XML 61 R50.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 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Jun. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Revenues:          
Premiums earned $ 76,740 $ 67,508   $ 233,997 $ 197,423
Commission and fee income 19,291 18,974   58,055 42,252
Investment income 1,187 1,144   3,795 3,695
Net realized losses on investments, available-for-sale 4,897 (6)   4,733 (13)
Total revenues 102,115 87,620   301,817 243,357
Costs and expenses:          
Losses and loss adjustment expenses 71,079 57,367   245,262 160,304
Insurance operating expenses 28,940 29,309   88,901 78,039
Other operating expenses 369 295   932 881
Litigation settlement   3,406     3,645
Stock-based compensation 59 37   164 109
Depreciation 667 424   1,934 1,224
Amortization of identifiable intangibles assets 240 254   717 261
Interest expense 1,088 1,052   3,213 1,924
Total costs and expenses 102,442 92,144   341,123 246,387
Loss before income taxes (327) (4,524)   (39,306) (3,030)
Benefit for income taxes 6 (1,506)   (13,571) (813)
Net loss $ (333) $ (3,018)   $ (25,735) $ (2,217)
Net loss per share:          
Basic         $ (0.05)
Diluted         $ (0.05)
Number of shares used to calculate net loss per share:          
Basic 41,096 41,041   41,074 41,026
Diluted 41,096 41,041   41,074 41,026
Titan Agencies Historical          
Revenues:          
Commission and fee income     $ 14,547    
Total revenues     14,547    
Costs and expenses:          
Insurance operating expenses     14,555    
Total costs and expenses     14,555    
Loss before income taxes     (8)    
Benefit for income taxes     (3)    
Net loss     $ (5)    
Pro Forma Adjustments          
Costs and expenses:          
Depreciation [1]         $ 50
Amortization of identifiable intangibles assets [2]         455
Interest expense [3]         1,190
Total costs and expenses         1,695
Loss before income taxes         (1,695)
Benefit for income taxes [4]         (678)
Net loss         (1,017)
Pro Forma Combined          
Revenues:          
Premiums earned         197,423
Commission and fee income         56,799
Investment income         3,695
Net realized losses on investments, available-for-sale         (13)
Total revenues         257,904
Costs and expenses:          
Losses and loss adjustment expenses         160,304
Insurance operating expenses         92,594
Other operating expenses         881
Litigation settlement         3,645
Stock-based compensation         109
Depreciation         1,274
Amortization of identifiable intangibles assets         716
Interest expense         3,114
Total costs and expenses         262,637
Loss before income taxes         (4,733)
Benefit for income taxes         (1,494)
Net loss         $ (3,239)
Net loss per share:          
Basic         $ (0.08)
Diluted         $ (0.08)
Number of shares used to calculate net loss per share:          
Basic         41,026
Diluted         41,026
[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%