BRP Group, Inc. (“BRP Group” or the “Company”) (NASDAQ: BRP), a
rapidly growing independent insurance distribution firm announced
its results for the first quarter ended March 31, 2021.
FIRST QUARTER 2021 HIGHLIGHTS AND SUBSEQUENT EVENT
UPDATE
- Revenue increased 182% year-over-year
to $152.8 million
- Pro Forma Revenue(1) grew 171%
year-over-year to $153.3 million
- Organic Revenue Growth(2) was 14%
year-over-year
- “MGA of the Future” revenue grew 56%
year-over-year to $17.2 million
- GAAP net income of $30.6 million and
GAAP diluted earnings per share attributable to BRP Group of
$0.32
- Adjusted Net Income(3) of $42.5
million, or $0.44(3) per fully diluted share
- Net income margin of 20%, compared to
9% in the prior-year period
- Adjusted EBITDA(4) grew 276% to $52.7
million, compared to $14.0 million in the prior-year period
- Adjusted EBITDA Margin(4) of 35%,
compared to 26% in the prior-year period
- Pro Forma Adjusted EBITDA(5) of $52.8
million and Pro Forma Adjusted EBITDA Margin(5) of 34%
- “MGA of the Future” policies in force
grew by 41,744 to 566,114 at March 31, 2021. Comparatively, in
the first quarter 2020, policies in force grew sequentially by
26,929
- Closed two Partner acquisitions during
the first quarter 2021 that generated total annualized revenue(6)
of approximately $4.0 million for the 12-month period
pre-acquisition; subsequent to March 31, 2021, closed three
Partner acquisition that generated total annualized revenue(6) of
approximately $4.6 million for the 12-month period
pre-acquisition
“Momentum from 2020 carried nicely into the
first quarter of 2021, as we nearly tripled total revenues on a
year-over-year basis to $152.8 million, while continuing to deliver
double-digit organic growth,” said Trevor Baldwin, Chief Executive
Officer of BRP Group. “In the first quarter, we saw excellent
performances from our late 2020 acquisitions of three of Business
Insurance’s Top 100 largest U.S. brokers, as well as continued
rapid expansion of our ‘MGA of the Future’ platform. Most
importantly, March was the strongest month of the first quarter and
we saw further acceleration across the business into April and
early May.”
LIQUIDITY AND CAPITAL RESOURCES
As of March 31, 2021, cash and cash
equivalents were $90.5 million and there was $384.8 million of
long-term debt outstanding. The Company had aggregate borrowing
capacity of $400.0 million under its revolving credit facility.
WEBCAST AND CONFERENCE CALL INFORMATION
BRP Group will host a webcast and conference
call to discuss first quarter 2021 results today at 5:00 PM ET. A
live webcast and a slide presentation of the conference call will
be available on BRP Group’s investor relations website at
ir.baldwinriskpartners.com. The dial-in number for the conference
call is (877) 451-6152 (toll-free) or (201) 389-0879
(international). Please dial the number 10 minutes prior to the
scheduled start time.
A webcast replay of the call will be available
at ir.baldwinriskpartners.com for one year following the call.
ABOUT BRP GROUP, INC.
BRP Group, Inc. (NASDAQ: BRP) is a rapidly
growing independent insurance distribution firm delivering tailored
insurance and risk management insights and solutions that give our
Clients the peace of mind to pursue their purpose, passion and
dreams. We are innovating the industry by taking a holistic and
tailored approach to risk management, insurance and employee
benefits, and support our Clients, Colleagues, Insurance Company
Partners and communities through the deployment of vanguard
resources and capital to drive our growth. BRP represents over
600,000 Clients across the United States and internationally. For
more information, please visit www.baldwinriskpartners.com.
FOOTNOTES
(1) Pro Forma Revenue is a non-GAAP
measure. Reconciliation of Pro Forma Revenue to commissions and
fees, the most directly comparable GAAP financial measure, is set
forth in the reconciliation table accompanying this release.
