XML 20 R9.htm IDEA: XBRL DOCUMENT
v3.20.2

Business Combinations (Notes) | 6 Months Ended
--- | ---
Jun. 30, 2020
Business Combinations [Abstract] |
Business Combination Disclosure | Business Combinations The Company completed nine business combinations for an aggregate purchase price of $309.4 million during the six months ended June 30, 2020. In accordance with ASC Topic 805, Business Combinations (“Topic 805”), total consideration was first allocated to the fair value of assets acquired, including liabilities assumed, with the excess being recorded as goodwill. For financial statement purposes, goodwill is not amortized but rather is evaluated for impairment at least annually or more frequently if an event or change in circumstances occurs that indicates goodwill may be impaired. Goodwill is deductible for tax purposes and will be amortized over a period of 15 years. The recorded purchase price for certain of the foregoing business combinations includes an estimation of the fair value of contingent consideration obligations associated with potential earnout provisions, which are generally based on recurring commissions and fees revenue. The contingent earnout consideration amounts identified in the tables below are measured at fair value within Level 3 of the fair value hierarchy as discussed further in Note 13. Any subsequent changes in the fair value of contingent earnout liabilities will be recorded in the condensed consolidated statements of comprehensive income (loss) when incurred. The recorded purchase price for certain business combinations also includes an estimation of the fair value of noncontrolling interests, which are calculated based on a valuation of the entity with the relevant percentage applied. The Company completed the following nine business combinations during the six months ended June 30, 2020:
• | Lanier, a Middle Market Partner effective January 1, 2020, was made to expand the Company’s Middle Market presence in the healthcare, higher education, construction, property and non-profit businesses throughout Florida and other states.
• | Highland, a Specialty Partner effective January 1, 2020, was made to expand the Company’s Specialty presence in the healthcare and cyber insurance businesses and to add capabilities within the real estate business.
• | AgencyRM, a Medicare Partner effective February 1, 2020, was made to expand the Company’s Medicare business presence in Texas.
• | VibrantUSA, a Medicare Partner effective February 1, 2020, was made to expand the Company’s Medicare business presence in Washington.
• | IRP, a Middle Market Partner effective April 1, 2020, was made to expand the Company’s capabilities within the energy and infrastructure business.
• | Southern Protective Group, a Middle Market Partner effective May 1, 2020, was made to expand the Company's risk consulting capabilities in the medical malpractice market.
• | Pendulum, a Specialty Partner effective May 1, 2020, was made to expand the Company's specialty risk consulting capabilities in the long-term care and senior living markets.
• | Rosenthal, a Middle Market Partner effective June 1, 2020, was made to expand the Company’s capabilities within the habitational real estate industry.
• | TBA/RBA, a Middle Market Partner effective June 1, 2020, was made to expand the Company’s employee benefits business in Tennessee and across the Southeastern U.S.
The operating results of these business combinations have been included in the condensed consolidated statements of comprehensive income (loss) since their respective acquisition dates. The Company recognized total revenues and net income from these business combinations of $17.7 million and $2.2 million, respectively, for the six months ended June 30, 2020. Acquisition-related costs incurred in connection with these business combinations are recorded in other operating expenses in the condensed consolidated statements of comprehensive income (loss). The Company incurred acquisition-related costs from these business combinations of $1.4 million for the six months ended June 30, 2020. The table below provides a summary of the total consideration and the estimated purchase price allocations made for each of the business acquisitions that became effective during the six months ended June 30, 2020. The "All Others" column includes amounts for the AgencyRM, VibrantUSA, Southern Protective Group and Pendulum business combinations.
(in thousands) | Lanier |  | Highland |  | IRP |  | Rosenthal |  | TBA/RBA |  | All Others |  | Totals
Cash consideration paid | $ | 24,450 |  |  | $ | 6,603 |  |  | $ | 26,223 |  |  | $ | 75,936 |  |  | $ | 76,272 |  |  | $ | 22,253 |  |  | $ | 231,737 |
Fair value of contingent earnout consideration | 1,628 |  |  | 788 |  |  | 5,521 |  |  | 7,051 |  |  | 7,000 |  |  | 3,200 |  |  | 25,188 |
Fair value of equity interest | 6,119 |  |  | 4,500 |  |  | 7,535 |  |  | 10,147 |  |  | 21,427 |  |  | 2,402 |  |  | 52,130 |
Deferred payment | — |  |  | — |  |  | — |  |  | — |  |  | 300 |  |  | — |  |  | 300 |
Total consideration | $ | 32,197 |  |  | $ | 11,891 |  |  | $ | 39,279 |  |  | $ | 93,134 |  |  | $ | 104,999 |  |  | $ | 27,855 |  |  | $ | 309,355 |
Cash | $ | 2,413 |  |  | $ | 1,542 |  |  | $ | 1,694 |  |  | $ | 954 |  |  | $ | — |  |  | $ | 1,022 |  |  | $ | 7,625 |
Premiums, commissions and fees receivable | 2,494 |  |  | 5,977 |  |  | 3,229 |  |  | 4,734 |  |  | 8,731 |  |  | 1,598 |  |  | 26,763 |
