使用警語:中文譯文來源為 Google 翻譯,僅供參考,實際內容請以英文原文為主
Operator
Good day, good morning. Welcome to the Brown & Brown Inc. 2013 second-quarter earnings call. Today's call is being recorded.
Please note that certain information discussed during this call, including answers given in response to your questions, may relate to future results and events or otherwise be forward-looking in nature and reflect our current views with respect to future events, including those related to the Company's anticipated financial results for the first quarter of 2013. Such statements are intended to fall within the safe harbor provision of the security laws.
Actual results or events in the future are subject to a number of risks and uncertainties and may differ materially from those currently anticipated or desired or referenced in any forward-looking statements made as a result of a number of factors, including the Company's determination as it finalizes its financial results for the first quarter of 2013; that its financial results differ from the current preliminary unaudited numbers set forth in the press release issued yesterday; other factors that the Company may not have currently identified or quantified; and those risks and uncertainties identified from time to time in the Company's reports filed with the Securities and Exchange Commission.
Additional discussion of these and other factors affecting the Company's business and prospects are contained in the Company's filings with the Securities and Exchange Commission. We disclaim any intention or obligation to update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise.
With that said I would like to turn the call over to Mr. Powell Brown, President and Chief Executive Officer. You may begin, sir.
Powell Brown - President & CEO
Good morning, everybody. We had a 7.4% internal growth in Q2 and we are very pleased about that. All four divisions contributed to our $21.1 million of new growth dollars.
Retail was up 2.3% and Wholesale, National Programs, and Services were up 10% or more. With that I would like to turn it over to Cory for a financial update.
Cory Walker - SVP, Treasurer & CFO
Thanks, Powell. We did have another very good quarter, and like we have said previously, we like the steady and consistent growth that our internal growth reflected. Our net income for the second quarter of 2013 of $52 million was up 22.4% over the second quarter of 2012. Correspondingly, our net income per share for the quarter was $0.36 and that is 24.1% over the $0.29 from the second quarter of 2012.
From a revenue standpoint, our commissions and fees for the quarter increased 11.8% to $324.2 million, and that is up from the $289.9 million from last year's second quarter.
We did receive 7.9% -- $7.9 million of profit sharing contingent commissions, which represents a net increase of approximately $6.8 million. That is from the $1 million we received last year in the second quarter. Of the $6.8 million of net increase, $1 million came from a Wholesale Brokerage division and $5.8 million came from our program division, of which $4.5 million was generated in our FIU program. As long as the wind continues to be quiet and not blow, we should continue to see nice profit sharing contingencies from FIU.
Our best estimate of how much profit sharing contingent revenues that we should receive in the second half of 2013 is between $13 million and $15 million, of which we think $10 million to $11 million may come in the third quarter and then possibly $3 million to $4 million in the fourth quarter. Additionally, we accrued $1.7 million of guaranteed supplemental commissions in the second quarter 2013, and that is $560,000 less than the $2.3 million that we accrued in the second quarter of 2012. This reduction is, again, in line with the fact that several carriers that used to pay us GSCs in lieu of profit sharing contingent commissions have switched back to their profit sharing contingent commission contracts.
Now looking at the internal growth schedule, as Powell mentioned, we had a consolidated internal growth rate of 7.4%. For the second quarter, our total core commissions and fees increased 10.4%, or $29.6 million of net additional commissions and fees. However, within that net number we had $8.5 million of acquired revenues, so that means that we had $21.1 million of additional commissions and fees from essentially the same-store sales basis.
And as Powell mentioned, all four of our divisions had strong positive internal growth and he will talk about those a little bit later.
Our investment income was nearly flat with 2012 and our other income was up slightly of about $616,000, and that is due to a sale of certain books of businesses. Our pretax profit margin for the second quarter of 2013 was 26.5%, and that is compared to the 24.5% we had in the second quarter of 2012, so that is an increase of 200 basis points.
Employee compensation and benefits as a percentage of total revenue was 50.2% in the current quarter and that is a decrease from the 51.8% cost factor in last year's second quarter. The total dollar increase on a net basis in employee compensation and benefits was approximately $12.8 million, or an 8.5% increase, of which only $1.7 million was attributable to stand-alone acquisitions since last year. So, therefore, excluding those impacts to the stand-alone acquisitions, we actually had $11 million of additional compensation on kind of a semi same-store sales basis.
Of this increase $1 million came from new salaries for new producers; $1.6 million was due to increased commission producer expenses because of the net new business; $5.6 million was due to an increase in staff salary, of which almost $3 million of that portion related to the new automobile aftermarket and the Everest programs in our National Program division. We did have about $2.1 million of increased profit center bonuses and other bonuses because of the increased profitability, and that includes the net effect of the $1.3 million we accrued last year relating to the 5% bonus program for our retail commission producers. Then, finally, there's about $1 million of additional payroll taxes relating to the increased compensation.
Our non-cash stock grant compensation was down slightly by about $115,000. However, on July 1, 2013, our Board of Directors approved a stock incentive plan grant to certain Beecher Carlson employees as part of the acquisition agreement.
