Maryland | 38-3754322 | |
(State or other jurisdiction | (I.R.S. Employer | |
of incorporation or organization) | Identification Number) |
Large accelerated filer | ¨ | Accelerated filer | ý | |||
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Title of Each Class of Securities to be Registered | Amount to be Registered(1) | Proposed Maximum Offering Price Per Share(2) | Proposed Maximum Aggregate Offering Price | Amount of Registration Fee(2) | ||||
Class A common stock, par value $0.001 per share | 101,845 shares | $6.40 | $651808 | $76 |
(1) | Represents shares of the Registrant’s Class A common stock registered for resale by selling stockholders. All of the shares to be registered hereunder were outstanding prior to the filing of this Registration Statement. This registration statement also relates to an indeterminate number of shares of the Registrant’s Class A common stock that may be issued upon stock splits, stock dividends or similar transactions in accordance with Rule 416 under the Securities Act of 1933. |
(2) | Estimated solely for the purpose of calculating the registration fee, and based upon the average of the high and low prices of the Registrant’s common stock as reported on NASDAQ on December 2, 2016 in accordance with Rule 457(c) under the Securities Act of 1933. |
Securities Offered by the Selling Stockholders | Up to 101,845 shares of Class A common stock. |
Common Stock Outstanding | As of November 30, 2016, 34,983,616 shares of Class A common stock (including 6,596,000 shares of Class A common stock held by subsidiaries of the registrant) and 8,049,029 shares of Class B common stock. Holders of Class A common stock and Class B common stock vote together as a single class, subject to certain exceptions, but holders of Class B common stock have no economic rights in the Company, including no right to receive dividends or other distributions, upon our liquidation or dissolution or otherwise. See “Description of Capital Stock - Common Stock” for a discussion of the circumstances under which TFP limited partners may redeem or exchange their partnership units for shares of Class A common stock. None of such additional shares of Class A common stock are covered by this prospectus. |
Use of Proceeds | We will not receive any of the proceeds from the sale of Shares. The proceeds from the sale of any Shares will be received by the applicable selling stockholders. |
NASDAQ Capital Market Trading Symbol | Our Class A common stock trades on the Nasdaq Capital Market under the trading symbol “TIPT”. |
• | 28,285,771 shares of Class A common stock generally are currently freely tradable in the public market and 6,596,000 shares of Class A common stock are held by subsidiaries of the registrant; |
• | 101,845 shares of Class A common stock held by selling stockholders that are included in this prospectus will be freely tradable in the public market, upon the effectiveness of the registration statement of which this prospectus forms a part; |
• | 8,049,029 shares of Class A common stock will be issuable upon future redemptions or exchanges of limited partnership units of TFP (including upon exercise of warrants and options), which shares are not expected to be freely tradable in the public market at the time of issuance; |
• | 299,817 shares of Class A common stock which are issuable pursuant to existing RSUs, subject to vesting; and |
• | 251,237 Class A shares, which are issuable pursuant to existing stock options, subject to vesting upon time-based and performance-based criteria. |
• | our ability to realize the full extent of the benefits, synergies or cost savings that we expect to realize as a result of the completion of an acquisition within the anticipated time frame, or at all; |
• | receipt of necessary consents, clearances and approvals in connection with the acquisition; |
• | diversion of management’s attention from other strategies and objectives; |
• | motivating, recruiting and retaining executives and key employees; and |
• | conforming and integrating financial reporting, standards, controls, procedures and policies, business cultures and compensation structures. |
• | our representations and warranties concerning loan quality and loan circumstances are inaccurate, including representations concerning the licensing of a mortgage broker; |
• | we fail to secure adequate mortgage insurance within a certain period after closing; |
• | a mortgage insurance provider denies coverage; or |
• | we fail to comply, at the individual loan level or otherwise, with regulatory requirements in the current dynamic regulatory environment. |
• | our partners could have investment goals that are not consistent with our investment objectives, including the timing, terms and strategies for any investments; |
• | our partners might become bankrupt, fail to fund their share of required capital contributions or fail to fulfill their obligations as partners, which may require us to infuse our own capital into such venture(s) on behalf of the partner(s) despite other competing uses for such capital; |
• | our partners may have competing interests in our markets that could create conflict of interest issues; |
• | any sale or other disposition of our interest in such a venture may require consents which we may not be able to obtain; |
• | such transactions may also trigger other contractual rights held by a partner, lender or other third party depending on how the transaction is structured; and |
• | there may be disagreements as to whether consents and/or approvals are required in connection with the consummation of a particular transaction with a partner, lender and/or other third party, or whether such transaction triggers other contractual rights held by a partner, lender and/or other third party, and in either case, those disagreements may result in litigation. |
• | any person who beneficially owns ten percent or more of the voting power of the corporation’s outstanding voting stock; or |
• | an affiliate or associate of the corporation who, at any time within the two-year period prior to the date in question, was the beneficial owner of ten percent or more of the voting power of the then outstanding voting stock of the corporation. |
• | 80% of the votes entitled to be cast by holders of outstanding shares of voting stock of the corporation; and |
• | two-thirds of the votes entitled to be cast by holders of voting stock of the corporation other than shares held by the interested stockholder with whom or with whose affiliate the business combination is to be effected or held by an affiliate or associate of the interested stockholder. |
• | all shares the selling stockholder actually owns beneficially or of record; |
• | all shares over which the selling stockholder has or shares voting or investment control (such as in the capacity as a general partner of an investment fund); and all shares the selling stockholder has the right to acquire within 60 days (such as upon exercise of options that are currently vested or which are scheduled to vest within 60 days). |
Name of Selling Stockholder | Number of Shares of Class A Common Stock Beneficially Owned Prior to Offering | Percentage (%) of Shares of Class A Common Stock Owned Prior to Offering(1) | Maximum Number of Shares of Class A Common Stock to be Sold Pursuant to This Prospectus | Number of Shares of Class A Common Stock Beneficially Owned After Offering | Percentage (%) of Shares of Class A Common Stock Beneficially Owned After Offering(1) | |||||
Richard Blass | 17,027 | * | 1,402 | 15,625 | * | |||||
Hugh Miller | 17,027 | * | 1,402 | 15,625 | * | |||||
Lee Miller | 17,027 | * | 1,402 | 15,625 | * | |||||
Marc Miller | 17,027 | * | 1,402 | 15,625 | * | |||||
Reliance Investors LLC(2) | 1,629,760 | 5.74% | 67,260 | 1,562,500 | 5.5% | |||||
TFPLP Holdings I LLC(3) | 4,894,506 | 17.24% | 28,977 | 4,865,529 | 17.14% |
• | purchases by a broker-dealer as principal and resale by such broker-dealer for its own account pursuant to this prospectus; |
• | ordinary brokerage transactions and transactions in which the broker solicits purchasers; |
• | to or through underwriters or agents; |
• | block trades in which the broker-dealer so engaged will attempt to sell the shares as agent but may position and resell a portion of the block as principal to facilitate the transaction; |
• | on the Nasdaq Capital Market or any other national securities exchange or quotation service on which the Shares may be listed or quoted at the time of sale; |
• | in the over-the-counter market; |
• | in privately negotiated transactions; |
• | in options transactions; and |
• | by any other legally available means. |
• | Quarterly Report on Form 10-Q for the period ended September 30, 2016, filed by the Company with the SEC on November 8, 2016; |
• | Current Report on Form 8-K filed by the Company with the SEC on November 8, 2016; |
• | Current Report on Form 8-K filed by the Company with the SEC on September 14, 2016; |
• | Quarterly Report on Form 10-Q for the period ended June 30, 2016, filed by the Company with the SEC on August 5, 2016; |
