-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Gte0lcGoYBqhHlXs9VyCfFELnDqtA3yPwbRym622Z8J9HghyZl/BHXmiIObh0PBC 0FsRx5m0DF+9igyg1OlxdQ== 0000950124-04-005437.txt : 20041109 0000950124-04-005437.hdr.sgml : 20041109 20041109075305 ACCESSION NUMBER: 0000950124-04-005437 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20041108 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20041109 DATE AS OF CHANGE: 20041109 FILER: COMPANY DATA: COMPANY CONFORMED NAME: AMERICAN PHYSICIANS CAPITAL INC CENTRAL INDEX KEY: 0001118148 STANDARD INDUSTRIAL CLASSIFICATION: HOSPITAL & MEDICAL SERVICE PLANS [6324] IRS NUMBER: 383543910 STATE OF INCORPORATION: MI FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-32057 FILM NUMBER: 041127431 BUSINESS ADDRESS: STREET 1: 1301 NORTH HAGADORN ROAD CITY: EAST LANSING STATE: MI ZIP: 48823 BUSINESS PHONE: 5173511150 MAIL ADDRESS: STREET 1: 1301 NORTH HAGADORN ROAD CITY: EAST LANSING STATE: MI ZIP: 48823 8-K 1 k88708e8vk.htm CURRENT REPORT, DATED NOVEMBER 8, 2004 e8vk
Table of Contents



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549


FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): November 8, 2004

AMERICAN PHYSICIANS CAPITAL, INC.

(Exact Name of Registrant as Specified in Charter)

 

         
Michigan   000-32057   38-3543910
(State or Other Jurisdiction
of Incorporation)
  (Commission
File Number)
  (IRS Employer
Identification No.)

1301 North Hagadorn Road, East Lansing, Michigan 48823
(Address of Principal Executive Offices) (Zip Code)

Registrant’s telephone number, including area code: (517) 351-1150

Not Applicable
(Former Name or Former Address, if Changed Since Last Report)

     Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))



 


TABLE OF CONTENTS

Item 2.02. Results of Operations and Financial Condition.
Item 9.01. Financial Statements and Exhibits.
SIGNATURES
EXHIBIT INDEX
Press Release, Dated November 8, 2004


Table of Contents

Item 2.02. Results of Operations and Financial Condition.

     On November 8, 2004, American Physicians Capital, Inc. issued a press release announcing its financial results for the three and nine months ended September 30, 2004 and certain other information. A copy of the press release is furnished herewith as Exhibit 99 and is incorporated herein by reference.

     The information furnished under Items 2.02 and 9.01 of this Report shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended.

Item 9.01. Financial Statements and Exhibits.

     
(c)
  Exhibits
     
Exhibit No.
  Description

 
 
 
 
   
99
  Press Release, dated November 8, 2004

 


Table of Contents

SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

         
November 9, 2004
  AMERICAN PHYSICIANS CAPITAL, INC.
 
       
  By:   /s/ R. Kevin Clinton
     
 
      R. Kevin Clinton
      President and Chief Executive Officer

 


Table of Contents

EXHIBIT INDEX

     
Exhibit No.
  Description

 
 
 
99
  Press Release, dated November 8, 2004

 

EX-99 2 k88708exv99.htm PRESS RELEASE, DATED NOVEMBER 8, 2004 exv99
 

Exhibit 99

     
For Immediate Release
  Contact: Ann Storberg, Investor Relations
(517) 324-6629

AMERICAN PHYSICIANS CAPITAL, INC. REPORTS
THIRD QUARTER 2004 RESULTS

East Lansing, Mich. (Nov. 8, 2004)

Significant Third Quarter 2004 Events

    Net income of $4.5 million or $.52 per diluted common share for the quarter
    Pre-tax income of $8.1 million in medical professional liability for the quarter
    Positive prior year development of $700,000 on medical professional liability reserves
    Adverse prior year development of $1.9 million on reserves for other insurance lines
    Continued reduction of workers’ compensation and health insurance premiums

American Physicians Capital, Inc. (APCapital) (NASDAQ:ACAP) today announced net income of $4.5 million or $.52 per diluted common share for the third quarter of 2004. This compares to a net loss of $(77.1) million, or $(9.03) per diluted common share for the 2003 third quarter. Year-to-date through September 30, 2004, the Company has generated net income of $13.5 million or $1.57 per diluted common share compared to a net loss of $(76.9) million or $(8.97) per diluted share in 2003.