Additionally, the Board also approved SIP grants to existing teammates. These SIP grants are generally based on five-year performance measurements and invest over a five-, six-, and seven-year period. The total annual cost of these SIPs, including the grants to the Beecher Carlson teammates, is estimated to be about $15 million per year, or about $0.06 per share.
Looking at our other operating expenses, they remain flat at 14.5% of total revenues for both second quarters of 2012 and 2013. The other operating expenses increased $5.2 million, or 12.3%, over the same quarter of last year. The new stand-alone acquisitions amounted to about $533,000 of the new cost. And so when you look at -- on a semi same-store sales basis, the net increase in other operating expenses was about $4.6 million.
This net increase related primarily to $1.2 million of additional insurance, inspection, and servicing expense fees as a result of the net new business. There was a $1.8 million increase in legal, errors, and omission reserves, which was partly the result of last year in the 2012 second quarter we had an $826,000 credit due to our legal E&O reserve reductions for certain cases.
Additionally, we had $1 million of additional costs relating to our data processing and software licensing fees, and additionally, we had about $700,000 increase in various employee meetings.
From an EBITDA standpoint, our consolidated EBITDA in the second quarter of 2012 was 32.4% and with the internal growth, as we have mentioned that our leverage, our EBITDA margin for the second quarter of 2013 went to 34.1%. And that is 170 basis points improvement.
If you look at our Retail division, last year's second quarter our EBITDA margin was 32.8%, and with their nice 2.3% internal revenue growth, the margins for the second quarter 2013 was 34.7%. And that is 190 basis points improvement.
Our Program division last year had a 31.2% margin and it moved up to 31.8%, 60 basis points improvement. Our Wholesale division went from 32.8% EBITDA into 2012 second quarter to 36.3% margin, and our Service division went from 24.7% and it shrank slightly down to 24.1% margin. So overall very nice improvement on our EBITDA margins.
Our amortization and depreciation in aggregate was up about $720,000 and that was due primarily to the acquisitions. Our interest expense was flat with essentially no new debt as of June 30, 2013. However, on July 1, relating to the Beecher Carlson acquisition, we did add another $60 million of debt so the interest rate will move up based on that in future quarters.
Our change in estimated acquisition earnout payable was a debit in this year's second quarter of $656,000 versus last year in the second quarter we had a $602,000 credit balance. So that is a $1.3 million swing in GAAP expense charge.
Our effective tax rate for 2013 is currently expected to be running at about 39.7%. And so really, in conclusion, with our net income of $52 million it reflects a very nice 24.1% increase, so we are very pleased with that. So with that financial overview I will turn it back to Powell.
Powell Brown - President & CEO
Great, Cory. Thanks, good report. On a retail basis, we were up 2.3% versus up 80 bps in Q1. In Florida coastal property we are seeing flat to up 10%, inland property usually flat to up 5%. GL rates could be down 2% to up 5%. Auto could be up 5% to 7% -- flat to up 5% to 7%.
Work comp is tightening. Carriers are less willing to offer consent to rate in Florida. Work comp and auto actually are the toughest lines to place in Florida at present.
Everybody is working off a model. Profitable accounts are hard to get rate on. Inland property you could actually see rate decreases every once in a while. Poor construction is still hard to place and contractors' payrolls in certain areas are up slightly.
In the southeast United States, particularly Texas, Oklahoma, Georgia, South Carolina, coastal property is plus 3% to 8% in South Carolina and Louisiana. Inland it is usually flat to up a little bit and in Texas the coastal property is under a little more pressure 5% to 10%-plus. GL and auto rates are flat to up 5%.
Work comp would be down slightly to up 10% in rates. Exposure units in that part of the country are flat to up slightly.
Work comp continues to tighten. Regional and monoline carriers continue to remain aggressive with scheduled credits. Texas, of the states listed, seems to have the most rate pressure and the most exposure unit growth.
In the northeast United States property inland is typically up 2% to 6%. Coastal is up 10%-plus as deductibles are being forced higher. Casualty and GL and auto are flat to up 5%. Work comp is flat to up 7%. Exposure units, depending on the class of business, but is flat to up no more than 5% typically.
New business is still very competitive. It seems to be, actually, a little softer in the northeast in Q1. Still 10% to 15% pricing difference between new and renewal accounts.
Construction, GL, and umbrellas in New York City continue to be tough. Monoline work comp in the city is very tough to place. We are seeing some New York City developers, though, that are becoming more active, so we are going to see that roll through into the construction payrolls in the near future in the city.
In the Midwest, properties typically up 5% to 10%. GL rates are down 5% to 10%. Now, property carriers or carriers that are writing that property are looking closely at the valuations as well, so limits are going up and the rates are going up. So if rates are going up 5% to 10% and then the limits are going up, they are getting a pretty healthy -- they can be getting a pretty healthy increase in premium dollars.
Automobiles flat, work comp is up 2% to 3%. Payrolls and sales are up about 5% to 8%. Midwest regional and super regionals continue to be the most aggressive.