(2) Organic Revenue for the three months
ended March 31, 2020 used to calculate Organic Revenue Growth for
the three months ended March 31, 2021 was $54.2 million, which is
adjusted to reflect revenues from Partnerships that reach the
12-month owned mark during the three months ended March 31, 2021.
Organic Revenue is a non-GAAP measure. Reconciliation of Organic
Revenue to commissions and fees, the most directly comparable GAAP
financial measure, is set forth in the reconciliation table
accompanying this release.
(3) Adjusted Net Income and Adjusted
Diluted EPS are non-GAAP measures. Reconciliation of Adjusted Net
Income to net income (loss) attributable to BRP Group, Inc. and
reconciliation of Adjusted Diluted EPS to diluted earnings (loss)
per share, the most directly comparable GAAP financial measures,
are set forth in the reconciliation table accompanying this
release.
(4) Adjusted EBITDA and Adjusted EBITDA
Margin are non-GAAP measures. Reconciliation of Adjusted EBITDA to
net income (loss), the most directly comparable GAAP financial
measure, is set forth in the reconciliation table accompanying this
release.
(5) Pro Forma Adjusted EBITDA and Pro Forma
Adjusted EBITDA Margin are non-GAAP measures. Reconciliation of Pro
Forma Adjusted EBITDA to net income (loss), the most directly
comparable GAAP financial measure, is set forth in the
reconciliation table accompanying this release.
(6) Annualized revenue represents the
aggregate revenues of Partners acquired during the relevant period
presented, for the most recent trailing 12-month period prior to
acquisition by the Company, in each case, at the time the due
diligence was concluded based on a quality of earnings review and
not an audit.
NOTE REGARDING FORWARD-LOOKING STATEMENTS
This press release may contain various
“forward-looking statements” within the meaning of the Private
Securities Litigation Reform Act of 1995, which represent BRP
Group’s expectations or beliefs concerning future events.
Forward-looking statements are statements other than historical
facts and may include statements that address future operating,
financial or business performance or BRP Group’s strategies or
expectations. In some cases, you can identify these statements by
forward-looking words such as “may”, “might”, “will”, “should”,
“expects”, “plans”, “anticipates”, “believes”, “estimates”,
“predicts”, “projects”, “potential”, “outlook” or “continue”, or
the negative of these terms or other comparable terminology.
Forward-looking statements are based on management’s current
expectations and beliefs and involve significant risks and
uncertainties that could cause actual results, developments and
business decisions to differ materially from those contemplated by
these statements.
Factors that could cause actual results or
performance to differ from the expectations expressed or implied in
such forward-looking statements include, but are not limited to,
those described under the caption “Risk Factors” in BRP Group’s
Annual Report on Form 10-K for the year ended December 31,
2020 and in BRP Group’s other filings with the SEC, which are
available free of charge on the Securities and Exchange
Commission's website at: www.sec.gov. Should one or more of these
risks or uncertainties materialize, or should underlying
assumptions prove incorrect, actual results may vary materially
from those indicated. All forward-looking statements and all
subsequent written and oral forward-looking statements attributable
to BRP Group or to persons acting on behalf of BRP Group are
expressly qualified in their entirety by reference to these risks
and uncertainties. You should not place undue reliance on
forward-looking statements. Forward-looking statements speak only
as of the date they are made, and BRP Group does not undertake any
obligation to update them in light of new information, future
developments or otherwise, except as may be required under
applicable law.
CONTACTS
INVESTOR RELATIONS
Bonnie BishopInvestor Relations(813)
259-8032IR@baldwinriskpartners.com
PRESS
Rachel CarrBaldwin Risk Partners(813)
418-5166Rachel.carr@baldwinriskpartners.com
BRP GROUP, INC.
