losses realized from the sale of investments. In 2007, we sold our investment in Rock-Tenn Company which we had owned for over 25 years, for a net gain of $18.7 million.
Other income consists primarily of gains and losses from the sale and disposition of assets. Although we are not in the business of selling customer accounts, we periodically will sell an office or a book of business (one or more customer accounts) that does not produce reasonable margins or demonstrate a potential for growth.
Florida
Insurance Overview
Many states have established “Residual Markets”, which are governmental or quasi-governmental insurance facilities that provide coverage to individuals and/or businesses that cannot buy insurance in the private marketplace, i.e., “insurers of last resort”. These facilities can be for any type of risk or exposure; however, the most common are usually automobile or high-risk property coverage. Residual Markets can also be referred to as: “FAIR Plans,” “Windstorm Pools,” “Joint Underwriting Associations,” or may even be given names styled after the private sector, such as “Citizens Property Insurance Corporation.”
In August 2002, the Florida Legislature created Citizens Property Insurance Corporation (“Citizens”) to be the “insurer of last resort” in
Florida
and, as such, Citizens charged insurance rates that were higher than those prevailing in the private insurance marketplace. In each of 2004 and 2005, four major hurricanes made landfall in
Florida
, and as a result of the significant insurance property losses caused by these storms, property insurance rates generally increased in 2006. To counter the increased property insurance rates, the State of
Florida
caused Citizens to essentially reduce its property insurance rates by half beginning in January 2007. By state law, Citizens has guaranteed its rates through January 1, 2010. As a result, Citizens became the most competitive risk-bearer on commercial habitational coastal property exposures, such as condominiums, apartments, and certain assisted living facilities. Additionally, Citizens became the only insurance market for certain homeowners’ policies throughout
Florida
. By the end of 2007, Citizens was the largest single underwriter of coastal property in
Florida
.
18
Because Citizens became the principal direct competitor of the risk-bearers that participate in our Florida Intracoastal Underwriters (“FIU”) condominium program and the excess and surplus lines insurers that are represented by our wholesale brokerage operations offering property coverages such as our Hull & Company subsidiary, these programs and operations lost significant amounts of revenue to Citizens during 2007. Citizens’ impact on our Florida Retail Division was less pronounced because to our Retail Division offices, Citizens was now simply another risk-bearer with which to write business, although at slightly lower commission rates and with more onerous requirements for placing coverage. In 2008, the insurance rates charged by Citizens have so far been, and are expected to continue to be similar to the 2007 rates and therefore, the sequential year impact of Citizens’ rates on our results may not be as significant as they were in 2007. Even though the Citizens’ rates may be flat, however, the property insurance premium rates charged by the excess and surplus lines carriers with which our wholesale brokerage operations do business continue to decline, which in turn continues to have a significant negative impact on our wholesale brokerage operations.
In the second half of 2007, the standard insurance companies started to become more competitive in the casualty (liability) business, including workers’ compensation business. The rates in the
Florida
casualty business began to drop as much as 20%-25% compared with 2006 rates. These competitive rates are likely to continue
for most of 2008.
Company Overview – Second Quarter of 2008
Following 2007 and the first quarter of 2008, in which we experienced five consecutive quarters of negative internal growth, we again experienced negative internal growth in the second quarter of 2008. For the second quarter of 2008, our total core commissions and fees decreased $17.7 million or 7.9%, primarily because of the continued “soft” insurance marketplace in the
United States
, governmental involvement in the
Florida
insurance marketplace and the negative impact of the economy on the home-building industry. Offsetting the negative internal revenue growth was an active quarter of 13 acquisitions (as well as books of business purchases) with estimated annual revenues of $47.5 million, which contributed to the $26.3 million of total core commissions and fees related to acquisitions that had no comparable operations in the same period of 2007.
During the second quarter of 2008, we had no gains or losses on the sale of investments. However, during 2007, we recorded an $18.7 million gain on the sale of our investment in Rock-Tenn Company, of which $8.8 million was recognized in the first quarter and $9.9 million in the second quarter.
Acquisitions
During the second quarter of 2008, we acquired the assets and assumed certain liabilities of 13 insurance intermediary operations and several books of business (customer accounts). The aggregate purchase price was $115.0 million, including $111.2 million of net cash payments, the issuance of $2.7 million in notes payable and the assumption of $1.1 million of liabilities. These acquisitions had estimated aggregate annualized revenues of $47.5 million.
During the first quarter of 2008, we acquired the assets and assumed certain liabilities of eight insurance intermediary operations, the stock of one insurance intermediary and several books of business (customer accounts). The aggregate purchase price was $79.4 million, including $71.5 million of net cash payments, the issuance of $2.0 million in notes payable and the assumption of $5.9 million of liabilities. These acquisitions had estimated aggregate annualized revenues of $30.2 million.
During the second quarter of 2007, we acquired the assets and assumed certain liabilities of two insurance intermediary operations, the stock of one insurance intermediaries and several books of business (customer accounts). The aggregate purchase price was $68.7 million, including $68.2 million of net cash payments, and the assumption of $0.5 million of liabilities. These acquisitions had estimated aggregate annualized revenues of $22.9 million.
During the first quarter of 2007, we acquired the assets and assumed certain liabilities of seven insurance intermediary operations, the stock of two insurance intermediaries and several books of business (customer accounts). The aggregate purchase price was $53.4 million, including $42.6 million of net cash payments, the issuance of $4.0 million in notes payable and the assumption of $6.8 million of liabilities. These acquisitions had estimated aggregate annualized revenues of $25.5 million.
19
Critical
Accounting
Policies
Our Consolidated Financial Statements are prepared in accordance with accounting principles generally accepted in the
United States of America
(“GAAP”). The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. We continually evaluate our estimates, which are based on historical experience and on various other assumptions that we believe to be reasonable under the circumstances. These estimates form the basis for our judgments about the carrying values of our assets and liabilities, which values are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.
We believe that of our significant accounting and reporting policies, the more critical policies include our accounting for revenue recognition, business acquisitions and purchase price allocations, intangible asset impairments, reserves for litigation and derivative interests. In particular, the accounting for these areas requires significant judgments to be made by management. Different assumptions in the application of these policies could result in material changes in our consolidated financial position or consolidated results of operations. Refer to Note 1 in the “Notes to Consolidated Financial Statements” in our Annual Report on Form 10-K for the year ended December 31, 2007 on file with the Securities and Exchange Commission for additional information regarding our critical and significant accounting policies.
RESULTS OF OPERATIONS FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2008 AND 2007
The following discussion and analysis regarding results of operations and liquidity and capital resources should be considered in conjunction with the accompanying Consolidated Financial Statements and related Notes.
