# EDGAR Filing Document

**Accession Number:** 0000079282
**File Stem:** 0001193125-25-234708
**Filing Date:** 2025-10
**Character Count:** 250884
**Document Hash:** ab73c504679ade9e5cbff76ee0d6af6e
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001193125-25-234708.hdr.sgml**: 20251009

**ACCESSION NUMBER**: 0001193125-25-234708

**CONFORMED SUBMISSION TYPE**: 8-K/A

**PUBLIC DOCUMENT COUNT**: 17

**CONFORMED PERIOD OF REPORT**: 20250801

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20251009

**DATE AS OF CHANGE**: 20251008

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** BROWN & BROWN, INC.
- **CENTRAL INDEX KEY:** 0000079282
- **STANDARD INDUSTRIAL CLASSIFICATION:** INSURANCE AGENTS BROKERS & SERVICES [6411]
- **ORGANIZATION NAME:** 02 Finance
- **EIN:** 590864469
- **STATE OF INCORPORATION:** FL
- **FISCAL YEAR END:** 0119

**FILING VALUES:**
- **FORM TYPE:** 8-K/A
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-13619
- **FILM NUMBER:** 251383245

**BUSINESS ADDRESS:**
- **STREET 1:** 300 N. BEACH STREET
- **CITY:** DAYTONA BEACH
- **STATE:** FL
- **ZIP:** 32114
- **BUSINESS PHONE:** 386-252-9601

**MAIL ADDRESS:**
- **STREET 1:** 300 N. BEACH STREET
- **CITY:** DAYTONA BEACH
- **STATE:** FL
- **ZIP:** 32114

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** BROWN & BROWN, INC
- **DATE OF NAME CHANGE:** 20171108

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** BROWN & BROWN INC
- **DATE OF NAME CHANGE:** 19990623

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** POE & BROWN INC
- **DATE OF NAME CHANGE:** 19930827

?xml version='1.0' encoding='ASCII'? 8-K/A

**UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549**

------

## FORM 8-K/A

------

**(Amendment No. 1)**

**CURRENT REPORT**

**Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934**

**Date of Report (Date of earliest event reported):** August 01, 2025<br>

------

BROWN & BROWN, INC.

**(Exact name of registrant as specified in its charter)**

------

---

| | | |
|:---|:---|:---|
| Florida | 001-13619 | 59-0864469 |
| **(State or other jurisdiction<br>of incorporation)** | **(Commission File Number)** | **(IRS Employer<br>Identification No.)** |
| 300 North Beach Street |  |  |
| Daytona Beach**,** Florida |  | 32114 |
| **(Address of principal executive offices)** |  | **(Zip Code)** |

---

**Registrant's telephone number, including area code:** (386) 252-9601<br>

N/A<br>

**(Former name or former address, 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:**

---

| | | |
|:---|:---|:---|
| **<br>Title of each class** | **Trading<br>Symbol(s)** | **<br>Name of each exchange on which registered** |
| Common Stock, $0.10 Par Value | BRO | New York Stock Exchange |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 or Rule 12b-2 of the Securities Exchange Act of 1934.

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. ☐

------

**Explanatory Note**

On August 5, 2025, Brown & Brown, Inc., a Florida corporation (the "Company") filed a Current Report on Form 8-K with the Securities and Exchange Commission (the "Original 8-K"), which reported that on August 1, 2025, the Company completed its previously announced acquisition of RSC Topco, Inc., a Delaware corporation ("RSC"), pursuant to that certain Agreement and Plan of Merger (the "Merger Agreement"), dated as of June 10, 2025, by and among RSC, the Company, Encore Merger Sub, Inc., a Delaware corporation and wholly owned subsidiary of the Company ("Merger Sub"), and Kelso RSC (Investor), L.P., a Delaware limited partnership, solely in its capacity as the equityholder representative (the "Transaction"). This amendment to the Original 8-K ("Amendment No. 1") is being filed for the purpose of satisfying the Company's undertaking to file the financial statements required by Item 9.01 of Form 8-K. This Amendment No. 1 should be read in conjunction with the Original 8-K. Except as set forth herein, no modifications have been made to information contained in the Original 8-K, and the Company has not updated any information therein to reflect events that have occurred since the date of the Original 8-K.

## Item 9.01 Financial Statements and Exhibits.
(a) Financial Statements of Businesses Acquired.

The audited consolidated financial statements and accompanying notes of RSC Topco, Inc. and Subsidiaries as of and for the fiscal years ended December 31, 2024 and 2023, are filed herewith as Exhibit 99.1 to this Amendment No. 1 and are incorporated herein by reference. The unaudited condensed consolidated financial statements and accompanying notes of RSC Topco, Inc. and Subsidiaries as of March 31, 2025 and for the three months ended March 31, 2025 and 2024, are filed herewith as Exhibit 99.2 to this Amendment No. 1 and are incorporated herein by reference.

(b) Pro Forma Financial Information.

The unaudited pro forma condensed combined financial information of the Company giving effect to the Transaction, which includes the unaudited pro forma condensed combined balance sheet as of March 31, 2025 (which gives effect to the Transaction as if it occurred or had become effective on March 31, 2025) and the unaudited pro forma condensed combined statements of income for the three months ended March 31, 2025 and the fiscal year ended December 31, 2024 (which give effect to the Transaction as if it occurred or had become effective on January 1, 2024), are filed herewith as Exhibit 99.3 to this Amendment No. 1 and are incorporated herein by reference.

(d) Exhibits

The following exhibits are filed herewith:

**Exhibit No. Description**

---

| | |
|:---|:---|
| 23.1 | [<u>Consent of Ernst & Young LLP</u>](bro-ex23_1.htm) |
| 99.1 | [<u>Audited consolidated financial statements of RSC Topco, Inc. and Subsidiaries as of and for the years ended December 31, 2024 and 2023.</u>](bro-ex99_1.htm) |
| 99.2 | [<u>Unaudited condensed consolidated financial statements of RSC Topco, Inc. and Subsidiaries as of March 31, 2025 and for the three months ended March 31, 2025 and 2024.</u>](bro-ex99_2.htm) |
| 99.3 | [<u>Unaudited pro forma condensed combined financial information for the periods presented.</u>](bro-ex99_3.htm) |
| 104 | Cover Page Interactive Data File, formatted as Inline XBRL. |

---

------

**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.

---

| | | | |
|:---|:---|:---|:---|
|  |  |  | BROWN & BROWN, INC.<br>(Registrant) |
| Date: | October 8, 2025 | By:  | /S/ Anthony M. Robinson |
|  |  |  | Anthony M. Robinson<br>Secretary |

---

------

## Exhibit 23.1

**Exhibit 23.1**

![img155570247_0.jpg](img155570247_0.jpg)

**Consent of Independent Auditors**

We consent to the incorporation by reference in Registration Statement No. 333-271708 on Form S-3 and Registration Statement Nos. 33-41204, as amended by Amendment No. 1 (333-04888), 333-14925, 333-109327, 333-200146, 333-206518, 333-212110, 333-214720, 333-218011, 333-231464, 333-231467 and 333-289100 on Form S-8 of Brown & Brown, Inc. of our report dated July 28, 2025, relating to the consolidated financial statements of RSC Topco, Inc. and Subsidiaries as of and for the years ended December 31, 2024 and 2023 appearing in this Current Report on Form 8-K/A of Brown & Brown, Inc.

/s/ Ernst & Young LLP

Boston, Massachusetts

October 8, 2025

------

## Exhibit 99.1

**RSC Topco, Inc. and Subsidiaries** 

**Consolidated Financial Statements** 

**For the Years Ended December 31, 2024 and 2023**

With Report of Independent Auditors

------

RSC Topco, Inc. and Subsidiaries

Consolidated Financial Statements

For The Years Ended December 31, 2024 and 2023

---

| | |
|:---|:---|
| **Contents** | **Contents** |
| **Report of Independent Auditors** | 1 |
| **Consolidated Financial Statements** |  |
| Consolidated Balance Sheets | 4 |
| Consolidated Statements of Operations and Comprehensive Loss | 5 |
| Consolidated Statements of Shareholders' Equity | 6 |
| Consolidated Statements of Cash Flows | 7 |
| Notes to Consolidated Financial Statements | 9 |

---

------

---

| | | |
|:---|:---|:---|
| ![img231960038_0.jpg](img231960038_0.jpg) | <br>Ernst & Young LLP<br>200 Clarendon Street<br>Boston, MA 02116 | <br>Tel: +1 617 266-2000 <br>ey.com |

---

**Report of Independent Auditors**

Management and Board of Directors of

RSC Topco, Inc. and Subsidiaries

**Opinion** 

We have audited the consolidated financial statements of RSC Topco, Inc. and Subsidiaries (the "Company"), which comprise the consolidated balance sheets as of December 31, 2024 and 2023, and the related consolidated statements of operations and comprehensive loss, shareholders' equity and cash flows for the years then ended, and the related notes (collectively referred to as the "financial statements").

In our opinion, the accompanying financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2024 and 2023, and the results of its operations and its cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.

**Basis for Opinion**

We conducted our audits in accordance with auditing standards generally accepted in the United States of America ("GAAS"). Our responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of the Company and to meet our other ethical responsibilities in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

**Responsibilities of Management for the Financial Statements**

Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free of material misstatement, whether due to fraud or error.

In preparing the financial statements, management is required to evaluate whether there are conditions or events considered in the aggregate, that raise substantial doubt about the Company's ability to continue as a going concern for one year after the date that the financial statements are available to be issued.

A member firm of Ernst & Young Global Limited

------

![img231960038_0.jpg](img231960038_0.jpg)

**Auditor's Responsibilities for the Audit of the Financial Statements**

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free of material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.

In performing an audit in accordance with GAAS, we:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Exercise professional judgment and maintain professional skepticism throughout the audit.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control. Accordingly, no such opinion is expressed.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company's ability to continue as a going concern for a reasonable period of time.

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control-related matters that we identified during the audit.

**Required Supplementary Information**

Accounting principles generally accepted in the United States of America require that the incurred and paid claims development, net of reinsurance, prior to the most recent year disclosed in Note 9 be presented to supplement the financial statements. Such information is the responsibility of management and, although not a part of the financial statements, is required by the Financial Accounting Standards Board who considers it to be an essential part of financial reporting for placing the financial statements in an appropriate operational, economic, or historical context. We have applied certain limited procedures to the required supplementary information in accordance with GAAS, which consisted of inquiries of management about the methods of preparing the information and comparing the information for consistency with management's responses to our inquiries, the

A member firm of Ernst & Young Global Limited

------

![img231960038_0.jpg](img231960038_0.jpg)

financial statements, and other knowledge we obtained during our audit of the financial statements. We do not express an opinion or provide any assurance on the information because the limited procedures do not provide us with sufficient evidence to express an opinion or provide any assurance.

![img231960038_1.jpg](img231960038_1.jpg)

July 28, 2025

A member firm of Ernst & Young Global Limited

------

RSC Topco, Inc. and Subsidiaries

Consolidated Balance Sheets

*(In Thousands, Except Per Share and Share Values)*

---

| | | |
|:---|:---|:---|
|  | **December 31,**  | **December 31,**  |
|  | **2024** | **2023** |
| **Assets**  |  |  |
| Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $335429 | $531772 |
| &nbsp;&nbsp;&nbsp;&nbsp;Restricted cash | 579635 | 467750 |
| &nbsp;&nbsp;&nbsp;&nbsp;Premiums, commissions, and fees receivable, net | 862869 | 786042 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred reinsurance premiums ceded | 420287 | 494513 |
| &nbsp;&nbsp;&nbsp;&nbsp;Reinsurance recoverables | 255143 | 222490 |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 129952 | 138080 |
| Total current assets | 2583315 | 2640647 |
| Property and equipment, net | 43637 | 49481 |
| Goodwill | 3496079 | 3062714 |
| Intangible assets, net | 1298150 | 1172738 |
| Other long-term assets | 135021 | 134821 |
| Total assets | $7556202 | $7060401 |
| **Liabilities and Shareholders' Equity**  |  |  |
| Current liabilities:  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of long-term debt | $64700 | $38800 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of purchase agreement obligations | 271396 | 135569 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | 205381 | 173236 |
| &nbsp;&nbsp;&nbsp;&nbsp;Premiums payable | 976201 | 915812 |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss and loss adjustment expense reserves | 270319 | 238314 |
| &nbsp;&nbsp;&nbsp;&nbsp;Unearned premiums | 440336 | 508818 |
| &nbsp;&nbsp;&nbsp;&nbsp;Ceded premiums payable | 276047 | 336905 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other liabilities | 219867 | 234343 |
| Total current liabilities | 2724247 | 2581797 |
| Long-term liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term debt, net of debt discount and issuance costs | 4372365 | 3731288 |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchase agreement obligations | 285461 | 281639 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other long-term liabilities | 69036 | 77763 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total long-term liabilities | 4726862 | 4090690 |
| Total liabilities | 7451109 | 6672487 |
| Mezzanine Equity: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Redeemable preferred stock, $0.01 par value per share, 300,000 issued<br>&nbsp;&nbsp;&nbsp;&nbsp;and outstanding | 351248 | 306449 |
| Shareholders' equity: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stock, $0.01 par value per share, 2,000,000,000 Voting shares<br>&nbsp;&nbsp;&nbsp;&nbsp;authorized, 819,808,747 issued and outstanding as of December 31,<br>&nbsp;&nbsp;&nbsp;&nbsp;2024 and 2023; 5,000,000,000 Non-voting shares authorized,<br>&nbsp;&nbsp;&nbsp;&nbsp;733,278,306 and 701,089,434 shares issued and outstanding as of<br>&nbsp;&nbsp;&nbsp;&nbsp;December 31, 2024 and 2023, respectively. | 15531 | 15209 |
| &nbsp;&nbsp;&nbsp;&nbsp;Additional paid-in capital | 937439 | 884180 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated deficit | (1189091) | (820588) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated other comprehensive (loss) income | (10034) | 2664 |
| Total shareholders' equity | (246155) | 81465 |
| Total liabilities, mezzanine equity and shareholders' equity | $7556202 | $7060401 |

---

*The accompanying notes are an integral part of these consolidated financial statements.*

------

RSC Topco, Inc. and Subsidiaries

Consolidated Statements of Operations and Comprehensive Loss

*(In Thousands)*

---

| | | |
|:---|:---|:---|
|  | **Year Ended December 31,** | **Year Ended December 31,** |
|  | **2024** | **2023** |
| Revenues: |  |  |
| &nbsp;&nbsp;&nbsp;Commissions | $1296414 | $1109958 |
| &nbsp;&nbsp;&nbsp;Fees | 245079 | 206283 |
| &nbsp;&nbsp;&nbsp;Contingency and profit-share | 86805 | 59051 |
| &nbsp;&nbsp;&nbsp;Insurance revenue | 13221 | 10675 |
| Total revenues | 1641519 | 1385967 |
| Expenses: |  |  |
| &nbsp;&nbsp;&nbsp;Commissions, employee compensation, and benefits | 891430 | 736159 |
| &nbsp;&nbsp;&nbsp;Professional services | 134159 | 109119 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 164163 | 133460 |
| &nbsp;&nbsp;&nbsp;Change in fair value of deferred purchase consideration | 187856 | 125438 |
| &nbsp;&nbsp;&nbsp;Other expenses | 173800 | 168615 |
| Total expenses | 1551408 | 1272791 |
| Operating income | 90111 | 113176 |
| Other income (expense): |  |  |
| &nbsp;&nbsp;&nbsp;Interest income | 17931 | 9038 |
| &nbsp;&nbsp;&nbsp;Other income, net | 18762 | 11173 |
| &nbsp;&nbsp;&nbsp;Loss on extinguishment of long-term debt | (2790) | (4467) |
| &nbsp;&nbsp;&nbsp;Interest expense | (474398) | (401217) |
| Total other expense | (440495) | (385473) |
| Loss before income taxes | (350384) | (272297) |
| Income tax expense | 18119 | 25703 |
| Net loss | (368503) | (298000) |
| Foreign currency translation | (12698) | 3600 |
| Comprehensive loss | $(381201) | $(294400) |

---

*The accompanying notes are an integral part of these consolidated financial statements.*

------

RSC Topco, Inc. and Subsidiaries

Consolidated Statements of Shareholders' Equity

*(In Thousands, Except Share Values)*

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Mezzanine Equity** | **Mezzanine Equity** | **Shareholders' Equity** | **Shareholders' Equity** | **Shareholders' Equity** | **Shareholders' Equity** | **Shareholders' Equity** | **Shareholders' Equity** |
|  | **Preferred Stock** | **Preferred Stock** | **Common Stock** | **Common Stock** | **Additional**<br>**Paid-In**<br>**Capital** | **Accumulated**<br>**Deficit** | **Accumulated**<br>**Other**<br>**Comprehensive**<br>**Income (Loss)** | **Shareholders'**<br>**Equity** |
|  | **Shares** | **Amount** | **Shares** | **Amount** | **Additional**<br>**Paid-In**<br>**Capital** | **Accumulated**<br>**Deficit** | **Accumulated**<br>**Other**<br>**Comprehensive**<br>**Income (Loss)** | **Shareholders'**<br>**Equity** |
| Balances at December 31, 2022 |  | $— | 1477805278 | $14778 | $788921 | $(522588) | $(936) | $280175 |
| &nbsp;&nbsp;&nbsp;Issuance of preferred stock | 300000 | 290584 |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Accretion of Preferred Stock<br>&nbsp;&nbsp;&nbsp;&nbsp;to redemption value |  | 15865 |  |  | (15865) |  |  | (15865) |
| &nbsp;&nbsp;&nbsp;Issuance of common stock |  |  | 64530271 | 645 | 153004 |  |  | 153649 |
| &nbsp;&nbsp;&nbsp;Repurchase of common stock |  |  | (21437368) | (214) | (49034) |  |  | (49248) |
| &nbsp;&nbsp;&nbsp;Stock-based compensation |  |  |  |  | 7154 |  |  | 7154 |
| &nbsp;&nbsp;&nbsp;Net loss |  |  |  |  |  | (298000) |  | (298000) |
| &nbsp;&nbsp;&nbsp;Foreign currency translation |  |  |  |  |  |  | 3600 | 3600 |
| Balances as of December 31,<br>&nbsp;&nbsp;&nbsp;&nbsp;2023 | 300000 | $306449 | 1520898181 | $15209 | $884180 | $(820588) | $2664 | $81465 |
| &nbsp;&nbsp;&nbsp;Accretion of Preferred Stock<br>&nbsp;&nbsp;&nbsp;&nbsp;to redemption value |  | 44799 |  |  | (44799) |  |  | (44799) |
| &nbsp;&nbsp;&nbsp;Issuance of common stock |  |  | 34146122 | 341 | 96956 |  |  | 97297 |
| &nbsp;&nbsp;&nbsp;Repurchase of common stock |  |  | (1957250) | (19) | (5424) |  |  | (5443) |
| &nbsp;&nbsp;&nbsp;Stock-based compensation |  |  |  |  | 6526 |  |  | 6526 |
| &nbsp;&nbsp;&nbsp;Net loss |  |  |  |  |  | (368503) |  | (368503) |
| &nbsp;&nbsp;&nbsp;Foreign currency translation |  |  |  |  |  |  | (12698) | (12698) |
| Balances as of December 31,<br>&nbsp;&nbsp;&nbsp;&nbsp;2024 | 300000 | $351248 | 1553087053 | $15531 | $937439 | $(1189091) | $(10034) | $(246155) |

---

*The accompanying notes are an integral part of these consolidated financial statements.*

------

RSC Topco, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

*(In Thousands)*

---

| | | |
|:---|:---|:---|
|  | **December 31,** | **December 31,** |
|  | **2024** | **2023** |
| **Operating activities** |  |  |
| Net loss | $(368503) | $(298000) |
| Adjustments to reconcile net loss to net cash used in operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on investments, net | (304) | (1140) |
| &nbsp;&nbsp;&nbsp;&nbsp;Goodwill impairment loss |  | 26840 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization expense | 164163 | 133460 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred rent | 1923 | 771 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation expense | 6526 | 7154 |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of purchase agreement obligations | 187856 | 125438 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred financing costs and debt discount | 14444 | 16989 |
| &nbsp;&nbsp;&nbsp;&nbsp;Allowance for credit losses | 5111 | 1100 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes | (17729) | 8216 |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of equity purchase agreement obligations | 1169 | 7123 |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on extinguishment of long-term debt | 2790 | 4467 |
| &nbsp;&nbsp;&nbsp;&nbsp;Payments of purchase agreement obligations | (171864) | (57728) |
| &nbsp;&nbsp;&nbsp;&nbsp;Effect of change in foreign currency | (1656) | 373 |
| &nbsp;&nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Premiums, commissions, and fees receivable, net | (14318) | (15386) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 14308 | (25367) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Reinsurance recoverables | (32653) | (80755) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred reinsurance premiums ceded | 74226 | (15636) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other long-term assets | (8738) | (6711) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Premiums payable | (51126) | (2387) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | 12211 | 17554 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Ceded premiums payable | (60858) | 55667 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss and loss adjustments expense reserves | 32005 | 74979 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unearned premiums | (68482) | 13909 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other current liabilities | 6441 | 37402 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other long-term liabilities | 2979 | (38568) |
| Net cash used in operating activities | $(270079) | $(10236) |

---

*The accompanying notes are an integral part of these consolidated financial statements.*

------

RSC Topco, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

*(In Thousands)*

---

| | | |
|:---|:---|:---|
| **Investing activities** |  |  |
| Purchases of property and equipment | $(18388) | $(17460) |
| Acquisition of businesses, net of cash acquired | (470921) | (655681) |
| Proceeds from sale of investments | 206 | 10423 |
| Purchase of investments | (20660) | (294) |
| Net cash used in investing activities | (509763) | (663012) |
| **Financing activities** |  |  |
| Borrowings under long-term debt arrangement | 709750 | 798000 |
| Borrowings under revolving line of credit |  | 40000 |
| Repayments of long-term debt | (43993) | (36088) |
| Repayments of revolving line of credit |  | (40000) |
| Debt issuance costs | (12634) | (36256) |
| Payments of purchase agreement obligations | (26198) | (63523) |
| Issuance of preferred stock |  | 290584 |
| Issuance of common stock | 2990 | 2487 |
| Repurchase of common stock | (24397) | (30212) |
| Fiduciary receivables and liabilities, net | 95613 | 96331 |
| Net cash provided by financing activities | 701131 | 1021323 |
| Effect of exchange rate changes on cash | (5747) | 468 |
| Net (decrease) increase in cash and restricted cash | (84458) | 348543 |
| Cash, cash equivalents, and restricted cash at beginning of year | 999522 | 650979 |
| Cash, cash equivalents, and restricted cash at end of year | $915064 | $999522 |
| **Supplemental disclosure of cash flow information** |  |  |
| Cash paid for interest | $390071 | $361924 |
| Cash paid for income taxes | 39838 | 22972 |
| **Noncash investing and financing activities** |  |  |
| Contingent or deferred purchase price in conjunction with acquisitions of<br>&nbsp;&nbsp;&nbsp;&nbsp;businesses, net | $153547 | $90369 |
| Issuance of common stock for acquisitions of business | 92509 | 147227 |

---

*The accompanying notes are an integral part of these consolidated financial statements.*

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

**1. Description of the Business**

RSC Topco, Inc. together with its consolidated subsidiaries, including Accession Risk Management Group, Inc., (the "Company") provides insurance brokerage, wholesale brokerage, insurance programs, and professional services serving a wide range of medium size domestic and international commercial businesses. The Company's corporate headquarters are located in Boston, Massachusetts, with additional sales offices located throughout the United States and Canada.

The Company primarily operates as an agent or broker. Within this space, the Company's business is divided into Risk Strategies ("RSC") and One80 Intermediaries ("One80"). RSC operates as a retail brokerage, risk management and reinsurance placement business primarily focused on property and casualty and employee benefits for small and middle-market businesses and individuals across a variety of industries. One80 operates as an alternative distribution and underwriting management business, offering specialized insurance solutions to insurers and other insurance agents and brokers.

While our business is primarily brokerage and professional services, we operate various ancillary insurance operations, including reinsurance companies that assume underwriting risk and series captive insurance companies ("SCICs"), primarily for the purpose of facilitating additional underwriting capacity and generating incremental revenues. The premiums and underwriting exposure related to the Company's SCIC insurance operations are fully ceded to the client-owned captive cells such that SCIC operations have no underwriting risk on a net written basis.

**2. Summary of Significant Accounting Policies**

**Basis of Presentation and Principles of Consolidation**

The accompanying consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles ("GAAP"). The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries as of December 31, 2024 and 2023. All significant intercompany balances and transactions have been eliminated in consolidation.

The consolidated financial statements and notes have been prepared in conformity with Rule 3-05 of Regulation S-X promulgated under the Securities Act of 1933, as amended (the Securities Act).

**Revenue Recognition**

See Note 3. Revenue Recognition for a detailed discussion regarding the Company's revenue recognition policies.

**Use of Estimates**

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reported period. Actual results could differ from those estimates.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

**Cash and Cash Equivalents**

The Company considers cash and cash equivalents to include cash on hand, demand deposits, money market funds, and debt securities with an original maturity of 90 days or less at the date of acquisition.

Cash and cash equivalents are maintained at financial institutions and may exceed federally insured limits. Cash equivalents as of December 31, 2024 and 2023, consist of money market funds of approximately $79,500 and $19,153, respectively.

**Restricted Cash**

The Company's policy is to restrict cash on the Consolidated Balance Sheets when required under contract or legislation, or when due to carriers under agency agreements. Restricted cash represents unremitted net insurance premiums and insured clients' claim funds held in a fiduciary capacity until disbursed by the Company. The unremitted net insurance premiums and insured clients' claim funds held will be disbursed to the appropriate insurance carriers and insured clients, respectively, within a period of less than one year from the Consolidated Balance Sheets date and are included in Prepaid expenses and other current assets on the Consolidated Balance Sheets.