Condensed Consolidated Statements of
Comprehensive Income
(Unaudited)
|
|
For the Three Months Ended March
31, |
(in thousands, except
share and per share data) |
|
2021 |
|
2020 |
Revenues: |
|
|
|
|
Commissions and fees |
|
$ |
152,828 |
|
|
$ |
54,159 |
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
Commissions, employee compensation and benefits |
|
89,375 |
|
|
34,548 |
|
Other operating expenses |
|
17,568 |
|
|
8,885 |
|
Amortization expense |
|
10,537 |
|
|
3,596 |
|
Change in fair value of contingent consideration |
|
(1,503 |
) |
|
1,661 |
|
Depreciation expense |
|
594 |
|
|
165 |
|
Total operating expenses |
|
116,571 |
|
|
48,855 |
|
|
|
|
|
|
Operating income |
|
36,257 |
|
|
5,304 |
|
|
|
|
|
|
Interest expense, net |
|
(5,643 |
) |
|
(585 |
) |
|
|
|
|
|
Income before income
taxes |
|
30,614 |
|
|
4,719 |
|
Income tax provision |
|
— |
|
|
12 |
|
Net income |
|
30,614 |
|
|
4,707 |
|
Less: net income attributable to noncontrolling interests |
|
16,001 |
|
|
3,239 |
|
Net income attributable to BRP
Group, Inc. |
|
$ |
14,613 |
|
|
$ |
1,468 |
|
|
|
|
|
|
Comprehensive income |
|
$ |
30,614 |
|
|
$ |
4,707 |
|
Comprehensive income
attributable to noncontrolling interests |
|
16,001 |
|
|
3,239 |
|
Comprehensive income
attributable to BRP Group, Inc. |
|
14,613 |
|
|
1,468 |
|
|
|
|
|
|
Basic earnings per share |
|
$ |
0.33 |
|
|
$ |
0.08 |
|
Diluted earnings per
share |
|
$ |
0.32 |
|
|
$ |
0.07 |
|
Weighted-average shares of
Class A common stock outstanding - basic |
|
44,255,011 |
|
|
19,481,721 |
|
Weighted-average shares of
Class A common stock outstanding - diluted |
|
|
45,783,086 |
|
|
|
19,816,363 |
|
|
|
|
|
|
|
|
|
|
BRP GROUP, INC.
Condensed Consolidated Balance
Sheets
(Unaudited)
(in thousands, except
share and per share data) |
|
March 31, 2021 |
|
December 31, 2020 |
Assets |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ |
90,544 |
|
|
$ |
108,462 |
|
Restricted cash |
|
32,003 |
|
|
33,560 |
|
Premiums, commissions and fees receivable, net |
|
206,594 |
|
|
155,501 |
|
Prepaid expenses and other current assets |
|
4,643 |
|
|
4,447 |
|
Due from related parties |
|
— |
|
|
19 |
|
Total current assets |
|
333,784 |
|
|
301,989 |
|
Property and equipment,
net |
|
11,577 |
|
|
11,019 |
|
Other assets |
|
14,795 |
|
|
11,084 |
|
Intangible assets, net |
|
547,751 |
|
|
554,320 |
|
Goodwill |
|
669,126 |
|
|
651,502 |
|
Total assets |
|
$ |
1,577,033 |
|
|
$ |
1,529,914 |
|
Liabilities, Mezzanine Equity and Stockholders’
Equity |
|
|
|
|
Current liabilities: |
|
|
|
|
Premiums payable to insurance companies |
|
$ |
143,586 |
|
|
$ |
135,576 |
|
Producer commissions payable |
|
33,711 |
|
|
24,260 |
|
Accrued expenses and other current liabilities |
|
41,418 |
|
|
47,490 |
|
Due to related parties |
|
155 |
|
|
— |
|
Current portion of long-term debt |
|
4,000 |
|
|
4,000 |
|
Current portion of contingent earnout liabilities |
|
27,467 |
|
|
6,094 |
|
Total current liabilities |
|
250,337 |
|
|
217,420 |
|
Long-term debt, less current
portion |
|
380,826 |
|
|
381,382 |
|
Contingent earnout
liabilities, less current portion |
|
137,816 |
|
|
158,725 |
|
Other liabilities |
|
2,408 |
|
|
2,419 |
|
Total liabilities |
|
771,387 |
|
|
759,946 |
|
Commitments and
contingencies |
|
|
|
|
Mezzanine equity: |
|
|
|
|
Redeemable noncontrolling interest |
|
125 |
|
|
98 |
|
Stockholders’ equity: |
|
|
|
|
Class A common stock, par
value $0.01 per share, 300,000,000 shares authorized; 45,925,711
and 44,953,166 shares issued and outstanding at March 31, 2021
and December 31, 2020, respectively |
|
