10-K 1 d16578_10k.htm


UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



FORM 10-K

x

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934.

 

 

For the fiscal year ended December 31, 2004

 

OR

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934.

 

 

 

For the transition period from ___________to___________

Commission file number 0-7201.

BROWN & BROWN, INC.

(Exact name of Registrant as specified in its charter)


Florida

 

59-0864469

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification Number)

 

 

 

220 South Ridgewood Avenue, Daytona Beach, FL

 

32114

(Address of principal executive offices)

 

(Zip Code)

Registrant’s telephone number, including area code: (386) 252-9601
Registrant’s Website: www.bbinsurance.com

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Name of each exchange on which registered

 


 


 

COMMON STOCK, $0.10 PAR VALUE

 

NEW YORK STOCK EXCHANGE

 

 

 

 

 

RIGHTS TO PURCHASE COMMON STOCK

 

NEW YORK STOCK EXCHANGE

Securities registered pursuant to Section 12(g) of the Act: None


Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months, and (2) has been subject to such filing requirements for the past 90 days.  Yes x   No o

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. x

Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2). Yes x No o

The aggregate market value of the voting common stock held by non-affiliates of the registrant, computed by reference to the last reported price at which the stock was sold on June 30, 2004 (the last day of the registrant’s most recently completed second fiscal quarter), was $2,151,017,989.

The number of outstanding shares of the registrant’s common stock, $.10 par value, outstanding as of March 1, 2005 was 69,162,570.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of Brown & Brown, Inc.’s Proxy Statement for the 2005 Annual Meeting of Shareholders are incorporated by reference into Part III of this Report.



ANNUAL REPORT ON FORM 10-K

FOR THE FISCAL YEAR ENDED DECEMBER 31, 2004

INDEX

 

 

Page No.

 

 

 

Part I

 

 

 

 

 

Item 1.

Business

3

Item 2.

Properties

9

Item 3.

Legal Proceedings

10

Item 4.

Submission of Matters to a Vote of Security Holders

10

 

 

 

Part II

 

 

 

 

 

Item 5.

Market for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity
   Securities

10

Item 6.

Selected Financial Data

11

Item 7.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

12

Item 7A.

Quantitative and Qualitative Disclosures about Market Risk

24

Item 8.

Financial Statements and Supplementary Data

24

Item 9.

Changes in and Disagreements With Accountants on Accounting and Financial Disclosure

53

Item 9A.

Controls and Procedures

53

Item 9B.

Other Information

56

 

 

 

Part III

 

 

 

 

 

Item 10.

Directors and Executive Officers of the Registrant

56

Item 11.

Executive Compensation

56

Item 12.

Security Ownership of Certain Beneficial Owners and Management and Related Stockholders Matters

56

Item 13.

Certain Relationships and Related Transactions

56

Item 14.

Principal Accountant Fees and Services

56

 

 

 

Part IV

 

 

 

 

 

Item 15.

Exhibits and Financial Statement Schedules

57

 

 

 

Signatures

60

 

 

Exhibit Index

61

2



PART I

ITEM 1.  Business.

Disclosure Regarding Forward-Looking Statements

Brown & Brown, Inc., together with its subsidiaries (collectively, “we”, “Brown & Brown” or the “Company”), make “forward-looking statements” within the “safe harbor” provision of the Private Securities Litigation Reform Act of 1995 throughout this report and in the documents we incorporate by reference into this report.  You can identify these statements by forward-looking words such as “may,” “will,” “expect,” “anticipate,” “believe,” “estimate,” “plan” and “continue” or similar words.  We have based these statements on our current expectations about future events.   Although we believe the expectations expressed in the forward-looking statements included in this Form 10-K and those reports, statements, information and announcements are based on reasonable assumptions within the bounds of our knowledge of our business, a number of factors could cause actual results to differ materially from those expressed in any forward-looking statements, whether oral or written, made by us or on our behalf. Many of these factors have previously been identified in filings or statements made by us or on our behalf.  Important factors which could cause our actual results to differ materially from the forward-looking statements in this report include:

 

-material adverse changes in economic conditions in the markets we serve;

 

 

 

-future regulatory actions and conditions in the states in which we conduct our business;

 

 

 

-competition from others in the insurance agency and brokerage business;

 

 

 

-the integration of our operations with those of businesses or assets we have acquired or may acquire in the future and
  the failure to realize the expected benefits of such integration; and

 

 

 

-other risks and uncertainties as may be detailed from time to time in our public announcements and Securities and
  Exchange Commission filings.

Forward-looking statements that we make or that are made by others on our behalf are based on a knowledge of our business and the environment in which we operate, but because of the factors listed above, actual results may differ from those in the forward-looking statements. Consequently, these cautionary statements qualify all of the forward-looking statements we make herein. We cannot assure you that the results or developments anticipated by us will be realized or, even if substantially realized, that those results or developments will result in the expected consequences for us or affect us, our business or our operations in the way we expect. We caution readers not to place undue reliance on these forward-looking statements, which speak only as of their dates. We assume no obligation to update any of the forward-looking statements.

General

We are a general insurance agency with origins dating from 1939 headquartered in Daytona Beach and Tampa, Florida.  We market and sell to our customers insurance products and services, primarily in the property, casualty and employee benefits areas. As an agent and broker, we do not assume underwriting risks. Instead, we provide our customers with quality insurance contracts, as well as other targeted, customized risk management products and services.

3



We are compensated for our services primarily by commissions paid by insurance companies and fees paid by customers for certain services. The commission is usually a percentage of the premium paid by the insured. Commission rates generally depend upon the type of insurance, the particular insurance company and the nature of the services provided by us. In some cases, a commission is shared with other agents or brokers who have acted jointly with us in a transaction. We may also receive from an insurance company a “contingent commission”, which is a profit-sharing commission based primarily on underwriting results, but may also contain considerations for volume, growth and/or retention.  Fees are principally generated by our Services Division, which offers third-party administration, benefit consulting and managed healthcare services, primarily in the area of workers’ compensation.  The amount of our income from commissions and fees is a function of, among other factors, continued new business production, retention of existing customers, acquisitions and fluctuations in insurance premium rates and insurable exposure units.

Premium pricing within the property and casualty insurance underwriting industry has historically been cyclical, displaying a high degree of volatility based on prevailing economic and competitive conditions. From the mid-1980s through 1999, the property and casualty insurance industry experienced a “soft market” during which the underwriting capacity of insurance companies expanded, stimulating an increase in competition and a decrease in premium rates and related commissions. The effect of this softness in rates on our revenues was somewhat offset by our acquisitions and new business production. As a result of increasing “loss ratios” (the comparison of incurred losses plus adjustment expense against earned premiums) of insurance companies through 1999, there was a general increase in premium rates beginning in the first quarter of 2000 and continuing into 2003.  During 2003, the increases in premium rates began to moderate and, in certain lines of insurance, the rates decreased.  We expect the softening of insurance premium rates to continue through 2005.

As of December 31, 2004, our activities were conducted in 154 locations in 30 states as follows:

 

Florida

30

 

Pennsylvania

3

 

California

16

 

South Carolina

3

 

New York

14

 

Wisconsin

3

 

Georgia

12

 

Arkansas

2

 

New Jersey

9

 

Illinois

2

 

Virginia

8

 

Indiana

2

 

Texas

6

 

Nevada

2

 

Colorado

5

 

New Hampshire

2

 

Michigan

5

 

North Carolina

2

 

Washington

5

 

Tennessee

2

 

Oklahoma

4

 

Connecticut

1

 

Arizona

3

 

Kentucky

1

 

Louisiana

3

 

Massachusetts

1

 

Minnesota

3

 

Missouri

1

 

New Mexico

3

 

Ohio

1

Business Combinations 

Beginning in 1993 through 2004, we acquired 173 insurance agency operations (excluding acquired books of business (customer accounts) that had aggregate estimated annual revenues of $447.7 million for the 12 calendar months immediately preceding the dates of acquisition.  Of these, 32 operations were acquired during 2004, with aggregate estimated annual revenues of $103.3 million for the 12 calendar months immediately preceding the dates of acquisition.  During 2003, 23 operations were acquired with aggregate estimated annual revenues of $42.6 million for the 12 calendar months immediately preceding the dates of acquisition.  Additionally in 2003, we acquired the remaining 25% ownership of Florida Intracoastal Underwriters, Limited Company.  During 2002, 32 operations were acquired, with aggregate estimated annual revenues of $62.0 million for the 12 calendar months immediately preceding the dates of acquisition.

During 2004, Brown & Brown acquired the assets and assumed certain liabilities of 29 insurance agencies, acquired the outstanding stock of three general insurance agencies and purchased several books of business (customer accounts).  See Note 2 to the Consolidated Financial Statements for a summary of our 2004 acquisitions.

4



From January 1, 2005 through March 3, 2005, Brown & Brown acquired the assets and assumed certain liabilities of 21 general insurance agencies and purchased several books of business (customer accounts).  See Note 18 to the Consolidated Financial Statements for a summary of our 2005 acquisitions.

DIVISIONS

Our business is divided into four reportable operating segments: (1) the Retail Division; (2) the National Programs Division; (3) the Brokerage Division; and (4) the Services Division. The Retail Division provides a broad range of insurance products and services to commercial, public entity, professional and individual customers. The National Programs Division is comprised of two units: Professional Programs, which provides professional liability and related package products for certain professionals; and Special Programs, which markets targeted products and services designated for specific industries, trade groups, public entities, and market niches.  The Brokerage Division markets and sells excess and surplus commercial insurance and reinsurance, primarily through independent agents and brokers.  The Services Division provides insurance-related services, including third-party administration, consulting for the workers’ compensation, and managed healthcare services.   