“We have completed four consecutive quarters of positive financial results and are now a full year past our reserve adjustment taken in the third quarter of 2003,” stated President and Chief Executive Officer R. Kevin Clinton. “We believe APCapital has made a successful turnaround producing strong financial results and reducing balance sheet risk.”

“We are very pleased with the performance of our core medical professional liability line. Year to date this line has produced pre-tax income totaling $23.9 million. These positive results reflect many of the business initiatives we have implemented since the beginning of 2002.”

1


 

Medical Professional Liability Results

                                 
    Three Months Ended   Nine Months Ended
    September 30,
  September 30,
    2004
  2003
  2004
  2003
Direct Premiums Written
  $ 70,784     $ 72,021     $ 163,841     $ 150,693  
 
   
 
     
 
     
 
     
 
 
Net Premiums Written
  $ 61,149     $ 61,661     $ 141,088     $ 128,395  
 
   
 
     
 
     
 
     
 
 
Net Premiums Earned
  $ 44,169     $ 41,043     $ 130,184     $ 118,903  
Incurred Loss and Loss Adjustment Expenses:
                               
Current Accident Year Losses
    36,881       40,823       112,557       118,242  
Gerling Commutation
                    4,139          
Prior Year Losses
    (700 )     43,000       (5,549 )     44,250  
 
   
 
     
 
     
 
     
 
 
Total
    36,181       83,823       111,147       162,492  
Underwriting Expenses
    9,185       7,770       27,340       22,662  
 
   
 
     
 
     
 
     
 
 
Underwriting Loss
    (1,197 )     (50,550 )     (8,303 )     (66,251 )
Net Investment Income and Other
    9,300       8,959       32,177       26,318  
 
   
 
     
 
     
 
     
 
 
Pre-tax Income
  $ 8,103     $ (41,591 )   $ 23,874     $ (39,933 )
 
   
 
     
 
     
 
     
 
 
Loss Ratio:
                               
Current Accident Year
    83.5 %     99.5 %     86.5 %     99.4 %
Prior Year Development (including Gerling)
    -1.6 %     104.8 %     -1.1 %     37.2 %
Calendar Year
    81.9 %     204.3 %     85.4 %     136.6 %
Underwriting Expense Ratio
    20.8 %     18.9 %     21.0 %     19.1 %
Combined Ratio
    102.7 %     223.2 %     106.4 %     155.7 %

Net premiums earned were up $3.1 million in the third quarter of 2004, or 7.6% compared to the third quarter of 2003 and up $11.3 million, or 9.5% year-to-date. The increase in premiums was the result of the Company’s rate increases in all markets, partially offset by the effects of our exit from the Florida market and a reduced physician count in Kentucky and Ohio. At September 30, 2004, the insured physician count totaled 9,746 which is down 6.6% from December 31, 2003. This decline was the result of increased price competition in selected segments in our core markets and strict underwriting standards. APCapital remains committed to applying strict underwriting standards and adequate pricing.

The loss ratio in the third quarter of 2004 was 81.9%, and 85.4% year-to-date. Both are down from 204.3% in the third quarter of 2003 and 136.6% year-to-date in 2003. The improved loss ratio was the result of several factors including rate increases taken by the Company, exiting Florida and certain occurrence-based markets, and stricter underwriting standards. In addition, the 2003 third quarter results included a $43.0 million adjustment to increase reserves on prior accident years.

The 2004 year-to-date loss ratio includes a $4.1 million increase in incurred losses from the commutation of our reinsurance treaty with Gerling Global in the second quarter of 2004.

2


 

Gerling placed its U.S. reinsurance business into run-off and had limited capital to support this line. While Gerling continued to perform in accordance with the terms of our treaty, it represented a significant credit risk on our balance sheet with a gross receivable of $18 million. We were able to commute this treaty and receive a cash payment of approximately $13.5 million in the second quarter of 2004. The Company expects to realize little if any economic loss as the interest income from investing the $13.5 million proceeds over the life of the claims is expected to offset the current book loss.