In the West, property, general liability, and automobile are flat to up 5%. Work comp rates are up 5% to 10%. Exposure units are flat to up 5% on a very broad basis.
In work comp in California and Arizona they continue to tighten. We are starting to see some signs of life in the construction industry in Arizona. Some of the exposures on some of our contractors are up 5% to 15%. Regionals continue to be very aggressive in that part of the country as well.
In the northwest, Oregon and Washington, carriers continue to cut back on earthquake limits and increasing their price for that earthquake coverage. As a general statement, in the Pacific Northwest I think people are feeling better about the economy but we are not seeing much new hiring. So people are doing more with the same amount of employees.
On the employee benefit side, on the small group basis we are seeing rates probably up 8% to 12% and large group could be up 10%-plus, depending on the experience. We are not seeing a lot of new belly buttons added. Once again, kind of flat number of employees.
From a Wholesale standpoint, we are up 10.8% versus up 8.8% in Q1. Binding authority, we are seeing slight exposure increases. Rates are up -- are flat to up 5%. Coastal rates are up and inland is flat to potentially down.
Liquor liability continues to harden, and thus, bars and nightclubs continue to be under pressure, meaning going up. Habitational GL rates are also going up as well.
On a brokerage standpoint, on property, coastal property, it is typically flat to up 5%. We are seeing some large accounts that are seeing rate decreases now for the first time. New Jersey and Long Island continues to present challenges for poor construction.
As it relates to citizens -- we always get a couple questions about that -- in Florida, if the building is older or not A rated, meaning under $10 million of value, citizen keeps it. If it is larger and A rated, meaning over $10 million in value, the E&S market has a chance because it is now -- it's not total parity, but it is close.
From a liability standpoint, rates are flat to up 5%. In the brokerage liquor market, liquor liability continues to harden, as in the binding market habitational rates are also going up.
Professional liability; private company D&O is up 5% to 10%. It is all driven by employment practices claims. Stand-alone employment practices coverage, you know these higher claims are leading to increasing retentions and at least a 10% increase.
Non-real estate accounts are flat. Real estate related is up 5% to 10%. Public company D&O is up 5% to 10% on the primary. On the excess layers they are down 5% to 10% or even more.
National Programs are up 18.3% versus 12.3%. Had a great quarter for Programs. We had some nice growth in a number of our programs. The big winners were in Arrowhead, so I want to say way to go to Chris Walker and his team.
We are hearing in the National Programs area about some downward pressure on reinsurance rates, but we are not seeing the primary carriers pass those decreases through yet. We hear it on the retail and the brokerage side as well, but like I said, we haven't seen it yet pass through the primary carriers.
On the Services side, we had 10% organic growth versus 62.8%. Obviously, in the first quarter we had a big quarter with Colonial. I will tell you in Q2 Colonial Claims did $2.4 million more in the second quarter than they did last year in the second quarter. So there was some things that rolled over from Sandy into Q2 that we did not anticipate, but those are pretty much closed now. But it was a good quarter for Services.
On an acquisition front, we are really pleased that the Beecher Carlson transaction is closed. Very excited to have the 400 teammates from Beecher Carlson join Brown & Brown. All of their teammates and leaders are right in the thick of it servicing their clients and we are writing a lot of new business, so we are excited about that.
We continue to actively look for acquisition opportunities, and as you saw, we also closed another very fine acquisition in New York State 6/1 just outside New York City, Rollins.
So in conclusion, all carriers want rate but the competitive pressures are moderating those rates more today than in Q1. Regionals continue to be very aggressive.
The acquisition pipeline continues to be good, as I like to say. Last year it was good and a year from now I think it will be good, and so we continue to talk a lots of people. When they sell and if they sell is up to them, but we look forward to talking to them.
We continue to deliver for our existing clients and aggressively seek new business. So with that said, I would like to turn it back over to Kyle and we will start with our questions. Kyle?
Operator
(Operator Instructions) Michael Nannizzi, Goldman Sachs.
Michael Nannizzi - Analyst
Thank you. Just a quick question on the Wholesale Brokerage segment. Can you talk a little bit about organic growth there? I think last quarter you had mentioned some rate increases in loss affected areas that helped contribute to the organic growth. Was that relevant again this quarter or was there something else in there?
Powell Brown - President & CEO
I would say, Michael, the way I would focus on the wholesale arena is, as you know, you could have sometimes a little bit more violent swings in rates up or down. But I would tell you that at this point in the cycle it is more of a function of, one, there are accounts that sometimes are in the standard market and sometimes they are in the E&S market.
I would tell you -- we call those tweeners. Those tweener accounts are starting to move back towards -- away from standard market into E&S carriers and wholesale markets. They are typically look like a wholesale account; I would acknowledge that up front.
Number two, we are just aggressively out looking for and soliciting and getting a lot of new business. So you have the fact that you have a lot of new business, you have accounts that are moving across somewhat from standard markets that are typically E&S markets moving back to the E&S market. And we are getting a little help with the rate. But I would say that it is more just a function of that market expanding slightly and our ability to get more new business.