Financial information relating to our Condensed Consolidated Financial Results for the three and six months ended June 30, 2008 and 2007 is as follows (in thousands, except percentages):
For the three months
For the six months
ended June 30,
ended June 30,
%
%
2008
2007
Change
2008
2007
Change
REVENUES
Commissions and fees
$
233,423
$
227,730
2.5
%
$
450,604
$
429,232
5.0
%
Profit-sharing contingent commissions
5,412
2,746
97.1
%
41,759
46,803
(10.8
)%
Investment income
1,909
12,990
(85.3
)%
3,908
24,569
(84.1
)%
Other income, net
976
3,178
(69.3
)%
2,164
4,553
(52.5
)%
Total revenues
241,720
246,644
(2.0
)%
498,435
505,157
(1.3
)%
EXPENSES
Employee compensation and benefits
120,514
112,636
7.0
%
241,701
223,446
8.2
%
Non-cash stock-based compensation
1,800
1,334
34.9
%
3,744
2,836
32.0
%
Other operating expenses
34,384
31,558
9.0
%
65,588
63,481
3.3
%
Amortization
11,392
9,965
14.3
%
22,508
19,467
15.6
%
Depreciation
3,292
3,239
1.6
%
6,538
6,279
4.1
%
Interest
3,744
3,416
9.6
%
7,178
7,050
1.8
%
Total expenses
175,126
162,148
8.0
%
347,257
322,559
7.7
%
Income before income taxes
66,594
84,496
(21.2
)%
151,178
182,598
(17.2
)%
Income taxes
26,196
32,484
(19.4
)%
59,020
70,859
(16.7
)%
NET INCOME
$
40,398
$
52,012
(22.3
)%
$
92,158
$
111,739
(17.5
)%
Net internal growth rate – core commissions and fees
(7.9
)%
(1.0
)%
(6.1
)%
(1.4
)%
Employee compensation and benefits ratio
49.9
%
45.7
%
48.5
%
44.2
%
Other operating expenses ratio
14.2
%
12.8
%
13.2
%
12.6
%
Capital expenditures
$
4,133
$
3,720
$
8,194
$
20,000
Total assets at June 30, 2008 and 2007
$
2,072,833
$
1,884,692
20
Commissions and Fees
Commissions and fees, including profit-sharing contingent commissions, for the second quarter of 2008 increased $8.4 million, or 3.6%, over the same period in 2007. Profit-sharing contingent commissions for the second quarter of 2008 increased $2.7 million over the second quarter of 2007, to $5.4 million. Core commissions and fees are our commissions and fees, less (i) profit-sharing contingent commissions and (ii) divested business (commissions and fees generated from offices, books of business or niches sold or terminated). Core commissions and fees revenue for the second quarter of 2008 increased $8.6 million, of which approximately $26.2 million represents core commissions and fees from acquisitions that had no comparable operations in the same period of 2007. After divested business of $2.9 million, the remaining net decrease of $17.7 million represents net lost business, which reflects a (7.9)% internal growth rate for core commissions and fees.
Commissions and fees, including profit-sharing contingent commissions, for the six months ended June 30, 2008 increased $16.3 million, or 3.4%, over the same period in 2007. For the six months ended June 30, 2008, profit-sharing contingent commissions decreased $5.0 million from the comparable period in 2007, to $41.8 million. Core commissions and fees revenue for the first six months of 2008 increased $26.6 million, of which approximately $52.4 million of the total increase represents core commissions and fees from acquisitions that had no comparable operations in the same period of 2007. After divested business of $5.2 million, the remaining $25.8 million represents net lost business, which reflects a (6.1)% internal growth rate for core commissions and fees.
Investment Income
Investment income for the three months ended June 30, 2008 decreased $11.1 million, or 85.3%, from the same period in 2007. Investment income for the six months ended June 30, 2008 decreased $20.7 million, or 84.1%, from the same period in 2007. These decreases are primarily due to the sale of our investment in Rock-Tenn Company which we had owned for over 25 years, for net gains of approximately $8.8 million in the first quarter of 2007 and $9.9 million in the second quarter of 2007.
Other Income, net
Other income for the three months ended June 30, 2008 decreased $2.2 million, or 69.3%, from the same period in 2007. Other income for the six months ended June 30, 2008 decreased $2.4 million, or 52.5%, from the same period in 2007. Other income consists primarily of gains and losses from the sale and disposition of assets. Although we are not in the business of selling customer accounts, we periodically will sell an office or a book of business (one or more customer accounts) that does not produce reasonable margins or demonstrate a potential for growth.
Employee Compensation and Benefits
Employee compensation and benefits for the second quarter of 2008 increased $7.9 million, or 7.0%, over the same period in 2007. This increase is primarily related to the addition of new employees from acquisitions completed since May 1, 2007. Employee compensation and benefits as a percentage of total revenue increased to 49.9% for the second quarter of 2008, from 45.7% for the second quarter of 2007. Excluding the impact of the gain on the sale of our Rock-Tenn Company stock in 2007, employee compensation and benefits as a percentage of total revenues increased to 49.9% from 47.6% in the second quarter of 2007. This increase in the expense percentage represents approximately $7.9 million in net additional costs, of which $11.7 million relates to acquisitions that had no comparable operations in the same period of 2007. Therefore, excluding the impact of acquisitions of stand-alone offices, there was a net reduction of $3.8 million in employee compensation and benefits.
Employee compensation and benefits for the six months ended June 30, 2008 increased $18.3 million, or 8.2%, over the same period in 2007. This increase is primarily related to the addition of new employees from acquisitions completed during 2007. Employee compensation and benefits as a percentage of total revenue increased to 48.5% for the six months ended June 30, 2008, from 44.2 % for the six months ended June 30, 2007. Excluding the impact of the gain on the sale of our Rock-Tenn Company stock in 2007, employee compensation and benefits as a percentage of total revenues increased to 48.5% from 45.9% for the six months ended June 30, 2007. This increase in the expense percentage represents approximately $18.3 million in net additional costs, of which $23.2 million relates to acquisitions that were stand-alone offices and that had no comparable operations in the same period of 2007. Therefore, excluding the impact of acquisitions of stand-alone offices, there was a net reduction of $4.9 million in employee compensation and benefits.
Non-Cash Stock-Based Compensation
Non-cash stock-based compensation for the three months ended June 30, 2008 increased approximately $0.5 million, or 34.9%, over the same period in 2007. For the entire year of 2008, we expect the total non-cash stock-based compensation expense to be approximately $8.0 million to $8.5 million, as compared with the total cost of $5.7 million in 2007. The increased annual estimated cost primarily relates to new grants of performance stock (“PSP”) and incentive stock options issued in February 2008.
21
Other Operating Expenses
Other operating expenses for the second quarter of 2008 increased $2.8 million, or 9.0%, from the same period in 2007. Other operating expenses as a percentage of total revenue increased to 14.2% for the second quarter of 2008, from 12.8% for the second quarter of 2007. Excluding the impact of the gain on the sale of our Rock-Tenn Company stock in 2007, other operating expenses as a percentage of total revenues increased to 14.2% from 13.3% in the second quarter of 2007. Acquisitions since May 1, 2007 that resulted in stand-alone offices resulted in approximately $3.2 million of increased other operating expenses. Therefore, there was a net reduction in other operating expenses of approximately $0.4 million with respect to offices in existence in the second quarters of both 2008 and 2007.