“Positive trends continued to develop in our key indicators during the third quarter of this year,” stated Clinton. “Our reported professional liability claim count totaled 431 for the quarter ended September 30, 2004, which is a drop of 200 claims, or 31.7% from the third quarter of 2003. We continued to strengthen our professional liability reserves in the third quarter of 2004, with average net case reserves per open claim of $103,300, an increase of 25.7% from the third quarter of 2003.”

Underwriting expenses, both in dollars and as a percentage of net earned premiums, were up in the 2004 third quarter and year-to-date. Year-to-date, the increases in underwriting expenses were partially attributable to an increase in commissions and premium taxes associated with the higher volume of direct premiums written. In general, expenses were higher due to employee severances and costs related to our initial internal controls audit required by the Sarbanes Oxley Act and related SEC rules.

3


 

Other Insurance Lines Results

                                 
    Three Months Ended   Nine Months Ended
    September 30
  September 30
    2004
  2003
  2004
  2003
Direct Premiums Written
  $ 2,306     $ 17,939     $ 8,938     $ 50,689  
 
   
 
     
 
     
 
     
 
 
Net Premiums Written
  $ 2,574     $ 17,710     $ 8,716     $ 50,807  
 
   
 
     
 
     
 
     
 
 
Net Premiums Earned
  $ 4,586     $ 15,545     $ 23,775     $ 50,617  
Incurred Loss and Loss Adjustment Expenses:
                               
Current Accident Year Losses
    4,706       12,517       21,088       42,177  
Gerling Commutation
                    271          
Prior Year Losses
    1,886       381       5,194       (936 )
 
   
 
     
 
     
 
     
 
 
Total
    6,592       12,898       26,553       41,241  
Underwriting Expenses
    653       3,951       6,646       14,166  
 
   
 
     
 
     
 
     
 
 
Underwriting Loss
    (2,659 )     (1,304 )     (9,424 )     (4,790 )
Net Investment Income and Other
    516       1,454       2,964       4,655  
 
   
 
     
 
     
 
     
 
 
Pre-tax Loss
  $ (2,143 )   $ 150     $ (6,460 )   $ (135 )
 
   
 
     
 
     
 
     
 
 
Loss Ratio:
                               
Current Accident Year
    102.6 %     80.5 %     88.7 %     83.3 %
Prior Year Development (including Gerling)
    41.1 %     2.5 %     23.0 %     -1.8 %
Calendar Year
    143.7 %     83.0 %     111.7 %     81.5 %
Underwriting Expense Ratio
    14.2 %     25.4 %     28.0 %     28.0 %
Combined Ratio
    157.9 %     108.4 %     139.7 %     109.5 %

The other insurance lines segment includes the run-off results of our workers’ compensation, health, and personal and commercial lines. Through September 30, 2004, our direct premiums written in workers’ compensation were $(10,000) compared to $32.6 million through September 30, 2003. Workers’ Compensation net premiums earned were $2.4 million in the third quarter of 2004 and $15.3 million year-to-date compared to $10.3 million in the third quarter of 2003 and $33.6 million year-to-date in 2003. For the remainder of 2004, we do not expect to write any workers’ compensation written premiums as we continue the non-renewal process. Net premiums earned will continue to decline in 2004 as we earn the balance of premiums written in 2003. As of September 30, 2004, workers’ compensation net unearned premium reserve was $1.4 million.

Health direct premiums written were $2.3 million in the third quarter of 2004 and $8.9 million year-to-date compared to $5.5 million for the third quarter and $18.1 million year-to-date in 2003. Covered lives declined approximately 50% since December 31, 2003 and now stand at 3,274 at September 30, 2004. We began non-renewing all remaining policies on July 1, 2004.

We recorded approximately $2.0 million of adverse development on workers’ compensation reserves during the third quarter of 2004. Reserves for unpaid loss and loss adjustment expenses for workers’ compensation total $51.7 million net of reinsurance assumed and ceded at September 30, 2004.

