BROWN & BROWN, INC. - 10-Q - Management's Discussion and Analysis of Financial Condition and Results of Operations - Insurance News | InsuranceNewsNet

InsuranceNewsNet — Your Industry. One Source.™

Sign in
  • Subscribe
  • About
  • Advertise
  • Contact
Home Now reading Newswires
Topics
    • Advisor News
    • Annuity Index
    • Annuity News
    • Companies
    • Earnings
    • Fiduciary
    • From the Field: Expert Insights
    • Health/Employee Benefits
    • Insurance & Financial Fraud
    • INN Magazine
    • Insiders Only
    • Life Insurance News
    • Newswires
    • Property and Casualty
    • Regulation News
    • Sponsored Articles
    • Washington Wire
    • Videos
    • ———
    • About
    • Meet our Editorial Staff
    • Advertise
    • Contact
    • Newsletters
  • Exclusives
  • NewsWires
  • Magazine
  • Newsletters
Sign in or register to be an INNsider.
  • AdvisorNews
  • Annuity News
  • Companies
  • Earnings
  • Fiduciary
  • Health/Employee Benefits
  • Insurance & Financial Fraud
  • INN Exclusives
  • INN Magazine
  • Insurtech
  • Life Insurance News
  • Newswires
  • Property and Casualty
  • Regulation News
  • Sponsored Articles
  • Video
  • Washington Wire
  • Life Insurance
  • Annuities
  • Advisor
  • Health/Benefits
  • Property & Casualty
  • Insurtech
  • About
  • Advertise
  • Contact
  • Editorial Staff

Get Social

  • Facebook
  • X
  • LinkedIn
Newswires
Newswires RSS Get our newsletter
Order Prints
April 28, 2023 Newswires
Share
Share
Post
Email

BROWN & BROWN, INC. – 10-Q – Management's Discussion and Analysis of Financial Condition and Results of Operations

Edgar Glimpses
The following discussion updates the Management's Discussion and Analysis of
Financial Condition and Results of Operations contained in the Company's Annual
Report on Form 10-K for the fiscal year ended December 31, 2022, and the two
discussions should be read together.

GENERAL

Company Overview - First Quarter of 2023


The following discussion should be read in conjunction with our Condensed
Consolidated Financial Statements and the related Notes to those Financial
Statements included elsewhere in this Quarterly Report on Form 10-Q. In
addition, please see "Information Regarding Non-GAAP Financial Measures" below
regarding important information on non-GAAP financial measures contained in our
discussion and analysis.

We are a diversified insurance agency, wholesale brokerage, insurance programs
and services organization headquartered in Daytona Beach, Florida. As an
insurance intermediary, our principal sources of revenue are commissions paid by
insurance companies and, to a lesser extent, fees paid directly by customers.
Commission revenues 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, sales or 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. We
also participate in capitalized captive insurance facilities (the "Captives")
for the purpose of having additional capacity to place coverage, drive
additional revenues and to participate in underwriting. The Company has
traditionally participated in underwriting profits through profit-sharing
contingent commissions. These Captives give us another way to deliver
incremental revenue growth and continue to participate in underwriting results
while limiting exposure to claims expenses. The Captives focus on property
insurance for earthquake and wind exposed properties underwritten by certain
managing general agents. The Captives limit the Company's exposure to claims
expenses either through reinsurance or by only participating in certain tranches
of the underwriting.

The volume of business from new and existing customers, fluctuations in
insurable exposure units, changes in premium rate levels, changes in general
economic and competitive conditions, a health pandemic or a reduction of
purchase limits the occurrence of catastrophic weather events all affect our
revenues. For example, higher levels of inflation, which increase the value of
insurable exposure units, or a general decline in economic activity, which could
decrease the value of insurable exposure units. Conversely, increasing costs of
litigation settlements and awards could cause some customers to seek higher
levels of insurance coverage. Historically, we have grown our revenues as a
result of our focus on net new business and acquisitions. We foster a strong,
decentralized sales and service culture, which enables responsiveness to
changing business conditions and drives accountability for results.

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. The net
change in core commissions and fees reflects the aggregate changes attributable
to: (i) net new and lost accounts; (ii) net changes in our customers' exposure
units; (iii) net changes in insurance premium rates or the commission rate paid
to us by our carrier partners; (iv) the net change in fees paid to us by our
customers; and (v) any businesses acquired or disposed of.

We also earn profit-sharing contingent commissions, which are commissions based
primarily on underwriting results, but in select situations may reflect
additional considerations for volume, growth and/or retention. These
commissions, which are included in our commissions and fees in the Condensed
Consolidated Statements of Income, are accrued throughout the year based on
actual premiums written and are primarily received in the first and second
quarters of each subsequent year, based upon the aforementioned considerations
for the prior year(s). Over the last three years, profit-sharing contingent
commissions have averaged approximately 3.0% of commissions and fees revenue.

Fee revenues primarily relate to services other than securing coverage for our
customers, and to a lesser extent as fees negotiated in lieu of commissions. Fee
revenues are generated by: (i) our Services segment, which is primarily a
fee-based business that provides insurance-related services, including
third-party claims administration and comprehensive medical utilization
management services in both the workers' compensation and all-lines liability
arenas, as well as Medicare Set-aside services, Social Security disability and
Medicare benefits advocacy services, and claims adjusting services; (ii) our
National Programs and Wholesale Brokerage segments, which earn fees primarily
for the issuance of insurance policies on behalf of insurance companies; and
(iii) our Retail segment in our large-account customer base, where we primarily
earn fees for securing insurance for our customers, and in our automobile dealer
services ("F&I") businesses where we earn fees for assisting our customers with
creating and selling warranty and service risk management programs. Fee revenues
as a percentage of our total commissions and fees, represented 25.8% in 2022 and
27.4% in 2021.

For the three months ended March 31, 2023, our total commissions and fees growth
rate was 22.5%, and our consolidated Organic Revenue growth rate was 12.6%.


Historically, investment income has consisted primarily of interest earnings on
operating cash and where permitted, on premiums and advance premiums collected
and held in a fiduciary capacity before being remitted to insurance companies.
Our policy as it relates to the Company's capital is to invest available funds
in high-quality, short-term money-market funds and fixed income investment
securities. Investment income also includes gains and losses realized from the
sale of investments. Other income primarily reflects other miscellaneous
revenues.

                                       25
--------------------------------------------------------------------------------


Income before income taxes for the three months ended March 31, 2023 increased
from the first quarter of 2022 by $29.2 million or 11.0%, driven by net new
business and acquisitions completed in the past 12 months, which were partially
offset by increased amortization expense as a result of our recent acquisitions
along with increased interest expense associated with higher average debt
balances from debt issued and bank financing in the first quarter of 2022 to
fund the acquisitions of GRP (Jersey) Holdco Limited and its businesses ("GRP"),
Orchid Underwriters Agency and CrossCover Insurance Services ("Orchid") and BdB
Limited companies ("BdB") as well as increases in the floating-rate benchmark
used on our adjustable rate debt.


Information Regarding Non-GAAP Financial Measures


In the discussion and analysis of our results of operations, in addition to
reporting financial results in accordance with generally accepted accounting
principles ("GAAP"), we provide references to the following non-GAAP financial
measures as defined in Regulation G of the SEC rules: Total Revenues - Adjusted,
Organic Revenue, EBITDAC, EBITDAC Margin, EBITDAC - Adjusted and EBITDAC Margin
- Adjusted. We present these measures because we believe such information is of
interest to the investment community and because we believe it provides
additional meaningful methods to evaluate the Company's operating performance
from period to period on a basis that may not be otherwise apparent on a GAAP
basis due to the impact of certain items that have a high degree of variability
and that we believe are not indicative of ongoing performance. This non-GAAP
financial information should be considered in addition to, not in lieu of, the
Company's consolidated income statements and balance sheets as of the relevant
date. Consistent with Regulation G, a description of such information is
provided below and tabular reconciliations of this supplemental non-GAAP
financial information to our most comparable GAAP information are contained in
this Quarterly Report on Form 10-Q under "Results of Operations - Segment
Information."
We view Organic Revenue and Organic Revenue growth as important indicators when
assessing and evaluating our performance on a consolidated basis and for each of
our four segments, because it allows us to determine a comparable, but non-GAAP,
measurement of revenue growth that is associated with the revenue sources that
were a part of our business in both the current and prior year and that are
expected to continue in the future. We also view Total Revenues - Adjusted,
EBITDAC, EBITDAC - Adjusted, EBITDAC Margin and EBITDAC Margin - Adjusted as
important indicators when assessing and evaluating our performance, as they
present more comparable measurements of our operating margins in a meaningful
and consistent manner. As disclosed in our most recent proxy statement, we use
Organic Revenue, and EBITDAC Margin - Adjusted as key performance metrics for
our short-term and long-term incentive compensation plans for executive officers
and other key employees.
Non-GAAP Revenue Measures

•

Total Revenues - Adjusted is our total revenues, excluding Foreign Currency
Translation (as defined below).

•

Organic Revenue is our core commissions and fees less: (i) the core commissions
and fees earned for the first 12 months by newly acquired operations; (ii)
divested business (core commissions and fees generated from offices, books of
business or niches sold or terminated during the comparable period); and (iii)
Foreign Currency Translation (as defined below). 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. Organic Revenue can be expressed as a dollar amount
or a percentage rate when describing Organic Revenue growth.
Non-GAAP Earnings Measures

•

EBITDAC is defined as income before interest, income taxes, depreciation,
amortization and the change in estimated acquisition earn-out payables.

•

EBITDAC Margin is defined as EBITDAC divided by total revenues.

•

EBITDAC - Adjusted is defined as EBITDAC, excluding (i) (gain)/loss on disposal,
(ii) Acquisition/Integration Costs (as defined below), (iii) for 2023, the 1Q23
Nonrecurring Cost (as defined below) and (iv) Foreign Currency Translation (as
defined below).

•

EBITDAC Margin - Adjusted is defined as EBITDAC - Adjusted divided by Total
Revenues - Adjusted.
Definitions Related to Certain Components of Non-GAAP Measures

•

"Acquisition/Integration Costs" means the acquisition and integration costs
(e.g., costs associated with regulatory filings, legal/accounting services, due
diligence and the costs of integrating our information technology systems)
arising out of our acquisitions of GRP (Jersey) Holdco Limited and its business,
Orchid Underwriters Agency and CrossCover Insurance Services, and BdB Limited
companies, which are not considered to be normal, recurring or part of the
ongoing operations.

•

"Foreign Currency Translation" means the period-over period impact of foreign
currency translation, which is calculated by applying current-year foreign
exchange rates to the various functional currencies in our business to our
reporting currency of US dollars for the same period in the prior year.

                                       26
--------------------------------------------------------------------------------

•

"1Q23 Nonrecurring Cost" means approximately $11.0 million expensed and
substantially paid in the first quarter of 2023 to resolve a business matter,
which is not considered to be normal, recurring or part of the ongoing
operations.


Our industry peers may provide similar supplemental non-GAAP information with
respect to one or more of these measures, although they may not use the same or
comparable terminology and may not make identical adjustments and, therefore
comparability may be limited. This supplemental non-GAAP financial information
should be considered in addition to, and not in lieu of, the Company's Condensed
Consolidated Financial Statements.


Acquisitions


Part of our continuing business strategy is to attract high-quality insurance
intermediaries to join our operations. From 1993 through the first quarter of
2023, we acquired 618 insurance intermediary operations.

Critical Accounting Policies


We have had no changes to our Critical Accounting Policies as described in our
most recent Form 10-K for the year ended December 31, 2022. We believe that of
our significant accounting and reporting policies, the more critical policies
include our accounting for revenue recognition, business combinations and
purchase price allocations including potential earn-out obligations, intangible
asset impairments, non-cash stock-based compensation and reserves for
litigation. In particular, the accounting for these areas requires significant
use of judgment 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, 2022 for details regarding our
critical and significant accounting policies.

                                       27
--------------------------------------------------------------------------------

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2023 AND 2022

The following discussion and analysis regarding results of operations and
liquidity and capital resources should be considered in conjunction with the
accompanying Condensed Consolidated Financial Statements and related Notes.

Financial information relating to our condensed consolidated financial results
for the three months ended March 31, 2023 and 2022 is as follows:


                                              Three months ended March 31,
(in millions, except percentages)          2023           2022         % 

Change

REVENUES

Core commissions and fees               $  1,081.2     $    875.7           23.5 %
Profit-sharing contingent commissions         26.8           28.6           (6.3 )%
Investment income                              7.0            0.2            NMF
Other income, net                              1.0            0.2            NMF
Total revenues                             1,116.0          904.7           23.4 %
EXPENSES
Employee compensation and benefits           571.1          459.0           24.4 %
Other operating expenses                     160.7          126.8           26.7 %
(Gain)/loss on disposal                       (5.7 )         (0.2 )          NMF
Amortization                                  41.4           31.1           33.1 %
Depreciation                                   9.9            8.1           22.2 %
Interest                                      46.7           18.3          155.2 %
Change in estimated acquisition
  earn-out payables                           (2.3 )         (3.4 )          NMF
Total expenses                               821.8          639.7           28.5 %
Income before income taxes                   294.2          265.0           11.0 %
Income taxes                                  58.7           44.7           31.3 %
NET INCOME                              $    235.5     $    220.3            6.9 %
Income Before Income Taxes
  Margin (1)                                  26.4 %         29.3 %
EBITDAC - Adjusted (2)                  $    398.2     $    323.1           23.2 %
EBITDAC Margin - Adjusted (2)                 35.7 %         35.7 %
Organic Revenue growth rate (2)               12.6 %          7.8 %

Employee compensation and benefits

  relative to total revenues                  51.2 %         50.7 %

Other operating expenses relative

  to total revenues                           14.4 %         14.0 %
Capital expenditures                    $     11.8     $     10.0           18.0 %
Total assets at March 31,               $ 13,399.9     $ 11,272.9




(1) "Income Before Income Taxes Margin" is defined as income before income taxes
divided by total revenues.
(2) A non-GAAP financial measure.
NMF = Not a meaningful figure

Commissions and Fees


Commissions and fees, including profit-sharing contingent commissions, for the
three months ended March 31, 2023 increased $203.7 million to $1,108.0 million,
or 22.5%, over the same period in 2022. Core commissions and fees revenue for
the first quarter of 2023 increased $205.5 million, composed of : (i)
approximately $107.0 million of net new and renewal business, which reflects an
Organic Revenue growth rate of 12.6%; (ii) $113.9 million from acquisitions that
had no comparable revenues in the same period of 2022; (iii) an offsetting
decrease from the impact of Foreign Currency Translation of $0.7 million; and
(iv) an offsetting decrease of $15.6 million related to commissions and fees
revenue from business divested in the preceding 12 months. Profit-sharing
contingent commissions for the first quarter of 2022 decreased by $1.8 million,
or 6.3%, compared to the same period in 2022.

Investment Income

Investment income for the three months ended March 31, 2023 increased $6.8
million
from the same period in 2022. This increase was primarily driven by
higher average interest rates compared to the prior year.

                                       28
--------------------------------------------------------------------------------

Other Income

Other income for the three months ended March 31, 2023 increased $0.8 million to
$1.0 million as compared to the same period in 2022.

Employee Compensation and Benefits


Employee compensation and benefits expense as a percentage of total revenues was
51.2% for the three months ended March 31, 2023 as compared to 50.7% for the
three months ended March 31, 2022, and increased 24.4%, or $112.1 million. This
increase included $56.0 million of compensation costs related to stand-alone
acquisitions that had no comparable costs in the same period of 2022. Therefore,
employee compensation and benefits expense attributable to those offices that
existed in the same time periods of 2023 and 2022 increased by $56.1 million, or
12.2%. This underlying employee compensation and benefits expense increase was
primarily related to: (i) an increase in staff salaries attributable to salary
inflation; (ii) an increase in producer compensation associated with revenue
growth and (iii) the year-over-year increase of approximately $14.7 million in
the value of deferred compensation liabilities driven by changes in the market
prices of our employees' investment elections associated with our deferred
compensation plan, with such amount substantially offset within other operating
expenses as we hold assets to fund these liabilities that closely match the
investment elections of our employees.

Other Operating Expenses


Other operating expenses represented 14.4% of total revenues for the first
quarter of 2023 as compared to 14.0% for the first quarter of 2022. Other
operating expenses for the first quarter of 2023 increased $33.9 million, or
26.7%, from the same period of 2022. The net increase included: (i) $27.0
million of other operating expenses related to stand-alone acquisitions that had
no comparable costs in the same period of 2022; (ii) expenses of approximately
$11.0 million to resolve a business matter during the first quarter of 2023
which is not considered to be normal, recurring or part of the ongoing
operations; (iii) increased variable costs with travel and entertainment being
the largest driver, partially offset by; (iv) the year-over-year decrease of
approximately $14.7 million in the value of assets held to fund the associated
liabilities within our deferred compensation plan, which was substantially
offset within employee compensation and benefits as noted above.

Gain or Loss on Disposal


Gain on disposal for the first quarter of 2023 increased $5.5 million from the
first quarter of 2022. The gains on disposal were due to activity associated
with book of business sales. Although we do not routinely sell businesses or
customer accounts, we periodically sell an office or a book of business (one or
more customer accounts) that we believe does not produce reasonable margins or
demonstrate a potential for growth, or because doing so is in the Company's best
interest.

Amortization

Amortization expense for the first quarter of 2023 increased $10.3 million, or
33.1%, compared to the first quarter of 2022. These increases reflect the
amortization of new intangibles from businesses acquired within the past 12
months, partially offset by certain intangible assets becoming fully amortized.

Depreciation


Depreciation expense for the first quarter of 2023 increased $1.8 million, or
22.2%, compared to the first quarter of 2022. Changes in depreciation expense
reflect the addition of fixed assets resulting from business initiatives, and
net additions of fixed assets resulting from businesses acquired in the past 12
months, which were partially offset by fixed assets that became fully
depreciated.

Interest Expense


Interest expense for the first quarter of 2023 increased $28.4 million, or
155.2%, compared to the first quarter of 2022. These increases were due to
higher average debt balances resulting from debt issuance and bank financing in
the first quarter of 2022 to fund the acquisitions of Orchid, GRP, and BdB, as
well as increases in the floating-rate benchmark used on our adjustable-rate
debt.

Change in Estimated Acquisition Earn-Out Payables


Accounting Standards Codification ("ASC") Topic 805-Business Combinations is the
authoritative guidance requiring an acquirer to recognize 100% of the fair value
of acquired assets, including goodwill, and assumed liabilities (with only
limited exceptions) upon initially obtaining control of an acquired entity.
Additionally, the fair value of contingent consideration arrangements (such as
earn-out purchase price arrangements) at the acquisition date must be included
in the purchase price consideration. The recorded purchase price for
acquisitions includes an estimation of the fair value of liabilities associated
with any potential earn-out provisions. Subsequent changes in these earn-out
obligations are required to be recorded in the Condensed Consolidated Statements
of Income when incurred or reasonably estimated. Estimations of potential
earn-out obligations are typically based upon future earnings of the acquired
operations or entities, usually for periods ranging from one to three years.

The net charge or credit to the Condensed Consolidated Statements of Income for
the period is the combination of the net change in the estimated acquisition
earn-out payables balance, and the interest expense imputed on the outstanding
balance of the estimated acquisition earn-out payables.

                                       29
--------------------------------------------------------------------------------


As of March 31, 2023 and 2022, the fair values of the estimated acquisition
earn-out payables were re-evaluated based upon projected operating results and
measured at fair value on a recurring basis using unobservable inputs (Level 3)
as defined in ASC 820-Fair Value Measurement. The resulting net changes, as well
as the interest expense accretion on the estimated acquisition earn-out
payables, for the three months ended March 31, 2023 and 2022 were as follows:
                                                            Three months ended March 31,
(in millions)                                                2023                   2022
Change in fair value of estimated acquisition
earn-out payables                                       $         (4.2 )       $         (4.8 )
Interest expense accretion                                         1.9                    1.4
Net change in earnings from estimated acquisition
earn-out payables                                       $         (2.3 )    

$ (3.4 )



For the three months ending March 31, 2023, the fair value of estimated earn-out
payables was re-evaluated and decreased by $4.2 million and decreased by $4.8
for the three months ending March 31, 2022, which resulted in credits to the
Condensed Consolidated Statements of Income, respectively.

As of March 31, 2023, estimated acquisition earn-out payables totaled $254.2
million, of which $144.6 million was recorded as accounts payable and $109.6
million was recorded as other non-current liabilities.

Income Taxes

The effective tax rate on income from operations for the three months ended
March 31, 2023 and 2022 was 20.0% and 16.9%. The
increase was driven primarily by the lower tax benefit associated with
incremental vesting of restricted stock awards in the first quarter 2023 as
compared to the first quarter of 2022.

                                       30
--------------------------------------------------------------------------------

RESULTS OF OPERATIONS - SEGMENT INFORMATION


As discussed in Note 12 to the Condensed Consolidated Financial Statements, we
operate four reportable segments: Retail, National Programs, Wholesale
Brokerage, and Services. On a segmented basis, changes in amortization,
depreciation and interest expenses generally result from activity associated
with acquisitions. Likewise, other revenues in each segment reflects net gains
from miscellaneous income. As such, in evaluating the operational efficiency of
a segment, management focuses on the Organic Revenue growth rate and EBITDAC
Margin.

The reconciliation of commissions and fees included in the Condensed
Consolidated Statements of Income to Organic Revenue, a non-GAAP financial
measure, and the growth rates for Organic Revenue for the three months ended
March 31, 2023, including by segment, are as follows:


2023                     Retail (1)            National Programs          Wholesale Brokerage            Services                  Total
(in millions,
except
percentages)          2023        2022          2023         2022          2023           2022        2023       2022        2023         2022
Commissions and
fees                 $ 712.2     $ 595.9     $    228.4     $ 162.1     $    123.1       $ 102.7     $ 44.3     $ 43.6     $ 1,108.0     $ 904.3
Total change         $ 116.3                 $     66.3                 $     20.4                      0.7                $   203.7
Total growth %          19.5 %                     40.9 %                     19.9 %                    1.6 %                   22.5 %
Profit-sharing
contingent
  commissions          (15.4 )     (17.9 )         (7.9 )      (8.0 )      

(3.5 ) (2.7 ) - - (26.8 ) (28.6 )
Core commissions
and fees

             $ 696.8     $ 578.0     $    220.5     $ 154.1     $   

119.6 $ 100.0 $ 44.3 $ 43.6 $ 1,081.2 $ 875.7
Acquisitions

           (78.6 )         -          (20.0 )         -          (15.3 )           -          -          -        (113.9 )         -
Dispositions               -        (9.2 )            -        (3.9 )            -          (2.5 )        -          -             -       (15.6 )
Foreign currency
translation                -        (0.4 )            -        (0.3 )            -             -          -          -             -        (0.7 )
Organic Revenue
(2)                  $ 618.2     $ 568.4     $    200.5     $ 149.9     $    104.3       $  97.5     $ 44.3     $ 43.6     $   967.3     $ 859.4
Organic Revenue
growth (2)           $  49.8                 $     50.6                 $      6.8                   $  0.7                $   107.9
Organic Revenue
growth rate (2)          8.8 %                     33.8 %                      7.0 %                    1.6 %                   12.6 %


(1) The Retail segment includes commissions and fees reported in the "Other"
column of the Segment Information in Note 12 of this 10-Q of the Notes to the
Condensed Consolidated Financial Statements, which includes corporate and
consolidation items.
(2) A non-GAAP financial measure.

The reconciliation of commissions and fees included in the Condensed
Consolidated Statements of Income to Organic Revenue, a non-GAAP financial
measure, and the growth rates for Organic Revenue for the three months ended
March 31, 2022, including by segment, are as follows:


2022                    Retail (1)            National Programs          Wholesale Brokerage             Services                  Total
(in millions,
except
percentages)         2022        2021          2022         2021          2022            2021       2022         2021       2022        2021
Commissions and
fees                $ 595.9     $ 521.7     $    162.1     $ 154.6     $     102.7       $ 90.7     $  43.6      $ 47.0     $ 904.3     $ 814.0
Total change        $  74.2                 $      7.5                 $      12.0                  $  (3.4 )               $  90.3
Total growth %         14.2 %                      4.9 %                      13.2 %                   (7.2 )%                 11.1 %
Profit-sharing
contingent
  commissions         (17.9 )     (15.7 )         (8.0 )      (8.3 )          (2.7 )       (1.9 )         -           -       (28.6 )     (25.9 )
Core commissions
and fees              578.0       506.0          154.1       146.3           100.0         88.8        43.6        47.0       875.7       788.1
Acquisition
revenues            $ (28.3 )   $     -     $     (0.1 )   $     -     $   
  (0.9 )     $    -     $     -      $    -     $ (29.3 )   $     -
Divested business         -        (0.7 )            -        (1.2 )             -            -           -        (0.5 )         -        (2.4 )
Foreign currency
translation               -        (0.7 )            -           -               -            -           -           -           -        (0.7 )
Organic Revenue
(2)                 $ 549.7     $ 504.6     $    154.0     $ 145.1     $      99.1       $ 88.8     $  43.6      $ 46.5     $ 846.4     $ 785.0
Organic Revenue
growth (2)          $  45.1                 $      8.9                 $      10.3                  $  (2.9 )               $  61.4
Organic Revenue
growth rate (2)         8.9 %                      6.1 %                      11.6 %                   (6.2 )%                  7.8 %


(1) The Retail segment includes commissions and fees reported in the "Other"
column of the Segment Information in Note 12 of the Notes to the Condensed
Consolidated Financial Statements, which includes corporate and consolidation
items.
(2) A non-GAAP financial measure.


                                       31
--------------------------------------------------------------------------------


The reconciliation of total revenues to Total Revenues - Adjusted, a non-GAAP
measure, income before incomes taxes, included in the Condensed Consolidated
Statement of Income, to EBITDAC, a non-GAAP measure, and EBITDAC - Adjusted, a
non-GAAP measure, and Income Before Income Taxes Margin to EBITDAC Margin, a
non-GAAP measure, and EBITDAC Margin - Adjusted, a non-GAAP measure, for the
three months ended March 31, 2023, including by segment, is as follows:

                                            National       Wholesale
(in millions)                  Retail       Programs       Brokerage       Services       Other         Total
Total Revenues                $  713.5     $    229.8     $     123.4     $     44.3     $    5.0     $ 1,116.0
Total Revenues -
Adjusted(2)                      713.5          229.8           123.4           44.3          5.0       1,116.0
Income before income taxes       210.2           73.3            31.2            5.2        (25.7 )       294.2
Income Before Income Taxes
Margin(1)                         29.5 %         31.9 %          25.3 %         11.7 %        NMF          26.4 %
Amortization                      27.4           10.0             2.7            1.3            -          41.4
Depreciation                       4.3            3.0             0.7            0.4          1.5           9.9
Interest                          21.8            9.8             2.7            0.4         12.0          46.7
Change in estimated
acquisition
  earn-out payables               (2.7 )         (0.2 )           0.6              -            -          (2.3 )
EBITDAC(2)                       261.0           95.9            37.9            7.3        (12.2 )       389.9
EBITDAC Margin(2)                 36.6 %         41.7 %          30.7 %         16.5 %        NMF          34.9 %
(Gain)/loss on disposal              -           (5.7 )             -              -            -          (5.7 )
Acquisition/Integration
Costs                              2.8            0.1             0.1              -            -           3.0
1Q23 Nonrecurring Cost               -              -               -              -         11.0          11.0
EBITDAC - Adjusted(2)         $  263.8     $     90.3     $      38.0     $      7.3     $   (1.2 )   $   398.2
EBITDAC Margin -
Adjusted(2)                       37.0 %         39.3 %          30.8 %         16.5 %        NMF          35.7 %


(1) "Income Before Income Taxes Margin" is defined as income before income taxes
divided by total revenues.
(2) A non-GAAP financial measure.
NMF = Not a meaningful figure

The reconciliation of total revenues to Total Revenues - Adjusted, a non-GAAP
measure, income before incomes taxes, included in the Condensed Consolidated
Statement of Income, to EBITDAC - Adjusted, a non-GAAP measure, and Income
Before Income Taxes Margin to EBITDAC Margin - Adjusted, a non-GAAP measure, for
the three months ended March 31, 2022, including by segment, is as follows:


                                           National        Wholesale
(in millions)                 Retail       Programs        Brokerage        Services       Other        Total
Total Revenues               $  596.4     $    162.2     $       102.9     $     43.6     $   (0.4 )   $  904.7
Foreign Currency
Translation                      (0.4 )         (0.3 )               -              -            -         (0.7 )
Total Revenues -
Adjusted(2)                     596.0          161.9             102.9           43.6         (0.4 )      904.0
Income before income taxes      184.1           41.7              25.6            6.6          7.0        265.0
Income Before Income Taxes
Margin(1)                        30.9 %         25.7 %            24.9 %         15.1 %        NMF         29.3 %
Amortization                     21.1            6.7               2.0            1.3            -         31.1
Depreciation                      2.5            2.8               0.7            0.4          1.7          8.1
Interest                         23.6            2.2               3.5            0.6        (11.6 )       18.3
Change in estimated
acquisition
  earn-out payables              (3.7 )          0.1               0.2              -            -         (3.4 )
EBITDAC(2)                      227.6           53.5              32.0            8.9         (2.9 )      319.1
EBITDAC Margin(2)                38.2 %         33.0 %            31.1 %         20.4 %        NMF         35.3 %
(Gain)/loss on disposal          (0.2 )            -                 -              -            -         (0.2 )
Acquisition/Integration
Costs                             2.3            0.3               0.4              -          1.4          4.4
Foreign Currency
Translation                      (0.1 )         (0.1 )               -              -            -         (0.2 )
EBITDAC - Adjusted(2)        $  229.6     $     53.7     $        32.4     $      8.9     $   (1.5 )   $  323.1
EBITDAC Margin -
Adjusted(2)                      38.5 %         33.2 %            31.5 %         20.4 %        NMF         35.7 %


(1) "Income Before Income Taxes Margin" is defined as income before income taxes
divided by total revenues.
(2) A non-GAAP financial measure.
NMF = Not a meaningful figure




                                       32
--------------------------------------------------------------------------------

Retail Segment


The Retail segment provides a broad range of insurance products and services to
commercial, public and quasi-public, professional and individual insured
customers, and non-insurance risk-mitigating products through our F&I
businesses. Approximately 77.3% of the Retail segment's commissions and fees
revenue is commission based.

Financial information relating to our Retail segment for the three months ended
March 31, 2023 and 2022 is as follows:



                                              Three months ended March 31,
(in millions, except percentages)          2023           2022         % 

Change

REVENUES

Core commissions and fees               $     697.4     $   578.4           20.6 %
Profit-sharing contingent commissions          15.4          17.9          (14.0 %)
Investment income                               0.2             -            NMF
Other income, net                               0.5           0.1            NMF
Total revenues                                713.5         596.4           19.6 %
EXPENSES
Employee compensation and benefits            353.6         288.1           22.7 %
Other operating expenses                       98.9          80.9           22.2 %
(Gain)/loss on disposal                           -          (0.2 )          NMF
Amortization                                   27.4          21.1           29.9 %
Depreciation                                    4.3           2.5           72.0 %
Interest                                       21.8          23.6           (7.6 %)
Change in estimated acquisition
  earn-out payables                            (2.7 )        (3.7 )          NMF
Total expenses                                503.3         412.3           22.1 %
Income before income taxes              $     210.2     $   184.1           14.2 %
Income Before Income Taxes
  Margin (1)                                   29.5 %        30.9 %
EBITDAC - Adjusted (2)                  $     263.8     $   229.6           14.9 %
EBITDAC Margin - Adjusted (2)                  37.0 %        38.5 %
Organic Revenue growth rate (2)                 8.8 %         8.9 %

Employee compensation and benefits

  relative to total revenues                   49.6 %        48.3 %

Other operating expenses relative

  to total revenues                            13.9 %        13.6 %
Capital expenditures                    $       4.8     $     1.6          200.0 %
Total assets at March 31,               $   7,605.3     $ 4,903.9




(1) "Income Before Income Taxes Margin" is defined as income before income taxes
divided by total revenues.
(2) A non-GAAP financial measure.
NMF = Not a meaningful figure


The Retail segment's total revenues for the three months ended March 31, 2023
increased 19.6%, or $117.1 million, as compared to the same period in 2022, to
$713.5 million. The $119.0 million increase in core commissions and fees revenue
was driven by: (i) approximately $78.6 million related to the core commissions
and fees revenue from acquisitions that had no comparable revenues in the same
period of 2022; (ii) an increase of $49.8 million related to net new and renewal
business; (iii) an offsetting decrease from the impact of Foreign Currency
Translation of ($0.4) million; and (iv) an offsetting decrease of $9.2 million
related to commissions and fees recorded in 2022 from businesses since divested.
Profit-sharing contingent commissions for the first quarter of 2023 decreased
14.0%, or $2.5 million, as compared to the same period in 2022, to $15.4
million. The Retail segment's total commissions and fees increased by 20.6%, and
the Organic Revenue growth rate was 8.8% for the first quarter of 2023. The
Organic Revenue growth rate was driven by net new business written during the
preceding 12 months and growth on renewals of existing customers. Renewal
business was impacted by rate increases in most lines of business with continued
increases in commercial auto, personal lines home and auto, commercial and condo
property, partially offset by continued premium rate reductions in workers'
compensation.

Income before income taxes for the three months ended March 31, 2023 increased
14.2%, or $26.1 million, as compared to the same period in 2022, to $210.2
million. The primary factors driving this increase were: (i) the profit
associated with the net increase in revenue as described above, partially offset
by (ii) amortization and depreciation expenses growing faster than total
revenues.

                                       33
--------------------------------------------------------------------------------


EBITDAC - Adjusted for the three months ended March 31, 2023 increased 14.9%, or
$34.2 million, as compared to the same period in 2022, to $263.8 million.
EBITDAC Margin - Adjusted for the three months ended March 31, 2023 decreased to
37.0% from 38.5% in the same period in 2022. The decrease in EBITDAC Margin -
Adjusted was driven by: (i) increased variable operating expenses, which are
largely travel and meeting related; (ii) the seasonality of profit associated
with recent acquisitions and (iii) lower year-over-year profit-sharing
contingent commissions.

                                       34
--------------------------------------------------------------------------------

National Programs Segment


The National Programs segment manages over 40 programs supported by
approximately 100 well-capitalized carrier partners. In most cases, the
insurance carriers that support these programs have delegated underwriting and,
in many instances, claims-handling authority to our programs operations. These
programs are generally distributed through a nationwide network of independent
agents and Brown & Brown retail agents, and offer targeted products and services
designed for specific industries, trade groups, professions, public entities and
market niches. Businesses within this segment also operate our write-your-own
flood insurance carrier, WNFIC and participate in two Captives. WNFIC's
underwriting business consists of policies written under and fully ceded to the
NFIP and excess flood and private flood policies which are fully reinsured in
the private market. The Captives provide additional underwriting capacity and
allow us to participate in underwriting results. The Company has traditionally
participated in underwriting profits through profit-sharing contingent
commissions. These Captives give us another way to continue to participate in
underwriting results while limiting exposure to claims expenses. The Captives
focus on property insurance for earthquake and wind exposed properties
underwritten by certain managing general agents. The Captives limit the
Company's exposure to claims expenses either through reinsurance or by
participating in limited tranches of the underwriting risk.

The National Programs segment operations can be grouped into five broad
categories: Professional Programs, Personal Lines Programs, Commercial Programs,
Public Entity-Related Programs and Specialty Programs. Approximately 76.1% of
the National Programs segment's commissions and fees revenue is commission
based.

Financial information relating to our National Programs segment for the three
months ended March 31, 2023 and 2022 is as follows:



                                              Three months ended March 31,
(in millions, except percentages)          2023           2022         % 

Change

REVENUES

Core commissions and fees               $     220.5     $   154.1           43.1 %
Profit-sharing contingent commissions           7.9           8.0           (1.3 )%
Investment income                               1.2           0.1            NMF
Other income, net                               0.2             -            NMF
Total revenues                                229.8         162.2           41.7 %
EXPENSES
Employee compensation and benefits             88.1          73.4           20.0 %
Other operating expenses                       51.4          35.3           45.6 %
(Gain)/loss on disposal                        (5.7 )           -            NMF
Amortization                                   10.0           6.7           49.3 %
Depreciation                                    3.0           2.8            7.1 %
Interest                                        9.8           2.2            NMF

Change in estimated acquisition

  earn-out payables                            (0.1 )         0.1            NMF
Total expenses                                156.5         120.5           29.9 %
Income before income taxes              $      73.3     $    41.7           75.8 %
Income Before Income Taxes
  Margin (1)                                   31.9 %        25.7 %
EBITDAC - Adjusted (2)                  $      90.3     $    53.7           68.2 %
EBITDAC Margin - Adjusted (2)                  39.3 %        33.2 %
Organic Revenue growth rate (2)                33.8 %         6.1 %

Employee compensation and benefits

  relative to total revenues                   38.3 %        45.3 %

Other operating expenses relative

  to total revenues                            22.4 %        21.8 %
Capital expenditures                    $       4.9     $     5.6          (12.5 %)
Total assets at March 31,               $   3,675.2     $ 3,338.8




(1) "Income Before Income Taxes Margin" is defined as income before income taxes
divided by total revenues.
(2) A non-GAAP financial measure.
NMF = Not a meaningful figure

The National Programs segment's total revenue for the three months ended March
31, 2023 increased 41.7%, or $67.6 million, as compared to the same period in
2022, to $229.8 million. The $66.4 million increased in core commissions and
fees revenue was driven by: (i) approximately $50.6 million of net new, renewal
business, and fee revenues; (ii) $20.0 million from acquisitions that had no
comparable revenues in the same period of 2022; (iii) an offsetting decrease
from the impact of Foreign Currency Translation of $0.3 million; and (iv) an

                                       35
--------------------------------------------------------------------------------


offsetting decrease of $3.9 million related to commissions and fees revenue from
business divested in the preceding 12 months. Profit-sharing contingent
commissions for the first quarter of 2023 decreased approximately $0.1 million
or 1.3% as compared to the first quarter of 2022.

The National Programs segment's total commissions and fees increased by 43.1%,
and the Organic Revenue growth rate was 33.8% for the three months ended March
31, 2023. The Organic Revenue growth was driven by strong new business and rate
increases, good retention and modest exposure unit expansion, as well as claims
revenue associated with Hurricane Ian.

Income before income taxes for the three months ended March 31, 2023 increased
75.8%, or $31.6 million, as compared to the same period in 2022, to $73.3
million
. Income before income taxes increased due to the drivers of EBITDAC
described below.


EBITDAC - Adjusted for the three months ended March 31, 2023 increased 68.2%, or
$36.6 million, from the same period in 2022, to $90.3 million. EBITDAC Margin -
Adjusted for the three months ended March 31, 2023 increased to 39.3% from 33.2%
in the same period in 2022. EBITDAC - Adjusted grew due to total revenue growth
and leveraging our expense base.



Wholesale Brokerage Segment


The Wholesale Brokerage segment markets and sells excess and surplus commercial
and personal lines insurance, primarily through independent agents and brokers,
including Brown & Brown retail agents. Approximately 84.9% of the Wholesale
Brokerage segment's commissions and fees revenue is commission based.

Financial information relating to our Wholesale Brokerage segment for the three
months ended March 31, 2023 and 2022 is as follows:

                                              Three months ended March 31,
(in millions, except percentages)          2023           2022         % Change

REVENUES
Core commissions and fees               $     119.6     $   100.0           19.6 %
Profit-sharing contingent commissions           3.5           2.7           29.6 %
Investment income                               0.2           0.1          100.0 %
Other income, net                               0.1           0.1              - %
Total revenues                                123.4         102.9           19.9 %
EXPENSES
Employee compensation and benefits             67.3          55.1           22.1 %
Other operating expenses                       18.2          15.8           15.2 %
(Gain)/loss on disposal                           -             -              - %
Amortization                                    2.7           2.0           35.0 %
Depreciation                                    0.7           0.7              - %
Interest                                        2.7           3.5          (22.9 )%
Change in estimated acquisition
  earn-out payables                             0.6           0.2          200.0 %
Total expenses                                 92.2          77.3           19.3 %
Income before income taxes              $      31.2     $    25.6           21.9 %
Income Before Income Taxes
  Margin (1)                                   25.3 %        24.9 %
EBITDAC - Adjusted (2)                  $      38.0     $    32.4           17.3 %
EBITDAC Margin - Adjusted (2)                  30.8 %        31.5 %
Organic Revenue growth rate (2)                 7.0 %        11.6 %

Employee compensation and benefits

  relative to total revenues                   54.5 %        53.5 %

Other operating expenses relative to

  total revenues                               14.7 %        15.4 %
Capital expenditures                    $       0.4     $     0.4              - %
Total assets at March 31,               $   1,440.7     $ 1,124.8




(1) "Income Before Income Taxes Margin" is defined as income before income taxes
divided by total revenues.
(2) A non-GAAP financial measure.
NMF = Not a meaningful figure

The Wholesale Brokerage segment's total revenues for the three months ended
March 31, 2023 increased 19.9%, or $20.5 million, as compared to the same period
in 2022, to $123.4 million. The $19.6 million net increase in core commissions
and fees revenue was driven primarily by: (i) $6.8 million related to net new
and renewal business; and (ii) $15.3 million related to the core commissions and
fees revenue

                                       36
--------------------------------------------------------------------------------


from acquisitions that had no comparable revenues in the same period of 2022;
partially offset by (iii) a decrease of $2.5 million related to commissions and
fees recorded in 2022 from a business since divested. Profit-sharing contingent
commissions for the first quarter of 2023 increased $0.8 million compared to the
first quarter of 2022. The Wholesale Brokerage segment's growth rate for total
commissions and fees was 19.6%, and the Organic Revenue growth rate was 7.0% for
the first quarter of 2023. The Organic Revenue growth rate was driven by good
new business and retention.

Income before income taxes for the three months ended March 31, 2023 increased
21.9%, or $5.6 million, as compared to the same period in 2022, to $31.2
million. The increase was due to: (i) the drivers of EBITDAC - Adjusted
described below; (ii) lower intercompany interest expense and; (iii) decreased
acquisition/integration costs; partially offset by (iv) higher amortization
expenses; and (v) an increase in the change in estimated acquisition earn-out
payables.

EBITDAC - Adjusted for the three months ended March 31, 2023 increased 17.3%, or
$5.6 million, as compared to the same period in 2022, to $38.0 million. EBITDAC
Margin - Adjusted for the three months ended March 31, 2023 decreased to 30.8%
from 31.5%, as compared to the same period in 2022. EBITDAC Margin - Adjusted
decreased due to: (i) increased salary and related costs from incremental hiring
as well as salary inflation; partially offset by (ii) total revenue growth; and
(iv) higher profit-sharing contingent commissions.

Services Segment


The Services segment provides insurance-related services, including third-party
claims administration and comprehensive medical utilization management services
in both the workers' compensation and all-lines liability arenas. The Services
segment also provides Medicare Set-aside account services, Social Security
disability and Medicare benefits advocacy services, and claims adjusting
services.

Unlike the other segments, nearly all of the Services segment's revenue is
generated from fees, which are not significantly affected by fluctuations in
general insurance premiums.

Financial information relating to our Services segment for the three months
ended March 31, 2023 and 2022 is as follows:



                                                         Three months ended March 31,
(in millions, except percentages)                   2023             2022           % Change
REVENUES
Core commissions and fees                        $      44.3       $    43.6               1.6 %
Profit-sharing contingent commissions                      -               -                 - %
Investment income                                          -               -                 - %
Other income, net                                          -               -                 - %
Total revenues                                          44.3            43.6               1.6 %
EXPENSES
Employee compensation and benefits                      24.4            22.6               8.0 %
Other operating expenses                                12.6            12.1               4.1 %
(Gain)/loss on disposal                                    -               -                 - %
Amortization                                             1.3             1.3                 - %
Depreciation                                             0.4             0.4                 - %
Interest                                                 0.4             0.6             (33.3 )%
Change in estimated acquisition earn-out
payables                                                   -               -                 - %
Total expenses                                          39.1            37.0               5.7 %
Income before income taxes                       $       5.2       $     6.6             (21.2 %)
Income Before Income Taxes Margin (1)                   11.7 %          15.1 %
EBITDAC - Adjusted (2)                           $       7.3       $     8.9             (18.0 %)
EBITDAC Margin - Adjusted (2)                           16.5 %          20.4 %
Organic Revenue growth rate (2)                          1.6 %          (6.2 )%
Employee compensation and benefits relative to
total
  revenues                                              55.1 %          51.8 %
Other operating expenses relative to total
revenues                                                28.4 %          27.8 %
Capital expenditures                             $       0.3       $     0.2              50.0 %
Total assets at March 31,                        $     285.0       $   290.5




(1) "Income Before Income Taxes Margin" is defined as income before income taxes
divided by total revenues.
(2) A non-GAAP financial measure.
NMF = Not a meaningful figure

                                       37
--------------------------------------------------------------------------------


The Services segment's total revenues for the three months ended March 31, 2023
increased 1.6%, or $0.7 million, as compared to the same period in 2022, to
$44.3 million. The Services segment's Organic Revenue increased 1.6% for the
first quarter of 2023 driven primarily by higher claims from winter storms as
compared to the prior year.

Income before income taxes for the three months ended March 31, 2023 decreased
21.2%, or $1.4 million, as compared to the same period in 2022, to $5.2 million.
Income before income taxes decreased due to the drivers of EBITDAC - Adjusted
described below.

EBITDAC - Adjusted for the three months ended March 31, 2023 decreased 18.0%, or
$1.6 million, from the same period in 2022, to $7.3 million. EBITDAC Margin -
Adjusted for the three months ended March 31, 2023 decreased to 16.5% from 20.4%
in the same period in 2022. The decrease in EBITDAC and EBITDAC Margin was
driven primarily by the reduction in revenue, higher salary and related costs
along with certain one-time expenses.

Other


As discussed in Note 12 of the Notes to Condensed Consolidated Financial
Statements, the "Other" column in the Segment Information table includes any
revenue and expenses not allocated to reportable segments, and corporate-related
items, including the intercompany interest expense charges to reporting
segments.

LIQUIDITY AND CAPITAL RESOURCES


The Company seeks to maintain a conservative balance sheet and strong liquidity
profile. Our capital requirements to operate as an insurance intermediary are
low and we have been able to grow and invest in our business principally through
cash that has been generated from operations. We have the ability to utilize our
Revolving Credit Facility, which as of March 31, 2023 provided up to $800.0
million in available cash. We believe that we have access to additional funds,
if needed, through the capital markets or private placements to obtain further
debt financing under the current market conditions. The Company believes that
its existing cash, cash equivalents, short-term investment portfolio and funds
generated from operations, together with the funds available under the Revolving
Credit Facility, will be sufficient to satisfy our normal liquidity needs,
including principal payments on our long-term debt, for at least the next 12
months and thereafter.

The Revolving Credit Facility contains an expansion option for up to an
additional $500.0 million of borrowing capacity, subject to the approval of
participating lenders. In addition, under the Term Loan Credit Agreement, the
unsecured term loan in the initial amount of $300.0 million may be increased by
up to $150.0 million, subject to the approval of participating lenders. On March
31, 2022, the Company entered into a Loan Agreement (the "Loan Agreement") which
provided term loan capacity of $800.0 million. Additionally, the Company may,
subject to satisfaction of certain conditions, including receipt of additional
term loan commitments by new or existing lenders, increase either Term Loan
Commitment under the existing Loan Agreement or the term loans issued thereunder
or issue new tranches of term loans in an aggregate additional amount of up to
$400.0 million. Including the expansion options under all existing credit
agreements, the Company has access to up to $1.9 billion of incremental
borrowing capacity as of March 31, 2023.

Contractual Cash Obligations

As of March 31, 2023, our contractual cash obligations were as follows:

                                                            Payments Due by Period
(in millions)                                        Less than         1-3          4-5          After
                                        Total         1 year          years        years        5 years
Long-term debt                        $ 3,958.8     $     246.3     $   950.0     $  512.5     $ 2,250.0
Other liabilities                         168.8             4.4          18.8         15.3         130.3
Operating leases (1)                      267.3            52.4          94.1         59.2          61.6
Interest obligations                    1,541.8           181.3         282.2        202.7         875.6
Maximum future acquisition
contingency payments (2)                  535.9           289.5         240.2          6.2             -
Total contractual cash obligations
(3)                                   $ 6,472.6     $     773.9     $ 1,585.3     $  795.9     $ 3,317.5




(1)

Includes $6.6 million of future lease commitments expected to commence later in
2023.

(2)

Includes $254.2 million of current and non-current estimated acquisition
earn-out payables. Earn-out payables for acquisitions not denominated in U.S.
dollars are measured at the current foreign exchange rate. Four of the estimated
acquisition earn-out payables assumed in connection with the acquisition of GRP
included provisions with no maximum potential earn-out amount. The amount
recorded for these acquisitions as of March 31, 2023 is $3.6 million. The
Company deems a significant increase to this amount to be unlikely.

(3)

Does not include approximately $32.6 million of current liability for a dividend
of $0.1150 per share approved by the Board of Directors on April 24, 2023.

                                       38
--------------------------------------------------------------------------------

Debt


Total debt at March 31, 2023 was $3,926.3 million net of unamortized discount
and debt issuance costs, which was a decrease of $15.8 million compared to
December 31, 2022. The decrease includes: the scheduled principal payments
related to our various existing floating-rate debt term notes in total of $16.9
million; offset by the amortization of discounted debt related to our various
unsecured Senior Notes, and debt issuance cost amortization of $1.0 million

During the three months ended March 31, 2023, the Company repaid $3.1 million of
principal related to the Second Amended and Restated Credit Agreement term loan
through the quarterly scheduled principal payments. The Second Amended and
Restated Credit Agreement term loan had an outstanding balance of $231.3 million
as of March 31, 2023. The Company's next scheduled principal payment is due June
30, 2023 and is equal to $3.1 million.

During the three months ended March 31, 2023, the Company repaid $7.5 million of
principal related to the Term Loan Credit Agreement through quarterly scheduled
principal payments. The Term Loan Credit Agreement had an outstanding balance of
$202.5 million as of March 31, 2023. The Company's next scheduled principal
payment is due June 30, 2023 and is equal to $7.5 million.

During the three months ended March 31, 2023, the Company repaid $6.3 million of
principal related to the Term Loans issued under the Term A-2 Loan Commitment
("Term A-2 Loans") through quarterly scheduled principal payments. The Term A-2
Loans had an outstanding balance of $475.0 million as of March 31, 2023. The
Company's next scheduled principal payment is due June 30, 2023 and is equal to
$6.3 million.

On October 27, 2021, the Company entered into an amended and restated credit
agreement (the "Second Amended and Restated Credit Agreement") with the lenders
named therein, JPMorgan Chase Bank, N.A. as administrative agent, Bank of
America, N.A., Truist Bank and BMO Harris Bank N.A. as co-syndication agents,
and U.S. Bank National Association, Fifth Third Bank, National Association,
Wells Fargo Bank, National Association, PNC Bank, National Association, Morgan
Stanley Senior Funding, Inc. and Citizens Bank, N.A. as co-documentation agents.
The Second Amended and Restated Credit Agreement amended and restated the credit
agreement dated April 17, 2014, among certain of such parties, as amended by
that certain amended and restated credit agreement dated June 28, 2017 (the
"Original Credit Agreement"). The Second Amended and Restated Credit Agreement,
among other certain terms, extended the maturity of the Revolving Credit
Facility of $800.0 million and unsecured term loans associated with the
agreement of $250.0 million to October 27, 2026. At the time of the renewal, the
Company added an additional $2.7 million in debt issuance costs related to the
transaction. The Company carried forward $0.6 million of existing debt issuance
costs related to the previous credit facility agreements while expensing $0.1
million in debt issuance costs due to certain lenders exiting the renewed
facility agreement. On February 10, 2023, the Company entered into Amendment
No.1 ("Amendment") of the Second Amended and Restated Credit Agreement which
provided that the overnight London Interbank Offered Rate ("LIBOR") should be
replaced with a successor rate. The amendment also included additional terms and
conditions for the Secured Overnight Financing Rate ("SOFR") loans and Risk-free
Reference Rate ("RFR") loans.



                                       39

--------------------------------------------------------------------------------

Older

Cathay Life Celebrates Fifth Celent Model Insurer Award

Newer

Privacy Act of 1974; System of Records

Advisor News

  • Demonstrating the value of life insurance to Gen Z
  • Poor money habits are a dealbreaker in a new relationship
  • DC plan sponsors see opportunity in alternatives
  • The American Dream: Redefined as financial stability
  • Partial annuitization: How advisors can help clients balance income, growth
More Advisor News

Annuity News

  • CA judge certifies class action in teachers’ lawsuit over in-plan annuity fees
  • Globe Life Inc. (NYSE: GL) Records 52-Week High Thursday Morning
  • AM Best Managing Director Joins ‘Target Topics’ Podcast to Discuss State of Delegated Underwriting Authority Enterprises Market
  • KBRA Assigns Rating to TruSpire Retirement Insurance Company
  • Partial annuitization: How advisors can help clients balance income, growth
More Annuity News

Health/Employee Benefits News

  • Atrium pushes back after State Health Plan leaves healthcare network out of Tier 1
  • Douglas Veterans Claims Clinic Connects Rural Veterans With Critical Services
  • Atrium pushes back after State Health Plan leaves healthcare network out of Tier 1
  • Connecticut health insurance exchange shifts enrollment dates after federal changes
  • Iowa health insurers propose premium increases for ACA customers
More Health/Employee Benefits News

Life Insurance News

  • Globe Life Inc. (NYSE: GL) Records 52-Week High Thursday Morning
  • AM Best Upgrades Credit Ratings of Sagicor Financial Company Ltd. and Most of Its Subsidiaries
  • Trust, technology and the future of claims
  • New York Life Launches an Indemnity Benefit for its Asset Flex Long-Term Care Insurance Solution
  • AM Best Affirms Credit Ratings of DB Insurance Co., Ltd.
More Life Insurance News

NEWS INSIDE

  • Companies
  • Earnings
  • Economic News
  • INN Magazine
  • Insurtech News
  • Newswires Feed
  • Regulation News
  • Washington Wire
  • Videos

FEATURED OFFERS

Press Releases

  • Prosperity Life GroupSM Launches Prosperity PathWaySM Series, Bringing Greater Choice and Flexibility to Retirement Income Planning
  • Senior Market Sales® Fortifies Annuity Reach With Acquisition of Retirement Planning Firm Stratton & Company
  • RFP #T01625
  • Rockwood Programs Appoints Kerry Ladouceur as Vice President, Financial Lines
More Press Releases > Add Your Press Release >

How to Write For InsuranceNewsNet

Find out how you can submit content for publishing on our website.
View Guidelines

Topics

  • Advisor News
  • Annuity Index
  • Annuity News
  • Companies
  • Earnings
  • Fiduciary
  • From the Field: Expert Insights
  • Health/Employee Benefits
  • Insurance & Financial Fraud
  • INN Magazine
  • Insiders Only
  • Life Insurance News
  • Newswires
  • Property and Casualty
  • Regulation News
  • Sponsored Articles
  • Washington Wire
  • Videos
  • ———
  • About
  • Meet our Editorial Staff
  • Advertise
  • Contact
  • Newsletters

Top Sections

  • AdvisorNews
  • Annuity News
  • Health/Employee Benefits News
  • InsuranceNewsNet Magazine
  • Life Insurance News
  • Property and Casualty News
  • Washington Wire

Our Company

  • About
  • Advertise
  • Contact
  • Meet our Editorial Staff
  • Magazine Subscription
  • Write for INN

Sign up for our FREE e-Newsletter!

Get breaking news, exclusive stories, and money- making insights straight into your inbox.

select Newsletter Options
Facebook Linkedin Twitter
© 2026 InsuranceNewsNet.com, Inc. All rights reserved.
  • Terms & Conditions
  • Privacy Policy
  • InsuranceNewsNet Magazine

Sign in with your Insider Pro Account

Not registered? Become an Insider Pro.
Insurance News | InsuranceNewsNet