• | Current Report on Form 8-K filed by the Company with the SEC on August 5, 2016; |
• | Current Report on Form 8-K filed by the Company with the SEC on June 24, 2016; |
• | Current Report on Form 8-K filed by the Company with the SEC on June 23, 2016; |
• | Current Report on Form 8-K filed by the Company with the SEC on June 6, 2016; |
• | Current Report on Form 8-K filed by the Company with the SEC on May 13, 2016; |
• | Quarterly Report on Form 10-Q for the period ended March 31, 2016, filed by the Company with the SEC on May 10, 2016; |
• | Current Report on Form 8-K filed by the Company with the SEC on May 10, 2016; |
• | Portions of the Definitive Proxy Statement on Schedule 14A, filed with the SEC on April 27, 2016 (File No. 001-33549), that are incorporated by reference into Part III of our Annual Report on Form 10-K for the fiscal year ended December 31, 2015, filed with the SEC on March 15, 2016; |
• | Current Report on Form 8-K filed by the Company with the SEC on March 16, 2016; |
• | Current Report on Form 8-K filed by the Company with the SEC on January 14, 2016; |
• | Current Report on Form 8-K filed by the Company with the SEC on January 7, 2016; and |
• | Annual Report on Form 10-K for the fiscal year ended December 31, 2015, filed by the Company with the SEC on March 15, 2016. |
SEC registration fee | $ | 76 | ||
Accounting fees and expenses | 50,000 | |||
Legal fees and expenses | 50,000 | |||
Printing and mailing expenses | 10,000 | |||
Other | 919 | |||
Total | $ | 110,995 |
• | the act or omission of the director or officer was material to the matter giving rise to the proceeding and (i) was committed in bad faith or (ii) was the result of active and deliberate dishonesty; or |
• | the director or officer actually received an improper personal benefit in money, property or services; or |
• | in the case of any criminal proceeding, the director or officer had reasonable cause to believe that the act or omission was unlawful. |
• | a written affirmation by the director or officer of his or her good faith belief that he or she has met the standard of conduct necessary for indemnification by the corporation; and |
• | a written undertaking by him or her or on his or her behalf to repay the amount paid or reimbursed by the corporation if it is ultimately determined that the standard of conduct was not met. |
Exhibit Number | Description | ||
3.1 | Fourth Articles of Amendment and Restatement of the Registrant (previously filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 0001-33549), filed on July 2, 2013 and herein incorporated by reference). | ||
3.2 | Third Amended and Restated Bylaws of the Registrant (previously filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 001-33549), filed on May 14, 2014 and herein incorporated by reference). | ||
3.3 | Articles Supplementary of the Registrant, dated December 29, 2014 (previously filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 001-33549), filed on December 29, 2014 and herein incorporated by reference). | ||
4.1 | Form of Certificate of Class A Common Stock (previously filed as Exhibit 4.1 to the Registrant’s Amendment No. 1 to Registration Statement on Form 8-A (File No. 000-54474), filed on July 2, 2013 and herein incorporated by reference). | ||
5.1 | Opinion of Venable LLP* | ||
23.1 | Consent of KPMG LLP* | ||
23.2 | Consent of RSM US LLP* | ||
23.3 | Consent of Johnson Lambert LLP* | ||
23.4 | Consent of Venable LLP (included in Exhibit 5.1)* | ||
99.1 | Unaudited consolidated balance sheet of Fortegra as of September 30, 2014 and the related unaudited consolidated statements of income, unaudited consolidated statements of comprehensive income and unaudited consolidated statements of cash flows for the nine months ended September 30, 2014 and 2013, the unaudited consolidated statement of stockholders’ equity for the nine months ended September 30, 2014 and the notes to the unaudited consolidated financial statements.* | ||
99.2 | Audited consolidated financial statements of Fortegra for the years ended December 31, 2013, 2012 and 2011.* | ||
99.3 | Unaudited pro forma combined financial statements and the notes related thereto.* |
By: | /s/ Jonathan Ilany | |
Name: Jonathan Ilany | ||
Title: Chief Executive Officer |
Signature | Title | Date | ||
____*_______________ Michael G. Barnes | Executive Chairman and Director (Principal Executive Officer) | December 7, 2016 | ||
/s/ Jonathan Ilany______ Jonathan Ilany | Chief Executive Officer and Director (Principal Executive Officer) | December 7, 2016 | ||
____*_______________ Sandra Bell | Chief Financial Officer (Principal Financial Officer) | December 7, 2016 | ||
____*_______________ Timothy Schott | Principal Accounting Officer (Principal Accounting Officer) | December 7, 2016 | ||
____*_______________ Paul Friedman | Director | December 7, 2016 | ||
____*_______________ Lesley Goldwasser | Director | December 7, 2016 | ||
____*_______________ John E. Mack | Director | December 7, 2016 | ||
____*_______________ Bradley E. Smith | Director | December 7, 2016 |
Exhibit Number | Description | ||
3.1 | Fourth Articles of Amendment and Restatement of the Registrant (previously filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 0001-33549), filed on July 2, 2013 and herein incorporated by reference). | ||
3.2 | Third Amended and Restated Bylaws of the Registrant (previously filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 001-33549), filed on May 14, 2014 and herein incorporated by reference). | ||
3.3 | Articles Supplementary of the Registrant, dated December 29, 2014 (previously filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 001-33549), filed on December 29, 2014 and herein incorporated by reference). | ||
4.1 | Form of Certificate of Class A Common Stock (previously filed as Exhibit 4.1 to the Registrant’s Amendment No. 1 to Registration Statement on Form 8-A (File No. 000-54474), filed on July 2, 2013 and herein incorporated by reference). | ||
5.1 | Opinion of Venable LLP* | ||
23.1 | Consent of KPMG LLP* | ||
23.2 | Consent of RSM US LLP* | ||
23.3 | Consent of Johnson Lambert LLP* | ||
23.4 | Consent of Venable LLP (included in Exhibit 5.1)* | ||
99.1 | Unaudited consolidated balance sheet of Fortegra as of September 30, 2014 and the related unaudited consolidated statements of income, unaudited consolidated statements of comprehensive income and unaudited consolidated statements of cash flows for the nine months ended September 30, 2014 and 2013, the unaudited consolidated statement of stockholders’ equity for the nine months ended September 30, 2014 and the notes to the unaudited consolidated financial statements.* | ||
99.2 | Audited consolidated financial statements of Fortegra for the years ended December 31, 2013, 2012 and 2011.* | ||
99.3 | Unaudited pro forma combined financial statements and the notes related thereto.* |
At | |||||||
September 30, 2014 | December 31, 2013 | ||||||
Assets: | |||||||
Investments: | |||||||
Fixed maturity securities available-for-sale, at fair value (amortized cost of $157,497 at September 30, 2014 and $133,288 at December 31, 2013) | $ | 157,735 | $ | 131,751 | |||
Equity securities available-for-sale, at fair value (cost of $7,081 at September 30, 2014 and December 31, 2013, respectively) | 6,947 | 6,198 | |||||
Short-term investments | 871 | 871 | |||||
Total investments | 165,553 | 138,820 | |||||
Cash and cash equivalents | 2,483 | 21,681 | |||||
Restricted cash | 7,579 | 17,293 | |||||
Accrued investment income | 1,259 | 1,175 | |||||
Notes receivable, net | 19,421 | 11,920 | |||||
Accounts and premiums receivable, net | 31,444 | 18,702 | |||||
Other receivables | 32,048 | 33,409 | |||||
Reinsurance receivables | 241,159 | 215,084 | |||||
Deferred acquisition costs | 67,713 | 78,042 | |||||
Property and equipment, net | 12,400 | 14,332 | |||||
Goodwill | 73,701 | 73,701 | |||||
Other intangible assets, net | 45,221 | 49,173 | |||||
Income taxes receivable | 8,728 | — | |||||
Other assets | 8,584 | 6,307 | |||||
Assets of discontinued operations | — | 791 | |||||
Total assets | $ | 717,293 | $ | 680,430 | |||
Liabilities: | |||||||
Unpaid claims | $ | 42,427 | $ | 34,732 | |||
Unearned premiums | 282,348 | 256,380 | |||||
Policyholder account balances | 21,478 | 23,486 | |||||
Accrued expenses, accounts payable and other liabilities | 51,249 | 53,035 | |||||
Income taxes payable | — | 2,842 | |||||
Deferred revenue | 62,748 | 76,927 | |||||
Notes payable | 10,173 | 3,273 | |||||
Preferred trust securities | 35,000 | 35,000 | |||||
Deferred income taxes, net | 31,606 | 19,659 | |||||
Liabilities of discontinued operations | 860 | 8,603 | |||||
Total liabilities | 537,889 | 513,937 | |||||
Commitments and Contingencies (Note 17) | |||||||
Stockholders' Equity: | |||||||
Preferred stock, par value $0.01; 10,000,000 shares authorized; none issued | — | — | |||||
Common stock, par value $0.01; 150,000,000 shares authorized; 21,281,415 and 20,912,853 shares issued at September 30, 2014 and December 31, 2013, respectively, including shares in treasury | 213 | 209 | |||||