Other operating expenses for the six months ended June 30, 2008 increased $2.1 million, or 3.3%, over the same period in 2007. Other operating expenses as a percentage of total revenue increased to 13.2% for the six months ended June 30, 2008, from 12.6% for the six months ended June 30, 2007. Excluding the impact of the gain on the sale of our Rock-Tenn Company stock in 2007, other operating expenses as a percentage of total revenues increased to 13.2% from 13.0% for the six months ended June 30, 2007. Acquisitions since February 1, 2007 that resulted in stand-alone offices resulted in approximately $5.8 million of increased other operating expenses. Therefore, there was a net reduction in other operating expenses of approximately $3.7 million with respect to offices in existence in the first six months of both 2008 and 2007. Of this reduction, $2.9 million was the result of decreased error and omission expenses and reserves, while the remaining savings were attributable to various other expense categories.
Amortization
Amortization expense for the second quarter of 2008 increased $1.4 million, or 14.3%, over the second quarter of 2007. Amortization expense for the six months ended June 30, 2008 increased $3.0 million, or 15.6%, over the same period of 2007. These increases are primarily due to the amortization of additional intangible assets as the result of new acquisitions.
Depreciation
Depreciation expense for the second quarter of 2008 increased $0.1 million, or 1.6%, over the second quarter of 2007. Depreciation expense for the six months ended June 30, 2008 increased $0.3 million, or 4.1%, over the same period of 2007. These increases are due primarily to the purchase of new computers, related equipment and software, and the depreciation associated with acquisitions completed since February 1, 2007.
Interest Expense
Interest expense for the second quarter of 2008 increased $0.3 million, or 9.6%, over the same period in 2007. For the six months ended June 30, 2008, interest expense increased $0.1 million, or 1.8%, over the same period in 2007. These increases are primarily due to the additional $25.0 million of unsecured Series D Senior Notes issued in the first quarter of 2008.
22
RESULTS OF OPERATIONS - SEGMENT INFORMATION
As discussed in Note 14 of the Notes to Condensed Consolidated Financial Statements, we operate in four reportable segments: the Retail, Wholesale Brokerage, National Programs and Services Divisions. On a divisional basis, increases in amortization, depreciation and interest expenses are the result of acquisitions within a given division in a particular year. Likewise, other income in each division primarily reflects net gains on sales of customer accounts and fixed assets. As such, in evaluating the operational efficiency of a division, management places emphasis on the net internal growth rate of core commissions and fees revenue, the gradual improvement of the ratio of employee compensation and benefits to total revenues, and the gradual improvement of the percentage of other operating expenses to total revenues.
The internal growth rates for our core commissions and fees for the three months ended June 30, 2008 and 2007, by divisional units are as follows (in thousands, except percentages):
2008
For the three months
ended June 30,
2008
2007
Total Net
Change
Total Net
Growth %
Less
Acquisition
Revenues
Internal
Net
Growth $
Internal
Net
Growth %
Florida
Retail
$
45,806
$
50,858
$
(5,052
)
(9.9
)%
$
2,827
$
(7,879
)
(15.5
)%
National Retail
73,920
63,847
10,073
15.8
%
14,393
(4,320
)
(6.8
)%
Western Retail
24,588
23,898
690
2.9
%
3,587
(2,897
)
(12.1
)%
Total Retail
(1)
144,314
138,603
5,711
4.1
%
20,807
(15,096
)
(10.9
)%
Wholesale
Brokerage
44,362
45,369
(1,007
)
(2.2
)%
5,294
(6,301
)
(13.9
)%
Professional Programs
9,353
9,080
273
3.0
%
-
273
3.0
%
Special Programs
27,412
22,599
4,813
21.3
%
147
4,666
20.6
%
Total National
Programs
36,765
31,679
5,086
16.1
%
147
4,939
15.6
%
Services
7,982
9,184
(1,202
)
(13.1
)
%
-
(1,202
)
(13.1
)
%
Total Core
Commissions
and Fees
$
233,423
$
224,835
$
8,588
3.8
%
$
26,248
$
(17,660
)
(7.9
)%
The reconciliation of the above internal growth schedule to the total Commissions and Fees included in the Condensed Consolidated Statements of Income for the three months ended June 30, 2008 and 2007 is as follows (in thousands, except percentages):
For the three months
ended June 30,
2008
2007
Total core commissions and fees
$
233,423
$
224,835
Profit-sharing contingent commissions
5,412
2,746
Divested business
—
2,895
Total commission and fees
$
238,835
$
230,476
(1)
The Retail segment includes commissions and fees reported in the “Other” column of the Segment Information in Note 14 which includes corporate and consolidation items.
23
2007
For the three months
ended June 30,
2007
2006
Total Net
Change
Total Net
Growth %
Less
Acquisition
Revenues
Internal
Net
Growth $
Internal
Net
Growth %
Florida
Retail
$
50,876
$
46,812
$
4,064
8.7
%
$
762
$
3,302
7.1
%
National Retail
65,150
52,052
13,098
25.2
%
11,711
1,387
2.7
%
Western Retail
25,472
26,426
(954
)
(3.6
)%
122
(1,076
)
(4.1
)%
Total Retail
(1)
141,498
125,290
16,208
12.9
%
12,595
3,613
2.9
%
Wholesale
Brokerage
45,369
42,736
2,633
6.2
%
3,390
(757
)
(1.8
)%
Professional Programs
9,080
9,034
46
0.5
%
131
(85
)
(0.9
)%
Special Programs
22,599
26,525
(3,926
)
(14.8
)%
1,454
(5,380
)
(20.3
)%
Total National
Programs
31,679
35,559
(3,880
)
(10.9
)%
1,585
(5,465
)
(15.4
)%
Services
9,184
8,051
1,133
14.1
%
654
479
5.9
%
Total Core
Commissions
and Fees
$
227,730
$
211,636
$
16,094
7.6
%
$
18,224
$
(2,130
)
(1.0
)%
The reconciliation of the above internal growth schedule to the total Commissions and Fees included in the Condensed Consolidated Statements of Income for the three months ended June 30, 2007 and 2006 is as follows (in thousands, except percentages):
For the three months
ended June 30,
2007
2006
Total core commissions and fees
$
227,730
$
211,636
Profit-sharing contingent commissions
2,746
4,604
Divested business
—
1,187
Total commission and fees
$
230,476
$
217,427
(1)
The Retail segment includes commissions and fees reported in the “Other” column of the Segment Information in Note 14 which includes corporate and consolidation items.
24
The internal growth rates for our core commissions and fees for the six months ended June 30, 2008 and 2007, by divisional units are as follows (in thousands, except percentages):
2008
For the six months
ended June 30,
2008
2007
Total Net
Change
Total Net
Growth %
Less
Acquisition
Revenues
Internal
Net
Growth $
Internal
Net
Growth %
Florida
Retail
$
87,441
$
94,749
$
(7,308
)
(7.7
)%
$
3,748
$
(11,056
)
(11.7
)%
National Retail
144,605
115,548
29,057
25.1
%
34,235
(5,178
)
(4.5
)%
Western Retail
46,292
46,324
(32
)
(0.1
)%
3,849
(3,881
)
(8.4
)%
Total Retail
(1)
278,338
256,621
21,717
8.5
%
41,832
(20,115
)
(7.8
)%
Wholesale
Brokerage
81,401
82,636
(1,235
)
(1.5
)%
10,273
(11,508
)
(13.9
)%
Professional Programs
19,738
19,518
220
1.1
%
-
220
1.1
%
Special Programs
55,212
47,083
8,129
17.3
%
278
7,851
16.7
%
Total National
Programs
74,950
66,601
8,349
12.5
%
278
8,071
12.1
%
Services
15,915
18,138
(2,223
)
(12.3
)%
-
(2,223
)
(12.3
)%
Total Core
Commissions
and Fees
$
450,604
$
423,996
$
26,608
6.3
%
$
52,383
$
(25,775
)
(6.1
)%
The reconciliation of the above internal growth schedule to the total Commissions and Fees included in the Condensed Consolidated Statements of Income for the six months ended June 30, 2008 and 2007 is as follows (in thousands, except percentages):
For the six months
ended June 30,
2008
2007
Total core commissions and fees
$
450,604
$
423,996
Profit-sharing contingent commissions
41,759
46,803
Divested business
—
5,236
Total commission and fees
$
492,363
$
476,035
(1)
The Retail segment includes commissions and fees reported in the “Other” column of the Segment Information in Note 14 which includes corporate and consolidation items.
25
2007
For the six months
ended June 30,
2007
2006
Total Net
Change
Total Net
Growth %
Less
Acquisition
Revenues
Internal
Net
Growth $
Internal
Net
Growth %
Florida
Retail
$
94,794
$
85,987
$
8,807
10.2
%
$
1,329
$
7,478
8.7
%
National Retail
118,284
102,579
15,705
15.3
%
14,673
1,032
1.0
%
Western Retail
48,779
51,454
(2,675
)
(5.2
)%
281
(2,956
)
(5.7
)%
Total Retail
(1)
261,857
240,020
21,837
9.1
%
16,283
5,554
2.3
%
Wholesale
Brokerage
82,636
77,879
4,757
6.1
%
7,367
(2,610
)
(3.4
)%
Professional Programs
19,518
19,191
327
1.7
%
257
70
0.4
%
Special Programs
47,083
53,484
(6,401
)
(12.0
)%
3,318
(9,719
)
(18.2
)%
Total National
Programs
66,601
72,675
(6,074
)
(8.4
)%
3,575
(9,649
)
(13.3
)%
Services
18,138
14,695
3,443
23.4
%
2,328
1,115
7.6
%
Total Core
Commissions
and Fees
$
429,232
$
405,269
$
23,963
5.9
%
$
29,553
$
(5,590
)
(1.4
)%
The reconciliation of the above internal growth schedule to the total Commissions and Fees included in the Condensed Consolidated Statements of Income for the six months ended June 30, 2007 and 2006 is as follows (in thousands, except percentages):
For the six months
ended June 30,
2007
2006
Total core commissions and fees
$
429,232
$
405,269
Profit-sharing contingent commissions
46,803
38,071
Divested business
—
2,002
Total commission and fees
$
476,035
$
445,342
(1)
The Retail segment includes commissions and fees reported in the “Other” column of the Segment Information in Note 14 which includes corporate and consolidation items.
26
Retail Division
The Retail Division provides a broad range of insurance products and services to commercial, public and quasi-public, professional and individual insured customers. More than 96.1% of the Retail Division’s commissions and fees revenues are commission-based. Since the majority of our operating expenses do not change as premiums fluctuate, we believe that most of any fluctuation in the commissions net of related compensation that we receive will be reflected in our pre-tax income.
Financial information relating to Brown & Brown's Retail Division for the three and six months ended June 30, 2008 and 2007 is as follows (in thousands, except percentages):
For the three months
For the six months
ended June 30,
ended June 30,
%
%
2008
2007
Change
2008
2007
Change
REVENUES
Commissions and fees
$
143,880
$
142,068
1.3
%
$
277,690
$
261,725
6.1
%
Profit-sharing contingent commissions
1,981
1,220
62.4
%
23,909
30,989
(22.8
)%
Investment income
558
53
952.8
%
749
99
656.6
%
Other income, net
824
3,215
(74.4
)%
2,108
4,562
(53.8
)%
Total revenues
147,243
146,556
0.5
%
304,456
297,375
2.4
%
EXPENSES
Employee compensation and benefits
72,200
68,771
5.0
%
144,357
133,443
8.2
%
Non-cash stock-based compensation
904
838
7.9
%
1,819
1,622
12.1
%
Other operating expenses
23,615
22,038
7.2
%
46,415
43,286
7.2
%
Amortization
6,457
5,347
20.8
%
12,675
10,231
23.9
%
Depreciation
1,499
1,451
3.3
%
2,959
2,840
4.2
%
Interest
7,248
5,448
33.0
%
13,579
9,743
39.4
%
Total expenses
111,923
103,893
7.7
%
221,804
201,165
10.3
%
Income before income taxes
35,320
42,663
(17.2
)%
82,652
96,210
(14.1
)%
Net internal growth rate – core commissions and fees
(10.9
)%
2.9
%
(7.8
)%
2.3
%
Employee compensation and benefits ratio
49.0
%
46.9
%
47.4
%
44.9
%
Other operating expenses ratio
16.0
%
15.0
%
15.2
%
14.6
%
Capital expenditures
$
989
$
1,518
$
2,157
$
2,925
Total assets at June 30, 2008 and 2007
$
1,582,866
$
1,280,543
The Retail Division's total revenues during the three months ended June 30, 2008 increased 0.5%, or $0.7 million, over the same period in 2007, to $147.2 million. Profit-sharing contingent commissions for the second quarter of 2008 increased $0.8 million, or 62.4%, over the second quarter of 2007. Of the net increase in commissions and fees, approximately $20.8 million related to the core commissions and fees from acquisitions that had no comparable revenues in the same period of 2007. Commissions and fees recorded in the second quarter of 2007 from business divested during 2007
was $2.9 million.
The remaining net decrease is primarily due to net lost business of $15.1 million in core commissions and fees. The Retail Division's internal growth rate for core commissions and fees was (10.9)% for the second quarter of 2008 and was driven primarily by declining insurance property rates in the southeastern United States but was also affected by the continued softening of insurance premium rates in other regions of the United States.
Income before income taxes for the three months ended June 30, 2008 decreased 17.2 %, or $7.3 million from the same period in 2007, to $35.3 million. This decrease is primarily due to net lost business and lower other income.
27
The Retail Division's total revenues during the six months ended June 30, 2008 increased 2.4%, or $7.1 million, to $304.5 million. Profit-sharing contingent commissions for the six months ended June 30, 2008, decreased $7.1 million, from the same period in 2007. Of the increase in revenues, approximately $41.8 million related to the core commissions and fees from acquisitions that had no comparable revenues in the same period of 2007. Commissions and fees recorded in the six months ended June 30, 2007 from business divested during
2008 was $5.2 million.
The remaining net decrease is primarily due to net lost business in core commissions
and fees. The Retail Division's internal growth rate for core commissions and fees was (7.8)% for the six months ended June 30, 2008 and
was driven primarily by declining insurance property rates in the southeastern United States but was also affected by the continued softening of insurance premium rates in other regions of the United States.
Income before income taxes for the six months ended June 30, 2008 decreased 14.1%, or $13.6 million, to $82.7 million. This decrease is primarily due to net lost business, less profit-sharing contingent commission revenues and lower other income.
Wholesale Brokerage Division
The Wholesale Brokerage Division markets and sells excess and surplus commercial and personal lines insurance and reinsurance, primarily through independent agents and brokers. Like the Retail and National Programs Divisions, the Wholesale Brokerage Division's revenues are primarily commission-based.
Financial information relating to our Wholesale Brokerage Division for the three and six months ended June 30, 2008 and 2007 is as follows (in thousands, except percentages):
For the three months
For the six months
ended June 30,
ended June 30,
%
%
2008
2007
Change
2008
2007
Change
REVENUES
Commissions and fees
$
44,362
$
45,369
(2.2
)%
$
81,401
$
82,636
(1.5
)%
Profit-sharing contingent commissions
1,467
573
156.0
%
10,136
11,170
(9.3
)%
Investment income
365
758
(51.8
)%
824
1,463
(43.7
)%
Other income (loss), net
154
(36
)
(527.8
)%
321
(19
)
NMF
%
Total revenues
46,348
46,664
(0.7
)%
92,682
95,250
(2.7
)%
EXPENSES
Employee compensation and benefits
22,648
22,586
0.3
%
45,539
44,880
1.5
%
Non-cash stock-based compensation
200
278
(28.1
)%
397
395
0.5
%
Other operating expenses
8,709
7,825
11.3
%
16,686
15,465
7.9
%
Amortization
2,535
2,232
13.6
%
5,033
4,466
12.7
%
Depreciation
706
660
7.0
%
1,444
1,261
14.5
%
Interest
4,516
4,527
(0.2
)%
9,313
9,382
(0.7
)%
Total expenses
39,314
38,108
3.2
%
78,412
75,849
3.4
%
Income before income taxes
7,034
8,556
(17.8
)%
14,270
19,401
(26.4
)%
Net internal growth rate – core commissions and fees
(13.9
)%
(1.8
)%
(13.9
)%
(3.4
)%
Employee compensation and benefits ratio
48.9
%
48.4
%
49.1
%
47.1
%
Other operating expenses ratio
18.8
%
16.8
%
18.0
%
16.2
%
Capital expenditures
$
2,016
$
1,431
$
3,262
$
2,000
Total assets at June 30, 2008 and 2007
$
683,470
$
654,854
28
The Wholesale Brokerage Division's total revenues for the three months ended June 30, 2008 decreased 0.7%, or $0.3 million, from the same period in 2007, to $46.3 million. Profit-sharing contingent commissions for the second quarter of 2008 increased $0.9 million over the same quarter of 2007. Of the net decrease in commissions and fees, approximately $5.3 million related to core commissions and fees from acquisitions that had no comparable revenues in the same period of 2007. The remaining net decrease is primarily due to $6.3 million of net lost business in core commissions and fees. As such, the Wholesale Brokerage Division's internal growth rate for core commissions and fees was (13.9)% for the second quarter of 2008. The majority of the net lost business was attributable to a $2.0 million impact of primarily the decreasing property rates in Florida, a $0.5 million impact of the soft reinsurance marketplace on our reinsurance brokerage operation, and a $1.5 million impact of the slowing residential home-builders’ market on one of our Wholesale Brokerage operations that focuses on that industry in the southwestern region of the United States.
Income before income taxes for the three months ended June 30, 2008 decreased 17.8%, or $1.5 million from the same period in 2007, to $7.0 million, primarily due to net lost business.
The Wholesale Brokerage Division's total revenues for the six months ended June 30, 2008 decreased 2.7%, or $2.6 million, to $92.7 million from the same period in 2007. Profit-sharing contingent commissions for the six months ended June 30, 2008 decreased $1.0 million from the same period in 2007. Of the decrease in commissions and fees, approximately $10.3 million related to core commissions and fees from acquisitions that had no comparable revenues in the same period of 2007. The remaining net decrease is primarily due to net lost business of $11.5 million in core commissions and fees. As such, the Wholesale Brokerage Division's internal growth rate for core commissions and fees was (13.9)% for the six months ended June 30, 2008. The majority of the net lost business was attributable to a $3.2 million impact of primarily decreasing property rates in Florida, a $1.5 million impact of the soft reinsurance marketplace on our reinsurance brokerage operation, and a $1.8 million impact of the slowing residential home-builders’ market on one of our Wholesale Brokerage operations that focuses on that industry in the southwestern region of the United States. Our Wholesale Brokerage operations in other parts of the country are being negatively affected by a combination of declining premium rates and increased competition from the standard lines carriers.
Income before income taxes for the six months ended June 30, 2008 decreased 26.4%, or $5.1 million, to $14.3 million from the same period in 2007, primarily due to net lost business and a decrease in profit-sharing contingent commissions.
29
National Programs Division
The National Programs Division is comprised of two units: Professional Programs, which provides professional liability and related package products for certain professionals delivered through nationwide networks of independent agents; and Special Programs, which markets targeted products and services designated for specific industries, trade groups, governmental entities and market niches. Like the Retail and Wholesale Brokerage Divisions, the National Programs Division's revenues are primarily commission-based.
Financial information relating to our National Programs Division for the three and six months ended June 30, 2008 and 2007 is as follows (in thousands, except percentages):
For the three months
For the six months
ended June 30,
ended June 30,
%
%
2008
2007
Change
2008
2007
Change
REVENUES
Commissions and fees
$
36,765
$
31,679
16.1
%
$
74,950
$
66,601
12.5
%
Profit-sharing contingent commissions
1,964
953
106.1
%
7,714
4,644
66.1
%
Investment income
77
118
(34.7
)%
186
241
(22.8
)%
Other income (loss), net
25
-
100.0
%
51
(11
)
(563.6
)%
Total revenues
38,831
32,750
18.6
%
82,901
71,475
16.0
%
EXPENSES
Employee compensation and benefits
15,962
14,438
10.6
%
32,551
30,046
8.3
%
Non-cash stock-based compensation
202
215
(6.0
)%
402
405
(0.7
)%
Other operating expenses
6,921
5,855
18.2
%
13,133
11,900
10.4
%
Amortization
2,275
2,261
0.6
%
4,550
4,520
0.7
%
Depreciation
681
711
(4.2
)%
1,322
1,408
(6.1
)%
Interest
1,939
2,527
(23.3
)%
4,056
5,221
(22.3
)%
Total expenses
27,980
26,007
7.6
%
56,014
53,500
4.7
%
Income before income taxes
10,851
6,743
60.9
%
26,887
17,975
49.6
%
Net internal growth rate – core commissions and fees
15.6
%
(15.4
)%
12.1
%
(13.3
)%
Employee compensation and benefits ratio
41.1
%
44.1
%
39.3
%
42.0
%
Other operating expenses ratio
17.8
%
17.9
%
15.8
%
16.6
%
Capital expenditures
$
972
$
547
$
1,368
$
1,006
Total assets at June 30, 2008 and 2007
$
564,174
$
511,571
Total revenues for National Programs for the three months ended June 30, 2008 increased 18.6%, or $6.1 million, over the same period in 2007, to $38.8 million. Profit-sharing contingent commissions for the second quarter of 2008 increased $1.0 million over the second quarter of 2007. Included within the net increase in commissions and fees is approximately $0.1 million related to core commissions and fees from acquisitions that had no comparable revenues in the same period of 2007
.
The remaining net increase of approximately $4.9 million is primarily due to net new business. Therefore, the National Programs Division's internal growth rate for core commissions and fees was 15.6% for the three months ended June 30, 2008. The Professional Programs Unit within the National Programs Division had a 3.0% internal growth rate due to continued stabilizing professional liability rates. Additionally, the Special Programs Unit had a 20.6% internal growth rate, primarily due
to approximately $4.0 million of net new business generated by our Proctor Financial Services subsidiary and to the approximately $0.9 million net increase in core commissions and fees in our condominium program at our FIU subsidiary.
Income before income taxes for the three months ended June 30, 2008 increased 60.9%, or $4.1 million, over the same period in 2007, to $10.9 million. This increase is primarily due to net new business and an increase in profit-sharing contingent commissions.
30
Total revenues for National Programs for the six months ended June 30, 2008 increased 16.0%, or $11.4 million, to $82.9 million. Profit-sharing contingent commissions for the six months ended June 30, 2008 increased $3.1 million over the same period in 2007. Of the net increase in commissions and fees, approximately $0.3 million related to core commissions and fees from acquisitions that had no comparable revenues in the same period of 2007. The remaining net increase of approximately $8.1 million is primarily due to net new business. Therefore, the National Programs Division's internal growth rate for core commissions and fees was 12.1%. The Professional Programs Unit within the National Programs Division had a 1.1% internal growth rate due to stabilizing professional liability rates. Additionally, the Special Programs Unit had a 16.7% internal growth rate, primarily
due to approximately $8.7 million of net new business generated by our Proctor Financial Services subsidiary and to the approximately $0.4 million net increase in core commissions and fees in our FIU subsidiary.
Income before income taxes for the six months ended June 30, 2008 increased 49.6%, or $8.9 million, to $26.9 million, over the same period in 2007. This increase is primarily due to
net new business generated by our Proctor Financial Services subsidiary.
Services Division
The Services Division provides insurance-related services, including third-party claims administration and comprehensive medical utilization management services in both the workers' compensation and all-lines liability areas, as well as Medicare set-aside services. Unlike our other segments, approximately 98% of the Services Division's 2007 commissions and fees revenue is generated from fees, which are not significantly affected by fluctuations in general insurance premiums.
Financial information relating to our Services Division for the three and six months ended June 30, 2008 and 2007 is as follows (in thousands, except percentages):
For the three months
For the six months
ended June 30,
ended June 30,
%
%
2008
2007
Change
2008
2007
Change
REVENUES
Commissions and fees
$
7,982
$
9,184
(13.1
)%
$
15,915
$
18,138
(12.3
)%
Profit-sharing contingent commissions
-
-
-
%
-
-
-
%
Investment income
(6
)
11
(154.5
)%
(1
)
17
(105.9
)%
Other income (loss), net
(3
)
(1
)
200.0
%
(3
)
-
(100.0
)%
Total revenues
7,973
9,194
(13.3
)%
15,911
18,155
(12.4
)%
EXPENSES
Employee compensation and benefits
4,482
5,054
(11.3
)%
9,037
10,106
(10.6
)%
Non-cash stock-based compensation
35
35
-
%
70
70
-
%
Other operating expenses
1,263
1,411
(10.5
)%
2,414
2,760
(12.5
)%
Amortization
116
116
-
%
231
231
-
%
Depreciation
108
144
(25.0
)%
220
295
(25.4
)%
Interest
172
167
3.0
%
366
332
10.2
%
Total expenses
6,176
6,927
(10.8
)%
12,338
13,794
(10.6
)%
Income before income taxes
1,797
2,267
(20.7
)%
3,573
4,361
(18.1
)%
Net internal growth rate – core commissions and fees
(13.1
)%
5.9
%
(12.3
)%
7.6
%
Employee compensation and benefits ratio
56.2
%
55.0
%
56.8
%
55.7
%
Other operating expenses ratio
15.8
%
15.3
%
15.2
%
15.2
%
Capital expenditures
$
71
$
118
$
126
$
241
Total assets at June 30, 2008 and 2007
$
43,022
$
37,864
31
The Services Division's total revenues for the three months ended June 30, 2008 decreased 13.3%, or $1.2 million, from the same period in 2007, to $8.0 million. Core commissions and fees reflect an internal growth rate of (13.1)% for the second quarter of 2008, primarily due to the loss of one of our largest third-party administration clients in August of 2007.
Income before income taxes for the three months ended June 30, 2008 decreased 20.7%, or $0.5 million, from the same period in 2007 to $1.8 million, primarily due to net lost business.
The Services Division's total revenues for the six months ended June 30, 2008 decreased 12.4%, or $2.2 million, to $15.9 million from the same period in 2007. Core commissions and fees reflect an internal growth rate of (12.3)% for the six months ended June 30, 2008, primarily due to the loss of one of our largest third-party administration clients in August of 2007.
Income before income taxes for the six months ended June 30, 2008 decreased 18.1%, or $0.8 million, to $3.6 million from the same period in 2007 primarily due to net lost business.
Other
As discussed in Note 14 of the Notes to Consolidated Financial Statements, the “Other” column in the Segment Information table includes any income and expenses not allocated to reportable segments, and corporate-related items, including the inter-company interest expense charged to the reporting segment.
Investment income included in the “Other” column in the Segment Information table reflects a realized gain from the sale of our common stock investment in Rock-Tenn Company. For the year 2007, we recognized a total gain on the sale of the Rock-Tenn investment of $18.7 million, of which $8.8 million was realized in the first quarter of 2007 and $9.9 million was realized in the second quarter of 2007. As of June 30, 2007, we no longer owned any shares of Rock-Tenn Company.
LIQUIDITY AND CAPITAL RESOURCES
Our cash and cash equivalents balance at June 30, 2008 was $0.0 million reflecting a net use of cash and cash equivalents of $38.2 million from the $38.2 million cash and cash equivalents balance at December 31, 2007. For the six-month period ended June 30, 2008, $162.4 million of cash was provided from operating activities. Also during this period, $187.0 million of cash was used for acquisitions, $8.2 million was used for additions to fixed assets, $10.8 million was used for payments on long-term debt and $19.7 million was used for payment of dividends. Additionally, on February 1, 2008 we borrowed $25.0 million pursuant to our Master Agreement described below. As of June 30, 2008, we have $150.0 million and $50.0 million immediately available from our Master Agreement and Loan Agreement described below.
Our ratio of current assets to current liabilities (the “current ratio”) was 0.95 and 1.10 at June 30, 2008 and December 31, 2007, respectively.
Contractual Cash Obligations
As of June 30, 2008, our contractual cash obligations were as follows
:
Payments Due by Period
Less Than
After 5
(in thousands)
Total
1 Year
1-3 Years
4-5 Years
Years
Long-term debt
$
260,667
$
7,027
$
3,640
$
100,000
$
150,000
Capital lease obligations
52
43
9
-
-
Other long-term liabilities
12,228
9,900
341
451
1,536
Operating leases
109,297
30,432
43,432
21,574
13,859
Interest obligations
75,560
14,533
28,871
18,835
13,321
Unrecognized tax benefits
507
-
507
-
-
Maximum future acquisition contingency payments
222,684
63,410
156,791
2,483
-
Total contractual cash obligations
$
680,995
$
125,345
$
233,591
$
143,343
$
178,716
In July 2004, we completed a private placement of $200.0 million of unsecured senior notes (the “Notes”). The $200.0 million is divided into two series: Series A, for $100.0 million due in 2011 and bearing interest at 5.57% per year; and Series B, for $100.0 million due in 2014 and bearing interest at 6.08% per year. The closing on the Series B Notes occurred on July 15, 2004. The closing on the Series A Notes occurred on September 15, 2004. Brown & Brown has used the proceeds from the Notes for general corporate purposes, including acquisitions and repayment of existing debt. As of June 30, 2008 and December 31, 2007 there was an outstanding balance of $200.0 million on the Notes.
