XML 31 R62.htm IDEA: XBRL DOCUMENT v2.4.0.8
FEDERATED NATIONAL HOLDING COMPANY (UNAUDITED) (Details) (USD $)
In Thousands, unless otherwise specified
1 Months Ended 12 Months Ended
Nov. 30, 2013
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
ASSETS          
Cash and short term investments   $ 41,446 $ 21,143 $ 15,205  
Deferred income taxes receivable   1,006 4,338    
Income taxes receivable   0 39    
Property, plant and equipment, net   929 564    
Other assets   3,194 2,658    
Total assets   316,741 185,888    
LIABILITIES AND SHAREHOLDERS' EQUITY          
Income taxes payable   2,379 0    
Total liabilities   208,247 119,983    
Shareholders' equity:          
Common stock   109 80    
Additional paid-in capital   80,525 51,356    
Accumulated other comprehensive loss   5,964 4,067    
Retained earnings   21,896 10,402    
Total shareholders' equity   108,494 65,905 58,144 57,931
Total liabilities and shareholders' equity   316,741 185,888    
Revenue:          
Net investment income   3,332 3,819 4,079  
Other income   1,435 517 1,741  
Total revenue   121,737 68,647 60,163  
Expenses:          
Salaries and wages   10,188 8,439 8,004  
Total expenses   102,519 61,899 61,163  
Income (loss) before provision for income tax expense (benefit)   19,218 6,748 (1,000)  
Provision for income tax expense (benefit)   6,491 2,435 (570)  
Net income (loss)   12,727 4,313 (430)  
Cash flow from operating activities:          
Net income (loss)   12,727 4,313 (430)  
Adjustments to reconcile net income (loss) to net cash provided (used) by operating activities:          
Depreciation and amortization of property plant and equipment, net   263 195 168  
Income tax recoverable (payable)   39 (39) 2,393  
Changes in operating assets and liabilities:          
Other assets   (536) (552) (308)  
Net cash provided (used) by operating activities   79,713 1,540 4,083  
Cash flow used in investing activities:          
Purchases of investment securities available for sale   (100,111) (77,510)    
Net cash (used) provided by investing activities   (87,083) 4,329 (5,176)  
Net cash provided in financing activities:          
Dividends paid   (1,232) (159) 0  
Stock options exercised   858 128 0  
Tax benefit related to non-cash compensation   168 100 92  
Issuance of common stock 28,100 27,879 0 0  
Net cash provided by financing activities   27,673 69 92  
Net increase (decrease) in cash and short term investments   20,303 5,938 (1,001)  
Cash and short term investments at beginning of period   21,143 15,205 16,206  
Cash and short term investments at end of period   41,446 21,143 15,205  
Parent Company [Member]
         
ASSETS          
Cash and short term investments   2,143 1,494 2,283  
Investments and advances to subsidiaries   105,797 61,005    
Deferred income taxes receivable   1,006 4,338    
Income taxes receivable   8,157 9,515    
Property, plant and equipment, net   184 98    
Other assets   4,446 4,069    
Total assets   121,733 80,519    
LIABILITIES AND SHAREHOLDERS' EQUITY          
Income taxes payable   1,690 0    
Dividends payable   330 0    
Capital contribution payable   16,000 0    
Other liabilities   238 125    
Total liabilities   18,258 125    
Shareholders' equity:          
Common stock   110 80    
Additional paid-in capital   74,086 45,378    
Accumulated other comprehensive loss   (1,727) (1,039)    
Retained earnings   31,006 35,975    
Total shareholders' equity   103,475 80,394    
Total liabilities and shareholders' equity   121,733 80,519    
Revenue:          
Management fees from subsidiaries   1,864 1,228 1,734  
Equity in loss (income) loss of subsidiaries   21,623 8,787 (48)  
Net investment income   136 34 31  
Other income   11 476 1,345  
Total revenue   23,634 10,525 3,062  
Expenses:          
Salaries and wages   2,022 1,853 1,775  
Legal fees   113 198 54  
Other expenses   2,281 1,726 2,233  
Total expenses   4,416 3,777 4,062  
Income (loss) before provision for income tax expense (benefit)   19,218 6,748 (1,000)  
Provision for income tax expense (benefit)   6,491 2,435 (570)  
Net income (loss)   12,727 4,313 (430)  
Cash flow from operating activities:          
Net income (loss)   12,727 4,313 (430)  
Adjustments to reconcile net income (loss) to net cash provided (used) by operating activities:          
Equity in (income) loss of subsidiaries   (21,623) (8,787) 48  
Depreciation and amortization of property plant and equipment, net   33 23 7  
Deferred income tax (benefit) expense   (3,332) (4,274) 696  
Income tax recoverable (payable)   1,690 (78) 78  
Change in dividends payable   330 0 0  
Non-cash compensation   293 188 263  
Changes in operating assets and liabilities:          
Property plant and equipment   119 (138) 73  
Deferred gain on sale of assets   0 (30) (506)  
Other assets   377 45 (292)  
Capital contribution payable   16,000 0 0  
Other liabilities   112 (18) (770)  
Net cash provided (used) by operating activities   6,726 (8,756) (833)  
Cash flow used in investing activities:          
Purchases of investment securities available for sale   (44,792) (451) (846)  
Net cash (used) provided by investing activities   (44,792) (451) (846)  
Net cash provided in financing activities:          
Dividends paid   (1,232) (159) 0  
Stock options exercised   858 128 0  
Tax benefit related to non-cash compensation   168 100 92  
Issuance of common stock   27,879 0 0  
Advances from subsidiaries   11,042 8,349 668  
Net cash provided by financing activities   38,715 8,418 760  
Net increase (decrease) in cash and short term investments   649 (789) (919)  
Cash and short term investments at beginning of period   1,494 2,283 3,202  
Cash and short term investments at end of period   $ 2,143 $ 1,494 $ 2,283