XML 95 R82.htm IDEA: XBRL DOCUMENT v3.3.1.900
Business Combinations - Business Combination Pro Forma Information (Detail) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Jun. 30, 2015
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Revenues:                        
Premiums earned                   $ 266,987 $ 218,315 $ 199,700
Commission and fee income                   59,892 39,733 35,125
Investment income                   5,024 5,123 5,716
Net realized gains (losses) on investments, available-for-sale                   (11) 23 (29)
Total revenues $ 88,536 $ 87,620 $ 80,631 $ 75,105 $ 67,928 $ 65,604 $ 67,120 $ 62,542   331,892 263,194 240,512
Costs and expenses:                        
Losses and loss adjustment expenses                   219,031 161,302 142,839
Insurance operating expenses                   105,254 87,328 82,822
Other operating expenses                   1,126 996 987
Litigation settlement                   3,677 187  
Stock-based compensation                   144 185 243
Depreciation                   1,751 1,767 2,053
Amortization of identifiable intangible assets                   514    
Interest expense                   2,967 1,706 1,738
Total costs and expenses                   334,464 253,471 230,682
Income (loss) before income taxes 458 (4,524) 690 804 3,076 2,377 3,723 547   (2,572) 9,723 9,830
Provision (benefit) for income taxes                   (642) (18,345) 650
Net income (loss) $ 287 $ (3,018) $ 315 $ 486 $ 21,968 $ 2,120 $ 3,469 $ 511   $ (1,930) $ 28,068 $ 9,180
Net income (loss) per share:                        
Basic                   $ (0.05) $ 0.68 $ 0.22
Diluted                   $ (0.05) $ 0.68 $ 0.22
Number of shares used to calculate net income (loss) per share:                        
Basic                   41,030 40,985 40,930
Diluted                   41,030 41,283 41,092
Titan Agencies Historical                        
Revenues:                        
Commission and fee income                 $ 14,547   $ 28,222  
Total revenues                 14,547   28,222  
Costs and expenses:                        
Insurance operating expenses                 14,555   27,325  
Total costs and expenses                 14,555   27,325  
Income (loss) before income taxes                 (8)   897  
Provision (benefit) for income taxes                 (3)   359  
Net income (loss)                 $ (5)   538  
Pro Forma Adjustments                        
Costs and expenses:                        
Insurance operating expenses [1]                   $ (81)    
Depreciation [2]                   50 100  
Amortization of identifiable intangible assets [3]                   320 942  
Interest expense [4]                   1,190 2,426  
Total costs and expenses                   1,479 3,468  
Income (loss) before income taxes                   (1,479) (3,468)  
Provision (benefit) for income taxes [5]                   (592) (1,387)  
Net income (loss)                   (887) (2,081)  
Pro Forma Combined                        
Revenues:                        
Premiums earned                   266,987 218,315  
Commission and fee income                   74,439 67,955  
Investment income                   5,024 5,123  
Net realized gains (losses) on investments, available-for-sale                   (11) 23  
Total revenues                   346,439 291,416  
Costs and expenses:                        
Losses and loss adjustment expenses                   219,031 161,302  
Insurance operating expenses                   119,728 114,653  
Other operating expenses                   1,126 996  
Litigation settlement                   3,677 187  
Stock-based compensation                   144 185  
Depreciation                   1,801 1,867  
Amortization of identifiable intangible assets                   834 942  
Interest expense                   4,157 4,132  
Total costs and expenses                   350,498 284,264  
Income (loss) before income taxes                   (4,059) 7,152  
Provision (benefit) for income taxes                   (1,237) (19,373)  
Net income (loss)                   $ (2,822) $ 26,525  
Net income (loss) per share:                        
Basic                   $ (0.07) $ 0.65  
Diluted                   $ (0.07) $ 0.64  
Number of shares used to calculate net income (loss) per share:                        
Basic                   41,030 40,985  
Diluted                   41,030 41,283  
[1] Elimination of acquisition costs incurred
[2] Depreciation expense related to acquired tangible asset
[3] Amortization expense related to acquired identifiable intangible asset
[4] Interest expense related to acquisition financing (including amortization of issuance costs)
[5] Calculated income tax effect of pro forma adjustments at the estimated combined federal and state statutory rate of 40%