460 |
|
|
450 |
|
Class B common stock, par
value $0.0001 per share, 100,000,000 shares authorized; 49,715,644
and 49,828,383 shares issued and outstanding at March 31, 2021
and December 31, 2020, respectively |
|
5 |
|
|
5 |
|
Additional paid-in capital |
|
398,885 |
|
|
392,139 |
|
Accumulated deficit |
|
(9,733 |
) |
|
(24,346 |
) |
Notes receivable from stockholders |
|
(349 |
) |
|
(465 |
) |
Total stockholders’ equity attributable to BRP Group, Inc. |
|
389,268 |
|
|
367,783 |
|
Noncontrolling interest |
|
416,253 |
|
|
402,087 |
|
Total stockholders’ equity |
|
805,521 |
|
|
769,870 |
|
Total liabilities, mezzanine equity and stockholders’ equity |
|
$ |
1,577,033 |
|
|
$ |
1,529,914 |
|
|
|
|
|
|
|
|
|
|
BRP GROUP, INC.
Condensed Consolidated Statements of Cash
Flows
(Unaudited)
|
|
For the Three Months Ended March 31, |
(in
thousands) |
|
2021 |
|
2020 |
Cash flows from operating
activities: |
|
|
|
|
Net income |
|
$ |
30,614 |
|
|
$ |
4,707 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
Depreciation and amortization |
|
11,131 |
|
|
3,761 |
|
Change in fair value of contingent consideration |
|
(1,503 |
) |
|
1,661 |
|
Share-based compensation expense |
|
3,542 |
|
|
1,139 |
|
Amortization of deferred financing costs |
|
693 |
|
|
76 |
|
Changes in operating assets and liabilities, net of effect of
acquisitions: |
|
|
|
|
Premiums, commissions and fees receivable, net |
|
(50,364 |
) |
|
(5,221 |
) |
Prepaid expenses and other current assets |
|
(636 |
) |
|
(634 |
) |
Due from related parties |
|
174 |
|
|
9 |
|
Accounts payable, accrued expenses and other current
liabilities |
|
9,636 |
|
|
(527 |
) |
Net cash provided by operating activities |
|
3,287 |
|
|
4,971 |
|
Cash flows from investing
activities: |
|
|
|
|
Capital expenditures |
|
(1,000 |
) |
|
(583 |
) |
Cash consideration paid for business combinations, net of cash
received |
|
(17,358 |
) |
|
(39,305 |
) |
Net cash used in investing activities |
|
(18,358 |
) |
|
(39,888 |
) |
Cash flows from financing
activities: |
|
|
|
|
Proceeds from revolving line of credit |
|
— |
|
|
20,000 |
|
Payments on long-term debt |
|
(1,000 |
) |
|
— |
|
Payments of debt issuance costs |
|
(59 |
) |
|
(230 |
) |
Purchase of interest rate caps |
|
(3,461 |
) |
|
— |
|
Proceeds from repayment of stockholder notes receivable |
|
116 |
|
|
41 |
|
Net cash provided by (used in) financing activities |
|
(4,404 |
) |
|
19,811 |
|
Net decrease in cash and cash
equivalents and restricted cash |
|
(19,475 |
) |
|
(15,106 |
) |
Cash and cash equivalents and
restricted cash at beginning of period |
|
142,022 |
|
|
71,071 |
|
Cash and cash equivalents and
restricted cash at end of period |
|
$ |
122,547 |
|
|
$ |
55,965 |
|
|
|
|
|
|
|
|
|
|
NON-GAAP FINANCIAL MEASURES
Adjusted EBITDA, Adjusted EBITDA Margin, Organic
Revenue, Organic Revenue Growth, Adjusted Net Income, Adjusted
Diluted Earnings Per Share (“EPS”), Pro Forma Revenue, Pro Forma
Adjusted EBITDA and Pro Forma Adjusted EBITDA Margin are not
measures of financial performance under GAAP and should not be
considered substitutes for GAAP measures, including commissions and
fees (for Organic Revenue, Organic Revenue Growth and Pro Forma
Revenue), net income (loss) (for Adjusted EBITDA, Adjusted EBITDA
Margin, Pro Forma Adjusted EBITDA and Pro Forma Adjusted EBITDA
Margin), net income (loss) attributable to BRP Group, Inc. (for
Adjusted Net Income) or diluted earnings (loss) per share (for
Adjusted Diluted EPS), which we consider to be the most directly
comparable GAAP measures. These non-GAAP financial measures have