Treasury stock, at cost; 1,225,815 at September 30, 2014 and 1,224,182 shares at December 31, 2013. | (8,027 | ) | (8,014 | ) | |||
Additional paid-in capital | 100,380 | 99,398 | |||||
Accumulated other comprehensive loss, net of tax | (1,558 | ) | (3,665 | ) | |||
Retained earnings | 82,294 | 72,532 | |||||
Stockholders' equity before non-controlling interests | 173,302 | 160,460 | |||||
Non-controlling interests | 6,102 | 6,033 | |||||
Total stockholders' equity | 179,404 | 166,493 | |||||
Total liabilities and stockholders' equity | $ | 717,293 | $ | 680,430 |
For the Nine Months Ended September 30, | ||||||||
2014 | 2013 | |||||||
Revenues: | ||||||||
Service and administrative fees | $ | 126,633 | $ | 126,651 | ||||
Ceding commissions | 32,567 | 22,851 | ||||||
Net investment income | 2,315 | 2,415 | ||||||
Net realized investment gains | 6 | 2,043 | ||||||
Net earned premium | 103,278 | 100,929 | ||||||
Other income | 1,888 | 499 | ||||||
Total revenues | 266,687 | 255,388 | ||||||
Expenses: | ||||||||
Net losses and loss adjustment expenses | 30,970 | 31,096 | ||||||
Member benefit claims | 31,111 | 34,624 | ||||||
Commissions | 119,726 | 112,224 | ||||||
Personnel costs | 30,444 | 29,849 | ||||||
Other operating expenses | 26,432 | 25,628 | ||||||
Depreciation and amortization | 3,830 | 3,609 | ||||||
Amortization of intangibles | 3,952 | 4,156 | ||||||
Interest expense | 2,784 | 2,722 | ||||||
Loss on note receivable | 1,317 | — | ||||||
(Gain) on sale of subsidiary | — | (402 | ) | |||||
Total expenses | 250,566 | 243,506 | ||||||
Income from continuing operations before income taxes | 16,121 | 11,882 | ||||||
Income taxes - continuing operations | 4,624 | 3,927 | ||||||
Income from continuing operations before non-controlling interests | 11,497 | 7,955 | ||||||
Discontinued operations: | ||||||||
Income from discontinued operations - net of tax | — | 3,070 | ||||||
Loss on sale of discontinued operations - net of tax | (42 | ) | — | |||||
Discontinued operations - net of tax | (42 | ) | 3,070 | |||||
Net income before non-controlling interests | 11,455 | 11,025 | ||||||
Less: net income (loss) attributable to non-controlling interests | 1,693 | 868 | ||||||
Net income attributable to Fortegra Financial Corporation | $ | 9,762 | $ | 10,157 | ||||
Earnings per share - Basic: | ||||||||
Net income from continuing operations - net of tax | $ | 0.50 | $ | 0.36 | ||||
Discontinued operations - net of tax | — | 0.16 | ||||||
Net income attributable to Fortegra Financial Corporation | $ | 0.50 | $ | 0.52 | ||||
Earnings per share - Diluted: | ||||||||
Net income from continuing operations - net of tax | $ | 0.48 | $ | 0.35 | ||||
Discontinued operations - net of tax | — | 0.15 | ||||||
Net income attributable to Fortegra Financial Corporation | $ | 0.48 | $ | 0.50 | ||||
Weighted average common shares outstanding: | ||||||||
Basic | 19,723,995 | 19,500,430 | ||||||
Diluted | 20,528,052 | 20,531,122 |
For the Nine Months Ended September 30, | ||||||||
2014 | 2013 | |||||||
Net income before non-controlling interests | $ | 11,455 | $ | 11,025 | ||||
Other comprehensive income (loss), net of tax: | ||||||||
Unrealized gains (losses) on available-for-sale securities: | ||||||||
Unrealized holding (losses) gains arising during the period | 2,530 | (3,495 | ) | |||||
Related tax benefit (expense) benefit | (885 | ) | 1,223 | |||||
Reclassification of (gains) included in net income | (6 | ) | (2,043 | ) | ||||
Related tax expense | 2 | 715 | ||||||
Unrealized (losses) gains on available-for-sale securities, net of tax | 1,641 | (3,600 | ) | |||||
Interest rate swap: | ||||||||
Unrealized gain (loss) on interest rate swap | (133 | ) | 301 | |||||
Related tax (expense) benefit | 46 | (105 | ) | |||||
Reclassification of losses included in net income | 858 | 845 | ||||||
Related tax benefit | (300 | ) | (296 | ) | ||||
Unrealized gain on interest rate swap, net of tax | 471 | 745 | ||||||
Other comprehensive income (loss), net of tax | 2,112 | (2,855 | ) | |||||
Comprehensive income | 13,567 | 8,170 | ||||||
Less: comprehensive income (loss) attributable to non-controlling interests | 1,698 | 853 | ||||||
Comprehensive income attributable to Fortegra Financial Corporation | $ | 11,869 | $ | 7,317 |
Common Stock | Treasury Stock | Additional Paid-in Capital | Accumulated Other Comprehensive Income (Loss) | Retained Earnings | Non-controlling Interests | Total Stockholders' Equity | |||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||||||
Balance, December 31, 2013 | 20,912,853 | $ | 209 | (1,224,182 | ) | $ | (8,014 | ) | $ | 99,398 | $ | (3,665 | ) | $ | 72,532 | $ | 6,033 | $ | 166,493 | ||||||||||||||
Net income | — | — | — | — | — | — | 9,762 | 1,693 | 11,455 | ||||||||||||||||||||||||
Other comprehensive income, net of tax | — | — | — | — | — | 2,107 | — | 5 | 2,112 | ||||||||||||||||||||||||
Distributions to non-controlling interest partners | — | — | — | — | — | — | — | (1,380 | ) | (1,380 | ) | ||||||||||||||||||||||
Non-controlling interest attributable to the consolidation of Creative Investigations Recovery Group, LLC | — | — | — | — | — | — | — | (249 | ) | (249 | ) | ||||||||||||||||||||||
Stock-based compensation | 108,695 | 2 | — | — | 870 | — | — | — | 872 | ||||||||||||||||||||||||
Direct stock awards to employees | 403 | — | — | — | 1 | — | — | — | 1 | ||||||||||||||||||||||||
Shares issued for the Employee Stock Purchase Plan | 18,642 | — | — | — | 113 | — | — | — | 113 | ||||||||||||||||||||||||
Treasury stock purchased, net of issuances | — | — | (1,633 | ) | (13 | ) | — | — | — | — | (13 | ) | |||||||||||||||||||||
Options exercised, net of shares surrendered | 240,822 | 2 | — | — | (2 | ) | — | — | — | — | |||||||||||||||||||||||
Balance, September 30, 2014 | 21,281,415 | $ | 213 | (1,225,815 | ) | $ | (8,027 | ) | $ | 100,380 | $ | (1,558 | ) | $ | 82,294 | $ | 6,102 | $ | 179,404 |
For the Nine Months Ended September 30, | |||||||
2014 | 2013 | ||||||
Operating Activities: | |||||||
Net income attributable to Fortegra Financial Corporation | $ | 9,762 | $ | 10,157 | |||
Adjustments to reconcile net income to net cash flows (used in) provided by operating activities: | |||||||
Change in deferred acquisition costs | 10,329 | (8,209 | ) | ||||
Depreciation and amortization | 7,782 | 9,661 | |||||
Deferred income tax (benefit) - continuing operations | 10,810 | (1,610 | ) | ||||
Deferred income tax expense - discontinued operations | — | 300 | |||||
Net realized investment gains | (6 | ) | (2,043 | ) | |||
Loss on sale of discontinued operations, net of tax | 42 | — | |||||
Loss on note receivable | 1,317 | — | |||||
Gain on sale of subsidiary | — | (402 | ) | ||||
Stock-based compensation expense | 872 | 1,033 | |||||
Direct stock awards to employees | 1 | 29 | |||||
Amortization of premiums and accretion of discounts on investments | 1,347 | 1,097 | |||||
Non-controlling interests | 1,693 | 868 | |||||
Change in allowance for doubtful accounts | (159 | ) | (118 | ) | |||
Changes in operating assets and liabilities, net of the effects of acquisitions and dispositions: | |||||||
Accrued investment income | (149 | ) | 287 | ||||
Accounts and premiums receivable, net | (12,549 | ) | (5,366 | ) | |||
Other receivables | 1,249 | (22,716 | ) | ||||
Reinsurance receivables | (26,075 | ) | (7,647 | ) | |||
Income taxes receivable | (8,728 | ) | 2,919 | ||||
Other assets | (2,276 | ) | (1,395 | ) | |||
Unpaid claims | 7,695 | 264 | |||||
Unearned premiums | 25,968 | 13,771 | |||||
Policyholder account balances | (2,008 | ) | (1,620 | ) | |||
Accrued expenses, accounts payable and other liabilities | (1,255 | ) | 18,942 | ||||
Income taxes payable | (2,842 | ) | 222 | ||||
Deferred revenue | (14,179 | ) | 14,145 | ||||
Change in assets of discontinued operations | 791 | — | |||||
Change in liabilities of discontinued operations | (7,743 | ) | — | ||||
Net cash flows provided by operating activities | 1,689 | 22,569 | |||||
Investing activities: | |||||||
Proceeds from maturities, calls and prepayments of available-for-sale investments | 20,653 | 7,963 | |||||
Proceeds from sales of available-for-sale investments | 3,805 | 54,663 | |||||
Net change in short-term investments | — | 251 | |||||
Purchases of available-for-sale investments | (50,010 | ) | (78,739 | ) | |||
Purchases of property and equipment | (1,900 | ) | (2,971 | ) | |||
Net paid for acquisitions of subsidiaries, net of cash received | 20 | (3,112 | ) | ||||
Sale of subsidiaries, net of cash paid | — | 2,180 | |||||
Net (issuance) from notes receivable | (8,789 | ) | — | ||||
Net proceeds from notes receivable | — | (663 | ) | ||||
Net proceeds from related party note receivable | — | 6,135 | |||||
Change in restricted cash | 9,714 | 2,350 | |||||
Net cash flows (used in) investing activities | (26,507 | ) | (11,943 | ) | |||
Financing activities: | |||||||
Payments on notes payable | (71,139 | ) | (19,188 | ) | |||
Proceeds from notes payable | 78,039 | 12,500 | |||||