4


 

Our remaining workers’ compensation claims decreased from 2,215 open claims at December 31, 2003 to 1,396 open claims at September 30, 2004. The claim files have been centralized in our Louisville, Kentucky office and management is aggressively working to settle the remaining claims. The projection of reserves in a runoff line of business may be uncertain.

Underwriting expenses have decreased due to staffing and overhead reductions associated with the other insurance lines. As we continue exiting the lines, the underwriting expenses should continue to decrease.

Investment Income

Investment income was $10.9 million in the third quarter of 2004, a decrease of $453,000 from the third quarter of 2003. Through September 30, 2004, year-to-date investment income was $36.5 million, up $4.2 million from the first nine months of 2003. Year-to-date investment income in 2004 has been enhanced by strong returns from our collateralized mortgage obligations (CMOs) and high-yield bond portfolios, $1.5 million of call premiums on our securities and a decrease in the percentage of our investment portfolio that was allocated to short-term investments. The average yield on investments was 6.05% for the first nine months of 2004 compared to 5.54% for the first nine months of 2003. However, due to a decline in the 10-year U.S. Treasury rate and mortgage rates, our CMO performance was not as strong in the third quarter of 2004.

Throughout 2004 we have been restructuring our portfolio to reduce credit risk. This restructuring has included the sale of our high-yield portfolio and other non-investment grade securities, and the liquidation of most of our real estate and other investment holdings. We currently maintain a relatively short investment posture with just under $200 million in cash and other short-term securities. Over the next six to nine months we intend to deploy these cash resources in various other securities including taxable municipals, investment-grade corporate bonds and mortgage-backed securities.

Balance Sheet and Equity Information

APCapital’s total assets were $1.062 billion at September 30, 2004, down $1.2 million from December 31, 2003. At September 30, 2004, the Company’s total shareholders’ equity was $200.7 million, down from $201.8 million at December 31, 2003. The decrease in equity was the result of a decrease in unrealized gains on investments, net of tax, offset by 2004 net income. Net unrealized gains on the Company’s investments increased $1.6 million, net of tax, during the third quarter of 2004, but are down $10.3 million year-to-date. This decrease was due to declines in market values of fixed income securities caused by rising interest rates.

The Company still maintains a 100% valuation allowance on its net deferred tax assets of $52.2 million. Once the Company has re-established a pattern of profitability, the valuation allowance may be reduced, totally or in part, upon evaluation of the availability of future taxable income.

5


 

APCapital’s book value per common share was $23.54 at September 30, 2004, based on 8,527,677 common shares outstanding, compared to $23.89 at December 31, 2003. Tangible book value per common share was $23.44 at September 30, 2004, compared to $23.71 at December 31, 2003.

Share Repurchase Program

During the third quarter of 2004, the Company did not repurchase any shares of its common stock. Under the September 11, 2003 authorization, the Company had approximately 418,500 shares available for repurchase at September 30, 2004. At this time the Company does not anticipate repurchasing any of its shares in the near future.

Outlook

“We are pleased with the progress of our Company and its improved profitability,” said Clinton. “We continue to focus on our core medical professional liability line and we’re working to reduce risk and exposure elsewhere in our organization.”

Conference Call

APCapital’s website, http://www.apcapital.com, will host a live Webcast of its conference call in a listen-only format to discuss 2004 third quarter results on November 9, 2004 at 9:00 a.m. Eastern time. An archived edition of the Webcast can be accessed by going to the Company’s website and selecting “For Investors”, then “Audio Links”. For individuals unable to access the Webcast, a telephone replay will be available by dialing 1-888-286-8010 (international 617-801-6888) and entering the conference passcode: 75563931. The replay will be available through 11:59 p.m. Eastern time on November 16, 2004.

Corporate Description

American Physicians Capital, Inc. is a regional provider of medical professional liability insurance focused primarily in the Midwest markets through American Physicians Assurance Corporation and its other subsidiaries. Further information about the companies is available on the Internet at http://www.apcapital.com.

Forward-Looking Statement
Certain statements made by American Physicians Capital, Inc. in this release may constitute forward-looking statements within the meaning of the federal securities laws. When we use words such as “will,” “should,” “believes,” “expects,” “anticipates,” “estimates” or similar expressions, we are making forward-looking statements. While we believe any forward-looking statements we have made are reasonable, they are subject to risks and uncertainties, and actual results could differ materially. These risks and uncertainties include, but are not limited to, the following:
    the potential inadequacy of our loss and loss adjustment expense reserves, which could require us to make an adjustment to the level of these reserves and that may materially and adversely impact the results of operations for the period any such adjustment is made;

6


 

    a deterioration in the current accident year experience could result in a portion or all of our deferred policy acquisition costs not being recoverable, which would result in a charge to income;
    unforeseen costs or the need for additional reserve enhancements associated with our exit from the workers’ compensation, health and personal and commercial insurance lines, which could result in future charges to income;
    an adverse outcome in the putative shareholder class action lawsuit against us;
    substantial jury awards against our insureds could impose liability on us exceeding our policy limits or the funds we have reserved for the payment of claims;
    increased pressures on premium rates and our potential inability to obtain rate increases;
    changes in competitive conditions;
    an unanticipated increase in claims frequency or severity patterns;
    our potential inability to obtain adequate and affordable reinsurance coverage from creditworthy reinsurers;
    our potential inability to collect the full amount of our reinsurance recoverables from reinsurers experiencing financial difficulties, which could result in a future charge to income;
    adverse regulatory and market changes in certain states of operation where our business is concentrated;
    the loss of our relationships with medical associations;
    an interruption or change in our principal third-party distribution relationship;
    the potential insolvency of any of the guaranty associations in which we participate;
    the potential inability to obtain regulatory approval of rate increases;
    our potential inability to comply with insurance regulations;
    a further reduction in our A.M. Best Company rating;
    negative changes in financial market conditions;
    a downturn in general economic conditions; and
    any other factors listed or discussed in the reports filed by APCapital with the Securities and Exchange Commission under the Securities Exchange Act of 1934.

APCapital does not undertake, and expressly disclaims any obligation, to update or alter its statements whether as a result of new information, future events or otherwise, except as required by law.

Definition of Non-GAAP Financial Measures
The Company uses operating income (loss), a non-GAAP financial measure, to evaluate APCapital’s underwriting performance. Operating income (loss) differs from net income (loss) by excluding the after-tax effect of realized capital gains and (losses) and the after-tax effect of changes in accounting principles.

Although the investment of premiums to generate investment income and capital gains or (losses) is an integral part of an insurance company’s operations, the Company’s decisions to realize capital gains or (losses) are independent of the insurance underwriting process. In addition, under applicable GAAP accounting requirements, losses may be recognized for accounting purposes as the result of other than temporary declines in the value of investment securities, without actual realization. APCapital believes that the level of realized gains and (losses) for any particular period is not indicative of the performance of our ongoing underlying

7


 

insurance operations in a particular period. Changes in accounting principles, likewise, are not indicative of the current or future performance of our insurance operations, and have therefore also been excluded in the calculation of operating income (loss). As a result, the Company believes that providing operating income (loss) information makes it easier for users of APCapital’s financial information to evaluate the success of the Company’s underlying insurance operations.

In addition to the Company’s reported loss ratios, management uses accident year loss ratios, a non-GAAP financial measure, to evaluate the Company’s current underwriting performance. The accident year loss ratio excludes the effect of prior years’ loss reserve development. APCapital believes that this ratio is useful to investors as it focuses on the relationships between current premiums earned and losses incurred related to the current year. Although considerable variability is inherent in the estimates of losses incurred related to the current year, the Company believes that the current estimates are reasonable.

###

8


 

Summary Financial Information
APCapital, Inc.

                 
Balance Sheet Data   September 30,   December 31,
    2004
  2003
    (In thousands, except per share data)
Assets:
               
Cash and investments
  $ 837,262     $ 834,005  
Premiums receivable
    61,610       65,362  
Reinsurance recoverable
    104,138       103,652  
Federal income taxes recoverable
    1,654       973  
Intangibles
    854       1,539  
Other assets
    56,358       57,515  
 
   
 
     
 
 
Total assets
  $ 1,061,876     $ 1,063,046  
 
   
 
     
 
 
Liabilities and Shareholders’ Equity:
               
Unpaid losses and loss adjustment expenses
  $ 691,560     $ 673,605  
Unearned premiums
    102,123       103,806  
Note payable, officer
          6,000  
Long-term debt
    30,928       30,928  
Other liabilities
    34,375       44,698  
 
   
 
     
 
 
Total liabilities
    858,986       859,037  
Minority interest in consolidated subsidiary
    2,181       2,201  
Shareholders’ equity
    200,709       201,808  
 
   
 
     
 
 
Total liabilities and shareholders’ equity
  $ 1,061,876     $ 1,063,046  
 
   
 
     
 
 
Book value per share:
               
Total
  $ 23.54     $ 23.89  
Tangible
  $ 23.44     $ 23.71  
Shares outstanding
    8,528       8,446  

9


 

Summary Financial Information
APCapital, Inc.

Income Statement

                                 
    Three Months Ended   Nine Months Ended
    September 30,
  September 30,
    2004
  2003
  2004
  2003
            (In thousands except per share data)        
Net premiums earned
  $ 48,755     $ 56,588     $ 153,959     $ 169,520  
Investment income
    10,947       11,400       36,451       32,209  
Net realized (losses) gains
    (332 )     143       1,233       1,291  
Other income
    156       161       562       518  
 
   
 
     
 
     
 
     
 
 
Total revenues
    59,526       68,292       192,205       203,538  
Losses and loss adjustment expenses
    42,773       96,721       137,700       203,733  
Underwriting expenses
    9,838       11,721       33,986       36,828  
Other expenses
    2,142       2,284       7,389       5,223  
 
   
 
     
 
     
 
     
 
 
Total expenses
    54,753       110,726       179,075       245,784  
Income (loss) before income taxes and minority interest
    4,773       (42,434 )     13,130       (42,246 )
Federal income tax expense (benefit)
    226       34,621       (374 )     34,687  
 
   
 
     
 
     
 
     
 
 
Income (loss) before minority interest
    4,547       (77,055 )     13,504       (76,933 )
Minority interest in net loss of consolidated subsidiary
    2             17        
 
   
 
     
 
     
 
     
 
 
Net income (loss)
  $ 4,549     $ (77,055 )   $ 13,521     $ (76,933 )
 
   
 
     
 
     
 
     
 
 
Adjustments to reconcile net income (loss) to operating income (loss)
                               
Net income (loss)
    4,549       (77,055 )     13,521       (76,933 )
Add back:
                               
Realized losses (gains), net of tax
    216       (93 )     (801 )     (839 )
 
   
 
     
 
     
 
     
 
 
Net operating income (loss)
  $ 4,765     $ (77,148 )   $ 12,720     $ (77,772 )
 
   
 
     
 
     
 
     
 
 
Ratios:
                               
Loss ratio
    87.7 %     170.9 %     89.4 %     120.2 %
Underwriting expense ratio
    20.2 %     20.7 %     22.1 %     21.7 %
Combined ratio
    107.9 %     191.6 %     111.5 %     141.9 %
Earnings per share data:
                               
Net income (loss)
                               
Basic
  $ 0.54     $ (9.03 )   $ 1.60     $ (8.97 )
Diluted
  $ 0.52     $ (9.03 )   $ 1.57     $ (8.97 )
Net operating income (loss) per share
                               
Basic
  $ 0.56     $ (9.04 )   $ 1.51     $ (9.07 )
Diluted
  $ 0.54     $ (9.04 )   $ 1.47     $ (9.07 )
Basic weighted average shares outstanding
    8,443       8,534       8,427       8,576  
Diluted weighted average shares outstanding (1)
    8,755       8,534       8,626       8,576  

(1) As the Company was in a net loss position for the three months and nine months ended September 30, 2003, no effect of options or other stock awards was calculated as the impact would have been anti-dilutive.

10


 

Summary Financial Information
APCapital, Inc.

Supplemental Premium Information

                                 
     (Dollars in thousands)   Three Months Ended   Nine Months Ended
    September 30,
  September 30,
    2004
  2003
  2004
  2003
Direct Premiums Written:
                               
Medical professional liability
  $ 70,784     $ 72,021     $ 163,841     $ 150,693  
Workers’ compensation
    (37 )     12,426       (10 )     32,594  
Health
    2,343       5,513       8,948       18,095  
Personal and commercial
                       
 
   
 
     
 
     
 
     
 
 
Total
  $ 73,090     $ 89,960     $ 172,779     $ 201,382  
 
   
 
     
 
     
 
     
 
 
Net Premiums Written:
                               
Medical professional liability
  $ 61,149     $ 61,661     $ 141,088     $ 128,395  
Workers’ compensation
    344       12,440       253       33,788  
Health
    2,230       5,270       8,463       17,258  
Personal and commercial
                      (239 )
 
   
 
     
 
     
 
     
 
 
Total
  $ 63,723     $ 79,371     $ 149,804     $ 179,202  
 
   
 
     
 
     
 
     
 
 
Net Premiums Earned:
                               
Medical professional liability
  $ 44,169     $ 41,043     $ 130,184     $ 118,903  
Workers’ compensation
    2,356       10,275       15,312       33,598  
Health
    2,230       5,270       8,463       17,258  
Personal and commercial
                      (239 )
 
   
 
     
 
     
 
     
 
 
Total
  $ 48,755     $ 56,588     $ 153,959     $ 169,520  
 
   
 
     
 
     
 
     
 
 

11


 

APCapital, Inc.
Supplemental Statistics
Medical Professional Liability

                         
    Reported Claim Count
    Excluding           Total
Three Months Ended
  Florida
  Florida
  (All States)
September 30, 2004
    424       7       431  
June 30, 2004
    454       5       459  
March 31, 2004
    515       10       525  
December 31, 2003
    467       62       529  
September 30, 2003
    566       65       631  
June 30, 2003
    588       106       694  
March 31, 2003
    602       201 (1)     803  
December 31, 2002
    668       106       774  
September 30, 2002
    579       150       729  
June 30, 2002
    617       131       748  
March 31, 2002
    648       119       767  
 
    Net Premium Earned (in thousands)
    Excluding           Total
Three Months Ended
  Florida
  Florida
  (All States)
September 30, 2004
  $ 42,965     $ 531     $ 43,496  
June 30, 2004
    43,356       203       43,559  
March 31, 2004
    42,175       281       42,456  
December 31, 2003
    38,443       1,431       39,874  
September 30, 2003
    38,279       2,764       41,043  
June 30, 2003
    32,463       5,912       38,375  
March 31, 2003
    34,700       4,785       39,485  
December 31, 2002
    34,151       6,431       40,582  
September 30, 2002
    33,608       6,481       40,089  
June 30, 2002
    28,724       6,300       35,024  
March 31, 2002
    26,760       6,191       32,951  
 
            Average Net    
    Open   Case Reserve   Average Net
Three Months Ended
  Claim Count
  Per Open Claim
  Paid Claim
September 30, 2004
    3,803     $ 103,300     $ 78,100  
June 30, 2004
    3,885       100,100       61,000 (2)
March 31, 2004
    4,103       95,400       55,200  
December 31, 2003
    4,447       87,600       55,100  
September 30, 2003
    4,780       82,200       82,200  
June 30, 2003
    4,788       79,800       60,300  
March 31, 2003
    4,830       75,400       71,500  
December 31, 2002
    4,863       70,900       55,100  
September 30, 2002
    4,941       67,800       67,200  
June 30, 2002
    4,878       66,100       74,100  
March 31, 2002
    4,828       63,400       72,800  
                                 
    Retention Ratio
    Three Months Ended   Six Months Ended   Nine Months Ended   Year Ended
    March 31, 2004
  June 30, 2004
  September 30, 2004
  2003
Illinois
    79 %     71 %     68 %     73 %
Kentucky
    81 %     80 %     77 %     69 %
Michigan
    86 %     88 %     88 %     86 %
New Mexico
    91 %     92 %     91 %     93 %
Ohio
    87 %     85 %     79 %     68 %
Total (all states)
    85 %     85 %     83 %     68 %

Notes:

All values, except net premiums earned, exclude experience from investment in Physicians Insurance Company (Florida).
 
(1) Includes 76 claims reported by 4 physicians at the end of their coverage with the company.
(2) Average net paid claim data excludes the effect of Gerling Global commutation.

12

-----END PRIVACY-ENHANCED MESSAGE-----