The following table sets forth a summary of (1) the commissions and fees revenue (revenues from external customers) generated by each of our reportable operating segments for 2004, 2003 and 2002, and (2) the percentage of our total commissions and fees revenue represented by each segment for each such period:

(in thousands, except percentages)

 

2004

 

%

 

2003

 

%

 

2002

 

%

 


 


 


 


 


 


 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail Division

 

$

457,936

 

 

71.8

%

$

395,385

 

 

72.5

%

$

341,147

 

 

75.4

%

National Programs Division

 

 

111,907

 

 

17.5

 

 

90,385

 

 

16.6

 

 

60,280

 

 

13.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brokerage Division

 

 

41,585

 

 

6.5

 

 

31,738

 

 

5.8

 

 

23,700

 

 

5.3

 

Services Division

 

 

25,807

 

 

4.0

 

 

27,920

 

 

5.1

 

 

27,478

 

 

6.1

 

Other

 

 

1,032

 

 

0.2

 

 

(141

)

 

(0.0

)

 

(316

)

 

(0.1

)

 

 


 


 


 


 


 


 

     Total

 

$

638,267

 

 

100.0

%

$

545,287

 

 

100.0

%

$

452,289

 

 

100.0

%

 

 


 


 


 


 


 


 

See Note 17 to the Consolidated Financial Statements for additional segment financial data relating to our business.

Retail Division

As of December 31, 2004, our Retail Division operated in 27 states and employed 2,805 persons. Our retail insurance agency business provides a broad range of insurance products and services to commercial, public entity, professional and individual customers. The categories of insurance principally sold by us are: property insurance relating to physical damage to property and resultant interruption of business or extra expense caused by fire, windstorm or other perils; and casualty insurance relating to legal liabilities, workers’ compensation, commercial and private passenger automobile coverages, and fidelity and surety insurance. We also sell and service group and individual life, accident, disability, health, hospitalization, medical and dental insurance.

No material part of our retail business is attributable to a single client or a few customers. During 2004, commissions and fees from our largest single Retail Division customer represented less than one percent of the Retail Division’s total commissions and fees revenue.

In connection with the selling and marketing of insurance coverages, we provide a broad range of related services to our customers, such as risk management surveys and analysis, consultation in connection with placing insurance coverages and claims processing. We believe these services are important factors in securing and retaining customers.

5



National Programs Division

As of December 31, 2004, our National Programs Division employed 551 persons. Our National Programs Division consists of two units: Professional Programs and Special Programs.

Professional Programs.  Professional Programs provides professional liability and related package products for certain professionals.  Professional Programs tailors insurance products to the needs of a particular professional group, negotiates policy forms, coverages and commission rates with an insurance company and, in certain cases, secures the formal or informal endorsement of the product by a professional association or sponsoring company. The professional groups serviced by the National Programs Division include dentists, lawyers, optometrists, opticians, insurance agents, financial service representatives, benefit administrators, real estate title agents and escrow agents.  The Professional Protector Plan® for Dentists and the Lawyer’s Protector Plan® are marketed and sold primarily through a national network of independent agencies including certain of our retail offices, while certain of the professional liability programs of our CalSurance® and TitlePac® operations are principally marketed and sold directly to our insured customers, in some instances through certain of our retail offices. Under agency agreements with the insurance companies that underwrite these programs, we often have authority to bind coverages (subject to established guidelines), to bill and collect premiums and, in some cases, to adjust claims.  For the programs that we market through independent agencies, we receive a wholesale commission or “override”, which is then shared with these independent agencies.

Below are brief descriptions of the programs offered to professional groups by the Professional Programs unit of the National Programs Division.

 

Dentists:   The Professional Protector Plan® for Dentists offers comprehensive coverage for dentists, oral surgeons, dental schools and dental students, including practice protection and professional liability. This program, initiated in 1969, is endorsed by a number of state and local dental societies and is offered in 49 states, the District of Columbia, the U.S. Virgin Islands and Puerto Rico.

 

 

 

 

Lawyers:   The Lawyer’s Protector Plan® (LPP®) was introduced in 1983, ten years after we began marketing lawyers’ professional liability insurance in 1973. This program is presently offered in 43 states, the District of Columbia and Puerto Rico.

 

 

 

 

Optometrists and Opticians:  The Optometric Protector Plan® (OPP®) and the Optical Services Protector Plan® (OSPP®) were created in 1973 and 1987, respectively, to provide professional liability, package and workers’ compensation coverages exclusively for optometrists and opticians.  These programs insure optometrists and opticians nationwide.

 

 

 

 

CalSurance®:  CalSurance® offers professional liability programs designed for insurance agents, financial advisors, registered representatives, securities broker-dealers, benefit administrators, real estate brokers and real estate title agents. CalSurance® also sells commercial insurance packages directly to customers in certain industry niches including destination resort and luxury hotels, independent pizza restaurants, and others.  An important aspect of CalSurance® is Lancer Claims Services, which provides specialty claims administration for insurance companies underwriting CalSurance® product lines.

 

 

 

 

TitlePac®.:   TitlePac® provides professional liability products and services designed for real estate title agents and escrow agents in 47 states and the District of Columbia.

 

 

 

 

Physicians:   Initiated in 1980, the Physicians’ Protector Plan® offered professional liability insurance for physicians, surgeons and other healthcare providers in select states.  The contract with the underwriting company on this program expired in March 2003.  Since a replacement carrier or program could not be negotiated, we terminated the program in 2004.

6



Special Programs.  Special Programs markets targeted products and services to specific industries, trade groups, public entities, and market niches.  All of the Special Programs, except for Parcel Insurance Plan® (PIP®), are marketed and sold primarily through independent agents, including certain of our retail offices.  Parcel Insurance Plan® markets and sells its insurance product directly to the insured customers.  Under agency agreements with the insurance companies that underwrite these programs, we often have authority to bind coverages subject to established guidelines, to bill and collect premiums and, in some cases, to adjust claims.

Below are brief descriptions of the Special Programs:

 

Florida Intracoastal Underwriters, Limited Company (FIU) is a managing general agency that specializes in providing insurance coverage for coastal and inland high-value condominiums and apartments. FIU has developed a specialty reinsurance facility to support the underwriting activities associated with these risks. One of our wholly-owned subsidiaries had a 75% ownership interest in FIU through December 31, 2002.  Effective January 1, 2003, that subsidiary acquired the remaining 25% ownership interest in FIU.

 

 

 

 

Public Risk UnderwritersSM, along with our offices in Ephrata, Washington and Norcross, Georgia, are program administrators offering unique property and casualty insurance products, risk management consulting, third-party administration and related services designed for municipalities, schools and other public entities on a national basis.

 

 

 

 

Proctor Financial, Inc.(“Proctor”) provides insurance programs and compliance solutions for financial institutions who service mortgage loans.  Proctor’s products include lender-placed fire and flood insurance, full insurance outsourcing, mortgage impairment, and blanket equity insurance.  Proctor also writes surplus lines property business for its financial institutions clients and acts as a wholesaler for this line of business.

 

 

 

 

Parcel Insurance Plan® (PIP®) is a specialty insurance agency providing insurance coverage to commercial and private shippers for small packages and parcels with insured values of less than $25,000 each.

 

 

 

 

AFC Insurance, Inc. (“AFC”), is a managing general underwriter, specializing in unique insurance products for the health and human service industry.  AFC works with retail agents in all states and targets home healthcare, group homes for the mentally and physically challenged, and drug and alcohol facilities and programs for the developmentally disabled.

 

 

 

 

Acumen Re Management Corporation is a reinsurance underwriting management organization, primarily acting as an outsourced specific excess workers’ compensation facultative reinsurance underwriting facility.  Acumen Re had less than $1.3 million in commission revenues in 2004.

 

 

 

 

Commercial Programs serves the insurance needs of certain specialty trade/industry groups. Programs offered include:

 

 

 

 

 

Wholesalers & Distributors Preferred Program®.  Introduced in 1997, this program provides property and casualty protection for businesses principally engaged in the wholesale-distribution industry.

 

 

 

 

 

 

Railroad Protector Plan®.  Also introduced in 1997, this program is designed for contractors, manufacturers and other entities that service the needs of the railroad industry.

 

 

 

 

 

 

Environmental Protector Plan®.  Introduced in 1998, this program provides a variety of specialized coverages, primarily to municipal mosquito control districts.

 

 

 

 

 

 

Food Processors Preferred ProgramSM This program, introduced in 1998, provides property and casualty insurance protection for businesses involved in the handling and processing of various foods.

7



Brokerage Division

The Brokerage Division markets excess and surplus commercial insurance and reinsurance to retail agencies (including our retail offices) throughout the United States.  Brokerage Division offices represent various U.S. and U.K. surplus lines insurance companies and certain offices are also Lloyd’s of London correspondents. The Brokerage Division also represents admitted insurance companies for smaller agencies that do not have access to large insurance company representation. Excess and surplus insurance products include commercial automobile, garage, restaurant, builder’s risk and inland marine lines. Difficult-to-insure general liability and products liability coverages are a specialty, as is excess workers’ compensation coverage. Retail agency business is solicited through mailings and direct contact with retail agency representatives. At December 31, 2004, the Brokerage Division employed 273 persons.

In September 2001, we established Brown & Brown Re, Inc., a subsidiary headquartered in New York, New York that specializes in treaty and facultative reinsurance brokerage services.  Brown & Brown Re had less than $2 million in commission revenues in 2004.

Services Division

At December 31, 2004, our Services Division employed 267 persons and provided the following services: (1) insurance-related services, including comprehensive risk management and third-party administration (TPA) services for insurance entities and self-funded or fully-insured workers’ compensation and liability plans; and (2) certified managed care and utilization management services for both insurance programs and self-funded plans.

The Services Division’s workers’ compensation and liability plan TPA services include claims administration, access to major reinsurance markets, cost containment consulting, services for secondary disability, and subrogation recoveries and risk management services such as loss control. In 2004, our two largest workers’ compensation contracts represented approximately 60.7% of our workers’ compensation TPA revenues, or approximately 1.9% of our total commissions and fees revenue. In addition, the Services Division provides managed care services, including medical networks, case management and utilization review services, certified by the American Accreditation Health Care Commission. 

In 2004, we sold our Louisiana-based employee benefits TPA.  In 2003, we sold a similar operation based in Florida.  We currently have no operations in the employee benefits TPA business and have no current plans to re-enter this area of the services business.

Employees

At December 31, 2004, we had 3,960 employees. We have contracts with our sales employees and certain other employees that include provisions restricting their right to solicit our insured customers and employees after separation from employment with us. The enforceability of such contracts varies from state to state depending upon state statutes, judicial decisions and factual circumstances. The majority of these contracts are terminable by either party; however, the agreements not to solicit our insured customers and employees generally continue for a period of two years after cessation of employment.

