XML 31 R45.htm IDEA: XBRL DOCUMENT v3.3.0.814
Business Combinations - Pro Forma Statement of Loss (Detail) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Jun. 30, 2015
Sep. 30, 2015
Sep. 30, 2014
Revenues:          
Premiums earned $ 67,508 $ 54,369   $ 197,423 $ 161,971
Commission and fee income 18,974 10,097   42,252 29,323
Investment income 1,144 1,142   3,695 3,936
Net realized gains (losses) on investments, available-for-sale (6) (4)   (13) 36
Total revenues 87,620 65,604   243,357 195,266
Costs and expenses:          
Losses and loss adjustment expenses 57,367 41,440   160,304 119,323
Insurance operating expenses 29,309 20,624   78,039 65,739
Other operating expenses 295 244   881 722
Litigation settlement   30   3,645 106
Stock-based compensation 37 39   109 151
Depreciation   423   1,224 1,303
Amortization of identifiable intangibles assets 254     261  
Interest expense 1,052 427   1,924 1,275
Total costs and expenses 92,144 63,227   246,387 188,619
Income (loss) before income taxes (4,524) 2,377   (3,030) 6,647
Provision (benefit) for income taxes (1,506) 257   (813) 547
Net income (loss) $ (3,018) $ 2,120   $ (2,217) $ 6,100
Net income (loss) per share:          
Basic $ (0.07) $ 0.05   $ (0.05) $ 0.15
Diluted $ (0.07) $ 0.05   $ (0.05) $ 0.15
Number of shares used to calculate net income (loss) per share:          
Basic 41,041 40,995   41,026 40,981
Diluted 41,041 41,297   41,026 41,285
Titan Agencies Historical          
Revenues:          
Commission and fee income   $ 7,223 $ 14,547   $ 21,926
Total revenues   7,223 14,547   21,926
Costs and expenses:          
Insurance operating expenses   6,377 14,555   21,073
Total costs and expenses   6,377 14,555   21,073
Income (loss) before income taxes   846 (8)   853
Provision (benefit) for income taxes   338 (3)   341
Net income (loss)   508 $ (5)   512
Pro Forma Adjustments          
Costs and expenses:          
Insurance operating expenses [1]       $ (180)  
Depreciation [2]   25   50 75
Amortization of identifiable intangibles assets [3]   228   387 715
Interest expense [4]   613   1,193 1,820
Total costs and expenses   866   1,450 2,610
Income (loss) before income taxes   (866)   (1,450) (2,610)
Provision (benefit) for income taxes [5]   (346)   (580) (1,044)
Net income (loss)   (520)   (870) (1,566)
Pro Forma Combined          
Revenues:          
Premiums earned   54,369   197,423 161,971
Commission and fee income   17,320   56,799 51,249
Investment income   1,142   3,695 3,936
Net realized gains (losses) on investments, available-for-sale   (4)   (13) 36
Total revenues   72,827   257,904 217,192
Costs and expenses:          
Losses and loss adjustment expenses   41,440   160,304 119,323
Insurance operating expenses   27,001   92,414 86,812
Other operating expenses   244   881 722
Litigation settlement   30   3,645 106
Stock-based compensation   39   109 151
Depreciation   448   1,274 1,378
Amortization of identifiable intangibles assets   228   648 715
Interest expense   1,040   3,117 3,095
Total costs and expenses   70,470   262,392 212,302
Income (loss) before income taxes   2,357   (4,488) 4,890
Provision (benefit) for income taxes   249   (1,396) (156)
Net income (loss)   $ 2,108   $ (3,092) $ 5,046
Net income (loss) per share:          
Basic   $ 0.05   $ (0.08) $ 0.12
Diluted   $ 0.05   $ (0.08) $ 0.12
Number of shares used to calculate net income (loss) per share:          
Basic   40,995   41,026 40,981
Diluted   41,297   41,026 41,285
[1] (a) Elimination of acquisition costs incurred
[2] (a) Depreciation expense related to acquired tangible asset
[3] Amortization expense related to acquired identifiable intangible asset
[4] (a) Interest expense related to acquisition financing
[5] Calculated income tax effect of pro forma adjustments at the estimated combined federal and state statutory rate of 40%