Last 7 days
8.9%
Last 30 days
23.6%
Last 90 days
21.0%
Trailing 12 Months
49.7%
Historical Charts for Stock Metrics
Year | Q1 | Q2 | Q3 | Q4 |
---|---|---|---|---|
2024 | 1.3B | 0 | 0 | 0 |
2023 | 1.1B | 1.1B | 1.2B | 1.2B |
2022 | 657.3M | 770.1M | 893.9M | 980.7M |
2021 | 339.6M | 408.0M | 477.7M | 567.3M |
2020 | 162.2M | 180.4M | 207.8M | 240.9M |
2019 | 87.9M | 102.3M | 122.1M | 137.8M |
2018 | 0 | 0 | 0 | 79.9M |
Datesorted ascending | Name | Buy/Sell | $ Value | Avg. Price | # Shares | Title |
---|---|---|---|---|---|---|
Apr 01, 2024 | roche james morgan | sold (taxes) | -460,654 | 28.55 | -16,135 | see remarks |
Apr 01, 2024 | parasuraman sunita | acquired | - | - | 639 | - |
Apr 01, 2024 | baldwin trevor | acquired | - | - | 73,917 | chief executive officer |
Apr 01, 2024 | sullivan chris thomas | acquired | - | - | 639 | - |
Apr 01, 2024 | lichon corbyn n. | acquired | - | - | 11,503 | chief accounting officer |
Apr 01, 2024 | galbraith daniel | sold (taxes) | -377,517 | 28.55 | -13,223 | see remarks |
Apr 01, 2024 | shook ellyn | acquired | - | - | 639 | - |
Apr 01, 2024 | sherman laura | sold (taxes) | -5,310 | 28.55 | -186 | - |
Apr 01, 2024 | cohen seth bala | sold | -1,713 | 28.55 | -60.00 | general counsel |
Apr 01, 2024 | cohen jay a | acquired | - | - | 639 | - |
Which funds bought or sold BRP recently?
View All DetailsDatesorted ascending | Fund Name | Type | % Chg | $ Change | $ Held | % Portfolio |
---|---|---|---|---|---|---|
May 16, 2024 | JANE STREET GROUP, LLC | reduced | -6.62 | 148,535 | 1,336,280 | -% |
May 16, 2024 | CALIFORNIA STATE TEACHERS RETIREMENT SYSTEM | reduced | -4.48 | 231,371 | 1,765,600 | -% |
May 16, 2024 | COMERICA BANK | added | 6.21 | 26,824 | 122,746 | -% |
May 15, 2024 | STATE STREET CORP | added | 0.57 | 6,694,650 | 38,316,900 | -% |
May 15, 2024 | Voya Investment Management LLC | reduced | -16.9 | 669 | 580,536 | -% |
May 15, 2024 | Cubist Systematic Strategies, LLC | reduced | -98.09 | -104,573 | 2,460 | -% |
May 15, 2024 | Engineers Gate Manager LP | new | - | 278,056 | 278,056 | 0.01% |
May 15, 2024 | Bayesian Capital Management, LP | new | - | 382,008 | 382,008 | 0.04% |
May 15, 2024 | TWO SIGMA ADVISERS, LP | reduced | -30.98 | -148,860 | 735,076 | -% |
May 15, 2024 | NORTHWESTERN MUTUAL WEALTH MANAGEMENT CO | unchanged | - | 2,460 | 14,470 | -% |
Unveiling BRP Group Inc's Major ShareHolders
Date Filed | Name of Filer | Percent of Class | No. of Shares | Form Type | |
---|---|---|---|---|---|
Peers (Alternatives to BRP Group Inc)
Name | Mkt Capsorted ascending | Revenue | Price %, 1M | Returns, 1Y | P/E | P/S | Rev 1-Yr | Inc 1-Yr |
---|---|---|---|---|---|---|---|---|
LARGE-CAP | ||||||||
ARGO | 1.1T | 1.3B | -5.4K | 851.43 | ||||
AJG | 56.3B | 10.6B | 51.57 | 5.3 | ||||
AIG | 53.5B | 48.4B | 11.07 | 1.1 | ||||
TRV | 50.3B | 42.9B | 16.03 | 1.17 | ||||
AFL | 50.2B | 19.3B | 9.39 | 2.6 | ||||
ACGL | 37.9B | 14.4B | 7.82 | 2.63 | ||||
AFG | 11.2B | 8.0B | 12.7 | 1.4 | ||||
MID-CAP | ||||||||
UNM | 10.1B | 12.6B | 7.61 | 0.8 | ||||
AIZ | 9.1B | 11.4B | 11.93 | 0.8 | ||||
LNC | 5.1B | 11.9B | 3.81 | 0.43 | ||||
AEL | 3.9B | 3.2B | 5.55 | 1.23 | ||||
SMALL-CAP | ||||||||
BRP | 2.0B | 1.3B | -37.13 | 1.59 | ||||
AMSF | 887.3M | 308.9M | 14.38 | 2.87 | ||||
AMBC | 818.6M | 314.0M | 14.24 | 2.61 | ||||
AAME | 35.5M | 187.5M | -49.09 | 0.19 |
BRP Group Inc News
Income Statement (Quarterly) | ||||||||||||||||||||||
Description | (%) Q/Q | 2024Q1 | 2023Q4 | 2023Q3 | 2023Q2 | 2023Q1 | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 | 2021Q3 | 2021Q2 | 2021Q1 | 2020Q4 | 2020Q3 | 2020Q2 | 2020Q1 | 2019Q4 | 2019Q3 | 2019Q2 | 2019Q1 |
Revenue | 33.6% | 380,367,000 | 284,648,000 | 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 | 36,561,000 | 38,383,000 | 33,060,000 | 29,837,000 |
Costs and Expenses | 10.1% | 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 | 197,057,000 | 152,739,000 | 133,242,000 | 115,878,000 | 83,409,000 | 72,513,000 | 58,080,000 | 48,855,000 | 55,099,000 | 36,909,000 | 32,396,000 | 18,505,000 |
Operating Expenses | -6.6% | 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 | 37,782,000 | 27,968,000 | 19,537,000 | 16,875,000 | 17,483,000 | 12,146,000 | 9,546,000 | 8,885,000 | 7,865,000 | 6,320,000 | 6,389,000 | 4,002,000 |
EBITDA Margin | 33.1% | -0.11 | -0.17 | -0.20 | -0.21 | -0.15 | -0.08 | -0.04 | 0.00 | -0.04 | -0.08 | -0.07 | -0.03 | 0.02 | -0.09 | -0.15 | -0.16 | -0.16 | -0.18 | -0.01 | -0.01 | - |
Interest Expenses | 1.0% | -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 | -1,642,000 | -3,785,000 | -3,623,000 | -1,590,000 |
Income Taxes | 75.1% | 667,000 | 381,000 | 161,000 | 665,000 | 78,000 | 715,000 | - | - | - | 19,000 | - | - | - | -17,000 | - | - | 12,000 | 17,000 | - | - | - |
Earnings Before Taxes | 164.0% | 39,767,000 | -62,115,000 | -31,845,000 | -42,998,000 | -25,776,000 | -90,758,000 | -46,707,000 | 16,593,000 | 44,839,000 | -44,366,000 | -24,601,000 | -20,441,000 | 31,307,000 | -19,135,000 | -7,615,000 | -7,859,000 | 4,719,000 | -26,914,000 | -2,306,000 | -2,959,000 | 9,742,000 |
EBT Margin | 42.6% | -0.08 | -0.13 | -0.16 | -0.18 | -0.14 | -0.08 | -0.03 | -0.01 | -0.07 | -0.10 | -0.07 | -0.04 | -0.01 | -0.12 | -0.18 | -0.18 | -0.17 | -0.16 | 0.02 | 0.03 | - |
Net Income | 162.6% | 21,578,000 | -34,483,000 | -17,629,000 | -23,897,000 | -14,132,000 | -48,490,000 | -24,793,000 | 8,642,000 | 22,869,000 | -22,647,000 | -13,212,000 | -10,093,000 | 15,306,000 | -10,308,000 | -3,268,000 | -3,588,000 | 1,468,000 | -8,650,000 | - | - | - |
Net Income Margin | 42.0% | -0.04 | -0.07 | -0.09 | -0.10 | -0.07 | -0.04 | -0.02 | -0.01 | -0.04 | -0.05 | -0.04 | -0.02 | -0.01 | -0.07 | -0.07 | -0.06 | -0.04 | -0.06 | -0.01 | -0.02 | - |
Free Cashflow | -135.9% | -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 | -2,808,000 | 5,022,000 | 3,633,000 | - |
Balance Sheet | |||||||||||||||||||||
Description | (%) Q/Q | 2024Q1 | 2023Q4 | 2023Q3 | 2023Q2 | 2023Q1 | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 | 2021Q3 | 2021Q2 | 2021Q1 | 2020Q4 | 2020Q3 | 2020Q2 | 2020Q1 | 2019Q4 | 2019Q3 | 2018Q4 |
Assets | 0.2% | 3,510 | 3,502 | 3,423 | 3,465 | 3,448 | 3,462 | 3,412 | 3,411 | 2,942 | 2,876 | 2,233 | 1,736 | 1,577 | 1,530 | 723 | 870 | 450 | 399 | 346 | 140 |
Current Assets | 2.7% | 951 | 926 | 802 | 818 | 780 | 772 | 711 | 727 | 635 | 578 | 660 | 491 | 334 | 302 | 159 | 310 | 131 | 133 | 68.00 | 39.00 |
Cash Equivalents | 101.6% | 234 | 116 | 79.00 | 106 | 81.00 | 118 | 251 | 284 | 244 | 228 | 421 | 276 | 123 | 142 | 58.00 | 204 | 56.00 | 71.00 | 18.00 | 8.00 |
Net PPE | 1.2% | 23.00 | 23.00 | 24.00 | 24.00 | 25.00 | 25.00 | 25.00 | 23.00 | 18.00 | 17.00 | 14.00 | 12.00 | 12.00 | 11.00 | 8.00 | 6.00 | 4.00 | 3.00 | 3.00 | 2.00 |
Goodwill | 0% | 1,412 | 1,412 | 1,422 | 1,422 | 1,422 | 1,422 | 1,421 | 1,415 | 1,232 | 1,229 | 885 | 672 | 669 | 652 | 344 | 336 | 198 | 164 | 171 | 66.00 |
Liabilities | -1.8% | 2,438 | 2,483 | 2,350 | 2,368 | 2,321 | 2,322 | 2,188 | 2,151 | 1,703 | 1,689 | 1,121 | 944 | 771 | 760 | 306 | 447 | 195 | 161 | 295 | 117 |
Current Liabilities | 1.9% | 1,053 | 1,033 | 798 | 827 | 773 | 699 | 573 | 570 | 531 | 541 | 384 | 355 | 250 | 217 | 125 | 145 | 82.00 | 73.00 | 66.00 | 33.00 |
LT Debt, Current | 0% | 10.00 | 10.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.00 |
Shareholder's Equity | 91.2% | 1,071 | 560 | 591 | 1,097 | 1,127 | 608 | 1,224 | 1,260 | 1,239 | 1,187 | 1,111 | 793 | 806 | 770 | 417 | 423 | 255 | 237 | - | - |
Retained Earnings | 11.5% | -165 | -186 | -152 | -134 | -110 | -96.76 | -48.27 | -23.48 | -32.12 | -54.99 | -32.32 | -19.49 | -9.73 | -24.35 | -14.04 | -10.77 | -7.18 | -8.65 | -206 | - |
Additional Paid-In Capital | 2.1% | 763 | 747 | 743 | 733 | 717 | 704 | 699 | 683 | 671 | 663 | 608 | 404 | 399 | 392 | 238 | 236 | 90.00 | 82.00 | - | - |
Shares Outstanding | 2.9% | 62.00 | 60.00 | 60.00 | 59.00 | 59.00 | 57.00 | 56.00 | 56.00 | 56.00 | 48.00 | 45.00 | 45.00 | 44.00 | 27.00 | 24.00 | 20.00 | 19.00 | 18.00 | 7.00 | - |
Minority Interest | 3.3% | 473 | 458 | 483 | 498 | 520 | 531 | 572 | 599 | 599 | 579 | 535 | 407 | 416 | 402 | 193 | 198 | 172 | 164 | - | 1.00 |
Float | - | - | - | - | 1,469 | - | - | - | 1,345 | - | - | - | 1,172 | - | - | - | 558 | - | - | - | - |
Cashflow (Quarterly) | ||||||||||||||||||||||
Description | (%) Q/Q | 2024Q1 | 2023Q4 | 2023Q3 | 2023Q2 | 2023Q1 | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 | 2021Q3 | 2021Q2 | 2021Q1 | 2020Q4 | 2020Q3 | 2020Q2 | 2020Q1 | 2019Q4 | 2019Q3 | 2019Q2 | 2019Q1 |
Cashflow From Operations | -86.8% | 2,894 | 21,845 | -12,629 | 49,459 | -14,031 | 14,191 | -12,012 | -1,208 | -3,433 | 13,088 | -22,378 | 46,132 | 3,287 | 6,046 | -12,873 | 38,673 | 4,971 | -2,555 | 5,707 | 3,997 | 4,865 |
Share Based Compensation | 5.4% | 14,094 | 13,371 | 14,598 | 18,758 | 13,281 | 21,324 | 8,388 | 10,113 | 7,564 | 7,272 | 3,834 | 4,545 | 3,542 | 2,387 | 2,240 | 1,978 | 1,139 | 3,117 | 79.00 | 31.00 | - |
Cashflow From Investing | 996.9% | 44,613 | -4,974 | -6,354 | -5,495 | -5,099 | -6,891 | -17,571 | -386,763 | -3,132 | -454,892 | -195,974 | -9,249 | -18,358 | -442,576 | -7,807 | -187,538 | -39,888 | 802 | -24,281 | -41,353 | -36,188 |
Cashflow From Financing | -355.8% | -40,153 | 15,698 | 481 | -17,887 | -24,522 | -27,446 | -3,731 | 427,994 | 22,736 | 248,104 | 363,805 | 116,554 | -4,404 | 520,554 | -125,758 | 297,336 | 19,811 | 55,314 | 20,255 | 42,391 | 34,122 |
Buy Backs | -100.0% | - | 5,479 | 4,987 | 8,285 | -5,484 | -642 | -8,279 | -9,344 | 634 | -223 | 446 | - | - | -1.00 | - | 1,292 | - | - | - | -11,177 | 11,177 |
Consolidated Statements of Comprehensive Income (Loss) (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | |
---|---|---|
Mar. 31, 2024 | Mar. 31, 2023 | |
Revenues: | ||
Commissions and fees | $ 378,096 | $ 329,523 |
Investment income | 2,271 | 923 |
Total revenues | 380,367 | 330,446 |
Operating expenses: | ||
Commissions, employee compensation and benefits | 262,092 | 230,954 |
Other operating expenses | 45,795 | 46,604 |
Amortization expense | 24,041 | 23,163 |
Change in fair value of contingent consideration | 12,676 | 24,758 |
Depreciation expense | 1,505 | 1,348 |
Total operating expenses | 346,109 | 326,827 |
Operating income | 34,258 | 3,619 |
Other income (expense): | ||
Interest expense, net | (31,545) | (27,884) |
Gain on divestitures | 36,516 | 0 |
Other income (expense), net | 538 | (1,511) |
Total other income (expense), net | 5,509 | (29,395) |
Income (loss) before income taxes | 39,767 | (25,776) |
Income tax expense | 667 | 78 |
Net income (loss) | 39,100 | (25,854) |
Less: net income (loss) attributable to noncontrolling interests | 17,522 | (11,722) |
Net income (loss) attributable to Baldwin | 21,578 | (14,132) |
Comprehensive income (loss) | 39,100 | (25,854) |
Comprehensive income (loss) attributable to noncontrolling interests | 17,522 | (11,722) |
Comprehensive income (loss) attributable to Baldwin | $ 21,578 | $ (14,132) |
Basic earnings (loss) per share | $ 0.35 | $ (0.24) |
Diluted earnings (loss) per share | $ 0.33 | $ (0.24) |
Weighted-average shares of Class A common stock outstanding - basic | 61,856,147 | 58,711,798 |
Weighted-average shares of Class A common stock outstanding - diluted | 65,314,248 | 58,711,798 |
Consolidated Balance Sheets (Unaudited) - USD ($) $ in Thousands | Mar. 31, 2024 | Dec. 31, 2023 |
---|---|---|
Current Assets | ||
Cash and cash equivalents | $ 112,113 | $ 116,209 |
Restricted cash | 122,204 | 104,824 |
Premiums, commissions and fees receivable, net | 701,892 | 627,791 |
Prepaid expenses and other current assets | 14,909 | 12,730 |
Assets held for sale | 0 | 64,351 |
Total current assets | 951,118 | 925,905 |
Property and equipment, net | 22,994 | 22,713 |
Right-of-use assets | 83,461 | 85,473 |
Other assets | 39,777 | 38,134 |
Intangible assets, net | 1,000,274 | 1,017,343 |
Goodwill | 1,412,369 | 1,412,369 |
Total assets | 3,509,993 | 3,501,937 |
Current Liabilities | ||
Premiums payable to insurance companies | 599,828 | 555,569 |
Producer commissions payable | 85,687 | 64,304 |
Accrued expenses and other current liabilities | 132,234 | 152,954 |
Related party notes payable | 5,691 | 1,525 |
Current portion of contingent earnout liabilities | 229,529 | 215,157 |
Liabilities held for sale | 0 | 43,931 |
Total current liabilities | 1,052,969 | 1,033,440 |
Revolving line of credit | 334,000 | 341,000 |
Long-term debt, less current portion | 966,962 | 968,183 |
Contingent earnout liabilities, less current portion | 6,336 | 61,310 |
Operating lease liabilities, less current portion | 77,830 | 78,999 |
Other liabilities | 123 | 123 |
Total liabilities | 2,438,220 | 2,483,055 |
Mezzanine Equity | ||
Redeemable noncontrolling interest | 455 | 394 |
Stockholders' Equity Attributable to BRP Group, Inc. | ||
Additional paid-in capital | 762,609 | 746,671 |
Accumulated deficit | (165,327) | (186,905) |
Total stockholders’ equity attributable to Baldwin | 597,939 | 560,412 |
Noncontrolling interest | 473,379 | 458,076 |
Total stockholders’ equity | 1,071,318 | 1,018,488 |
Total liabilities, mezzanine equity and stockholders’ equity | 3,509,993 | 3,501,937 |
Common Class A | ||
Stockholders' Equity Attributable to BRP Group, Inc. | ||
Common stock | 652 | 641 |
Common Class B | ||
Stockholders' Equity Attributable to BRP Group, Inc. | ||
Common stock | $ 5 | $ 5 |