XML 25 R40.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Condensed Consolidating Financial Information Supplemental Condensed Consolidating Financial Information (Tables)
3 Months Ended
Mar. 31, 2013
Condensed Financial Statements, Captions [Line Items]  
Schedule of Condensed Income Statement [Table Text Block]
The following tables show condensed consolidating financial information for the Company as of March 31, 2013 and December 31, 2012 and for the periods ended March 31, 2013 and 2012, with a separate column for the Guarantor, the issuer and the other businesses of the Company combined ("Non-Guarantor subsidiaries").
 
 
Condensed Consolidating Statement of Operations
 
 
For the three months ended March 31, 2013
 
 
KFSI
KAI
Other subsidiaries
Consolidation adjustments
Total
 
(a "Guarantor")
(an "Issuer")
(the "Non-Guarantor subsidiaries")
 
 
Revenue:
 
 
 
 
 
Net premiums earned
$

$

$
28,068

$

$
28,068

Service fee and commission income


13,124


13,124

Net investment income, net realized losses other income
(116
)
(1,396
)
2,901


1,389

Loss on change in fair value of debt

(7,702
)
(1,249
)

(8,951
)
Total revenues
(116
)
(9,098
)
42,844


33,630

Expenses:
 
 
 
 
 
Loss and loss adjustment expenses


21,831


21,831

Commissions and premium taxes


6,712


6,712

Other expenses
823

1,633

18,641


21,097

Interest expense

2,799

(966
)

1,833

Total expenses
823

4,432

46,218


51,473

Loss before loss on buy-back of debt, equity in net income (loss) of investee and income tax (benefit) expense
(939
)
(13,530
)
(3,374
)

(17,843
)
Loss on buy-back of debt

(24
)


(24
)
Equity in net income (loss) of investee

255



255

Loss before income tax (benefit) expense
(939
)
(13,299
)
(3,374
)

(17,612
)
Income tax (benefit) expense


(276
)

(276
)
Equity in undistributed net (loss) income of subsidiaries
(16,397
)
(3,770
)

20,167


Net (loss) income
$
(17,336
)
$
(17,069
)
$
(3,098
)
$
20,167

$
(17,336
)



 
 
Condensed Consolidating Statement of Operations
 
 
For the three months ended March 31, 2012
 
 
KFSI
KAI
Other subsidiaries
Consolidation adjustments
Total
 
(a "Guarantor")
(an "Issuer")
(the "Non-Guarantor subsidiaries")
 
 
Revenue:
 
 
 
 
 
Net premiums earned
$

$

$
29,267

$

$
29,267

Service fee and commission income


9,529


9,529

Net investment income, net realized gains and other income
671

878

633


2,182

Loss on change in fair value of debt

(2,075
)
(2,256
)

(4,331
)
Total revenues
671

(1,197
)
37,173


36,647

Expenses:
 
 
 
 
 
Loss and loss adjustment expenses


21,775


21,775

Commissions and premium taxes


4,419


4,419

Other expenses
1,023

1,679

16,099


18,801

Interest expense

3,527

(1,678
)

1,849

Total expenses
1,023

5,206

40,615


46,844

Loss before loss on buy-back of debt, equity in net income (loss) of investee and income tax (benefit) expense
(352
)
(6,403
)
(3,442
)

(10,197
)
Equity in net income (loss) of investee

(2,266
)


(2,266
)
Loss before income tax (benefit) expense
(352
)
(8,669
)
(3,442
)

(12,463
)
Income tax (benefit) expense


59


59

Equity in undistributed net (loss) income of subsidiaries
(10,899
)
(3,926
)

14,825


Net (loss) income
$
(11,251
)
$
(12,595
)
$
(3,501
)
$
14,825

$
(12,522
)
Schedule of Condensed Balance Sheet [Table Text Block]
 
 
Condensed Consolidating Balance Sheets
 
 
 
 
 
 As of March 31, 2013
 
 
KFSI
KAI
Other subsidiaries
Consolidation adjustments
Total
 
(a "Guarantor")
(an "Issuer")
(the "Non-Guarantor subsidiaries")
 
 
Assets:
 
 
 
 
 
Investments in subsidiaries
$
41,952

$
191,724

$

$
(233,676
)
$

Total investments


136,478

(58,102
)
78,376

Investment in investee

21,517


5,009

26,526

Cash and cash equivalents
1,846

12,952

76,023


90,821

Goodwill


9,105


9,105

Intangible assets

7,803

42,222


50,025

Other assets
4,306

235,150

467,185

(599,983
)
106,658

Asset held for sale


8,737

 
8,737

Total assets
48,104

469,146

739,750

(886,752
)
370,248

Liabilities and Equity:
 
 
 
 
 
Liabilities:
 
 
 
 
 
Unpaid loss and loss adjustment expenses:
$

$

$
101,204

$

$
101,204

Unearned premiums


52,116


52,116

LROC preferred units


14,903


14,903

Senior unsecured debentures

25,888



25,888

Subordinated debt

28,781



28,781

Notes payable

70,222

(70,222
)


Other liabilities
385

17,020

97,596

(15,364
)
99,637

Total liabilities
385

141,911

195,597

(15,364
)
322,529

 
 
 
 
 
 
Equity:
 
 
 
 
 
Common stock
$
296,621

$
829,681

$
574,299

$
(1,403,980
)
$
296,621

Additional paid-in capital
15,757




15,757

Accumulated deficit
(279,501
)
(478,546
)
(36,087
)
514,633

(279,501
)
Accumulated other comprehensive income (loss)
14,433

(23,900
)
5,941

17,959

14,433

Shareholders' equity attributable to common shareholders
47,310

327,235

544,153

(871,388
)
47,310

Noncontrolling interests in consolidated subsidiaries
409




409

Total equity
47,719

327,235

544,153

(871,388
)
47,719

Total liabilities and equity
$
48,104

$
469,146

$
739,750

$
(886,752
)
$
370,248









 
 
Condensed Consolidating Balance Sheets
 
 
 
 
 
 As of December 31, 2012
 
 
KFSI
KAI
Other subsidiaries
Consolidation adjustments
Total
 
(a "Guarantor")
(an "Issuer")
(the "Non-Guarantor subsidiaries")
 
 
Assets:
 
 
 
 
 
Investments in subsidiaries
$
58,709

$
185,079

$

$
(243,788
)
$

Total investments


142,499

(54,499
)
88,000

Investment in investee

36,723


5,010

41,733

Cash and cash equivalents
1,932

6,371

72,510


80,813

Goodwill


8,421


8,421

Intangible assets

7,803

42,780


50,583

Other assets
5,004

229,206

452,199

(591,896
)
94,513

Asset held for sale


8,737


8,737

Total assets
65,645

465,182

727,146

(885,173
)
372,800

Liabilities and Equity:
 
 
 
 
 
Liabilities:
 
 
 
 
 
Unpaid loss and loss adjustment expenses:


106,564


106,564

Unearned premiums


45,047


45,047

LROC preferred units


13,655


13,655

Senior unsecured debentures

23,730



23,730

Subordinated debt

23,774



23,774

Notes payable

70,222

(70,222
)


Other liabilities
231

16,374

92,145

(14,134
)
94,616

Total liabilities
231

134,100

187,189

(14,134
)
307,386

Equity:
 
 
 
 
 
Common stock
296,621

829,681

572,079

(1,401,760
)
296,621

Additional paid-in capital
15,757




15,757

Accumulated deficit
(262,069
)
(474,768
)
(35,045
)
509,813

(262,069
)
Accumulated other comprehensive income (loss)
14,762

(23,831
)
2,923

20,908

14,762

Shareholders' equity attributable to common shareholders
65,071

331,082

539,957

(871,039
)
65,071

Noncontrolling interests in consolidated subsidiaries
343




343

Total equity
65,414

331,082

539,957

(871,039
)
65,414

Total liabilities and equity
$
65,645

$
465,182

$
727,146

$
(885,173
)
$
372,800

Schedule of Condensed Cash Flow Statement [Table Text Block]
 
 
Condensed Consolidating Statement of Cash Flows
 
 
For the three months ended March 31, 2013
 
 
KFSI
KAI
Other subsidiaries
Consolidation adjustments
Total
 
(a "Guarantor")
(an "Issuer")
(the "Non-Guarantor subsidiaries")
 
 
Cash provided by (used in):
 
 
 
 
 
Operating activities:
 
 
 
 
 
Net (loss) income
$
(17,336
)
$
(17,069
)
$
(3,098
)
$
20,167

$
(17,336
)
Equity in undistributed net income (loss) of subsidiaries
16,397

3,770


(20,167
)

Loss on change in fair value of debt

7,702

1,249


8,951

Other
853

2,360

(6,087
)

(2,874
)
Net cash used in operating activities
(86
)
(3,237
)
(7,936
)

(11,259
)
Investing activities:
 
 
 
 
 
Proceeds from sales and maturities of fixed maturities and equity investments

13,638

9,622


23,260

Purchase of investments

(1,012
)
(215
)

(1,227
)
Net proceeds from sales of limited liability investments





Other

(2,225
)
2,042


(183
)
Net cash provided by investing activities

10,401

11,449


21,850

Financing activities:
 
 
 
 
 
Redemption of senior unsecured debentures

(583
)


(583
)
Net cash (used in) provided by financing activities

(583
)


(583
)
Net (decrease) increase in cash and cash equivalents
(86
)
6,581

3,513


10,008

Cash and cash equivalents at beginning of period
1,932

6,371

72,510


80,813

Cash and cash equivalents at end of period
$
1,846

$
12,952

$
76,023

$

$
90,821













 
 
Condensed Consolidating Statement of Cash Flows
 
 
For the three months ended March 31, 2012
 
 
KFSI
KAI
Other subsidiaries
Consolidation adjustments
Total
 
(a "Guarantor")
(an "Issuer")
(the "Non-Guarantor subsidiaries")
 
 
Cash provided by (used in):
 
 
 
 
 
Operating activities:
 
 
 
 
 
Net (loss) income
$
(11,251
)
$
(12,595
)
$
(3,501
)
$
14,825

$
(12,522
)
Equity in undistributed net income (loss) of subsidiaries
10,899

3,926


(14,825
)

Loss on change in fair value of debt

2,075

2,256


4,331

Other
(6,205
)
490

(9,532
)
6,631

(8,616
)
Net cash (used in) provided by operating activities
(6,557
)
(6,104
)
(10,777
)
6,631

(16,807
)
Investing activities:
 
 
 
 
 
Proceeds from sales and maturities of investments


37,356


37,356

Purchase of investments


(33,173
)

(33,173
)
Other

(3
)
(345
)

(348
)
Net cash provided by (used in) investing activities

(3
)
3,838


3,835

Financing activities:
 
 
 
 
 
Common stock issued
132

6,631


(6,631
)
132

Net cash (used in) provided by financing activities
132

6,631


(6,631
)
132

Net (decrease) increase in cash and cash equivalents
(6,425
)
524

(6,939
)

(12,840
)
Cash and cash equivalents at beginning of period
22,389

873

62,224


85,486

Cash and cash equivalents at end of period
$
15,964

$
1,397

$
55,285

$

$
72,646