In addition, the restricted cash includes cash drawn on long-term debt to fund acquisitions and purchase agreement obligations. Accordingly, restricted cash has been classified in the Consolidated Balance Sheets as a current asset. In accordance with ASC 230, *Statement of Cash Flows*, the Company presents changes in total of cash and restricted cash in the statement of cash flows.

**Cash Receipts and Cash Payments**

In accordance with ASC 230, the Company presents contingent payments on acquisitions that are up to the acquisition date fair value in financing activities on the Consolidated Statements of Cash Flows, those payments in excess of the acquisition date fair value are presented in operating activities.

**Premiums, Commissions, and Fees Receivable**

In its capacity as an insurance agent and broker, the Company typically collects premiums from insured clients and, after deducting its authorized commissions, remits the net premiums to the appropriate insurance carriers. Accordingly, as reported in the Consolidated Balance Sheets, Premiums, commissions, and fees receivable, net represents premiums and commissions receivable from the insured.

Under certain arrangements, insurance companies collect the premiums directly from the insured and remit the applicable commissions to the Company. Accordingly, these commissions are also included in Premiums, commissions, and fees receivable, net within the Consolidated Balance Sheets. Fees are primarily receivables due from customers after services have been performed and are also included in Premiums, commissions, and fees receivable, net.

In the Company's capacity as an insurer, Premiums, commissions, and fees receivable, net represents premium balances currently due from policyholders and fronting insurance carriers.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

An allowance for credit losses on accounts receivable is established through a charge to Other expenses. See Note 7. Allowance for Credit Losses.

**Business Combinations**

The Company accounts for business combinations using the acquisition method of accounting and measures all assets acquired and liabilities assumed, including contingent consideration and all contractual contingencies, at fair value as of the acquisition date. The Company expenses direct transaction costs as incurred and records a liability for contingent consideration at the measurement date with subsequent re-measurements recorded in the Consolidated Statements of Operations and Comprehensive Loss. Results of operations of the acquired companies are included in the consolidated financial statements from their respective acquisition dates. Acquisitions may have purchase agreement obligations based on financial targets developed by management for the acquired entities.

The amounts recorded as purchase agreement obligations, are primarily based upon the estimated future operating results of the acquired entities over a period of time and are measured at fair value as of the acquisition date based on a probability-weighted approach derived from an assessment with respect to the likelihood of achieving the defined criteria. Subsequent changes in the estimated purchase agreement obligations, including the accretion of discount, are recorded in the Consolidated Statements of Operations and Comprehensive Loss.

**Goodwill**

In applying the acquisition method of accounting for business combinations, the excess of purchase price of an acquisition over the fair value of the identifiable tangible and intangible assets is assigned to goodwill. We test goodwill for impairment annually or more frequently when events or changes in circumstances indicate the fair value of a reporting unit may be less than its carrying amount. Events or circumstances that could trigger an impairment review include, but are not limited to, a significant adverse change in legal factors or in the business or political climate, an adverse action or assessment by a regulator, unanticipated competition, a loss of key personnel, significant changes in the manner of the Company's use of the acquired assets or the strategy for the Company's overall business, significant negative industry or economic trends or significant underperformance relative to projected future results of operations.

The process for evaluating potential impairment of goodwill is highly subjective and requires significant judgment. If the fair value of a reporting unit is less than its carrying amount, an impairment loss is recorded to the extent that fair value of the reporting unit is less than its carrying amount.

The goodwill impairment test performed by the Company for the year ended December 31, 2024, did not result in any impairment charges.

During the year ended December 31, 2023, the Company observed adverse claims development affecting the reporting unit associated with its insurance operations. Therefore, the Company performed a quantitative goodwill impairment test and recorded a goodwill impairment loss of $26,840 in Other expenses in the Consolidated Statements of Operations and Comprehensive Loss. The Company performed a qualitative assessment of its other reporting units as part of its annual goodwill impairment analysis and concluded it was more likely than not that

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

the fair value of these reporting units exceeded their respective carrying amounts. Accordingly, there was no indication of impairment and a quantitative impairment test for these reporting units was not performed. See Note 5. Goodwill for additional information.

**Intangible Assets**

In applying the acquisition method of accounting for business combinations, intangible assets are initially valued at fair value using generally accepted valuation methods appropriate for the type of intangible asset. Intangible assets with definite lives are amortized over their estimated useful lives and are reviewed for impairment if indicators of impairment arise. If an event has occurred, the Company compares the carrying amount of the asset to the estimated future undiscounted cash flows expected to result from the use of the asset. To the extent that the estimated future undiscounted cash flows are less than the carrying amount of the asset, the asset is permanently written down to its estimated fair market value and an impairment loss is recognized. No impairments were recognized during the years ended December 31, 2024 and 2023.

Amortization of these intangible assets is computed using the straight-line method over the estimated useful lives as follows:

---

| | | |
|:---|:---|:---|
| **<u>Classification</u>** | **Amortization Method** | **Estimated**<br>**Useful Life** |
| Customer relationships | Straight-line basis | 10–15 years |
| Trade names | Straight-line basis | 3–10 years |
| Developed technology | Straight-line basis | 4 years |
| Favorable leases | Straight-line basis | Lease term |
| Non-compete agreements | Straight-line basis | 1-7 years |

---

**Property and Equipment**

Property and equipment acquired in the normal course of business are recorded at cost. Property and equipment acquired in connection with business combinations are recorded at fair value based upon management estimates at the time of acquisition. All property and equipment are presented net of accumulated depreciation. Additions and improvements are capitalized, and ordinary repairs and maintenance are expensed as incurred. The cost and accumulated depreciation of property and equipment retired or sold are removed from the consolidated balance sheets and any resulting gains or losses are included in the accompanying Consolidated Statements of Operations and Comprehensive Loss.

The Company capitalizes certain costs to develop, purchase or modify software for the internal use of the Company. These costs are amortized on a straight-line basis over periods ranging from 3 to 5 years. Costs incurred during the preliminary project stage and post implementation stage are expensed as incurred. Costs incurred during the application development stage are capitalized. Costs related to updates and enhancements are only capitalized if they will result in additional functionality.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

Depreciation is computed using the straight-line method over the estimated useful lives of the various classes of assets as follows:

---

| | |
|:---|:---|
| **<u>Classification</u>** | **Estimated Useful Life** |
| Furniture, fixtures and equipment | 5–7 years |
| Computer software and hardware | 3–5 years |
| Leasehold improvements | Shorter of estimated useful life or lease term |

---

**Impairment of Long-Lived Assets**

The Company considers whether there has been any impairment in the value of its long-lived assets, primarily property and equipment and finite-lived intangible assets. The Company evaluates whether certain events have occurred that would require the Company to assess the related assets for impairment. If an event has occurred, the Company then compares the carrying amount of the asset to the estimated future undiscounted cash flows expected to result from the use of the asset. To the extent that the estimated future undiscounted cash flows are less than the carrying amount of the asset, the asset is permanently written down to its estimated fair market value and an impairment loss is recognized. No impairments were recognized during the years ended December 31, 2024 and 2023.

**Fair Value Measurements**

The Company measures the fair value of assets and liabilities on a recurring and nonrecurring basis in accordance with Accounting Standards Codification ("ASC") 820, *Fair Value Measurements*, which defines fair value and establishes a framework for measuring fair value. This guidance establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Level 1 – Inputs that reflect unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Level 2 – Observable inputs, other than Level 1 inputs, such as quoted prices for similar assets and liabilities; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Level 3 – Inputs that are unobservable.

The lowest level of significant input determines the placement of the entire fair value measurement in the hierarchy. Management's assessment of the significance of a particular input to the fair value measurement in its entirety requires management to make judgments and consider factors specific to the asset or liability.

Inputs are used in applying the various valuation techniques and broadly refer to the assumptions that market participants use to make valuation decisions, including assumptions about risk. Inputs may include price information, volatility statistics, specific and broad credit data, liquidity statistics and other market factors. An asset's or liability's level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. However, the determination of what constitutes "observable" requires significant judgment by the Company.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

**Leases**

Under ASC 842, *Leases*, the Company determines if an arrangement is or contains a lease at inception. Under ASC 842, *Leases*, a contract is or contains a lease when (i) explicitly or implicitly identified assets have been deployed in the contract and (ii) the customer obtains substantially all of the economic benefits from the use of that underlying asset and directs how and for what purpose the asset is used during the term of the contract. We also consider whether its service arrangements include the right to control the use of an asset.

Operating leases are primarily for office space and are included in Other long-term assets, Other liabilities, and Other long-term liabilities on our Consolidated Balance Sheets. Right of use assets represent the Company's right to use an underlying asset for the lease term and lease liabilities represent the Company's obligation to make lease payments arising from the lease. Operating lease right of use assets and liabilities are recognized at the lease commencement date based on the present value of lease payments over the lease term. Many of the Company's lease agreements contain renewal options; however, the Company does not recognize right of use assets or lease liabilities for renewal periods unless it is determined that the Company is reasonably certain of renewing the lease at inception or when a triggering event occurs. Certain lease agreements contain rent escalation clauses, abatements, capital improvement funding or other lease concessions.

For operating leases with a term of one year or less, the Company has elected to not recognize a lease liability or right of use asset on our Consolidated Balance Sheets. Lease payments are recognized as expense on a straight-line basis over the lease term. Short-term lease expenses are immaterial to our Consolidated Statements of Operations and Comprehensive Loss and Consolidated Statements of Cash Flows.

The Company's leases may include a non-lease component representing additional services transferred, such as common area maintenance for real estate. The Company has made an accounting policy election to account for each separate lease component and the non-lease components associated with that lease component as a single lease component. Non-lease components that are variable in nature are recorded in variable lease expense in the period incurred.

The Company uses its incremental borrowing rate to determine the present value of lease payments, as the Company's leases do not have a readily determinable implicit discount rate. The incremental borrowing rate is the rate of interest the Company would have to pay to borrow on a collateralized basis over a similar term and amount in a similar economic environment. Judgment is applied in assessing factors such as Company-specific credit risk, lease term, nature and quality of the underlying collateral, currency, and economic environment in determining the incremental borrowing rate to apply to each lease.

**Debt Issuance Costs**

Costs associated with the Company's term debt are recorded against the Company's long-term debt (i.e., contra-debt) and are amortized on a straight-line basis, which approximates the effective interest method. Costs associated with the Company's revolving credit facilities and delayed draw term loans are capitalized as a deferred charge within Other long-term assets and are amortized on a straight-line basis over the facilities' terms. Costs associated with delayed draw term loans are reclassified against long-term debt (i.e., contra-debt) as the Company draws upon the delayed draw term loans and are amortized on a straight-line basis which approximates the effective interest method.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

**Deferred Policy Acquisition Costs**

The Company capitalizes deferred policy acquisitions costs ("DACs"), which consist primarily of commissions and premium taxes that are directly related to the successful acquisition by our insurance company subsidiary of new or renewal insurance contracts. DACs are amortized on a pro-rata amortization method and systematic allocation approach over the terms of the policies to which they relate, which is generally one year. DACs are also reduced by ceding commissions paid by reinsurance companies which represent recoveries of acquisition costs. DACs are periodically reviewed for recoverability and adjusted if necessary. DACs were $1,374 and $407 as of December 31, 2024 and 2023, respectively, and are included in Prepaid expenses and other current assets in the Consolidated Balance Sheets.

Premium deficiency testing is performed annually and generally reviewed quarterly. Such testing involves the use of assumptions including the anticipation of investment income to determine if anticipated future policy premiums are adequate to recover all DAC and related claims, benefits, and expenses. To the extent a premium deficiency exists, it is recognized immediately by a charge to the Consolidated Statements of Operations and Comprehensive Loss and a corresponding reduction in DAC. If the premium deficiency is greater than unamortized DAC, a loss (and related liability) is recorded for the excess deficiency.

**Losses and Loss Adjustment Expense Reserves**

Certain of the Company's insurance operations retain net insurance risk by underwriting short duration contracts which primarily include property and casualty, and group accident and health policies. The Company's consolidated SCICs, which do not retain any net insurance risk, primarily provide property and casualty coverage.

The liability for unpaid losses and loss adjustment expenses ("LAE") reported includes losses calculated based upon loss projections utilizing actuarial studies of historical and industry data. These reserves include specific case reserves and management's estimate of the amounts for losses incurred but not reported ("IBNR"). IBNR is reviewed regularly using a variety of actuarial techniques. Management believes that its aggregate liability for unpaid losses and LAE at year-end represents its best estimate, based upon the available data, of the amount necessary to cover the ultimate cost of losses, based upon actuarial analyses prepared by consulting actuaries. However, because of the limited population of insured risks, limited historical data, economic conditions, judicial decisions, legislation, and other reasons, actual loss experience may not conform to the assumptions used in determining the estimated amounts for such liability at the balance sheet date. Accordingly, the ultimate liability could vary significantly. As adjustments to these estimates become necessary, such adjustments are reflected in current operations. The approach and methods for developing these estimates and for recording the resulting liability are continually reviewed. Any adjustments to this reserve are recognized in Other expenses in the Consolidated Statements of Operations and Comprehensive Loss. Losses and loss adjustment expenses, less related reinsurance is charged to expense as incurred and included in Other expenses in the Consolidated Statements of Operations and Comprehensive Loss.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

In establishing reserves, management considers facts currently known, historical claims information, industry average loss data, and the present state of laws and coverage litigation. However, the process of establishing loss reserves is a complex and imprecise science that reflects significant judgmental factors.

**Reinsurance**

The Company assumes reinsurance from other insurance companies. In addition, the Company cedes insurance risk to other insurance companies. The Company's SCICs are created for clients to insure their risks and reduce future costs of their insurance programs. In these arrangements, the Company acts as a fronting insurer and enters into reinsurance treaties, under which the Company has ceded all of the liabilities to client-owned captive cells. The Company structures its SCIC operations to have no underwriting risk on a net written basis.

The Company remains liable to policyholders for the portion reinsured to the extent that any reinsurer does not meet the obligations assumed under the reinsurance agreements. To minimize the Company's exposure to significant losses from reinsurer insolvencies, the Company evaluates the financial condition of its reinsurers and monitors concentrations of credit risk arising from similar geographic regions, activities, or economic characteristics of the reinsurers. Reinsurance recoverable is presented net of an allowance for credit losses.

Reinsurance premiums assumed are recorded on an accrual basis and are included in income on a pro-rata basis over the lives of the policies with the unearned portion being recorded as unearned premiums in the Consolidated Balance Sheets. Reinsurance premiums ceded are similarly pro-rata over the terms of the treaties with the unearned portion being recorded as deferred reinsurance premiums ceded in the Consolidated Balance Sheets. Ceded losses incurred reduce net loss and loss adjustment expenses incurred over the applicable periods of the reinsurance contracts with third-party reinsurers.

As of December 31, 2024 and 2023, the Company's reinsurers are all captive cells related to the SCIC operations.

**Concentration of Credit Risk**

During the years presented within the Consolidated Statements of Operations and Comprehensive Loss, no single customer accounted for greater than 10% of the Company's revenues. As of December 31, 2024 and 2023, no single customer accounted for greater than 10% of the Company's Premiums, commissions, and fees receivable, net.

Financial instruments which potentially subject the Company to credit risk consist principally of cash, money market accounts on deposit with financial institutions, money market funds, certificates of deposit, fixed-maturity securities, and receivable balances in the course of collection.

Additionally, our insurance carrier subsidiaries have exposure and remain liable in the event of insolvency of their reinsurers. Management and its reinsurance intermediaries regularly assess the credit quality and ratings of its reinsurer counterparties. For the year ended December 31, 2024, two reinsurers represented 91.2% in the aggregate, of our total reinsurance balance due. For the year ended December 31, 2023, two reinsurers represented 89.4% in the aggregate, of our total reinsurance balance due. Further, the Company may hold collateral (in the form of funds withheld, trusts and letters of credit) as security under the reinsurance agreements.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

**Income Taxes**

The Company accounts for income taxes in accordance with ASC 740, *Income Taxes*, which requires the use of the asset and liability method. Under the asset and liability method, deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying value of existing assets and liabilities and their respective tax bases based on provision of the enacted tax laws. The effects of future changes in tax laws or rates are not anticipated. Temporary differences are differences between the tax basis of an asset or liability and its reported amount in the consolidated financial statements. Carryforwards primarily include items such as net operating losses, which can be carried forward subject to certain limitations.

The Company follows the provisions of the accounting standard for uncertainty in income taxes which prescribes a comprehensive model for how a company should recognize, measure, present and disclose in its financial statements uncertain tax positions that a company has taken or expects to take on a tax return. The consolidated financial statements reflect expected future tax consequences of such positions presuming the taxing authorities have full knowledge of the position and all relevant facts, but without considering time values. The Company recognizes interest accrued related to unrecognized tax benefits and penalties as part of pre-tax expense.

As of December 31, 2024 and 2023, the Company had $6,600 in unrecognized tax benefits.

**Stock-Based Compensation**

The Company follows the guidance of ASC 718, *Compensation – Stock Compensation*. The guidance requires the Company to recognize the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value. The Company uses the Black-Scholes option pricing model to determine the weighted average fair value of options granted. As the Company did not have a public market for its stock as of December 31, 2024 and 2023, management determined the volatility for awards granted based on a review of reported data for a peer group of companies.

The expected life of options has been determined using the simplified method. The risk-free interest rate is based on a treasury instrument whose term is consistent with the expected life of the stock options. The Company accounts for forfeitures as they occur.

**Advertising and Marketing**

Costs related to advertising and promotions are charged to Professional services in the Consolidated Statements of Operations and Comprehensive Loss, as incurred. Advertising and marketing expense was approximately $6,000 and $5,600 for the years ended December 31, 2024 and 2023, respectively.

**Recent Accounting Pronouncements**

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740) – *Improvements to Income Tax Disclosures*, which includes amendments that further enhance tax disclosures, primarily related to the rate reconciliation, and required disclosure of income taxes paid by jurisdiction. This ASU is effective for fiscal years beginning after December 15, 2024. The Company is still assessing the effect of this update on the consolidated financial statements and related disclosures.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

In November 2024, the FASB issued ASU 2024-03: *Disaggregation of Income Statement Expenses*, which requires disclosures about the nature of expenses presented on the face of the income statement. The guidance is effective for annual periods beginning after December 15, 2026, and interim periods beginning after December 15, 2027, with early adoption permitted. The Company is currently evaluating the impact of this guidance on the disclosures in the consolidated financial statements.

The Company has assessed other accounting pronouncements issued or effective through the issuance date of these consolidated financial statements and for the year ended December 31, 2024, and deemed they were not applicable to the Company or are not anticipated to have a material effect on the consolidated financial statements.

**3. Revenue Recognition**

**Brokerage and Professional Services**

The Company recognizes revenue related to brokerage and professional services in accordance with ASC 606, *Revenue from Contracts with Customers*. The core principle of ASC 606 is that an entity should recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.

*Commissions and Fees*

The Company receives compensation for brokerage and professional services through commissions and fees. Commission rates and fees vary in amount and can depend upon a number of factors, including the type of insurance coverage provided, the particular insurer, and the capacity in which the broker acts and negotiates with clients. For the majority of the insurance brokerage arrangements, advice and services provided that culminate in the placement of an effective policy are considered a single performance obligation. The timing and method of revenue recognition are dependent upon the type of insurance and brokerage services being provided.

Revenue for property and casualty policy placement is generally recognized on the policy effective date, at which point control over the services provided by the Company has transferred to the client and the client has accepted the services. In many cases, fee compensation may be negotiated in advance, based on the type of risk, coverage required, and service provided by the Company and ultimately, the extent of the risk placed into the insurance market or retained by the client. An allowance for estimated policy cancellations is established through a charge to revenues. The trends and comparisons of revenue from one period to the next can be affected by changes in premium rate levels, fluctuations in client risk retention and increases or decreases in the value of risks that have been insured, as well as new and lost business, and the volume of business from new and existing clients.

Revenue for employee benefits related policy placement is generally recognized over the life of the policy to depict the transfer of control of the services to customers in an amount that reflects the consideration to which the Company expects to be entitled in exchange for those services using output measures, including units delivered or time elapsed, to provide a faithful depiction of the progress towards completion of the performance obligation. An allowance for estimated policy cancellations is established through a charge to revenues.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

Additionally, the Company provides captive management services, actuarial, construction safety and other types of consulting work. Most of this consulting work consists of a single performance obligation, which is either recognized over time as control is transferred continuously to customers, or as of a point in time when control is transferred to the customer. Typically, revenue is recognized over time using an input measure of passage of time or time expended to date. The hours incurred represent services rendered and thereby faithfully depict the transfer of control to the customer.

*Contingency and Profit-Share*

In addition to commissions and fees from its clients, the Company is also eligible for certain contingent commissions and profit-share from insurers based on the attainment of specified metrics (i.e., volume and loss ratio measures) relating to the Company's placements.

Revenue for contingent commissions and profit-share from insurers is estimated based on historical evidence of the achievement of the respective contingent metrics and recorded as the underlying policies that contribute to the achievement of the metric are placed. Due to the uncertainty of the amount of contingent consideration that will be received, the estimated revenue is constrained to an amount that is probable to not have a significant reversal of revenue. Contingent consideration is generally received in the first half of the subsequent year.

**Insurance**

Through its consolidated insurance subsidiaries, the Company is authorized to write various forms of property and casualty insurance. The Company accounts for insurance-related revenues under ASC 944, *Financial Services-Insurance.* Insurance revenues primarily relate to premiums, which are recognized as revenue over the policy term. The portion of premiums related to the unexpired term of policies in force as of the end of the reporting period and to be earned over the remaining term of these policies, is deferred and reported either as unearned premium for direct and assumed premium or deferred reinsurance premiums ceded for ceded premium.

The following tables present revenues disaggregated by revenue source:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the Year Ended December 31, 2024** | **For the Year Ended December 31, 2024** | **For the Year Ended December 31, 2024** | **For the Year Ended December 31, 2024** |
|  | **RSC** | **One80** | **Insurance** | **Total** |
| Commissions<sup>(1)</sup> | $921915 | $374499 | $— | $1296414 |
| Fees<sup>(2)</sup> | 179281 | 56607 | 9191 | 245079 |
| Contingency and profit share | 60690 | 26115 |  | 86805 |
| Insurance revenues |  |  | 13221 | 13221 |
| &nbsp;&nbsp;Total revenues | $1161886 | $457221 | $22412 | $1641519 |

---

<sup>(1)</sup> Includes commissions and fees related to policy placement services, which are affected by fluctuations in premium rate levels and other factors that we do not control. Of these amounts, approximately $976,538 are recognized at a point in time and $319,876 are recognized over time.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

<sup>(2)</sup> Includes fees related to services other than securing coverage for our customers, including captive management services, actuarial, construction safety and other types of consulting work.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the Year Ended December 31, 2023** | **For the Year Ended December 31, 2023** | **For the Year Ended December 31, 2023** | **For the Year Ended December 31, 2023** |
|  | **RSC** | **One80** | **Insurance** | **Total** |
| Commissions<sup>(1)</sup> | $806853 | $303105 | $— | $1109958 |
| Fees<sup>(2)</sup> | 123865 | 76563 | 5855 | 206283 |
| Contingency and profit share | 39667 | 19384 |  | 59051 |
| Insurance revenues |  |  | 10675 | 10675 |
| &nbsp;&nbsp;Total revenues | $970385 | $399052 | $16530 | $1385967 |

---

<sup>(1)</sup> Includes commissions and fees related to policy placement services, which are affected by fluctuations in premium rate levels and other factors that we do not control. Of these amounts, approximately $827,789 are recognized at a point in time and $282,169 are recognized over time.

<sup>(2)</sup> Includes fees related to services other than securing coverage for our customers, including captive management services, actuarial, construction safety and other types of consulting work.

*Contract Balances*

The following schedule provides contract assets and contract liabilities information from contracts with customers accounted for under ASC 606.

---

| | | |
|:---|:---|:---|
|  | **As of December 31,** | **As of December 31,** |
|  | **2024** | **2023** |
| Premiums, commissions, and fees receivable,<br>&nbsp;&nbsp;&nbsp;&nbsp;net <sup>(1)</sup> | $640234 | $557720 |
| Costs to fulfill | 8981 | 7881 |
| Costs to obtain | 43559 | 36183 |
| &nbsp;&nbsp;Total contract assets and receivables | $692774 | $601784 |
| Contract liabilities | $31243 | $40191 |
| &nbsp;&nbsp;Total contract liabilities | $31243 | $40191 |

---

<sup>(1)</sup> The remainder of the balances within Premium, fees, and commissions receivable, net on the accompanying Consolidated Balance Sheet represents premium balances currently due from policyholders and fronting insurance carriers to the Company in its capacity as an insurer.

Under ASC 606, certain costs to obtain or fulfill a contract that were previously expensed as incurred have been capitalized. The Company capitalizes the incremental costs to obtain contracts primarily related to commissions or sales bonus payments. These deferred costs are classified as Other long-term assets on the accompanying Consolidated Balance Sheets and amortized over the expected life of the underlying customer relationships.

The Company also capitalizes certain pre-placement costs that are considered fulfillment costs that meet the following criteria: these costs (1) relate directly to a contract, (2) enhance resources used to satisfy the Company's performance obligation and (3) are expected to be recovered through revenue generated by the contract. These

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

costs are classified as Prepaid expenses and other current assets on the accompanying Consolidated Balance Sheets and amortized at a point in time when the associated revenue is recognized. Contract assets increased during the year ended December 31, 2024 due to growth in our business and from businesses acquired in the current year.

Deferred revenue (contract liabilities) primarily relates to advance consideration received from customers under the contract before the transfer of a good or service to the customer. Deferred revenue is reflected within Other liabilities in the accompanying Consolidated Balance Sheet.