Tony Strianese and his team have done a great job. They have done a really good job a number of quarters, so we are really pleased with that 10.8%.
Michael Nannizzi - Analyst
Great. And then in the National Programs business, just wanted to get a little bit more color. So you saw margins expand and even with the contribution it sounds like Arrowhead and ESIC contributed nicely to premiums.
Can you talk about just the margins there? And if you were to kind of peel those two out, what were the kind of legacy margins in that segment? And then maybe just give us a little bit more color on Arrowhead and ESIC in particular.
Powell Brown - President & CEO
So in the programs market we have been able to enjoy 35%-plus margins historically. And if you remember, when we acquired Arrowhead they had a $40 million of EBITDA on $107 million of revenue. They have obviously grown a lot organically, which we are very pleased about; Chris Walker and his team.
The automobile aftermarket program that came in effective October 1 of last year, we said it was going to be $20 million to $25 million of revenue in the first year and it was going to be about a 10% margin for the first two years. And we have -- and then it will move towards our historic margins.
As it relates to the Everest program that we picked up on 5/1, we have said that that is $7 million of revenue and haven't given any color around the margins. But ultimately we would expect that to be in the traditional operating range of the rest of our programs.
Cory Walker - SVP, Treasurer & CFO
Now one other item just to clarify. On the National Programs we did receive $5.7 million of profit sharing contingencies, so that is obviously high margins. When you extract that that probably added $4.7 million to EBITDA.
So because of the automobile aftermarket that Powell was talking about, and that is considered net new business since it is like selling a brand-new account, those margins are lower than what historically Arrowhead or the National Programs had. So when you extract the EBITDA impact of the profit sharing contingencies the margins on the rest of the business did actually shrink a little bit, primarily because of this lower margin business on the aftermarket, but we believe it will continue to grow over time to the segments.
Cory Walker - SVP, Treasurer & CFO
Yes, key point, Michael, two years. So October 1, 2012, it started, so two years from then we think that business will start going up. But we are going to have some expansion just by growing the business organically, so we think there is two embedded positives.
Michael Nannizzi - Analyst
Great. I will re-queue. Thank you so much.
Operator
Mark Hughes, SunTrust.
Mark Hughes - Analyst
Thank you very much. On the expense front, Cory, the E&O reserve and then the software licensing increase, are those going to persist in the Q3 or thereafter?
Cory Walker - SVP, Treasurer & CFO
First of all, on the E&O reserve that is an item that can fluctuate each quarter and it depends on how the whole legal environment works and the cases we have outstanding. So looking at that as a net increase is really kind of not the right way to look at it. It really came about just because of an unusual quarter last year in 2012 where we had an $800,000 credit balance.
So, clearly, it is not -- what we saw this quarter is probably on average. It is only up because of that credit.
From the standpoint of software licensing that is a combination of some of the roll-in acquisitions, the fold-ins that we had and some increase in some of the software costs. So I don't think that would continue at that same level each quarter, but it will be overall up a little bit.
Mark Hughes - Analyst
Then the $0.06 a share in the stock comp; how much of that is for Beecher, which I assume you would have incorporated into your guidance when you provided it? And then how much of the legacy planned expenses might be dropping off?
Powell Brown - President & CEO
Well, I can answer, Mark, the first one. About $0.01 -- $0.013 on the first part of the question with Beecher, and that is meeting certain growth and profitability hurdles which we feel good about, number one.
Number two, Cory, are you referring to the expenses dropping off on old PSP? Can you answer that?
Cory Walker - SVP, Treasurer & CFO
Right. And that would just be a gradual amount. No big drop offs in the foreseeable future.
Mark Hughes - Analyst
Okay, thank you.
Operator
Greg Locraft, Morgan Stanley.
Greg Locraft - Analyst
Good morning and great quarter. Wanted to just ask about the margins. Again, you guys are showing tremendous improvement year-over-year in margins and I think you have called out the last couple of quarters, including this one, some reasons why. But I guess this is more of an out-year type question.
Can you continue this trajectory or should we begin to see the year-over-years decelerate? I am wrestling with whether you can get above historical averages as a corporation on the margin line, given how the mix is shifting.
Powell Brown - President & CEO
Greg, this is Powell. I was going to say, remember, if you have heard some of the last earnings calls, I have said that we and yours truly reserves the right to do whatever we think is necessary to grow the Company organically and profitably. And so do we think we can have the margins go up? Yes.
If you notice our goal, our next intermediate goal is $2 billion of revenue. There is not a margin component with that and there is not a time frame upon which we will accomplish that. But what we can say is that the margin is going to be good and we are going to be growing organically.
And so we are very pleased with our organic growth. As you saw, with all of our businesses growing as they did we had nice margin expansion. So we think that there is continued opportunity for improvement, but the most important thing is we grow it and grow profitably.
Greg Locraft - Analyst
Okay. Again, it is not one-offs. It is actually the core business is performing just super well, so I guess we will continue to kind of be conservative, but you guys are in a really good start on the margin line.