None of our employees is represented by a labor union, and we consider our relations with our employees to be satisfactory.

8



Competition

The insurance agency and brokerage business is highly competitive, and numerous firms actively compete with us for customers and insurance markets.  Competition in the insurance business is largely based on innovation, quality of service and price.  There are a number of firms and banks with substantially greater resources and market presence that compete with us in the southeastern United States and elsewhere. This situation is particularly pronounced outside of Florida. 

A number of insurance companies are engaged in the direct sale of insurance, primarily to individuals, and do not pay commissions to third-party agents and brokers. In addition, the Internet continues to be a source for direct placement of personal lines business. To date, such direct writing has had little effect on our operations, primarily because our Retail Division is commercially oriented.

In addition, the Gramm-Leach-Bliley Financial Services Modernization Act of 1999 and regulations enacted thereunder permit banks, securities firms and insurance companies to affiliate.  As a result, the financial services industry has experienced and may experience further consolidation, which in turn has resulted and could further result in increased competition from diversified financial institutions, including competition for acquisition prospects.

Regulation, Licensing and Agency Contracts

We and/or our designated employees must be licensed to act as agents or brokers by state regulatory authorities in the states in which we conduct business. Regulations and licensing laws vary by individual state and are often complex.

The applicable licensing laws and regulations in all states are subject to amendment or reinterpretation by state regulatory authorities, and such authorities are vested in most cases with relatively broad discretion as to the granting, revocation, suspension and renewal of licenses. The possibility exists that we and/or our employees could be excluded or temporarily suspended from carrying on some or all of our activities in, or otherwise subjected to penalties by, a particular state.

Available Information

We make available free of charge on our website at www.bbinsurance.com our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act, as soon as reasonably practicable after electronically filing or furnishing such material to the Securities and Exchange Commission.

The charters of the Audit, Compensation and Nominating/Governance Committees of our Board of Directors  and as well as our Corporate Governance Guidelines are also available on our website or upon request.  Requests for copies of any of these documents should be directed in writing to Corporate Secretary, Brown & Brown, Inc., 401 E. Jackson Street, Suite 1700, Tampa, Florida 33602, or by telephone to (813) 222-4277.

ITEM 2.  Properties.

We lease our executive offices, which are located at 220 South Ridgewood Avenue, Daytona Beach, Florida 32114, and 401 East Jackson Street, Suite 1700, Tampa, Florida 33602. We lease offices at each of our 154 locations with the exception of the following, where we own the buildings in which our offices are located: Dansville, Hornell and Jamestown, New York.  In addition, we own a building in Loreauville, Louisiana where we no longer have an office, as well as a parcel of undeveloped property outside of Lafayette, Louisiana.  There are no outstanding mortgages on our owned properties. 

9



Our operating leases expire on various dates. These leases generally contain renewal options and rent escalation clauses based on increases in the lessors’ operating expenses and other charges. We expect that most leases will be renewed or replaced upon expiration.  We believe that our facilities are suitable and adequate for present purposes, and that the productive capacity in such facilities is substantially being utilized.  From time to time, we may have unused space and seek to sublet such space to third parties, depending on the demand for office space in the locations involved.  In the future, we may need to purchase, build or lease additional facilities to meet the requirements projected in our long-term business plan.  See Note 13 to the Consolidated Financial Statements for additional information on our lease commitments.

ITEM 3. Legal Proceedings

          See Note 13 to the Consolidated Financial Statements for information regarding our legal proceedings. 

ITEM 4. Submission of Matters to a Vote of Security Holders.

          No matters were submitted to a vote of security holders during our fourth quarter ended December 31, 2004.

PART II

ITEM 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.

Our common stock is listed on the New York Stock Exchange (NYSE) under the symbol “BRO”. The table below sets forth, for the quarterly periods indicated, the intra-day high and low sales prices for our common stock as reported on the NYSE Composite Tape and dividends declared on our common stock. 

 

 

 

High

 

Low

 

Cash
Dividends

 

 

 

 


 


 


 

 

2003

 

 

 

 

 

 

 

 

 

 

 

 

 

     First Quarter

 

$

33.83

 

$

26.75

 

 

$

0.0575

 

 

 

     Second Quarter

 

 

37.66

 

 

31.20

 

 

 

0.0575

 

 

 

     Third Quarter

 

 

34.14

 

 

28.20

 

 

 

0.0575

 

 

 

     Fourth Quarter

 

 

33.35

 

 

29.20

 

 

 

0.0700

 

 

 

2004

 

 

 

 

 

 

 

 

 

 

 

 

 

     First Quarter

 

$

39.43

 

$

32.01

 

 

$

0.0700

 

 

 

     Second Quarter

 

 

43.68

 

 

36.93

 

 

 

0.0700

 

 

 

     Third Quarter

 

 

46.15

 

 

40.35

 

 

 

0.0700

 

 

 

     Fourth Quarter

 

 

46.76

 

 

38.60

 

 

 

0.0800

 

 

On March 1, 2005, there were 69,162,570 shares of our common stock outstanding, held by approximately 1,132 shareholders of record.

We intend to continue to pay quarterly dividends subject to continued capital availability and a determination that cash dividends continue to be in the best interests of the stockholders. Our dividend policy may be affected by, among other items, our views on potential future capital requirements, including those relating to creation and expansion of sales distribution channels and investments and acquisitions, legal risks, stock repurchase programs and challenges to our business model.

Issuer Purchases of Equity Securities

We did not purchase any shares of Brown & Brown, Inc. common stock during the fourth quarter of 2004.

10




ITEM 6.

 Selected Financial Data.

The following selected Consolidated Financial Data for each of the five fiscal years in the period ended December 31, 2004 has been derived from our Consolidated Financial Statements.  Such data should be read in conjunction with Management’s Discussion and Analysis of Financial Condition and Results of Operations in Item 7 of Part II of this Annual Report and with our Consolidated Financial Statements and related Notes thereto in Item 8 of Part II of this Annual Report.

 

 

Year Ended December 31,

 

 

 

2004

 

2003

 

2002

 

2001

 

2000

 

 

 


 


 


 


 


 

(in thousands, except per share data and percentages) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions & fees(2)

 

638,267

 

545,287

 

452,289

 

359,697

 

258,309

 

Investment income

 

 

2,715

 

 

1,428

 

 

2,945

 

 

3,686

 

 

4,887

 

Other income, net

 

 

5,952

 

 

4,325

 

 

508

 

 

1,646

 

 

2,209

 

 

 



 



 



 



 



 

     Total revenues

 

 

646,934

 

 

551,040

 

 

455,742

 

 

365,029

 

 

265,405

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

 

314,221

 

 

268,372

 

 

224,755

 

 

187,653

 

 

149,836

 

Non-cash stock grant compensation

 

 

2,625

 

 

2,272

 

 

3,823

 

 

1,984

 

 

483

 

Other operating expenses

 

 

84,927

 

 

74,617

 

 

66,554

 

 

56,815

 

 

44,372

 

Amortization

 

 

22,146

 

 

17,470

 

 

14,042

 

 

15,860

 

 

9,226

 

Depreciation

 

 

8,910

 

 

8,203

 

 

7,245

 

 

6,536

 

 

6,158

 

Interest

 

 

7,156

 

 

3,624

 

 

4,659

 

 

5,703

 

 

1,266

 

 

 



 



 



 



 



 

     Total expenses

 

 

439,985

 

 

374,558

 

 

321,078

 

 

274,551

 

 

211,341

 

 

 



 



 



 



 



 

Income before income taxes and minority interest

 

 

206,949

 

 

176,482

 

 

134,664

 

 

90,478

 

 

54,064

 

Income taxes

 

 

78,106

 

 

66,160

 

 

49,271

 

 

34,834

 

 

20,146

 

Minority interest, net of tax

 

 

-

 

 

-

 

 

2,271

 

 

1,731

 

 

1,125

 

 

 



 



 



 



 



 

     Net income

 

128,843

 

110,322

 

83,122

 

53,913

 

32,793

 

 

 



 



 



 



 



 

EARNINGS PER SHARE INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share – diluted

 

1.86

 

1.60

 

1.22

 

0.85

 

0.53

 

Weighted average number of shares outstanding - diluted

 

 

69,444

 

 

68,897

 

 

68,043

 

 

63,222

 

 

62,091

 

Dividends declared per share

 

0.2900

 

0.2425

 

0.2000

 

0.1600

 

0.1350

 

YEAR-END FINANCIAL POSITION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

1,249,517

 

865,854

 

754,349

 

488,737

 

324,677

 

Long-term debt

 

227,063

 

41,107

 

57,585

 

78,195

 

10,660

 

Shareholders’ equity(3)

 

624,325

 

498,035

 

391,590

 

175,285

 

118,372

 

Total shares outstanding

 

 

69,159

 

 

68,561

 

 

68,178

 

 

63,194

 

 

62,164

 

OTHER INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of full-time equivalent employees

 

 

3,960

 

 

3,517

 

 

3,384

 

 

2,921

 

 

2,143

 

Revenue per average number of employees

 

173,046

 

159,699

 

144,565

 

144,166

 

127,629

 

Book value per share

 

9.03

 

7.26

 

5.74

 

2.77

 

1.90

 

Stock price at year-end

 

43.55

 

32.61

 

32.32

 

27.30

 

17.50

 

Stock price earnings multiple

 

 

23.41

 

 

20.38

 

 

26.49

 

 

32.12

 

 

33.02

 

Return on beginning shareholders’ equity

 

 

26

%

 

28

%

 

47

%

 

46

%

 

33

%


(1)

All share and per share information has been restated to give effect to the two-for-one common stock split that became effective November 21, 2001 and the two-for-one common stock split that became effective August 23, 2000.  Each stock split was effected as a stock dividend.  Prior years’ results have been restated to give effect to acquisitions accounted for under the pooling-of-interests method of accounting in 2001 and 2000.  In addition, we made acquisitions accounted for under the purchase method of accounting during those periods, which affects the comparability of results.

(2)

See Note 2 to the Consolidated Financial Statements for information regarding business purchase transactions which impact the comparability of this information.

