XML 43 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
ORGANIZATION, CONSOLIDATION AND BASIS OF PRESENTATION (Tables)
12 Months Ended
Dec. 31, 2017
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Schedule of Error Corrections and Prior Period Adjustments
The following table includes the effects of the adjustments on the retained earnings beginning balance as of January 1, 2015, which represents the cumulative impact of the revisions to periods prior to 2015.

 
As of January 1, 2015
 
As Reported
 
Adjustments
 
As Adjusted
 
 
 
 
 
 
Retained earnings
$
57,423

 
$
(3,018
)
 
$
54,405


The following tables summarize the impact of the revisions to the Company’s previously reported consolidated balance sheet as of December 31, 2016, and the Company’s previously reported consolidated statements of operations for the years ended December 31, 2016 and 2015.

 
December 31, 2016
 
As Reported
 
Adjustments
 
As Adjusted
ASSETS
(In thousands, except share and per share data)
Investments:
 
 
 
 
 
Debt securities, available-for-sale, at fair value (amortized cost of $376,644)
$
374,756

 
$

 
$
374,756

Debt securities, held-to-maturity, at amortized cost
5,551

 

 
5,551

Equity securities, available-for-sale, at fair value (cost of $24,163)
29,375

 

 
29,375

Total investments (including $28,704 related to the VIE)
409,682

 

 
409,682

 
 
 
 
 
 
Cash and cash equivalents (including $15,668 related to the VIE)
74,593

 

 
74,593

Prepaid reinsurance premiums
156,932

 

 
156,932

Premiums receivable, net of allowance of $55 (including 1,584 related to the VIE)
54,854

 

 
54,854

Reinsurance recoverable, net
48,530

 
(667
)
 
47,863

Deferred acquisition costs
38,962

 
2,930

 
41,892

Income taxes receivable
13,871

 

 
13,871

Property and equipment, net
4,194

 

 
4,194

Other assets (including $371 related to the VIE)
11,509

 

 
11,509

TOTAL ASSETS
$
813,127

 
$
2,263

 
$
815,390

 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
LIABILITIES:
 
 
 
 
 
Loss and loss adjustment expense reserves
$
158,110

 
$

 
$
158,110

Unearned premiums
294,022

 

 
294,022

Reinsurance payable
79,154

 

 
79,154

Long-term debt
4,909

 

 
4,909

Deferred revenue

 
6,834

 
6,834

Deferred tax liabilities, net
1,433

 
(1,180
)
 
253

Other liabilities
37,643

 

 
37,643

Total liabilities
575,271

 
5,654

 
580,925

SHAREHOLDERS’ EQUITY:
 
 
 
 
 
Preferred stock, $0.01 par value: 1,000,000 shares authorized

 

 

Common stock, $0.01 par value: 25,000,000 shares authorized; 13,473,120 shares
   issued and outstanding
134

 

 
134

Additional paid-in capital
136,779

 

 
136,779

Accumulated other comprehensive income
1,941

 

 
1,941

Retained earnings
80,275

 
(3,391
)
 
76,884

Total shareholders’ equity attributable to
    Federated National Holding Company shareholders
219,129

 
(3,391
)
 
215,738

Non-controlling interest
18,727

 

 
18,727

Total shareholders’ equity
237,856

 
(3,391
)
 
234,465

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
$
813,127

 
$
2,263

 
$
815,390


 
Year Ended December 31,
 
2016
 
2015
 
As Reported
 
Adjustments
 
As Adjusted
 
As Reported
 
Adjustments
 
As Adjusted
Revenue:
(In thousands, except share and per share data)
Net premiums earned
$
259,872

 
$
1,497

 
$
261,369

 
$
210,020

 
$
3,000

 
$
213,020

Net investment income
9,063

 

 
9,063

 
7,226

 

 
7,226

Net realized investment gains
3,045

 

 
3,045

 
3,616

 

 
3,616

Direct written policy fees
17,730

 
(1,111
)
 
16,619

 
11,248

 
(1,508
)
 
9,740

Other income (loss)
26,674

 
(9,245
)
 
17,429

 
17,783

 
(7,914
)
 
9,869

Total revenue
316,384

 
(8,859
)
 
307,525

 
249,893

 
(6,422
)
 
243,471

 
 
 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
Losses and loss adjustment expenses
187,341

 
10,469

 
197,810

 
104,353

 
8,357

 
112,710

Commissions and other underwriting expenses
108,776

 
(18,398
)
 
90,378

 
64,868

 
(12,006
)
 
52,862

General and administrative expenses
17,186

 

 
17,186

 
15,223

 
(525
)
 
14,698

Interest expense
348

 

 
348

 
256

 

 
256

Total costs and expenses
313,651

 
(7,929
)
 
305,722

 
184,700

 
(4,174
)
 
180,526

 
 
 
 
 
 
 
 
 
 
 
 
Income before income taxes
2,733

 
(930
)
 
1,803

 
65,193

 
(2,248
)
 
62,945

Income taxes
2,683

 
(2,141
)
 
542

 
24,753

 
(664
)
 
24,089

Net income
50

 
1,211

 
1,261

 
40,440

 
(1,584
)
 
38,856

Net income (loss) attributable to non-controlling interest
246

 

 
246

 
(445
)
 

 
(445
)
Net (loss) income attributable to Federated National
 
 
 
 
 
 
 
 
 
 
 
 Holding Company shareholders
$
(196
)
 
$
1,211

 
$
1,015

 
$
40,885

 
$
(1,584
)
 
$
39,301

 
 
 
 
 
 
 
 
 
 
 
 
Net (loss) income per share attributable to Federated
 
 
 
 
 
 
 
 
 
 
 
National Holding Company shareholders:
 
 
 
 
 
 
 
 
 
 
 
Basic
$
(0.01
)
 
$
0.08

 
$
0.07

 
$
2.98

 
$
(0.12
)
 
$
2.86

Diluted
$
(0.01
)
 
$
0.08

 
$
0.07

 
$
2.92

 
$
(0.11
)
 
$
2.81

 
 
 
 
 
 
 
 
 
 
 
 
Weighted average number of shares of common stock
 
 
 
 
 
 
 
 
 
 
 
outstanding:
 
 
 
 
 
 
 
 
 
 
 
Basic
13,758

 

 
13,758

 
13,729

 

 
13,729

Diluted
13,758

 
164

 
13,922

 
13,997

 

 
13,997

 
 
 
 
 
 
 
 
 
 
 
 
Dividends declared per share of common stock
$
0.27

 
$

 
$
0.27

 
$
0.18

 
$

 
$
0.18


 
Six Months Ended
 
Nine Months Ended
 
June 30, 2017
 
September 30, 2017
 
As Reported
 
As Adjusted
 
As Reported
 
As Adjusted
Revenue:
(In thousands, except share and per share data)
Net premiums earned
$
161,652

 
$
165,214

 
$
240,315

 
$
245,978

Net investment income
4,878

 
4,878

 
7,481

 
7,481

Net realized investment gains
2,543

 
2,543

 
8,644

 
8,644

Direct written policy fees
9,571

 
9,519

 
13,222

 
13,617

Other income
9,637

 
9,059

 
14,511

 
14,190

Total revenue
188,281

 
191,213

 
284,173

 
289,910

 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
Losses and loss adjustment expenses
108,722

 
113,316

 
181,657

 
188,683

Commissions and other underwriting expenses
57,336

 
58,497

 
86,578

 
86,883

General and administrative expenses
9,695

 
9,695

 
14,737

 
14,737

Interest expense
166

 
166

 
247

 
247

Total costs and expenses
175,919

 
181,674

 
283,219

 
290,550

 
 
 
 
 
 
 
 
Income (loss) before income taxes
12,362

 
9,539

 
954

 
(640
)
Income taxes
4,573

 
3,423

 
350

 
(358
)
Net income (loss)
7,789

 
6,116

 
604

 
(282
)
Net loss attributable to non-controlling interest
(301
)
 
(301
)
 
(1,975
)
 
(1,975
)
Net income attributable to Federated National
 
 
 
 
 
 
 
  Holding Company shareholders
$
8,090

 
$
6,417

 
$
2,579

 
$
1,693

 
 
 
 
 
 
 
 
Net income per share attributable to Federated National
 
 
 
 
 
 
 
  Holding Company shareholders:
 
 
 
 
 
 
 
Basic
$
0.61

 
$
0.48

 
$
0.20

 
$
0.13

Diluted
$
0.60

 
$
0.48

 
$
0.19

 
$
0.13

 
 
 
 
 
 
 
 
Weighted average number of shares of common stock
 
 
 
 
 
 
 
  outstanding:
 
 
 
 
 
 
 
Basic
13,305

 
13,305

 
13,211

 
13,211

Diluted
13,405

 
13,405

 
13,302

 
13,302

 
 
 
 
 
 
 
 
Dividends declared per share of common stock
$
0.16

 
$
0.16

 
$
0.24

 
$
0.24

 
Three Months Ended
 
Three Months Ended
 
Three Months Ended
 
March 31, 2017
 
June 30, 2017
 
September 30, 2017
 
As Reported
 
As Adjusted
 
As Reported
 
As Adjusted
 
As Reported
 
As Adjusted
Revenue:
(In thousands, except share and per share data)
Net premiums earned
$
78,493

 
$
81,660

 
$
83,159

 
$
83,554

 
$
78,663

 
$
80,764

Net investment income
2,318

 
2,318

 
2,560

 
2,560

 
2,603

 
2,603

Net realized investment gains
(105
)
 
(105
)
 
2,648

 
2,648

 
6,101

 
6,101

Direct written policy fees
5,085

 
4,712

 
4,486

 
4,807

 
3,651

 
4,098

Other income
7,132

 
4,469

 
4,710

 
4,590

 
4,874

 
5,131

Total revenue
92,923

 
93,054

 
97,563

 
98,159

 
95,892

 
98,697

 
 
 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
Losses and loss adjustment expenses
50,831

 
56,899

 
54,956

 
56,417

 
72,935

 
75,367

Commissions and other underwriting expenses
32,279

 
27,568

 
30,197

 
30,929

 
29,242

 
28,386

General and administrative expenses
4,619

 
4,619

 
5,076

 
5,076

 
5,042

 
5,042

Interest expense
84

 
84

 
82

 
82

 
81

 
81

Total costs and expenses
87,813

 
89,170

 
90,311

 
92,504

 
107,300

 
108,876

 
 
 
 
 
 
 
 
 
 
 
 
Income (loss) before income taxes
5,110

 
3,884

 
7,252

 
5,655

 
(11,408
)
 
(10,179
)
Income taxes
1,938

 
1,435

 
2,635

 
1,988

 
(4,223
)
 
(3,781
)
Net income (loss)
3,172

 
2,449

 
4,617

 
3,667

 
(7,185
)
 
(6,398
)
Net income (loss) attributable to non-controlling interest
27

 
27

 
(328
)
 
(328
)
 
(1,674
)
 
(1,674
)
Net income (loss) attributable to Federated National
 
 
 
 
 
 
 
 
 
 
 
 Holding Company shareholders
$
3,145

 
$
2,422

 
$
4,945

 
$
3,995

 
$
(5,511
)
 
$
(4,724
)
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) per share attributable to Federated
 
 
 
 
 
 
 
 
 
 
 
  National Holding Company shareholders:
 
 
 
 
 
 
 
 
 
 
 
Basic
$
0.23

 
$
0.18

 
$
0.38

 
$
0.30

 
$
(0.42
)
 
$
(0.36
)
Diluted
$
0.23

 
$
0.18

 
$
0.37

 
$
0.30

 
$
(0.42
)
 
$
(0.36
)
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average number of shares of common stock
 
 
 
 
 
 
 
 
 
 
 
outstanding:
 
 
 
 
 
 
 
 
 
 
 
Basic
13,432

 
13,432

 
13,171

 
13,171

 
13,135

 
13,135

Diluted
13,559

 
13,559

 
13,256

 
13,256

 
13,135

 
13,135

 
 
 
 
 
 
 
 
 
 
 
 
Dividends declared per share of common stock
$
0.08

 
$
0.08

 
$
0.08

 
$
0.08

 
$
0.08

 
$
0.08