*Remaining Performance Obligations*

We have applied the practical expedient not to present unsatisfied performance obligations for contracts with an original expected length of one year or less.

**4. Acquisitions**

The Company completed 11 and 33 acquisitions during the years ended December 31, 2024 and 2023, respectively. The results of operations of the acquired companies are included in the consolidated financial statements from the acquisition dates through December 31, 2024. The Company acquired 100% of the voting equity interest of all equity deals. The purchase price for each acquisition was determined based on the Company's expectations of future earnings and cash flows. The purchase price was allocated to tangible assets, liabilities, and identifiable intangible assets acquired, based on their estimated fair values. The excess of purchase price over the aggregate fair values of the net assets acquired has been recorded as goodwill. Goodwill acquired through asset purchases is amortizable for tax purposes, while the goodwill acquired through equity purchases is not.

As detailed below, the acquisition costs associated with certain acquisitions include shareholder equity, usually issued through common stock. The value ascribed to the equity issued, as defined in the purchase agreements, was calculated on the acquisition dates by the Company. Most acquisitions include a potential contingent payment (purchase agreement obligation adjustment) which requires additional consideration to be paid by the Company to the sellers based on future revenues or earnings before interest, tax, depreciation and amortization ("EBITDA"). Management records subsequent changes in these estimated purchase agreement obligation adjustments, including the accretion of the discount, in the Consolidated Statements of Operations and Comprehensive Loss.

The purchase agreement obligation adjustment is calculated based upon the Company's projections of the acquired company's revenue and EBITDA growth, as applicable, and subsequently developing a range of potential purchase agreement obligation adjustments, with the resulting liability recorded being based upon a probability-weighted analysis of these potential outcomes as noted in Note 2. Summary of Significant Accounting Policies. Amounts are generally payable from one to three years after the acquisition date depending upon stipulations within the respective acquisition agreements.

Transaction-related costs associated with each acquisition were expensed within Professional services in the Consolidated Statements of Operations and Comprehensive Loss.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

**Year ended December 31, 2024**

Details surrounding each of the Company's acquisitions are outlined in the table below:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Hugh Wood,<br>Inc** | **Silveus<br>Insurance<br>Group, Inc.** | **Waypoint**<br>**Underwriting<br>Management,<br>LLC** | **Other<br>Acquisitions** | **Total** |
| Acquisition date | 3/1/2024 | 5/1/2024 | 11/1/2024 | Various |  |
| Type of acquisition | Equity | Asset | Asset | Asset |  |
| **Acquisition cost** |  |  |  |  |  |
| Cash paid | $81848 | $195102 | $144562 | $69813 | $491325 |
| Working capital reserve |  | 1400 | 1039 | 1095 | 3534 |
| Common stock |  | 38804 | 35000 | 18705 | 92509 |
| Deferred purchase price |  |  |  | 50 | 50 |
| Transaction costs | 1749 | 179 | 5540 | 152 | 7620 |
| Fair value of purchase agreement obligation |  | 20265 | 124590 | 8641 | 153496 |
| Total acquisition cost | $83597 | $255750 | $310731 | $98456 | $748534 |
| **Purchase price allocation** |  |  |  |  |  |
| **Assets** |  |  |  |  |  |
| Cash | $21535 | $— | $516 | $— | $22051 |
| Accounts receivable | 13874 | 9534 | 22259 | 3261 | 48928 |
| Property and equipment | 561 | 896 | 434 | 38 | 1929 |
| Developed technology |  | 33100 |  |  | 33100 |
| Tradename | 366 | 3500 | 2109 | 535 | 6510 |
| Non-compete agreements | 481 | 194 | 2400 | 428 | 3503 |
| Customer relationships | 25460 | 87000 | 79585 | 32801 | 224846 |
| Goodwill | 50486 | 122913 | 203091 | 61766 | 438256 |
| Other assets | 524 | 3428 | 337 |  | 4289 |
| Total assets acquired | $113287 | $260565 | $310731 | $98829 | $783412 |
| **Liabilities** |  |  |  |  |  |
| Accounts payable and accrued expenses | $29690 | $4815 | $— | $372 | $34877 |
| Total liabilities assumed | 29690 | 4815 |  | 372 | 34877 |
| Total consideration | $83597 | $255750 | $310731 | $98457 | $748535 |
| Number of shares of common stock issued |  | 13520418 | 12195122 | 6544397 | 32259937 |

---

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

**Year ended December 31, 2023**

Details surrounding each of the Company's acquisitions are outlined in the table below:

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Parady**<br>**Financial**<br>**Group, Inc** | **J.W. Bond**<br>**Consultants,**<br>**Inc.**<br>**(JW Surety)** | **Combined**<br>**Underwriters**<br>**of Miami,**<br>**Inc** | **Johnson**<br>**Insurance** | **Orchestrate**<br>**HR, Inc.** | **Bisnett**<br>**Insurance,**<br>**Inc.** | **First**<br>**Insurance**<br>**Group of the**<br>**Midwest, Inc.** | **GMI Inc.** | **Euclid**<br>**Enviant,**<br>**LLC** | **Ralph C**<br>**Wilson** | **Other<br>Acquisitions** | **Total** |
| Acquisition date | 1/1/2023 | 3/1/2023 | 4/1/2023 | 6/1/2023 | 6/1/2023 | 7/1/2023 | 6/30/2023 | 6/30/2023 | 9/1/2023 | 12/31/2023 | Various |  |
| Type of acquisition | Equity | Asset | Asset | Asset | Equity | Asset | Asset | Equity | Asset | Equity | Asset |  |
| **Acquisition cost** |  |  |  |  |  |  |  |  |  |  |  |  |
| Cash paid | $78104 | $37681 | $29934 | $51369 | $50587 | $25037 | $49726 | $47368 | $66847 | $27734 | $184314 | $648701 |
| Working capital reserve | 560 | 680 | 324 | 1580 | 1000 | 457 | 908 | 868 | 280 | 467 | 3252 | 10376 |
| Common stock | 21205 | 10000 | 8080 |  | 24011 | 7223 |  | 16564 | 8000 | 7411 | 44733 | 147227 |
| Deferred purchase price |  |  | 2000 |  | 3000 |  |  |  |  |  | 6779 | 11779 |
| Transaction costs | 6158 | 389 | 63 | 1730 | 1437 | 114 | 367 | 38 | 417 | 1442 | 2265 | 14420 |
| Promissory Note |  |  |  | 9800 |  |  | 9000 |  |  |  |  | 18800 |
| Fair value of purchase<br>&nbsp;&nbsp;&nbsp;&nbsp;agreement obligation | 20611 | 5231 | 2393 | 1181 | 4480 | 1813 | 1731 | 15868 | 4083 | 1421 | 19778 | 78590 |
| Total acquisition cost | $126638 | $53981 | $42794 | $65660 | $84515 | $34644 | $61732 | $80706 | $79627 | $38475 | $261121 | $929893 |
| **Purchase price allocation** |  |  |  |  |  |  |  |  |  |  |  |  |
| **Assets** |  |  |  |  |  |  |  |  |  |  |  |  |
| Cash | $156 | $478 | $— | $— | $3941 | $— | $— | $12363 | $— | $591 | $587 | $18116 |
| Accounts receivable |  | 17 | 495 | 2216 | 8320 | 1736 | 2256 | 6087 | 71 | 1946 | 6467 | 29611 |
| Property and equipment | 1596 |  |  | 421 | 500 | 109 | 449 | 574 |  |  | 489 | 4138 |
| Tradename | 609 | 290 | 181 | 101 | 200 | 180 | 370 | 417 | 334 | 210 | 1264 | 4156 |
| Customer relationships | 29700 | 14200 | 13500 | 25200 | 34500 | 11200 | 19600 | 19500 | 20500 | 12375 | 86524 | 286799 |
| Non-compete agreements | 1060 | 49 | 40 | 390 | 80 | 33 | 600 | 66 | 453 | 37 | 442 | 3250 |
| Goodwill | 93474 | 39425 | 28621 | 37608 | 53705 | 21512 | 38884 | 58533 | 58269 | 26942 | 168376 | 625349 |
| Other assets | 43 |  |  |  | 10148 |  |  | 585 |  | 112 | 51 | 10939 |
| Total assets acquired | $126638 | $54459 | $42837 | $65936 | $111394 | $34770 | $62159 | $98125 | $79627 | $42213 | $264200 | $982358 |
| **Liabilities** |  |  |  |  |  |  |  |  |  |  |  |  |
| Deferred tax liability | $— | $— | $— | $— | $10021 | $— | $— | $— | $— | $3186 | $1943 | $15150 |
| Accounts payable and<br>&nbsp;&nbsp;&nbsp;&nbsp;accrued expenses |  | 478 | 43 | 276 | 16858 | 126 | 427 | 17419 |  | 552 | 1136 | 37315 |
| Total liabilities assumed |  | 478 | 43 | 276 | 26879 | 126 | 427 | 17419 |  | 3738 | 3079 | 52465 |
| Total consideration | $126638 | $53981 | $42794 | $65660 | $84515 | $34644 | $61732 | $80706 | $79627 | $38475 | $261121 | $929893 |
| Number of shares of<br>&nbsp;&nbsp;&nbsp;&nbsp;common stock issued | 9639000 | 4366812 | 3528559 |  | 9840412 | 2960226 |  | 6788602 | 3125000 | 2685105 | 18073520 | 61007236 |

---

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

The purchase price allocation for certain acquisitions purchased during 2024 are based on estimates that are preliminary in nature and subject to adjustments. Any necessary adjustments must be finalized during the measurement period, which for a particular asset, liability, or non-controlling instrument ends once the acquirer determines that either (1) the necessary information has been obtained or (2) the information is not available. However, the measurement period for all items is limited to one year from the acquisition date. Items subject to change are the amounts of intangible assets that are subject to finalization of valuation analyses and amounts for contingencies which are pending the finalization of the Company's assessment. Accordingly, amounts preliminarily allocated to goodwill and other intangible assets may be adjusted. Such amounts may be material and would primarily represent reclassifications between goodwill and other intangible assets.

Changes in the fair value of purchase agreement obligations during the years presented were as follows:

---

| | |
|:---|:---|
| Fair value of purchase agreement obligations at<br>&nbsp;&nbsp;&nbsp;&nbsp;January 1, 2023 | $339420 |
| &nbsp;&nbsp;Acquisition date fair value of purchase<br>&nbsp;&nbsp;&nbsp;&nbsp;agreement obligations recorded | 77536 |
| &nbsp;&nbsp;Payments of purchase agreement obligations | (125186) |
| &nbsp;&nbsp;Changes in fair value of purchase agreement<br>&nbsp;&nbsp;&nbsp;&nbsp;obligations | 125438 |
| Fair value of purchase agreement obligations as<br>&nbsp;&nbsp;&nbsp;&nbsp;of December 31, 2023 | 417208 |
| &nbsp;&nbsp;Acquisition date fair value of purchase<br>&nbsp;&nbsp;&nbsp;&nbsp;agreement obligations recorded | 153496 |
| &nbsp;&nbsp;Payments of purchase agreement obligations | (201703) |
| &nbsp;&nbsp;Changes in fair value of purchase agreement<br>&nbsp;&nbsp;&nbsp;&nbsp;obligations | 187856 |
| Fair value of purchase agreement obligations as<br>&nbsp;&nbsp;&nbsp;&nbsp;of December 31, 2024 | $556857 |

---

The aggregate maturities of the purchase agreement obligations are estimated as follows as of December 31, 2024:

---

| | |
|:---|:---|
| **<u>Year ending December 31,</u>** |  |
| 2025 | $271396 |
| 2026 | 126996 |
| 2027 | 151327 |
| 2028 | 7138 |
| Total | $556857 |

---

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

**5. Goodwill**

The following represents goodwill activity associated with the Company's acquisitions:

---

| | | |
|:---|:---|:---|
|  | **Year ended December 31,** | **Year ended December 31,** |
|  | **2024** | **2023** |
| Beginning balances | $3062714 | $2460107 |
| Goodwill of acquired businesses | 445158 | 624167 |
| Goodwill adjustments during measurement<br>&nbsp;&nbsp;&nbsp;&nbsp;period | (3952) | 4389 |
| Goodwill impairment |  | (26840) |
| Foreign currency translation adjustments<br>&nbsp;&nbsp;&nbsp;&nbsp;during the year | (7841) | 891 |
| Ending balances | $3496079 | $3062714 |

---

During the year ended December 31, 2023, the Company observed adverse claims development affecting the reporting unit associated with its insurance operations, necessitating a quantitative goodwill impairment test. Determining the fair value of a reporting unit is judgmental in nature and involves the use of significant estimates and assumptions to evaluate the impact of operating and macroeconomic changes on the relevant reporting unit. The Company considered historical experience and all available information at the time the quantitative test was performed. Assumptions are subject to a high degree of judgement and uncertainty.

The results of the quantitative impairment assessment indicated the carrying value of the insurance operations reporting unit exceeded its carrying value. As a result, the Company recorded a non-cash goodwill impairment loss of $26,840 in Other expenses in the Consolidated Statements of Operations and Comprehensive Loss in the year ended December 31, 2023, which reduced the goodwill in this reporting unit to zero.

**6. Intangible Assets**

As of December 31, 2024, intangible assets consist of the following:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Carrying**<br>**Value** | **Accumulated**<br>**Amortization** | **Foreign**<br>**Translation**<br>**Adjustment** | **Net Carrying**<br>**Value** | **Weighted**<br>**Average Life**<br>**in Years** |
| Customer relationships | $1854529 | $(603479) | $(3422) | $1247628 | 13.56 |
| Tradenames | 65538 | (53016) |  | 12522 | 6.74 |
| Developed technology | 33100 | (5156) |  | 27944 | 4.00 |
| Favorable leasehold interests | 1487 | (1289) |  | 198 | 8.94 |
| Non-compete agreements | 30036 | (20178) |  | 9858 | 6.60 |
| Total | $1984690 | $(683118) | $(3422) | $1298150 |  |

---

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

As of December 31, 2023, intangible assets consist of the following:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Carrying**<br>**Value** | **Accumulated**<br>**Amortization** | **Foreign**<br>**Translation**<br>**Adjustment** | **Net Carrying**<br>**Value** | **Weighted**<br>**Average Life**<br>**in Years** |
| Customer relationships | $1625405 | $(476214) | $692 | $1149883 | 13.48 |
| Tradenames | 58946 | (44799) |  | 14147 | 6.90 |
| Favorable leasehold interests | 1487 | (1191) |  | 296 | 8.94 |
| Non-compete agreements | 26533 | (18121) |  | 8412 | 6.54 |
| Total | $1712371 | $(540325) | $692 | $1172738 |  |

---

Amortization expense recorded related to amortizable intangible assets for the years ended December 31, 2024 and 2023, was approximately $142,831 and $120,360, respectively.

Estimated future amortization expense for amortizable intangible assets is as follows as of December 31, 2024:

---

| | |
|:---|:---|
| **<u>Year ending December 31:</u>** |  |
| 2025 | $151363 |
| 2026 | 130484 |
| 2027 | 128340 |
| 2028 | 121645 |
| 2029 | 115837 |
| Thereafter | 650481 |
| Total | $1298150 |

---

**7. Allowance for Credit Losses**

The allowance for credit losses is based on a number of factors, including the balance, historical write-offs, aging of balances, and other quantitative and qualitative analyses. The Company periodically reviews the adequacy of the allowance and makes adjustments, as necessary. Recoveries of accounts receivable previously written off are recorded if and when received.

As it relates to our investments, we regularly review our individual investment securities for factors that may indicate that a decline in fair value of an investment has resulted from an expected credit loss, including:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•the financial condition and near-term prospects of the issuer, including any specific events that may affect its operations or earnings;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•the extent to which the market value of the security is below its cost or amortized cost;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•general market conditions and industry or sector specific factors;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•nonpayment by the issuer of its contractually obligated interest and principal payments; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•our intent and ability to hold the investment for a period of time sufficient to allow for the recovery of costs.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

The allowance for credit losses for uncollectible reinsurance recoverables is based on an estimate of the balance that will ultimately be unrecoverable due to reinsurer insolvency, a contractual dispute, or any other reason. Refer to Note 9. Reinsurance for further information on the allowance for credit losses for reinsurance recoverables.

An analysis of the allowance for credit losses related to the Company's accounts receivable for the years ended December 31, 2024 and 2023 is provided below.

---

| | | |
|:---|:---|:---|
|  | **December 31,** | **December 31,** |
|  | **2024** | **2023** |
| Balance at beginning of year | $14051 | $13264 |
| Provisions charged to operations | 5111 | 1100 |
| Accounts written-off, net of recoveries |  | (313) |
| Balance at end of year | $19162 | $14051 |

---

The Company did not record an allowance for credit losses related to investments for the years ended December 31, 2024 and 2023.

**8. Loss and Loss Adjustments Expense Reserves**

The following table summarizes the changes in the Loss and loss adjustments expense reserves, gross of reinsurance, for the year ended December 31, 2024:

---

| | |
|:---|:---|
| **Loss and loss adjustments expense reserves, as**<br>&nbsp;&nbsp;&nbsp;&nbsp;**of December 31, 2023** | $238314 |
| Reinsurance recoverables on losses and LAE as<br>&nbsp;&nbsp;&nbsp;&nbsp;of December 31, 2023 | (222490) |
| Loss and loss adjustments expense reserves, net of<br>&nbsp;&nbsp;&nbsp;&nbsp;reinsurance recoverables as of December 31, 2023 | 15824 |
| &nbsp;&nbsp;&nbsp;&nbsp;Add provisions for loss and loss adjustments<br>&nbsp;&nbsp;&nbsp;&nbsp;expense reserves occurring in: |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current year | 14159 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prior years | 918 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net incurred losses and LAE during the<br>&nbsp;&nbsp;&nbsp;&nbsp;current year | 15077 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deduct payments for losses and LAE occurring in: |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current year | 3871 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prior years | 11854 |
| Net claim and LAE payments during the current year | 15725 |
| Loss and loss adjustments expense reserves, net of<br>&nbsp;&nbsp;&nbsp;&nbsp;reinsurance recoverables as of December 31, 2024 | 15176 |
| Reinsurance recoverables on losses and LAE as<br>&nbsp;&nbsp;&nbsp;&nbsp;of December 31, 2024 | 255143 |
| **Loss and loss adjustments expense reserves as**<br>&nbsp;&nbsp;&nbsp;&nbsp;**of December 31, 2024** | $270319 |

---

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

The following table summarizes the changes in the Loss and loss adjustments expense reserves, gross of reinsurance, for the year ended December 31, 2023:

---

| | |
|:---|:---|
| **Loss and loss adjustments expense reserves at**<br>&nbsp;&nbsp;&nbsp;&nbsp;**December 31, 2022** | $163369 |
| Reinsurance recoverables on losses and LAE at<br>&nbsp;&nbsp;&nbsp;&nbsp;December 31, 2022 | (141735) |
| Loss and loss adjustments expense reserves, net of<br>&nbsp;&nbsp;&nbsp;&nbsp;reinsurance recoverables at December 31, 2022 | 21634 |
| &nbsp;&nbsp;&nbsp;&nbsp;Add provisions for loss and loss adjustments<br>&nbsp;&nbsp;&nbsp;&nbsp;expense reserves occurring in: |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current year | 8104 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prior years | 1994 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net incurred losses and LAE during the<br>&nbsp;&nbsp;&nbsp;&nbsp;current year | 10098 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deduct payments for losses and LAE occurring in: |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current year | 3770 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prior years | 12138 |
| Net claim and LAE payments during the current year | 15908 |
| Loss and loss adjustments expense reserves, net of<br>&nbsp;&nbsp;&nbsp;&nbsp;reinsurance recoverables at December 31, 2023 | 15824 |
| Reinsurance recoverables on losses and LAE at<br>&nbsp;&nbsp;&nbsp;&nbsp;December 31, 2023 | 222490 |
| **Loss and loss adjustments expense reserves at**<br>&nbsp;&nbsp;&nbsp;&nbsp;**December 31, 2023** | $238314 |

---

As a result of adverse loss experience across the group accident and health insurance business, changes in estimates of provisions of losses and loss adjustment expenses were made resulting in increases of $918 and $1,994 for the years ended December 31, 2024 and 2023, respectively, which are within the Consolidated Statements of Operations and Comprehensive Loss as Other expenses.

*Loss Development Tables*

The tables were designed to present business with similar risk characteristics which exhibit like development patterns and generally similar trends, in order to provide insight into the nature, amount, timing and uncertainty of cash flows related to our claims liabilities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The incurred loss triangle includes both reported case reserves and IBNR liabilities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Both the incurred and paid loss triangles include allocated loss adjustment expense (i.e., defense and investigative costs particular to individual claims) but exclude unallocated loss adjustment expense (i.e., the costs associated with internal claims staff and third-party administrators).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•All data presented in the triangles is net of reinsurance recoverables.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The IBNR reserves shown to the right of each incurred loss development exhibit reflect the net IBNR recorded as of December 31, 2024.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The tables are presented retrospectively with respect to acquisitions where these are material and doing so is practicable.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Considers a reported claim to be one claim for each claimant or feature for each loss occurrence.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The information about incurred and paid loss development for all periods preceding year ended December 31, 2024, and the related historical claims payout percentage disclosure is unaudited and is presented as required supplementary information.

Historical dollar amounts are presented in this footnote on a constant-dollar basis, which is achieved by assuming constant foreign exchange rates for all periods in the loss triangles, translating prior period amounts using the same local currency exchange rates as the current year end. The impact of this conversion is to show the change between periods exclusively of the effect of fluctuations in exchange rates, which would otherwise distort the change in loss incurred and cash flow patterns shown. The change in incurred loss shown will differ from other U.S. GAAP disclosures of incurred prior period reserve development amounts, which include the effect of fluctuations in exchanges rates.

The Company provided guidance above on key assumptions that should be considered when reviewing this disclosure and information relating to how loss reserve estimates are developed. The Company believes the information provided in the "Loss Development Tables" section of the disclosure is of limited use for independent analysis or application of standard actuarial estimations.

The claim counts in the following tables are cumulative reported claim counts as of December 31, 2024, and are equal to the sum of cumulative open and cumulative closed claims, including claims closed without payment. The following supplementary information presents incurred and paid losses by accident year, net of reinsurance ($ in thousands, except for number of claims):

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Incurred losses and allocated loss adjustment expenses, net of reinsurance, for the years ended December 31,** | **Incurred losses and allocated loss adjustment expenses, net of reinsurance, for the years ended December 31,** | **Incurred losses and allocated loss adjustment expenses, net of reinsurance, for the years ended December 31,** | **Incurred losses and allocated loss adjustment expenses, net of reinsurance, for the years ended December 31,** | **Incurred losses and allocated loss adjustment expenses, net of reinsurance, for the years ended December 31,** | **Incurred losses and allocated loss adjustment expenses, net of reinsurance, for the years ended December 31,** | **Incurred losses and allocated loss adjustment expenses, net of reinsurance, for the years ended December 31,** | **Incurred losses and allocated loss adjustment expenses, net of reinsurance, for the years ended December 31,** | **Incurred losses and allocated loss adjustment expenses, net of reinsurance, for the years ended December 31,** | **Incurred losses and allocated loss adjustment expenses, net of reinsurance, for the years ended December 31,** | **As of December 31, 2024** | **As of December 31, 2024** |
| **Accident year**<sup>(1)</sup> | **2015** | **2016** | **2017** | **2018** | **2019** | **2020** | **2021** | **2022** | **2023** | **2024** | **IBNR**<br>**Reserves** | **Cumulative**<br>**Number of**<br>**Reported**<br>**Claims** |
| 2015 | $186 | $346 | $302 | $124 | $124 | $124 | $124 | $124 | $161 | $161 | $— | 473 |
| 2016 |  | 342 | 433 | 489 | 462 | 315 | 361 | 352 | 346 | 346 |  | 373 |
| 2017 |  |  | 182 | 438 | 332 | 206 | 257 | 221 | 221 | 221 |  | 353 |
| 2018 |  |  |  | 292 | 675 | 969 | 1039 | 1177 | 1225 | 1197 | 115 | 2911 |
| 2019 |  |  |  |  | 1463 | 1515 | 1729 | 2367 | 2400 | 2215 | 406 | 12917 |
| 2020 |  |  |  |  |  | 2753 | 3686 | 5033 | 5317 | 5208 | 658 | 14094 |
| 2021 |  |  |  |  |  |  | 4871 | 6335 | 6754 | 6916 | 726 | 18904 |
| 2022 |  |  |  |  |  |  |  | 7111 | 8289 | 8829 | 745 | 22279 |
| 2023 |  |  |  |  |  |  |  |  | 8104 | 8641 | 1187 | 23124 |
| 2024 |  |  |  |  |  |  |  |  |  | 14159 | 7873 | 15680 |
| Total |  |  |  |  |  |  |  |  |  | $47893 | $11710 | 111108 |

---

<sup>(1)</sup> 2015 through 2023 figures are unaudited.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Cumulative paid losses and allocated adjustment expenses, net of reinsurance, for the year ended December 31,** | **Cumulative paid losses and allocated adjustment expenses, net of reinsurance, for the year ended December 31,** | **Cumulative paid losses and allocated adjustment expenses, net of reinsurance, for the year ended December 31,** | **Cumulative paid losses and allocated adjustment expenses, net of reinsurance, for the year ended December 31,** | **Cumulative paid losses and allocated adjustment expenses, net of reinsurance, for the year ended December 31,** | **Cumulative paid losses and allocated adjustment expenses, net of reinsurance, for the year ended December 31,** | **Cumulative paid losses and allocated adjustment expenses, net of reinsurance, for the year ended December 31,** | **Cumulative paid losses and allocated adjustment expenses, net of reinsurance, for the year ended December 31,** | **Cumulative paid losses and allocated adjustment expenses, net of reinsurance, for the year ended December 31,** | **Cumulative paid losses and allocated adjustment expenses, net of reinsurance, for the year ended December 31,** |
| **Accident year**<sup>(1)</sup> | **2015** | **2016** | **2017** | **2018** | **2019** | **2020** | **2021** | **2022** | **2023** | **2024** |
| 2015 | $— | $86 | $101 | $123 | $124 | $124 | $124 | $124 | $161 | $161 |
| 2016 |  | 5 | 110 | 254 | 284 | 308 | 336 | 345 | 346 | 346 |
| 2017 |  |  | 8 | 94 | 166 | 190 | 209 | 221 | 221 | 221 |
| 2018 |  |  |  | 24 | 174 | 444 | 819 | 1008 | 1042 | 1068 |
| 2019 |  |  |  |  | 821 | 1345 | 1616 | 2043 | 2147 | 2184 |
| 2020 |  |  |  |  |  | 1954 | 3063 | 4229 | 4543 | 4597 |
| 2021 |  |  |  |  |  |  | 3248 | 5658 | 6350 | 6535 |
| 2022 |  |  |  |  |  |  |  | 3526 | 7684 | 8516 |
| 2023 |  |  |  |  |  |  |  |  | 3770 | 7813 |
| 2024 |  |  |  |  |  |  |  |  |  | 3871 |
| Total |  |  |  |  |  |  |  |  |  | $35312 |

---

<sup>(1)</sup> 2015 through 2023 figures are unaudited.