The other thing is just the impact of -- you mentioned that the reinsurance market you are seeing a little softening there, especially it sounds like in the large account side, but it is not passing through. But I think in your commentary you mentioned not passing through yet. And so I'm just curious, in your experience, how does this typically work when reinsurance comes off when you begin to feel that in the retail side?
Powell Brown - President & CEO
Let me clarify, Greg, I have only been doing this for 23 years, so unlike our chairman I don't have 60 years, 50-plus years to draw on, but I would say the following. When reinsurance rates go up or down typically they don't pass through right away. And so if you are talking to a primary carrier they are going to say we are bearing either more of that cost or less of that cost and they can't pass it through, i.e., in an increase. So then if they get a decrease they don't want to pass it through as quickly.
I would answer the question a little differently. What I would say is this. I think that the market, the rate market is moderating already. I think that that will continue as a result of if primary carriers have downward pressure on reinsurance.
I also think that if we do not have a large wind event this fall somewhere in the Gulf Coast, Florida, or the Northeast that the E&S market will flatten and potentially go down in terms of rate slightly starting January of next year. That is not a negative for Brown & Brown. We can still grow when we are doing that.
The answer is it creates lots of opportunity for us to do a good job for not only our existing clients, most importantly, but for new clients that we don't already have.
So although some people say, wow, the rates are going down so, therefore, the rates have to -- reinsurance rates are going down and primary rates have to go down immediately, I believe there is always a lag. I think there are other external factors. I think that it is a very competitive environment and there is a lot of surplus, so it is not just the reinsurance issue, Greg, that is going to moderate rates further.
Greg Locraft - Analyst
Okay, perfect. Then if I can seek one last one in just because you are sitting in the markets. Are you seeing any Berkshire Hathaway yet? What are your thoughts on their initiative? Anything you can help us as we think through them in the market that you care to share would be great. And congrats again on a great quarter.
Powell Brown - President & CEO
Thank you, Greg. Yes, we are seeing -- they started really open for business on 7/1. They have a talented team of leaders. They have an unencumbered balance sheet. As I understand it, they don't have to buy reinsurance. So all of those things, in our opinion, will lead to good things over a long period of time.
They are what I would -- we consider them and will consider them a good trading partner; already do. They are growing and we look forward to growing with them.
But as it relates to specifics, they have done -- I don't know all the particulars. They have written some good accounts on 7/1 I understand, but I haven't seen them personally write much yet. But I think that in the coming months that I will and we will, so we look forward to it.
Greg Locraft - Analyst
Great, thank you very much.
Operator
Adam Klauber, William Blair.
Adam Klauber - Analyst
Were audit premiums more positive in the second quarter versus going through the first quarter?
Powell Brown - President & CEO
I would say they are probably similar.
Adam Klauber - Analyst
Okay. Is momentum building or is it still just slightly positive?
Powell Brown - President & CEO
I think that it is more slightly positive. I think, as I have said in Q1, Adam, I think people generally feel better about the economy, but I think that people are cautiously optimistic about how they invest in their businesses.
So as I think I said, the example I used in Q1, something close to this, if we need to buy a new $3 million machine we may be reticent and may want to do some maintenance on that machine rather than buy the brand-new machine and make sure that our business continues to grow as we anticipate a little longer before we go out and borrow the money to buy the $3 million machine. That is really what we are seeing.
We are seeing uptick. If I made a broad statement, I think that you see sales outpacing payroll growth obviously. I can't tell you how much, but that is a broad statement.
Some of the information that I shared this morning showed a similar, a one-for-one, increase. Like in the West -- or I think Midwest, 5% to 8% increase is up and sales and payrolls. I think most of the places around the country, though, there is a little bit of a divergence there, so sales are going to be up more than payroll as people are slow to add new headcount. So we are starting to see, though, continued positive on audit premiums, yes.
Adam Klauber - Analyst
Okay. Then as far as Arrowhead, clearly they have had strong performance. Which programs are growing? And is Zurich beginning to grow, or is it a little too early for that to happen?
Powell Brown - President & CEO
Yes. The answer is we have been very pleased with some of our earthquake programs and some personal property programs in that area. As you know, we had a change in the auto program from a prior carrier to Everest, so that is coming back online.
I would tell you that Zurich is a great trading partner and we are working through a couple of things that will help us enhance distribution in terms of they are totally committed to it. But I'm talking about ease of getting it done and so we are working through that. We haven't seen the growth yet organically that both groups would want, but we can see how to achieve it and we are working towards that.
Adam Klauber - Analyst
Okay. One last question. Organic in the benefits, was that better or not as good as the overall organic in the Retail area?
Powell Brown - President & CEO
Organic -- yes, we don't break out the difference on benefits and other than benefits, but I would say that the growth in benefits was good.
Adam Klauber - Analyst
Okay. Thank you very much.
Operator
Ryan Byrnes, Janney Capital Markets.
Ryan Byrnes - Analyst
Good morning, everybody. Just one quick question on the -- the retail organic growth showed solid promise or growth this quarter. Just trying to figure out were there any kind of one-timers in there.
And, secondly, obviously it showed nice improvement quarter over quarter. Should we expect that further in the back half of the year?
Powell Brown - President & CEO
Number one, relative to retail we are very pleased with the performance, and Charlie Lydecker and the team has done a great job. As you remember, in Q1, Ryan, we said that Retail operates in a range. Q4 of last year we did 5.4% organic in Retail. Q1 we did 80 bps. Now we have done 2.3%.
Our budgets see that Retail can improve over the year, but until we deliver it we don't believe it. And so I like to say show me first. And so we are out trying to grow our retail business, which as you know is now on a run rate of about 57% of our revenue whereas it was 54% last year.
As the economy continues to grow, the middle market economy, we believe that we will see more positive growth in retail. We feel good about it.
Ryan Byrnes - Analyst
Okay, great. My last one is is it possible to break out the revenue coming from the Zurich and Everest programs in the quarter?
Powell Brown - President & CEO
No, but we can tell you what it is on an annual basis, because some of it is lumpy. I shouldn't say lumpy, but we haven't gone through an entire year. What I would tell you is Zurich is $20 million to $25 million annually and Everest is $7 million annually.
Ryan Byrnes - Analyst
Great. Thanks, guys.
Powell Brown - President & CEO
Yes, absolutely.
Operator
Brett Huff, Stephens Inc.
Brett Huff - Analyst
Good morning, Powell and Cory. Two quick questions. One, the contingents were a little bit higher than we thought, Cory or Powell. I am not sure who wants to take this. But what is your sense of how the annual contingent number will look sort of over time?
Should we expect the levels that we have seen in 1Q, 2Q? And then I think, Cory, you articulated what you expect for 3Q and 4Q. Is that a level that should be sustained assuming no big changes in losses?
Cory Walker - SVP, Treasurer & CFO
I think there is two ways to look at it, Brett. I think that is a fair assumption with a caveat and the caveat would be certain carriers were asked nicely to change to guaranteed supplemental commissions. And some of those that went to GSEs have now reverted back.
In the reversion or reverting back you always want to know exactly how those contracts actually work. And so the way people have in contingency or profit-sharing contracts might change. We don't know something. That it is not -- like I'm not trying to lead you to something.
But I'm saying if, in fact, carriers change the way they paid those amounts -- we don't anticipate that, but this is an important part of our business and we think about it a lot. We think it aligns our interest and the insured's interest and our carrier partners' and we think that we can continue to do a better job of growing that. That is a goal of ours.
Brett Huff - Analyst
Okay. And then were there any one-time costs associated with the acquisition in 2Q numbers? Any closing costs or anything like that?
Cory Walker - SVP, Treasurer & CFO
Nothing material.
Brett Huff - Analyst
Okay. Then last question for me. Powell, you talked a little bit about rates in your overview of the different regions, but in particular can you just tell us again how Florida units are looking? I think you said flat to up 5%. Any additional detail there, just given how much of your revenue comes out of Florida?
Powell Brown - President & CEO
Yes, sure. Here is the way I would break it out. If you go to Southwest Florida, that is Naples to Sarasota, the economy is still slow. Actually, it is just kind of bumping along actually.
If you go to Boca Raton on the East Coast to Miami, it is white hot. Construction, all kinds of things being sold. There is a lot of activity.
You go to Orlando and you talk to a contractor in Orlando and the contractors in Orlando are generally starting to see good pipelines. Now I qualify that. Remember, pre-slowdown they had 18 months of backlog. Today that is nine months to 12 months.
You talk to a contractor they feel good about it, but remember if you had two years or 18 months and it is only 12 months now we -- they don't feel as good. They feel better, but they don't feel as good.
In the north, from Jacksonville across the Panhandle, I would tell you that generally business is better. So the mindset of Floridians is very positive. It actually is always positive.
But we know in Florida that we have a fine state. We have a tax-advantaged state relative to personal income tax. And we know that when all of you all are up there in the wintertime working hard in New York City and far-off places in the north at 4.30 in the afternoon on a Thursday in February it is going to be cold and dark. And we know that it is going to be sunny and warm and probably 72 in Florida.
So people are going to be coming to Florida in the future. If anybody on the call wants to buy some real estate or insure something in Florida, we could help you.
Brett Huff - Analyst
Okay, that is what I needed. Thanks for the overview, Powell.
Operator
Meyer Shields, KBW.
Meyer Shields - Analyst
Thanks. Good morning, everyone. I don't know if this is a question for Powell or Cory, but can you talk about the margin compression in the Services unit? Is that related to the extra claim activity at Colonial?
Powell Brown - President & CEO
I am sorry. Could you repeat the very last -- extra, what, claim --? What was the last part of the question?
Meyer Shields - Analyst
(multiple speakers)
Powell Brown - President & CEO
No, it wasn't. What we have got is we had -- if you remember, we have -- in Services we have two large work comp TPAs, two Medicare set aside companies, one Social Security disability advocacy firm, and one specialty flood claims business. So in Q1 we had obviously a really big quarter.