limitations as analytical tools, and when assessing our operating
performance, you should not consider these non-GAAP financial
measures in isolation or as substitutes for commissions and fees,
net income (loss), net income (loss) attributable to BRP Group,
Inc. or other consolidated income statement data prepared in
accordance with GAAP. Other companies in our industry may define or
calculate these non-GAAP financial measures differently than we do,
and accordingly these measures may not be comparable to similarly
titled measures used by other companies.
Adjusted EBITDA eliminates the effects of
financing, depreciation, amortization and change in fair value of
contingent consideration. We define Adjusted EBITDA as net income
(loss) before interest, taxes, depreciation, amortization, change
in fair value of contingent consideration and certain items of
income and expense, including share-based compensation expense,
transaction-related expenses related to Partnerships including
severance, and certain non-recurring costs, including those related
to raising capital. We believe that Adjusted EBITDA is an
appropriate measure of operating performance because it eliminates
the impact of expenses that do not relate to business performance,
and that the presentation of this measure enhances an investor’s
understanding of our financial performance.
Adjusted EBITDA Margin is Adjusted EBITDA
divided by commissions and fees. Adjusted EBITDA Margin is a key
metric used by management and our board of directors to assess our
financial performance. We believe that Adjusted EBITDA Margin is an
appropriate measure of operating performance because it eliminates
the impact of expenses that do not relate to business performance,
and that the presentation of this measure enhances an investor’s
understanding of our financial performance. We believe that
Adjusted EBITDA Margin is helpful in measuring profitability of
operations on a consolidated level.
Adjusted EBITDA and Adjusted EBITDA Margin have
important limitations as analytical tools. For example, Adjusted
EBITDA and Adjusted EBITDA Margin:
- do not reflect any
cash capital expenditure requirements for the assets being
depreciated and amortized that may have to be replaced in the
future;
- do not reflect
changes in, or cash requirements for, our working capital
needs;
- do not reflect the
impact of certain cash charges resulting from matters we consider
not to be indicative of our ongoing operations;
- do not reflect the
interest expense or the cash requirements necessary to service
interest or principal payments on our debt;
- do not reflect
share-based compensation expense and other non-cash charges;
and
- exclude certain tax
payments that may represent a reduction in cash available to
us.
We calculate Organic Revenue Growth based on
commissions and fees for the relevant period by excluding the first
twelve months of commissions and fees generated from new Partners.
Organic Revenue Growth is the change in Organic Revenue
period-to-period, with prior period results adjusted for Organic
Revenues that were excluded in the prior period because the
relevant Partners had not yet reached the twelve-month owned mark,
but which reach the twelve-month owned mark in the current period.
For example, revenues from a Partner acquired on June 1, 2020 are
excluded from Organic Revenue for 2020. However, after June 1,
2021, results from June 1, 2020 to December 31, 2020 for such
Partners are compared to results from June 1, 2021 to December 31,
2021 for purposes of calculating Organic Revenue Growth in 2021.
Organic Revenue Growth is a key metric used by management and our
board of directors to assess our financial performance. We believe
that Organic Revenue and Organic Revenue Growth are appropriate
measures of operating performance as they allow investors to
measure, analyze and compare growth in a meaningful and consistent
manner.
Adjusted Net Income is presented for the purpose
of calculating Adjusted Diluted EPS. We define Adjusted Net Income
as net income (loss) attributable to BRP Group, Inc. adjusted for
amortization, change in fair value of contingent consideration and
certain items of income and expense, including share-based
compensation expense, transaction-related expenses related to
Partnerships including severance, and certain non-recurring costs
that, in the opinion of management, significantly affect the
period-over-period assessment of operating results, and the related
tax effect of those adjustments.
Adjusted Diluted EPS measures our per share
earnings excluding certain expenses as discussed above and assuming
all shares of Class B common stock were exchanged for Class A
common stock. Adjusted Diluted EPS is calculated as Adjusted Net
Income divided by adjusted dilutive weighted-average shares
outstanding. We believe Adjusted Diluted EPS is useful to investors
because it enables them to better evaluate per share operating
performance across reporting periods.
Pro Forma Revenue reflects GAAP revenue
(commissions and fees), plus revenue from Partnerships in the
unowned periods.
Pro Forma Adjusted EBITDA takes into account
Adjusted EBITDA from Partnerships in the unowned periods and
eliminates the effects of financing, depreciation and amortization.
We define Pro Forma Adjusted EBITDA as pro forma net income (loss)
before interest, taxes, depreciation, amortization, change in fair
value of contingent consideration and certain items of income and
expense, including share-based compensation expense,
transaction-related expenses related to Partnerships including
severance, and certain non-recurring costs, including those related
to raising capital. We believe that Pro Forma Adjusted EBITDA is an
appropriate measure of operating performance because it eliminates
the impact of expenses that do not relate to business performance,
and that the presentation of this measure enhances an investor’s
understanding of our financial performance.
Pro Forma Adjusted EBITDA Margin is Pro Forma
Adjusted EBITDA divided by Pro Forma Revenue. Pro Forma Adjusted
EBITDA is a key metric used by management and our board of
directors to assess our financial performance. We believe that Pro
Forma Adjusted EBITDA is an appropriate measure of operating
performance because it eliminates the impact of expenses that do
not relate to business performance, and that the presentation of
this measure enhances an investor’s understanding of our financial
performance. We believe that Pro Forma Adjusted EBITDA Margin is
helpful in measuring profitability of operations on a consolidated
level.
Adjusted EBITDA and Adjusted EBITDA Margin
The following table reconciles Adjusted EBITDA
and Adjusted EBITDA Margin to net income, which we consider to be
the most directly comparable GAAP financial measure to Adjusted
EBITDA and Adjusted EBITDA Margin:
|
|
For the Three Months Ended March
31, |
|
|
2021 |
|
2020 |
Commissions and fees |
|
$ |
152,828 |
|
|
$ |
54,159 |
|
|
|
|
|
|
Net income |
|
$ |
30,614 |
|
|
$ |
4,707 |
|
Adjustments to net
income: |
|
|
|
|
Amortization expense |
|
10,537 |
|
|
3,596 |
|
Interest expense, net |
|
5,643 |
|
|
585 |
|
Share-based compensation |
|
3,542 |
|
|
1,139 |
|
Transaction-related Partnership expenses |
|
2,445 |
|
|
1,848 |
|
Change in fair value of contingent consideration |
|
(1,503 |
) |
|
1,661 |
|
Depreciation expense |
|
594 |
|
|
165 |
|
Severance related to Partnership activity |
|
— |
|
|
53 |
|
Income tax provision |
|
— |
|
|
12 |
|
Other |
|
859 |
|
|
266 |
|
Adjusted EBITDA |
|
$ |
52,731 |
|
|
$ |
14,032 |
|
Adjusted EBITDA Margin |
|
35 |
% |
|
26 |
% |
|
|
|
|
|
|
|
Organic Revenue and Organic Revenue Growth
The following table reconciles Organic Revenue
to commissions and fees, which we consider to be the most directly
comparable GAAP financial measure to Organic Revenue:
|
|
For the Three Months Ended March
31, |
(in thousands, except
percentages) |
|
2021 |
|
2020 |
Commissions and fees |
|
$ |
152,828 |
|
|
$ |
54,159 |
|
Partnership commissions and
fees (1) |
|
(91,215 |
) |
|
(22,868 |
) |
Organic Revenue |
|
$ |
61,613 |
|
|
$ |
31,291 |
|
Organic Revenue Growth
(2) |
|
$ |
7,447 |
|
|
$ |
1,454 |
|
Organic Revenue Growth %
(2) |
|
14 |
% |
|
5 |
% |
|
|
|
|
|
|
|
__________(1) Includes the first twelve months
of such commissions and fees generated from newly acquired
Partners. Amount is reduced by approximately $830,000 for the
timing of certain cash receipts that were fully constrained under
ASC 606 in the post-partnership period for our partnership with
Agency RM, which closed February 1, 2020.(2) Organic Revenue for
the three months ended March 31, 2020 used to calculate Organic
Revenue Growth for the three months ended March 31, 2021 was $54.2
million, which is adjusted to reflect revenues from Partnerships
that reached the twelve-month owned mark during the three months
ended March 31, 2021.
Adjusted Net Income and Adjusted Diluted
EPS
The following table reconciles Adjusted Net
Income to net income attributable to BRP Group, Inc. and reconciles
Adjusted Diluted EPS to diluted earnings per share attributable to
BRP Group, Inc. Class A common stock:
|
|
For the Three Months Ended March
31, |
(in thousands, except
per share data) |
|
2021 |
|
2020 |
Net income attributable to BRP Group, Inc. |
|
$ |
14,613 |
|
|
$ |
1,468 |
|
Net income attributable to noncontrolling interests |
|
16,001 |
|
|
3,239 |
|
Amortization expense |
|
10,537 |
|
|
3,596 |
|
Share-based compensation |
|
3,542 |
|
|
1,139 |
|
Transaction-related Partnership expenses |
|
2,445 |
|
|
1,848 |
|
Change in fair value of contingent consideration |
|
(1,503 |
) |
|
1,661 |
|
Amortization of deferred financing costs |
|
693 |
|
|
76 |
|
Severance related to Partnership activity |
|
— |
|
|
53 |
|
Other |
|
859 |
|
|
266 |
|
Adjusted pre-tax income |
|
47,187 |
|
|
13,346 |
|
Adjusted income taxes (1) |
|
4,672 |
|
|
1,321 |
|
Adjusted Net Income |
|
$ |
42,515 |
|
|
$ |
12,025 |
|
|
|
|
|
|
Weighted-average shares of
Class A common stock outstanding - diluted |
|
45,783 |
|
|
19,816 |
|
Exchange of Class B shares (2) |
|
49,789 |
|
|
43,541 |
|
Adjusted dilutive
weighted-average shares outstanding |
|
95,572 |
|
|
63,357 |
|
|
|
|
|
|
Adjusted Diluted EPS |
|
$ |
0.44 |
|
|
$ |
0.19 |
|
|
|
|
|
|
Diluted earnings per
share |
|
$ |
0.32 |
|
|
$ |
0.07 |
|
Other adjustments to earnings per share |
|
0.17 |
|
|
0.14 |
|
Adjusted income taxes per share |
|
(0.05 |
) |
|
(0.02 |
) |
Adjusted Diluted EPS |
|
$ |
0.44 |
|
|
$ |
0.19 |
|
|
|
|
|
|
|
|
|
|
___________(1) Represents corporate income taxes at assumed
effective tax rate of 9.9% applied to adjusted pre-tax income.(2)
Assumes the full exchange of Class B shares for Class A common
stock pursuant to the Amended LLC Agreement.