Net proceeds from exercise of stock options | — | 49 | |||||
Purchase of treasury stock | (13 | ) | (1,372 | ) | |||
Net proceeds received from stock issued in the Employee Stock Purchase Plan | 113 | 152 | |||||
Distributions to non-controlling interest partners | (1,380 | ) | (720 | ) | |||
Dividends paid to non-controlling interests | — | (43 | ) | ||||
Net cash flows provided by (used in) financing activities | 5,620 | (8,622 | ) | ||||
Net (decrease) increase in cash and cash equivalents | (19,198 | ) | 2,004 | ||||
Cash and cash equivalents, beginning of period | 21,681 | 15,209 | |||||
Cash and cash equivalents, end of period | $ | 2,483 | $ | 17,213 |
• | 4Warranty Corporation ("4Warranty") |
• | Auto Knight Motor Club, Inc. ("Auto Knight") |
• | Continental Car Club, Inc. ("Continental") |
• | CRC Reassurance Company, Ltd. ("CRC") * |
• | Digital Leash, LLC, d/b/a ProtectCELL ("ProtectCELL"), 62.4% owned |
• | Insurance Company of the South ("ICOTS") * |
• | Life of the South Insurance Company ("LOTS") * and its subsidiary, Bankers Life of Louisiana ("Bankers Life") * |
• | LOTS Intermediate Co. ("LOTS IM") |
• | LOTS Reassurance Company ("LOTS RE") * |
• | LOTSolutions, Inc. |
• | Lyndon Southern Insurance Company ("Lyndon Southern") * |
• | Pacific Benefits Group Northwest, LLC ("PBG") |
• | Response Indemnity Company of California ("RICC") * |
• | South Bay Acceptance Corporation ("South Bay") |
• | South Bay Financial Services, LLC ("SBFS") |
• | Southern Financial Life Insurance Company ("SFLAC"), 85.0% owned * |
• | United Motor Club of America, Inc. ("United") |
At | |||||||||||
September 30, 2014 | December 31, 2013 | ||||||||||
Amount | Percent | Amount | Percent | ||||||||
ProtectCELL | $ | 5,769 | 37.6 | % | $ | 5,471 | 37.6 | % | |||
SFLAC | 582 | 15.0 | % | 562 | 15.0 | % | |||||
CIRG | (249 | ) | 100.0 | % | — | — | % | ||||
Total non-controlling interests | $ | 6,102 | $ | 6,033 |
The following table details the earnings per share calculation: | For the Nine Months Ended September 30, | |||||||
2014 | 2013 | |||||||
Numerator: (for both basic and diluted earnings per share) | ||||||||
Income from continuing operations before non-controlling interests | $ | 11,497 | $ | 7,955 | ||||
Less: net income (loss) attributable to non-controlling interests | 1,693 | 868 | ||||||
Net income from continuing operations - net of tax | 9,804 | 7,087 | ||||||
Discontinued operations - net of tax | (42 | ) | 3,070 | |||||
Net income attributable to Fortegra Financial Corporation | $ | 9,762 | $ | 10,157 | ||||
Denominator: | ||||||||
Total weighted average basic common shares outstanding | 19,723,995 | 19,500,430 | ||||||
Effect of dilutive stock options and restricted stock awards | 804,057 | 1,030,692 | ||||||
Total weighted average diluted common shares outstanding | 20,528,052 | 20,531,122 | ||||||
Earnings per share - Basic: | ||||||||
Net income from continuing operations - net of tax | $ | 0.50 | $ | 0.36 | ||||
Discontinued operations - net of tax | — | 0.16 | ||||||
Net income attributable to Fortegra Financial Corporation | $ | 0.50 | $ | 0.52 | ||||
Earnings per share - Diluted: | ||||||||
Net income from continuing operations - net of tax | $ | 0.48 | $ | 0.35 | ||||
Discontinued operations - net of tax | — | 0.15 | ||||||
Net income attributable to Fortegra Financial Corporation | $ | 0.48 | $ | 0.50 | ||||
Weighted average anti-dilutive common shares | 489,331 | 762,081 |
For the Nine Months Ended September 30, 2014 | |||||||||||
Net unrealized gains (losses) on available-for-sale securities | Net unrealized gain (loss) on interest rate swap | Total | |||||||||
Balance at December 31, 2013, net of tax | $ | (1,761 | ) | $ | (1,904 | ) | $ | (3,665 | ) | ||
Other comprehensive income (loss) before reclassifications: | |||||||||||
Pre-tax income (loss) | 2,530 | (133 | ) | 2,397 | |||||||
Income tax (expense) benefit | (885 | ) | 46 | (839 | ) | ||||||
Other comprehensive income (loss) before reclassifications, net of tax | 1,645 | (87 | ) | 1,558 | |||||||
Amounts reclassified from accumulated other comprehensive income (loss): | |||||||||||
Pre-tax (income) loss | (6 | ) | 858 | 852 | |||||||
Income tax expense (benefit) | 2 | (300 | ) | (298 | ) | ||||||
Amounts reclassified from accumulated other comprehensive (loss) income, net of tax | (4 | ) | 558 | 554 | |||||||
Current period other comprehensive income, net of tax | 1,641 | 471 | 2,112 | ||||||||
Less: other comprehensive income attributable to non-controlling interest | 5 | — | 5 | ||||||||
Balance at September 30, 2014, net of tax | $ | (125 | ) | $ | (1,433 | ) | $ | (1,558 | ) | ||
For the Nine Months Ended September 30, 2013 | |||||||||||
Net unrealized gains (losses) on available-for-sale securities | Net unrealized gain (loss) on interest rate swap | Total | |||||||||
Balance at December 31, 2012, net of tax | $ | 2,189 | $ | (2,820 | ) | $ | (631 | ) | |||
Other comprehensive income (loss) before reclassifications: | |||||||||||
Pre-tax (loss) income | (3,495 | ) | 301 | (3,194 | ) | ||||||
Income tax benefit (expense) | 1,223 | (105 | ) | 1,118 | |||||||
Other comprehensive (loss) income before reclassifications, net of tax | (2,272 | ) | 196 | (2,076 | ) | ||||||
Amounts reclassified from accumulated other comprehensive income (loss): | |||||||||||
Pre-tax (income) loss | (2,043 | ) | 845 | (1,198 | ) | ||||||
Income tax expense (benefit) | 715 | (296 | ) | 419 | |||||||
Amounts reclassified from accumulated other comprehensive (loss) income, net of tax | (1,328 | ) | 549 | (779 | ) | ||||||
Current period other comprehensive (loss) income, net of tax | (3,600 | ) | 745 | (2,855 | ) | ||||||
Less: other comprehensive (loss) attributable to non-controlling interest | (15 | ) | — | (15 | ) | ||||||
Balance at September 30, 2013, net of tax | $ | (1,396 | ) | $ | (2,075 | ) | $ | (3,471 | ) |
For the Nine Months Ended September 30, | |||||||||
2014 | 2013 | Consolidated Statement of Income Location | |||||||
Unrealized gains (losses) on available-for-sale securities: | |||||||||
Reclassification of gains included in net income | $ | 6 | $ | 2,043 | Net realized investment gains (losses) | ||||
Related tax (expense) | (2 | ) | (715 | ) | Income taxes | ||||
Net of tax | $ | 4 | $ | 1,328 | Net Income | ||||
Unrealized gain (loss) on interest rate swap: | |||||||||
Reclassification of (losses) included in net income | $ | (858 | ) | $ | (845 | ) | Interest expense | ||
Related tax benefit | 300 | 296 | Income taxes | ||||||
Net of tax | $ | (558 | ) | $ | (549 | ) | Net Income |
At September 30, 2014 | |||||||||||||||
Description of Security | Cost or Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||
Obligations of the U.S. Treasury and U.S. Government agencies | $ | 54,868 | $ | 375 | $ | (331 | ) | $ | 54,912 | ||||||
Municipal securities | 33,810 | 215 | (29 | ) | 33,996 | ||||||||||
Corporate securities | 67,441 | 425 | (428 | ) | 67,438 | ||||||||||
Obligations of foreign governments | 1,378 | 14 | (3 | ) | 1,389 | ||||||||||
Total fixed maturity securities | $ | 157,497 | $ | 1,029 | $ | (791 | ) | $ | 157,735 | ||||||
Common stock - publicly traded | $ | 39 | $ | 13 | $ | — | $ | 52 | |||||||
Preferred stock - publicly traded | 5,974 | 51 | (196 | ) | 5,829 | ||||||||||
Common stock - non-publicly traded | 59 | 6 | (12 | ) | 53 | ||||||||||
Preferred stock - non-publicly traded | 1,009 | 4 | — | 1,013 | |||||||||||
Total equity securities | $ | 7,081 | $ | 74 | $ | (208 | ) | $ | 6,947 |
At December 31, 2013 | |||||||||||||||
Description of Security | Cost or Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||
Obligations of the U.S. Treasury and U.S. Government agencies | $ | 51,971 | $ | 142 | $ | (678 | ) | $ | 51,435 | ||||||
Municipal securities | 24,856 | 104 | (413 | ) | 24,547 | ||||||||||
Corporate securities | 56,050 | 210 | (900 | ) | 55,360 | ||||||||||
Obligations of foreign governments | 411 | — | (2 | ) | 409 | ||||||||||
Total fixed maturity securities | $ | 133,288 | $ | 456 | $ | (1,993 | ) | $ | 131,751 | ||||||
Common stock - publicly traded | $ | 39 | $ | 8 | $ | — | $ | 47 | |||||||
Preferred stock - publicly traded | 5,974 | — | (887 | ) | 5,087 | ||||||||||
Common stock - non-publicly traded | 59 | 5 | (13 | ) | 51 | ||||||||||
Preferred stock - non-publicly traded | 1,009 | 4 | — | 1,013 | |||||||||||
Total equity securities | $ | 7,081 | $ | 17 | $ | (900 | ) | $ | 6,198 |
At | |||||||
September 30, 2014 | December 31, 2013 | ||||||
Fair value of restricted investments for special deposits required by state insurance departments | $ | 10,301 | $ | 10,339 | |||
Fair value of restricted investments in trust pursuant to reinsurance agreements | 5,665 | 6,134 | |||||
Total fair value of restricted investments | $ | 15,966 | $ | 16,473 |
At September 30, 2014 | At December 31, 2013 | ||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
Due in one year or less | $ | 10,556 | $ | 10,602 | $ | 18,766 | $ | 18,771 | |||||||
Due after one year through five years | 73,489 | 73,641 | 69,380 | 69,355 | |||||||||||
