XML 60 R49.htm IDEA: XBRL DOCUMENT v3.5.0.2
Business Combinations - Business Combination Pro Forma Information (Detail) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Revenues:        
Premiums earned $ 80,850 $ 67,300 $ 157,257 $ 129,915
Commission and fee income 19,183 11,929 38,764 23,278
Investment income 1,646 1,406 2,608 2,551
Net realized losses on investments, available-for-sale (162) (4) (164) (7)
Total revenues 102,754 80,631 199,702 155,737
Costs and expenses:        
Losses and loss adjustment expenses 100,765 55,003 174,184 102,937
Insurance operating expenses 30,314 23,645 59,961 48,730
Other operating expenses 283 263 563 586
Litigation settlement   129   239
Stock-based compensation 68 53 105 72
Depreciation 616 392 1,267 800
Amortization of identifiable intangibles assets 239 7 477 7
Interest expense 1,076 449 2,126 872
Total costs and expenses 133,361 79,941 238,683 154,243
(Loss) income before income taxes (30,607) 690 (38,981) 1,494
Provision (benefit) for income taxes (10,708) 375 (13,577) 693
Net (loss) income $ (19,899) $ 315 $ (25,404) $ 801
Net (loss) income per share:        
Basic $ (0.48) $ 0.01 $ (0.62) $ 0.02
Diluted $ (0.48) $ 0.01 $ (0.62) $ 0.02
Number of shares used to calculate net (loss) income per share:        
Basic 41,064 41,020 41,062 41,018
Diluted 41,064 41,384 41,062 41,347
Titan Agencies Historical        
Revenues:        
Commission and fee income   $ 6,422   $ 14,547
Total revenues   6,422   14,547
Costs and expenses:        
Insurance operating expenses   7,296   14,555
Total costs and expenses   7,296   14,555
(Loss) income before income taxes   (874)   (8)
Provision (benefit) for income taxes   (350)   (3)
Net (loss) income   (524)   (5)
Pro Forma Adjustments        
Costs and expenses:        
Depreciation [1]   25   50
Amortization of identifiable intangibles assets [2]   228   455
Interest expense [3]   598   1,190
Total costs and expenses   851   1,695
(Loss) income before income taxes   (851)   (1,695)
Provision (benefit) for income taxes [4]   (340)   (678)
Net (loss) income   (511)   (1,017)
Pro Forma Combined        
Revenues:        
Premiums earned   67,300   129,915
Commission and fee income   18,351   37,825
Investment income   1,406   2,551
Net realized losses on investments, available-for-sale   (4)   (7)
Total revenues   87,053   170,284
Costs and expenses:        
Losses and loss adjustment expenses   55,003   102,937
Insurance operating expenses   30,941   63,285
Other operating expenses   263   586
Litigation settlement   129   239
Stock-based compensation   53   72
Depreciation   417   850
Amortization of identifiable intangibles assets   235   462
Interest expense   1,047   2,062
Total costs and expenses   88,088   170,493
(Loss) income before income taxes   (1,035)   (209)
Provision (benefit) for income taxes   (315)   12
Net (loss) income   $ (720)   $ (221)
Net (loss) income per share:        
Basic   $ (0.02)   $ (0.01)
Diluted   $ (0.02)   $ (0.01)
Number of shares used to calculate net (loss) income per share:        
Basic   41,020   41,018
Diluted   41,384   41,347
[1] Depreciation expense related to acquired tangible asset
[2] Amortization expense related to acquired identifiable intangible asset
[3] Interest expense related to acquisition financing
[4] Calculated income tax effect of pro forma adjustments at the estimated combined federal and state statutory rate of 40%