***Reconciliation of the Disclosure of Net Incurred and Paid Claims Development to the Loss and Loss Adjustments Expense Reserves***

---

| | | |
|:---|:---|:---|
|  | **Year ended**<br>**December 31,** | **Year ended**<br>**December 31,** |
|  | **2024** | **2023** |
| Claims and benefits payable, net of reinsurance <sup>(1)</sup> | $12582 | $6553 |
| Reinsurance recoverable on unpaid claims | 255143 | 222490 |
| Other <sup>(2)</sup> | 2594 | 9271 |
| Total loss and loss adjustment expense reserves | $270319 | $238314 |

---

<sup>(1)</sup> Included within Claims and benefits payable, net of reinsurance for the year ended December 31, 2024, are IBNR reserves of $11,710 as of December 31, 2024.

<sup>(2)</sup> Other comprises of differences resulting from 1) timing of settlement of unpaid loss and loss adjustment expenses and reinsurance recoverable on captives that are 100% ceded and 2) a portion of unpaid loss and loss adjustment expenses not in the loss development tables.

Average annual percentage payout of accident year incurred claims by age, net of reinsurance (unaudited supplementary information) as of December 31, 2024:

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Average Annual Payout of Incurred Claims by Age, Net of Reinsurance** | **Average Annual Payout of Incurred Claims by Age, Net of Reinsurance** | **Average Annual Payout of Incurred Claims by Age, Net of Reinsurance** | **Average Annual Payout of Incurred Claims by Age, Net of Reinsurance** | **Average Annual Payout of Incurred Claims by Age, Net of Reinsurance** | **Average Annual Payout of Incurred Claims by Age, Net of Reinsurance** | **Average Annual Payout of Incurred Claims by Age, Net of Reinsurance** | **Average Annual Payout of Incurred Claims by Age, Net of Reinsurance** | **Average Annual Payout of Incurred Claims by Age, Net of Reinsurance** | **Average Annual Payout of Incurred Claims by Age, Net of Reinsurance** |
| **Year 1**<br>**Unaudited** | **Year 2**<br>**Unaudited** | **Year 3**<br>**Unaudited** | **Year 4**<br>**Unaudited** | **Year 5**<br>**Unaudited** | **Year 6**<br>**Unaudited** | **Year 7**<br>**Unaudited** | **Year 8**<br>**Unaudited** | **Year 9**<br>**Unaudited** | **Year 10**<br>**Unaudited** |
| 60.3% | 30.4% | 4.6% | 4.4% | 0.1% | 0.1% | 0.1% | —% | —% | —% |

---

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

**9. Reinsurance**

The effects of reinsurance on premiums written, assumed, and earned were as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Year ended December 31,**  | **Year ended December 31,**  | **Year ended December 31,**  | **Year ended December 31,**  |
|  | **2024** | **2024** | **2023** | **2023** |
|  | **Written** | **Earned** | **Written** | **Earned** |
| Direct premiums | $471366 | $523415 | $555317 | $590753 |
| Assumed premiums | 98816 | 115044 | 8899 | 12651 |
| Ceded premiums | (551530) | (625238) | (557293) | (592729) |
| Net premiums | $18652 | $13221 | $6923 | $10675 |

---

The effects of reinsurance on incurred losses and LAE, which are presented within Other expenses, were as follows:

---

| | | |
|:---|:---|:---|
|  | **Year ended December 31,** | **Year ended December 31,** |
|  | **2024** | **2023** |
| Direct losses and LAE | $114899 | $117462 |
| Assumed losses and LAE | 30187 | 22008 |
| Ceded losses and LAE | (130009) | (129372) |
| Net losses and LAE | $15077 | $10098 |

---

*Reinsurance recoverables*

The following table provides details of the reinsurance recoverables balances:

---

| | | |
|:---|:---|:---|
|  | **As of December 31,** | **As of December 31,** |
|  | **2024** | **2023** |
| Reinsurance recoverable on unpaid losses and<br>&nbsp;&nbsp;&nbsp;&nbsp;expenses | $254858 | $222490 |
| Reinsurance recoverable on paid losses and loss<br>&nbsp;&nbsp;&nbsp;&nbsp;expenses | 285 |  |
| Reinsurance recoverables | $255143 | $222490 |

---

As of December 31, 2024 and 2023, the Company's reinsurers are all captive cells related to the SCIC operations. To mitigate exposure to credit risk for these reinsurers, the Company evaluates the financial condition of the reinsurer and may hold substantial collateral (in the form of funds withheld, trusts and letters of credit) as security.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

**10. Property and Equipment, net**

Property and equipment consist of the following:

---

| | | |
|:---|:---|:---|
|  | **As of December 31,** | **As of December 31,** |
|  | **2024** | **2023** |
| Furniture and fixtures | $8626 | $7458 |
| Office equipment | 4053 | 3315 |
| Computer equipment and software | 72951 | 61484 |
| Leasehold improvements | 12444 | 10409 |
| Total | 98074 | 82666 |
| Less: Accumulated depreciation and amortization | (54437) | (33185) |
| Property and equipment, net | $43637 | $49481 |

---

Depreciation and amortization expense relating to property and equipment for the years ended December 31, 2024 and 2023, was approximately $21,332 and $13,100, respectively.

Included in computer equipment and software are capitalized costs to develop various internal use software of approximately $13,800 and $11,942 as of December 31, 2024 and 2023, respectively.

The Company will begin depreciating these assets upon completion of the application development phase which is estimated to be in 2025 and 2026.

**11. Leases**

The Company leases office space and equipment. These leases provide the right to use the underlying asset and require lease payments for the lease term, however, the Company has elected to recognize only a ROU asset and corresponding lease liability for office space in accordance with ASC 842. All of the Company's leases are classified as operating leases.

The components of lease expense were as follows:

---

| | | |
|:---|:---|:---|
|  | **Year Ended December 31,** | **Year Ended December 31,** |
|  | **2024** | **2023** |
| Operating lease cost: |  |  |
| &nbsp;&nbsp;Fixed rent expenses | $21150 | $21434 |
| &nbsp;&nbsp;Short-term lease cost | 836 | 326 |
| Total net lease cost | $21986 | $21760 |

---

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

Supplemental cash flow information related to the Company's leases was as follows:

---

| | | |
|:---|:---|:---|
|  | **Year Ended December 31,** | **Year Ended December 31,** |
|  | **2024** | **2023** |
| Operating cash flow from operating leases | $(20733) | $(21375) |
| Right of use assets obtained in exchange for<br>&nbsp;&nbsp;&nbsp;&nbsp;operating lease liabilities | 18663 | 23860 |

---

The following table presents the lease balances on the Company's Consolidated Balance Sheets wherein right of use assets from operating leases are included in Other long-term assets, operating lease liabilities - current are included in Other liabilities, and operating lease liabilities - non-current are included in Other long-term liabilities, as well as the weighted average remaining lease term and weighted average discount rates related to the Company's leases:

---

| | | |
|:---|:---|:---|
|  | **As of December 31,** | **As of December 31,** |
|  | **2024** | **2023** |
| **Operating leases** |  |  |
| Assets: |  |  |
| &nbsp;&nbsp;Right of use assets from operating leases | $71830 | $76989 |
| Liabilities: |  |  |
| &nbsp;&nbsp;Operating lease liabilities – current | $17619 | $18845 |
| &nbsp;&nbsp;Operating lease liabilities – non-current | 57205 | 59092 |
| Total operating lease liabilities | $74824 | $77937 |
| Weighted average remaining lease term | 5.80 | 7.26 |
| Weighted average discount rate | 7.38 | 7.14 |

---

As of December 31, 2024, the future minimum lease payments for the Company's lease liabilities for each of the years ending December 31, were as follows:

---

| | |
|:---|:---|
|  | **Operating**<br>**Leases** |
| 2025 | $19821 |
| 2026 | 21148 |
| 2027 | 15297 |
| 2028 | 11487 |
| 2029 | 7114 |
| Thereafter | 18127 |
| Total lease payments | 92994 |
| Less: future interest expense | (18170) |
| Total lease liabilities | $74824 |

---

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

**12. Fair Value Measurements**

The following tables summarize the fair value measurements of assets and liabilities that are measured at fair value on a recurring basis.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
|  | **Level 1** | **Level 2** | **Level 3** | **Total** |
| **Assets** |  |  |  |  |
| Fixed maturity securities: |  |  |  |  |
| &nbsp;&nbsp;Corporate obligations | $— | $10519 | $— | $10519 |
| &nbsp;&nbsp;U.S. government obligations | 8781 |  |  | 8781 |
| &nbsp;&nbsp;Municipal obligations |  | 861 |  | 861 |
| Equities and other investments: |  |  |  |  |
| &nbsp;&nbsp;Common stocks | 1999 |  |  | 1999 |
| &nbsp;&nbsp;Exchange traded funds | 860 |  |  | 860 |
| &nbsp;&nbsp;Other investments <sup>(1)</sup> | 74 |  |  | 74 |
| Total | $11714 | $11380 | $— | $23094 |
| **Liabilities** |  |  |  |  |
| &nbsp;&nbsp;Purchase agreement obligations | $— | $— | $556857 | $556857 |
| Total | $— | $— | $556857 | $556857 |

---

<sup>(1)</sup> Other investments include mutual funds and Real Estate Investment Trusts.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **As of December 31, 2023** | **As of December 31, 2023** | **As of December 31, 2023** | **As of December 31, 2023** |
|  | **Level 1** | **Level 2** | **Level 3** | **Total** |
| **Assets** |  |  |  |  |
| Fixed maturity securities: |  |  |  |  |
| &nbsp;&nbsp;U.S. government obligations | $2503 | $— | $— | $2503 |
| Equities: |  |  |  |  |
| &nbsp;&nbsp;Common stocks | 236 |  |  | 236 |
| &nbsp;&nbsp;Exchange traded funds | 327 |  |  | 327 |
| Total | $3066 | $— | $— | $3066 |
| **Liabilities** |  |  |  |  |
| &nbsp;&nbsp;Purchase agreement obligations | $— | $— | $417208 | $417208 |
| Total | $— | $— | $417208 | $417208 |

---

All investments depicted in the tables above are included in Prepaid expenses and other current assets and purchase agreement obligations are included in Current portion of purchase agreement obligations or Purchase agreement obligations on the accompanying Consolidated Balance Sheets. Unrealized gains and losses on fixed maturity and equity securities held as of December 31, 2024 and 2023 were immaterial. Unrealized gains and losses recognized on equity securities held during the years ended December 31, 2024 and 2023 were also immaterial.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

The Company determines the fair value of purchase agreement obligations based on a probability-weighted approach derived from an assessment with respect to the likelihood of achieving the defined criteria. The measurement is based upon significant inputs not observable in the market. Changes in the fair value of the Company's purchase agreement obligations are recorded as income or expense within Change in fair value of deferred purchase consideration in the Consolidated Statements of Operations and Comprehensive Loss in the period of such changes.

Changes in the fair value of purchase agreement obligations attributed to acquisitions are disclosed in Note 4. Acquisitions.

Pledged certificates of deposit and pledged U.S. Treasury notes are included in Prepaid expenses and other current assets on the accompanying Consolidated Balance Sheets. Investment income and realized gains and losses, net of investment expenses are included in Other income, net on the accompanying Consolidated Statements of Operations and Comprehensive Loss.

The carrying values of Cash and cash equivalents, Restricted cash, Premiums, commissions, and fees receivable, net and Accounts payable and accrued expenses approximate their fair values due to the short-term nature of these instruments.

**13. Long Term Debt**

*Unitrust*

On October 31, 2019, an indirect wholly-owned subsidiary of the Company entered into a credit agreement (the "Unitrust") with a financial institution for an initial term loan and delayed draw facilities, and subsequently amended the Unitrust to provide for incremental term loans, delayed draw facilities, and a revolving line of credit.

The seventh amendment to the Unitrust was executed on November 30, 2023, extending the maturity date from November 1, 2026, to November 1, 2029. During the year ended December 31, 2023, the Company recognized a loss on extinguishment of long-term debt of $4,467 which is attributable to expense of fees previously capitalized and associated with lenders who did not participate in the extension and assigned their holdings to existing lenders.

The eighth amendment to the Unitrust was executed on August 15, 2024, which allowed for a new delayed draw term commitment in the amount of $900,000 ("2024 Delayed Draw Facility"), increased the revolving line of credit by $100,000 and reduced the applicable margin on the interest rate by 0.75%. During the year ended December 31, 2024, the Company recognized a loss on extinguishment of long-term debt of $2,790 which is attributable to expensing of fees previously capitalized and associated with lenders who did not participate in the modification.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

As of December 31, 2024, the components of the Company's long-term debt under the Unitrust were as follows:

---

| | | |
|:---|:---|:---|
| **<u>Unitrust Facility</u>** | **Outstanding** | **Available** |
| Term Loan | $1512326 | $— |
| Tranche B Term Loan (2020) | 385530 |  |
| Term Loan Tranche C (2021) | 805681 |  |
| 2022 Delayed Draw Tranche 2 Term Loan | 932180 |  |
| 2023 Delayed Draw Tranche 2 Term Loan | 694047 |  |
| 2024 Delayed Draw Term Loan | 135909 | 763750 |
| Revolving line of credit |  | 148600 |
| Total | $4465673 | $912350 |
| Less: Unamortized debt discount and issuance<br>&nbsp;&nbsp;&nbsp;&nbsp;costs | (47408) |  |
| Less: Current portion<sup>(1)</sup> | (45900) |  |
| Long term debt, net of debt discount and<br>&nbsp;&nbsp;&nbsp;&nbsp;issuance costs | $4372365 |  |

---

<sup>(1)</sup> The remainder of the Company's Short-term debt, net of the current portion on the accompanying Consolidated Balance Sheet of $18,800 is related to the Subordinated Promissory Notes discussed below.

As of December 31, 2023, the components of the Company's long-term debt under Unitrust were as follows:

---

| | | |
|:---|:---|:---|
| **<u>Unitrust Facility</u>** | **Outstanding** | **Available** |
| Term Loan | $1528226 | $— |
| Tranche B Term Loan (2020) | 389531 |  |
| Term Loan Tranche C (2021) | 813980 |  |
| 2022 Delayed Draw Tranche 2 Term Loan | 941679 |  |
| 2023 Delayed Draw Tranche 2 Term Loan | 126500 | 573500 |
| Revolving line of credit |  | 50000 |
| Total | $3799916 | $623500 |
| Less: Unamortized debt discount and issuance<br>&nbsp;&nbsp;&nbsp;&nbsp;costs | (48628) |  |
| Less: Current portion | (38800) |  |
| Long term debt, net of debt discount and<br>&nbsp;&nbsp;&nbsp;&nbsp;issuance costs | $3712488 |  |

---

The Unitrust also provides for a letter of credit commitment of $10,000. In connection with the Company's long-term debt and revolving line of credit arrangements, the Company has incurred and capitalized total costs of approximately $113,500 as of December 31, 2024. As of December 31, 2024, approximately $7,500 of costs associated with the revolving line of credit and delayed draw term commitments are included in Other long-term assets on the Consolidated Balance Sheets.

Principal payments of $11,475 are due in quarterly installments. The outstanding principal balance is due in a balloon payment upon maturity on November 1, 2029. Interest is due and payable on a quarterly basis. All borrowings under the Unitrust bear interest at a variable interest rate equal to the Secured Overnight Financing Rate subject to a floor of 0.75%, plus a margin of 4.75%. The weighted average interest rate on outstanding borrowings under the Unitrust was 9.25% during the year ended December 31, 2024.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

The Company's long-term debt is subject to certain financial covenants, the most restrictive of which is the ratio of consolidated indebtedness to consolidated EBITDA (the "Consolidated Total Leverage Ratio"). The provisions of the Unitrust also include certain covenants and restrictions on indebtedness, financial guarantees, business combinations, dividends and distributions, and other related items as defined by the agreements.

Substantially, all of the Company's tangible and intangible assets are pledged as collateral under the Unitrust, which also contains an excess cash flow clause that could require principal prepayment based on a cash flow calculation as defined by the agreement. The Unitrust also contains a subjective acceleration clause, whereby if the Company's business, assets, or financial condition materially changes, at the lender's discretion, the outstanding borrowings could become current.

For the years ended December 31, 2024 and 2023, the Company was in compliance with all debt covenants.

*Subordinated Promissory Notes*

One June 1, 2023, an indirect wholly owned subsidiary of the Company entered into a $9,800 subordinated promissory note in connection with the acquisition of the assets of Johnson Financial Group, Inc. The note accrues interest at 10% per annum and matures at the earlier of June 1, 2025, or a change in control of the Company.

On June 30, 2023, an indirect wholly owned subsidiary of the Company entered into a $9,000 subordinated promissory note in connection with the acquisition of the assets of First Insurance Group of the Midwest, Inc. The note accrues interest at 10% per annum and matures at the earlier of June 30, 2025, or a change in control of the Company.

Annual aggregate future principal payments of all long-term debt as of December 31, 2024, are as follows:

---

| | |
|:---|:---|
| **Year ending December 31:** | **Amount** |
| 2025 | $64700 |
| 2026 | 45900 |
| 2027 | 45900 |
| 2028 | 45900 |
| 2029 | 4282073 |
| Total | $4484473 |

---

**14. Mezzanine Equity**

On August 14, 2023, the Company issued 300,000 shares of Senior Preferred Stock ("Preferred Stock") with an aggregate liquidation preference of $300,000 to investors in exchange for cash consideration of $291,000. Shares of Preferred Stock are nonconvertible. Each holder of Preferred Stock is entitled to approximately 304 votes and ranks senior to the Company's common stock described in Note 15. Equity.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

Dividends on the Preferred Stock are cumulative and accrued on a daily basis at an annual dividend rate on the liquidation preference (equal the sum of the initial liquidation preference and all accrued, accumulated, and unpaid dividends). The initial annual dividend rate will be 13.25% per annum for the first six years. For the next two years the annual dividend rate will be 13.75% and then increase to 14.25% per annum for each year thereafter.

Shares of the Preferred Stock are redeemable at the Company's option at any time, in whole or in part, in cash at the defined redemption price. Preferred Shares are also contingently redeemable upon specific material events ("Trigger Events") which include, a change of control, the consummation of a primary initial public offering ("IPO") or other events. The redemption price will be equal to the liquidation preference plus accrued but unpaid dividends, and an early premium amount which may be up to 3% of the amount otherwise payable depending on the time at which a redemption is triggered or exercised.

Commencing on the 10th anniversary of the Issuance Date, majority holders of the Series A Preferred Stock shall have a right to require the Company to consummate a transaction that would result in a change of control of the Company. If the Company breaches such a covenant or fails to consummate such a transaction sale within 12 months after such demand is issued, the majority of holders may elect an additional member to the board of directors.

Shares of the Preferred Stock issued and outstanding are accounted for as redeemable shares in the mezzanine section on the Company's Consolidated Balance Sheets as the shares are redeemable outside of the Company's control. As of December 31, 2024 and 2023, shares of the Series A Preferred Stock were considered probable of becoming redeemable. The Company has elected to adjust the carrying value of the redeemable Series A Preferred Stock to their earliest redemption value through the accretion method. In the absence of retained earnings, adjustments to the redemption value were recorded against additional paid-in capital.

For the As of December 31, 2024 and 2023 the accrued and unpaid dividends and other accretion to the expected redemption amount of the Preferred Stock amounted to approximately $60,248 and $15,449, respectively. The Company has not declared a distribution of dividends on the Preferred Stock to date.

**15. Equity**

The Company is authorized to issue 7,000,000,000 shares of common stock with a par value of $0.01 per share consisting of 2,000,000,000 shares designated as voting common stock ("Voting Common Stock") and 5,000,000,000 shares designated as non-voting common stock ("Non-voting Common Stock"). Each holder of Voting Common Stock is entitled to one vote. Holders of Non-voting Common Stock are not entitled to a vote, however the approval of a majority of the holders of Non-voting Common Stock are required for certain actions.

In 2020, a wholly owned subsidiary of the Company issued "Exchangeable Shares" with an aggregate fair value of $18,538 as part of the consideration paid for an acquisition. Each Exchangeable Share can be exchanged on a one-for-one basis with the Company's Non-voting Common Stock under certain conditions. These Exchangeable Shares do not have participation rights in the wholly owned subsidiary from which they are issued; rather, they are economically equivalent to the Company's Non-Voting Common Stock. There were no exchanges as of December 31, 2024 or 2023.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

During 2023, the Company entered into various agreements with former employees to repurchase approximately 20,459,000 shares of common stock, with a fair value at signing of $46,851. No new agreements were entered into during 2024. The shares are to be repurchased on a defined timeline throughout 2025. As of December 31, 2024 and 2023, the Company is obligated to repurchase 6,761,124 and 13,474,500 shares of common stock, with a fair value of $19,404 and $37,190, respectively. Payments are presented within the Consolidated Statements of Cash Flows as Repurchase of common stock in the year the cash is paid.

**16. Stock-Based Compensation**

The Company has several different equity-settled stock-based compensation plans that provide grants for stock options, restricted stock units ("RSU"), and restricted stock awards ("RSA") to employees of the Company's wholly owned subsidiaries. The Company follows the guidance of ASC 718, *Compensation – Stock Compensation* which requires the Company to recognize the associated expense of stock-based compensation over the requisite service period for awards expected to ultimately vest, in the Consolidated Statements of Operations and Comprehensive Loss, included within Commissions, employee compensation, and benefits. These awards are classified as equity and are included as a component of equity on the Company's Consolidated Balance Sheets.

The Company determines the grant date fair value of its stock compensation using an appropriate valuation model, such as the Black-Scholes option pricing model. Forfeitures are accounted for as they occur.

*Stock Options*

In February 2020, the Company adopted the 2020 RSC Topco, Inc. Stock Incentive Plan (the "2020 Stock Incentive Plan") which reserved 200,740,297 shares of common stock for grant thereunder.

The Company grants time-based options that vest at various dates based upon the individual grant agreement and performance-based options. The time-based options expire on the tenth anniversary of the grant date. The performance-based options either vest immediately upon grant or have a graded vesting of five years and are each exercisable upon the occurrence of a liquidity event above a defined minimum realization threshold. There is no stock-based compensation expense being recognized for the 109,444,330 performance-based options, as the performance conditions have not been satisfied.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

A summary of option activity under the 2020 Stock Incentive Plan is as follows:

---

| | | | |
|:---|:---|:---|:---|
|  | **Options** | **Weighted-**<br>**Average**<br>**Exercise**<br>**Price** | **Weighted-**<br>**Average**<br>**Contractual**<br>**Term** |
| Outstanding at January 1, 2023 | 174441744 | $1.51 | 8.13 years |
| &nbsp;&nbsp;&nbsp;&nbsp;Granted | 5150000 | 2.24 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Canceled | (8153080) | 1.62 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Exercised | (1027316) | 1.23 |  |
| Outstanding as of December 31, 2023 | 170411348 | $1.54 | 7.16 years |
| &nbsp;&nbsp;&nbsp;&nbsp;Canceled | (8705876) | 1.80 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Exercised  | (520538) | 1.37 |  |
| Outstanding as of December 31, 2024 | 161184934 | $1.54 | 6.14 years |

---

---

| | | | |
|:---|:---|:---|:---|
|  | **Options** | **Weighted-**<br>**Average**<br>**Exercise**<br>**Price** | **Weighted-**<br>**Average**<br>**Contractual**<br>**Term** |
| Options exercisable as of December 31,<br>&nbsp;&nbsp;&nbsp;&nbsp;2023 (included in above amounts) | 39755608 | $1.20 | 6.88 years |
| Options exercisable as of December 31,<br>&nbsp;&nbsp;&nbsp;&nbsp;2024 (included in above amounts) | 44954797 | $1.32 | 5.86 years |

---

The Company used the Black-Scholes option pricing model to determine the grant date fair value of options granted, which uses the assumptions set forth in the table below:

---

| | |
|:---|:---|
|  | **January 1, 2023**<br>**to December 31,**<br>**2023** |
| Fair value of common stock | $2.20–$2.29 |
| Risk-free interest rate | 3.5%–4.12% |
| Expected dividend yield |  |
| Expected option term | 6 years |
| Volatility | 26% |

---

No options were issued during the year ended December 31, 2024. Based on the factors above, the Company has determined the weighted average fair value of its options granted to be $0.08 and $0.11 in 2024 and 2023, respectively. Stock-based compensation recorded for the years ended December 31, 2024 and 2023, was approximately $4,300 and $5,860, respectively. Unrecognized stock-based compensation associated with nonvested time vesting stock options was approximately $5,200 and $10,314 as of December 31, 2024 and 2023, respectively. As of December 31, 2024, there was approximately $44,900 of unrecognized stock-based compensation related to performance vesting options as applicable conditions have not been met.

The total intrinsic value of the options exercised during the year ending December 31, 2024 and 2023, were $794 and $1,572, respectively.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

*Restricted Stock Units*

In May 2023, the Company adopted the RSC Topco, Inc. 2023 Long-Term Incentive Plan (the "2023 Stock Incentive Plan") which reserved 18,960,979 shares of common stock for grant thereunder. The shares available for grant may be adjusted upon the occurrence of certain events, such as a change in control. All grants issued prior to May 2023 continue to exist under the terms of the 2020 Stock Incentive Plan. All grants issued after May 2023 are awarded under the 2023 Stock Incentive Plan in the form of Restricted Stock Units. Restricted Stock Units are awards denominated in common stock that will be settled in a specified number of shares of common stock and/or cash. As of December 31, 2024, the number of shares of common stock reserved for grant is 24,106,899.

The Company grants time-based units and performance-based units. Time-based units vest over four years on a graded schedule and are exercisable upon termination of employment or a change in control. Performance-based units vest and are exercisable upon a change in control, subject to other conditions.

The Company records stock-based compensation expense related to the time-based units over the vesting period using the estimated fair value of the common stock. Stock-based compensation recorded for the years ended December 31, 2024 and 2023, was approximately $400 and $229, respectively. There is no stock-based compensation expense being recognized for the 1,206,666 performance-based units, as the performance conditions have not been satisfied.

A summary of unit activity under the 2023 Stock Incentive Plan is as follows:

---

| | |
|:---|:---|
|  | **Units** |
| Granted | 1846000 |
| Canceled | (10000) |
| Exercised |  |
| Outstanding as of December 31, 2023 | 1836000 |
| Granted | 60000 |
| Canceled | (83417) |
| Exercised | (2583) |
| Outstanding as of December 31, 2024 | 1810000 |

---

There were no exercisable units as of December 31, 2024 under the 2023 Stock Incentive Plan.

The weighted-average grant date fair values of the 2023 Stock Incentive Plan granted during the years ended December 31, 2024 and 2023, were 2.87 and 2.46, respectively.

The total fair value of the outstanding RSUs as of December 31, 2024 was $5,195.

Unrecognized stock-based compensation associated with nonvested time-vesting stock units was approximately $900 and $1,275 as of December 31, 2024 and 2023, respectively. As of December 31, 2024 and 2023, there was approximately $2,300 and $3,009 of unrecognized stock-based compensation related to performance vesting units as applicable conditions have not been met.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

*Restricted Stock Awards*

During 2024, the Company adopted the RSC Topco, Inc. Restricted Stock Plan ("the Restricted Stock Plan"). Under this plan, the Company grants shares of common stock at a par value of $0.01 which are subject to restrictions requiring that they be forfeited, redelivered, or offered for sale to the Company if specified performance or other vesting conditions are not satisfied.

The Company grants time-based awards and performance-based awards. Time-based awards vest at the earlier of two years or a change in control. Performance-based awards vest upon a change in control.

The Company records stock-based compensation expense related to the time-based awards over the vesting period using the estimated grant date fair value of the common stock. Stock-based compensation recorded for the years ended December 31, 2024 and 2023, were approximately $1,800 and $1,065, respectively. There is no stock-based compensation expense being recognized for the 2,697,188 performance-based awards, as the performance conditions have not been satisfied.

A summary of award activity under the Restricted Stock Plan is as follows:

---

| | |
|:---|:---|
|  | **Awards** |
| Granted | 3403753 |
| Canceled | (20492) |
| Outstanding as of December 31, 2023 | 3383261 |
| Granted | 913119 |
| Canceled | (201641) |
| Outstanding as of December 31, 2024 | 4094739 |

---

The weighted-average grant date fair values of the Restricted Stock Plan granted during the year ended December 31, 2024 and 2023, were $2.82 and $2.59, respectively. The total fair value of the outstanding RSAs as of December 31, 2024 and 2023 was $11,752 and $9,338, respectively.

Unrecognized stock-based compensation associated with nonvested time-vesting stock units was approximately $800 and $2,845 as of December 31, 2024 and 2023, respectively. As of December 31, 2024 and 2023, there was approximately $7,500 and $4,878, respectively, of unrecognized stock-based compensation related to performance vesting units as applicable conditions have not been met.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

**17. Income Taxes**

The income tax expense consists of the following components:

---

| | | |
|:---|:---|:---|
|  | **Year Ended December 31,** | **Year Ended December 31,** |
|  | **2024** | **2023** |
| Current: |  |  |
| &nbsp;&nbsp;&nbsp;Federal | $27574 | $4422 |
| &nbsp;&nbsp;&nbsp;State | 4600 | 9328 |
| &nbsp;&nbsp;&nbsp;Foreign | 3622 | 3724 |
| Total current income tax expense | 35796 | 17474 |
| Deferred: |  |  |
| &nbsp;&nbsp;&nbsp;Federal | (14624) | 7869 |
| &nbsp;&nbsp;&nbsp;State | (3191) | 1065 |
| &nbsp;&nbsp;&nbsp;Foreign | 138 | (705) |
| Total deferred income tax benefit | (17677) | 8229 |
| Income tax expense | $18119 | $25703 |

---

The Company's net deferred tax assets and liabilities consist of the following:

---

| | | |
|:---|:---|:---|
|  | **Year Ended December 31,** | **Year Ended December 31,** |
|  | **2024** | **2023** |
| Deferred tax assets: |  |  |
| &nbsp;&nbsp;&nbsp;Net operating loss carryforwards | $13458 | $16800 |
| &nbsp;&nbsp;&nbsp;Stock-based compensation | 5109 | 3740 |
| &nbsp;&nbsp;&nbsp;Other | 11512 | 6143 |
| &nbsp;&nbsp;&nbsp;Interest | 286542 | 189676 |
| &nbsp;&nbsp;&nbsp;Intangibles | 11094 |  |
| &nbsp;&nbsp;&nbsp;Lease liability | 20046 | 21095 |
| &nbsp;&nbsp;&nbsp;Accrued expenses | 6955 | 4999 |
|  | 354716 | 242453 |
| Valuation allowance | (269224) | (172144) |
| Total deferred tax assets | 85492 | 70309 |
| Deferred tax liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;Goodwill | (55474) | (54454) |
| &nbsp;&nbsp;&nbsp;Intangibles |  | (7474) |
| &nbsp;&nbsp;&nbsp;Contract assets | (14076) | (11927) |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | (3272) | (7831) |
| &nbsp;&nbsp;&nbsp;Leases – ROU asset | (19230) | (20791) |
| &nbsp;&nbsp;&nbsp;Other | (27964) | (13186) |
| Total deferred tax liabilities | (120016) | (115663) |
| Net deferred tax liabilities | $(34524) | $(45354) |

---

As of December 31, 2024 and 2023, total deferred tax liabilities of $34,524 and $45,354 respectively were recorded within Other liabilities within the Consolidated Balance Sheets.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

The total amount of tax-deductible Goodwill and other intangibles, recorded as a result of business acquisition transactions, includes the amounts related to the expected payments of contingent consideration and capitalized acquisition costs.

A reconciliation of the differences between the effective tax rate and the federal statutory tax rate is as follows:

---

| | | |
|:---|:---|:---|
|  | **Year Ended December 31,** | **Year Ended December 31,** |
|  | **2024** | **2023** |
| Federal statutory tax rate | 21.0% | 21.0% |
| State income taxes, net of federal income tax<br>&nbsp;&nbsp;&nbsp;&nbsp;benefits | 4.9% | 4.6% |
| Permanent adjustments | (2.7)% | (5.6)% |
| Valuation allowance | (29.1)% | (9.2)% |
| Other, net | 0.7% | 0.2% |
| Effective Tax Rate | (5.2)% | 11.0% |

---

As of December 31, 2024, foreign earnings in all jurisdictions other than Canada are considered indefinitely reinvested offshore. The Company has not provided for state or withholding income taxes on the immaterial undistributed earnings of non-Canadian foreign subsidiaries which are considered permanently invested outside of the U.S. The amount of unrecognized deferred tax on these undistributed earnings was not material as of December 31, 2024. In Canada, the Company has determined that it is no longer permanently reinvested in its Canadian subsidiaries and as such has recorded a deferred tax liability of $1,200 in 2024 as a result of the redetermination.

The Company does not have federal net operating loss carryforwards. The Company has state net operating loss carry forwards of approximately $235,000.

A reconciliation of the beginning and ending amount of unrecognized tax benefits is as follows:

---

| | | |
|:---|:---|:---|
|  | **Year Ended December 31,** | **Year Ended December 31,** |
|  | **2024** | **2023** |
| Unrecognized tax benefits balance January 1 | $8752 | $— |
| Gross Increases for tax positions of prior years | 713 | 8752 |
| Unrecognized tax benefits balance December 31 | $9465 | $8752 |

---

Included in the balance of unrecognized tax benefits as of December 31, 2024 and 2023 are $6,600 of tax benefits that, if recognized, would affect the effective tax rate. No unrecognized tax benefits from acquisitions were acquired during 2024. During 2024, the Company did not accrue any additional penalties, however, did accrue interest of $713. As of December 31, 2024, total liabilities for penalties and interest were $1,500 and $1,400, respectively. As of December 31, 2023, the Company recognized a liability for penalties of $1,500 and interest of $600. The penalties of $1,500 and interest of $300 were acquired through acquisitions. The Company accrued interest of $300 during 2023. None of the unrecognized tax benefits are expected to reverse in the next 12 months.

The Company's 2021, 2022 and 2023 tax years remain subject to examination by tax authorities.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

**18. Commitments and Contingencies**

*Commitments*

The Company's operations are conducted in leased facilities. Refer to Note 11. Leases for additional information on the Company's related commitments.

*Legal Proceedings*

The Company is subject to various legal proceedings that arise in the ordinary course of business and would accrue for liabilities associated with these proceedings for which the Company considers it probable that future expenditures will be made and for which such expenditures could be reasonably estimated. The Company does not believe it is a party to any claims, lawsuits or legal proceedings that will have a material adverse effect on its consolidated financial condition and results of operations. Where it is determined, in consultation with internal and external counsel that are handling the Company's defense in these matters and based upon a combination of litigation and settlement strategies, that a loss is probable and estimable in a given matter, the Company establishes an accrual.

In all pending litigation matters, the Company believes it has accrued adequate reserves. The Company continuously monitors any proceedings as they develop and adjusts its accruals and disclosures as needed.

*Regulatory Requirements and Restrictions*

Through its subsidiaries, the Company is subject to the laws and regulations of territories in which the Company underwrites insurance business including Bermuda, United States (multiple states), Turks and Caicos, and the Bahamas. Territory regulations cover all aspects of the Company's business and are generally designed to protect the interests of insurance policyholders, as opposed to the interests of stockholders.

As of December 31, 2024 and 2023, the Company's total capital requirements for the insurance business were $20,500 and $21,800, respectively.

All dividend payments require prior approval from the relevant regulator.

**19. Retirement Plan**

The Company maintains a defined contribution retirement plan (the "Plan") that qualifies under Section 401(k) of the Internal Revenue Code. Corporate matching contributions to the Plan are at the discretion of the Board of Directors. The Company made matching contributions to the Plan of approximately $18,500 and $14,571 for the years ended December 31, 2024 and 2023, respectively, and are included in Commissions, employee compensation, and benefits in the Consolidated Statements of Operations and Comprehensive Loss for the years then ended.

**20. Related Party Transactions**

As of December 31, 2024 and 2023, Kelso & Company ("Kelso"), through its affiliates, owns 819,808,747 shares of the Company's common stock.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

In July 2020, the Company entered into a note receivable with an employee for $3,011 for certain indemnity claims related to the acquisition of a company in 2019.

Under a management services agreement with Kelso, the Company pays Kelso a quarterly fee and reimburses out-of-pocket expenses. Total expenses recorded were $2,500, for each of the years ended December 31, 2024 and 2023.

The Company provides insurance brokerage and related services to Kelso and several Kelso portfolio companies. Total revenue recognized for the years ended December 31, 2024 and 2023, were approximately $4,000 and $2,937, respectively.

The Company leases certain properties from related parties who are employees of the Company. Rent expense recorded under these arrangements for the years ended December 31, 2024 and 2023, were approximately $5,239 and $4,238, respectively.

The Company utilizes ResourcePro for various administrative functions. Total expenses recorded for the years ended December 31, 2024 and 2023 were approximately $9,600 and $8,455, respectively.

The Company utilizes WilliamsMarston for finance consulting services. Total expenses recorded for the years ended December 31, 2024 and 2023, were approximately $1,700 and $1,185, respectively.

In September 2022, the Company entered into notes receivable with certain employees for the purpose of purchasing Company shares. Interest is payable and adjusted monthly equal to the Wall Street Journal Prime Rate, minus 1.25%. The interest rate as of December 31, 2024, was 6.25%. Annual principal payments of 20% of the original principal are due commencing September 2025. The outstanding principal is due and payable on the earlier of maturity date, 30 days after termination of employment or other separation from the Company, or an event of default. The notes mature in September 2029. The outstanding principal balance was approximately $1,800 and $1,875 as of December 31, 2024 and 2023, respectively.

**21. Subsequent Events**

The Company has performed an evaluation of subsequent events through July 28, 2025, which is the date the consolidated financial statements were available to be issued.

On January 2, 2025, the Company borrowed $90,500 from the 2024 Delayed Draw with $10,680 in connection with the asset acquisition of GMC Advisors and $9,490 in connection to the asset acquisition of Schroeder Insurance. The Company used the remaining $70,330 to fund certain deferred purchase obligations.

On January 8, 2025, the Company borrowed $13,500 in connection with the asset acquisition of Cantor Insurance Group.

On January 21, 2025, the Company borrowed $36,000 from the 2024 Delayed Draw in order to fund certain deferred purchase obligations.

------

RSC Topco, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

*(In Thousands, Except Per Share and Share Values)*

On March 14, 2025, the Company borrowed $50,000 from the 2024 Delayed Draw in order to fund certain deferred purchase obligations.

On March 28, 2025, the Company borrowed $25,000 from the 2024 Delayed Draw in order to fund certain deferred purchase obligations.

On May 16, 2025, the Company borrowed $26,000 from the 2024 Delayed Draw in order to fund certain deferred purchase obligations.

On June 10, 2025, the Company entered into a definitive agreement to sell its business to Brown & Brown, Inc. (the "Buyer"). The aggregate purchase price is $9,825,000, subject to customary adjustments for cash, indebtedness, working capital, and transaction expenses. The transaction is expected to close in the third quarter of 2025, subject to customary closing conditions and regulatory approval.

On June 24, 2025, the Company granted 24,185,185 in Restricted Stock Units that vest upon a change in control.

On June 30, 2025, the Company borrowed $53,250 from the 2024 Delayed Draw with $9,250 used in connection with the asset acquisition of Zia Insurance Agency, Inc., Tyra Enterprises, Inc. and Capital Insurance Services, LLC. The Company used the remaining $44,000 to fund certain deferred purchase obligations.

------

## Exhibit 99.2

**RSC Topco, Inc. and Subsidiaries** 

**Condensed Consolidated Financial Statements**

**As of March 31, 2025 and December 31, 2024, and for the Three Months Ended March 31, 2025 and 2024**

------

RSC Topco, Inc. and Subsidiaries

Condensed Consolidated Financial Statements

As of March 31, 2025 and December 31, 2024, and for the Three Months

Ended March 31, 2025 and 2024

---

| | |
|:---|:---|
| **Contents** | **Contents** |
| **Condensed Consolidated Financial Statements (Unaudited)** |  |
| Condensed Consolidated Balance Sheets (Unaudited) | 1 |
| Condensed Consolidated Statements of Operations and Comprehensive Loss (Unaudited) | 2 |
| Condensed Consolidated Statements of Shareholders' Equity (Unaudited) | 3 |
| Condensed Consolidated Statements of Cash Flows (Unaudited) | 4 |
| Notes to Condensed Consolidated Financial Statements (Unaudited) | 5 |

---

------

RSC Topco, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(In Thousands)

(Unaudited)

---

| | | |
|:---|:---|:---|
|  | **As of March 31,**<br>**2025** | **As of December 31,**<br>**2024** |
| **Assets**  |  |  |
| Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $171325 | $335429 |
| &nbsp;&nbsp;&nbsp;Restricted cash | 560599 | 579635 |
| &nbsp;&nbsp;&nbsp;Premiums, commissions, and fees receivable, net | 751986 | 862869 |
| &nbsp;&nbsp;&nbsp;Deferred reinsurance premiums ceded | 361358 | 420287 |
| &nbsp;&nbsp;&nbsp;Reinsurance recoverables | 261636 | 255143 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 141798 | 129952 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 2248702 | 2583315 |
| Property and equipment | 46727 | 43637 |
| Goodwill | 3523142 | 3496079 |
| Intangible assets, net | 1277529 | 1298150 |
| Other long-term assets | 128640 | 135021 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total assets  | $7224740 | $7556202 |
| **Liabilities and Shareholders' Equity**  |  |  |
| Current liabilities:  |  |  |
| &nbsp;&nbsp;&nbsp;Current portion of long-term debt | $66800 | $64700 |
| &nbsp;&nbsp;&nbsp;Current portion of purchase agreement obligations | 153723 | 271396 |
| &nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | 153893 | 205381 |
| &nbsp;&nbsp;&nbsp;Premiums payable | 887016 | 976201 |
| &nbsp;&nbsp;&nbsp;Loss and loss adjustment expense reserves | 274613 | 270319 |
| &nbsp;&nbsp;&nbsp;Unearned premiums | 383444 | 440336 |
| &nbsp;&nbsp;&nbsp;Ceded premiums payable | 144644 | 276047 |
| &nbsp;&nbsp;&nbsp;Other liabilities | 223510 | 219867 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities  | 2287643 | 2724247 |
| Long-term liabilities:  |  |  |
| &nbsp;&nbsp;&nbsp;Long-term debt, net of current portion | 4574136 | 4372365 |
| &nbsp;&nbsp;&nbsp;Purchase agreement obligation | 253595 | 285461 |
| &nbsp;&nbsp;&nbsp;Other long-term liabilities | 73341 | 69036 |
| &nbsp;&nbsp;&nbsp;Total long-term liabilities | 4901072 | 4726862 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 7188715 | 7451109 |
| Mezzanine Equity: |  |  |
| &nbsp;&nbsp;&nbsp;Redeemable Series Preferred Stock, $0.01 par value per share, 300,000 issued<br>&nbsp;&nbsp;&nbsp;&nbsp;and outstanding as of March 31, 2025 and December 31, 2024. | 363371 | 351248 |
| Shareholders' equity: |  |  |
| &nbsp;&nbsp;&nbsp;Common stock, $0.01 par value per share, 2,000,000,000 Voting shares<br>&nbsp;&nbsp;&nbsp;&nbsp;authorized, 819,808,747 issued and outstanding as of March 31, 2025 and<br>&nbsp;&nbsp;&nbsp;&nbsp;December 31, 2024; 5,000,000,000 Non-voting shares authorized, 742,237,229<br>&nbsp;&nbsp;&nbsp;&nbsp;and 733,278,306 shares issued and outstanding as of March 31, 2025 and<br>&nbsp;&nbsp;&nbsp;&nbsp;December 31, 2024, respectively. | 15620 | 15531 |
| &nbsp;&nbsp;&nbsp;Additional paid-in capital | 953509 | 937439 |
| &nbsp;&nbsp;&nbsp;Accumulated deficit | (1286398) | (1189091) |
| &nbsp;&nbsp;&nbsp;Accumulated other comprehensive loss | (10077) | (10034) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total shareholders' equity | (327346) | (246155) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total liabilities, mezzanine equity and shareholders' equity | $7224740 | $7556202 |

---

*The accompanying notes are an integral part of these consolidated financial statements.*

------

RSC Topco, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations and Comprehensive Loss

*(In Thousands)*

(Unaudited)

---

| | | |
|:---|:---|:---|
|  | **Three Months Ended March 31,** | **Three Months Ended March 31,** |
|  | **2025** | **2024** |
| Revenues: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Commissions | $337590 | $289109 |
| &nbsp;&nbsp;&nbsp;&nbsp;Fees | 63411 | 55491 |
| &nbsp;&nbsp;&nbsp;&nbsp;Contingency and profit-share | 24236 | 17508 |
| &nbsp;&nbsp;&nbsp;&nbsp;Insurance revenue | 5384 | 2493 |
| Total revenues | 430621 | 364601 |
| Expenses: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Commissions, employee compensation, and benefits | 245282 | 205596 |
| &nbsp;&nbsp;&nbsp;&nbsp;Professional services | 34542 | 27559 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 40594 | 35134 |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of deferred purchase consideration | 16514 | 6208 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other expenses | 45126 | 36525 |
| Total expenses | 382058 | 311022 |
| Operating income | 48563 | 53579 |
| Other income (expense): |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest income | 5133 | 3686 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other income, net | 2662 | 4826 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | (110735) | (108990) |
| Total other expense | (102940) | (100478) |
| Loss before income taxes | (54377) | (46899) |
| Income tax expense | 42930 | 16520 |
| Net loss | (97307) | (63419) |
| Foreign currency translation | (43) | (2232) |
| Comprehensive loss | $(97350) | $(65651) |

---

*The accompanying notes are an integral part of these consolidated financial statements.*

------

RSC Topco, Inc. and Subsidiaries

Condensed Consolidated Statements of Shareholders' Equity

*(In Thousands, Except Share Values)*

(Unaudited)

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Mezzanine Equity** | **Mezzanine Equity** | **Shareholders' Equity** | **Shareholders' Equity** | **Shareholders' Equity** | **Shareholders' Equity** | **Shareholders' Equity** | **Shareholders' Equity** |
|  | **Series Preferred Stock** | **Series Preferred Stock** | **Common Stock** | **Common Stock** | **Additional**<br>**Paid-In**<br>**Capital** | **Accumulated**<br>**Deficit** | **Accumulated**<br>**Other**<br>**Comprehensive**<br>**Loss** | **Shareholders' Equity** |
|  | **Shares** | **Amount** | **Shares** | **Amount** | **Additional**<br>**Paid-In**<br>**Capital** | **Accumulated**<br>**Deficit** | **Accumulated**<br>**Other**<br>**Comprehensive**<br>**Loss** | **Shareholders' Equity** |
| Balances as of December 31,<br> 2024 | 300000 | $351248 | 1553087053 | $15531 | $937439 | $(1189091) | $(10034) | $(246155) |
| &nbsp;&nbsp;&nbsp;Accretion of Preferred Stock<br>&nbsp;&nbsp;&nbsp;&nbsp;to redemption value |  | 12123 |  |  | (12123) |  |  | (12123) |
| &nbsp;&nbsp;&nbsp;Issuance of common stock |  |  | 9079900 | 90 | 26318 |  |  | 26408 |
| &nbsp;&nbsp;&nbsp;Repurchase of common stock |  |  | (120977) | (1) | (350) |  |  | (351) |
| &nbsp;&nbsp;&nbsp;Stock-based compensation |  |  |  |  | 2225 |  |  | 2225 |
| &nbsp;&nbsp;&nbsp;Net loss |  |  |  |  |  | (97307) |  | (97307) |
| &nbsp;&nbsp;&nbsp;Foreign currency translation |  |  |  |  |  |  | (43) | (43) |
| Balances as of March 31, 2025 | 300000 | $363371 | 1562045976 | $15620 | $953509 | $(1286398) | $(10077) | $(327346) |

---

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Mezzanine Equity** | **Mezzanine Equity** | **Shareholders' Equity** | **Shareholders' Equity** | **Shareholders' Equity** | **Shareholders' Equity** | **Shareholders' Equity** | **Shareholders' Equity** |
|  | **Series Preferred Stock** | **Series Preferred Stock** | **Common Stock** | **Common Stock** | **Additional**<br>**Paid-In**<br>**Capital** | **Accumulated**<br>**Deficit** | **Accumulated**<br>**Other**<br>**Comprehensive**<br>**Loss** | **Shareholders' Equity** |
|  | **Shares** | **Amount** | **Shares** | **Amount** | **Additional**<br>**Paid-In**<br>**Capital** | **Accumulated**<br>**Deficit** | **Accumulated**<br>**Other**<br>**Comprehensive**<br>**Loss** | **Shareholders' Equity** |
| Balances as of December 31,<br> 2023 | 300000 | $306449 | 1520898181 | $15209 | $884180 | $(820588) | $2664 | $81465 |
| &nbsp;&nbsp;&nbsp;Accretion of Preferred Stock<br>&nbsp;&nbsp;&nbsp;&nbsp;to redemption value |  | 10669 |  |  | (10669) |  |  | (10669) |
| &nbsp;&nbsp;&nbsp;Issuance of common stock |  |  | 1067509 | 11 | 1425 |  |  | 1436 |
| &nbsp;&nbsp;&nbsp;Repurchase of common stock |  |  | (896492) | (9) | (20140) |  |  | (20149) |
| &nbsp;&nbsp;&nbsp;Stock-based compensation |  |  |  |  | 1702 |  |  | 1702 |
| &nbsp;&nbsp;&nbsp;Net loss |  |  |  |  |  | (63419) |  | (63419) |
| &nbsp;&nbsp;&nbsp;Foreign currency translation |  |  |  |  |  |  | (2232) | (2232) |
| Balances as of March 31, 2024 | 300000 | $317118 | 1521069198 | $15211 | $856498 | $(884007) | $432 | $(11866) |

---

*The accompanying notes are an integral part of these consolidated financial statements.*

------

RSC Topco, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

*(In Thousands)*

(Unaudited)

---

| | | |
|:---|:---|:---|
|  | **Three Months Ended March 31,** | **Three Months Ended March 31,** |
|  | **2025** | **2024** |
| **Operating activities** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net loss | $(97307) | $(63419) |
| Adjustments to reconcile net loss to net cash used in operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain on investments, net | (310) | (246) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization expense | 40594 | 35134 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation expense | 2225 | 1702 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of purchase agreement obligations | 16514 | 6208 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred financing costs and debt discount | 3406 | 4411 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Allowance for credit losses | 397 | 320 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes | 42171 | 13367 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of equity purchase agreement obligations | 562 | 808 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Payments of purchase agreement obligations | (114697) | (38775) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Effect of change in foreign currency | (6) | 677 |
| Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable | 29678 | 144943 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | (12462) | (1719) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Reinsurance recoverables | (6493) | (31737) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred reinsurance premiums ceded | 58929 | 84996 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other long-term assets | (986) | (946) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Premiums payable | 6990 | (13059) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | (51491) | (25140) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Ceded premiums payable | (131404) | (179038) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss and loss adjustments expense reserves | 4294 | 22877 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unearned premiums | (56893) | (85251) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other current liabilities | (21536) | (11923) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other long-term liabilities | 10631 | (15957) |
| Net cash used in operating activities | $(277194) | $(151767) |
| **Investing activities** |  |  |
| Purchases of property and equipment | $(6033) | $(1182) |
| Acquisition of businesses, net of cash acquired | (33075) | (54835) |
| Proceeds from sale of investments | 693 | 246 |
| Purchase of investments | (428) | (359) |
| Net cash used in investing activities | (38843) | (56130) |
| **Financing activities** |  |  |
| Borrowings under long-term debt arrangement | 215000 | 182500 |
| Repayments of long-term debt | (12053) | (10514) |
| Payments of purchase agreement obligations | (36598) | (13663) |
| Issuance of common stock | 623 | 1436 |
| Repurchase of common stock | (18464) | (20149) |
| Fiduciary receivables and liabilities, net | (15573) | (104905) |
| Net cash provided by financing activities | 132935 | 34705 |
| Effect of exchange rate changes on cash | (38) | (392) |
| Net decrease in cash and restricted cash | (183140) | (173584) |
| Cash, cash equivalents, and restricted cash at beginning of period | 915064 | 999522 |
| Cash, cash equivalents, and restricted cash at end of period | $731924 | $825938 |
| **Supplemental disclosure of cash flow information** |  |  |
| Cash paid for interest | $112889 | $111225 |
| Cash paid for income taxes | 848 | 2524 |
| **Noncash investing and financing activities** |  |  |
| Contingent or deferred purchase price in conjunction with acquisitions of businesses, net | $2499 | $1517 |
| Issuance of common stock for acquisitions of business | 8531 | 1940 |

---

*The accompanying notes are an integral part of these consolidated financial statements*

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

**1. Description of the Business**

RSC Topco, Inc., together with its consolidated subsidiaries, including Accession Risk Management Group, Inc., (the "Company") provides insurance brokerage, wholesale brokerage, insurance programs, and professional services serving a wide range of medium size domestic and international commercial businesses. The Company's corporate headquarters are located in Boston, Massachusetts, with additional sales offices located throughout the United States and Canada.

The Company primarily operates as an agent or broker. Within this space, the Company's business is divided into Risk Strategies ("RSC") and One80 Intermediaries ("One80"). RSC operates as a retail brokerage, risk management and reinsurance placement business primarily focused on property and casualty and employee benefits for small and middle-market businesses and individuals across a variety of industries. One80 operates as an alternative distribution and underwriting management business, offering specialized insurance solutions to insurers and other insurance agents and brokers.

While our business is primarily brokerage and professional services, we operate various ancillary insurance operations, including reinsurance companies that assume underwriting risk and series captive insurance companies ("SCICs"), primarily for the purpose of facilitating additional underwriting capacity and generating incremental revenues. The premiums and underwriting exposure related to the Company's SCIC insurance operations are fully ceded to the client-owned captive cells such that SCIC operations have no underwriting risk on a net written basis.

**2. Summary of Significant Accounting Policies** 

**Basis of Presentation and Principles of Consolidation**

The accompanying unaudited condensed consolidated financial statements and notes have been prepared in accordance with U.S. generally accepted accounting principles ("GAAP") and Rule 3-05 of Regulation S-X promulgated under the Securities Act of 1933, as amended (the Securities Act). The condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries as of March 31, 2025. All significant intercompany balances and transactions have been eliminated in consolidation.

The unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes included in the audited annual consolidated financial statements for the year ended December 31, 2024.

**Significant Accounting Policies**

Our significant accounting policies are detailed in Note 2. Summary of Significant Accounting Policies of the audited annual consolidated financial statements for the year ended December 31, 2024. There have been no changes to our significant accounting policies during the three months ended March 31, 2025.

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

**Use of Estimates**

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reported period. Actual results could differ from those estimates.

**Cash and cash equivalents**

Cash and cash equivalents are maintained at financial institutions and may exceed federally insured limits. Cash equivalents as of March 31, 2025 and December 31, 2024, consist of money market funds of approximately $25,000 and $79,500, respectively.

**Deferred Policy Acquisition Costs**

The Company capitalizes deferred policy acquisitions costs ("DACs"). DACs were $1,056 and $1,374 as of March 31, 2025 and December 31, 2024, respectively, which are included in Prepaid expenses and other current assets in the Condensed Consolidated Balance Sheets.

**Recent Accounting Pronouncements**

In December 2023, the FASB issued ASU 2023-09, *Income Taxes (Topic 740) – Improvements to Income Tax Disclosures*, which includes amendments that further enhance tax disclosures, primarily related to the rate reconciliation and required disclosure of income taxes paid by jurisdiction. This ASU is effective for public entities for fiscal years beginning after December 15, 2024. The Company is still assessing the effect of this update on the condensed consolidated financial statements and related disclosures.

In November 2024, the FASB issued ASU 2024-03: *Disaggregation of Income Statement Expenses*, which requires disclosures about the nature of expenses presented on the face of the income statement. The guidance is effective for annual periods beginning after December 15, 2026, and interim periods beginning after December 15, 2027, with early adoption permitted. The Company is currently evaluating the impact of this guidance on the disclosures in the condensed consolidated financial statements.

The Company has assessed other accounting pronouncements issued or effective through the issuance date of these condensed consolidated financial statements and for the three months ended March 31, 2025 and deemed they were not applicable to the Company or are not anticipated to have a material effect on the condensed consolidated financial statements.

**3. Revenue Recognition**

Our accounting policies related to revenue recognition are detailed in Note 3. Revenue Recognition of the audited annual consolidated financial statements for the year ended December 31, 2024. There have been no changes to these accounting policies during the three months ended March 31, 2025.

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

The following tables present revenues disaggregated by revenue source:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended March 31, 2025** | **Three Months Ended March 31, 2025** | **Three Months Ended March 31, 2025** | **Three Months Ended March 31, 2025** |
|  | **RSC** | **One80** | **Insurance** | **Total** |
| Commissions<sup>(1)</sup> | $225432 | $112158 | $— | $337590 |
| Fees<sup>(2)</sup> | 49418 | 11723 | 2270 | 63411 |
| Contingency and profit share | 17398 | 6838 |  | 24236 |
| Insurance revenues |  |  | 5384 | 5384 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total revenues | $292248 | $130719 | $7654 | $430621 |

---

<sup>(1)</sup> Includes commissions and fees related to policy placement services, which are affected by fluctuations in premium rate levels and other factors that we do not control. Of these amounts, approximately $231,128 are recognized at a point in time and $106,462 are recognized over time.

<sup>(2)</sup> Includes fees related to services other than securing coverage for our customers, including captive management services, actuarial, construction safety and other types of consulting work.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended March 31, 2024** | **Three Months Ended March 31, 2024** | **Three Months Ended March 31, 2024** | **Three Months Ended March 31, 2024** |
|  | **RSC** | **One80** | **Insurance** | **Total** |
| Commissions<sup>(1)</sup> | $204248 | $84861 | $— | $289109 |
| Fees<sup>(2)</sup> | 39001 | 14849 | 1641 | 55491 |
| Contingency and profit share | 12082 | 5426 |  | 17508 |
| Insurance revenues |  |  | 2493 | 2493 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total revenues | $255331 | $105136 | $4134 | $364601 |

---

<sup>(1)</sup> Includes commissions and fees related to policy placement services, which are affected by fluctuations in premium rate levels and other factors that we do not control. Of these amounts, approximately $211,115 are recognized at a point in time and $77,994 are recognized over time.

<sup>(2)</sup> Includes fees related to services other than securing coverage for our customers, including captive management services, actuarial, construction safety and other types of consulting work.

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

*Contract Balances*

The following schedule provides contract assets and contract liabilities information from contracts with customers accounted for under ASC 606.

---

| | | |
|:---|:---|:---|
|  | **As of** <br>**March 31,** | **As of**<br>**December 31,** |
|  | **2025** | **2024** |
| Premiums, commissions, and fees<br>&nbsp;&nbsp;&nbsp;&nbsp;receivable, net <sup>(1)</sup> | $573678 | $640234 |
| Costs to fulfill | 8981 | 8981 |
| Costs to obtain | 44526 | 43559 |
| Total contract assets and receivables | $627185 | $692774 |
| Contract liabilities | $34360 | $31243 |
| Total contract liabilities | $34360 | $31243 |

---

<sup>(1)</sup> The remainder of the balances within Premium, fees, and commissions receivable, net on the accompanying Condensed Consolidated Balance Sheets represents premium balances currently due from policyholders and fronting insurance carriers to the Company in its capacity as an insurer.

Under ASC 606, certain costs to obtain or fulfill a contract that were previously expensed as incurred have been capitalized. The Company capitalizes the incremental costs to obtain contracts primarily related to commissions or sales bonus payments. These deferred costs are classified as Other long-term assets on the accompanying Condensed Consolidated Balance Sheets and amortized over the expected life of the underlying customer relationships.

The Company also capitalizes certain pre-placement costs that are considered fulfillment costs that meet the following criteria: these costs (1) relate directly to a contract, (2) enhance resources used to satisfy the Company's performance obligation and (3) are expected to be recovered through revenue generated by the contract. These costs are classified as Prepaid expenses and other current assets on the accompanying Condensed Consolidated Balance Sheets and amortized at a point in time when the associated revenue is recognized. Contract assets increased during the year ended December 31, 2024, due to growth in our business and from businesses acquired in the current year.

Deferred revenue (contract liabilities) primarily relates to advance consideration received from customers under the contract before the transfer of a good or service to the customer. Deferred revenue is reflected within Other liabilities.

*Remaining Performance Obligations*

The Company has applied the practical expedient not to present unsatisfied performance obligations for contracts with an original expected length of one year or less.

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

**4. Acquisitions**

The Company completed three acquisitions during the three months ended March 31, 2025. The results of operations of the acquired companies are included in the condensed consolidated financial statements from the respective acquisition dates through March 31, 2025. The purchase price for each acquisition was determined based on the Company's expectations of future earnings and cash flows. The purchase price was allocated to tangible assets, liabilities, and identifiable intangible assets acquired, based on their estimated fair values. The excess of purchase price over the aggregate fair values of the net assets acquired has been recorded as Goodwill. Goodwill acquired through asset purchases is amortizable for tax purposes, while the Goodwill acquired through equity purchases is not.

As detailed below, the acquisition costs associated with certain acquisitions include shareholder equity, usually issued through common stock. The value ascribed to the equity issued, as defined in the purchase agreements, was calculated on the acquisition dates by the Company. Most acquisitions include a potential contingent payment (purchase agreement obligation adjustment) which requires additional consideration to be paid by the Company to the sellers based on future revenues or earnings before interest, tax, depreciation and amortization ("EBITDA"). Management records subsequent changes in these estimated purchase agreement obligation adjustments, including the accretion of the discount, in the Condensed Consolidated Statements of Operations and Comprehensive Loss.

The purchase agreement obligation adjustment is calculated based upon the Company's projections of the acquired company's revenue and EBITDA growth, as applicable, and subsequently developing a range of potential purchase agreement obligation adjustments, with the resulting liability recorded being based upon a probability-weighted analysis of these potential outcomes. Amounts are generally payable from one to three years after the acquisition date depending upon stipulations within the respective acquisition agreements.

Transaction-related costs associated with each acquisition were expensed within Professional services in the Condensed Consolidated Statements of Operations and Comprehensive Loss.

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

**Three Months Ended March 31, 2025**

Details surrounding each of the Company's acquisitions are outlined in the table below:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Schroeder**<br>**Insurance** | **Cantor Insurance**<br>**Group, LLC** | **GMC**<br>**Advisors LLC** | **Total** |
| Acquisition date | January 1, 2025 | February 1, 2025 | February 1, 2025 |  |
| Type of acquisition | Asset | Asset | Asset |  |
| **Acquisition cost:** |  |  |  |  |
| Cash paid | $9086 | $12655 | $10362 | $32103 |
| Working capital reserve | 177 | 200 | 92 | 469 |
| Common stock | 2468 | 3393 | 2670 | 8531 |
| Fair value of purchase agreement <br>&nbsp;&nbsp;&nbsp;&nbsp;obligation | 862 | 1006 | 631 | 2499 |
| **Total acquisition cost** | $12593 | $17254 | $13755 | $43602 |
| **Purchase price allocation:** |  |  |  |  |
| **Assets** |  |  |  |  |
| Tradename | $63 | $85 | $63 | $211 |
| Customer relationships | 4923 | 6702 | 4866 | 16491 |
| Goodwill | 7607 | 10467 | 8826 | 26900 |
| **Total assets acquired** | $12593 | $17254 | $13755 | $43602 |
| Number of shares of common stock <br>&nbsp;&nbsp;&nbsp;&nbsp;issued | 856770 | 1177951 | 927188 | 2961909 |

---

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

The purchase price allocation for acquisitions purchased during the three months ended March 31, 2025, are based on estimates that are preliminary in nature and subject to adjustments. Any necessary adjustments must be finalized during the measurement period, which for a particular asset, liability, or non-controlling instrument ends once the acquirer determines that either (1) the necessary information has been obtained or (2) the information is not available. However, the measurement period for all items is limited to one year from the acquisition date. Items subject to change are the amounts of tangible and intangible assets that are subject to finalization of valuation analyses and amounts for contingencies which are pending the finalization of the Company's assessment. Accordingly, amounts preliminarily allocated to goodwill and other intangible assets may be adjusted. Such amounts may be material and would primarily represent reclassifications between goodwill and other intangible assets.

Changes in the fair value of purchase agreement obligations during the three months ended March 31, 2025, were as follows:

---

| | |
|:---|:---|
| Fair value of purchase agreement obligations as of<br>&nbsp;&nbsp;&nbsp;&nbsp;December 31, 2024 | $556857 |
| Acquisition date fair value of purchase agreement<br>&nbsp;&nbsp;&nbsp;&nbsp;obligations recorded | 2499 |
| Payments of purchase agreement obligations<sup>(1)</sup> | (168552) |
| Changes in fair value of purchase agreement<br>&nbsp;&nbsp;&nbsp;&nbsp;obligations | 16514 |
| Fair value of purchase agreement obligations as of<br>&nbsp;&nbsp;&nbsp;&nbsp;March 31, 2025 | $407318 |

---

<sup>(1)</sup> Includes $151,295 paid in cash and $17,258 paid through issuance of Company common stock.

Changes in the fair value of purchase agreement obligations during the three months ended March 31, 2024, were as follows:

---

| | |
|:---|:---|
| Fair value of purchase agreement obligations as of<br>&nbsp;&nbsp;&nbsp;&nbsp;December 31, 2023 | $417208 |
| Acquisition date fair value of purchase agreement<br>&nbsp;&nbsp;&nbsp;&nbsp;obligations recorded | 1517 |
| Payments of purchase agreement obligations | (53955) |
| Changes in fair value of purchase agreement<br>&nbsp;&nbsp;&nbsp;&nbsp;obligations | 6208 |
| Fair value of purchase agreement obligations as of<br>&nbsp;&nbsp;&nbsp;&nbsp;March 31, 2024 | $370978 |

---

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

The aggregate maturities of the purchase agreement obligations are estimated as follows as of March 31, 2025:

---

| | |
|:---|:---|
| **<u>Year ending December 31:</u>** |  |
| Remainder of 2025 | $77478 |
| 2026 | 86783 |
| 2027 | 209262 |
| 2028 | 33795 |
| Total | $407318 |

---

**5. Goodwill**

The changes in the carrying value of Goodwill during three months ended March 31, 2025, were as follows:

---

| | |
|:---|:---|
| Balance as of December 31, 2024 | $3496079 |
| Goodwill of acquired businesses | 26900 |
| Goodwill adjustments during measurement period | 183 |
| Foreign currency translation adjustments during the<br>&nbsp;&nbsp;&nbsp;&nbsp;period | (20) |
| Balance as of March 31, 2025 | $3523142 |

---

**6. Intangible Assets**

As of March 31, 2025, intangible assets consist of the following:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Carrying Value** | **Accumulated Amortization** | **Foreign Translation Adjustment** | **Net Carrying Value** | **Weighted Average Life in Years** |
| Customer relationships | $1867976 | $(636661) | $3 | $1231318 | 13.56 |
| Tradenames | 65673 | (54802) |  | 10871 | 6.74 |
| Developed technology | 33100 | (7226) |  | 25874 | 4.00 |
| Favorable leasehold<br>&nbsp;&nbsp;&nbsp;&nbsp;interests | 1487 | (1314) |  | 173 | 8.94 |
| Non-compete<br>&nbsp;&nbsp;&nbsp;&nbsp;agreements | 30035 | (20742) |  | 9293 | 6.60 |
| Total | $1998271 | $(720745) | $3 | $1277529 |  |

---

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

As of December 31, 2024, intangible assets consist of the following:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Carrying Value** | **Accumulated Amortization** | **Foreign Translation Adjustment** | **Net Carrying Value** | **Weighted Average Life in Years** |
| Customer relationships | $1854529 | $(603479) | $(3422) | $1247628 | 13.56 |
| Tradenames | 65538 | (53016) |  | 12522 | 6.74 |
| Developed technology | 33100 | (5156) |  | 27944 | 4.00 |
| Favorable leasehold<br>&nbsp;&nbsp;&nbsp;&nbsp;interests | 1487 | (1289) |  | 198 | 8.94 |
| Non-compete<br>&nbsp;&nbsp;&nbsp;&nbsp;agreements | 30036 | (20178) |  | 9858 | 6.60 |
| Total | $1984690 | $(683118) | $(3422) | $1298150 |  |

---

Amortization expense recorded related to amortizable intangible assets for the three months ended March 31, 2025 and 2024, was approximately $37,627 and $31,810, respectively.

Estimated future amortization expense for amortizable intangible assets is as follows as of March 31, 2025:

---

| | |
|:---|:---|
| **<u>Year ending December 31:</u>** |  |
| &nbsp;&nbsp;&nbsp;Remainder of 2025 | $114185 |
| &nbsp;&nbsp;&nbsp;2026 | 131063 |
| &nbsp;&nbsp;&nbsp;2027 | 128921 |
| &nbsp;&nbsp;&nbsp;2028 | 122161 |
| &nbsp;&nbsp;&nbsp;2029 | 116348 |
| &nbsp;&nbsp;&nbsp;Thereafter | 664851 |
| &nbsp;&nbsp;&nbsp;Total | $1277529 |

---

**7. Allowance for Credit Losses**

The allowance for credit losses is based on a number of factors, including the balance, historical write-offs, aging of balances, and other quantitative and qualitative analyses. The Company periodically reviews the adequacy of the allowance and makes adjustments, as necessary. Recoveries of accounts receivable previously written off are recorded if and when received.

As it relates to our investments, we regularly review our individual investment securities for factors that may indicate that a decline in fair value of an investment has resulted from an expected credit loss, including:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•the financial condition and near-term prospects of the issuer, including any specific events that may affect its operations or earnings;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•the extent to which the market value of the security is below its cost or amortized cost;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•general market conditions and industry or sector specific factors;

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•nonpayment by the issuer of its contractually obligated interest and principal payments; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•our intent and ability to hold the investment for a period of time sufficient to allow for the recovery of costs.

The allowance for credit losses for uncollectible reinsurance recoverables is based on an estimate of the balance that will ultimately be unrecoverable due to reinsurer insolvency, a contractual dispute, or any other reason. Refer to Note 9. Reinsurance for further information on the allowance for credit losses for reinsurance recoverables.

An analysis of the allowance for credit losses related to the Company's Premiums, commissions, and fees receivable, net for the three months ended March 31, 2025 and March 31, 2024 is provided below.

---

| | | |
|:---|:---|:---|
|  | **Three Months Ended**<br>**March 31,** | **Three Months Ended**<br>**March 31,** |
|  | **2025** | **2024** |
| Balance at beginning of period | $19162 | $14051 |
| Provisions charged to operations | 397 | 320 |
| Accounts written-off, net of recoveries | (1132) | (41) |
| Balance at end of period | $18427 | $14330 |

---

The Company did not record an allowance for credit losses related to investments for the three months ended March 31, 2025 and 2024.

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

**8. Loss and Loss Adjustments Expense Reserves**

The following table summarizes the changes in the Loss and loss adjustments expense reserves, gross of reinsurance, for the three months ended March 31, 2025.

---

| | |
|:---|:---|
| **Loss and loss adjustments expense reserves, as of**<br>&nbsp;&nbsp;&nbsp;&nbsp;**December 31, 2024** | $270319 |
| Reinsurance recoverables on losses and LAE as of<br>&nbsp;&nbsp;&nbsp;&nbsp;December 31, 2024 | (255143) |
| Loss and loss adjustments expense reserves, net of<br>&nbsp;&nbsp;&nbsp;&nbsp;reinsurance recoverables as of December 31, 2024 | 15176 |
| &nbsp;&nbsp;Add provisions for loss and loss adjustments expense<br>&nbsp;&nbsp;&nbsp;&nbsp;reserves occurring in: |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current period | 3927 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prior years | 53 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net incurred losses and LAE during the current<br>&nbsp;&nbsp;&nbsp;&nbsp;period | 3980 |
| &nbsp;&nbsp;Deduct payments for losses and LAE occurring in: |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current period | 666 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prior years | 5513 |
| Net claim and LAE payments during the current year | 6179 |
| Loss and loss adjustments expense reserves, net of<br>&nbsp;&nbsp;&nbsp;&nbsp;reinsurance recoverables as of March 31, 2025 | 12977 |
| Reinsurance recoverables on losses and LAE as of<br>&nbsp;&nbsp;&nbsp;&nbsp;March 31, 2025 | 261636 |
| **Loss and loss adjustments expense reserves as of**<br>&nbsp;&nbsp;&nbsp;&nbsp;**March 31, 2025** | $274613 |

---

As a result of adverse loss experience across the group accident and health insurance business, changes in estimates of provisions of losses and loss adjustment expenses were made resulting in increases of $53 for the three months ended March 31, 2025, which are within the Condensed Consolidated Statements of Operations and Comprehensive Loss as Other expenses.

**9. Reinsurance**

The effects of reinsurance on premiums written, assumed, and earned were as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended March 31,** | **Three Months Ended March 31,** | **Three Months Ended March 31,** | **Three Months Ended March 31,** |
|  | **2025** | **2025** | **2024** | **2024** |
|  | **Written** | **Earned** | **Written** | **Earned** |
| Direct premiums | $73648 | $118464 | $66846 | $126118 |
| Assumed premiums | 9899 | 22037 | 2774 | 28484 |
| Ceded premiums | (76188) | (135117) | (67268) | (152109) |
| Net premiums | $7359 | $5384 | $2352 | $2493 |

---

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

The effects of reinsurance on incurred losses and LAE, which are presented within Other expenses, were as follows:

---

| | | |
|:---|:---|:---|
|  | **Three Months Ended**<br>**March 31,** | **Three Months Ended**<br>**March 31,** |
|  | **2025** | **2024** |
| Direct losses and LAE | $5833 | $20382 |
| Assumed losses and LAE | 4470 | 1592 |
| Ceded losses and LAE | (6323) | (20635) |
| Net losses and LAE | $3980 | $1339 |

---

*Reinsurance recoverables*

The following table provides details of the Reinsurance recoverables balance as of March 31, 2025, and as of December 31, 2024:

---

| | | |
|:---|:---|:---|
|  | **As of**<br>**March 31,**<br>**2025** | **As of**<br>**December 31,**<br>**2024** |
| Reinsurance recoverable on unpaid losses<br>&nbsp;&nbsp;&nbsp;&nbsp;and expenses | $261351 | $254858 |
| Reinsurance recoverable on paid losses<br>&nbsp;&nbsp;&nbsp;&nbsp;and loss expenses | 285 | 285 |
| Reinsurance recoverables | $261636 | $255143 |

---

As of March 31, 2025 and December 31, 2024, the Company's reinsurers are all captive cells related to the SCIC operations. To mitigate exposure to credit risk for these reinsurers, the Company evaluates the financial condition of the reinsurer and may hold substantial collateral (in the form of funds withheld, trusts and letters of credit) as security.

**10. Property and Equipment, net**

Property and equipment consist of the following:

---

| | | |
|:---|:---|:---|
|  | **As of**<br>**March 31,**<br>**2025** | **As of**<br>**December 31,**<br>**2024** |
| Furniture and fixtures | $9187 | $8626 |
| Office equipment | 4058 | 4053 |
| Computer equipment and software | 78216 | 72951 |
| Leasehold improvements | 12670 | 12444 |
| Total | 104131 | 98074 |
| Less: Accumulated depreciation and<br>&nbsp;&nbsp;&nbsp;&nbsp;amortization | (57404) | (54437) |
| Property and equipment, net | $46727 | $43637 |

---

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

Depreciation and amortization expense relating to property and equipment for the three months ended March 31, 2025 and 2024, was approximately $2,967 and $3,324, respectively.

Included in computer equipment and software are capitalized costs to develop various internal use software of approximately $3,429 and $304 as of March 31, 2025 and 2024, respectively. The Company will begin depreciating these assets upon completion of the application development phase which is estimated to be in 2025 and 2026.

**11. Fair Value Measurements**

The following tables summarize the fair value measurements of assets and liabilities that are measured at fair value on a recurring basis.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **As of March 31, 2025** | **As of March 31, 2025** | **As of March 31, 2025** | **As of March 31, 2025** |
|  | **Level 1** | **Level 2** | **Level 3** | **Total** |
| **Assets** |  |  |  |  |
| Fixed maturity securities: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Corporate obligations | $— | $11327 | $— | $11327 |
| &nbsp;&nbsp;&nbsp;&nbsp;U.S. government obligations | 5589 |  |  | 5589 |
| &nbsp;&nbsp;&nbsp;&nbsp;Municipal obligations |  | 2375 |  | 2375 |
| Equities and other investments: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stocks | 3490 |  |  | 3490 |
| &nbsp;&nbsp;&nbsp;&nbsp;Exchange traded funds | 507 |  |  | 507 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other investments <sup>(1)</sup> | 113 |  |  | 113 |
| Total | $9699 | $13702 | $— | $23401 |
| **Liabilities** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchase agreement obligations | $— | $— | $407318 | $407318 |
| Total | $— | $— | $407318 | $407318 |

---

<sup>(1)</sup> Other investments include mutual funds and Real Estate Investment Trusts.

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
|  | **Level 1** | **Level 2** | **Level 3** | **Total** |
| **Assets** |  |  |  |  |
| Fixed maturity securities: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Corporate obligations | $— | $10519 | $— | $10519 |
| &nbsp;&nbsp;&nbsp;&nbsp;U.S. government obligations | 8781 |  |  | 8781 |
| &nbsp;&nbsp;&nbsp;&nbsp;Municipal obligations |  | 861 |  | 861 |
| Equities and other investments: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stocks | 1999 |  |  | 1999 |
| &nbsp;&nbsp;&nbsp;&nbsp;Exchange traded funds | 860 |  |  | 860 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other investments <sup>(1)</sup> | 74 |  |  | 74 |
| Total | $11714 | $11380 | $— | $23094 |
| **Liabilities** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchase agreement obligations | $— | $— | $556857 | $556857 |
| Total | $— | $— | $556857 | $556857 |

---

<sup>(1)</sup> Other investments include mutual funds and Real Estate Investment Trusts.

All investments depicted in the table above are included in Prepaid expenses and other current assets and purchase agreement obligations are included in Current portion of purchase agreement obligations or Purchase agreement obligation on the accompanying Condensed Consolidated Balance Sheets. Unrealized gains and losses on fixed maturity and equity securities held as of March 31, 2025 and as of December 31, 2024, were immaterial. Unrealized gains and losses recognized on equity securities held during the three months ending March 31, 2025 and as of December 31, 2024, were also immaterial.

The Company determines the fair value of purchase agreement obligations based on a probability weighted approach derived from an assessment with respect to the likelihood of achieving the defined criteria. The measurement is based upon significant inputs not observable in the market. Changes in the fair value of the Company's purchase agreement obligations are recorded as income or expense within Change in fair value of deferred purchase consideration in the Condensed Consolidated Statements of Operations and Comprehensive Loss in the period of such changes.

Changes in the fair value of purchase agreement obligations attributed to acquisitions are disclosed in Note 4. Acquisitions.

Pledged certificates of deposit and pledged U.S. Treasury notes are included in Prepaid expenses and other current assets on the accompanying Condensed Consolidated Balance Sheets. Investment income and realized gains and losses, net of investment expenses are included in Other income, net on the accompanying Condensed Consolidated Statements of Operations and Comprehensive Loss.

The carrying values of Cash and cash equivalents Restricted cash, Premiums, commissions, and fees receivable, net and Accounts payable and accrued expenses approximate their fair values due to the short-term nature of these instruments.

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

**12. Long Term Debt**

*Unitrust*

On October 31, 2019, an indirect wholly-owned subsidiary of the Company entered into a credit agreement (the "Unitrust") with a financial institution for an initial term loan and delayed draw facilities, and subsequently amended the Unitrust to provide for incremental term loans, delayed draw facilities, and a revolving line of credit. The eighth amendment to the Unitrust was executed on August 15, 2024, which allowed for a new delayed draw term commitment in the amount of $900,000 ("2024 Delayed Draw Facility"), increased the revolving line of credit by $100,000 and reduced the applicable margin on the interest rate by 0.75%. During the three months ended March 31, 2025, the Company borrowed $215,000 under the Unitrust.

As of March 31, 2025, the components of the Company's long-term debt under the Unitrust were as follows:

---

| | | |
|:---|:---|:---|
| **<u>Unitrust Facility</u>** | **Outstanding** | **Available** |
| Term Loan | $1508351 | $— |
| Tranche B Term Loan (2020) | 384531 |  |
| Term Loan Tranche C (2021) | 803606 |  |
| 2022 Delayed Draw Tranche 2 Term Loan | 929805 |  |
| 2023 Delayed Draw Tranche 2 Term Loan | 692296 |  |
| 2024 Delayed Draw Term Facility | 350031 | 548750 |
| Revolving line of credit |  | 148607 |
| Total | $4668620 | $697357 |
| Less: Unamortized debt discount and<br>&nbsp;&nbsp;&nbsp;&nbsp;issuance costs | (46484) |  |
| Less: Current portion<sup>(1)</sup> | (48000) |  |
| Long term debt, net of debt discount and<br>&nbsp;&nbsp;&nbsp;&nbsp;current portion | $4574136 |  |

---

<sup>(1)</sup> The remainder of the Company's Long-term debt, net of current portion on the accompanying Condensed Consolidated Balance Sheets of $18,800 is related to the Subordinated Promissory Notes discussed below.

The Unitrust also provides for a letter of credit commitment of $10,000. As of March 31, 2025, approximately $5,034 of costs associated with the revolving line of credit and delayed draw term commitments are included in Other long-term assets on the Condensed Consolidated Balance Sheets.

Principal payments of $12,053 are due in quarterly installments. The outstanding principal balance is due in a balloon payment upon maturity on November 1, 2029. Interest is due and payable on a quarterly basis. All borrowings under the Unitrust bear interest at a variable interest rate equal to the Secured Overnight Financing Rate subject to a floor of 0.75%, plus a margin of 4.75%. The weighted average interest rate on outstanding borrowings under the Unitrust was 9.05% and 9.25% as of March 31, 2025 and as of December 31, 2024, respectively.

The Unitrust long-term debt is subject to certain financial covenants, the most restrictive of which is the ratio of consolidated indebtedness to consolidated EBITDA (the "Consolidated Total Leverage Ratio"). The provisions of

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

the Unitrust also include certain covenants and restrictions on indebtedness, financial guarantees, business combinations, dividends and distributions, and other related items as defined by the agreements.

Substantially all of the Company's tangible and intangible assets are pledged as collateral under the Unitrust, which also contains an excess cash flow clause that could require principal prepayment based on a cash flow calculation as defined by the agreement. The Unitrust also contains a subjective acceleration clause, whereby if the Company's business, assets, or financial condition materially changes, at the lender's discretion, the outstanding borrowings could become current.

For the three months ended March 31, 2025, the Company was in compliance with all debt covenants.

*Subordinated Promissory Notes*

One June 1, 2023, an indirect wholly owned subsidiary of the Company entered into a $9,800 subordinated promissory note in connection with the acquisition of the assets of Johnson Financial Group, Inc. The note accrues interest at 10% per annum and matures at the earlier of June 1, 2025, or a change in control of the Company.

On June 30, 2023, an indirect wholly owned subsidiary of the Company entered into a $9,000 a subordinated promissory note in connection with the acquisition of the assets of First Insurance Group of the Midwest, Inc. The note accrues interest at 10% per annum and matures at the earlier of June 30, 2025, or a change in control of the Company.

Annual aggregate future principal payments of all long-term debt as of March 31, 2025, are as follows:

---

| | |
|:---|:---|
| **Year ending December 31:** | **Amount** |
| Remainder of 2025 | $52647 |
| 2026 | 48000 |
| 2027 | 48000 |
| 2028 | 48000 |
| 2029 | 4490773 |
| &nbsp;&nbsp;&nbsp;Total | $4687420 |

---

**13. Mezzanine Equity**

On August 14, 2023, ("Issuance Date"), the Company issued 300,000 shares of Senior Preferred Stock ("Preferred Stock") with an aggregate liquidation preference of $300,000 to investors in exchange for cash consideration of $291,000. Shares of Preferred Stock are nonconvertible. Each holder of Preferred Stock is entitled to approximately 304 votes and ranks senior to the Company's common stock described in Note 14. Equity.

Dividends on the Preferred Stock are cumulative and accrue on a daily basis at an annual dividend rate on the liquidation preference (equal the sum of the initial liquidation preference and all accrued, accumulated, and unpaid dividends). The initial annual dividend rate will be 13.25% per annum for the first six years. For the next

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

two years the annual dividend rate will be 13.75% and then increase to 14.25% per annum for each year thereafter.

Shares of the Preferred Stock are redeemable at the Company's option at any time, in whole or in part, in cash at the defined redemption price. Preferred Shares are also contingently redeemable upon specific material events ("Trigger Events") which include, a change of control, the consummation of a primary initial public offering ("IPO") or other events. The redemption price will be equal to the liquidation preference plus accrued but unpaid dividends, and an early premium amount which may be up to 3% of the amount otherwise payable depending on the time at which a redemption is triggered or exercised.

Commencing on the 10th anniversary of the Issuance Date, majority holders of the Series A Preferred Stock shall have a right to require the Company to consummate a transaction that would result in a change of control of the Company. If the Company breaches such covenant or fails to consummate such transaction sale within 12 months after such demand is issued, the majority holders may elect an additional member to the board of directors.

Shares of the Preferred Stock issued and outstanding are accounted for as redeemable shares in the mezzanine section on the Company's Condensed Consolidated Balance Sheets as the shares are redeemable outside of the Company's control. As of March 31, 2025 and December 31, 2024, shares of the Series A Preferred Stock were considered probable of becoming redeemable. The Company has elected to adjust the carrying value of the redeemable Series A Preferred Stock to their earliest redemption value through the accretion method. In the absence of retained earnings, adjustments to the redemption value were recorded against additional paid-in capital.

As of March 31, 2025 and December 31, 2024, the accrued and unpaid dividends and other accretion to the expected redemption amount of the Preferred Stock amounted to approximately $72,372 and $60,248, respectively. The Company has not declared a distribution of dividends on the Preferred Stock to date.

**14. Equity**

The Company is authorized to issue 7,000,000,000 shares of common stock with a par value of $0.01 per share consisting of 2,000,000,000 shares designated as voting common stock ("Voting Common Stock") and 5,000,000,000 shares designated as non-voting common stock ("Non-voting Common Stock"). Each holder of Voting Common Stock is entitled to one vote. Holders of Non-voting Common Stock are not entitled to a vote, however the approval of a majority of the holders of Non-voting Common Stock are required for certain actions.

In 2020, a wholly owned subsidiary of the Company issued "Exchangeable Shares" with an aggregate fair value of $18,538 as part of the consideration paid for an acquisition. Each Exchangeable Share can be exchanged on a one-for-one basis with the Company's Non-voting Common Stock under certain conditions. These Exchangeable Shares do not have participation rights in the wholly owned subsidiary from which they are issued; rather, they are economically equivalent to the Company's Non-Voting Common Stock. There were no exchanges as of March 31, 2025.

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

During 2023, the Company entered into various agreements with former employees to repurchase approximately 20,459,000 shares of common stock, with a fair value at signing of $46,851. No new agreements were entered into during 2025. As of March 31, 2025 and December 31, 2024, the Company is obligated to repurchase 628,500 and 6,761,124 shares of common stock, with a fair value of $1,854 and $19,404, respectively. Payments are presented within the Condensed Consolidated Statements of Cash Flows as repurchase of common stock in the year the cash is paid. During the three months ended March 31, 2025, the Company repurchased 6,132,624 shares of common stock with a fair value of $18,091 subject to these agreements and 120,977 shares of common stock with a fair value of $351 not subject to these agreements.

**15. Income Taxes**

The provision for income taxes for the three months ended March 31, 2025 and 2024, was $42,930 and $16,520, respectively, and the effective tax rate for the periods was (78.9)% and (35.2)%, respectively. The difference between the Company's effective tax rate for 2025 and the US statutory rate of 21% was primarily due to the valuation allowance recognized against deferred tax assets.

**16. Commitments and Contingencies**

*Commitments*

The Company's operations are conducted in leased facilities which provide the Company the right to use the underlying asset and require lease payments for the duration of the lease term which are included in Other liabilities and Other long-term liabilities in the Company's Condensed Consolidated Balance Sheets.

*Legal Proceedings*

The Company is subject to various legal proceedings that arise in the ordinary course of business and would accrue for liabilities associated with these proceedings for which the Company considers it probable that future expenditures will be made and for which such expenditures could be reasonably estimated. The Company does not believe it is a party to any claims, lawsuits or legal proceedings that will have a material adverse effect on its consolidated financial condition and results of operations. Where it is determined, in consultation with internal and external counsel that are handling the Company's defense in these matters and based upon a combination of litigation and settlement strategies, that a loss is probable and estimable in a given matter, the Company establishes an accrual.

In all pending litigation matters, the Company believes it has accrued adequate reserves. The Company continuously monitors any proceedings as they develop and adjusts its accruals and disclosures as needed.

*Regulatory Requirements and Restrictions*

Through its subsidiaries, the Company is subject to the laws and regulations of territories in which the Company underwrites insurance business including Bermuda, United States (multiple states), Turks and Caicos, and the Bahamas. Territory regulations cover all aspects of the Company's business and are generally designed to protect the interests of insurance policyholders, as opposed to the interests of stockholders.

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

As of March 31, 2025 and December 31, 2024, the Company's total capital requirements for the insurance business was $20,708 and $20,500, respectively.

All dividend payments require prior approval from the relevant regulator.

**17. Related Party Transactions**

As of March 31, 2025 and December 31, 2024, Kelso & Company ("Kelso"), through its affiliates, owns 819,808,747 shares of the Company's common stock.

In July 2020, the Company entered into a note receivable with an employee for $3,011 for certain indemnity claims related to the acquisition of a company in 2019.

Under a management services agreement with Kelso, the Company pays Kelso a quarterly fee and reimburses out-of-pocket expenses. Total expenses recorded for the three months ended March 31, 2025 and 2024 was approximately $625 for each period, respectively.

The Company provides insurance brokerage and related services to Kelso and several Kelso portfolio companies. Total revenue recognized for the three months ended March 31, 2025 and 2024 was approximately $1,209 and $238, respectively.

The Company leases certain properties from related parties who are employees of the Company. Rent expense recorded under these arrangements for the three months ended March 31, 2025 and 2024 was approximately $1,310 and $1,181, respectively.

The Company utilizes ResourcePro for various administrative functions. Total expenses recorded for the three months ended March 31, 2025 and 2024 was approximately $2,910 and $2,768, respectively.

The Company utilizes WilliamsMarston for finance consulting services. Total expenses recorded for the three months ended March 31, 2025 and 2024 was approximately $1,111 and $129, respectively.

In September 2022, the Company entered into notes receivable with certain employees for the purpose of purchasing Company shares. Interest is payable and adjusted monthly equal to the Wall Street Journal Prime Rate minus 1.25%. The interest rate as of March 31, 2025, was 6.25%. Annual principal payments of 20% of the original principal are due commencing September 2025. The outstanding principal is due and payable on the earlier of maturity date, 30 days after termination of employment or other separation from the Company, or an event of default. The notes mature in September 2029. Outstanding principal balance was approximately $1,450 as of March 31, 2025.

------

RSC Topco, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (Unaudited)

*(In Thousands, Except Per Share and Share Values)*

(Unaudited)

**18. Subsequent Events**

The Company has performed an evaluation of subsequent events through July 28, 2025, which is the date the condensed consolidated financial statements were available to be issued.

On May 16, 2025, the Company borrowed $26,000 from the 2024 Delayed Draw in order to fund purchase agreement obligation payments.

On June 10, 2025, the Company entered into a definitive agreement to sell its business to Brown & Brown, Inc. (the "Buyer"). The aggregate purchase price is $9,825,000, subject to customary adjustments for cash, indebtedness, working capital, and transaction expenses. The transaction is expected to close in the third quarter of 2025, subject to customary closing conditions and regulatory approval.

On June 24, 2025, the Company granted 24,185,185 in Restricted Stock Units that vest upon a change in control.

On June 30, 2025, the Company borrowed $53,250 from the 2024 Delayed Draw with $9,250 used in connection with the asset acquisition of Zia Insurance Agency, Inc., Tyra Enterprises, Inc. and Capital Insurance Services, LLC. The Company used the remaining $44,000 to fund certain deferred purchase obligation payments.

------

## Exhibit 99.3

**Exhibit 99.3** 

**UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION**

On June 10, 2025, Brown & Brown, Inc. (the "Company") entered into an agreement and plan of merger (the "Merger Agreement") by and among RSC Topco, Inc., a Delaware corporation ("RSC"), Encore Merger Sub, Inc., a Delaware corporation and a wholly owned subsidiary of the Company ("Merger Sub"), and Kelso RSC (Investor), L.P., a Delaware limited partnership. On August 1, 2025, the Company completed its acquisition of RSC for an aggregate purchase price of approximately (i) $8,553 million in cash and (ii) shares of our common stock, par value $0.10 per share (our "common stock"), with a value of approximately $1,045 million (based on the trading price of our common stock on August 1, 2025), issuable to certain stockholders of RSC (the "Equity Consideration"), paid at closing, subject to certain customary adjustments as set forth in the Merger Agreement (the "Transaction"). A portion of the merger consideration is held in escrow as described in Note 4 to this unaudited pro forma condensed combined financial information. RSC is the holding company for Accession Risk Management Group, Inc., a North American insurance distribution platform with a family of specialty insurance and risk management companies, including the Risk Strategies and One80 Intermediaries brands.

Pursuant to the Merger Agreement, and subject to the terms and conditions set forth therein, at the closing of the Transaction (the "Closing"), Merger Sub merged with and into RSC, following which the separate existence of Merger Sub ceased. RSC continues its existence as the surviving corporation of the Merger as a wholly owned subsidiary of the Company.

The Company funded the purchase price with a combination of (i) net proceeds from a follow-on common stock offering; (ii) net proceeds from the issuance of certain series of unsecured senior notes, and (iii) the Equity Consideration (together, the "Acquisition Financing"), described further in Note 3 to this unaudited pro forma condensed combined financial information.

The unaudited pro forma condensed combined financial information set forth below has been prepared in accordance with Article 11 of Regulation S-X, as amended, and should be read in conjunction with the accompanying notes to the unaudited pro forma condensed combined financial statements.

The unaudited pro forma condensed combined financial information was derived from and should be read in conjunction with:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Audited consolidated financial statements and accompanying notes of the Company as of and for the year ended December 31, 2024 (as contained in its Annual Report on Form 10-K filed with the Securities and Exchange Commission (the "SEC") on February 13, 2025);

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Unaudited condensed consolidated financial statements and accompanying notes of the Company as of and for the three months ended March 31, 2025 (as contained in its Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2025 filed with the SEC on April 28, 2025); and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Audited consolidated financial statements and accompanying notes of RSC Topco, Inc. and Subsidiaries as of and for the years ended December 31, 2024 and 2023 and unaudited condensed consolidated financial statements and accompanying notes of RSC Topco, Inc. and Subsidiaries as of March 31, 2025 and for the three months ended March 31, 2025 and 2024 (as contained in Exhibits 99.1 and 99.2 to the Company's Current Report on Form 8-K/A filed with the SEC on October 8, 2025).

The unaudited pro forma condensed combined financial information is based on the historical consolidated financial statements of the Company and the historical consolidated financial statements of RSC, as adjusted to give effect to the Transaction and the Acquisition Financing (collectively, the "Transactions"). The unaudited pro forma condensed combined balance sheet as of March 31, 2025, gives effect to the Transactions as if they occurred or had become effective on March 31, 2025. The unaudited pro forma condensed combined statements of income for the three months ended March 31, 2025, and for the year ended December 31, 2024, give effect to the Transactions as if they occurred or had become effective on January 1, 2024. Further information about this basis of presentation is provided in Note 1 to this unaudited pro forma condensed combined financial information.

The unaudited pro forma condensed combined financial information has been prepared by using the acquisition method of accounting in accordance with U.S. generally accepted accounting principles ("GAAP"). The Company has been treated as the acquirer in the Transaction for accounting purposes in accordance with Accounting Standards Codification ("ASC") Topic 805, Business Combinations ("ASC 805"). The pro forma adjustments are based upon available information and certain assumptions that the Company believes are reasonable. The unaudited pro forma condensed combined financial information is provided for illustrative and informational purposes only and does not purport to represent or be indicative of the consolidated results of operations or financial condition of the Company had the Transactions been completed as of the dates presented and should not be construed as representative of the future consolidated results of operations or financial condition of the combined company.

------

Provisional estimates of fair value of RSC's assets acquired and liabilities assumed will be subsequently reviewed and finalized within the first year of operations subsequent to the acquisition date to determine the necessity for adjustments. Fair value adjustments, if any, are most common to the values established for amortizable intangible assets, with the offset to goodwill, net of any income tax effect. Independent third-party valuation specialists were used to assist in determining the fair value of assets acquired and liabilities assumed for the Transaction. As of this filing, the specialists have not completed their analysis; and thus, these fair value estimates are provisional. These provisional fair value estimates will be subsequently reviewed and adjusted based on the results of this valuation.

As a result of the foregoing, the pro forma adjustments are preliminary and have been made solely for the purpose of providing the unaudited pro forma condensed combined financial information. Differences between these preliminary estimates and the final acquisition accounting may arise, and these differences could have a material impact on the accompanying unaudited pro forma condensed combined financial information and the combined company's future results of operations and financial position.

The unaudited pro forma condensed combined financial information does not reflect any expected cost savings, operating synergies or revenue enhancements that the combined company may achieve as a result of the Transactions or the costs necessary to achieve any such cost savings, operating synergies or revenue enhancements.

------

**UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET**

**As of March 31, 2025**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| ***(in millions)*** | **Brown & Brown Historical** | **RSC Adjusted Historical (Note 2)** | **Acquisition Financing Adjustments** | **Other Transaction Accounting Adjustments** | **Pro Forma Combined** |
| **ASSETS** |  |  |  |  |  |
| Current Assets: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $669 | $171 | $8479<br> (a)(b) | $(8293) (a) | $1026 |
| &nbsp;&nbsp;&nbsp;&nbsp;Fiduciary cash | 1771 | 561 |  |  | 2332 |
| &nbsp;&nbsp;&nbsp;&nbsp;Commission, fees and other receivables | 1083 | 460 |  |  | 1543 |
| &nbsp;&nbsp;&nbsp;&nbsp;Fiduciary receivables | 1136 | 292 |  |  | 1428 |
| &nbsp;&nbsp;&nbsp;&nbsp;Reinsurance recoverable | 447 | 262 |  |  | 709 |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid reinsurance premiums | 480 | 361 |  |  | 841 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other current assets | 331 | 142 |  |  | 473 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 5917 | 2249 | 8479 | (8293) | 8352 |
| Fixed assets, net | 327 | 47 |  |  | 374 |
| Operating lease assets | 197 | 76 |  |  | 273 |
| Goodwill | 8111 | 3523 |  | 3046<br> (e) | 14680 |
| Amortizable intangible assets, net | 1821 | 1277 |  | 1955<br> (b) | 5053 |
| Other assets | 387 | 53 |  |  | 440 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | $16760 | $7225 | $8479 | $(3291) | $29173 |
| **LIABILITIES AND EQUITY** |  |  |  |  |  |
| Current Liabilities: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Fiduciary liabilities | $2907 | $887 | $— | $— | $3794 |
| &nbsp;&nbsp;&nbsp;&nbsp;Losses and loss adjustment reserve | 462 | 275 |  |  | 737 |
| &nbsp;&nbsp;&nbsp;&nbsp;Unearned premiums | 542 | 383 |  |  | 925 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | 481 | 365 |  | 50<br> (j) | 896 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses and other liabilities | 463 | 311 |  |  | 774 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of long-term debt | 75 | 67 |  | (67) (d) | 75 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 4930 | 2288 |  | (17) | 7201 |
| Long-term debt less unamortized discount and debt issuance costs | 3731 | 4574 | 4164<br> (b) | (4574) (d) | 7895 |
| Operating lease liabilities | 186 | 60 |  |  | 246 |
| Deferred income taxes, net | 701 | 34 |  | 81<br> (c) | 816 |
| Other liabilities | 371 | 233 |  | 676<br> (a) | 1280 |
| Equity: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Redeemable Series Preferred Stock |  | 363 |  | (363) (d) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stock | 31 | 16 | 4<br> (a) | (15) (a)(d) | 36 |
| &nbsp;&nbsp;&nbsp;&nbsp;Additional paid-in capital | 1107 | 953 | 4311<br> (a) | (325) (a)(d) | 6046 |
| &nbsp;&nbsp;&nbsp;&nbsp;Treasury stock | (748) |  |  |  | (748) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated other comprehensive income | 15 | (10) |  | 10<br> (d) | 15 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-controlling interests | 20 |  |  |  | 20 |
| &nbsp;&nbsp;&nbsp;&nbsp;Retained earnings | 6416 | (1286) |  | 1236<br> (d)(j) | 6366 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total equity and mezzanine equity | 6841 | 36 | 4315 | 543 | 11735 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and equity | $16760 | $7225 | $8479 | $(3291) | $29173 |

---

See accompanying notes to unaudited pro forma condensed combined financial statements.

------

**UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME**

**For the Three Months Ended March 31, 2025**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| ***(in millions, except per share data)*** | **Brown & Brown Historical** | **RSC Adjusted Historical (Note 2)** | **Acquisition Financing Adjustments** | **Other Transaction Accounting Adjustments** | **Pro Forma Combined** |
| **REVENUES** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Commissions and fees | $1385 | $414 | $— | $— | $1799 |
| &nbsp;&nbsp;&nbsp;&nbsp;Investment and other income | 19 | 8 |  |  | 27 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 1404 | 422 |  |  | 1826 |
| **EXPENSES** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Employee compensation and benefits | 683 | 229 |  |  | 912 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other operating expenses | 186 | 79 |  |  | 265 |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on disposal | 2 |  |  |  | 2 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization | 53 | 37 |  | 23<br> (f)(g) | 113 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation | 11 | 3 |  |  | 14 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest | 46 | 111 | 58<br> (c) | (111) (g) | 104 |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in estimated acquisition earn-out payables | (4) | 17 |  |  | 13 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total expenses | 977 | 476 | 58 | (88) | 1423 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income (loss) before income taxes | 427 | (54) | (58) | 88 | 403 |
| Income taxes | 93 | 43 | (14) (d) | (35) (h)(i) | 87 |
| Net income (loss) before non-controlling interests | 334 | (97) | (44) | 123 | 316 |
| Less: Net income attributable to non-controlling interests | 3 |  |  |  | 3 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) attributable to the Company | $331 | $(97) | $(44) | $123 | $313 |
| Net income per share: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | $1.16 |  |  |  | $0.94 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | $1.15 |  |  |  | $0.92 |

---

See accompanying notes to unaudited pro forma condensed combined financial statements.

------

**UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME**

**For the Twelve Months Ended December 31, 2024**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| ***(in millions, except per share data)*** | **Brown & Brown Historical** | **RSC Adjusted Historical (Note 2)** | **Acquisition Financing Adjustments** | **Other Transaction Accounting Adjustments** | **Pro Forma Combined** |
| **REVENUES** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Commissions and fees | $4705 | $1599 | $— | $— | $6304 |
| &nbsp;&nbsp;&nbsp;&nbsp;Investment and other income | 100 | 37 |  |  | 137 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 4805 | 1636 |  |  | 6441 |
| **EXPENSES** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Employee compensation and benefits | 2406 | 849 |  |  | 3255 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other operating expenses | 710 | 311 |  | 50<br> (j) | 1071 |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on disposal | (31) |  |  |  | (31) |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization | 178 | 143 |  | 94<br> (f)(g) | 415 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation | 44 | 21 |  |  | 65 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest | 193 | 474 | 232<br> (c) | (474) (g) | 425 |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in estimated acquisition earn-out payables | 2 | 188 |  |  | 190 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total expenses | 3502 | 1986 | 232 | (330) | 5390 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income (loss) before income taxes | 1303 | (350) | (232) | 330 | 1051 |
| Income taxes | 301 | 18 | (56) (d) | (17) (h)(i) | 246 |
| Net income (loss) before non-controlling interests | 1002 | (368) | (176) | 347 | 805 |
| Less: Net income attributable to non-controlling interests | 9 |  |  |  | 9 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) attributable to the Company | $993 | $(368) | $(176) | $347 | $796 |
| Net income per share: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | $3.48 |  |  |  | $2.40 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | $3.46 |  |  |  | $2.36 |

---

See accompanying notes to unaudited pro forma condensed combined financial statements.

------

**NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION**

**Note 1. Basis of Presentation**

The unaudited pro forma condensed combined financial information has been prepared in connection with the Company's acquisition of RSC.

The unaudited pro forma condensed combined financial information and related notes were prepared in accordance with Article 11 of Regulation S-X and are based on the historical consolidated financial statements of the Company and the historical consolidated financial statements of RSC, as adjusted to give effect to the pro forma adjustments described below.

The pro forma adjustments to the unaudited pro forma condensed combined statements of income have been prepared as if the Transaction occurred on January 1, 2024. The pro forma adjustments to the unaudited pro forma condensed combined balance sheet have been prepared as if the Transaction occurred on March 31, 2025. The historical consolidated financial information has been adjusted in the unaudited pro forma condensed combined financial statements in accordance with Article 11 of Regulation S-X as amended. The pro forma adjustments are based on currently available information and certain estimates and assumptions; and therefore, the actual effect of the Transactions may materially differ from the pro forma adjustments.

The historical consolidated financial statements of the Company and RSC were prepared in accordance with U.S. GAAP.

The audited consolidated financial statements and accompanying notes of RSC as of and for the years ended December 31, 2024 and 2023, and the unaudited condensed consolidated financial statements and accompanying notes of RSC as of March 31, 2025 and for the three months ended March 31, 2025 and 2024, are attached as Exhibits 99.1 and 99.2 to the Company's Current Report on Form 8-K/A filed with the SEC on October 8, 2025.

The accompanying unaudited pro forma condensed combined financial information and related notes were prepared using the acquisition method of accounting in accordance with ASC 805, with the Company considered the accounting acquirer of RSC. ASC 805 requires, among other things, that the assets acquired, and liabilities assumed in a business combination be recognized at their fair values as of the acquisition date. For purposes of the unaudited pro forma condensed combined balance sheet, the purchase price consideration has been allocated to the assets acquired (including intangible assets) and liabilities assumed based upon management's preliminary estimate of their fair values as of March 31, 2025. The excess of the purchase price consideration over the fair value of assets acquired and liabilities assumed is allocated to goodwill. Accordingly, the purchase price allocation and related adjustments reflected in the unaudited pro forma condensed combined financial information are preliminary and subject to adjustment based on a final determination of fair value. The estimated fair values of the assets and liabilities will be updated and finalized as soon as practicable, but no later than one year from the Closing.

The pro forma adjustments are based upon available information and certain assumptions that the Company believes are reasonable. Management has included certain reclassification and policy alignment adjustments for consistency in presentation as indicated in the subsequent notes (see Note 2 for further details). The unaudited pro forma condensed combined financial information is provided for informational purposes only and does not purport to represent or be indicative of the consolidated results of operations or financial condition of the Company had the Transaction been completed as of the dates presented. This information should not be construed as representative of the future consolidated results of operations or financial condition of the combined company.

**Note 2. Reclassification Adjustments**

Certain balances were reclassified from RSC's historical consolidated financial statements to conform the presentation with that of the Company. These reclassifications are based on management's preliminary analysis and have no effect on separately reported net assets, equity or net income attributed to stockholders of RSC.

------

When the Company completes its detailed review of RSC's chart of accounts and accounting policies, additional reclassification adjustments could be identified that, when conformed, could have a material impact on the combined company's financial information. Refer to the table below for a summary of the reclassification adjustments made to RSC's unaudited condensed consolidated balance sheet as of March 31, 2025, to conform its presentation to that of the Company.

---

| | | | | |
|:---|:---|:---|:---|:---|
| ***(in millions)*** |  | **As of March 31, 2025** | **As of March 31, 2025** | **As of March 31, 2025** |
| **Brown & Brown Presentation** | **RSC Presentation** | **RSC Unadjusted Historical** | **Reclassification Adjustments** | **RSC Adjusted Historical** |
| Cash and cash equivalents | Cash and cash equivalents | $171 |  | $171 |
| Fiduciary cash | Restricted Cash | 561 |  | 561 |
| Commission, fees and other receivables | Premiums, commissions, and fees receivable, net | 752 | (292) (a) | 460 |
| Fiduciary receivables |  |  | 292<br> (a) | 292 |
| Reinsurance recoverable | Reinsurance recoverables | 262 |  | 262 |
| Prepaid reinsurance premiums | Deferred reinsurance premiums ceded | 361 |  | 361 |
| Other current assets | Prepaid expenses and other current assets | 142 |  | 142 |
| Fixed assets, net | Property and equipment, net | 47 |  | 47 |
| Operating lease assets |  |  | 76<br> (b) | 76 |
| Goodwill | Goodwill | 3523 |  | 3523 |
| Amortizable intangible assets, net | Intangible assets, net | 1277 |  | 1277 |
| Other assets | Other long-term assets | 129 | (76) (b) | 53 |
| &nbsp;&nbsp;**Total assets** | &nbsp;&nbsp;**Total assets** | $7225 | $— | $7225 |
| Fiduciary liabilities | Premiums payable | 887 |  | 887 |
| Losses and loss adjustment reserve | Loss and loss adjustment expense reserves | 275 |  | 275 |
| Unearned premiums | Unearned premiums | 383 |  | 383 |
| Accounts payable | Accounts payable and accrued expenses | 154 | 211<br> (c) | 365 |
|  | Ceded premiums payable | 145 | (145) (c) |  |
|  | Current portion of purchase agreement obligations | 154 | (154) (c) |  |
| Accrued expenses and other liabilities | Other liabilities | 223 | 88<br> (c) | 311 |
| Current portion of long-term debt | Current portion of long-term debt | 67 |  | 67 |
| Long-term debt less unamortized discount and debt issuance costs | Long-term debt, net of debt discount and issuance costs | 4574 |  | 4574 |
| Operating lease liabilities |  |  | 60<br> (d) | 60 |
| Deferred income taxes, net |  |  | 34<br> (d) | 34 |
| Other liabilities | Other long-term liabilities | 73 | 160<br> (d) | 233 |
|  | Purchase agreement obligation | 254 | (254) (d) |  |
| &nbsp;&nbsp;**Total liabilities** |  | 7189 |  | 7189 |
|  | Redeemable Preferred Stock | 363 |  | 363 |
| Common stock | Common stock | 16 |  | 16 |
| Additional paid-in capital | Additional paid-in capital | 953 |  | 953 |
| Treasury stock |  |  |  |  |
| Accumulated other comprehensive income | Accumulated other comprehensive (loss) income | (10) |  | (10) |
| Non-controlling interests |  |  |  |  |
| Retained earnings | Accumulated deficit | (1286) |  | (1286) |
| &nbsp;&nbsp;**Total equity** | &nbsp;&nbsp;**Total shareholders' equity** | (327) |  | (327) |
| &nbsp;&nbsp;**Total liabilities and equity** | &nbsp;&nbsp;**Total liabilities, mezzanine equity and shareholders' equity** | $7225 | $— | $7225 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Represents the reclassification of a portion of RSC's Premiums, commissions, and fees receivable, net

to Fiduciary receivables.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Represents reclassification of a portion of RSC's Other long-term assets to Operating lease assets.

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) Represents reclassification of a portion of RSC's Accounts payable and accrued expenses to Accrued expenses and other liabilities and reclassification of RSC's Ceded premiums payable and Current portion of purchase agreement obligation to Accounts payable.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Represents reclassification of a portion of RSC's Other long-term liabilities to Operating lease liabilities and Deferred income taxes, net and reclassification of RSC's Purchase agreement obligation to Other liabilities.

Refer to the tables below for a summary of the reclassification adjustments made to RSC's unaudited condensed consolidated statements of income for the three months ended March 31, 2025, and for the year ended December 31, 2024, to conform its presentation to that of the Company.

---

| | | | | |
|:---|:---|:---|:---|:---|
| ***(in millions)*** |  | **For the Three Months Ended March 31, 2025** | **For the Three Months Ended March 31, 2025** | **For the Three Months Ended March 31, 2025** |
| **Brown & Brown Presentation** | **RSC Presentation** | **RSC Unadjusted Historical** | **Reclassification Adjustments** | **RSC Adjusted Historical** |
| &nbsp;&nbsp;&nbsp;&nbsp;Commissions and fees | &nbsp;&nbsp;&nbsp;&nbsp;Commissions | $338 | $76<br> (a)(b) | $414 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;Fees | 63 | (63) (a) |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp;Contingency and profit share | 24 | (24) (a) |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp;Insurance revenue | 5 | (5) (a) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Investment and other income |  |  | 8<br> (c) | 8 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total revenues | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 430 | (8) | 422 |
| &nbsp;&nbsp;&nbsp;&nbsp;Employee compensation and benefits | &nbsp;&nbsp;&nbsp;&nbsp;Commissions, employee compensation, and benefits | 245 | (16) (b) | 229 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other operating expenses | &nbsp;&nbsp;&nbsp;&nbsp;Professional services | 34 | 45<br> (d) | 79 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;Other expenses | 45 | (45) (d) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on disposal |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization | &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 40 | (3) (e) | 37 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation |  |  | 3<br> (e) | 3 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest |  |  | 111<br> (f) | 111 |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in estimated acquisition earn-out payables | &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of deferred purchase consideration | 17 |  | 17 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total expenses | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total expenses | 381 | 95 | 476 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;Interest income | 5 | (5) (c) |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp;Other income, net | 3 | (3) (c) |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | 111 | (111) (f) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income before income taxes | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss before income taxes | (54) |  | (54) |
| &nbsp;&nbsp;&nbsp;&nbsp;Income taxes | &nbsp;&nbsp;&nbsp;&nbsp;Income tax expense | 43 |  | 43 |
| Net income before non-controlling interests | Net loss | (97) |  | (97) |
| &nbsp;&nbsp;&nbsp;&nbsp;Less: Net income attributable to non-controlling interests |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net income attributable to the Company | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net loss | $(97) | $— | $(97) |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Represents reclassification of RSC's Commissions, Fees, Contingency and profit share and Insurance revenue to Commissions and fees.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Represents reclassification of $16 million of third-party broker commission expense to Commission and fees.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) Represents reclassification of RSC's Interest income and Other income, net to Investment and other income.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Represents reclassification of RSC's Professional services and Other expenses to Other operating expenses.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(e) Represents reclassification of RSC's Depreciation and amortization to separately present Depreciation and Amortization.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(f) Represents reclassification of RSC's Interest expense to Interest.

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| ***(in millions)*** |  | **For the Year Ended December 31, 2024** | **For the Year Ended December 31, 2024** | **For the Year Ended December 31, 2024** |
| **Brown & Brown Presentation** | **RSC Presentation** | **RSC Unadjusted Historical** | **Reclassification Adjustments** | **RSC Adjusted Historical** |
| &nbsp;&nbsp;&nbsp;&nbsp;Commissions and fees | &nbsp;&nbsp;&nbsp;&nbsp;Commissions | $1296 | $303<br> (a)(b) | $1599 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;Fees | 245 | (245) (a) |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp;Contingency and profit-share | 87 | (87) (a) |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp;Insurance revenue | 13 | (13) (a) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Investment and other income |  |  | 37<br> (c) | 37 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total revenues | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 1641 | (5) | 1636 |
| &nbsp;&nbsp;&nbsp;&nbsp;Employee compensation and benefits | &nbsp;&nbsp;&nbsp;&nbsp;Commissions, employee compensation, and benefits | 891 | (42) (b) | 849 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other operating expenses | &nbsp;&nbsp;&nbsp;&nbsp;Professional services | 134 | 177<br> (d) | 311 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;Other expenses | 174 | (174) (d) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on disposal |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization | &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 164 | (21) (e) | 143 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation |  |  | 21<br> (e) | 21 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest |  |  | 474<br> (f) | 474 |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in estimated acquisition earn-out payables | &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of deferred purchase consideration | 188 |  | 188 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total expenses | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total expenses | 1551 | 435 | 1986 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;Interest income | 18 | (18) (c) |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp;Other income, net | 19 | (19) (c) |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp;Loss on extinguishment of long-term debt | 3 | (3) (d) |  |
|  | &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | 474 | (474) (f) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income before income taxes | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss before income taxes | (350) |  | (350) |
| &nbsp;&nbsp;&nbsp;&nbsp;Income taxes | &nbsp;&nbsp;&nbsp;&nbsp;Income tax expense | 18 |  | 18 |
| Net income before non-controlling interests | Net loss | (368) |  | (368) |
| &nbsp;&nbsp;&nbsp;&nbsp;Less: Net income attributable to non-controlling interests |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net income attributable to the Company | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net loss | $(368) | $— | $(368) |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Represents reclassification of RSC's Commissions, Fees, Contingency and profit share and Insurance revenue to Commissions and fees.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Represents reclassification of $42 million of third-party broker commission expense to Commission and fees.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) Represents reclassification of RSC's Interest income and Other income, net to Investment and other income.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Represents reclassification of RSC's Professional services, Other expenses and Loss on extinguishment of long-term debt to Other operating expenses.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(e) Represents reclassification of RSC's Depreciation and amortization to separately present Depreciation and Amortization.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(f) Represents reclassification of RSC's Interest expense to Interest.

**Note 3. Acquisition Financing Adjustments**

To finance the cash consideration for the Transaction, the Company:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) closed on an offering of its common stock, whereby approximately 43 million shares of common stock were issued for net proceeds of $4,315 million, after underwriting discounts and other expenses related to the offering.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) closed a debt offering of $4,200 million aggregate principal amount of senior notes with an estimated weighted average interest rate of 5.37% (the "Notes").

The impacts from the above described offerings (the "Offerings") to the pro forma condensed combined balance sheet are expected to be as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Reflects the cash proceeds of $4,315 million, net of issuance costs and underwriting discounts related to the offering of common stock.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Reflects the cash proceeds, net of issuance costs and underwriting discounts, of $4,164 related to issuance of the Notes.

------

The Notes were issued at a principal amount of $4,200 million with issuance costs and underwriting discounts of approximately $36 million that are being amortized over the life of the Notes.

The impacts from the Offerings to the pro forma condensed combined statements of income are expected to be as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) Reflects the pro forma interest expense and amortized issuance costs and discounts adjustment for the three months ended March 31, 2025, and for the year ended December 31, 2024, calculated as follows:

---

| | |
|:---|:---|
| ***(in millions)*** | **Amount** |
| Notes Principal | $4200 |
| Annual weighted average interest rate | 5.37% |
| Annual interest on Notes | $225 |
| Total estimated Notes issuance costs and underwriting discount | $36 |
| Notes term (years) - weighted average | 11.8 |
| Year one amortized debt issuance cost and discount | $7 |
| Pro forma interest and amortization expense for 3 months ended March 31, 2025 | $58 |
| Pro forma interest and amortization expense for the year-ended December 31, 2024 | $232 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Reflects the U.S. income tax benefit of the interest expense related to the Acquisition Financing using an estimated blended U.S. federal and state income tax rate of 24%. The adjustments contained in the unaudited pro forma condensed combined financial information are based on estimates; the effective tax rate herein will vary, potentially materially, from the estimated effective rate in periods subsequent to the Transaction.

**Note 4. Other Transaction Accounting Adjustments**

Under the terms of the Merger Agreement, the Company acquired RSC for total gross consideration of $9,598 million. The debt and equity transactions to raise the cash necessary to finance the Transaction are discussed in Note 3. The Company is not expected to assume any outstanding borrowings of RSC.

The following table summarizes the sources of estimated purchase consideration and the estimated fair values of the identifiable tangible and intangible assets acquired and liabilities assumed as if the Transaction occurred on March 31, 2025:

---

| | |
|:---|:---|
| ***(in millions)*** |  |
| Cash paid | $8293 |
| Common stock issued | 629 |
| Escrow holdback liability | 676 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total consideration | 9598 |
| **Allocation of purchase price:** |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and equivalents | 171 |
| &nbsp;&nbsp;&nbsp;&nbsp;Fiduciary cash | 561 |
| &nbsp;&nbsp;&nbsp;&nbsp;Commission, fees and other receivables | 460 |
| &nbsp;&nbsp;&nbsp;&nbsp;Fiduciary receivables | 292 |
| &nbsp;&nbsp;&nbsp;&nbsp;Reinsurance recoverable | 262 |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid reinsurance premiums | 361 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other current assets | 142 |
| &nbsp;&nbsp;&nbsp;&nbsp;Fixed assets | 47 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease assets | 76 |
| &nbsp;&nbsp;&nbsp;&nbsp;Goodwill | 6569 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortizable intangible assets, net | 3232 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other assets | 53 |
| Total assets acquired | 12226 |
| &nbsp;&nbsp;&nbsp;&nbsp;Fiduciary liabilities | (887) |
| &nbsp;&nbsp;&nbsp;&nbsp;Losses and loss adjustment reserve | (275) |
| &nbsp;&nbsp;&nbsp;&nbsp;Unearned premiums | (383) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | (365) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses and other liabilities | (311) |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | (60) |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes, net | (115) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other liabilities | (233) |
| Total liabilities assumed | (2629) |
| Net assets acquired | $9598 |

---

------

The preliminary estimates are based on the data available to the Company and may change upon completion of the final purchase price allocation. Any change in the estimated fair value of the assets and liabilities acquired may have a corresponding impact on the amount of goodwill. The goodwill amount represents the total purchase consideration less the preliminary fair value of net assets acquired. When the Company completes its detailed review of RSC's accounting policies, additional reclassifications could be identified that could have a material impact on the combined Company's financial information.

The impacts to the pro forma condensed combined balance sheet from the Transaction are expected to be as follows:

---

| | |
|:---|:---|
| ***(in millions)*** | **Amount** |
| Consideration (a): |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash | $8293 |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stock issued | 629 |
| &nbsp;&nbsp;&nbsp;&nbsp;Escrow holdback liability | 676 |
| Fair value step up of identifiable intangibles (b) | (1955) |
| Deferred tax adjustment (c) | 81 |
| Elimination of historical RSC debt (d) | (4641) |
| Elimination of historical RSC equity (d) | (36) |
| Total adjustments to goodwill (e) | 3046 |
| Historical RSC goodwill | 3523 |
| Total goodwill from Transaction | $6569 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Reflects consideration for the Transaction including cash of $8,293, the value of approximately 7 million shares of common stock of the Company to be issued to the selling stockholders totaling $629 million and an escrow holdback liability of $676 million. The escrow holdback liability relates to amounts placed in escrow to cover potential costs and runoff claims related to certain discontinued operations, and includes $260 million of cash and $416 million in shares of common stock of the Company.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Reflects the impact of fair value step up of acquired trade names, technology and purchased customer accounts, as compared to the carrying value of RSC's intangible assets as of March 31, 2025. The estimated fair value of acquired intangible assets is as follows: trade names and technology, $62 million; and purchased customer accounts, $3,170 million.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) Reflects adjustments to deferred tax balances for the impact of purchase price adjustments as follows:

---

| | |
|:---|:---|
| ***(in millions)*** | **Amount** |
| Deferred tax liability for fair value of intangible assets acquired | $(510) |
| Write off RSC's existing balance related to historical goodwill | 180 |
| Write off RSC's historical valuation allowance | 269 |
| Other | (19) |
| Net increase in deferred tax liabilities | $(81) |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Reflects adjustments to write off RSC's historical equity and repay outstanding corporate borrowings, which is expected to occur as part of the Transaction.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(e) Reflects the net impact of the consideration and transaction accounting adjustments noted above.

The impacts to the pro forma condensed combined statements of income from the Transaction are expected to be as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(f) Reflects adjustments to intangible amortization expense based on the fair values and estimated useful life below.

The amount of amortization expense recognized following the Closing may differ significantly based upon the final fair value assigned. A 10% change in the valuation of the intangible assets acquired would result in a corresponding increase or decrease in the pro forma amortization expense of approximately $5 million and $24 million for the three months ended March 31, 2025, and the twelve months ended December 31, 2024, respectively.

---

| | | | |
|:---|:---|:---|:---|
| ***(in millions)*** | **Purchased Customer Accounts** | **Trade Names and Technology** | **Total** |
| Intangible fair value | $3170 | $62 | $3232 |
| Estimated useful life | 14 | 6 |  |
| Annual straight line amortization expense | $226 | $10 | $237 |
| Three months straight line amortization expense | $57 | $3 | $60 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(g) Reflects the adjustment for the reversal of RSC's historical amortization expense on intangible assets and interest related to debt, which is written off in (d) above and is not expected to legally convey as part of the Transaction.

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(h) Reflects the U.S. income tax expense of the Transaction's pro forma adjustments using an estimated blended U.S. federal and state income tax rate of 24%. The adjustments contained in the unaudited pro forma condensed combined financial information are based on estimates; the effective tax rate for the combined company will likely vary, potentially materially, from the effective rate in periods subsequent to the Transaction.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(i) Reflects adjustments to income tax expense resulting from the reduction of valuation allowances established for RSC's deferred tax asset balances that may be realized by the combined company. The impact to income taxes is a decrease of $56 million and $96 million for the three months ended March 31, 2025, and the twelve months ended December 31, 2024, respectively.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(j) Reflects the Company's estimated one-time transaction-related costs of $50 million which have not been reflected in the Company's historical consolidated statements of income for the year ended December 31, 2024 or three months ended March 31, 2025, or balance sheet as of March 31, 2025.

**Note 5. Net Income Per Share**

Basic net income per share is computed based on the weighted average number of shares of common stock (including participating securities) issued and outstanding during the period. Diluted net income per share is computed based on the weighted average number of shares of common stock issued and outstanding plus equivalent shares, assuming the issuance of all potentially issuable shares of common stock. The dilutive effect of potentially issuable shares of common stock is computed by application of the treasury stock method.

The following table sets forth the computation of pro forma basic and diluted net income per share:

---

| | | |
|:---|:---|:---|
| ***(in millions, except per share data)*** | **Three Months Ended March 31, 2025** | **Year Ended December 31, 2024** |
| Net income attributable to the Company | $331 | $993 |
| Net loss attributable to RSC | (97) | (368) |
| Pro Forma adjustments to net income attributable to the Company | 79 | 171 |
| Pro Forma net income attributable to the Company | $313 | $796 |
| Weighted average number of common shares outstanding - basic | 283 | 282 |
| Follow-on public offering and equity consideration | 50 | 50 |
| Pro Forma weighted average number of common shares outstanding - basic | 333 | 332 |
| Dilutive effect of potentially issuable common shares | 6 | 6 |
| Pro Forma weighted average number of common shares outstanding - diluted | 339 | 338 |
| Pro Forma basic net income per share | $0.94 | $2.40 |
| Pro Forma diluted net income per share | $0.92 | $2.36 |

---

------