(3)

Shareholders’ equity as of December 31, 2004, 2003, 2002, 2001 and 2000 included net increases of $4,467,000, $4,227,000, $2,106,000, $4,393,000 and $2,495,000, respectively, as a result of the Company’s applications of Statement of Financial Accounting Standards (SFAS) 115, “Accounting for Certain Investments in Debt and Equity Securities,” and SFAS 133, “Accounting for Derivatives Instruments and Hedging Activities.”

11




ITEM 7.

 Management’s Discussion and Analysis of Financial Condition and Results of Operations.

GENERAL

          The following discussion should be read in conjunction with our Consolidated Financial Statements and the related Notes to those Consolidated Financial Statements, included elsewhere in this report.

          We are a general insurance agency and brokerage head­quartered in Daytona Beach and Tampa, Florida. Since 1993, our stated corporate objective has been to increase our net income per share by at least 15% every year. We have increased revenues from $95.6 million in 1993 (as originally stated, without giving effect to any subsequent acquisitions accounted for under the pooling-of-interests method of accounting) to $646.9 million in 2004, a compound annual growth rate of 19.0%. In the same period, we increased net income from $8.0 million (as originally stated, without giving effect to any subsequent acquisitions accounted for under the pooling-of-interests method of accounting) to $128.8 million in 2004, a compound annual growth rate of 28.7%. We have also increased net income per share 15.0% or more for 12 consecutive years, excluding the effect of a one-time investment gain of $1.3 million in 1994 and favorable adjustments to our income tax reserves of $0.7 million in 1994 and $0.5 million in 1995, respectively. Since 1993, excluding the historical impact of poolings, our pre-tax margins (income before income taxes and minority interest) improved in all but one year, and in that year, the pre-tax margin was essentially flat. These improve­ments have resulted primarily from net new business growth (new business production offset by lost business), acquisitions and continued operating efficiencies. Our revenue growth in 2004 was driven by: (i) net new business growth; (ii) the acquisition of 32 agency entities and several books of business (customer accounts), with total annualized revenues of approximately $104.1 million; and (iii) flat to a slight decrease in premium rates in certain lines of business.

          Our commissions and fees revenue are comprised of commissions paid by insurance companies and fees paid directly by customers. Commission revenues generally represent a percentage of the premium paid by the insured and are materially 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 and payroll levels) so as to determine what premium to charge the insured. These premium rates are established by insurance companies based upon many factors, including reinsurance rates, none of which we control. Beginning in 1986 and continuing through 1999, commission revenues were adversely influenced by a consistent decline in premium rates resulting from intense competition among property and casualty insurance companies for market share. Among other factors, this condition of a prevailing decline in premium rates, commonly referred to as a “soft market,” generally resulted in flat to reduced commissions on renewal business. The effect of this softness in rates on our commission revenues was somewhat offset by our acquisi­tions and net new business production. As a result of increasing “loss ratios” (the comparison of incurred losses plus adjustment expense against earned premiums) of insurance companies through 1999, there was a general increase in premium rates beginning in the first quarter of 2000 and continuing into 2003. During 2003, the increases in premium rates began to moderate, and in certain lines of insurance, the premium rates decreased. We expect the softening of insurance premium rates to continue through 2005.

          The volume of business from new and existing custom­ers, fluctuations in insurable exposure units and changes in general economic and competitive conditions further impact our revenues. For example, the increasing costs of litigation settlements and awards have caused some custom­ers to seek higher levels of insurance coverage. Conversely, level rates of inflation and the general decline of economic activity in recent years have limited the increases in the values of insurable exposure units. Still, our revenues continue to grow as a result of an intense focus on net new business growth and acquisitions. We anticipate that results of operations will continue to be influenced by these competitive and economic conditions in 2005.

          We also earn “contingent commissions,” which are profit-sharing commissions based primarily on underwriting results, but may also contain considerations for volume, growth and/or retention. These commissions are primarily received in the first and second quarters of each year and, over the last three years, have averaged approximately 6.4% of the previous year’s total commissions and fees revenue. Contingent commissions are included in our total commissions and fees in the consolidated statements of income in the year received. The term “core commissions and fees “ excludes contingent commissions and therefore represents the revenues earned directly from specific insur­ance policies sold, and specific fee-based services rendered.

12



          Fee revenues are generated primarily by our Services Division, which provides insurance-related services, including third-party administration, consulting for the workers’ compensation and employee benefit self-insurance markets, and managed healthcare services. In each of the past three years, fee revenues generated by the Services Division have declined as a percentage of our total commis­sions and fees, from 6.1% in 2002 to 4.0% in 2004. This declining trend is anticipated to continue as the revenues from our other reportable segments grow at a faster pace.

          Investment income consists primarily of interest earnings on premiums and advance premiums collected and held in a fiduciary capacity before being remitted to insurance companies. Our policy is to invest available funds in high-quality, short-term fixed income investment securities. Investment income also includes gains and losses realized from the sale of investments.

Acquisitions

          During 2004, Brown & Brown acquired the assets of 29 general insurance agencies, several books of business (customer accounts) and the outstanding stock of three general insurance agencies. The aggregate purchase price was $199.3 million, including $190.5 million of net cash payments, the issuance of $1.4 million in notes payable and the assumption of $7.3 million of liabilities. These acquisi­tions had estimated aggregate annualized revenues of $104.1 million.

          During 2003, we acquired the assets and certain liabilities of 23 general insurance agencies, as well as the remaining 25% minority interest in Florida Intracoastal Underwriters, and several books of business (customer accounts). These acquisitions had estimated aggregate annualized revenues of $45.8 million.

          During 2002, we acquired the assets and certain liabilities of 26 general insurance agencies, several books of business (customer accounts) and the outstanding stock of six general insurance agencies. These acquisitions had estimated aggregate annualized revenues of $62.0 million.

Critical Accounting Policies

          Our Consolidated Financial Statements are prepared in accordance with accounting principles generally accepted in the United States of America (GAAP). The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. We continually evaluate our estimates, which are based on historical experience and on various other assumptions that we believe to be reason­able under the circumstances. These estimates form the basis for our judgments about the carrying values of our assets and liabilities, which values are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

          We believe that, of our significant accounting policies (see “Note 1 - Summary of Significant Accounting Policies” of the Notes to Consolidated Financial Statements), the following critical accounting policies may involve a higher degree of judgment and complexity.

Revenue Recognition

          Commission revenues are recognized as of the effective date of the insurance policy or the date the customer is billed, whichever is later. At that date, the earnings process has been completed, and we can reliably estimate the impact of policy cancellations for refunds and establish reserves accordingly. Management determines the policy cancellation reserve based upon historical cancellation experience adjusted by known circumstances. Subsequent commission adjustments are recognized upon notification from the insurance companies. Contingent commissions from insurance companies are recognized when determin-able, which is when such commissions are received. Fee revenues are recognized as services are rendered.

Business Acquisitions and Purchase Price Allocations

          We have significant intangible assets that were acquired through business acquisitions. These assets consist of purchased customer accounts, noncompete agreements, and the excess of costs over the fair value of identifiable net assets acquired (goodwill). The determination of estimated useful lives and the allocation of the purchase price to the intangible assets requires significant judgment and affects the amount of future amortization and possible impair­ment charges.

13



          In accordance with Statement of Financial Accounting Standards (SFAS) No. 141, “Business Combinations,” all of our business combinations initiated after June 30, 2001 have been accounted for using the purchase method. In connection with these acquisitions, we record the estimated value of the net tangible assets purchased and the value of the identifiable intangible assets purchased, which typically consist of purchased customer accounts and noncompete agreements. Purchased customer accounts include the physical records and files obtained from acquired busi­nesses that contain information about insurance policies, customers and other matters essential to policy renewals, but it primarily represents the present value of the under­lying cash flows expected to be received over the estimated future renewal periods of those purchased customer accounts. The valuation of purchased customer accounts involves significant estimates and assumptions concerning matters such as cancellation frequency, expenses and discount rates. Any change in these assumptions could affect the carrying value of purchased customer accounts. Noncompete agreements are valued based on the duration and any unique features of each specific agreement. Purchased customer accounts and noncompete agreements are amortized on a straight-line basis over the related estimated lives and contract periods, which range from five to 15 years. The excess of the purchase price of an acquisi­tion over the fair value of the identifiable tangible and intangible assets is assigned to goodwill and is no longer amortized in accordance with SFAS No. 142, “Goodwill and Other Intangible Assets” (SFAS No. 142).

Intangible Assets Impairment

          Effective January 1, 2002, we adopted SFAS No. 142, which requires that goodwill be subject to at least an annual assessment for impairment by applying a fair-value based test. Amortizable intangible assets are amortized over their useful lives and are subject to lower-of-cost-or-market impairment testing. SFAS No. 142 requires us to compare the fair value of each reporting unit with its carrying value to determine if there is potential impairment of goodwill. If the fair value of the reporting unit is less than its carrying value, an impairment loss would be recorded to the extent that the fair value of the goodwill within the reporting unit is less than its carrying value. Fair value is estimated based on multiples of revenues, earnings before interest, income taxes, depreciation and amortization (EBITDA), and pre-tax income.

          Management assesses the recoverability of our goodwill on an annual basis, and amortizable intangibles and other long-lived assets whenever events or changes in circum­stances indicate that the carrying value may not be recoverable. The following factors, if present, may trigger an impair­ment review: (i) significant underperformance relative to historical or projected future operating results; (ii) signifi­cant negative industry or economic trends; (iii) significant decline in our stock price for a sustained period; and (iv) significant decline in our market capitalization. If the recoverability of these assets is unlikely because of the existence of one or more of the above-referenced factors, an impairment analysis is performed. Management must make assumptions regarding estimated future cash flows and other factors to determine the fair value of these assets. If these estimates or related assumptions change in the future, we maybe required to revise the assessment and, if appropriate, record an impairment charge. We completed our most recent evaluation of impairment for goodwill as of November 30, 2004 and identified no impairment as a result of the evaluation.

Reserves for Litigation

          We are subject to numerous litigation claims that arise in the ordinary course of business. In accordance with SFAS No. 5, “Accounting for Contingencies,” if it is probable that an asset has been impaired or a liability has been incurred at the date of the financial statements and the amount of the loss is estimable, an accrual for the costs to resolve these claims is recorded in accrued expenses in the accompanying Consolidated Balance Sheets. Professional fees related to these claims are included in other operating expenses in the accompanying Consolidated Statements of Income. Management, with the assistance of outside counsel, determines whether it is probable that a liability has been incurred and estimates the amount of loss based upon analysis of individual issues. New developments or changes in settlement strategy in dealing with these matters may significantly affect the required reserves and impact our net income.

14



Derivative Instruments

          In 2002, we entered into one derivative financial instrument — an interest rate exchange agreement, or “swap” — to manage the exposure to fluctuations in interest rates on our $90 million variable rate debt. As of Dec­ember 31, 2004, we maintained this swap agreement, whereby we pay a fixed rate on the notional amount to a bank and the bank pays us a variable rate on the notional amount equal to a base London InterBank Offering Rate (LIBOR). We have assessed this derivative as a highly effective cash flow hedge, and accordingly, changes in the fair market value of the swap are reflected in other comprehensive income. The fair market value of this instrument is determined by quotes obtained from the related counter parties in combination with a valuation model utilizing discounted cash flows. The valuation of this derivative instrument is a significant estimate that is largely affected by changes in interest rates. If interest rates increase or decrease, the value of this instrument will change accordingly.

New Accounting Pronouncements

          See Note 1 of the Notes to Consolidated Financial Statements for a discussion of the effects of the adoption of new accounting standards.

RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2004, 2003 AND 2002

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

Commissions and Fees

          Commissions and fees increased 17.1% in 2004, 20.6% in 2003 and 25.7% in 2002. Core commissions and fees increased 4.3% in 2004, 5.9% in 2003 and 12.1% in 2002, when excluding commissions and fees generated from acquired operations and also divested operations. The 2004 results reflect the moderation of the premium rate growth during the year as compared with the slightly higher premium growth rates in 2003, and the high premium growth rate of the 2002 “hard market.” The 2002 results reflect the strong premium rate increases that began in the first quarter of 2000 and continued through 2002.

Investment Income

          Investment income increased to $2.7 million in 2004, compared with $1.4 million in 2003 and $2.9 million in 2002. The increase in 2004 was primarily a result of slightly higher investment yields earned during the year along with much higher available cash balances principally due to the funding of the $200 million of unsecured senior notes in July and September of 2004. The decrease in 2003 was primarily a result of lower investment yields earned during the year along with lower available cash balances.

Other Income, net

          Other income consists primarily of gains and losses from the sale and disposition of assets. In 2004, gains of $4.8 million were recognized from the sale of customer accounts. Although we are not in the business of selling customer accounts, we periodically will sell an office or a book of business that does not produce reasonable margins or demonstrate a potential for growth. For these reasons, in 2004, we sold all four of our retail offices in North Dakota and our sole remaining operation in the medical third-party administration services business. Gains from the sale of customer accounts were $4.0 million in 2003 and $0.7 million in 2002.

Employee Compensation and Benefits

          Employee compensation and benefits increased approximately 17.1% in 2004, 19.4% in 2003 and 19.8% in 2002, primarily as a result of acquisitions and an increase in commissions paid on net new business. Employee compen­sation and benefits as a percentage of total revenues was 48.6% in 2004, 48.7% in 2003 and 49.3% in 2002, reflecting a gradual improvement in personnel efficiencies as revenues grow. We had 3,960 full-time equivalent employees at December 31, 2004, compared with 3,517 at December 31, 2003 and 3,384 at December 31, 2002.

Non-Cash Stock Grant Compensation

          Non-cash stock grant compensation expense repre­sents the expense required to be recorded under Accounting Principles Board Opinion (APB) No. 25, “Accounting for Stock Issued to Employees,” relating to our stock perfor­mance plan, which is more fully described in Note 11 of the Notes to Consolidated Financial Statements.

15



          The annual cost of this stock performance plan increases only when our average stock price over a 20-trading-day period increases by increments of 20% or more from the price at the time of the original grant, or when additional shares are granted and the stock price increases.

          Since the first vesting condition for performance stock grants issued in 2001 was satisfied in 2002 when a 20-trading-day average stock price of $35.00 was reached, we issued another significant set of performance stock grants in January 2003 at a grant price per share of $35.00. There will be no expense relating to this set of performance stock grants until the 20-trading-day average stock price exceeds the $35.00 performance stock grant price by an increment of 20%. Additionally, other grants are periodi­cally issued to new and existing employees.

          During 2004, the average stock price exceeded the $42.00 average price for a 20-trading-day period required for the first 20% of the shares granted in January 2003 to be awarded, and therefore we began the annual expensing of such shares. As a result, the 2004 expense increased to $2.6 million from $2.3 million in 2003.

          During 2003, since the average price of our stock never exceeded any of the 20% thresholds of the grants priced at $35.00 per share, the only expense related to our stock performance plan was the annual expense of grants issued prior to 2003, which was then partially offset by expense credits resulting from forfeitures. As a result, the 2003 expense decreased to $2.3 million from $3.8 million in 2002.

          As a result of the stock price increase in 2002, the 2001 stock grants began to be expensed in 2002, and the 2002 expense increased to $3.8 million from $2.0 million in 2001. In 2002, $0.7 million of the $3.8 million was expensed due to the accelerated vesting of some performance stock grants as a result of the deaths of two employees.

Other Operating Expenses

          Other operating expenses increased 13.8% in 2004, 12.1% in 2003, and 17.1% in 2002; however, other operating expenses as a percentage of total revenues decreased to 13.1% in 2004 from 13.5% in 2003 and 14.6% in 2002. The continuing decline in other operating expenses, expressed as a percentage of total revenues, is attributable to the effective cost containment measures brought about by an initiative designed to identify areas of excess expense and to the fact that, in a net internal revenue growth environment, certain significant other operating expenses such as office rent, office supplies, data processing, and telephone costs, increase at a slower rate than commissions and fees revenue increase during the same period. Somewhat offsetting these cost efficiencies, our incurred accounting, legal and professional fees have increased approximately $1 million in 2004 over the 2003 levels due to the requirements of the Sarbanes-Oxley Act of 2002 and various ongoing investiga­tions of agent and broker compensation, including contingent commissions, by state regulators. Also during 2004, we expensed an additional $1.2 million for various state and local use taxes. Offsetting these additional expenses was approximately $0.9 million in reductions to our litigation and claims reserve.

Amortization

          Amortization expense increased $4.7 million, or 26.8% in 2004, increased $3.4 million, or 24.4% in 2003, and decreased $1.8 million, or 11.5% in 2002. The increases in 2004 and 2003 were due to the amortization of addi­tional intangible assets as a result of new acquisitions. As part of our annual impairment assessment as of November 30, 2004, management determined that the maximum amortization period for the intangible asset, purchased customer accounts, should be reduced from 20 years to 15 years. A change in accounting estimate was recognized to reflect this decision, resulting in an increase in the 2004 amortization expense of $529,000, a decrease in net income of $330,000, and no impact on earnings per share. Future annual amortization expenses will increase by approxi­mately $6.4 million as a result of this change in accounting estimate. The decrease in 2002 was primarily due to the elimination of goodwill amortization in accordance with SFAS No. 142, but was offset by the increased amortization of identifiable intangible assets from new acquisitions consummated in 2002.

Depreciation

          Depreciation increased 8.6% in 2004, 13.2% in 2003 and 10.8% in 2002. These increases were primarily due to the purchase of new computer and related equipment, and the depreciation associated with new agency acquisitions.

Interest Expense

          Interest expense increased $3.5 million, or 97.5%, in 2004 as a result of the funding of $200 million of unse­cured senior notes in the third quarter of 2004. Interest expense decreased in 2003 by $1.0 million, or 22.2%, and $1.0 million, or 18.3%, in 2002 as a result of reductions in our outstanding debt.

16



Income Taxes

          The effective tax rate on income from operations was 37.7% in 2004, 37.5% in 2003 and 36.6% in 2002. The higher effective tax rate in 2004, compared with 2003 and 2002, was primarily the result of increased amounts of business conducted in states having higher state tax rates.

RESULTS OF OPERATIONS - SEGMENT INFORMATION

          As discussed in Note 17 of the Notes to Consolidated Financial Statements, we operate in four reportable seg­ments: the Retail, National Programs, Brokerage and Service Divisions. On a Divisional basis, increases in amortization, depreciation and interest expenses are the result of new acquisitions in that division in a particular year. Likewise, other income in each division primarily reflects net gains on sales of customer accounts and fixed assets. Additionally, increases in non-cash stock grant compensation is more dependent on increases in the Company’s average stock price than on the Divisional results. As such, in evaluating the operational efficiency of a Division, management places greater emphasis on the net internal growth rate of core commissions and fees revenue, and the gradual improve­ment of the ratio of employee compensation and benefits to total revenues, and the gradual improvement of the ratio of other operating expenses to total revenues.

Retail Division

          The Retail Division provides a broad range of insurance products and services to commercial, public entity, professional and individual customers. More than 97% of the Retail Division’s commissions and fees revenue are commis­sion-based. Since the majority of our operating expenses do not change as premiums fluctuate, we believe that most of any fluctuation in the commissions that we receive will be reflected in our pre-tax income. The Retail Division’s commissions and fees revenue accounted for 75.4% of our total consolidated commissions and fees revenue in 2002 but declined to 71.7% in 2004, mainly due to continued acquisi­tions in the National Programs and Brokerage Divisions.

          Financial information relating to our Retail Division is as follows (in thousands, except percentages):

 

 

 

 

 

Percent

 

 

 

 

Percent

 

 

 

 

 

 

2004

 

Change

 

2003

 

Change

 

2002

 

 

 


 


 


 


 


 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions
   and fees

 

$

431,767

 

 

16.4

%

$

371,004

 

 

14.8

%

$

323,060

 

Contingent
   commissions

 

 

26,169

 

 

7.3

%

 

24,381

 

 

34.8

%

 

18,087

 

Investment income

 

 

567

 

 

930.9

%

 

55

 

 

(98.9

)%

 

4,943

 

Other income, net

 

 

2,845

 

 

(20.3

)%

 

3,570

 

 

324.5

%

 

841

 

 

 



 

 

 

 



 

 

 

 



 

   Total revenues

 

 

461,348

 

 

15.6

%

 

399,010

 

 

15.0

%

 

346,931

 

 

 



 

 

 

 



 

 

 

 



 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee
   compensation
   and benefits

 

 

225,438

 

 

15.4

%

 

195,323

 

 

15.3

%

 

169,366

 

Non-cash
   stock grant
   compensation

 

 

1,599

 

 

(12.9

) %

 

1,835

 

 

12.7

%

 

1,628

 

Other operating
   expenses

 

 

77,780

 

 

15.3

%

 

67,487

 

 

4.1

%

 

64,844

 

Amortization

 

 

15,314

 

 

22.7

%

 

12,476

 

 

13.4

%

 

10,997

 

Depreciation

 

 

5,734

 

 

(0.6

) %

 

5,771

 

 

12.0

%

 

5,153

 

Interest

 

 

21,846

 

 

23.2

%

 

17,732

 

 

5.9

%

 

16,741

 

 

 



 

 

 

 



 

 

 

 



 

     Total expenses

 

 

347,711

 

 

15.7

%

 

300,624

 

 

11.9

%

 

268,729

 

 

 



 

 

 

 



 

 

 

 



 

     Income before
        income taxes

 

$

113,637

 

 

15.5

%

$

98,386

 

 

25.8

%

$

78,202

 

 

 



 

 

 

 



 

 

 

 



 

Net internal growth
   rate - core
   commissions
   and fees

 

 

2.7

%

 

 

 

 

4.0

%

 

 

 

 

8.8

%

Employee
   compensation
   and benefits ratio

 

 

48.9

%

 

 

 

 

49.0

%

 

 

 

 

48.8

%

Other operating
   expenses ratio

 

 

16.9

%

 

 

 

 

16.9

%

 

 

 

 

18.7

%

Capital expenditures

 

$

5,568

 

 

 

 

$

5,904

 

 

 

 

$

5,784

 

Total assets at
   December 31

 

$

843,823

 

 

 

 

$

623,648

 

 

 

 

$

521,073

 

          The Retail Division’s total revenues in 2004 increased $62.3 million to $461.3 million, a 15.6% increase over 2003. Of this increase, approximately $59.9 million related to commissions and fees from acquisitions for which there were no comparable revenues in 2003. The remain­ing increase was primarily due to net new business growth. During 2004, we sold our four retail offices in North Dakota and other books of businesses in various offices. With respect to these assets sold during 2004, $6.7 million of commissions and fees revenue were earned in 2003 for which there were no revenues recognized in the comparable 2004 period. Therefore, the Retail Division’s net internal growth rate in core commissions and fees revenue was 2.7% in 2004, excluding therevenues recognized in 2004 from new acquisitions and the 2003 commissions and fees from divested business. The net internal growth rate of core commissions and fees revenue for the Retail Division in 2003 and 2002 was 4.0% and 8.8%, respectively. The decline in the net internal growth rate from commissions and fees revenue from 2002 to 2004 primarily reflects the softening of insurance premium rates during that period.

17



          Income before income taxes in 2004 increased $15.3 million to $113.6 million, a 15.5% increase over 2003. This increase was due to revenues from acquisitions, a positive internal growth rate and the continued focus on holding our general expense growth rate to a lower percentage than our revenue growth rate.

          Total revenues in 2003 increased $52.1 million to $399.0 million, a 15.0% increase over 2002. Of this increase, approximately $42.2 million related to commissions and fees from acquisitions for which there were no comparable revenues in 2002. The remaining increase was due to net new business growth and rising premium rates during the first half of 2003. During 2003, we sold certain offices and books of businesses which earned approximately $7.0 million in commissions and fees in 2002 for which there were no revenues recognized in the comparable 2003 period.

          Income before income taxes in 2003 increased $20.2 million to $98.4 million, a 25.8% increase over 2002. This increase was due to revenues from acquisitions, increases in premium rates and improved cost structure related to those entities acquired during 2002.

National Programs Division

          The National Programs Division is comprised of two units: Professional Programs, which provides professional liability and related package products for certain profes­sionals delivered through nationwide networks of independent agents; and Special Programs, which markets targeted products and services designated for specific industries, trade groups, public entities and market niches. Like the Retail Division, the National Programs Division’s revenues are essentially all commission-based.

          Financial information relating to our National Programs Division is as follows (in thousands, except percentages):

 

 

2004

 

Percent
Change

 

2003

 

Percent
Change

 

2002

 

 

 


 


 


 


 


 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions
   and fees

 

$

111,080

 

 

 

28.0

%

 

$

86,787

 

 

 

53.0

%

 

$

56,716

 

 

Contingent
   commissions

 

 

827

 

 

 

(77.0

)%

 

 

3,598

 

 

 

1.0

%

 

 

3,564

 

 

Investment income

 

 

139

 

 

 

(2.8

)%

 

 

143

 

 

 

(87.1

)%

 

 

1,1 12

 

 

Other income
   (loss), net

 

 

46

 

 

 

(154.8

)%

 

 

(84

)

 

 

(69.2

)%

 

 

(273

)

 

 

 



 

 

 

 

 

 



 

 

 

 

 

 



 

 

     Total revenues

 

 

112,092

 

 

 

23.9

%

 

 

90,444

 

 

 

48.0

%

 

 

61,1 19

 

 

 

 



 

 

 

 

 

 



 

 

 

 

 

 



 

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee
   compensation
   and benefits

 

 

45,278

 

 

 

37.4

%

 

 

32,951

 

 

 

63.6

%

 

 

20,140

 

 

Non-cash
   stock grant
   compensation

 

 

235

 

 

 

36.6

%

 

 

172

 

 

 

(12.7

)%

 

 

197

 

 

Other operating
   expenses

 

 

16,581

 

 

 

26.5

%

 

 

13,1 10

 

 

 

62.4

%

 

 

8,073

 

 

Amortization

 

 

5,882

 

 

 

31.1

%

 

 

4,488

 

 

 

70.8

%

 

 

2,627

 

 

Depreciation

 

 

1,583

 

 

 

31.0

%

 

 

1,208

 

 

 

25.3

%

 

 

964

 

 

Interest

 

 

8,603

 

 

 

26.3

%

 

 

6,810

 

 

 

187.5

%

 

 

2,369

 

 

 

 



 

 

 

 

 

 



 

 

 

 

 

 



 

 

     Total expenses

 

 

78,162

 

 

 

33.1

%

 

 

58,739

 

 

 

70.9

%

 

 

34,370

 

 

 

 



 

 

 

 

 

 



 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Income before
        income taxes
        and minority
        interest

 

$

33,930

 

 

 

7.0

%

 

$

31,705

 

 

 

18.5

%

 

$

26,749

 

 

 

 



 

 

 

 

 

 



 

 

 

 

 

 



 

 

Net internal growth
   rate - core
   commissions
   and fees

 

 

4.5

%

 

 

 

 

 

 

1 1.2

%

 

 

 

 

 

 

19.7

%

 

Employee
   compensation
   and benefits ratio

 

 

40.4

%

 

 

 

 

 

 

36.4

%

 

 

 

 

 

 

33.0

%

 

Other operating
   expenses ratio

 

 

14.8

%

 

 

 

 

 

 

14.5

%

 

 

 

 

 

 

13.2

%

 

Capital expenditures

 

$

2,693

 

 

 

 

 

 

$

2,874

 

 

 

 

 

 

$

487

 

 

Total assets at
   December 31

 

$

359,551

 

 

 

 

 

 

$

273,363

 

 

 

 

 

 

$

208,769

 

 

          Total revenues in 2004 increased $21.6 million to $112.1 million, a 23.9% increase over 2003. Of this increase, approximately $21.6 million related to commissions and fees from acquisitions for which there were no comparable revenues in 2003. During 2004, we discontinued several programs, including our professional medical program, which generated approximately $1.2 million in revenues in 2003 but for which there were no comparable revenues in 2004. Therefore, the National Program Division’s internal growth rate for core commissions and fees was 4.5%, exclud­ing commissions and fees recognized in 2004 from new acquisitions and the 2003 commissions and fees from divested business. The net internal growth rate for core commissions and fees for the National Programs Division in 2003 and 2002, was 11.2% and 19.7%, respectively. The decline in the internal growth rates from core commissions and fees from 2002 through 2004 was primarily related to declining insurance premium rates in our condominium program at our Florida Intracoastal Underwriters (FIU) profit center. The insurance rates in this program are expected to be up slightly in 2005 due to the impact of the hurricanes in 2004.

18



          Income before income taxes and minority interest in 2004 increased $2.2 million to $33.9 million, a 7.0% increase over 2003, of which the majority related to the revenues derived from acquisitions completed in 2004, but offset primarily by lower earnings at FIU. The ratio of employee compensation and benefits to total revenues and the ratio of other operating expenses to total revenue were higher in 2004 than 2003, primarily due to two reasons: (1) 2004 total revenues reflected $2.8 million less profit sharing contingency income than in 2003 due primarily to the impact of the 2004 hurricanes in Florida, and (2) the 2003 and 2004 acquisitions reporting in this Division accounted for 30% of the Division’s total revenues, but operated only in the 30% to 40% operating profit margin range, thereby diluting the historical aggregate operating profit margin of this Division.

          Total revenues in 2003 increased $29.3 million to $90.4 million, a 48.0% increase over 2002. Of this increase, approximately $26.0 million was from CalSurance Associates, which was acquired in November 2002, and several other agencies that were acquired that offer unique property and casualty insurance products designed for governmental agencies. The remaining increase was primarily related to net new business growth. In 2002, the underwriting insurance company on our professional medical program opted not to renew this contract effective March 2003 and, without a replacement company, the 2003 revenues of this program dropped to $0.8 million compared to $2.3 million in 2002. In 2004, this program ceased operations.

          Income before income taxes and minority interest in 2003 increased $5.0 million to $31.7 million, a 18.5% increase over 2003, of which the majority related to the revenues derived from the CalSurance Associates acquisi­tion completed in 2002.

Brokerage Division

          The Brokerage Division markets and sells excess and surplus commercial insurance and reinsurance, primarily through independent agents and brokers. Like the Retail and National Programs Divisions, essentially all of the Brokerage Division’s revenues are commission-based.

          Financial information relating to our Brokerage Division is as follows (in thousands, except percentages):

 

 

2004

 

Percent
Change

 

2003

 

Percent
Change

 

2002

 

 

 


 


 


 


 


 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions
   and fees

 

 

$

37,929

 

 

 

 

39.5

%

 

 

$

27,183

 

 

23.3

%

 

 

 

22,038

 

 

Contingent
   commissions

 

 

 

3,656

 

 

 

 

(19.7

)%

 

 

 

4,555

 

 

174.1

%

 

 

 

1,662

 

 

Investment
   income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

207

 

 

Other income
   (loss), net

 

 

 

18

 

 

 

 

800.0

%

 

 

 

2

 

 

(96.5

)%

 

 

 

57

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

 

 

 



 

 

     Total revenues

 

 

 

41,603

 

 

 

 

31.1

%

 

 

 

31,740

 

 

32.4

%

 

 

 

23,964

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

 

 

 



 

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee
   compensation
   and benefits

 

 

 

19,782

 

 

 

 

47.3

%

 

 

 

13,426

 

 

21.8

%

 

 

 

11,027

 

 

Non-cash
   stock grant
   compensation

 

 

 

100

 

 

 

 

(39.0

)%

 

 

 

164

 

 

19.7

%

 

 

 

137

 

 

Other operating
   expenses

 

 

 

7,800

 

 

 

 

38.9

%

 

 

 

5,614

 

 

19.3

%

 

 

 

4,706

 

 

Amortization

 

 

 

757

 

 

 

 

142.6

%

 

 

 

312

 

 

39.3

%

 

 

 

224

 

 

Depreciation

 

 

 

508

 

 

 

 

53.5

%

 

 

 

331

 

 

24.9

%

 

 

 

265

 

 

Interest

 

 

 

1,319

 

 

 

 

72.4

%

 

 

 

765

 

 

35.6

%

 

 

 

564

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

 

 

 



 

 

     Total expenses

 

 

 

30,266

 

 

 

 

46.8

%

 

 

 

20,612

 

 

21.8

%

 

 

 

16,923

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Income before
        income taxes

 

 

$

11,337

 

 

 

 

1.9

%

 

 

$

11,128

 

 

58.0

%

 

 

 

7,041

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

 

 

 



 

 

Net internal
   growth rate -
   core commissions
   and fees

 

 

 

14.1

%

 

 

 

 

 

 

 

 

19.7

%

 

 

 

 

 

 

65.0

%

 

Employee
   compensation
   and benefits ratio

 

 

 

47.5

%

 

 

 

 

 

 

 

 

42.3

%

 

 

 

 

 

 

46.0

%

 

Other operating
   expenses ratio

 

 

 

18.7

%

 

 

 

 

 

 

 

 

17.7

%

 

 

 

 

 

 

19.6

%

 

Capital
   expenditures

 

 

$

694

 

 

 

 

 

 

 

 

$

824

 

 

 

 

 

 

$

338

 

 

Total assets at
   December 31

 

 

$

128,699

 

 

 

 

 

 

 

 

$

74,390

 

 

 

 

 

 

$

65,376

 

 

19



          Total revenues in 2004 increased $9.9 million to $41.6 million, a 31.1% increase over 2003. Of this increase, approximately $7.0 million related to commissions and fees from acquisitions for which there were no comparable revenues in 2003. The Brokerage Division’s internal growth rate for core commissions and fees in 2004 was 14.1%, excluding commissions and fees recognized in 2004 from new acquisitions. The net internal growth rate for core commissions and fees for the Brokerage Division in 2003 and 2002, was 19.7% and 65.0%, respectively. The decline in the internal growth rates from core commissions and fees in 2004 from 2003 was primarily related to the decline in the net new business generated by our reinsur­ance brokerage unit and the gradual softening of insurance premium rates. The significantly higher internal growth rates in 2002 reflect the significant new business growth of our start-up wholesale brokerage operations over the Division’s much smaller core revenue base in 2001.

          As a result of the Brokerage Division’s net new business growth, income before income taxes in 2004 increased $0.2 million to $11.3 million, a 1.9% increase over 2003. The ratio of employee compensation and benefits to total revenues and the ratio of other operat­ing expenses to total revenue were higher in 2004 than 2003, primarily due to two reasons: (1) 2004 total revenues reflected $0.9 million less profit sharing contingency income than in 2003, and (2) during 2004, we started several new branches of our Peachtree Special Risk Brokers unit and the start-up salaries and operational costs diluted the Division’s normal operating profit margins.

          Total Brokerage Division revenues in 2003 increased $7.8 million to $31.7 million, a 32.4% increase over 2002. Of this increase, $2.4 million related to commissions and fees from acquisitions for which there was no comparable revenue in 2003. The remaining increase is primarily due to net new business growth.

          Primarily as a result of the Brokerage Division’s strong net new business growth, income before income taxes in 2003 increased $4.1 million to $11.1 million, a 58.0% increase over 2002.

Services Division

          The Services Division provides insurance-related services, including third-party administration, consulting for the workers’ compensation and employee benefit self-insurance markets, and managed healthcare services. Unlike our other segments, approximately 94% of the Services Division’s 2004 commissions and fees revenue are generated from fees, which are not significantly affected by fluctuations in general insurance premiums.

          Financial information relating to our Service Division is as follows (in thousands, except percentages):

 

 

2004

 

Percent
Change

 

2003

 

Percent
Change

 

2002

 

 

 


 


 


 


 


 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions
   and fees

 

$

25,807

 

 

 

 

(7.6

)%

 

 

$

27,920

 

 

 

 

1.6

%

 

 

$

27,478

 

 

Contingent
   commissions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

412

 

 

Other income
   (loss), net

 

 

1,002

 

 

 

 

49.3

%

 

 

 

671

 

 

 

 

 

 

 

 

6

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

   Total revenues

 

 

26,809

 

 

 

 

(6.2

)%

 

 

 

28,591

 

 

 

 

2.5

%

 

 

 

27,896

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee
   compensation
   and benefits

 

 

14,961

 

 

 

 

(5.8

)%

 

 

 

15,876

 

 

 

 

 

 

 

 

15,882

 

 

Non-cash
   stock grant
   compensation

 

 

108

 

 

 

 

(32.9

)%

 

 

 

161

 

 

 

 

15.0

%

 

 

 

140

 

 

Other operating
   expenses

 

 

4,873

 

 

 

 

(23.9

)%

 

 

 

6,407

 

 

 

 

(6.0

)%

 

 

 

6,817

 

 

Amortization

 

 

36

 

 

 

 

(2.7

)%

 

 

 

37

 

 

 

 

(2.6

)%

 

 

 

38

 

 

Depreciation

 

 

387

 

 

 

 

(8.5

)%

 

 

 

423

 

 

 

 

(11.7

)%

 

 

 

479

 

 

Interest

 

 

69

 

 

 

 

(57.4

)%

 

 

 

162

 

 

 

 

(16.5

)%

 

 

 

194

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

     Total expenses

 

 

20,434

 

 

 

 

(11.4

)%

 

 

 

23,066

 

 

 

 

(2.1

)%

 

 

 

23,550

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Income before
        income taxes

 

$

6,375

 

 

 

 

15.4

%

 

 

$

5,525

 

 

 

 

27.1

%

 

 

$

4,346

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

Net internal growth
   rate - core
   commissions
   and fees

 

 

16.6

%

 

 

 

 

 

 

 

 

7.9

%

 

 

 

 

 

 

 

 

1 1.4

%

 

Employee
   compensation
   and benefits ratio

 

 

55.8

%

 

 

 

 

 

 

 

 

55.5

%

 

 

 

 

 

 

 

 

56.9

%

 

Other operating
   expenses ratio

 

 

18.2

%

 

 

 

 

 

 

 

 

22.4

%

 

 

 

 

 

 

 

 

24.4

%

 

Capital expenditures

 

$

788

 

 

 

 

 

 

 

 

$

234

 

 

 

 

 

 

 

 

$

250

 

 

Total assets at
   December 31

 

$

13,760

 

 

 

 

 

 

 

 

$

13,267

 

 

 

 

 

 

 

 

$

12,318

 

 

20



          Total revenues in 2004 decreased $1.8 million to $26.8 million, a 6.2% decrease from 2003. Of this decrease, approximately $6.6 million related to commissions and fees from medical third-party administration (TPA) business units sold in 2004 and 2003. These operations were sold because their respective operating profit margins were not expected to exceed the 10%-12% range, and as such, were not acceptable returns in our culture. Services Division’s internal growth rate for core commissions and fees was 16.6% in 2004, excluding the 2003 commissions and fees from divested business. The net internal growth rate for core commissions and fees for the Services Division in 2003 and 2002 was 7.9% and 11.4%, respectively. The positive internal growth rates from commissions and fees from 2002 through 2004 primarily reflect the strong net new business growth from our workers’ compensation and public risk TPA businesses.

          Income before income taxes in 2004 increased $0.9 million to $6.4 million, a 15.4% increase over 2003, primarily due to strong net new business growth and the elimination of the lower margin medical TPA businesses sold in 2003 and 2004.

          The Services Division’s total revenues in 2003 increased $0.7 million to $28.6 million, a 2.5% increase over 2002. The majority of the increase was the result of net new business growth.

          Income before income taxes in 2003 increased $1.2 million to $5.5 million, a 27.1% increase over 2002, primarily due to strong net new business growth and the elimination of the lower margin medical TPA business sold in 2003.

Quarterly Operating Results

          The following table sets forth our quarterly results for 2004 and 2003.

(in thousands, except
per share data)

 

First
Quarter

 

Second
Quarter

 

Third
Quarter

 

Fourth
Quarter

 


 


 


 


 


 

2004

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

165,565

 

$

157,942

 

$

160,381

 

$

163,046

 

Income before
   income taxes

 

$

59,360

 

$

52,529

 

$

48,256

 

$

46,804

 

Net income

 

$

36,348

 

$

32,153

 

$

30,086

 

$

30,256

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

     Basic

 

$

0.53

 

$

0.47

 

$

0.44

 

$

0.44

 

     Diluted

 

$

0.53

 

$

0.46

 

$

0.43

 

$

0.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2003

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

144,736

 

$

137,858

 

$

133,545

 

$

134,901

 

Income before
   income taxes

 

$

49,001

 

$

44,524

 

$

41,626

 

$

41,331

 

Net income

 

$

30,536

 

$

27,935

 

$

26,051

 

$

25,800

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

     Basic

 

$

0.45

 

$

0.41

 

$

0.38

 

$

0.38

 

     Diluted

 

$

0.44

 

$

0.41

 

$

0.38

 

$

0.37

 

LIQUIDITY AND CAPITAL RESOURCES

          Our cash and cash equivalents of $188.1 million at December 31, 2004 reflected an increase of $131.2 million over the $56.9 million balance at December 31, 2003. During 2004, $170.2 million of cash was provided from operating activities, and $200.0 million was provided from the issuance of new privately-placed, unsecured senior notes. Also during this period, $202.7 million of cash was used for acquisitions, $10.2 million was used for additions to fixed assets, $18.6 million was used for payments on long-term debt and $20.0 million was used for payment of dividends.

          Our cash and cash equivalents of $56.9 million at December 31, 2003 reflected a decrease of $11.1 million from our December 31, 2002 balance of $68.0 million. During 2003, $142.7 million of cash was provided from operating activities. Also during the period, $100.3 million of cash was used for acquisitions, $15.9 million was used for additions to fixed assets, $28.0 million was used for payments on long-term debt and $16.6 million was used for payments of dividends.

21



          Our cash and cash equivalents of $68.0 million at December 31, 2002 reflected an increase of $52.0 million over our December 31, 2001 balance of $16.0 million. During 2002, $70.1 million of cash was provided from operating activities and $149.4 million was raised from the sale of 5,000,000 shares of additional common stock in a follow-on stock offering in March 2002. From these total funds, $120.9 million of cash was used for acquisitions, $23.7 million was used to repay long-term debt, $13.4 million was used to pay dividends and $7.3 million was used for additions to fixed assets.

          Our ratio of current assets to current liabilities (the “current ratio”) was 1.48 and 1.14 at December 31, 2004 and 2003, respectively.

          As of December 31, 2004, our contractual cash obligations were as follows:

Contractual Cash Obligations

(in thousands)

 

Total

 

Less Than
1 Year

 

1-3 Years

 

4-5 Years

 

After 5
Years

 


 


 


 


 


 


 

Long-term
   debt

 

$

243,174

 

 

$

16,128

 

 

 

$

26,572

 

 

 

$

287

 

 

$

200,187

 

Capital lease
   obligations

 

 

24

 

 

 

7

 

 

 

 

15

 

 

 

 

2

 

 

 

 

Other
   long-term
   liabilities

 

 

8,160

 

 

 

5,112

 

 

 

 

1,230

 

 

 

 

631

 

 

 

1,187

 

Operating
   leases

 

 

76,065

 

 

 

18,382

 

 

 

 

26,282

 

 

 

 

17,358

 

 

 

14,043

 

Maximum
   future
   acquisition
   contingency
   payments

 

 

107,137

 

 

 

29,836

 

 

 

 

77,301

 

 

 

 

 

 

 

 

 

 



 

 



 

 

 



 

 

 



 

 



 

     Total
        contractual
        cash
        obligations

 

$

434,560

 

 

$

69,465

 

 

 

$

131,400

 

 

 

$

18,278

 

 

$

215,417

 

 

 



 

 



 

 

 



 

 

 



 

 



 

          In July 2004, we completed a private placement of $200 million of unsecured senior notes (the “Notes”). The $200 million is divided into two series: Series A, for $100 million due in 2011 and bearing interest at 5.57% per year; and Series B, for $100 million due in 2014 and bearing interest at 6.08% per year. The closing on the Series B Notes occurred on July 15, 2004. The closing on the Series A Notes occurred on September 15, 2004. We have used, and anticipate continuing to use, the proceeds from the Notes for general corporate purposes, including acquisi­tions and repayment of existing debt. As of December 31, 2004, there was an outstanding balance of $200 million on the Notes.

          In September 2003, we established an unsecured revolving credit facility with a national banking institution that provided for available borrowings of up to $75 million, with a maturity date of October 2008, bearing an interest rate based upon the 30-, 60- or 90-day LIBOR plus 0.625% to 1.625%, depending upon our quarterly ratio of funded debt to earnings before interest, taxes, depreciation, amortization and non-cash stock grant compensation. A commitment fee of 0.175% to 0.375% per annum was assessed on the unused balance. The 90-day LIBOR was 2.56% as of December 31, 2004. There were no borrowings against this facility at December 31, 2004.

          In January 2001, we entered into a $90 million, unsecured seven-year term loan agreement with a national banking institution. Borrowings under this facility bear interest based upon the 30-, 60- or 90-day LIBOR plus a credit risk spread ranging from 0.50% to 1.00%, depending upon our quarterly ratio of funded debt to earnings before interest, taxes, depreciation, amortization and non-cash stock grant compensation. The 90-day LIBOR was 2.56% as of December 31, 2004. The loan was fully funded on January 3, 2001, and a balance of $38.6 million remained outstanding as of December 31, 2004. This loan is to be repaid in equal quarterly principal installments of $3.2 mil­lion through December 2007. Effective January 2, 2002, we entered into an interest rate swap agreement with a national banking institution to lock in an effective fixed interest rate of 4.53% for the remaining six years of the term loan, excluding our credit risk spread of between 0.50% and 1.00%.

22



          In 1991, we entered into a long-term unsecured credit agreement with a major insurance company that provided for borrowings at an interest rate equal to the prime rate (9.25% at December 31, 2002) plus 1.00%. In accordance with an August 1, 1998 amendment to this credit agree­ment, the outstanding balance was repaid in August 2003, thus ending the credit agreement.

          All of our credit agreements require us to maintain certain financial ratios and comply with certain other covenants. We were in compliance with all such covenants as of December 31, 2004 and 2003.

          Neither we nor our subsidiaries have ever incurred off-balance sheet obligations through the use of, or investment in, off-balance sheet derivative financial instruments or structured finance or special purpose entities organized as corporations, partnerships or limited liability companies or trusts.

          We believe that our existing cash, cash equivalents, short-term investment portfolio and funds generated from operations, together with our unsecured revolving credit facility described above, will be sufficient to satisfy our normal liquidity needs through at least the end of 2005. Additionally, we believe that funds generated from future operations will be sufficient to satisfy our normal liquidity needs, including the required annual principal payments on our long-term debt.

          Historically, much of our cash has been used for acquisitions. If additional acquisition opportunities should become available that exceed our current cash flow, we believe that given our relatively low debt to total capitaliza­tion ratio, we would have the ability to raise additional capital through either the private or public debt markets.

          In December 2001, a universal “shelf” registration statement that we filed with the Securities and Exchange Commission (SEC) covering the public offering and sale, from time to time, of an aggregate of up to $250 million of debt and/or equity securities, was declared effective. The net proceeds from the sale of such securities could be used to fund acquisitions and for general corporate purposes, including capital expenditures, and to meet working capital needs. The common stock follow-on offering of 5,000,000 shares in March 2002 was made pursuant to this “shelf” registration statement. As of December 31, 2004, approxi­mately $90.0 million of the universal “shelf” registration remains available. If we needed to publicly raise additional funds, we may need to register additional securities with the SEC.

23




ITEM 7A.

Quantitative and Qualitative Disclosures About Market Risk

Market risk is the potential loss arising from adverse changes in market rates and prices, such as interest rates and equity prices. We are exposed to market risk through our investments, revolving credit line and term loan agreements.

Our invested assets are held as cash and cash equivalents, restricted cash, available-for-sale marketable equity securities, non-marketable equity securities and certificates of deposit. These investments are subject to interest rate risk and equity price risk. The fair values of our cash and cash equivalents, restricted cash, and certificates of deposit at December 31, 2004 and 2003 approximated their respective carrying values due to their short-term duration and therefore such market risk is not considered to be material.

We do not actively invest or trade in equity securities.  In addition, we generally dispose of any significant equity securities received in conjunction with an acquisition shortly after the acquisition date. However, we have no current intentions to add or dispose of any of the 559,970 common stock shares of Rock-Tenn Company, a publicly-held NYSE company, which we have owned for more than ten years.  The investment in Rock-Tenn Company accounted for 68% and 86% of the total value of available-for-sale marketable equity securities, non-marketable equity securities and certificates of deposit as of December 31, 2003 and 2002, respectively.  The value of our holdings of Rock-Tenn Company’s common stock at December 31, 2004 and 2003 was approximately $8.5 million and $9.7 million, respectively.  Each 10% decrease in market value of these securities would result in a decrease in value of approximately $850,000 and $970,000, from the fair value of those investments at December 31, 2004 and 2003, respectively.

To hedge the risk of increasing interest rates from January 2, 2002 through the remaining six years of our seven-year $90 million term loan, on December 5, 2001 we entered into an interest rate swap agreement  with a notional amount of $38,571,000 that effectively converted the floating rate interest payments based on a London Interbank Offering Rate (“LIBOR”) to fixed interest rate payments at 4.53%.  This agreement did not impact or change the required 0.50% to 1.00% credit risk spread portion of the term loan.  The fair value of this interest rate swap agreement at December 31, 2004, was a liability of $722,000.   A sensitivity analysis has been prepared to estimate the Company’s exposure to marked risk related to its interest rate position.  Market risk is estimated as the potential loss in fair value resulting from a hypothetical 100 basis point change in interest rates relating to the interest rate swap agreement.  A hypothetical 100 basis point increase in interest rates would result in a change of $512,362 in the interest rate swap agreement.  We do not otherwise enter into derivatives, swaps or other similar financial instruments for trading or speculative purposes.     

ITEM 8.

 Financial Statements and Supplementary Dat

INDEX to Financials

25

Consolidated Statements of Income

 

 

26

Consolidated Balance Sheets

 

 

27

Consolidated Statements of Shareholders’ Equity

 

 

28

Consolidated Statements of Cash Flows

 

 

29

Notes to Consolidated Financial Statements

 

 

52

Report of Independent Registered Public Accounting Firm

 

 

Certain information required by this item is included in Item 7 of Part II of this Annual Report under the heading “Quarterly Operating Results” and is incorporated into this item by reference.  

24



CONSOLIDATED STATEMENTS OF Income

 

 

Year Ended December,

 

(in thousands, except per share data)

 

2004

 

2003

 

2002

 


 


 


 


 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

 

 

 

 

 

 

 

 

 

Commissions and fees