Due after five years through ten years | 51,856 | 51,750 | 22,622 | 21,731 | |||||||||||
Due after ten years | 21,596 | 21,742 | 22,520 | 21,894 | |||||||||||
Total fixed maturity securities | $ | 157,497 | $ | 157,735 | $ | 133,288 | $ | 131,751 |
At September 30, 2014 | ||||||||||||||||||||||||||
Less than Twelve Months | Twelve Months or Greater | Total | ||||||||||||||||||||||||
Description of Security | Fair Value | Unrealized Losses | # of Securities | Fair Value | Unrealized Losses | # of Securities | Fair Value | Unrealized Losses | # of Securities | |||||||||||||||||
Obligations of the U.S. Treasury and U.S. Government agencies | $ | 15,913 | $ | 57 | 34 | $ | 7,686 | $ | 274 | 12 | $ | 23,599 | $ | 331 | 46 | |||||||||||
Municipal securities | 3,120 | 9 | 9 | 1,760 | 20 | 4 | 4,880 | 29 | 13 | |||||||||||||||||
Corporate securities | 18,797 | 110 | 67 | 10,121 | 318 | 15 | 28,918 | 428 | 82 | |||||||||||||||||
Obligations of foreign governments | 388 | 3 | 1 | — | — | — | 388 | 3 | 1 | |||||||||||||||||
Total fixed maturity securities | $ | 38,218 | $ | 179 | 111 | $ | 19,567 | $ | 612 | 31 | $ | 57,785 | $ | 791 | 142 | |||||||||||
Preferred stock - publicly traded | 1,776 | 15 | 2 | 3,019 | 181 | 6 | 4,795 | 196 | 8 | |||||||||||||||||
Common stock - non-publicly traded | — | — | — | 13 | 12 | 1 | 13 | 12 | 1 | |||||||||||||||||
Total equity securities | $ | 1,776 | $ | 15 | 2 | $ | 3,032 | $ | 193 | 7 | $ | 4,808 | $ | 208 | 9 |
At December 31, 2013 | ||||||||||||||||||||||||||
Less than Twelve Months | Twelve Months or Greater | Total | ||||||||||||||||||||||||
Description of Security | Fair Value | Unrealized Losses | # of Securities | Fair Value | Unrealized Losses | # of Securities | Fair Value | Unrealized Losses | # of Securities | |||||||||||||||||
Obligations of the U.S. Treasury and U.S. Government agencies | $ | 37,385 | $ | 672 | 67 | $ | 234 | $ | 6 | 7 | $ | 37,619 | $ | 678 | 74 | |||||||||||
Municipal securities | 10,080 | 413 | 23 | — | — | — | 10,080 | 413 | 23 | |||||||||||||||||
Corporate securities | 27,866 | 734 | 55 | 7,676 | 166 | 8 | 35,542 | 900 | 63 | |||||||||||||||||
Obligations of foreign governments | 409 | 2 | 1 | — | — | — | 409 | 2 | 1 | |||||||||||||||||
Total fixed maturity securities | $ | 75,740 | $ | 1,821 | 146 | $ | 7,910 | $ | 172 | 15 | $ | 83,650 | $ | 1,993 | 161 | |||||||||||
Preferred stock - publicly traded | 5,087 | 887 | 9 | — | — | — | 5,087 | 887 | 9 | |||||||||||||||||
Common stock - non-publicly traded | — | — | — | 31 | 13 | 2 | 31 | 13 | 2 | |||||||||||||||||
Total equity securities | $ | 5,087 | $ | 887 | 9 | $ | 31 | $ | 13 | 2 | $ | 5,118 | $ | 900 | 11 |
For the Nine Months Ended September 30, | ||||||||
2014 | 2013 | |||||||
Gross proceeds from sales | $ | 3,805 | $ | 54,663 |
For the Nine Months Ended September 30, | ||||||||
2014 | 2013 | |||||||
Gross realized gains | $ | 6 | $ | 2,118 | ||||
Gross realized losses | — | (75 | ) | |||||
Total net gains from investment sales | 6 | 2,043 | ||||||
Impairment write-downs (other-than-temporary impairments) | — | — | ||||||
Net realized investment gains | $ | 6 | $ | 2,043 |
The following table presents the components of net investment income: | For the Nine Months Ended September 30, | |||||||
2014 | 2013 | |||||||
Fixed income securities | $ | 2,023 | $ | 2,076 | ||||
Cash on hand and on deposit | 7 | 47 | ||||||
Common and preferred stock dividends | 293 | 275 | ||||||
Notes receivable | 279 | 239 | ||||||
Other income | 5 | 117 | ||||||
Investment expenses | (292 | ) | (339 | ) | ||||
Net investment income | $ | 2,315 | $ | 2,415 |
Premiums | For the Nine Months Ended September 30, | |||||||||||||
2014 | 2013 | |||||||||||||
Written | Earned | Written | Earned | |||||||||||
Direct and assumed | $ | 372,881 | $ | 346,913 | $ | 297,940 | $ | 284,169 | ||||||
Ceded | (267,565 | ) | (243,635 | ) | (194,067 | ) | (183,240 | ) | ||||||
Net | $ | 105,316 | $ | 103,278 | $ | 103,873 | $ | 100,929 |
Losses and LAE incurred | For the Nine Months Ended September 30, | |||||||
2014 | 2013 | |||||||
Direct and assumed | $ | 83,410 | $ | 66,879 | ||||
Ceded | (52,440 | ) | (35,783 | ) | ||||
Net losses and LAE incurred | $ | 30,970 | $ | 31,096 |
The following table presents the components of the reinsurance receivables: | At | ||||||
September 30, 2014 | December 31, 2013 | ||||||
Prepaid reinsurance premiums: | |||||||
Life (1) | $ | 50,368 | $ | 51,355 | |||
Accident and health (1) | 40,905 | 36,214 | |||||
Property | 117,131 | 98,650 | |||||
Total | 208,404 | 186,219 | |||||
Ceded claim reserves: | |||||||
Life | 1,584 | 1,594 | |||||
Accident and health | 7,913 | 7,826 | |||||
Property | 19,024 | 12,102 | |||||
Total ceded claim reserves recoverable | 28,521 | 21,522 | |||||
Other reinsurance settlements recoverable | 4,234 | 7,343 | |||||
Reinsurance receivables | $ | 241,159 | $ | 215,084 |
At | |||||||
September 30, 2014 | December 31, 2013 | ||||||
Total of the three largest receivable balances from unrelated reinsurers | $ | 145,876 | $ | 136,061 |
For the Nine Months Ended September 30, | ||||||||
2014 | 2013 | |||||||
Total amortization of deferred acquisition costs - insurance related | $ | 50,011 | $ | 49,223 |
For the Nine Months Ended September 30, | ||||||||
2014 | 2013 | |||||||
Total amortization of deferred acquisition costs - non-insurance related | $ | 52,007 | $ | 54,560 |
At | |||||||
September 30, 2014 | December 31, 2013 | ||||||
Assets: | |||||||
Other receivables | $ | — | $ | 791 | |||
Assets of discontinued operations | $ | — | $ | 791 | |||
Liabilities: | |||||||
Accrued expenses, accounts payable and other liabilities | $ | 860 | $ | 2,708 | |||
Income taxes payable | — | 5,895 | |||||
Liabilities of discontinued operations | $ | 860 | $ | 8,603 |
For the Nine Months Ended | ||||
September 30, 2013 | ||||
Income from discontinued operations: | ||||
Revenues: | ||||
Brokerage commissions and fees | $ | 28,409 | ||
Net investment income | 18 | |||
Other income | 30 | |||
Total revenues | 28,457 | |||
Expenses: | ||||
Personnel costs | 15,240 | |||
Other operating expenses | 4,363 | |||
Depreciation and amortization | 454 | |||
Amortization of intangibles | 1,442 | |||
Interest expense | 1,767 | |||
Total expenses | 23,266 | |||
Income from discontinued operations before income taxes | 5,191 | |||
Income taxes - discontinued operations | 2,121 | |||
Income from discontinued operations - net of tax | $ | 3,070 |
At September 30, 2014 | At December 31, 2013 | ||||||||||||||||||||||||||
Amortization Period (Years) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||||||||||||
Customer and agent relationships | 7 | to | 15 | $ | 40,075 | $ | (16,488 | ) | $ | 23,587 | $ | 40,075 | $ | (13,262 | ) | $ | 26,813 | ||||||||||
Tradenames | 8 | to | 10 | 1,460 | (242 | ) | 1,218 | 1,460 | (128 | ) | 1,332 | ||||||||||||||||
Software | 2.25 | to | 10 | 5,336 | (3,491 | ) | 1,845 | 5,336 | (2,930 | ) | 2,406 | ||||||||||||||||
Present value of future profits | 0.3 | to | 0.75 | 548 | (548 | ) | — | 548 | (548 | ) | — | ||||||||||||||||
Non-compete agreements | 1.5 | to | 6 | 1,378 | (946 | ) | 432 | 1,378 | (895 | ) | 483 | ||||||||||||||||
Total finite-lived other intangible assets | $ | 48,797 | $ | (21,715 | ) | $ | 27,082 | $ | 48,797 | $ | (17,763 | ) | $ | 31,034 |
The following table presents the carrying amount of indefinite-lived other intangible assets: | At | ||||||
September 30, 2014 | December 31, 2013 | ||||||
Tradenames | $ | 17,764 | $ | 17,764 | |||
Licenses | 375 | 375 | |||||
Total | $ | 18,139 | $ | 18,139 |
Balance at December 31, 2013 | $ | 49,173 | |
Less: amortization expense | 3,952 | ||
Balance at September 30, 2014 | $ | 45,221 |
Estimated Amortization Expense | |||
Remainder of 2014 | $ | 1,317 | |
2015 | 5,115 | ||
2016 | 4,868 | ||
2017 | 3,648 | ||
2018 | 2,230 | ||
Thereafter | 9,904 | ||
Total | $ | 27,082 |
At | |||
September 30, 2014 | |||
The Company's maximum exposure to loss in the VIE | $ | 194 |
The Company's Notes Payable consisted of the following: | At | ||||||
September 30, 2014 | December 31, 2013 | ||||||
Wells Fargo Bank, N.A. credit facility, maturing August 2019 | $ | 1,500 | $ | — | |||
Synovus Bank, revolving line of credit, maturing April 2017 | 8,673 | 3,273 | |||||
Total | $ | 10,173 | $ | 3,273 | |||
Maximum balance allowed on the Wells Fargo Bank, N.A. credit facility | $ | 100,000 | $ | 75,000 | |||
Interest rate at the end of the respective period, Wells Fargo Bank, N.A. credit facility (1) (2) | 1.80 | % | — | % | |||
Maximum balance allowed on the Synovus Bank, revolving line of credit | $ | 15,000 | $ | 15,000 | |||
Interest rate at the end of the respective period, Synovus Bank, revolving line of credit | 3.23 | % | 3.24 | % |
Maturities | |||
Remainder of 2014 | $ | 6,292 | |
2015 | 3,881 | ||
2016 | — | ||
2017 | — | ||
2018 | — | ||
Thereafter | — | ||
Total maturities | $ | 10,173 |
Actual At | |||
Covenant | Covenant Requirement | September 30, 2014 | |
Total leverage ratio | not more than 3.25 | 0.80 | |
Fixed charge coverage ratio | not less than 2.00 | 6.16 | |
Reinsurance ratio | not less than 50% | 70.0% | |
Actual At | |||
December 31, 2013 | |||
RBC Ratios: | |||
RBC Ratio - Bankers Life of Louisiana | not less than 250% | 435.0% | |
RBC Ratio - Southern Financial Life Insurance Company | not less than 250% | 2,096.0% | |
RBC Ratio - Insurance Company of the South | not less than 250% | 366.0% | |
RBC Ratio - Lyndon Southern Insurance Company | not less than 250% | 305.0% | |
RBC Ratio - Life of the South Insurance Company | not less than 250% | 430.0% | |
RBC Ratio - Response Indemnity Company of California | not less than 250% | 39,754.0% |
At | |||||||||
Balance Sheet Location | September 30, 2014 | December 31, 2013 | |||||||
Derivative designated as cash flow hedging instrument: | |||||||||
Interest rate swap - notional value | $ | 35,000 | $ | 35,000 | |||||
Fair value of the Swap | Accrued expenses, accounts payable and other liabilities | 2,205 | 2,930 | ||||||
Unrealized loss, net of tax, on the fair value of the Swap | AOCI | 1,433 | 1,904 | ||||||
Variable rate of the interest rate swap | 0.23 | % | 0.24 | % | |||||
Fixed rate of the interest rate swap | 3.47 | % | 3.47 | % |
For the Nine Months Ended September 30, | ||||||||
2014 | 2013 | |||||||
Gain (loss) recognized in AOCI on the derivative-effective portion | $ | (133 | ) | $ | 301 | |||
Loss reclassified from AOCI into income-effective portion | $ | 858 | $ | 845 | ||||
Gain (loss) recognized in income on the derivative-ineffective portion | $ | — | $ | — |
At | |||
September 30, 2014 | |||
Estimated loss to be reclassified to earnings from AOCI during the next 12 months | $ | 1,101 |
Time-Based | Performance-Based | ||||||||||||||||||||||||||
Options Outstanding | Weighted Average Exercise Price (in dollars per share) | Options Exercisable | Weighted Average Exercise Price (in dollars per share) | Options Outstanding | Weighted Average Exercise Price (in dollars per share) | Options Exercisable | Weighted Average Exercise Price (in dollars per share) | ||||||||||||||||||||
Balance, December 31, 2013 | 1,930,407 | $ | 4.22 | 1,806,251 | $ | 3.98 | 289,306 | $ | 8.46 | — | $ | — | |||||||||||||||
Granted | 15,000 | 8.27 | — | — | — | — | — | — | |||||||||||||||||||
Vested | — | — | 50,405 | 2.89 | — | — | — | — | |||||||||||||||||||
Exercised | (391,389 | ) | 3.10 | (391,389 | ) | 3.10 | — | — | — | — | |||||||||||||||||
Canceled/forfeited | (77,926 | ) | 7.89 | (77,926 | ) | 7.89 | (28,604 | ) | 8.42 | — | — | ||||||||||||||||
Balance, September 30, 2014 | 1,476,092 | $ | 4.36 | 1,387,341 | $ | 4.14 | 260,702 | $ | 8.46 | — | $ | — | |||||||||||||||
Weighted average remaining contractual term at September 30, 2014 (in years) | 3.3 | 2.9 | 8.0 | — |
Assumptions | ||
Expected term (years) | 6.25 | |
Expected volatility | 33.83 | % |
Expected dividends | — | % |
Risk-free rate | 2.19 | % |
Time-Based | Performance-Based | ||||||||||||
Shares | Weighted Average Grant Date Fair Value | Shares | Weighted Average Grant Date Fair Value | ||||||||||
Balance at December 31, 2013 | 139,680 | $ | 8.59 | 130,629 | $ | 10.20 | |||||||
Grants | 114,944 | 7.24 | — | — | |||||||||
Vests | (56,126 | ) | 8.40 | — | — | ||||||||
Forfeitures | (1,714 | ) | 7.80 | (4,535 | ) | 8.89 | |||||||
Balance at September 30, 2014 | 196,784 | $ | 7.87 | 126,094 | $ | 10.24 |
For the Nine Months Ended September 30, | ||||||||
2014 | 2013 | |||||||
Personnel costs | $ | 440 | $ | 614 | ||||
Other operating expenses | 401 | 373 | ||||||
Income tax benefit | (322 | ) | (378 | ) | ||||
Net stock-based compensation expense | $ | 519 | $ | 609 |
Additional information on total non-vested stock-based compensation is as follows: | At September 30, 2014 | ||||||
Stock Options | Restricted Stock Awards | ||||||
Unrecognized compensation cost related to non-vested awards | $ | 267 | $ | 1,114 | |||
Weighted-average recognition period (in years) | 3.0 | 3.1 |
Offering Period ending June 30, | |||||||
2014 | 2013 | ||||||
Common stock issued under the ESPP (in shares) | 18,642 | 26,019 | |||||
Weighted-average purchase price per share by participant in the ESPP | $ | 6.04 | $ | 5.83 | |||
Total cash proceeds received from the issuance of common shares under the ESPP | $ | 113 | $ | 152 | |||
ESPP compensation costs recognized | $ | 32 | $ | 46 |
For the Nine Months Ended September 30, | ||||||||
2014 | 2013 | |||||||
Income taxes - continuing operations | $ | 4,624 | $ | 3,927 | ||||
Income (benefit) taxes - discontinued operations | (24 | ) | 2,121 | |||||
Income taxes | $ | 4,600 | $ | 6,048 |
For the Nine Months Ended September 30, | ||||||||
2014 | 2013 | |||||||
Current | $ | (6,186 | ) | $ | 5,537 | |||
Deferred | 10,810 | (1,610 | ) | |||||
Income taxes - continuing operations | $ | 4,624 | $ | 3,927 |
For the Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | |||||||||||||
Amount | Percent of Pre-tax Income | Amount | Percent of Pre-tax Income | |||||||||||
Income taxes at federal income tax rate | $ | 5,634 | 35.00 | % | $ | 4,159 | 35.00 | % | ||||||
Effect of: | ||||||||||||||
Small life deduction | (414 | ) | (2.57 | ) | (388 | ) | (3.27 | ) | ||||||
Non-deductible expenses | 68 | 0.42 | 61 | 0.51 | ||||||||||
Tax exempt interest | (116 | ) | (0.72 | ) | (109 | ) | (0.92 | ) | ||||||
State taxes | 358 | 2.22 | 159 | 1.34 | ||||||||||
Prior year tax true up | (528 | ) | (3.28 | ) | 312 | 2.63 | ||||||||
Non-controlling interest | (586 | ) | (3.64 | ) | (304 | ) | (2.56 | ) | ||||||
Other, net | 208 | 1.29 | 37 | 0.31 | ||||||||||
Income taxes - continuing operations | $ | 4,624 | 28.72 | % | $ | 3,927 | 33.04 | % |
The carrying and fair values of financial instruments are as follows: | At | ||||||||||||||
September 30, 2014 | December 31, 2013 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Financial assets: | |||||||||||||||
Cash and cash equivalents | $ | 2,483 | $ | 2,483 | $ | 21,681 | $ | 21,681 | |||||||
Restricted cash | 7,579 | 7,579 | 17,293 | 17,293 | |||||||||||
Fixed maturity securities: | |||||||||||||||
Obligations of the U.S. Treasury and U.S. Government agencies | 54,912 | 54,912 | 51,435 | 51,435 | |||||||||||
Municipal securities | 33,996 | 33,996 | 24,547 | 24,547 | |||||||||||
Corporate securities | 67,438 | 67,438 | 55,360 | 55,360 | |||||||||||
Obligations of foreign governments | 1,389 | 1,389 | 409 | 409 | |||||||||||
Equity securities: | |||||||||||||||
Common stock - publicly traded | 52 | 52 | 47 | 47 | |||||||||||
Preferred stock - publicly traded | 5,829 | 5,829 | 5,087 | 5,087 | |||||||||||
Common stock - non-publicly traded | 53 | 53 | 51 | 51 | |||||||||||
Preferred stock - non-publicly traded | 1,013 | 1,013 | 1,013 | 1,013 | |||||||||||
Notes receivable | 19,421 | 19,421 | 11,920 | 11,920 | |||||||||||
Accounts and premiums receivable, net | 31,444 | 31,444 | 18,702 | 18,702 | |||||||||||
Other receivables | 32,048 | 32,048 | 33,409 | 33,409 | |||||||||||
Short-term investments | 871 | 871 | 871 | 871 | |||||||||||
Total financial assets | $ | 258,528 | $ | 258,528 | $ | 241,825 | $ | 241,825 | |||||||
Financial liabilities: | |||||||||||||||
Notes payable | $ | 10,173 | $ | 10,173 | $ | 3,273 | $ | 3,273 | |||||||
Preferred trust securities | 35,000 | 35,000 | 35,000 | 35,000 | |||||||||||
Interest rate swap | 2,205 | 2,205 | 2,930 | 2,930 | |||||||||||
Total financial liabilities | $ | 47,378 | $ | 47,378 | $ | 41,203 | $ | 41,203 |
At September 30, 2014 | ||||||||||||
Fair Value Measurements Using: | ||||||||||||
Quoted prices in active markets for identical assets | Significant other observable inputs | Significant unobservable inputs | ||||||||||
Fair Value | (Level 1) | (Level 2) | (Level 3) | |||||||||
Financial Assets: | ||||||||||||
Fixed maturity securities: | ||||||||||||
Obligations of the U.S. Treasury and U.S. Government agencies | $ | 54,912 | $ | — | $ | 54,912 | $ | — | ||||
Municipal securities | 33,996 | — | 33,996 | — | ||||||||
Corporate securities | 67,438 | — | 67,438 | — | ||||||||
Obligations of foreign governments | 1,389 | — | 1,389 | — | ||||||||
Equity securities: | ||||||||||||
Common stock - publicly traded | 52 | 52 | — | — | ||||||||
Preferred stock - publicly traded | 5,829 | 5,829 | — | — | ||||||||
Common stock - non-publicly traded | 53 | — | — | 53 | ||||||||
Preferred stock - non-publicly traded | 1,013 | — | — | 1,013 | ||||||||
Short-term investments | 871 | 871 | — | — | ||||||||
Total assets | $ | 165,553 | $ | 6,752 | $ | 157,735 | $ | 1,066 | ||||
Financial Liabilities: | ||||||||||||
Interest rate swap | $ | 2,205 | $ | — | $ | 2,205 | $ | — |
At December 31, 2013 | ||||||||||||
Fair Value Measurements Using: | ||||||||||||
Quoted prices in active markets for identical assets | Significant other observable inputs | Significant unobservable inputs | ||||||||||
Fair Value | (Level 1) | (Level 2) | (Level 3) | |||||||||
Financial Assets: | ||||||||||||
Fixed maturity securities: | ||||||||||||
Obligations of the U.S. Treasury and U.S. Government agencies | $ | 51,435 | $ | — | $ | 51,435 | $ | — | ||||
Municipal securities | 24,547 | — | 24,547 | — | ||||||||
Corporate securities | 55,360 | — | 55,360 | — | ||||||||
Obligations of foreign governments | 409 | — | 409 | — | ||||||||
Equity securities: | ||||||||||||
Common stock - publicly traded | 47 | 47 | — | — | ||||||||
Preferred stock - publicly traded | 5,087 | 5,087 | — | — | ||||||||
Common stock - non-publicly traded | 51 | — | — | 51 | ||||||||
Preferred stock - non-publicly traded | 1,013 | — | — | 1,013 | ||||||||
Short-term investments | 871 | 871 | — | — | ||||||||
Total Assets | $ | 138,820 | $ | 6,005 | $ | 131,751 | $ | 1,064 | ||||
Financial Liabilities: | ||||||||||||
Interest rate swap | $ | 2,930 | $ | — | $ | 2,930 | $ | — |
The following table presents the changes in Level 3 assets measured at fair value: | For the Nine Months Ended September 30, | ||||||
2014 | 2013 | ||||||
Beginning balance, January 1, | $ | 1,064 | $ | 1,123 | |||
Total investment gains or losses (realized/unrealized): | |||||||
Included in other comprehensive (loss) | 2 | (32 | ) | ||||
Transfers (out of) Level 3 | — | (27 | ) | ||||
Ending balance, September 30, | $ | 1,066 | $ | 1,064 |
For the Nine Months Ended September 30, | For the Twelve Months Ended December 31, | ||||||
2014 | 2013 | ||||||
Ordinary dividends | $ | — | $ | 2,383 | |||
Extraordinary dividends | — | — | |||||
Total dividends | $ | — | $ | 2,383 |
At | |||||||
September 30, 2014 | December 31, 2013 | ||||||
Combined statutory capital and surplus of the Company's insurance company subsidiaries | $ | 81,292 | $ | 69,269 | |||
Required minimum statutory capital and surplus | $ | 17,200 | $ | 17,200 | |||
Amount available for ordinary dividends of the Company's insurance company subsidiaries | $ | 4,244 | $ | 3,989 |
For the Nine Months Ended September 30, | ||||||||
2014 | 2013 | |||||||
Income recorded by ProtectCELL for protection plans sold | $ | 307 | $ | 1,639 | ||||
Income recorded for the sale of the Company's insurance-related products under the Marketing Agreement | 972 | 592 | ||||||
Total related party income recorded by the Company | $ | 1,279 | $ | 2,231 | ||||
Interest income recorded on the High Pointe note receivable | $ | — | $ | 21 | ||||
Lease expense paid to High Pointe | $ | 310 | $ | 300 | ||||
Lease expense paid to Source | — | 87 | ||||||
Total related party lease expense | $ | 310 | $ | 387 | ||||
Commissions paid by ProtectCELL for protection plans sold | $ | 122 | $ | 651 | ||||
Claims paid on the Company's insurance-related products under the Marketing Agreement | $ | 67 | $ | 26 | ||||
Transportation service expenses paid to the Marketer | $ | 126 | $ | — | ||||
The following table presents the amounts recorded on the Company's Consolidated Balance Sheets from related party transactions: | ||||||||
At | ||||||||
September 30, 2014 | December 31, 2013 | |||||||
Accounts receivable from related parties | $ | — | $ | 113 |
At December 31, | |||||||
2013 | 2012 | ||||||
Assets: | |||||||
Investments: | |||||||
Fixed maturity securities available-for-sale, at fair value (amortized cost of $133,288 at December 31, 2013 and $107,095 at December 31, 2012) | $ | 131,751 | $ | 110,641 | |||
Equity securities available-for-sale, at fair value (cost of $7,081 at December 31, 2013 and $6,082 at December 31, 2012) | 6,198 | 6,220 | |||||
Short-term investments | 871 | 1,222 | |||||
Total investments | 138,820 | 118,083 | |||||
Cash and cash equivalents | 21,681 | 15,209 | |||||
Restricted cash | 17,293 | 31,142 | |||||
Accrued investment income | 1,175 | 1,235 | |||||
Notes receivable, net | 11,920 | 11,290 | |||||
Accounts and premiums receivable, net | 18,702 | 27,302 | |||||
Other receivables | 33,409 | 13,393 | |||||
Reinsurance receivables | 215,084 | 203,988 | |||||
Deferred acquisition costs | 78,042 | 59,320 | |||||
Property and equipment, net | 14,332 | 17,900 | |||||
Goodwill | 73,701 | 127,679 | |||||
Other intangible assets, net | 49,173 | 70,310 | |||||
Income taxes receivable | — | 2,919 | |||||
Other assets | 6,307 | 7,667 | |||||
Assets of discontinued operations | 791 | — | |||||
Total assets | $ | 680,430 | $ | 707,437 | |||
Liabilities: | |||||||
Unpaid claims | $ | 34,732 | $ | 33,007 | |||
Unearned premiums | 256,380 | 235,900 | |||||
Policyholder account balances | 23,486 | 26,023 | |||||
Accrued expenses, accounts payable and other liabilities | 53,035 | 58,660 | |||||
Income taxes payable | 2,842 | — | |||||
Deferred revenue | 76,927 | 55,043 | |||||
Notes payable | 3,273 | 89,438 | |||||
Preferred trust securities | 35,000 | 35,000 | |||||
Deferred income taxes, net | 19,659 | 28,651 | |||||
Liabilities of discontinued operations | 8,603 | — | |||||
Total liabilities | 513,937 | 561,722 | |||||
Commitments and Contingencies (Note 25) | |||||||
Stockholders' Equity: | |||||||
Preferred stock, par value $0.01; 10,000,000 shares authorized; none issued | — | — | |||||
Common stock, par value $0.01; 150,000,000 shares authorized; 20,912,853 and 20,710,370 shares issued at December 31, 2013 and 2012, respectively, including shares in treasury | 209 | 207 | |||||
Treasury stock, at cost; 1,224,182 shares and 1,024,212 shares at December 31, 2013 and 2012, respectively | (8,014 | ) | (6,651 | ) | |||
Additional paid-in capital | 99,398 | 97,641 | |||||
Accumulated other comprehensive loss, net of tax | (3,665 | ) | (631 | ) | |||
Retained earnings | 72,532 | 49,817 | |||||
Stockholders' equity before non-controlling interests | 160,460 | 140,383 | |||||
Non-controlling interests | 6,033 | 5,332 | |||||
Total stockholders' equity | 166,493 | 145,715 | |||||
Total liabilities and stockholders' equity | $ | 680,430 | $ | 707,437 |
For the Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Revenues: | |||||||||||
Service and administrative fees | $ | 172,427 | $ | 90,550 | $ | 94,464 | |||||
Ceding commissions | 32,824 | 34,825 | 29,495 | ||||||||
Net investment income | 3,050 | 3,067 | 3,368 | ||||||||
Net realized investment gains | 2,043 | 3 | 4,193 | ||||||||
Net earned premium | 136,787 | 127,625 | 115,503 | ||||||||
Other income | 736 | 269 | 170 | ||||||||
Total revenues | 347,867 | 256,339 | 247,193 | ||||||||
Expenses: | |||||||||||
Net losses and loss adjustment expenses | 41,567 | 40,219 | 37,949 | ||||||||
Member benefit claims | 46,019 | 4,642 | 4,409 | ||||||||
Commissions | 154,606 | 128,741 | 126,918 | ||||||||
Personnel costs | 39,487 | 28,475 | 26,021 | ||||||||
Other operating expenses | 35,117 | 24,233 | 23,739 | ||||||||
Depreciation and amortization | 4,858 | 3,275 | 2,662 | ||||||||
Amortization of intangibles | 5,527 | 2,742 | 2,819 | ||||||||
Interest expense | 3,621 | 4,334 | 4,690 | ||||||||
(Gain) Loss on sale of subsidiary | (402 | ) | — | 477 | |||||||
Total expenses | 330,400 | 236,661 | 229,684 | ||||||||
Income from continuing operations before income taxes | 17,467 | 19,678 | 17,509 | ||||||||
Income taxes - continuing operations | 5,660 | 6,716 | 5,947 | ||||||||
Income from continuing operations before non-controlling interests | 11,807 | 12,962 | 11,562 | ||||||||
Discontinued operations: | |||||||||||
Income from discontinued operations - net of tax | 3,546 | 2,275 | 1,777 | ||||||||
Gain on sale of discontinued operations - net of tax | 8,844 | — | — | ||||||||
Discontinued operations - net of tax | 12,390 | 2,275 | 1,777 | ||||||||
Net income before non-controlling interests | 24,197 | 15,237 | 13,339 | ||||||||
Less: net income (loss) attributable to non-controlling interests | 1,482 | 72 | (170 | ) | |||||||
Net income attributable to Fortegra Financial Corporation | $ | 22,715 | $ | 15,165 | $ | 13,509 | |||||
Earnings per share - Basic: | |||||||||||
Net income from continuing operations - net of tax | $ | 0.53 | $ | 0.65 | $ | 0.57 | |||||
Discontinued operations - net of tax | 0.64 | 0.12 | 0.09 | ||||||||
Net income attributable to Fortegra Financial Corporation | $ | 1.17 | $ | 0.77 | $ | 0.66 | |||||
Earnings per share - Diluted: | |||||||||||
Net income from continuing operations - net of tax | $ | 0.50 | $ | 0.63 | $ | 0.55 | |||||
Discontinued operations - net of tax | 0.61 | 0.11 | 0.09 | ||||||||
Net income attributable to Fortegra Financial Corporation | $ | 1.11 | $ | 0.74 | $ | 0.64 | |||||
Weighted average common shares outstanding: | |||||||||||
Basic | 19,477,802 | 19,655,492 | 20,352,027 | ||||||||
Diluted | 20,482,652 | 20,600,362 | 21,265,801 |
For the Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Net income attributable to Fortegra Financial Corporation | $ | 22,715 | $ | 15,165 | $ | 13,509 | |||||
Other comprehensive income (loss), net of tax: | |||||||||||
Unrealized gains (losses) on available-for-sale securities: | |||||||||||
Unrealized holding (losses) gains arising during the period | (4,061 | ) | 2,473 | 1,568 | |||||||
Related tax benefit (expense) | 1,421 | (865 | ) | (550 | ) | ||||||
Reclassification of (gains) included in net income | (2,043 | ) | (3 | ) | (4,193 | ) | |||||
Related tax expense | 715 | 1 | 1,468 | ||||||||
Unrealized (losses) gains on available-for-sale securities, net of tax | (3,968 | ) | 1,606 | (1,707 | ) | ||||||
Interest rate swap: | |||||||||||
Unrealized gain (loss) on interest rate swap | 277 | (1,007 | ) | (3,601 | ) | ||||||
Related tax (expense) benefit | (97 | ) | 352 | 1,260 | |||||||
Reclassification of losses included in net income | 1,132 | 270 | — | ||||||||
Related tax benefit | (396 | ) | (94 | ) | — | ||||||
Unrealized gain (loss) on interest rate swap, net of tax | 916 | (479 | ) | (2,341 | ) | ||||||
Other comprehensive (loss) income before non-controlling interests, net of tax | (3,052 | ) | 1,127 | (4,048 | ) | ||||||
Less: comprehensive (loss) income attributable to non-controlling interests | (18 | ) | 4 | (1 | ) | ||||||
Other comprehensive (loss) income | (3,034 | ) | 1,123 | (4,047 | ) | ||||||
Comprehensive income attributable to Fortegra Financial Corporation | $ | 19,681 | $ | 16,288 | $ | 9,462 |
Common Stock | Treasury Stock | ||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Additional Paid-in Capital | Accumulated Other Comprehensive Income (Loss) | Retained Earnings | Non-controlling Interests | Total Stockholders' Equity | |||||||||||||||||||||||||
Balance, December 31, 2010 | 20,256,735 | $ | 203 | (44,578 | ) | $ | (176 | ) | $ | 95,556 | $ | 2,293 | $ | 21,143 | $ | 682 | #VALUE! | ||||||||||||||||
Net income (loss) | — | — | — | — | — | — | 13,509 | (170 | ) | 13,339 | |||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | (4,047 | ) | — | (1 | ) | (4,048 | ) | |||||||||||||||||||||
Stock-based compensation | — | — | — | — | 763 | — | — | — | 763 | ||||||||||||||||||||||||
Shares issued for the Employee Stock Purchase Plan | 10,167 | — | — | — | 58 | — | — | — | 58 | ||||||||||||||||||||||||
Treasury stock purchased | — | — | (471,554 | ) | (2,552 | ) | — | — | — | — | (2,552 | ) | |||||||||||||||||||||
Options exercised, net of forfeitures | 294,426 | 3 | — | — | 648 | — | — | — | 651 | ||||||||||||||||||||||||
Initial public offering costs | — | — | — | — | (826 | ) | — | — | — | (826 | ) | ||||||||||||||||||||||
Balance, December 31, 2011 | 20,561,328 | $ | 206 | (516,132 | ) | $ | (2,728 | ) | $ | 96,199 | $ | (1,754 | ) | $ | 34,652 | $ | 511 | $ | 127,086 | ||||||||||||||
Net income | — | — | — | — | — | — | 15,165 | 72 | 15,237 | ||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | — | 1,123 | — | 4 | 1,127 | ||||||||||||||||||||||||
Stock-based compensation | 87,011 | 1 | — | — | 1,043 | — | — | — | 1,044 | ||||||||||||||||||||||||
Direct stock awards to employees | 6,020 | — | — | — | 49 | — | — | 49 | |||||||||||||||||||||||||
Shares issued for the Employee Stock Purchase Plan | 53,511 | — | — | — | 330 | 330 | |||||||||||||||||||||||||||
Treasury stock purchased | — | — | (508,080 | ) | (3,923 | ) | — | — | — | — | (3,923 | ) | |||||||||||||||||||||
Options exercised, net of forfeitures | 2,500 | — | — | — | 20 | — | — | — | 20 | ||||||||||||||||||||||||
Non-controlling interest attributable to ProtectCELL acquisition | — | — | — | — | — | — | — | 4,745 | 4,745 | ||||||||||||||||||||||||
Balance, December 31, 2012 | 20,710,370 | $ | 207 | (1,024,212 | ) | $ | (6,651 | ) | $ | 97,641 | $ | (631 | ) | $ | 49,817 | $ | 5,332 | $ | 145,715 | ||||||||||||||
Net income | — | — | — | — | — | — | 22,715 | 1,482 | 24,197 | ||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | (3,034 | ) | — | (18 | ) | (3,052 | ) | |||||||||||||||||||||
Dividends paid to non-controlling interests | — | — | — | — | — | — | — | (43 | ) | (43 | ) | ||||||||||||||||||||||
Distributions to non-controlling interest partners | — | — | — | — | — | — | — | (720 | ) | (720 | ) | ||||||||||||||||||||||
Stock-based compensation | 130,784 | 1 | — | — | 1,329 | — | — | — | 1,330 | ||||||||||||||||||||||||
Direct stock awards to employees | 4,113 | — | — | — | 31 | — | — | — | 31 | ||||||||||||||||||||||||
Shares issued for the Employee Stock Purchase Plan | 61,336 | 1 | — | — | 357 | — | — | — | 358 | ||||||||||||||||||||||||
Treasury stock purchased, net of issuances | — | — | (199,970 | ) | (1,363 | ) | (9 | ) | — | — | — | (1,372 | ) | ||||||||||||||||||||
Options exercised, net of forfeitures | 6,250 | — | — | — | 49 | — | — | — | 49 | ||||||||||||||||||||||||
Balance, December 31, 2013 | 20,912,853 | $ | 209 | (1,224,182 | ) | $ | (8,014 | ) | $ | 99,398 | $ | (3,665 | ) | $ | 72,532 | $ | 6,033 | $ | 166,493 |
For the Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Operating Activities | |||||||||||
Net income | $ | 22,715 | $ | 15,165 | $ | 13,509 | |||||
Adjustments to reconcile net income to net cash flows provided by operating activities: | |||||||||||
Change in deferred acquisition costs | (18,722 | ) | (3,692 | ) | 3,908 | ||||||
Depreciation and amortization | 12,930 | 8,886 | 8,029 | ||||||||
Deferred income tax (benefit) expense - continuing operations | (2,318 | ) | 2,444 | 1,150 | |||||||
Deferred income tax expense - discontinued operations | 428 | 1,808 | 571 | ||||||||
Net realized investment gains | (2,043 | ) | (3 | ) | (4,193 | ) | |||||
Gain on sale of discontinued operations, net of tax | (8,844 | ) | — | — | |||||||
(Gain) loss on sale of subsidiary | (402 | ) | — | 477 | |||||||
Stock-based compensation expense | 1,330 | 1,044 | 763 | ||||||||
Direct stock awards to employees | 31 | 49 | — | ||||||||
Amortization of premiums and accretion of discounts on investments | 1,496 | 1,283 | 609 | ||||||||
Non-controlling interests | 1,482 | 72 | (170 | ) | |||||||
Change in allowance for doubtful accounts | (46 | ) | (90 | ) | (31 | ) | |||||
Changes in operating assets and liabilities, net of the effects of acquisitions and dispositions: | |||||||||||
Accrued investment income | 78 | (306 | ) | (16 | ) | ||||||
Accounts and premiums receivable, net | (8,338 | ) | (4,933 | ) | (898 | ) | |||||
Other receivables | (19,997 | ) | (4,139 | ) | (1,769 | ) | |||||
Reinsurance receivables | (10,896 | ) | (9,248 | ) | (5,181 | ) | |||||
Income taxes receivable | 2,874 | (3,628 | ) | 818 | |||||||
Other assets | 1,203 | 865 | (389 | ) | |||||||
Unpaid claims | 1,525 | 248 | (315 | ) | |||||||
Unearned premiums | 20,480 | 7,971 | 14,373 | ||||||||
Policyholder account balances | (2,537 | ) | (2,017 | ) | (45 | ) | |||||
Accrued expenses, accounts payable and other liabilities | 22,758 | 20,190 | (14,909 | ) | |||||||
Income taxes payable | 2,802 | (1,344 | ) | 1,344 | |||||||
Deferred revenue | 22,469 | 1,363 | (6,469 | ) | |||||||
Net cash flows provided by operating activities | 40,458 | 31,988 | 11,166 | ||||||||
Investing activities | |||||||||||
Proceeds from maturities, calls and prepayments of available-for-sale investments | 10,297 | 11,138 | 9,691 | ||||||||
Proceeds from sales of available-for-sale investments | 54,663 | 8,364 | 62,300 | ||||||||
Net change in short-term investments | 351 | 100 | 100 | ||||||||
Purchases of available-for-sale investments | (90,849 | ) | (40,445 | ) | (62,147 | ) | |||||
Purchases of property and equipment | (3,268 | ) | (5,830 | ) | (6,280 | ) | |||||
Net paid for acquisitions of subsidiaries, net of cash received | (3,112 | ) | (21,820 | ) | (49,873 | ) | |||||
Sale of subsidiaries, net of cash received (paid) | 83,975 | — | (153 | ) | |||||||
Net issuance of notes receivable | (6,765 | ) | (1,346 | ) | (975 | ) | |||||
Net proceeds from related party note receivable | 6,135 | — | — | ||||||||
Change in restricted cash, net of restricted cash received (paid) from acquisitions and divestitures | 2,683 | (9,452 | ) | 1,542 | |||||||
Net cash flows provided by (used in) investing activities | 54,110 | (59,291 | ) | (45,795 | ) | ||||||
Financing activities | |||||||||||
Payments on notes payable | (101,938 | ) | (130,450 | ) | (74,263 | ) | |||||
Proceeds from notes payable | 15,773 | 146,888 | 110,550 | ||||||||
Capitalized closing costs for notes payable | (202 | ) | (1,692 | ) | — | ||||||
Payments for initial public offering costs | — | — | (826 | ) | |||||||
Payments on redeemable preferred stock | — | — | (11,040 | ) | |||||||
Net proceeds from exercise of stock options | 49 | 20 | 607 | ||||||||
Excess tax benefits from stock-based compensation | — | — | 45 | ||||||||
Purchase of treasury stock | (1,372 | ) | (3,923 | ) | (2,552 | ) | |||||
Net proceeds received from stock issued in the Employee Stock Purchase Plan | 357 | 330 | 58 | ||||||||
Distributions to non-controlling interest partners | (720 | ) | — | — | |||||||
Dividends paid to non-controlling interests | (43 | ) | — | — | |||||||
Net cash flows (used in) provided by financing activities | (88,096 | ) | 11,173 | 22,579 | |||||||
Net increase (decrease) in cash and cash equivalents | 6,472 | (16,130 | ) | (12,050 | ) | ||||||
Cash and cash equivalents, beginning of period | 15,209 | 31,339 | 43,389 | ||||||||
Cash and cash equivalents, end of period | $ | 21,681 | $ | 15,209 | $ | 31,339 | |||||
Supplemental disclosures of cash payments for: | |||||||||||
Interest | $ | 5,493 | $ | 5,292 | $ | 6,184 | |||||
Income taxes | 3,877 | 8,684 | 3,451 | ||||||||
Non-cash investing activities | |||||||||||
Non-cash consideration received from the sale of subsidiary | $ | — | $ | — | $ | 1,143 |
• | 4Warranty Corporation ("4Warranty") |
• | Auto Knight Motor Club, Inc. ("Auto Knight") |
• | