XML 38 R27.htm IDEA: XBRL DOCUMENT
v3.23.3

Revenues (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2023
Revenues [Abstract] |
Schedule of Disaggregated by Revenue | The following tables present the revenues disaggregated by revenue source:
|  | Three months ended September 30, 2023 |
(in millions) |  | Retail |  |  | National Programs |  |  | Wholesale Brokerage |  |  | Services |  |  | Other (8) |  |  | Total |
Base commissions (1) |  | $ | 411.2 |  |  | $ | 188.2 |  |  | $ | 121.5 |  |  | $ | — |  |  | $ | 0.1 |  |  | $ | 721.0 |
Fees (2) |  |  | 133.8 |  |  |  | 60.8 |  |  |  | 21.1 |  |  |  | 42.4 |  |  |  | (0.3 | ) |  |  | 257.8 |
Other supplemental commissions (3) |  |  | 29.2 |  |  |  | 1.0 |  |  |  | 0.9 |  |  |  | — |  |  |  | — |  |  |  | 31.1 |
Profit-sharing contingent commissions (4) |  |  | 9.7 |  |  |  | 12.1 |  |  |  | 5.5 |  |  |  | — |  |  |  | — |  |  |  | 27.3 |
Earned premium (5) |  |  | — |  |  |  | 12.1 |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 12.1 |
Investment income (6) |  |  | 0.5 |  |  |  | 3.8 |  |  |  | 0.6 |  |  |  | — |  |  |  | 11.7 |  |  |  | 16.6 |
Other income, net (7) |  |  | 1.6 |  |  |  | 0.2 |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 1.8 |
Total Revenues |  | $ | 586.0 |  |  | $ | 278.2 |  |  | $ | 149.6 |  |  | $ | 42.4 |  |  | $ | 11.5 |  |  | $ | 1,067.7 |
|  | Three months ended September 30, 2022 |
(in millions) |  | Retail |  |  | National Programs |  |  | Wholesale Brokerage |  |  | Services |  |  | Other (8) |  |  | Total |
Base commissions (1) |  | $ | 360.6 |  |  | $ | 165.8 |  |  | $ | 103.7 |  |  | $ | — |  |  | $ | — |  |  | $ | 630.1 |
Fees (2) |  |  | 130.6 |  |  |  | 56.2 |  |  |  | 18.4 |  |  |  | 41.1 |  |  |  | (0.2 | ) |  |  | 246.1 |
Other supplemental commissions (3) |  |  | 25.0 |  |  |  | 3.7 |  |  |  | 0.9 |  |  |  | — |  |  |  | — |  |  |  | 29.6 |
Profit-sharing contingent commissions (4) |  |  | 10.9 |  |  |  | (6.2 | ) |  |  | 3.1 |  |  |  | — |  |  |  | — |  |  |  | 7.8 |
Earned premium (5) |  |  | — |  |  |  | 11.6 |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 11.6 |
Investment income (6) |  |  | — |  |  |  | 0.3 |  |  |  | 0.1 |  |  |  | — |  |  |  | 0.8 |  |  |  | 1.2 |
Other income, net (7) |  |  | 1.1 |  |  |  | — |  |  |  | 0.1 |  |  |  | — |  |  |  | — |  |  |  | 1.2 |
Total Revenues |  | $ | 528.2 |  |  | $ | 231.4 |  |  | $ | 126.3 |  |  | $ | 41.1 |  |  | $ | 0.6 |  |  | $ | 927.6 |
|  | Nine months ended September 30, 2023 |
(in millions) |  | Retail |  |  | National Programs |  |  | Wholesale Brokerage |  |  | Services |  |  | Other (8) |  |  | Total |
Base commissions (1) |  | $ | 1,297.3 |  |  | $ | 543.6 |  |  | $ | 335.7 |  |  | $ | — |  |  | $ | 0.1 |  |  | $ | 2,176.7 |
Fees (2) |  |  | 393.8 |  |  |  | 166.4 |  |  |  | 59.1 |  |  |  | 129.9 |  |  |  | (1.4 | ) |  |  | 747.8 |
Other supplemental commissions (3) |  |  | 138.9 |  |  |  | 5.1 |  |  |  | 3.3 |  |  |  | — |  |  |  | — |  |  |  | 147.3 |
Profit-sharing contingent commissions (4) |  |  | 40.1 |  |  |  | 35.0 |  |  |  | 12.6 |  |  |  | — |  |  |  | — |  |  |  | 87.7 |
Earned premium (5) |  |  | — |  |  |  | 33.7 |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 33.7 |
Investment income (6) |  |  | 1.0 |  |  |  | 7.0 |  |  |  | 1.2 |  |  |  | — |  |  |  | 24.6 |  |  |  | 33.8 |
Other income, net (7) |  |  | 3.1 |  |  |  | 0.4 |  |  |  | 0.1 |  |  |  | — |  |  |  | 0.3 |  |  |  | 3.9 |
Total Revenues |  | $ | 1,874.2 |  |  | $ | 791.2 |  |  | $ | 412.0 |  |  | $ | 129.9 |  |  | $ | 23.6 |  |  | $ | 3,230.9 |
|  | Nine months ended September 30, 2022 |
(in millions) |  | Retail |  |  | National Programs |  |  | Wholesale Brokerage |  |  | Services |  |  | Other (8) |  |  | Total |
Base commissions (1) |  | $ | 1,055.7 |  |  | $ | 443.2 |  |  | $ | 277.1 |  |  | $ | — |  |  | $ | (0.1 | ) |  | $ | 1,775.9 |
Fees (2) |  |  | 369.4 |  |  |  | 137.6 |  |  |  | 52.0 |  |  |  | 128.8 |  |  |  | (1.0 | ) |  |  | 686.8 |
Other supplemental commissions (3) |  |  | 117.3 |  |  |  | 7.7 |  |  |  | 3.9 |  |  |  | — |  |  |  | — |  |  |  | 128.9 |
Profit-sharing contingent commissions (4) |  |  | 38.3 |  |  |  | 12.0 |  |  |  | 8.2 |  |  |  | — |  |  |  | — |  |  |  | 58.5 |
Earned premium (5) |  |  | — |  |  |  | 18.1 |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 18.1 |
Investment income (6) |  |  | — |  |  |  | 0.6 |  |  |  | 0.2 |  |  |  | — |  |  |  | 1.0 |  |  |  | 1.8 |
Other income, net (7) |  |  | 1.6 |  |  |  | 0.1 |  |  |  | 0.2 |  |  |  | — |  |  |  | 0.1 |  |  |  | 2.0 |
Total Revenues |  | $ | 1,582.3 |  |  | $ | 619.3 |  |  | $ | 341.6 |  |  | $ | 128.8 |  |  | $ | — |  |  | $ | 2,672.0 |
(1) Base commissions generally represent a percentage of the premium paid by an insured and are affected by fluctuations in both premium rate levels charged by insurance companies and the insureds’ underlying “insurable exposure units,” which are units that insurance companies use to measure or express insurance exposed to risk (such as property values, or sales and payroll levels) to determine what premium to charge the insured. Insurance companies establish these premium rates based upon many factors, including loss experience, risk profile and reinsurance rates paid by such insurance companies, none of which we control. (2) Fee revenues relate to fees for services other than securing coverage for our customers, fees negotiated in lieu of commissions, and F&I products and services. (3) Other supplemental commissions include additional commissions over base commissions received from insurance carriers based on predetermined growth or production measures. This includes incentive commissions and guaranteed supplemental commissions. (4) Profit-sharing contingent commissions are based primarily on underwriting results, but may also reflect considerations for volume, growth and/or retention. (5) Earned premium relates to the premiums earned in the Captives. (6) Investment income consists primarily of interest on cash and investments. (7) Other income consists primarily of other miscellaneous income. (8) Fees within Other reflects the elimination of intercompany revenues.
Schedule of Revenues Disaggregated by Geographic Area | The following table presents the revenues disaggregated by geographic area where our services are being performed:
|  | Three months ended September 30, |  |  | Nine months ended September 30, |
(in millions, except per share data) |  | 2023 |  |  | 2022 |  |  | 2023 |  |  | 2022 |
U.S. |  | $ | 941.7 |  |  | $ | 835.5 |  |  | $ | 2,857.4 |  |  | $ | 2,539.2 |
U.K. |  |  | 105.6 |  |  |  | 75.9 |  |  |  | 308.6 |  |  |  | 84.3 |
Ireland |  |  | 8.7 |  |  |  | 7.6 |  |  |  | 31.0 |  |  |  | 24.2 |
Canada |  |  | 9.7 |  |  |  | 5.7 |  |  |  | 25.4 |  |  |  | 17.8 |
Other |  |  | 2.0 |  |  |  | 2.9 |  |  |  | 8.5 |  |  |  | 6.5 |
Total Revenues |  | $ | 1,067.7 |  |  | $ | 927.6 |  |  | $ | 3,230.9 |  |  | $ | 2,672.0 |
Schedule of Balances of Contract Assets and Contract Liabilities Arising from Contracts with Customers | The balances of contract assets and contract liabilities arising from contracts with customers as of September 30, 2023 and December 31, 2022 were as follows:
(in millions) |  | September 30, 2023 |  |  | December 31, 2022 |
Contract assets |  | $ | 468.0 |  |  | $ | 431.2 |
Contract liabilities |  | $ | 107.9 |  |  | $ | 113.3 |

X
- Definition Tabular disclosure of receivable, contract asset, and contract liability from contract with customer. Includes, but is not limited to, change in contract asset and contract liability. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org//1943274/2147479806/606-10-50-10 + Details
Name: | us-gaap_ContractWithCustomerAssetAndLiabilityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of disaggregation of revenue into categories depicting how nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factor. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org//1943274/2147479806/606-10-50-5 + Details
Name: | us-gaap_DisaggregationOfRevenueTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of revenue from external customers by geographic areas attributed to the entity's country of domicile and to foreign countries from which the entity derives revenue. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 41 -Subparagraph a -SubTopic 10 -Topic 280 -Publisher FASB -URI https://asc.fasb.org//1943274/2147482810/280-10-50-41 + Details
Name: | us-gaap_RevenueFromExternalCustomersByGeographicAreasTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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