32
On December 22, 2006, we entered into a Master Shelf and Note Purchase Agreement (the “Master Agreement”) with a national insurance company (the “Purchaser”). The Purchaser also purchased Notes issued by the Company in 2004. The Master Agreement provides for a $200.0 million private uncommitted “shelf” facility for the issuance of senior unsecured notes over a three-year period, with interest rates that may be fixed or floating and with such maturity dates, not to exceed ten years, as the parties may determine. The Master Agreement includes various covenants, limitations and events of default similar to the Notes issued in 2004. The initial issuance of notes under the Master Agreement occurred on December 22, 2006, through the issuance of $25.0 million in Series C Senior Notes due December 22, 2016, with a fixed interest rate of 5.66% per annum. On February 1, 2008 we issued $25.0 million in Series D Senior Notes due January 15, 2015 with a fixed interest rate of 5.37% per annum. As of June 30, 2008 there was an outstanding balance of $50.0 million under the Master Agreement.
On June 12, 2008, the Company entered into an Amended and Restated Revolving Loan Agreement (the “Loan Agreement”) with
a national banking institution
that was dated as of June 3, 2008, amending and restating the existing Revolving Loan Agreement dated September 29, 2003, as amended (the “Revolving Agreement”), in order to increase the lending commitment to $50.0 million (subject to potential increases up to $100.0 million) and extend the maturity date from December 20, 2011 to June 3, 2013. The Revolving Agreement initially provided for a revolving credit facility in the maximum principal amount of $75.0 million which, after a series of amendments, was reduced to $20.0 million and
provided covenant exceptions for the notes issued or to be issued under the Master Agreement, and relaxed or deleted certain other covenants.
The calculation of interest and fees is generally based on the Company's quarterly ratio of
funded debt to earnings before interest, taxes, depreciation, amortization and non-cash stock-based compensation
. Interest is charged at a rate equal to 0.50% to 1.00% above the
London Interbank Offering Rate (“LIBOR”)
or 1.00% below the base rate, each as more fully defined in the Loan Agreement. Fees include an upfront fee, an availability fee of 0.10% to 0.20%, and a letter of credit usage fee of 0.50% to 1.00%. The Loan Agreement contains various covenants, limitations, and events of default customary for similar facilities for similar borrowers.
The 90-day LIBOR was 2.78% and 4.70% as of June 30, 2008 and December 31, 2007, respectively. There were no borrowings against this facility at June 30, 2008 or December 31, 2007.
In January 2001, we entered into a $90.0 million unsecured seven-year term loan agreement with a national banking institution, bearing an interest rate based upon the 30-, 60- or 90-day LIBOR plus 0.50% to 1.00%, depending upon Brown & Brown’s quarterly ratio of funded debt to earnings before interest, taxes, depreciation, amortization and non-cash stock-based compensation. The loan was fully funded on January 3, 2001 and was to be repaid in equal quarterly installments of $3,200,000 through December 2007. As of December 31, 2007 the outstanding balance had been paid in full.
All four of these credit agreements require us to maintain certain financial ratios and comply with certain other covenants. We were in compliance with all such covenants as of June 30, 2008 and December 31, 2007.
Neither we nor our subsidiaries has ever incurred off-balance sheet obligations through the use of, or investment in, off-balance sheet derivative financial instruments or structured finance or special purpose entities organized as corporations, partnerships or limited liability companies or trusts.
We believe that our existing cash, cash equivalents, short-term investment portfolio and funds generated from operations, together with our Master Agreement and Loan Agreement described above, will be sufficient to satisfy our normal liquidity needs through at least the next 12 months. Additionally, we believe that funds generated from future operations will be sufficient to satisfy our normal liquidity needs, including the required annual principal payments on our long-term debt.
Historically, much of our cash has been used for acquisitions. If additional acquisition opportunities should become available that exceed our current cash flow, we believe that given our relatively low debt-to-total-capitalization ratio, we would have the ability to raise additional capital through either the private or public debt markets.
In December 2001, a universal “shelf” registration statement that we filed with the Securities and Exchange Commission (“SEC”) covering the public offering and sale, from time to time, of an aggregate of up to $250.0 million of debt and/or equity securities, was declared effective. The net proceeds from the sale of such securities could be used to fund acquisitions and for general corporate purposes, including capital expenditures, and to meet working capital needs. A common stock follow-on offering of 5,000,000 shares in March 2002 was made pursuant to this “shelf” registration statement. As of December 31, 2007, approximately $90.0 million of the universal “shelf” registration remains available. If we should need to publicly raise additional funds, we may need to register additional securities with the SEC.
33
Disclosure Regarding Forward-Looking Statements
We make “forward-looking statements” within the “safe harbor” provision of the Private Securities Litigation Reform Act of 1995 throughout this report and in the documents we incorporate by reference into this report. You can identify these statements by forward-looking words such as “may,” “will,” “expect,” “anticipate,” “believe,” “estimate,” “plan” and “continue” or similar words. We have based these statements on our current expectations about future events. Although we believe that our expectations reflected in or suggested by our forward-looking statements are reasonable, our actual results may differ materially from what we currently expect. Important factors which could cause our actual results to differ materially from the forward-looking statements in this report include:
●
material adverse changes in economic conditions in the markets we serve;
●
future regulatory actions and conditions in the states in which we conduct our business;
●
competition from others in the insurance agency and brokerage business;
●
a significant portion of business written by Brown & Brown is for customers located in
Arizona
,
California
,
Florida
,
Georgia
,
Michigan
,
New Jersey
,
New York
,
Pennsylvania
,
Texas
and
Washington
. Accordingly, the occurrence of adverse economic conditions, an adverse regulatory climate, or a disaster in any of these states could have a material adverse effect on our business, although no such conditions have been encountered in the past;
●
the integration of our operations with those of businesses or assets we have acquired or may acquire in the future and the failure to realize the expected benefits of such integration; and
●
other risks and uncertainties as may be detailed from time to time in our public announcements and SEC filings.
You should carefully read this report completely and with the understanding that our actual future results may be materially different from what we expect. All forward-looking statements attributable to us are expressly qualified by these cautionary statements.
We do not undertake any obligation to publicly update or revise any forward-looking statements.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Market risk is the potential loss arising from adverse changes in market rates and prices, such as interest rates and equity prices. We are exposed to market risk through our investments, revolving credit line and term loan agreements.
Our invested assets are held as cash and cash equivalents, restricted cash and investments, available-for-sale marketable equity securities, non-marketable equity securities and certificates of deposit. These investments are subject to interest rate risk and equity price risk. The fair values of our cash and cash equivalents, restricted cash and investments, and certificates of deposit at June 30, 2008 and December 31, 2007 approximated their respective carrying values due to their short-term duration and therefore such market risk is not considered to be material.
We do not actively invest or trade in equity securities. In addition, we generally dispose of any significant equity securities received in conjunction with an acquisition shortly after the acquisition date. As of December 31, 2006, our largest security investment was 559,970 common stock shares of Rock-Tenn Company, a New York Stock Exchange-listed company, which we had owned for more than 25 years. Our investment in Rock-Tenn Company accounted for 81% of the total value of available-for-sale marketable equity securities, non-marketable equity securities and certificates of deposit as of December 31, 2006. Rock-Tenn Company's closing stock price at December 31, 2006 was $27.11. In late January 2007, the stock of Rock-Tenn Company began trading in excess of $32.00 per share and the Board of Directors authorized the sale of one-half of our investment, and subsequently authorized the sale of the balance of the shares. We realized a gain in excess of our original cost basis of $8.8 million in the first quarter of 2007 and $9.9 million in the second quarter of 2007. As of June 30, 2007, we no longer own any shares of Rock-Tenn Company and thus have no current exposure to equity price risk relating to the common stock of Rock-Tenn Company.
To hedge the risk of increasing interest rates from January 2, 2002 through the remaining six years of our seven-year $90 million term loan, on December 5, 2001 we entered into an interest rate exchange, or “swap”, agreement that effectively converted the floating rate interest payments based on LIBOR to fixed interest rate payments at 4.53%. This agreement did not impact or change the required 0.50% to 1.00% credit risk spread portion of the term loan. We do not otherwise enter into derivatives, swaps or other similar financial instruments for trading or speculative purposes. As of December 31, 2007, the interest rate swap agreement expired in conjunction with the final principal payment on the loan agreement.
34
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
We carried out an evaluation (the “Evaluation”) required by Rules 13a-15 and 15d-15 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), under the supervision and with the participation of our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness of our disclosure controls and procedures as defined in Rule 13a-15 and 15d-15 under the Exchange Act (“Disclosure Controls”). Based on the Evaluation, our CEO and CFO concluded that the design and operation of our Disclosure Controls provide reasonable assurance that the Disclosure Controls, as described in this Item 4, are effective in alerting them timely to material information required to be included in our periodic SEC reports.
Changes in Internal Controls
There has not been any change in our internal control over financial reporting identified in connection with the Evaluation that occurred during the quarter ended June 30, 2008 that has materially affected, or is reasonably likely to materially affect, those controls.
Inherent Limitations of Internal Control Over Financial Reporting
Our management, including our CEO and CFO, does not expect that our Disclosure Controls and internal controls will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control.
The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, a control may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.
CEO and CFO Certifications
Exhibits 31.1 and 31.2 are the Certifications of the CEO and the CFO, respectively. The Certifications are supplied in accordance with Section 302 of the Sarbanes-Oxley Act of 2002 (the “Section 302 Certifications”). This Item 4 of this Report is the information concerning the Evaluation referred to in the Section 302 Certifications and this information should be read in conjunction with the Section 302 Certifications for a more complete understanding of the topics presented.
PART II
ITEM 1. LEGAL PROCEEDINGS
In Item 3 of Part I of the Company's Annual Report on Form 10-K for its fiscal year ending December 31, 2007, certain information concerning certain legal proceedings and other matters was disclosed. Such information was current as of the date of filing. During the second quarter of 2008, no new legal proceedings or material developments with respect to existing legal proceedings occurred other than the trial of one action, styled
Great American Insurance Company, et al. v. The Contractor’s Advantage, Inc., et al.
, Cause No. 2002-33960, which was previously described in the Company’s public filings. The jury returned its verdict on June 3, 2008, at which time it awarded actual damages against Company defendants in excess of $2,000,000 and found the plaintiff to be 50% proportionately responsible for its own damages, BBTX and its former employees to be, collectively, 10% proportionately responsible and other defendants to be 40% proportionately responsible. The jury further found BBTX liable for certain trademark violations and Texas Insurance Code violations, and also awarded $250,000 in punitive damages against BBTX. Brown & Brown, Inc. had previously been dismissed from the lawsuit by directed verdict and therefore no damages were assessed against Brown & Brown, Inc. At the time of this filing, a final judgment had not been entered but is expected to be entered on or about September 4, 2008. The ultimate amount of the judgment against BBTX will be affected by several factors including certain settlement credits.
35
ITEM 1A. RISK FACTORS
There were no material changes in the risk factors previously disclosed in Item 1A, “Risk Factors” included in the Company's Annual Report on Form 10-K for the year ended December 31, 2007.
ITEM 4.
SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
The Company's Annual Meeting of Shareholders was held on April 30, 2008. At the meeting, two matters were submitted to a vote of security holders.
1.
Election of twelve directors.
The number of votes cast for, withheld or abstaining with respect to the election of each of the directors is set forth below:
For
Abstain/ Withheld
J. Hyatt Brown
123,792,921
6,363,669
Samuel P. Bell, III
123,413,286
6,743,304
Hugh M. Brown
123,812,347
6,344,243
J.
Powell Brown
129,739,325
417,265
Bradley Currey, Jr.
129,176,717
979,873
Jim W. Henderson
129,754,906
401,684
Theodore J. Hoepner
129,107,164
1,049,426
Toni Jennings
129,554,248
602,342
Wendell S. Reilly
129,710,009
446,581
John R. Riedman
123,676,140
6,480,450
Jan E. Smith
129,809,069
347,521
Chilton D. Varner
129,965,592
190,998
2.
Consider the adoption of the proposed 2008 Sharesave Plan (the “U.K. Sharesave Plan”)
The number of votes cast for, withheld or abstaining with respect to the adoption of the proposed 2008 Sharesave Plan (the “U.K. Sharesave Plan”) is set forth below:
For
Against
Abstain
Broker Non-Vote
109,276,262
1,386,442
3,440,002
16,053,884
ITEM 6. EXHIBITS
The following exhibits are filed as a part of this Report:
3.1
Articles of Amendment to Articles of Incorporation (adopted April 24, 2003) (incorporated by reference to Exhibit 3a to Form 10-Q for the quarter ended March 31, 2003), and Amended and Restated Articles of Incorporation (incorporated by reference to Exhibit 3a to Form 10-Q for the quarter ended March 31, 1999).
3.2
Bylaws (incorporated by reference to Exhibit 3b to Form 10-K for the year ended December 31, 2002).
10.1
Amended and Restated Revolving Loan Agreement, dated as of June 3, 2008 (incorporated by reference to Exhibit 10.19 to Form 8-K filed on June 12, 2008).
31.1
Rule 13a-14(a)/15d-14(a) Certification by the Chief Executive Officer of the Registrant.
31.2
Rule 13a-14(a)/15d-14(a) Certification by the Chief Financial Officer of the Registrant.
32.1
Section 1350 Certification by the Chief Executive Officer of the Registrant.
32.2
Section 1350 Certification by the Chief Financial Officer of the Registrant.
36
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
BROWN & BROWN, INC.
/s/ CORY T. WALKER
Date: August 11, 2008
Cory T. Walker
Sr. Vice President, Chief Financial Officer and Treasurer
(duly authorized officer, principal financial officer and principal
accounting officer)
37