brp-20210910
false000178175500017817552021-09-102021-09-10

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
______________________________
FORM 8-K
______________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): September 10, 2021
______________________________
BRP Group, Inc.
(Exact name of registrant as specified in its charter)
______________________________
Delaware001-3909561-1937225
(State or other jurisdiction of(Commission(I.R.S. Employer
incorporation or organization)File No.)Identification No.)
4211 W. Boy Scout Blvd., Suite 800, Tampa, Florida 33607
(Address of principal executive offices) (Zip code)
(Registrant's telephone number, including area code): (866) 279-0698
Not Applicable
(Former Name, former address and former fiscal year, if changed since last report)
Check the appropriate box below if the form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2 (b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading Symbol(s)Name of each exchange on which registered
Class A Common Stock, par value $0.01 per shareBRPThe Nasdaq Global Select Market
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging Growth Company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.



Item 3.02. Unregistered Sales of Equity Securities.
On September 10, 2021, Millennial Specialty Insurance, LLC (“MSI”) and Armfield, Harrison & Thomas, LLC (“AHT” and, together with MSI, the “Buyers”), each an indirect subsidiary of BRP Group, Inc. (“BRP Group” or the “Company”), entered into an agreement (the “JGS Purchase Agreement”) to acquire (i) substantially all of the assets of Jacobson, Goldfarb & Scott, Inc., Aura Holdings, LLC, American Union Risk Associates, LLC, American Union Risk Management, LLC and certain other affiliates and (ii) all of the outstanding equity interests of Preferred Property Program, Inc. and Preferred Property Risk Purchasing Group, Inc. (such parties collectively, “JGS”). The Partnership, BRP Group’s nomenclature for a strategic acquisition, is expected to close on October 1, 2021, subject to certain closing conditions. Pursuant to the terms of the JGS Purchase Agreement, the upfront consideration for the Partnership comprises:
approximately $163.2 million in cash (which will be reduced by the value of any shares of Class A common stock of BRP Group granted to new colleagues in connection with the Partnership); and
1,821,625 units of Baldwin Risk Partners, LLC (“BRP LLC”) (each of which the holder may cause to be redeemed for one share of Class A common stock, subject to certain contractual lockup restrictions) and the corresponding 1,821,625 shares of BRP Group’s Class B common stock to be issued pursuant to the terms of BRP LLC’s Third Amended and Restated Limited Liability Company Agreement, as amended.
In addition, under the terms of the JGS Purchase Agreement, JGS will have the opportunity to receive additional contingent consideration of up to approximately $92.9 million based upon the achievement of certain post-closing primarily revenue-focused performance measures, which contingent consideration is payable in cash, shares of BRP Group’s Class A common stock or a combination of both at the Buyers’ sole option. The securities to be issued as part of the consideration payable under the JGS Purchase Agreement will be subject to contractual transfer restrictions for a period of time.
No underwriters were involved in these sales. There was no general solicitation of investors or advertising, and BRP Group did not pay or give, directly or indirectly, any commission or other remuneration, in connection with the offering of these securities. In the transactions described above, the recipients of the securities represented their intention to acquire the securities for investment only and not with a view to or for sale in connection with any distribution thereof, and appropriate legends were or will be affixed to the issued securities.
The securities described above were offered to a limited number of investors, all of which had sufficient knowledge and experience in financial and business matters to make them capable of evaluating the merits and risks of the prospective investment, and for nominal consideration. The offer, sale and issuance, as applicable, of the securities described above were deemed to be exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”) in reliance upon Section 4(a)(2) of the Securities Act as transactions by an issuer not involving any public offering.
Item 7.01. Regulation FD Disclosure.
BRP Group disclosed certain information relating to the Company set forth below to prospective investors:
Agreement to Acquire JGS
The information set forth in Item 3.02 above is incorporated by reference herein. At the time the due diligence was concluded, the JGS Partnership represented $43.3 million of Acquired Revenue. “Acquired Revenue” is calculated as revenue attributable to acquired businesses for the most recent 12-month period prior to acquisition evaluated based on quality of earnings reviews.
Acquisition of EBSME
On July 30, 2021, Armfield, Harrison & Thomas, LLC, our indirect subsidiary, acquired substantially all of the assets of EBSME, LLC (“EBSME”), pursuant to a purchase agreement, for consideration consisting of approximately $3.0 million in cash (which was reduced by the value of any shares of our Class A common stock granted to EBSME’s Colleagues in connection with the Partnership), 28,861 shares of Class A common stock and the opportunity to receive additional contingent consideration of up to $7.4 million, payable in cash, shares of Class A common stock, or a combination of both at our sole option, based upon the achievement of certain post-closing revenue-focused performance measures. At the time of acquisition, the EBSME Partnership represented $1.2 million of Acquired Revenue.



Acquisition of River Oak
On August 4, 2021, BRP Captive Management, LLC, our indirect subsidiary, acquired substantially all of the assets of River Oak Risk, LLC and River Oak Risk Holdings, LLC (collectively, “River Oak”), pursuant to a purchase agreement, for consideration consisting of approximately $19.0 million in cash (which was reduced by the value of any shares of our Class A common stock granted to River Oak’s Colleagues in connection with the Partnership), 179,845 shares of Class A Common Stock and the opportunity to receive additional contingent consideration of up to $26.4 million, payable in cash, shares of Class A common stock, or a combination of both at our sole option, based upon the achievement of certain post-closing revenue-focused performance measures. At the time of acquisition, the River Oak Partnership represented $2.1 million of Acquired Revenue.
Acquired Revenue Outlook
BRP Group expects to close Partner acquisitions generating total Acquired Revenue of approximately $175 million to $200 million in 2021, with all remaining 2021 Partnerships closing in the fourth quarter of 2021, and approximately $100 million to $150 million in 2022, with 2022 Acquired Revenue being split among fiscal quarters in a similar proportion as 2021 Acquired Revenue.
MGA of the Future
“MGA of the Future” policies in force grew to 652,666 at September 13, 2021 from 605,295 as of June 30, 2021.
The information contained in this Item 7.01 is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and shall not be deemed incorporated by reference in any filing under the Securities Act or the Exchange Act, except as expressly set forth by specific reference in such filing.
Item 8.01. Other Events.
BRP Group is filing its unaudited pro forma condensed consolidated financial information (the “Pro Forma Financial Information”) as of and for the six months ended June 30, 2021 and for the year ended December 31, 2020, as set forth in Exhibit 99.1 to this report and presented in accordance with Article 11, as amended, of Regulation S-X. The purpose of this Current Report on Form 8-K is to, among other things, file the Pro Forma Financial Information set forth in Item 9.01 below, and to allow such financial information to be incorporated by reference hereafter into a registration statement filed with the SEC under the Securities Act. The Pro Forma Financial Information has been prepared by our management and is based on BRP Group’s historical financial statements and the assumptions and adjustments described in the notes to the Pro Forma Financial Information and gives effect to certain completed and probable acquisitions listed therein (the “Acquisitions”). Exhibit 99.1 is incorporated by reference into this Item 8.01.
Item 9.01. Financial Statements and Exhibits.
(b) Pro Forma Financial Information
The following Pro Forma Financial Information, giving effect to the Acquisitions, is attached as Exhibit 99.1 hereto and incorporated herein by reference:
unaudited pro forma condensed consolidated balance sheet as of June 30, 2021;
unaudited pro forma condensed consolidated statement of income (loss) for the six months ended June 30, 2021; and
unaudited pro forma condensed consolidated statement of income (loss) for the year ended December 31, 2020.
(d) Exhibits
Exhibit No.Description
99.1 
104 Cover Page Interactive Data File (embedded within the inline XBRL document)



Forward-looking statements
Certain statements herein are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, which represent BRP’s expectations or beliefs concerning future events. Forward-looking statements are statements other than historical facts and may include statements that address future operating, financial or business performance or BRP Group’s strategies or expectations. In some cases, you can identify these statements by forward-looking words such as “may,” “might,” “will,” “should,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “projects,” “potential,” “outlook” or “continue,” or the negative of these terms or other comparable terminology. Forward-looking statements are based on management’s current expectations and beliefs and involve significant risks and uncertainties that could cause actual results, developments and business decisions to differ materially from those contemplated by these statements.
Factors that could cause actual results or performance to differ from the expectations expressed or implied in such forward-looking statements include, but are not limited to, those described under the caption “Risk Factors” in BRP Group’s Annual Report on Form 10-K for the year ended December 31, 2020 and in BRP Group’s other filings with the Securities and Exchange Commission (the “SEC”), including those factors relevant to BRP Group’s Class A common stock, debt obligations and related restrictions, liquidity, Partnership pipeline and business, financial condition and results of operations, as well as factors related to the potential effects of the COVID-19 pandemic on our business, financial condition and results of operations. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated. All forward-looking statements and all subsequent written and oral forward-looking statements attributable to BRP Group or to persons acting on behalf of BRP Group are expressly qualified in their entirety by reference to these risks and uncertainties. You should not place undue reliance on forward-looking statements. Forward-looking statements speak only as of the date they are made, and BRP Group does not undertake any obligation to update them in light of new information, future developments or otherwise, except as may be required under applicable law.



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
BRP GROUP, INC.
Date: September 13, 2021By:/s/ Bradford Hale
  Name:Bradford Hale
  Title:Chief Financial Officer

Document
Exhibit 99.1
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION
The following unaudited pro forma condensed consolidated financial information has been prepared to reflect the impact of certain completed or probable acquisitions, as applicable, by the subsidiaries of BRP Group, Inc. (“we,” “our,” “BRP Group” or the “Company”). The following unaudited pro forma condensed consolidated financial information is based on the historical financial information of (i) the Company and (ii) each of the 2020 and 2021 Partners and the RogersGray and JGS Partnerships (each as defined below). We are presenting the aggregate impact of the completed or probable acquisitions, as applicable, of the 2021 Partners (as defined below) because none of such acquisitions individually constitutes a significant business acquisition under Rule 3-05 of Regulation S-X and are presenting the impact of RogersGray and JGS because they are deemed material transactions.
The unaudited pro forma condensed consolidated balance sheet as of June 30, 2021 gives effect to the following as if the acquisitions had occurred on June 30, 2021:
i.the probable acquisition of White Hill Plaza, Inc. (operating as K&S Insurance Agency "K&S") for which a definitive agreement was signed September 8, 2021, a captive management business located in the southeastern U.S. expected to become a part of our Specialty operating group ("Target 1") and a property and casualty insurance business located in the western U.S. expected to become a part of our Middle Market operating group ("Target 2") (collectively, the "Insignificant Probable Partnerships");
ii.the acquisition of EBSME, LLC ("EBSME") effective July 30, 2021, FounderShield LLC, AlphaRoot LLC, ReShield LLC, and Scale Underwriting Services LLC (collectively, “FounderShield”) effective August 2, 2021, The Capital Group, LLC, The Capital Group Association Consultants, LLC, US Underwriters, LLC, and TCG Financial Management Company, LLC, and the membership interests of The Capital Group Investment Advisory Services, LLC (collectively, “TCG”) effective August 2, 2021, and River Oak Risk, LLC and River Oak Risk Holdings, LLC (collectively, “ROR”) effective August 4, 2021 (collectively, the "Q3 2021 Partners" and collectively with the Insignificant Probable Partnerships, the “Post Balance Sheet Date Partners”); and
iii.the acquisition of RogersGray Inc., Breakwater Brokerage, LLC and Monomoy Insurance Group, LLC (collectively, "RogersGray") effective July 1, 2021 and the probable acquisition of Jacobson, Goldfarb & Scott, Inc., Aura Holdings, LLC, American Union Risk Associates, LLC, American Union Risk Management, LLC and certain other affiliates and the equity interests of Preferred Property Program, Inc. and Preferred Property Risk Purchasing Group, Inc. (collectively, "JGS") for which a definitive agreement was signed September 10, 2021 (collectively, the “RogersGray and JGS Partnerships”).
The unaudited pro forma condensed consolidated statement of income (loss) for the six months ended June 30, 2021 gives effect to the following as if the acquisitions had occurred on January 1, 2020:
i.the completed or probable acquisitions, as applicable, of the Post Balance Sheet Date Partners;
ii.the acquisition of LeaseTrack Services LLC and Effective Coverage LLC (“LeaseTrack”) effective February 1, 2021, Riley Financial, Inc. (operating as “Medicare Help Now”) effective March 1, 2021, Tim Altman, Inc. (operating as “Only Medicare Solutions”) effective April 1, 2021, Seniors’ Insurance Services of Washington, Inc. (“Seniors’ Insurance Services”) effective April 30, 2021, and Mid-Continent Companies, Ltd. and Mid-Continent Securities Ltd. (“Mid-Continent”) effective April 30, 2021, (collectively, the "Q1 and Q2 2021 Partners" and collectively with the Post Balance Sheet Date Partners, the "2021 Partners"); and
iii.the RogersGray and JGS Partnerships.
The unaudited pro forma condensed consolidated statement of income (loss) for the year ended December 31, 2020 gives effect to the following as if the acquisitions had occurred on January 1, 2020:
i.the completed or probable acquisition, as applicable, of the 2021 Partners;
ii.the acquisition of Insurance Risk Partners, LLC (“IRP”) effective April 1, 2020, Rosenthal Bros., Inc. (“Rosenthal Bros”) effective June 1, 2020, Insgroup, Inc. ("Insgroup") effective November 30, 2020 and Armfield, Harrison and Thomas, Inc. ("AHT") effective December 1, 2020, (collectively, the "2020 Partners" and collectively with the 2021 Partners, the “2020 and 2021 Partners”); and
iii.the RogersGray and JGS Partnerships.
1



The unaudited pro forma financial information has been prepared by our management and is based on BRP Group’s historical financial statements and the assumptions and adjustments described in the notes to the unaudited pro forma financial information below. The pro forma financial information has been prepared by BRP Group in accordance with Article 11 of Regulation S-X, as amended effective on January 1, 2021.
Our historical financial information as of and for the six months ended June 30, 2021 has been derived from BRP Group’s unaudited financial statements and accompanying notes included in BRP Group's Quarterly Report on Form 10-Q as filed with the Securities and Exchange Commission ("SEC") on August 9, 2021. Our historical financial information for the year ended December 31, 2020 has been derived from BRP Group’s audited financial statements and accompanying notes included in BRP Group's Annual Report on Form 10-K as filed with the SEC on March 11, 2021.
The historical financial information of the 2020 Partners for the unowned period of 2020 has been derived from BRP Group's pro forma condensed consolidated financial statements and accompanying notes included in BRP Group's current reports on Form 8-K/A as filed with the SEC on June 15, 2020 and December 7, 2020.
The pro forma transactions and adjustments (collectively, the “Transaction Accounting Adjustments”) are based on available information and on assumptions that the Company believes are reasonable under the circumstances to reflect, on a pro forma basis, the aggregate impact of the relevant transactions on the historical financial information of BRP Group. The Transaction Accounting Adjustments consist of those necessary to account for the RogersGray and JGS Partnerships and the 2020 and 2021 Partners. The Transaction Accounting Adjustments are described in the notes to the unaudited pro forma condensed consolidated financial information.
On June 2, 2021 the Company entered into an amendment to its senior secured credit facility to provide for a $500.0 million term loan ("Term Loan B") with interest based on the London Inter-bank Offered Rate (“LIBOR”) plus 350 basis points, subject to a LIBOR floor of 50 bps. On August 6, 2021, the Company entered into an amendment to its revolving credit facility to provide for a $475.0 million revolving facility ("Revolving Facility") with interest based on LIBOR plus 200 bps to LIBOR plus 300 bps based on the total net leverage ratio. The Company has incurred aggregate debt issuance costs related to these credit facilities of $23.3 million. The funding of the Term Loan B and Revolving Facility was essential for completion of the RogersGray and JGS Partnerships and the 2020 and 2021 Partners. The adjustments related to the issuance and upsizing of these credit facilities are shown in a separate column as “Other Transaction Accounting Adjustments.” The Other Transaction Accounting Adjustments are described in the notes to the unaudited pro forma condensed consolidated financial information.
The unaudited pro forma condensed consolidated financial information does not purport to be indicative of our results of operations or financial position had the relevant transactions occurred on the dates assumed and does not project our results of operations or financial position for any future period or date.
The unaudited pro forma condensed consolidated financial information should be read in conjunction with the accompanying notes to the unaudited pro forma condensed consolidated financial statements. In addition, the unaudited pro forma condensed consolidated financial information was based on and should be read in conjunction with the following historical consolidated financial statements and accompanying notes:
audited historical consolidated financial statements of BRP Group as of and for the year ended December 31, 2020, and the related notes included in the Company's Annual Report on Form 10-K for the annual period ended December 31, 2020; and
unaudited historical interim condensed consolidated financial statements of BRP Group as of and for the six months ended June 30, 2021 and the related notes included in the Company's Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2021.
The unaudited pro forma condensed consolidated financial information is presented for informational purposes only and is not intended to reflect the results of operations or the financial position of the Company that would have resulted had the acquisitions of RogersGray, JGS and the 2020 and 2021 Partners been effective during the periods presented or the results that may be obtained by the Company in the future. The unaudited pro forma condensed consolidated financial information as of and for the periods presented does not reflect future events that may occur after the acquisitions of RogersGray, JGS and the 2020 and 2021 Partners including, but not limited to, synergies or revenue enhancements arising from the acquisitions of RogersGray, JGS and the 2020 and 2021 Partners. Future results may vary significantly from the results reflected in the unaudited pro forma condensed consolidated financial information.

2



UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
AS OF JUNE 30, 2021
HistoricalTransaction Accounting AdjustmentsOther Transaction Accounting AdjustmentsPro Forma BRP Group, Inc.
(in thousands)BRP Group, Inc.RogersGrayJGSPost Balance Sheet Date Partners
A, (1)A, (1)A(2)
Assets
Current assets:
Cash and cash equivalents$224,479 $4,599 $3,933 $13,896 $(565,288)B$455,000 C$136,619 
Restricted cash51,505 1,500 14,471 12,419 — — 79,895 
Premiums, commissions and fees receivable, net209,664 5,400 18,684 26,972 — — 260,720 
Prepaid expenses and other current assets5,156 1,261 331 1,208 — — 7,956 
Due from related parties— — 4,827 686 (5,513)F— — 
Total current assets490,804 12,760 42,246 55,181 (570,801)455,000 485,190 
Property and equipment, net11,558 2,251 1,716 551 — — 16,076 
Other assets14,885 2,977 202 2,684 — — 20,748 
Intangible assets, net547,227 7,742 6,572 211 326,901  D — 888,653 
Goodwill671,826 8,139 — 2,612 475,175  D — 1,157,752 
Total assets$1,736,300 $33,869 $50,736 $61,239 $231,275 $455,000 $2,568,419 
Liabilities, Mezzanine Equity and Stockholders’/Members' Equity
Current liabilities:
Premiums payable to insurance companies$177,578 $3,032 $21,814 $31,805 $— $— $234,229 
Producer commissions payable32,367 879 — 2,623 — — 35,869 
Accrued expenses and other current liabilities49,639 7,806 2,715 6,007 17,810 E— 83,977 
Due to related parties65 — — 411 (411)F— 65 
Current portion of contingent earnout liabilities90,160 1,069 — — — — 91,229 
Current portion of long-term debt5,000 418 1,042 — (1,460)F— 5,000 
Total current liabilities354,809 13,204 25,571 40,846 15,939 — 450,369 
Revolving line of credit20,000 2,401 — — (2,401)F455,000 C475,000 
Long-term debt, less current portion477,985 4,690 1,692 9,027 (15,409)F— 477,985 
Contingent earnout liabilities, less current portion88,092 585 — — 107,840 G— 196,517 
Other liabilities3,067 422 322 — — 3,813 
Total liabilities943,953 20,882 27,685 50,195 105,969 455,000 1,603,684 
Mezzanine equity:
Redeemable noncontrolling interest173 — — — — — 173 
Stockholders’/members’ equity:
Members’ deficit— — — (2,604)2,604 H— — 
Class A common stock466 79 210 (277)H— 480 
Class B common stock— — (1)H— 
Additional paid-in capital404,025 1,865 — 1,544 46,777 H— 454,211 
Retained earnings (accumulated deficit)(19,489)11,041 23,049 14,306 (50,365)E,I— (21,458)
Notes receivable from stockholders(306)— — — — — (306)
Treasury stock— — — (2,412)2,412 H— — 
Noncontrolling interest407,473 — — — 124,156 H— 531,629 
Total stockholders’/members’ equity792,174 12,987 23,051 11,044 125,306 — 964,562 
Total liabilities, mezzanine equity and stockholders’/members’ equity$1,736,300 $33,869 $50,736 $61,239 $231,275 $455,000 $2,568,419 
__________
(1)    RogersGray and JGS are not significant business acquisitions under Rule 3-05 of Regulation S-X; however, we have included RogersGray and JGS in the unaudited pro forma condensed consolidated balance sheet because they are deemed material transactions.
(2)    In accordance with Article 11 of Regulation S-X, these pro forma financial statements give effect to the RogersGray and JGS Partnerships and the Post Balance Sheet Date Partners as if each had occurred on June 30, 2021.
3



UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME (LOSS)
FOR THE SIX MONTHS ENDED JUNE 30, 2021
HistoricalTransaction accounting adjustmentsOther Transaction Accounting Adjustments
(in thousands, except per share data)BRP Group, Inc.Rogers GrayJGS2021 Partners Pro Forma BRP Group, Inc.
J, (1)J, (1)J(2)
Commissions and fees$272,534 $20,213 $24,193 $50,026 $— $— $366,966 
Operating expenses:
Commissions, employee compensation and benefits178,440 20,262 12,511 28,288 2,441 K— 241,942 
Other operating expenses36,768 3,638 2,786 6,170 — — 49,362 
Amortization expense21,279 304 420 64 10,912 M— 32,979 
Change in fair value of contingent consideration11,822 — — — — — 11,822 
Depreciation expense1,167 250 138 47 — — 1,602 
Total operating expenses249,476 24,454 15,855 34,569 13,353 — 337,707 
Operating income (loss)23,058 (4,241)8,338 15,457 (13,353)— 29,259 
Other income (expense):
Interest expense, net(11,491)(108)(72)(164)— (6,787)N(18,622)
Gain on extinguishment of debt— — 1,603 124 — — 1,727 
Other income (expense)(1,057)(174)18 — — (1,212)
Total other income (expense)(12,548)(282)1,549 (39)— (6,787)(18,107)
Income (loss) before income taxes10,510 (4,523)9,887 15,418 (13,353)(6,787)11,152 
Income tax provision— (34)577 375 — — 918 
Net income (loss)10,510 (4,489)9,310 15,043 (13,353)(6,787)10,234 
Net income (loss) attributable to noncontrolling interest5,653 — — — 3,520 O(3,640)O5,533 
Net income (loss) attributable to controlling interest$4,857 $(4,489)$9,310 $15,043 $(16,873)$(3,147)$4,701 
Pro forma net income per share data: P
Pro forma net income available to Class A common stockholders per share
Basic$0.10 
Diluted$0.10 
Pro forma weighted-average shares of Class A common stock outstanding
Basic45,935 
Diluted46,761 
__________
(1)    RogersGray and JGS are not significant business acquisitions under Rule 3-05 of Regulation S-X; however, we have included RogersGray and JGS in the unaudited pro forma condensed consolidated statement of income (loss) because they are deemed material transactions.
(2)    In accordance with Article 11 of Regulation S-X, these pro forma financial statements give effect to the RogersGray and JGS Partnerships and the 2021 Partners as if each had occurred on January 1, 2020.

4



UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME (LOSS)
FOR THE YEAR ENDED DECEMBER 31, 2020
HistoricalTransaction accounting adjustments after latest fiscal year-endHistoricalTransaction accounting adjustments relating to significant business acquisitions consummated during previous fiscal yearOther Transaction Accounting Adjustments
(in thousands, except per share data)BRP Group, Inc.Rogers GrayJGS2021 PartnersIRP (three months unowned)Rosenthal Bros (five months unowned)Insgroup
(eleven months unowned)
AHT (eleven
months unowned)
 Pro Forma BRP Group, Inc.
J, (1)J, (1)JJJJJ, (1)(2)
Commissions and fees$240,919 $38,068 $38,946 $86,817 $— $960 $10,066 $39,472 $57,338 $— $— $512,586 
Operating expenses:
Commissions, employee compensation and benefits174,114 23,127 23,407 53,586 4,921 K1,036 5,094 22,549 44,955 1,849 K— 354,638 
Other operating expenses48,060 5,396 3,864 12,715 1,969 L394 822 8,166 11,373 — — 92,759 
Amortization expense19,038 614 839 — 20,571 M— 88 1,508 — 12,582 M— 55,240 
Change in fair value of contingent consideration20,516 — — — — — — — — — — 20,516 
Depreciation expense1,129 431 278 305 — 72 440 782 — — 3,446 
Total operating expenses262,857 29,568 28,388 66,606 27,461 1,439 6,076 32,663 57,110 14,431 — 526,599 
Operating income (loss)(21,938)8,500 10,558 20,211 (27,461)(479)3,990 6,809 228 (14,431)— (14,013)
Other income (expense):
Interest expense, net(7,857)(277)(246)(297)— (1)(403)(114)— (25,104)N(34,298)
Gain on extinguishment of debt— 2,530 — 152 — — — — — — — 2,682 
Other income (expense)(95)747 753 — (2)— (138)125 — — 1,396 
Total other income (expense)(7,952)3,000 (240)608 — (3)(541)11 — (25,104)(30,220)
Income (loss) before income taxes(29,890)11,500 10,318 20,819 (27,461)(482)3,991 6,268 239 (14,431)(25,104)(44,233)
Income tax provision (benefit)(5)394 1,169 223 — — 29 — 1,195 — — 3,005 
Net income (loss)(29,885)11,106 9,149 20,596 (27,461)(482)3,962 6,268 (956)(14,431)(25,104)(47,238)
Net Income (loss) attributable to noncontrolling interest(14,189)— — — 8,616 O— — (65)— (3,563)O(21,196)O(30,397)
Net income (loss) attributable to controlling interest$(15,696)$11,106 $9,149 $20,596 $(36,077)$(482)$3,962 $6,333 $(956)$(10,868)$(3,908)$(16,841)
Pro forma net loss per share data: P
Pro forma net loss available to Class A common stockholders per share - basic and diluted$(0.57)
Pro forma weighted-average shares of Class A common stock outstanding - basic and diluted29,780 
__________
(1)    RogersGray, JGS and AHT are not significant business acquisitions under Rule 3-05 of Regulation S-X; however, we have included RogersGray, JGS and AHT in the unaudited condensed consolidated statement of income (loss) because they are deemed material transactions.
(2)    In accordance with Article 11 of Regulation S-X, these pro forma financial statements give effect to the RogersGray and JGS Partnerships and the 2020 and 2021 Partners as if each had occurred on January 1, 2020.
5



NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION
1. Basis of Presentation
The unaudited pro forma condensed consolidated financial information was prepared using the acquisition method of accounting and was based on the historical financial statements of BRP Group, RogersGray, JGS and the 2020 and 2021 Partners. The acquisition method of accounting is based on the accounting guidance on business combinations and uses the fair value concepts defined in the accounting guidance on fair value measurements. The acquisition method of accounting requires, among other things, that the assets acquired and liabilities assumed be recognized at their fair values as of the acquisition date. In addition, the acquisition method of accounting requires that the consideration transferred be measured at the date the acquisition is completed at its then-current market price. Accordingly, the assets acquired and liabilities assumed are recorded as of the acquisition date at their respective fair values and added to those of BRP Group. The financial statements and reported results of operations of BRP Group issued after completion of the acquisitions of RogersGray, JGS and the 2020 and 2021 Partners will reflect these values. Prior periods will not be retroactively restated to reflect the historical financial position or results of operations of RogersGray, JGS and the 2020 and 2021 Partners.
The Transaction Accounting Adjustments are based on available information and on assumptions that the Company believes are reasonable under the circumstances to reflect, on a pro forma basis, the aggregate impact of the relevant transactions on the historical financial information of BRP Group. These adjustments are discussed in greater detail in Notes 4 and 5 below.
On June 2, 2021 the Company entered into an amendment to its senior secured credit facility to provide for the $500.0 million Term Loan B with interest based on LIBOR plus 350 basis points, subject to a LIBOR floor of 50 bps. On August 6, 2021, the Company entered into an amendment to its revolving credit facility to provide for the $475.0 million Revolving Facility with interest based on LIBOR plus 200 bps to LIBOR plus 300 bps based on the total net leverage ratio. The Company has incurred aggregate debt issuance costs related to these credit facilities of $23.3 million. The Term Loan B and Revolving Facility funding was essential for completion of the RogersGray and JGS Partnerships and the 2020 and 2021 Partners. As such, the adjustments related to drawing down the full amount of the Revolving Facility, which occurred subsequent to the balance sheet date, and the incremental interest expense of the Term Loan B and the Revolving Facility, as if each had occurred on January 1, 2020, are included in the unaudited pro forma condensed consolidated financial statements. These adjustments are shown in a separate column in the unaudited pro forma condensed consolidated balance sheet and the unaudited pro forma condensed consolidated statements of income (loss) as Other Transaction Accounting Adjustments, and are discussed in greater detail in Notes 4 and 5 below.
The pro forma adjustments reflecting the acquisitions of RogersGray, JGS and the 2020 and 2021 Partners under the acquisition method of accounting are based on estimates and assumptions. The pro forma adjustments are included to the extent they are adjustments that reflect the accounting for the transactions in accordance with U.S. GAAP.
Certain amounts in the RogersGray, JGS and the 2020 and 2021 Partners' historical balance sheets and statements of income (loss) have been conformed to BRP Group's presentation.
2. Accounting Policies
RogersGray, the Q1 and Q2 2021 Partners and the Q3 2021 Partners are in the process of being integrated with the Company. This integration includes a review by BRP Group of the acquired Partners' accounting policies. As a result of that review, BRP Group may identify differences between the accounting policies of the companies that, when conformed, could have a material impact on the consolidated financial statements. At this time, BRP Group is not aware of any differences that would have a material impact on the consolidated financial statements that have not been adjusted for in the pro forma financial information. Accounting policy differences may be identified after completion of the integration.
6



3. Purchase Price
The purchase price of RogersGray, JGS and the Post Balance Sheet Date Partners is as follows:
(in thousands)RogersGrayJGSPost Balance Sheet Date Partners
Cash paid to owners$134,729 $163,187 $267,372 
Deferred payments1,607 — 14,234 
Class A common stock (7,447 and 1,391,147 shares, respectively)151 — 29,877 
Class B common stock (1,950,232, 1,821,625 and 2,572,430 shares, respectively)39,621 45,271 59,437 
Fair value of contingent earnout consideration15,584 30,319 61,937 
Total consideration transferred$191,692 $238,777 $432,857 

4. Unaudited Pro Forma Condensed Consolidated Balance Sheet Adjustments
A    On July 1, 2021, the Company acquired certain assets and intellectual and intangible rights and assumed certain liabilities of RogersGray for cash consideration of $134.7 million, a deferred payment of $1.6 million, equity interest with a fair value of $39.8 million and the opportunity to receive additional maximum potential contingent earnout consideration of $72.4 million, payable in cash, shares of Class A common stock, or a combination of both at the Company’s sole option, based upon the achievement of certain post-closing revenue focused performance measures.
On September 10, 2021, the Company entered into a definitive agreement to acquire certain assets and intellectual and intangible rights and assumed certain liabilities of JGS for cash consideration of $163.2 million, equity interest with a fair value of $45.3 million and the opportunity to receive additional maximum potential contingent earnout consideration of $92.9 million, payable in cash, shares of Class A common stock, or a combination of both at the Company’s sole option, based upon the achievement of certain post-closing primarily revenue-focused performance measures.
During 2021, the Company also acquired or expects to acquire, as applicable, certain assets and intellectual and intangible rights and assumed certain liabilities of the Post Balance Sheet Date Partners for an aggregate consideration expected to consist of cash of $267.4 million, deferred payments of $14.2 million, equity interest with a fair value of $89.3 million and the opportunity to receive additional maximum potential contingent earnout consideration of $268.4 million, payable in cash, shares of Class A common stock, or a combination of both at the Company’s sole option, based upon the achievement of certain post-closing primarily revenue-focused performance measures.
B    Reflects the funding of cash consideration for the Partnerships with cash on hand after borrowings on the Term Loan B and Revolving Facility.
C    Reflects BRP Group's borrowings under the Revolving Facility to fund the acquisitions of JGS and the Post Balance Sheet Date Partners.
7



D    Reflects allocation of purchase price to record intangible assets and goodwill at their estimated fair value assuming the acquisitions of RogersGray, JGS and the Post Balance Sheet Date Partners had occurred on June 30, 2021. The table below reflects the pro forma allocations to intangible assets and goodwill, which are offset in part by the elimination of RogersGray's historical intangible assets of $7.7 million and goodwill of $8.1 million, JGS's historical intangible assets of $6.6 million and the Post Balance Sheet Date Partners' historical intangible assets of $0.2 million and goodwill of $2.6 million.
(in thousands)RogersGrayJGSPost Balance Sheet Date Partners
Intangible assets:
Purchased customer accounts$75,076 $70,327 $150,085 
Distributor relationships— 27,350 — 
Carrier relationships— — — 
Trade names1,847 1,877 4,403 
Software— 3,721 6,740 
Total$76,923 $103,275 $161,228 
Goodwill$110,155 $121,116 $254,655 
Management has determined that the carrying value of the remaining assets and liabilities acquired approximate their fair values for purposes of a preliminary purchase price allocation in the accompanying unaudited pro forma condensed consolidated financial statements. The final allocation of purchase price may differ significantly from these amounts.
E    Reflects the deferred payments recorded in connection with the purchase price in Note 3 and the accrual of transaction costs related to RogersGray, JGS and the Post Balance Sheet Date Partners as follows:
(in thousands)RogersGrayJGSPost Balance Sheet Date Partners
Deferred payments$1,607 $— $14,234 
Accrual of transaction costs26 577 1,366 
Total adjustments to accrued expenses and other current liabilities$1,633 $577 $15,600 
F    Reflects the elimination of related party notes receivable, related party notes payable and debt obligations of RogersGray, JGS and the Post Balance Sheet Date Partners, which were settled or expected to be settled from proceeds in connection with the closing of the respective Partnerships by BRP Group.
G    Represents the pro forma adjustments to reflect the fair value of the estimated contingent earnout consideration available to be earned by RogersGray, JGS and the Post Balance Sheet Date Partners.
8



H    Reflects the elimination of the historical members' equity, common stock, additional paid-in capital, treasury stock and noncontrolling interest of RogersGray, JGS and the Post Balance Sheet Date Partners, offset by the issuance of Class A common stock and Class B common stock to each as a form of rollover equity consideration as follows:
(in thousands)RogersGrayJGSPost Balance Sheet Date Partners
Eliminate historical members' equity, common stock, additional paid-in capital, treasury stock and noncontrolling interest$(1,946)$(2)$3,262 
Record adjustment to Class A common stock for common stock issuance— — 14 
Record adjustment to Class B common stock for common stock issuance— — 
Record adjustment to additional paid-in capital for common stock issuance11,449 13,032 25,705 
Record adjustment to noncontrolling interest for common stock issuance28,323 32,239 63,594 
Total adjustments common stock, additional paid-in capital, treasury stock and noncontrolling interest$37,826 $45,269 $92,576 
I    Reflects the elimination of RogersGray, JGS and the Post Balance Sheet Date Partners' historical retained earnings at June 30, 2021 and the accrual of transaction costs related to these acquisitions as follows:
(in thousands)RogersGrayJGSPost Balance Sheet Date Partners
Eliminate historical retained earnings$(11,041)$(23,049)$(14,306)
Transaction costs accrual(26)(577)(1,366)
Total adjustments to retained earnings$(11,067)$(23,626)$(15,672)
5. Unaudited Pro Forma Condensed Consolidated Statements of Income (Loss) Adjustments
J    On April 1, 2020, the Company acquired certain assets and intellectual and intangible rights and assumed certain liabilities of IRP for cash consideration of $26.6 million and equity interest with a fair value of $7.5 million. IRP will also have the opportunity to receive additional contingent earnout consideration, payable in cash, shares of Class A common stock, or a combination of both at the Company’s sole option, based upon the achievement of certain post-closing revenue focused performance measures.
On June 1, 2020, the Company acquired certain assets and intellectual and intangible rights and assumed certain liabilities of Rosenthal Bros for cash consideration of $75.0 million and equity interest with a fair value of $10.1 million. The maximum potential contingent earnout consideration available to be earned by Rosenthal Bros is $30.8 million based upon the achievement of certain post-closing revenue focused performance measures.
On November 30, 2020, the Company acquired the outstanding equity interests of Insgroup for cash consideration of $94.2 million, a deferred payment of $6.3 million and equity interest with a fair value of $82.1 million. Insgroup will also have the opportunity to receive additional maximum potential contingent earnout consideration of $66.1 million, payable in cash, shares of Class A common stock, or a combination of both at the Company’s sole option, based upon the achievement of certain post-closing revenue focused performance measures.
On December 1, 2020, the Company acquired the outstanding equity interests of AHT for cash consideration of $197.2 million, a deferred payment of $99,000 and, and equity interest with a fair value of $15.5 million. AHT will also have the opportunity to receive additional maximum potential contingent earnout consideration of $107.0 million, payable in cash, shares of Class A common stock, or a combination of both at the Company’s sole option, based upon the achievement of certain post-closing revenue focused performance measures.
On July 1, 2021, the Company acquired certain assets and intellectual and intangible rights and assumed certain liabilities of RogersGray for cash consideration of $134.7 million, a deferred payment of $1.6 million and equity interest with a fair value of $39.8 million. RogersGray will also have the opportunity to receive additional maximum potential contingent earnout consideration of $72.4 million, payable in cash, shares of Class A common stock, or a combination of both at the Company’s sole option, based upon the achievement of certain post-closing revenue focused performance measures.
9



On September 10, 2021, the Company entered into a definitive agreement to acquire certain assets and intellectual and intangible rights and assumed certain liabilities of JGS for cash consideration of $163.2 million, equity interest with a fair value of $45.3 million and the opportunity to receive additional maximum potential contingent earnout consideration of $92.9 million, payable in cash, shares of Class A common stock, or a combination of both at the Company’s sole option, based upon the achievement of certain post-closing primarily revenue-focused performance measures.
During 2021, the Company also acquired or expects to acquire, as applicable, certain assets and intellectual and intangible rights and assumed certain liabilities of the 2021 Partners for an aggregate consideration expected to consist of cash of $294.4 million, deferred payments of $16.8 million, equity interest with a fair value of $93.0 million and the opportunity to receive additional maximum potential contingent earnout consideration of $287.4 million, payable in cash, shares of Class A common stock, or a combination of both at the Company’s sole option, based upon the achievement of certain post-closing revenue focused performance measures.
The following table reflects the statement of income for Rosenthal Bros for the five-month unowned period ending May 31, 2020:
(in thousands)Three Months Ended
March 31, 2020
April/May 2020Total Five Months Ended May 31, 2020
Commissions and fees$6,809 $3,257 $10,066 
Operating expenses:
Commissions, employee compensation and benefits3,169 1,925 5,094 
Other operating expenses613 209 822 
Amortization expense53 35 88 
Depreciation expense43 29 72 
Total operating expenses3,878 2,198 6,076 
Operating income2,931 1,059 3,990 
Interest income— 
Income before income taxes2,932 1,059 3,991 
Income tax provision21 29 
Net income$2,911 $1,051 $3,962 
K    For the year ended December 31, 2020, reflects the pro forma adjustment to accrue share-based compensation expense of $6.8 million incurred in connection with the issuance of stock awards to colleagues of RogersGray, JGS, the 2021 Partners and the 2020 Partners as if the awards had occurred on January 1, 2020. The Company was unable to estimate colleague stock awards for Target 1 and Target 2 and an accrual has not been recorded for these probable acquisitions accordingly.
For the six months ended June 30, 2021, reflects the pro forma adjustment to accrue share-based compensation expense of $2.4 million incurred in connection with the issuance of stock awards to colleagues of RogersGray, JGS and the 2021 Partners as if the awards had occurred on January 1, 2020. The Company was unable to estimate colleague stock awards for Target 1 and Target 2 and an accrual has not been recorded for these probable acquisitions accordingly.
L    For the year ended December 31, 2020, reflects the pro forma adjustment to accrue transaction costs of $2.0 million, including due diligence and attorneys’ fees, incurred in connection with RogersGray, JGS and the Post Balance Sheet Date Partners. Transaction costs of $1.8 million and $3.7 million are included in the historical statements of income for BRP Group for the six months ended June 30, 2021 and the year ended December 31, 2020, respectively.
M    For the six months ended June 30, 2021, reflects the pro forma adjustment to amortization expense related to intangible assets recorded in connection with the acquisition of RogersGray, JGS and the 2021 Partners.
For the year ended December 31, 2020, reflects the pro forma adjustment to amortization expense related to intangible assets recorded in connection with the acquisitions of RogersGray, JGS and the 2020 and 2021 Partners.
10



The intangible assets acquired have the following estimated weighted-average lives (in years):
IRPRosenthal BrosInsgroupAHTRogers GrayJGS2021 Partners
Purchased customer accounts15.0 20.0 18.0 20.0 18.0 20.0 19.5 
Distributor relationships— — — — — 20.0 20.0 
Software— — — — — 3.0 5.0 
Trade names— 5.0 5.0 5.0 5.0 5.0 5.0 
Amortization expense over the next five years for each of the acquisitions as of June 30, 2021 is as follows:
    
Amortization Expense Over the Next Five Years
(in thousands)Year 1Year 2Year 3Year 4Year 5
IRP$771 $734 $674 $600 $522 
Rosenthal Bros2,843 2,785 2,682 2,541 2,275 
Insgroup5,885 5,919 5,958 6,028 5,711 
AHT6,576 7,044 7,533 8,102 7,710 
RogersGray4,989 5,451 5,497 5,527 3,438 
JGS4,100 5,637 6,058 5,709 6,036 
2021 Partners9,256 11,702 12,047 12,402 13,057 
N    Reflects the pro forma adjustments related to interest expense as if the issuance the Term Loan B and drawing down the full amount of the Revolving Facility had occurred on January 1, 2020.
O    Reflects the adjustment for the change in net income (loss) attributable to noncontrolling interest.
11



P    Pro forma basic net income (loss) per share is computed by dividing the pro forma net income (loss) available to Class A common stockholders by the weighted-average shares of Class A common stock outstanding during the period. Pro forma diluted net income (loss) per share is computed by adjusting the net income (loss) available to Class A common stockholders and the weighted-average shares of Class A common stock outstanding to give effect to potentially dilutive securities. The calculation of diluted net income (loss) per share for the six months ended June 30, 2021 and the year ended December 31, 2020 excludes 55,920,158 and 56,172,670 shares of Class B common stock, respectively, that are convertible into Class A common stock under the “if-converted” method as the inclusion of such shares would have an anti-dilutive effect for the periods presented. In addition, 837,854 shares of unvested restricted Class A common stock were excluded from the diluted calculation for the year ended December 31, 2020 as their inclusion would have been anti-dilutive because the Company was in a net loss position. The following table sets forth a reconciliation of the numerators and denominators used to compute pro forma basic and diluted net income (loss) per share.
    
(in thousands, except per share data)For the Six Months Ended June 30, 2021For the Year Ended December 31, 2020
Pro forma basic and diluted net income (loss) per share
Numerator
Net income (loss)$10,234 $(47,238)
Less: net income (loss) attributable to noncontrolling interest5,533 (30,397)
Pro forma net income (loss) attributable to Class A common stockholders - basic and diluted$4,701 $(16,841)
Denominator
Weighted-average shares of Class A common stock outstanding44,464 27,176 
Weighted-average shares of Class A common stock issued to RogersGray, JGS and the 2020 and 2021 Partners1,471 2,604 
Pro forma weighted-average shares of Class A common stock outstanding - basic45,935 29,780 
Dilutive effect of unvested restricted shares of Class A common stock826 — 
Pro forma weighted-average shares of Class A common stock outstanding - diluted46,761 29,780 
Pro forma net income (loss) per share - basic$0.10 $(0.57)
Pro forma net income (loss) per share - diluted$0.10 $(0.57)


12