And, two, this quarter, it's just like anything else, some of the business and some of those -- the revenue in some of those businesses comes in, sometimes it is not as predictable. And so there could be expenses incurred in Q2 that there is not an offsetting revenue yet, but that revenue may come in next quarter. And so there is no magic to it, Meyer.
Cory Walker - SVP, Treasurer & CFO
Meyer, there is two small things. First of all, on the claims management, the margins shrunk a little bit because of the revenue evaporation and you can't remove costs as quickly as the revenues were moved in that. And that is a little bit of that.
The second thing is on our Social Security disability. They have been staffing up a little bit more and some additional costs as they are planning to grow in some of the individual marketplace. And so their costs have increased slightly. So, overall, there is only about a margin compression of maybe $800,000 in that particular segment for the quarter over the previous year's quarter. So it is those two major areas.
Meyer Shields - Analyst
Okay, thanks. That was very helpful. From a different perspective, are you seeing any change in loss cost trends or lost cost inflation rates?
Cory Walker - SVP, Treasurer & CFO
The answer is on a broad statement, no. Are we seeing that in regions? Yes. And carriers are addressing it differently in different regions, but on a broad basis, no.
Meyer Shields - Analyst
Okay, thank you very much.
Operator
Michael Nannizzi, Goldman Sachs.
Michael Nannizzi - Analyst
Just a quick follow-up, if I could. Just looking at retail, so the last couple quarters you have had decent organic growth but margins actually either outpacing or very close to that level. How should we think about the relationship there? What level of growth in retail do you think you need in order to continue to generate margin improvement?
Powell Brown - President & CEO
Michael, what we have said basically is we can expand our margin when we have organic growth. Now having said that, last year, as you remember, we had a one-time sales incentive that was an income event. That income event, as you know, was an additional 5% paid to retail producers who grew their book 5% or more over the prior year.
And so we had a potential expense of up to $12.8 million. Personally, Cory and I both wanted to pay the $12.8 million. We ended up paying out $6.8 million. 53% of our producers participated in that payout and we were very pleased with the results. We have said that if we knew what we knew now then, we would have done it exactly the same way.
Having said that we do not have that 5 point expense in there, and as we have said earlier, and I like to say, that I reserve the right to do what we think is necessary to grow the business in any way we see fit organically and profitably. Thus, we have input or installed a new wealth creation mechanism. That is the new SIP grants. And so, once again, that is a performance over a multiyear period that producers and others can participate in which create wealth as opposed to income.
And so the answer is I know there are other firms that say when we grow X we have Y expansion. We are not really saying you got to get to this point. The way I want you to think of it, Michael, is, barring unusual expenses, we can have margin expansion when we grow our business organically. The more rapidly we grow our business organically the better chance we have to rapidly expand our margins.
Michael Nannizzi - Analyst
Great, thank you. Then just one last one I guess. On the grants you mentioned, the July 1 grants, have you talked about the sort of metrics or hurdles that either the Company or the Beecher unit needs to achieve in order for those incentives to payout? Have you discussed that?
Powell Brown - President & CEO
Well, the answer is we haven't gone into the specifics as it relates to the Beecher, but suffice it to say that they have to grow dramatically on the top and bottom line to hit that. Hit those payouts, which we fully think they are capable of doing and hope that they will. Number one.
Number two, as it relates to the traditional SIP grants, remember they are a five-year measurement period which, whether you are a producer, you are a leader of a business unit or an office or group of offices, or you are a senior leader, everybody has a component of that -- 50% for producers and leaders, 100% for the senior leadership -- where it is on earnings per share growth. That is 5% -- 7.5% compounded annually over a five-year period.
As it relates to the producers and the leaders in offices, in multiple offices, they have 50% of their grant based on either personal production, as in a producer, or as a leader on growing the business organically. Meaning the organic growth and operating profit growth. So that is typically the way the measurement periods work on SIP grants and also on the Beecher grants.
Michael Nannizzi - Analyst
Great, thank you very much for the follow-up.
Operator
Elyse Greenspan, Wells Fargo.
Elyse Greenspan - Analyst
Thank you. I just had a couple of quick questions. So just in terms of the organic growth, aside from the Colonial Claims business this quarter was there any kind of one-time items that you would point to that we shouldn't expect to continue?
Cory Walker - SVP, Treasurer & CFO
No.
Elyse Greenspan - Analyst
Okay. And then -- thank you. Then just within Retail, it seems from some of the questions that you kind of are looking for that to continue to improve throughout this year. I know last quarter you had pointed to seeing the full-year organic growth for 2013 to exceed last year's growth number. Would you still say that that is the case as well?
Cory Walker - SVP, Treasurer & CFO
Yes.
Elyse Greenspan - Analyst
Okay. And then just on the programs front in terms of we have seen obviously some growth from the Everest and Zurich programs coming online, are you guys looking at potential additional programs from here that you think could potentially speak to similar in nature that we might seem in the near-term?
Powell Brown - President & CEO
Well, Elyse, the short answer is I wish that we did. I know that we have been asked before is this a trend, and I would like to say that it would someday become a trend, but at the present time I would want you and everyone else to think of the two businesses that we have picked up, in automobile aftermarket and the Everest, as one-time events. And so, if we are fortunate enough to pick up others, then I still think that is a bonus.
But the short answer to your question is, no, there is nothing pending. Would we like something to be in the pipe? Sure, but these are very unusual. That doesn't mean that we are not talking to people and we will always talk to people, but that that is not different than any other time in our evolution.
But I would think of those two as isolated one-time events. We need to grow our business and programs organically just like we are doing in the other parts of our business, which we are and we are excited about it. And we think that there is some neat opportunities going forward.
Elyse Greenspan - Analyst
Perfect. Thanks for the answers. Congrats on a great quarter.
Operator
Josh Shanker, Deutsche Bank.
Josh Shanker - Analyst
Good morning, everyone. So I have two questions; just really the same question. But where are we in terms of total commission volume generated by the state of Florida compared to where we were in 2007?
And then what does that mean? It is hard to figure out with M&A and everything. What does that mean for the total commission pool outside of Florida?
Powell Brown - President & CEO
Let me -- I don't have the 2007 number right here in front of me, but I'm going to be pretty close and I'm going to look at Corey. I would tell you that $333 million of revenue last year out of the $1.2 billion were in Florida. Of that number about $168 million was Retail. That means that the others were in Program, Services, and Wholesale.
That Retail business not all of that is domiciled accounts in Florida. They could be produced -- they could be accounts in Seattle, Washington, handled by offices in Florida. Although that doesn't happen that often, it is very possible, number one.
So the Services business is not nearly as contingent upon the economic swings in commission levels. The Wholesale business is. You got exposures going back and forth, accounts from both sides; standard markets to wholesale and wholesale to standard markets. And then in Programs a lot of that business is all around the country.
So I think the biggest, probably, indicator would be what our total revenue in retail was in 2007. And so if I had to guess, and this is a guess, I would want to check this, pretty good guess, but $147 million. If I had to guess, it is somewhere between (multiple speakers).
Josh Shanker - Analyst
Again, what was the 2012 number you said?
Powell Brown - President & CEO
$168 million.
Josh Shanker - Analyst
Okay. And so still -- we are still, I guess I think in aggregate, if I had trends without M&A, I think we are slightly behind in total commissions generated from where we would be, I guess, in 2007. Where do you think that the missing gap is in terms of growth, and how long do you think it would take you to fill in those gaps?
Powell Brown - President & CEO
Okay. So I know you know, Josh, that we had $188 million evaporate between 2007 and 2011. So that is -- as we know, that is bigger than a lot of firms out there, most firms. And so in places like Florida, if this is a Florida-specific question, I would point to -- the first area I would point to is every office that writes construction business.
One of the reasons we try to give that nuance around construction is we kind of believe Florida is a little bit of a service-based economy and it is a little bit of the field of dreams a little bit. It's you will build it and they will come. As the economy slowed down they stop building and, therefore, people stopped coming. They stopped coming and then, therefore, they stopped building.
Now we are starting to see that uptick in building. And so you can have accounts that were X before in 2007 that went down to 0.3% of X, so 30% of what they were, and now they could be 55% of X. So are they incrementally better? Sure, we think that they are healthier, but it is going to take potentially some time for them to get back, if they get back to that number. And some of those people went out of business.
So do we think about are we behind? I think that is a matter of opinion. Are we happy that the business was down $188 million? No. Did that impact other businesses? Yes.
Do we think that we are positioned well to grow with our clients as they grow in their middle market endeavors and upper middle market? Yes. Are we writing a lot of new business? Yes. Are our margins expanding? Yes.
So we feel like a lot of those indicators, Josh, are all pointing towards good things as opposed to thinking, well, we are behind. By the way, on a combined basis, if you took last year's revenue with Beecher we would be at $1.3 billion and if you put $188 million on top we would be just under $1.5 billion. That is a wishful concept, but we believe that we are going to continue to grow organically with our existing clients and meet their needs and write a lot of new business, which translates into good organic growth.
Josh Shanker - Analyst
Is your market share today higher than it was in 2007 for the state of Florida?
Powell Brown - President & CEO
I would say the answer is -- I don't know the answer to that. I would say incrementally, yes. We don't think about market share. We think about revenue dollars, because we can only invest revenue dollars back into our business by hiring and retaining and rewarding top people, quality people across the entire platform and investing in new agencies.
Josh Shanker - Analyst
Well, I appreciate the color and great quarter. Congratulations.
Operator
Al Cupertino, Columbia Management.
Al Cupertino - Analyst
Actually, Josh asked my question but thank you very much.
Operator
(Operator Instructions) We have no further questions in queue. I would now like to turn it back over to Mr. Powell Brown for any closing or final remarks.
Powell Brown - President & CEO
Thank you, Kyle. We would like to thank everybody today. We are very proud of our performance in Q2 and we look forward to talking to you after our Q3 performance.
Hope you have a great day. Bye-bye.
Operator
This does conclude today's conference call. Thank you all for your participation.