XML 39 R27.htm IDEA: XBRL DOCUMENT
v3.21.2

Business Combinations (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2021
Business Combinations [Abstract] |
Purchase Price Allocation for Current Year Acquisitions and Adjustments Made for Prior Year Acquisitions | The following table summarizes the purchase price allocations made as of the date of each acquisition for current year acquisitions and adjustments made during the measurement period for prior year acquisitions. Cash paid for eleven acquisitions was $224.1 million during the nine months ended September 30, 2021. During the measurement periods, the Company will adjust assets or liabilities if new information is obtained about facts and circumstances that existed as of the acquisition date that, if known, would have resulted in the recognition of those assets and liabilities as of that date. These adjustments are made in the period in which the amounts are determined, and the current period income effect of such adjustments will be calculated as if the adjustments had been completed as of the acquisition date.
(in thousands) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Name |  | Business segment |  | Effective date of acquisition |  | Cash paid |  |  | Common stock issued |  |  | Other payable |  |  | Recorded earn-out payable |  |  | Net assets acquired |  |  | Maximum potential earn-out payable |
O'Leary Insurances (O'Leary) |  | Retail |  | January 1, 2021 |  | $ | 117,408 |  |  | $ | 4,892 |  |  | $ | — |  |  | $ | 15,348 |  |  | $ | 137,648 |  |  | $ | 30,575 |
Piper Jordan LLC (Piper) |  | Retail |  | May 1, 2021 |  |  | 43,428 |  |  |  | — |  |  |  | 1,397 |  |  |  | 9,854 |  |  |  | 54,679 |  |  |  | 15,000 |
Berkshire Insurance Group, Inc. (Berkshire) |  | Retail |  | September 1, 2021 |  |  | 41,500 |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 41,500 |  |  |  | — |
AGIS Network Inc. (AGIS) (1) |  | Retail |  | September 1, 2021 |  |  | 11,203 |  |  |  | — |  |  |  | 24,114 |  |  |  | 739 |  |  |  | 36,056 |  |  |  | 12,289 |
Other |  | Various |  | Various |  |  | 10,602 |  |  |  | — |  |  |  | 2,098 |  |  |  | (778 | ) |  |  | 11,922 |  |  |  | 3,388 |
Total |  |  |  |  |  | $ | 224,141 |  |  | $ | 4,892 |  |  | $ | 27,609 |  |  | $ | 25,163 |  |  | $ | 281,805 |  |  | $ | 61,252 |
(1) Amount in the "other payable" column relates to additional contingent consideration expected to be paid within 12 months.
Estimated Fair Values of Aggregate Assets and Liabilities Acquired | The following table summarizes the estimated fair values of the aggregate assets and liabilities acquired as of the date of each acquisition and adjustments made during the measurement period of the prior year acquisitions.
(in thousands) |  | O'Leary |  |  | Piper |  |  | Berkshire |  |  | AGIS |  |  | Other |  |  | Total |
Cash |  | $ | 45,441 |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 693 |  |  | $ | 46,134 |
Other current assets |  |  | 43,354 |  |  |  | 2,397 |  |  |  | 1,621 |  |  |  | 520 |  |  |  | 5,060 |  |  |  | 52,952 |
Fixed assets |  |  | 544 |  |  |  | 9 |  |  |  | 9 |  |  |  | 20 |  |  |  | 4 |  |  |  | 586 |
Goodwill |  |  | 84,649 |  |  |  | 40,019 |  |  |  | 27,563 |  |  |  | 21,888 |  |  |  | 2,539 |  |  |  | 176,658 |
Purchased customer accounts |  |  | 40,459 |  |  |  | 12,233 |  |  |  | 12,313 |  |  |  | 13,577 |  |  |  | 7,271 |  |  |  | 85,853 |
Non-compete agreements |  |  | 819 |  |  |  | 21 |  |  |  | 11 |  |  |  | 51 |  |  |  | 109 |  |  |  | 1,011 |
Other assets |  |  | 135 |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 259 |  |  |  | 394 |
Total assets acquired |  |  | 215,401 |  |  |  | 54,679 |  |  |  | 41,517 |  |  |  | 36,056 |  |  |  | 15,935 |  |  |  | 363,588 |
Other current liabilities |  |  | (72,683 | ) |  |  | — |  |  |  | (17 | ) |  |  | — |  |  |  | (4,013 | ) |  |  | (76,713 | )
Deferred income tax, net |  |  | (5,057 | ) |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | (5,057 | )
Other liabilities |  |  | (13 | ) |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | (13 | )
Total liabilities assumed |  |  | (77,753 | ) |  |  | — |  |  |  | (17 | ) |  |  | — |  |  |  | (4,013 | ) |  |  | (81,783 | )
Net assets acquired |  | $ | 137,648 |  |  | $ | 54,679 |  |  | $ | 41,500 |  |  | $ | 36,056 |  |  | $ | 11,922 |  |  | $ | 281,805 |
Unaudited Proforma Results | These unaudited pro forma results are not necessarily indicative of the actual results of operations that would have occurred had the acquisitions actually been made at the beginning of the respective periods.
(UNAUDITED) |  | Three months ended September 30, |  |  | Nine months ended September 30, |
(in thousands, except per share data) |  | 2021 |  |  | 2020 |  |  | 2021 |  |  | 2020 |
Total revenues |  | $ | 773,593 |  |  | $ | 690,002 |  |  | $ | 2,329,567 |  |  | $ | 2,019,218 |
Income before income taxes |  | $ | 197,444 |  |  | $ | 162,392 |  |  | $ | 627,088 |  |  | $ | 504,731 |
Net income |  | $ | 147,065 |  |  | $ | 137,245 |  |  | $ | 489,355 |  |  | $ | 392,135 |
Net income per share: |  |  |  |  |  |  |  |  |  |  |  |
Basic |  | $ | 0.52 |  |  | $ | 0.48 |  |  | $ | 1.73 |  |  | $ | 1.38 |
Diluted |  | $ | 0.52 |  |  | $ | 0.48 |  |  | $ | 1.73 |  |  | $ | 1.38 |
Weighted average number of shares outstanding: |  |  |  |  |  |  |  |  |  |  |  |
Basic |  |  | 276,215 |  |  |  | 275,515 |  |  |  | 275,840 |  |  |  | 273,803 |
Diluted |  |  | 277,553 |  |  |  | 276,933 |  |  |  | 277,146 |  |  |  | 275,338 |
Additions, Payments, and Net Changes, as well as Interest Expense Accretion on Estimated Acquisition Earn-Out Payables | The resulting additions, payments, and net changes, as well as the interest expense accretion on the estimated acquisition earn-out payables, for the nine months ended September 30, 2021 and 2020, were as follows:
|  | Three months ended September 30, |  |  | Nine months ended September 30, |
(in thousands) |  | 2021 |  |  | 2020 |  |  | 2021 |  |  | 2020 |
Balance as of the beginning of the period |  | $ | 242,016 |  |  | $ | 218,467 |  |  | $ | 258,943 |  |  | $ | 161,513 |
Additions to estimated acquisition earn-out payables |  |  | 79 |  |  |  | 22,091 |  |  |  | 25,163 |  |  |  | 96,845 |
Payments for estimated acquisition earn-out payables |  |  | (1,913 | ) |  |  | (3,580 | ) |  |  | (41,862 | ) |  |  | (11,058 | )
Subtotal |  |  | 240,182 |  |  |  | 236,978 |  |  |  | 242,244 |  |  |  | 247,300 |
Net change in earnings from estimated acquisition earn-out payables: |  |  |  |  |  |  |  |  |  |  |  |
Change in fair value on estimated acquisition earn-out payables |  |  | 21,855 |  |  |  | 13,433 |  |  |  | 15,814 |  |  |  | (516 | )
Interest expense accretion |  |  | 1,283 |  |  |  | 1,885 |  |  |  | 4,829 |  |  |  | 5,512 |
Net change in earnings from estimated acquisition earn-out payables |  |  | 23,138 |  |  |  | 15,318 |  |  |  | 20,643 |  |  |  | 4,996 |
Foreign currency translation adjustments during the year |  |  | (406 | ) |  |  | — |  |  |  | 27 |  |  |  | — |
Balance as of September 30, |  | $ | 262,914 |  |  | $ | 252,296 |  |  | $ | 262,914 |  |  | $ | 252,296 |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of contingent payment arrangements including the terms that will result in payment and the accounting treatment that will be followed if such contingencies occur, including the potential impact on earnings per share if contingencies are to be settled in common stock of the entity. The description also may include the period over which amounts are expected to be paid, and changes in the amount since the previous reporting period. This also includes contingent options and commitments. + References No definition available. + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionContingentConsiderationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1486-128463 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=121647850&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration