BRP Group, Inc(NASDAQ:BRP)

BRP Group, Inc. markets and sells insurance products and services in the United States. The company operates through four segments: Middle Market, Specialty, MainStreet, and Medicare. The Middle Market segment provides private risk management, commercial risk management, and employee benefits soluti...
Website: http://www.baldwinriskpartners.com
Full Time Employees: 800
CEO: Trevor L. Baldwin
Sector: Financial Services
Industry: Insurance Brokers
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | |||||||||||||||||||||||||||
commissions and fees | 528,861,000 | 344,583,000 | 362,317,000 | 376,249,000 | 410,531,000 | 326,707,000 | 335,210,000 | 337,103,000 | 378,096,000 | 277,921,000 | 306,270,000 | 297,191,000 | 330,446,000 | 246,044,000 | 259,368,000 | 232,460,000 | 242,848,000 | 159,200,000 | 135,556,000 | 119,706,000 | 152,828,000 | 69,649,000 | 65,843,000 | 51,268,000 | 54,159,000 | 36,560,339 | 38,383,455 |
investment income | 3,374,000 | 2,696,000 | 3,072,000 | 2,562,000 | 2,874,000 | 3,185,000 | 3,728,000 | 2,737,000 | 2,271,000 | ||||||||||||||||||
total revenues | 532,235,000 | 347,279,000 | 365,389,000 | 378,811,000 | 413,405,000 | 329,892,000 | 338,938,000 | 339,840,000 | 380,367,000 | ||||||||||||||||||
yoy | 28.74% | 5.27% | 7.80% | 11.47% | 8.69% | ||||||||||||||||||||||
qoq | 53.26% | -4.96% | -3.54% | -8.37% | 25.32% | -2.67% | -0.27% | -10.65% | |||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||
colleague compensation and benefits | 283,612,000 | 191,009,000 | 193,031,000 | 195,471,000 | 198,020,000 | ||||||||||||||||||||||
outside commissions | 66,679,000 | 61,191,000 | 79,111,000 | 73,586,000 | 65,823,000 | ||||||||||||||||||||||
other operating expenses | 224,163,000 | 70,136,000 | 56,008,000 | 56,119,000 | 58,019,000 | 51,168,000 | 48,839,000 | 46,564,000 | 45,795,000 | 49,013,000 | 47,165,000 | 47,485,000 | 46,604,000 | 49,284,000 | 47,212,000 | 40,770,000 | 36,442,000 | 37,805,000 | 27,589,000 | 19,200,000 | 17,568,000 | 17,483,000 | 12,146,000 | 9,546,000 | 8,885,000 | ||
amortization expense | 55,047,000 | 39,030,000 | 30,394,000 | 26,010,000 | 25,882,000 | 26,396,000 | 26,899,000 | 25,394,000 | 24,041,000 | 23,199,000 | 23,183,000 | 23,159,000 | 23,163,000 | 21,826,000 | 23,180,000 | 19,170,000 | 17,562,000 | 14,845,000 | 12,596,000 | 10,742,000 | 10,537,000 | 5,807,000 | 5,185,000 | 4,450,000 | 3,596,000 | 3,214,221 | 3,081,578 |
change in fair value of contingent consideration | 1,969,000 | -2,490,000 | 1,980,000 | -1,957,000 | 8,061,000 | -22,225,000 | -952,000 | 5,552,000 | 12,676,000 | 6,018,000 | 13,914,000 | 16,393,000 | 24,758,000 | 43,116,000 | 21,695,000 | -26,872,000 | -5,632,000 | 22,033,000 | 11,341,000 | 13,325,000 | -1,503,000 | 7,819,000 | 6,455,000 | 4,581,000 | 1,661,000 | 14,050,909 | 535,214 |
depreciation expense | 2,031,000 | 1,640,000 | 1,649,000 | 1,642,000 | 1,583,000 | 1,575,000 | 1,557,000 | 1,557,000 | 1,505,000 | 1,448,000 | 1,453,000 | 1,449,000 | 1,348,000 | 1,311,000 | 1,216,000 | 1,105,000 | 988,000 | 868,000 | 753,000 | 573,000 | 594,000 | 466,000 | 258,000 | 240,000 | 165,000 | 81,636 | 184,179 |
total operating expenses | 633,501,000 | 360,516,000 | 362,173,000 | 350,871,000 | 357,388,000 | 335,366,000 | 323,532,000 | 323,382,000 | 346,109,000 | 314,373,000 | 306,184,000 | 313,722,000 | 326,827,000 | 312,464,000 | 289,223,000 | 207,021,000 | 203,110,000 | 197,080,000 | 152,360,000 | 132,905,000 | 116,571,000 | 83,409,000 | 72,513,000 | 58,080,000 | 48,855,000 | 55,098,924 | 36,908,957 |
operating income | -101,266,000 | -13,237,000 | 3,216,000 | 27,940,000 | 56,017,000 | -5,474,000 | 15,406,000 | 16,458,000 | 34,258,000 | -29,725,000 | 86,000 | -16,531,000 | 3,619,000 | -66,420,000 | -29,855,000 | 25,439,000 | 39,738,000 | -37,880,000 | -16,804,000 | -13,199,000 | 36,257,000 | -13,760,000 | -6,670,000 | -6,812,000 | 5,304,000 | -18,538,585 | 1,474,498 |
yoy | -280.78% | 141.82% | -79.13% | 69.77% | 63.52% | -81.58% | 17813.95% | -199.56% | 846.62% | -55.25% | -100.29% | -164.98% | -90.89% | 75.34% | 77.67% | -292.73% | 9.60% | 175.29% | 151.93% | 93.76% | 583.58% | -25.78% | -552.36% | ||||
qoq | 665.02% | -511.60% | -88.49% | -50.12% | -1123.33% | -135.53% | -6.39% | -51.96% | -215.25% | -34663.95% | -100.52% | -556.78% | -105.45% | 122.48% | -217.36% | -35.98% | -204.90% | 125.42% | 27.31% | -136.40% | -363.50% | 106.30% | -2.08% | -228.43% | -128.61% | -1357.28% | |
operating margin % | -19.03% | -3.81% | 0.88% | 7.38% | 13.55% | -1.66% | 4.55% | 4.84% | 9.01% | -Infinity% | Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | Infinity% |
other income: | |||||||||||||||||||||||||||
interest expense | -38,900,000 | -29,000,000 | -31,132,000 | -31,320,000 | -29,976,000 | -29,441,000 | -31,329,000 | -31,329,000 | -31,545,000 | -31,865,000 | -30,580,000 | -29,136,000 | -27,884,000 | -25,324,000 | -20,766,000 | -14,632,000 | -10,350,000 | -8,468,000 | -6,940,000 | -5,848,000 | -5,643,000 | -5,303,000 | -922,000 | -1,047,000 | -585,000 | -1,641,692 | -3,784,866 |
gain on divestitures | -1,111,000 | 1,401,000 | 1,809,000 | 628,000 | 36,516,000 | ||||||||||||||||||||||
loss on extinguishment and modification of debt | -7,409,000 | -542,000 | -3,290,000 | -2,394,000 | -45,000 | -389,000 | -14,679,000 | ||||||||||||||||||||
other income | 647,000 | -110,000 | 860,000 | 35,000 | -150,000 | -299,000 | 28,000 | -461,000 | 538,000 | -525,000 | -1,351,000 | 2,669,000 | -1,511,000 | 986,000 | 3,914,000 | 5,786,000 | 15,451,000 | -72,000 | -23,000 | -1,792 | 4,792 | ||||||
total other expense | -45,662,000 | -29,652,000 | -33,562,000 | -32,396,000 | -29,785,000 | -29,881,000 | -45,841,000 | -32,390,000 | -31,931,000 | -26,467,000 | -24,338,000 | -16,852,000 | -8,846,000 | -6,509,000 | -7,418,000 | -6,905,000 | -5,375,000 | -945,000 | |||||||||
income before income taxes and share of net earnings of equity method investee | -146,928,000 | ||||||||||||||||||||||||||
share of net earnings of equity method investee | 511,000 | 259,000 | 109,000 | ||||||||||||||||||||||||
income before income taxes | -146,417,000 | -42,630,000 | -30,237,000 | -4,456,000 | 24,898,000 | -35,259,000 | -14,475,000 | -29,383,000 | 39,767,000 | -62,115,000 | -31,845,000 | -42,998,000 | -25,776,000 | -44,389,000 | -24,222,000 | -20,104,000 | 30,614,000 | -19,135,000 | -7,615,000 | -7,859,000 | 4,719,000 | ||||||
less: income tax benefit | -144,521,000 | ||||||||||||||||||||||||||
net income | -1,896,000 | -43,674,000 | -30,237,000 | -5,141,000 | 24,898,000 | -34,839,000 | -14,475,000 | -30,867,000 | 39,100,000 | -62,496,000 | -32,006,000 | -43,663,000 | -25,854,000 | -91,473,000 | -46,707,000 | 16,593,000 | 44,839,000 | -44,408,000 | -24,222,000 | -20,104,000 | 30,614,000 | -19,118,000 | -7,615,000 | -7,859,000 | 4,707,000 | ||
yoy | -107.62% | 25.36% | 108.89% | -83.34% | -36.32% | -44.25% | -54.77% | -29.31% | -251.23% | -31.68% | -31.47% | -363.14% | -157.66% | 105.98% | 92.83% | -182.54% | 46.47% | 132.28% | 218.08% | 155.81% | 550.39% | ||||||
qoq | -95.66% | 44.44% | 488.15% | -120.65% | -171.47% | 140.68% | -53.11% | -178.94% | -162.56% | 95.26% | -26.70% | 68.88% | -71.74% | 95.84% | -381.49% | -62.99% | -200.97% | 83.34% | 20.48% | -165.67% | -260.13% | 151.06% | -3.10% | -266.96% | |||
net income margin % | -0.36% | -12.58% | -8.28% | -1.36% | 6.02% | -10.56% | -4.27% | -9.08% | 10.28% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | NaN% | NaN% |
less: net income attributable to noncontrolling interests | -4,237,000 | -1,977,000 | 10,959,000 | -13,310,000 | 17,522,000 | -11,466,250 | -14,377,000 | -19,766,000 | -11,722,000 | 2,001,750 | -21,914,000 | 7,951,000 | 21,970,000 | -10,348,000 | 16,001,000 | -1,344,750 | -4,347,000 | -4,271,000 | 3,239,000 | ||||||||
net income attributable to baldwin | 2,341,000 | -3,164,000 | 13,939,000 | -17,557,000 | 21,578,000 | ||||||||||||||||||||||
basic earnings per share | 0.02 | -0.05 | 0.21 | -0.28 | 0.35 | -0.233 | -0.29 | -0.4 | -0.24 | 0.03 | -0.43 | 0.15 | 0.41 | -0.22 | 0.33 | 0.08 | |||||||||||
diluted earnings per share | 0.02 | -0.05 | 0.2 | -0.28 | 0.33 | -0.233 | -0.29 | -0.4 | -0.24 | 0.028 | -0.43 | 0.14 | 0.39 | -0.22 | 0.32 | 0.07 | |||||||||||
weighted-average shares of class a common stock outstanding - basic | 93,798 | 68,009,996 | 66,067,143 | 63,124,601 | 61,856,147 | 60,549,080 | 60,093,228 | 58,711,798 | 57,282,132 | 56,270,491 | 55,719,803 | 44,671,308 | 44,255,011 | 19,481,721 | |||||||||||||
weighted-average shares of class a common stock outstanding - diluted | 96,828 | 68,009,996 | 69,327,694 | 63,124,601 | 65,314,248 | 60,549,080 | 60,093,228 | 58,711,798 | 57,282,132 | 59,858,816 | 58,715,825 | 44,671,308 | 45,783,086 | 19,816,363 | |||||||||||||
other comprehensive income | 3,292 | -1,049,185 | 1,050,000 | ||||||||||||||||||||||||
comprehensive income | 1,396 | -5,141,000 | 24,898,000 | -30,867,000 | 39,100,000 | -25,380,750 | -32,006,000 | -43,663,000 | -25,854,000 | 3,681,250 | -46,707,000 | 16,593,000 | 44,839,000 | -20,104,000 | 30,614,000 | -2,691,750 | -7,615,000 | -7,859,000 | 4,707,000 | ||||||||
less: comprehensive income attributable to noncontrolling interests | -3,191 | ||||||||||||||||||||||||||
comprehensive income attributable to baldwin | 4,587 | -3,164,000 | 13,939,000 | -17,557,000 | 21,578,000 | ||||||||||||||||||||||
loss before income taxes and share of net earnings of equity method investee | -42,889,000 | -30,346,000 | |||||||||||||||||||||||||
income tax expense | 1,044,000 | 685,000 | -420,000 | 1,484,000 | 667,000 | 381,000 | 161,000 | 665,000 | 78,000 | ||||||||||||||||||
less: net loss attributable to noncontrolling interests | -17,813,000 | -11,510,000 | -14,677,000 | -6,098,000 | -21,738,000 | -11,389,000 | |||||||||||||||||||||
net loss attributable to baldwin | -25,861,000 | -18,727,000 | -20,162,000 | -8,377,000 | |||||||||||||||||||||||
comprehensive loss | 9,376,661 | -29,187,000 | -34,839,000 | -14,475,000 | -44,408,000 | -24,222,000 | |||||||||||||||||||||
less: comprehensive loss attributable to noncontrolling interests | 2,507,982 | -11,510,000 | |||||||||||||||||||||||||
comprehensive loss attributable to baldwin | 6,868,679 | -17,677,000 | -20,162,000 | -8,377,000 | |||||||||||||||||||||||
basic and diluted loss per share | -0.38 | -0.27 | -0.32 | -0.13 | -0.045 | -0.28 | |||||||||||||||||||||
weighted-average shares of class a common stock outstanding - basic and diluted | 68,604,951 | 46,446,254 | |||||||||||||||||||||||||
comprehensive income attributable to noncontrolling interests | -1,977,000 | 10,959,000 | -13,310,000 | 17,522,000 | -11,466,250 | -14,377,000 | -19,766,000 | -11,722,000 | 2,001,750 | -21,914,000 | 7,951,000 | 21,970,000 | -10,348,000 | 16,001,000 | -1,344,750 | -4,347,000 | -4,271,000 | 3,239,000 | |||||||||
total other income | -31,119,000 | 5,509,000 | -29,395,000 | 5,101,000 | -2,248,379 | -3,780,074 | |||||||||||||||||||||
commissions, employee compensation and benefits | 278,452,000 | 247,189,000 | 244,315,000 | 262,092,000 | 234,695,000 | 220,469,000 | 225,236,000 | 230,954,000 | 196,927,000 | 195,920,000 | 172,848,000 | 153,750,000 | 121,529,000 | 100,081,000 | 89,065,000 | 89,375,000 | 51,834,000 | 48,469,000 | 39,263,000 | 34,548,000 | 29,887,653 | 26,787,773 | |||||
comprehensive loss attributable to noncontrolling interests | -14,677,000 | -6,098,000 | -21,738,000 | -11,389,000 | |||||||||||||||||||||||
basic and diluted weighted-average shares of class a common stock outstanding | 67,938,680 | 63,455,148 | 64,011,515 | 60,134,776 | 56,825,348 | 47,587,866 | 27,175,705 | 33,098,356 | 20,426,082 | 17,916,735 | |||||||||||||||||
net income attributable to brp group | -13,914,500 | -17,629,000 | -23,897,000 | -14,132,000 | |||||||||||||||||||||||
comprehensive income attributable to brp group | -13,914,500 | -17,629,000 | -23,897,000 | -14,132,000 | |||||||||||||||||||||||
net income attributable to brp group, inc. | 1,679,500 | -24,793,000 | 8,642,000 | 22,869,000 | -9,756,000 | 14,613,000 | 1,468,000 | ||||||||||||||||||||
comprehensive income attributable to brp group, inc. | 1,679,500 | -24,793,000 | 8,642,000 | 22,869,000 | -9,756,000 | 14,613,000 | 1,468,000 | ||||||||||||||||||||
other expense: | |||||||||||||||||||||||||||
other expense | -383,750 | -478,000 | -1,057,000 | ||||||||||||||||||||||||
income tax provision | 3,000 | 12,000 | |||||||||||||||||||||||||
net loss attributable to brp group, inc. | -22,670,000 | -12,833,000 | -10,308,000 | -3,268,000 | -3,588,000 | ||||||||||||||||||||||
comprehensive loss attributable to brp group, inc. | -22,670,000 | -12,833,000 | -10,308,000 | -3,268,000 | -3,588,000 | ||||||||||||||||||||||
basic and diluted net loss per share | -0.36 | -0.1 | -0.18 | ||||||||||||||||||||||||
operating expenses | 4,177,873.75 | 6,320,213 | |||||||||||||||||||||||||
net income and comprehensive income | 1,119,267.25 | -2,305,576 | |||||||||||||||||||||||||
less: net income and comprehensive income attributable to noncontrolling interests | 968,294.5 | 1,420,204 | |||||||||||||||||||||||||
net income and comprehensive income attributable to baldwin risk partners, llc and subsidiaries | 150,972.75 | -3,725,780 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||
cash and cash equivalents | 146,409,000 | 123,669,000 | 89,723,000 | 105,695,000 | 81,781,000 | 148,120,000 | 181,759,000 | 208,334,000 | 112,113,000 | 116,209,000 | 78,965,000 | 105,546,000 | 81,299,000 | 118,090,000 | 158,600,000 | 183,402,000 | 156,811,000 | 138,292,000 | 374,450,000 | 224,479,000 | 90,544,000 | 108,462,000 | 50,220,000 | 194,378,000 | 52,125,000 | 67,689,000 | 11,106,139 |
fiduciary cash | 309,712,000 | 223,228,000 | 236,221,000 | 278,007,000 | 217,280,000 | ||||||||||||||||||||||
assumed premiums, commissions and fees receivable | 447,619,000 | 342,136,000 | 346,466,000 | 349,639,000 | 331,342,000 | ||||||||||||||||||||||
fiduciary receivables | 669,960,000 | 497,035,000 | 416,083,000 | 491,423,000 | 408,000,000 | ||||||||||||||||||||||
prepaid expenses and other current assets | 20,778,000 | 13,650,000 | 17,702,000 | 14,945,000 | 17,417,000 | 11,625,000 | 13,454,000 | 14,050,000 | 14,909,000 | 12,730,000 | 12,370,000 | 11,654,000 | 13,199,000 | 9,823,000 | 12,318,000 | 13,533,000 | 14,226,000 | 8,151,000 | 5,843,000 | 5,156,000 | 4,643,000 | 4,447,000 | 2,689,000 | 3,205,000 | 3,287,000 | 3,019,000 | 5,663,632 |
total current assets | 1,594,478,000 | 1,199,718,000 | 1,106,195,000 | 1,239,709,000 | 1,055,820,000 | 1,026,490,000 | 1,014,281,000 | 1,137,054,000 | 951,118,000 | 925,905,000 | 802,123,000 | 818,408,000 | 780,475,000 | 772,399,000 | 710,891,000 | 726,530,000 | 635,181,000 | 578,393,000 | 660,442,000 | 490,804,000 | 333,784,000 | 301,989,000 | 159,073,000 | 310,337,000 | 130,923,000 | 132,926,000 | 68,452,200 |
property and equipment | 31,498,000 | 22,502,000 | 21,193,000 | 21,336,000 | 22,332,000 | 21,972,000 | 21,263,000 | 22,348,000 | 22,994,000 | 22,713,000 | 24,378,000 | 24,402,000 | 25,470,000 | 25,405,000 | 24,500,000 | 22,756,000 | 18,280,000 | 17,474,000 | 13,776,000 | 11,558,000 | 11,577,000 | 11,019,000 | 7,791,000 | 6,358,000 | 4,027,000 | 3,322,000 | 2,794,425 |
right-of-use assets | 83,409,000 | 61,976,000 | 64,266,000 | 67,100,000 | 71,357,000 | 72,367,000 | 74,960,000 | 79,148,000 | 83,461,000 | 85,473,000 | 88,586,000 | 92,921,000 | 95,316,000 | 96,465,000 | 98,049,000 | 86,374,000 | 83,014,000 | 81,646,000 | |||||||||
other assets | 96,373,000 | 82,419,000 | 68,945,000 | 64,708,000 | 49,217,000 | 48,041,000 | 47,356,000 | 43,841,000 | 39,777,000 | 38,134,000 | 41,738,000 | 44,582,000 | 43,878,000 | 45,935,000 | 39,890,000 | 34,316,000 | 45,543,000 | 25,586,000 | 20,847,000 | 14,885,000 | 14,795,000 | 11,084,000 | 7,949,000 | 7,994,000 | 6,505,000 | 5,600,000 | |
intangible assets | 1,484,739,000 | 978,434,000 | 1,016,687,000 | 925,549,000 | 937,612,000 | 953,492,000 | 968,811,000 | 985,425,000 | 1,000,274,000 | 1,017,343,000 | 1,044,824,000 | 1,062,969,000 | 1,081,074,000 | 1,099,918,000 | 1,118,129,000 | 1,125,388,000 | 927,605,000 | 944,467,000 | 652,723,000 | 547,227,000 | 547,751,000 | 554,320,000 | 203,555,000 | 209,453,000 | 111,264,000 | 92,450,000 | 92,392,570 |
goodwill | 2,652,131,000 | 1,517,171,000 | 1,516,488,000 | 1,420,583,000 | 1,412,369,000 | 1,412,369,000 | 1,412,369,000 | 1,412,369,000 | 1,412,369,000 | 1,412,369,000 | 1,421,849,000 | 1,421,849,000 | 1,422,060,000 | 1,422,060,000 | 1,420,929,000 | 1,415,281,000 | 1,232,399,000 | 1,228,741,000 | 885,321,000 | 671,826,000 | 669,126,000 | 651,502,000 | 344,396,000 | 335,526,000 | 197,531,000 | 164,470,000 | 170,815,670 |
total assets | 5,942,628,000 | 3,862,220,000 | 3,793,774,000 | 3,738,985,000 | 3,548,707,000 | 3,534,731,000 | 3,539,040,000 | 3,680,185,000 | 3,509,993,000 | 3,501,937,000 | 3,423,498,000 | 3,465,131,000 | 3,448,273,000 | 3,462,182,000 | 3,412,388,000 | 3,410,645,000 | 2,942,022,000 | 2,876,307,000 | 2,233,109,000 | 1,736,300,000 | 1,577,033,000 | 1,529,914,000 | 722,764,000 | 869,668,000 | 450,250,000 | 398,768,000 | 346,199,126 |
liabilities, mezzanine equity and stockholders’ equity | |||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||
fiduciary liabilities | 979,672,000 | 720,263,000 | 652,304,000 | 769,430,000 | 625,280,000 | ||||||||||||||||||||||
commissions payable | 93,438,000 | 50,933,000 | 68,682,000 | 71,963,000 | 87,463,000 | ||||||||||||||||||||||
accrued expenses and other current liabilities | 285,867,000 | 252,560,000 | 221,665,000 | 158,348,000 | 157,245,000 | 160,631,000 | 164,302,000 | 132,298,000 | 132,234,000 | 152,954,000 | 131,418,000 | 110,106,000 | 108,641,000 | 125,743,000 | 114,198,000 | 104,330,000 | 87,316,000 | 92,223,000 | 62,283,000 | 49,639,000 | 41,418,000 | 47,490,000 | 21,851,000 | 16,650,000 | 11,094,000 | 12,334,000 | |
current portion of contingent earnout liabilities | 115,468,000 | 9,004,000 | 17,062,000 | 6,759,000 | 45,473,000 | 142,949,000 | 201,281,000 | 203,870,000 | 229,529,000 | 215,157,000 | 97,620,000 | 116,228,000 | 118,569,000 | 46,717,000 | 41,645,000 | 43,615,000 | 20,897,000 | 35,088,000 | 43,975,000 | 90,160,000 | 27,467,000 | 6,094,000 | 7,065,000 | 4,212,000 | 2,788,000 | 2,480,000 | 2,646,695 |
total current liabilities | 1,474,445,000 | 1,032,760,000 | 959,713,000 | 1,007,489,000 | 933,420,000 | 1,056,434,000 | 1,031,554,000 | 1,156,102,000 | 1,052,969,000 | 1,033,440,000 | 798,499,000 | 827,294,000 | 772,820,000 | 699,206,000 | 573,303,000 | 570,300,000 | 531,284,000 | 540,689,000 | 383,764,000 | 354,809,000 | 250,337,000 | 217,420,000 | 124,552,000 | 144,597,000 | 81,953,000 | 72,825,000 | 65,878,718 |
revolving line of credit | 191,000,000 | 107,000,000 | 66,000,000 | 112,000,000 | 334,000,000 | 341,000,000 | 324,000,000 | 470,000,000 | 485,000,000 | 505,000,000 | 527,000,000 | 525,000,000 | 35,000,000 | ||||||||||||||
long-term debt, less current portion | 2,153,414,000 | 1,566,122,000 | 1,567,563,000 | 1,494,712,000 | 1,495,908,000 | 1,398,054,000 | 1,399,010,000 | 1,400,444,000 | 966,962,000 | 968,183,000 | 969,711,000 | 807,666,000 | 808,765,000 | 809,862,000 | 810,973,000 | 812,080,000 | 813,172,000 | 814,614,000 | 477,341,000 | 477,985,000 | 380,826,000 | 381,382,000 | |||||
contingent earnout liabilities, less current portion | 219,916,000 | 14,289,000 | 11,330,000 | 9,972,000 | 2,761,000 | 2,610,000 | 2,509,000 | 6,373,000 | 6,336,000 | 61,310,000 | 175,657,000 | 178,084,000 | 167,588,000 | 220,219,000 | 187,969,000 | 166,381,000 | 206,950,000 | 223,501,000 | 136,970,000 | 88,092,000 | 137,816,000 | 158,725,000 | 78,323,000 | 74,323,000 | 51,067,000 | 46,289,000 | 32,497,049 |
operating lease liabilities, less current portion | 74,578,000 | 57,651,000 | 60,917,000 | 64,382,000 | 68,162,000 | 68,775,000 | 69,235,000 | 73,598,000 | 77,830,000 | 78,999,000 | 81,510,000 | 84,584,000 | 86,739,000 | 87,692,000 | 88,749,000 | 76,999,000 | 72,622,000 | 71,357,000 | |||||||||
tax receivable agreement liabilities | 144,570,000 | ||||||||||||||||||||||||||
deferred tax liabilities | 4,650,000 | ||||||||||||||||||||||||||
other liabilities | 128,400,000 | 61,000 | 61,000 | 61,000 | 61,000 | 123,000 | 123,000 | 123,000 | 123,000 | 241,000 | 241,000 | 250,000 | 164,000 | 330,000 | 3,959,000 | 3,590,000 | 3,319,000 | 3,067,000 | 2,408,000 | 2,419,000 | 2,194,000 | 2,114,000 | 2,023,000 | 2,017,000 | |||
total liabilities | 4,390,973,000 | 2,777,822,000 | 2,665,584,000 | 2,688,616,000 | 2,500,312,000 | 2,525,934,000 | 2,502,431,000 | 2,636,640,000 | 2,438,220,000 | 2,483,055,000 | 2,349,618,000 | 2,367,869,000 | 2,321,162,000 | 2,322,143,000 | 2,188,324,000 | 2,150,760,000 | 1,702,987,000 | 1,688,751,000 | 1,121,394,000 | 943,953,000 | 771,387,000 | 759,946,000 | 306,069,000 | 447,034,000 | 195,406,000 | 161,494,000 | 295,248,119 |
commitments and contingencies | |||||||||||||||||||||||||||
mezzanine equity: | |||||||||||||||||||||||||||
redeemable noncontrolling interest | 537,000 | 519,000 | 510,000 | 445,000 | 371,000 | 453,000 | 375,000 | 286,000 | 455,000 | 394,000 | 333,000 | 495,000 | 538,000 | 487,000 | 424,000 | 350,000 | 288,000 | 269,000 | 223,000 | 173,000 | 125,000 | 98,000 | 101,000 | 71,000 | 39,000 | 23,000 | 82,607,652 |
stockholders’ equity: | |||||||||||||||||||||||||||
class a common stock, par value 0.01 per share... | 966,000 | 718,000 | 714,000 | 713,000 | 699,000 | 680,000 | 675,000 | 665,000 | 652,000 | 641,000 | 642,000 | 637,000 | 626,000 | 614,000 | 612,000 | 601,000 | 588,000 | 586,000 | 564,000 | 466,000 | 460,000 | 450,000 | 339,000 | 333,000 | 199,000 | 194,000 | |
class b common stock, par value 0.0001... | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 6,000 | 6,000 | 6,000 | 5,000 | 5,000 | 5,000 | 5,000 | 4,000 | 4,000 | 4,000 | 4,000 | |
additional paid-in capital | 1,235,101,000 | 844,236,000 | 837,293,000 | 830,735,000 | 816,418,000 | 793,954,000 | 785,931,000 | 773,109,000 | 762,609,000 | 746,671,000 | 742,553,000 | 732,673,000 | 716,645,000 | 704,291,000 | 699,415,000 | 683,331,000 | 671,143,000 | 663,002,000 | 608,291,000 | 404,025,000 | 398,885,000 | 392,139,000 | 237,644,000 | 235,520,000 | 90,443,000 | 82,425,000 | |
accumulated deficit | -274,870,000 | -245,236,000 | -219,375,000 | -200,648,000 | -197,484,000 | -211,423,000 | -191,261,000 | -182,884,000 | -165,327,000 | -186,905,000 | -152,422,000 | -134,793,000 | -110,896,000 | -96,764,000 | -48,274,000 | -23,481,000 | -32,123,000 | -54,992,000 | -32,322,000 | -19,489,000 | -9,733,000 | -24,346,000 | -14,038,000 | -10,770,000 | -7,182,000 | -206,042,198 | |
accumulated other comprehensive income | 2,738,000 | 492,000 | 1,050,000 | ||||||||||||||||||||||||
total stockholders’ equity attributable to baldwin | 963,940,000 | 600,215,000 | 619,687,000 | 630,805,000 | 619,638,000 | 583,216,000 | 595,350,000 | 590,895,000 | 597,939,000 | ||||||||||||||||||
noncontrolling interest | 587,178,000 | 483,664,000 | 507,993,000 | 419,119,000 | 428,386,000 | 425,128,000 | 440,884,000 | 452,364,000 | 473,379,000 | 458,076,000 | 482,769,000 | 498,245,000 | 520,214,000 | 531,448,000 | 571,945,000 | 599,209,000 | 599,308,000 | 578,904,000 | 535,217,000 | 407,473,000 | 416,253,000 | 402,087,000 | 193,164,000 | 198,049,000 | 171,988,000 | 163,966,000 | 2,387,522 |
total stockholders’ equity | 1,551,118,000 | 1,083,879,000 | 1,127,680,000 | 1,049,924,000 | 1,048,024,000 | 1,008,344,000 | 1,036,234,000 | 1,043,259,000 | 1,071,318,000 | 1,018,488,000 | 1,073,547,000 | 1,096,767,000 | 1,126,573,000 | 1,139,552,000 | 1,223,640,000 | 1,259,535,000 | 1,238,747,000 | 1,187,287,000 | 1,111,492,000 | 792,174,000 | 805,521,000 | 769,870,000 | 416,594,000 | 422,563,000 | 254,805,000 | ||
total liabilities, mezzanine equity and stockholders’ equity | 5,942,628,000 | 3,862,220,000 | 3,793,774,000 | 3,738,985,000 | 3,548,707,000 | 3,534,731,000 | 3,539,040,000 | 3,680,185,000 | 3,509,993,000 | 3,501,937,000 | 3,423,498,000 | 3,465,131,000 | 3,448,273,000 | 3,462,182,000 | 3,412,388,000 | 3,410,645,000 | 2,942,022,000 | 2,876,307,000 | 2,233,109,000 | 1,736,300,000 | 1,577,033,000 | 1,529,914,000 | 722,764,000 | 869,668,000 | 450,250,000 | ||
related party notes payable | 5,635,000 | 5,635,000 | 5,635,000 | 5,691,000 | 1,525,000 | 1,525,000 | 1,525,000 | 1,525,000 | 1,525,000 | 61,500,000 | 61,500,000 | 61,500,000 | |||||||||||||||
colleague earnout incentives | 989,000 | 17,959,000 | 32,826,000 | ||||||||||||||||||||||||
restricted cash | 164,649,000 | 162,957,000 | 151,842,000 | 122,204,000 | 104,824,000 | 115,429,000 | 107,350,000 | 105,520,000 | 112,381,000 | 92,017,000 | 100,529,000 | 87,097,000 | 89,445,000 | 46,987,000 | 51,505,000 | 32,003,000 | 33,560,000 | 7,778,000 | 10,058,000 | 3,840,000 | 3,382,000 | 6,403,532 | |||||
premiums, commissions and fees receivable | 702,096,000 | 656,111,000 | 762,828,000 | 701,892,000 | 627,791,000 | 595,359,000 | 593,858,000 | 580,343,000 | 531,992,000 | 446,112,000 | 427,351,000 | 375,290,000 | 340,837,000 | 233,162,000 | 209,664,000 | 206,594,000 | 155,501,000 | 98,345,000 | 102,575,000 | 71,637,000 | 58,793,000 | 45,234,625 | |||||
assets held for sale | 64,351,000 | ||||||||||||||||||||||||||
premiums payable to insurance companies | 641,267,000 | 589,157,000 | 740,585,000 | 599,828,000 | 555,569,000 | 502,081,000 | 534,887,000 | 481,131,000 | 471,294,000 | 356,671,000 | 366,217,000 | 309,257,000 | 310,045,000 | 175,486,000 | 177,578,000 | 143,586,000 | 135,576,000 | 83,617,000 | 110,512,000 | 58,390,000 | 50,541,000 | 42,889,326 | |||||
producer commissions payable | 73,126,000 | 71,179,000 | 73,714,000 | 85,687,000 | 64,304,000 | 65,855,000 | 64,548,000 | 62,954,000 | 53,927,000 | 60,789,000 | 56,138,000 | 52,314,000 | 41,833,000 | 35,520,000 | 32,367,000 | 33,711,000 | 24,260,000 | 12,019,000 | 13,223,000 | 9,681,000 | 7,470,000 | 7,126,847 | |||||
liabilities held for sale | 43,931,000 | ||||||||||||||||||||||||||
stockholder notes receivable | -21,000 | -42,000 | -63,000 | -131,000 | -175,000 | -219,000 | -263,000 | ||||||||||||||||||||
total stockholders’ equity attributable to brp group | 560,412,000 | 590,778,000 | 598,522,000 | 606,359,000 | 608,104,000 | ||||||||||||||||||||||
due from related parties | 114,000 | 113,000 | 1,844,000 | 1,715,000 | 1,757,000 | 1,668,000 | 19,000 | 41,000 | 121,000 | 34,000 | 43,000 | 44,272 | |||||||||||||||
total stockholders’ equity attributable to brp group, inc. | 651,695,000 | 660,326,000 | 639,439,000 | 608,383,000 | 576,275,000 | 384,701,000 | 389,268,000 | 367,783,000 | 223,430,000 | 224,514,000 | 82,817,000 | ||||||||||||||||
revolving lines of credit | 75,000,000 | 120,000,000 | 20,000,000 | 101,000,000 | 226,000,000 | 60,363,000 | 40,363,000 | 105,000,000 | |||||||||||||||||||
current portion of long-term debt | 5,000,000 | 5,000,000 | 4,000,000 | 4,000,000 | |||||||||||||||||||||||
due to related parties | 65,000 | 155,000 | |||||||||||||||||||||||||
notes receivable from stockholders | -306,000 | -349,000 | -465,000 | -519,000 | -573,000 | -647,000 | |||||||||||||||||||||
liabilities, mezzanine equity and stockholders’/members’ equity | |||||||||||||||||||||||||||
related party debt | 88,425,293 | ||||||||||||||||||||||||||
redeemable members’ capital | 172,238,469 | ||||||||||||||||||||||||||
stockholders’/members’ equity | |||||||||||||||||||||||||||
retained earnings | -8,650,000 | ||||||||||||||||||||||||||
members’ deficit | |||||||||||||||||||||||||||
notes receivable from stockholders/members | -688,000 | ||||||||||||||||||||||||||
total stockholders’ equity attributable to brp group, inc./ members’ equity | 73,285,000 | ||||||||||||||||||||||||||
total stockholders’/members’ equity | 237,251,000 | ||||||||||||||||||||||||||
total liabilities, mezzanine equity and stockholders’/members’ equity | 398,768,000 | ||||||||||||||||||||||||||
deposits and other non-current assets | 962,840 | ||||||||||||||||||||||||||
deferred financing costs | 7,362,927 | ||||||||||||||||||||||||||
deferred commission expense | 3,418,494 | ||||||||||||||||||||||||||
liabilities, mezzanine equity and members’ equity | |||||||||||||||||||||||||||
accrued expenses | 8,661,813 | ||||||||||||||||||||||||||
contract liabilities | 4,349,299 | ||||||||||||||||||||||||||
other current liabilities | 204,738 | ||||||||||||||||||||||||||
advisor incentive liabilities | 3,085,578 | ||||||||||||||||||||||||||
other long-term liabilities | 361,481 | ||||||||||||||||||||||||||
members’ equity | |||||||||||||||||||||||||||
members’ capital | |||||||||||||||||||||||||||
member note receivable | -240,438 | ||||||||||||||||||||||||||
total members’ equity | -203,895,114 | ||||||||||||||||||||||||||
total liabilities, mezzanine equity and members’ equity | 346,199,126 | ||||||||||||||||||||||||||
assets of consolidated variable interest entities that can only be used to settle the obligations of consolidated variable interest entities: | |||||||||||||||||||||||||||
deposits | |||||||||||||||||||||||||||
liabilities of consolidated variable interest entities for which creditors do not have recourse to the company: |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||
net income | -1,896,000 | -5,141,000 | 24,898,000 | -30,867,000 | 39,100,000 | -32,006,000 | -43,663,000 | -25,854,000 | -46,707,000 | 16,593,000 | 44,839,000 | -20,104,000 | 30,614,000 | -7,615,000 | -7,859,000 | 4,707,000 | -26,931,069 | |||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||
depreciation and amortization | 57,078,000 | 40,670,000 | 32,043,000 | 27,652,000 | 27,465,000 | 27,971,000 | 28,456,000 | 26,951,000 | 25,546,000 | 24,647,000 | 24,636,000 | 24,608,000 | 24,511,000 | 23,137,000 | 24,396,000 | 20,275,000 | 18,550,000 | 15,713,000 | 13,349,000 | 11,315,000 | 11,131,000 | 6,273,000 | 5,443,000 | 4,690,000 | 3,761,000 | 3,295,857 |
change in fair value of contingent consideration | 1,969,000 | -2,490,000 | 1,980,000 | -1,957,000 | 8,061,000 | -22,225,000 | -952,000 | 5,552,000 | 12,676,000 | 6,018,000 | 13,914,000 | 16,393,000 | 24,758,000 | 43,116,000 | 21,695,000 | -26,872,000 | -5,632,000 | 22,033,000 | 11,341,000 | 13,325,000 | -1,503,000 | 7,819,000 | 6,455,000 | 4,581,000 | 1,661,000 | 14,050,909 |
share-based compensation expense | 12,818,000 | 19,341,000 | 22,017,000 | 16,952,000 | 12,803,000 | 18,739,000 | 17,949,000 | 14,721,000 | 14,094,000 | 13,371,000 | 14,598,000 | 18,758,000 | 13,281,000 | 21,324,000 | 8,388,000 | 10,113,000 | 7,564,000 | 7,272,000 | 3,834,000 | 4,545,000 | 3,542,000 | 2,387,000 | 2,240,000 | 1,978,000 | 1,139,000 | |
payment of contingent earnout consideration in excess of purchase price accrual | -5,876,000 | -694,000 | 0 | -6,897,000 | -78,193,000 | -2,250,000 | -772,000 | -4,055,000 | -16,318,000 | -1,687,000 | -16,499,000 | -5,283,000 | -857,000 | -983,000 | -1,140,000 | -36,686,000 | -11,117,000 | -4,223,000 | 0 | 0 | -411,000 | |||||
gain on divestitures | 0 | 0 | 1,111,000 | -1,401,000 | 0 | -1,809,000 | -628,000 | -36,516,000 | ||||||||||||||||||
amortization of deferred financing costs | 1,665,000 | 1,424,000 | 1,423,000 | 1,421,000 | 1,422,000 | 1,422,000 | 1,422,000 | 1,445,000 | 1,552,000 | 1,552,000 | 1,244,000 | 1,094,000 | 1,239,000 | 1,226,000 | 1,420,000 | 1,188,000 | 1,286,000 | 1,205,000 | 858,000 | 750,000 | 693,000 | 618,000 | 189,000 | 119,000 | 76,000 | 194,963 |
other operating activity | -1,160,000 | 229,000 | ||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||
assumed premiums, commissions and fees receivable | -55,666,000 | 4,330,000 | 4,504,000 | -6,107,000 | -47,789,000 | |||||||||||||||||||||
prepaid expenses and other current assets | -6,627,000 | -2,105,000 | -2,639,000 | 1,792,000 | -6,708,000 | 767,000 | -2,653,000 | -698,000 | -4,629,000 | -555,000 | -1,543,000 | 108,000 | -4,859,000 | -850,000 | -1,153,000 | -8,908,000 | -3,519,000 | -1,618,000 | -636,000 | 564,000 | 300,000 | -634,000 | ||||
right-of-use assets | 8,811,000 | 3,960,000 | 4,097,000 | 4,175,000 | 3,775,000 | 4,141,000 | 4,211,000 | 4,165,000 | 4,186,000 | 10,292,000 | 4,127,000 | 2,395,000 | 1,149,000 | 1,584,000 | -10,960,000 | -2,748,000 | -1,368,000 | |||||||||
accounts payable, accrued expenses and other current liabilities | 2,423,000 | -6,322,000 | 14,829,000 | -29,619,000 | 9,892,000 | 46,166,000 | -131,682,000 | 127,626,000 | 39,451,000 | 107,882,000 | -18,854,000 | 51,810,000 | -163,000 | 103,080,000 | 6,519,000 | 63,136,000 | 627,000 | 24,485,000 | -18,618,000 | 39,685,000 | 9,636,000 | 3,930,000 | -16,565,000 | 40,510,000 | -527,000 | 3,984,449 |
colleague earnout incentives | 0 | -989,000 | -16,970,000 | -14,854,000 | ||||||||||||||||||||||
operating lease liabilities | -4,739,000 | -4,400,000 | -4,440,000 | -3,173,000 | -4,080,000 | -2,589,000 | -4,388,000 | -4,088,000 | -2,712,000 | -9,022,000 | -2,130,000 | -1,564,000 | -468,000 | -461,000 | 11,639,000 | 3,369,000 | 1,984,000 | |||||||||
deferred taxes | -14,873,000 | |||||||||||||||||||||||||
net cash from operating activities | -6,073,000 | 10,269,000 | 41,017,000 | -16,721,000 | -63,983,000 | 16,443,000 | 2,108,000 | 80,706,000 | 2,894,000 | 21,845,000 | -12,629,000 | 49,459,000 | -14,031,000 | 14,191,000 | -12,012,000 | -1,208,000 | -3,433,000 | 13,088,000 | -22,378,000 | 46,132,000 | 3,287,000 | 6,046,000 | -12,873,000 | 38,673,000 | 4,971,000 | -2,480,760 |
cash flows from investing activities: | ||||||||||||||||||||||||||
cash consideration paid for business combinations, net of cash received | -452,377,000 | 0 | -73,812,000 | 0 | -10,620,000 | -449,215,000 | -194,542,000 | -6,918,000 | -17,358,000 | -438,833,000 | -6,291,000 | -184,807,000 | -39,305,000 | 1,063,015 | ||||||||||||
deferred payments for business combinations | -25,000,000 | |||||||||||||||||||||||||
capital expenditures | -12,664,000 | -10,353,000 | -8,864,000 | -11,377,000 | -8,933,000 | -12,152,000 | -10,193,000 | -10,558,000 | -8,146,000 | -7,219,000 | -5,533,000 | -5,125,000 | -3,499,000 | -6,579,000 | -6,835,000 | -6,772,000 | -1,793,000 | -2,133,000 | -1,432,000 | -756,000 | -1,000,000 | -1,334,000 | -1,516,000 | -2,036,000 | -583,000 | -253,277 |
free cash flows | -18,737,000 | -84,000 | 32,153,000 | -28,098,000 | -72,916,000 | 4,291,000 | -8,085,000 | 70,148,000 | -5,252,000 | 14,626,000 | -18,162,000 | 44,334,000 | -17,530,000 | 7,612,000 | -18,847,000 | -7,980,000 | -5,226,000 | 10,955,000 | -23,810,000 | 45,376,000 | 2,287,000 | 4,712,000 | -14,389,000 | 36,637,000 | 4,388,000 | -2,734,037 |
investments in and loans for business ventures | -87,000 | -700,000 | -15,013,000 | -620,000 | -362,000 | -152,000 | -3,189,000 | |||||||||||||||||||
proceeds from divestitures, net of cash transferred | 0 | 0 | 500,000 | 1,401,000 | 0 | 562,000 | 1,967,000 | 54,448,000 | ||||||||||||||||||
cash consideration paid for asset acquisitions | -1,076,000 | 0 | 0 | 0 | -460,000 | 0 | 0 | 0 | -507,000 | -111,000 | -1,500,000 | |||||||||||||||
net cash from investing activities | -491,204,000 | -10,699,000 | -83,376,000 | -37,589,000 | -8,612,000 | -12,310,000 | -9,993,000 | -9,011,000 | 44,613,000 | -4,974,000 | -6,354,000 | -5,495,000 | -5,099,000 | -6,891,000 | -17,571,000 | -386,763,000 | -3,132,000 | -454,892,000 | -195,974,000 | -9,249,000 | -18,358,000 | -442,576,000 | -7,807,000 | -187,538,000 | -39,888,000 | 802,080 |
cash flows from financing activities: | ||||||||||||||||||||||||||
change in fiduciary receivables and liabilities | -17,509,000 | -41,786,000 | 60,727,000 | -5,444,000 | ||||||||||||||||||||||
repurchase of common stock | -46,966,000 | |||||||||||||||||||||||||
proceeds from revolving line of credit | 245,000,000 | 49,000,000 | 93,000,000 | 112,000,000 | 9,000,000 | 11,000,000 | 0 | 25,000,000 | 70,000,000 | 23,000,000 | 28,000,000 | 10,000,000 | 50,000,000 | 0 | 17,000,000 | 455,000,000 | 40,000,000 | 300,210,000 | 100,000,000 | 200,000,000 | 0 | 165,637,000 | 20,000,000 | |||
payments on revolving line of credit | -161,000,000 | -8,000,000 | -139,000,000 | 0 | -9,000,000 | -11,000,000 | 0 | -359,000,000 | -77,000,000 | -6,000,000 | -174,000,000 | -25,000,000 | -70,000,000 | -22,000,000 | -15,000,000 | |||||||||||
proceeds from refinancing of long-term debt | 600,000,000 | 0 | 1,006,121,000 | 0 | 935,800,000 | 0 | 0 | |||||||||||||||||||
payments relating to extinguishment and modification of long-term debt | 0 | -931,121,000 | 0 | -835,800,000 | 0 | 0 | ||||||||||||||||||||
payments on long-term debt | -6,538,000 | 0 | -2,515,000 | -2,339,000 | -2,340,000 | -2,100,000 | -2,100,000 | 0 | -2,561,000 | -2,561,000 | -2,561,000 | -2,127,000 | -2,127,000 | -2,127,000 | -2,128,000 | -2,127,000 | -2,127,000 | -1,250,000 | 0 | -1,000,000 | ||||||
payments of deferred financing costs | -4,040,000 | -72,000 | 0 | -746,000 | ||||||||||||||||||||||
payment of contingent earnout consideration up to amount of purchase price accrual | -1,915,000 | 0 | -31,415,000 | -32,841,000 | -33,980,000 | -4,729,000 | -27,175,000 | -32,794,000 | -1,141,000 | -19,173,000 | -2,955,000 | -4,680,000 | -1,091,000 | -4,034,000 | -29,191,000 | -13,993,000 | ||||||||||
other financing activity | -2,446,000 | -4,637,000 | -6,000 | -22,000 | -488,000 | |||||||||||||||||||||
net cash from financing activities | 606,501,000 | 21,383,000 | -15,399,000 | 138,951,000 | 58,887,000 | -36,080,000 | -7,575,000 | 54,164,000 | -40,153,000 | 15,698,000 | 481,000 | -17,887,000 | -24,522,000 | -27,446,000 | -3,731,000 | 427,994,000 | 22,736,000 | 248,104,000 | 363,805,000 | 116,554,000 | -4,404,000 | 520,554,000 | -125,758,000 | 297,336,000 | 19,811,000 | 55,240,127 |
net increase in cash and cash equivalents and fiduciary cash | 109,224,000 | 20,953,000 | -57,758,000 | 84,641,000 | -13,708,000 | |||||||||||||||||||||
cash and cash equivalents and fiduciary cash at beginning of period | 346,897,000 | 0 | 0 | 0 | 312,769,000 | |||||||||||||||||||||
cash and cash equivalents and fiduciary cash at end of period | 456,121,000 | 20,953,000 | -57,758,000 | 84,641,000 | 299,061,000 | |||||||||||||||||||||
net loss | -43,674,000 | -34,839,000 | -44,408,000 | |||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | 0 | 0 | |||||||||||||||||||||||
changes in operating assets and liabilities, net of effect of acquisitions and divestitures: | ||||||||||||||||||||||||||
investments in and loans to business ventures | ||||||||||||||||||||||||||
proceeds from repayment of loans to business ventures | ||||||||||||||||||||||||||
change in fiduciary assets and liabilities | ||||||||||||||||||||||||||
proceeds from the sale and settlement of interest rate caps | 3,025,000 | 2,953,000 | ||||||||||||||||||||||||
tax distributions to baldwin holdings' llc members | ||||||||||||||||||||||||||
proceeds from repayment of related party loans | 0 | 0 | 1,500,000 | |||||||||||||||||||||||
tax distributions to baldwin holdings llc members | 0 | -10,978,000 | -98,000 | |||||||||||||||||||||||
loss on interest rate caps | 0 | 18,000 | 0 | 84,000 | 134,000 | 26,000 | 1,181,000 | 1,407,000 | -800,000 | |||||||||||||||||
other loss | 40,000 | 708,000 | 319,000 | 0 | 350,000 | -4,000 | -436,000 | 567,000 | 130,000 | 100,000 | ||||||||||||||||
proceeds from the settlement of interest rate caps | 0 | 0 | 2,300,000 | |||||||||||||||||||||||
premiums, commissions and fees receivable | -45,985,000 | 106,717,000 | -60,936,000 | -73,558,000 | -68,902,000 | -1,501,000 | -13,515,000 | -48,351,000 | -85,880,000 | -18,761,000 | -43,006,000 | -35,359,000 | -6,351,000 | -5,793,000 | -1,993,000 | -50,364,000 | 5,889,000 | -3,253,000 | -4,243,000 | -5,221,000 | -5,558,914 | |||||
other liabilities | 77,000 | -149,000 | ||||||||||||||||||||||||
purchase of interest rate caps | 0 | -3,000,000 | 0 | -3,461,000 | ||||||||||||||||||||||
proceeds from repayment of stockholder notes receivable | 0 | 0 | 21,000 | 21,000 | 68,000 | 44,000 | 44,000 | 43,000 | 43,000 | 116,000 | ||||||||||||||||
distributions to variable interest entities | 0 | 0 | ||||||||||||||||||||||||
net increase in cash and cash equivalents and restricted cash | -31,947,000 | -15,460,000 | 125,859,000 | 7,354,000 | 32,569,000 | -18,502,000 | 26,077,000 | -43,652,000 | -20,146,000 | -33,314,000 | 40,023,000 | 16,171,000 | -193,700,000 | 145,453,000 | 84,024,000 | -146,438,000 | 148,471,000 | -15,106,000 | 53,561,447 | |||||||
cash and cash equivalents and restricted cash at beginning of year | ||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at end of year | ||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at beginning of period | 0 | 0 | 226,963,000 | 0 | 0 | 230,471,000 | 0 | 0 | 227,737,000 | 0 | 0 | 142,022,000 | 0 | 0 | 71,071,000 | |||||||||||
cash and cash equivalents and restricted cash at end of period | -15,460,000 | 125,859,000 | 234,317,000 | -18,502,000 | 26,077,000 | 186,819,000 | -33,314,000 | 40,023,000 | 243,908,000 | 145,453,000 | 153,437,000 | 122,547,000 | -146,438,000 | 148,471,000 | 55,965,000 | |||||||||||
changes in operating assets and liabilities, net of effect of acquisitions: | ||||||||||||||||||||||||||
proceeds from the sale of assets | ||||||||||||||||||||||||||
proceeds from issuance of class a common stock, net of underwriting discounts | -1,000 | 284,228,000 | 0 | |||||||||||||||||||||||
payment of common stock offering costs | -29,000 | |||||||||||||||||||||||||
proceeds from long-term debt | 343,516,000 | 0 | ||||||||||||||||||||||||
payments of debt issuance costs | -551,000 | -70,000 | -186,000 | -377,000 | -1,188,000 | -59,000 | -575,000 | -59,000 | ||||||||||||||||||
tax distributions to brp's llc members | ||||||||||||||||||||||||||
investment in business ventures | -314,000 | -259,000 | -100,000 | |||||||||||||||||||||||
proceeds from issuance of long-term debt | ||||||||||||||||||||||||||
tax distributions to brp llc members | -47,000 | -350,000 | -11,000 | 0 | ||||||||||||||||||||||
distributions to vies | -244,000 | |||||||||||||||||||||||||
gain on interest rate caps | ||||||||||||||||||||||||||
due to/from related parties | -1,000 | 1,113,000 | -129,000 | 42,000 | -89,000 | |||||||||||||||||||||
proceeds from settlements of interest rate caps | 2,275,000 | |||||||||||||||||||||||||
other fair value adjustments | -234,000 | 94,000 | 123,000 | |||||||||||||||||||||||
prepaid expenses and other assets | -2,246,824 | |||||||||||||||||||||||||
purchase of llc units from shareholders | ||||||||||||||||||||||||||
proceeds from the sales and settlements of interest rate caps | 1,659,000 | |||||||||||||||||||||||||
proceeds received from repayment of stockholder notes receivable | ||||||||||||||||||||||||||
cash consideration paid for asset acquisitions, net of cash received | 0 | -2,656,000 | -700,000 | -1,637,000 | 0 | -1,159,000 | 0 | -7,658 | ||||||||||||||||||
investment in business venture | -116,000 | -36,000 | -639,000 | 0 | ||||||||||||||||||||||
change in fair value of interest rate caps | -5,459,000 | -15,810,000 | -1,036,000 | 334,000 | ||||||||||||||||||||||
proceeds from the sale of interest rate caps | ||||||||||||||||||||||||||
issuance of management incentive units | ||||||||||||||||||||||||||
participation unit compensation | -99,797 | |||||||||||||||||||||||||
payment of offering costs | ||||||||||||||||||||||||||
payment of contingent and guaranteed earnout consideration | -6,645,000 | -250,000 | 0 | -527,000 | ||||||||||||||||||||||
repayments of revolving line of credit | -200,000,000 | |||||||||||||||||||||||||
repayments of long-term debt | ||||||||||||||||||||||||||
payments of debt issuance and debt extinguishment costs | ||||||||||||||||||||||||||
proceeds received from repayment of stockholder/member notes receivable | 41,000 | |||||||||||||||||||||||||
proceeds from related party debt | -1,699,959 | |||||||||||||||||||||||||
repayments of related party debt | ||||||||||||||||||||||||||
payments for repurchase of common units | ||||||||||||||||||||||||||
distributions | -717,617 | |||||||||||||||||||||||||
due from related parties | -65,000 | -90,000 | 174,000 | 22,000 | 80,000 | -87,000 | 9,000 | 1,496 | ||||||||||||||||||
redemption and repurchase of llc units and class b common stock | ||||||||||||||||||||||||||
other | 8,000 | |||||||||||||||||||||||||
net decrease in cash and cash equivalents and restricted cash | -19,475,000 | |||||||||||||||||||||||||
loss on disposal of property and equipment | ||||||||||||||||||||||||||
proceeds from issuance of llc units | ||||||||||||||||||||||||||
proceeds from advisor incentive buy-ins | 117,098 | |||||||||||||||||||||||||
contributions | 4,693 | |||||||||||||||||||||||||
issuance and vesting of management incentive units | ||||||||||||||||||||||||||
repurchase/redemption of llc units and class b common stock | 0 | |||||||||||||||||||||||||
payments of debt issuance costs and debt extinguishment costs | -264,000 | -1,688,000 | -230,000 | |||||||||||||||||||||||
proceeds from repayment of stockholder/member notes receivable | 54,000 | |||||||||||||||||||||||||
repurchase of common units | ||||||||||||||||||||||||||
payment of guaranteed earnout consideration | -500 | |||||||||||||||||||||||||
proceeds from issuance of common units | ||||||||||||||||||||||||||
issuance of voting common units to redeemable common equity holder | ||||||||||||||||||||||||||
issuance and vesting of management incentive units to members | 670,513 | |||||||||||||||||||||||||
stock-based compensation expense | 3,117,190 | |||||||||||||||||||||||||
payment of initial public offering costs | ||||||||||||||||||||||||||
payment of contingent earnout consideration | ||||||||||||||||||||||||||
proceeds from issuance of non-voting common units | ||||||||||||||||||||||||||
repurchase of voting common units from members | 0 | |||||||||||||||||||||||||
loss on modification and extinguishment of debt | ||||||||||||||||||||||||||
deferred commission expense | ||||||||||||||||||||||||||
contract liabilities | ||||||||||||||||||||||||||
other long-term liabilities | ||||||||||||||||||||||||||
net borrowings on revolving line of credit | ||||||||||||||||||||||||||
proceeds from issuance of non-voting common units to members |