Property and equipment | 294 |  |  | — |  |  | 123 |  |  | — |  |  | — |  |  | 27 |  |  | 444 |
Other assets | 168 |  |  | 13 |  |  | 22 |  |  | 11 |  |  | — |  |  | 16 |  |  | 230 |
Intangible assets |  |  |  |  |  |  |  |  |  |  |  |  | — |
Purchased customer accounts | 6,308 |  |  | — |  |  | 8,262 |  |  | 33,670 |  |  | 53,900 |  |  | 4,993 |  |  | 107,133 |
Distributor relationships | — |  |  | 6,500 |  |  | — |  |  | — |  |  | — |  |  | 8,100 |  |  | 14,600 |
Carrier relationships | — |  |  | 659 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 659 |
Software | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 565 |  |  | 565 |
Trade names | — |  |  | 214 |  |  | — |  |  | 939 |  |  | 179 |  |  | 57 |  |  | 1,389 |
Goodwill | 23,739 |  |  | 4,228 |  |  | 30,250 |  |  | 56,253 |  |  | 44,264 |  |  | 12,322 |  |  | 171,056 |
Total assets acquired | 35,416 |  |  | 19,133 |  |  | 43,580 |  |  | 96,561 |  |  | 107,074 |  |  | 28,700 |  |  | 330,464 |
Premiums and producer commissions payable | (2,954 | ) |  | (6,374 | ) |  | (4,301 | ) |  | (3,427 | ) |  | (2,075 | ) |  | (584 | ) |  | (19,715 | )
Accrued expenses and other current liabilities | (265 | ) |  | (868 | ) |  | — |  |  | — |  |  | — |  |  | (261 | ) |  | (1,394 | )
Total liabilities acquired | (3,219 | ) |  | (7,242 | ) |  | (4,301 | ) |  | (3,427 | ) |  | (2,075 | ) |  | (845 | ) |  | (21,109 | )
Net assets acquired | $ | 32,197 |  |  | $ | 11,891 |  |  | $ | 39,279 |  |  | $ | 93,134 |  |  | $ | 104,999 |  |  | $ | 27,855 |  |  | $ | 309,355 |
Maximum potential contingent earnout consideration (1) | $ | 11,000 |  |  | $ | 2,450 |  |  | $ | 44,399 |  |  | $ | 30,843 |  |  | $ | 30,147 |  |  | $ | 8,689 |  |  | $ | 127,528 |
__________
(1) | IRP has an uncapped earnout. The maximum potential earnout consideration represented has been calculated assuming 50% compound annual revenue growth for three years.
Due to the complexity of valuing the consideration paid and the purchase price allocation and the timing of these activities, certain amounts included in the condensed consolidated financial statements may be provisional and subject to additional adjustments within the measurement period as permitted by Topic 805. Any measurement period adjustments related to prior period business combinations are reflected as current period adjustments in accordance with Topic 805. The Company did not have any measurement period adjustments during the six months ended June 30, 2020. The factors contributing to the recognition of the amount of goodwill are based on expanding business presence into new geographic locations and service markets, strategic benefits that are expected to be realized from acquiring the Partners’ assembled workforce in addition to other synergies gained from integrating the Partners’ operations into our consolidated structure. The intangible assets acquired in connection with business combinations during the six months ended June 30, 2020 have the following estimated weighted-average lives:
| Weighted-Average Life
Purchased customer accounts | 19.1 years
Distributor relationships | 20.0 years
Carrier relationships | 0.8 years
Software | 2.0 years
Trade names | 4.3 years
Future annual estimated amortization expense over the next five years for intangible assets acquired in connection with business combinations during the six months ended June 30, 2020 is as follows:
(in thousands) |  | Amount
For the remainder of 2020 |  | $ | 4,780 |
2021 |  | 8,775 |
2022 |  | 8,490 |
2023 |  | 8,313 |
2024 |  | 8,096 |
The following unaudited pro forma consolidated results of operations are provided for illustrative purposes only and have been presented as if the acquisitions of Lanier, Highland, AgencyRM, VibrantUSA, IRP, Southern Protective Group, Pendulum, Rosenthal and TBA/RBA occurred on January 1, 2019. This unaudited pro forma information should not be relied upon as being indicative of the historical results that would have been obtained if the acquisitions had occurred on that date, nor of the results that may be obtained in the future.
|  | For the Three Months Ended June 30, |  | For the Six Months Ended June 30,
(in thousands, except per share data) |  | 2020 |  | 2019 |  | 2020 |  | 2019
Pro forma results: |  |  |  |  |  |  |  |
Revenues |  | $ | 55,821 |  |  | $ | 50,809 |  |  | $ | 133,905 |  |  | $ | 105,645 |
Net income (loss) |  | (8,178 | ) |  | (4,115 | ) |  | 6,144 |  |  | 8,656 |
Net income (loss) attributable to BRP Group, Inc. |  | (2,845 | ) |  |  |  | 2,030 |  |  |
Basic earnings (loss) per share |  | $ | (0.14 | ) |  |  |  | $ | 0.10 |  |  |
Diluted earnings (loss) per share |  | $ | (0.14 | ) |  |  |  | $ | 0.10 |  |  |
Weighted-average shares of Class A common stock outstanding - basic |  | 20,426 |  |  |  |  | 19,983 |  |  |
Weighted-average shares of Class A common stock outstanding - diluted |  | 20,426 |  |  |  |  | 20,344 |  |  |

X
- Definition The entire disclosure for a business combination (or series of individually immaterial business combinations) completed during the period, including background, timing, and recognized assets and liabilities. The disclosure may include leverage buyout transactions (as applicable). + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -URI http://asc.fasb.org/topic&trid=2303972 + Details
Name: | us-gaap_BusinessCombinationDisclosureTextBlock
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