Pro Forma Revenue
The following table reconciles Pro Forma Revenue
to commissions and fees, which we consider to be the most directly
comparable GAAP financial measure to Pro Forma Revenue:
|
|
For the Three Months Ended March
31, |
(in
thousands) |
|
2021 |
|
2020 |
Commissions and fees |
|
$ |
152,828 |
|
|
$ |
54,159 |
|
Revenue for Partnerships in
the unowned period (1) |
|
468 |
|
|
2,391 |
|
Pro Forma Revenue |
|
$ |
153,296 |
|
|
$ |
56,550 |
|
|
|
|
|
|
|
|
|
|
___________(1) The adjustments for the three
months ended March 31, 2021 reflect commissions and fees revenue
for LeaseTrack and Medicare Help Now as if the Company had acquired
the Partners on January 1, 2021. The adjustments for the three
months ended March 31, 2020 reflect commissions and fees revenue
for AgencyRM LLC and VibrantUSA Inc. as if the Company had acquired
the Partners on January 1, 2020. 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 the results that may be
obtained in the future.
Pro Forma Adjusted EBITDA and Pro Forma Adjusted EBITDA
Margin
The following table reconciles Pro Forma
Adjusted EBITDA and Pro Forma Adjusted EBITDA Margin to net income,
which we consider to be the most directly comparable GAAP financial
measure to Pro Forma Adjusted EBITDA and Pro Forma Adjusted EBITDA
Margin:
|
|
For the Three Months Ended March
31, |
(in
thousands) |
|
2021 |
|
2020 |
Pro Forma Revenue |
|
$ |
153,296 |
|
|
$ |
56,550 |
|
|
|
|
|
|
Net income |
|
$ |
30,614 |
|
|
$ |
4,707 |
|
Net income (loss) for Partnerships in the unowned period (1) |
|
(4 |
) |
|
1,210 |
|
Pro Forma Net Income |
|
30,610 |
|
|
5,917 |
|
Adjustments to pro forma net
income: |
|
|
|
|
Amortization expense |
|
10,633 |
|
|
3,657 |
|
Interest expense, net |
|
5,643 |
|
|
585 |
|
Share-based compensation |
|
3,542 |
|
|
1,139 |
|
Transaction-related Partnership expenses |
|
2,445 |
|
|
1,848 |
|
Change in fair value of contingent consideration |
|
(1,503 |
) |
|
1,661 |
|
Depreciation expense |
|
594 |
|
|
165 |
|
Severance related to Partnership activity |
|
— |
|
|
53 |
|
Income tax provision |
|
— |
|
|
12 |
|
Other |
|
859 |
|
|
266 |
|
Pro Forma Adjusted EBITDA |
|
$ |
52,823 |
|
|
$ |
15,303 |
|
Pro Forma Adjusted EBITDA
Margin |
|
34 |
% |
|
27 |
% |
|
|
|
|
|
|
|
___________(1) The adjustments for the three
months ended March 31, 2021 reflect commissions and fees revenue
for LeaseTrack and Medicare Help Now as if the Company had acquired
the Partners on January 1, 2021. The adjustments for the three
months ended March 31, 2020 reflect commissions and fees revenue
for AgencyRM LLC and VibrantUSA Inc. as if the Company had acquired
the Partners on January 1, 2020. 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 the results that may be
obtained in the future.
COMMONLY USED DEFINED TERMS
The following terms have the following meanings
throughout this press release unless the context indicates or
requires otherwise:
Clients |
|
Our insureds |
|
|
|
Colleagues |
|
Our employees |
|
|
|
GAAP |
|
Accounting principles generally accepted in the United States of
America |
|
|
|
Partners |
|
Companies that we have acquired, or in the case of asset
acquisitions, the producers |
|
|
|
Partnerships |
|
Strategic acquisitions made by the Company |
|
|
|
Baldwin Insurance (NASDAQ:BRP)
Historical Stock Chart
From Jun 2024 to Jul 2024
Baldwin Insurance (NASDAQ:BRP)
Historical Stock Chart
From Jul 2023 to Jul 2024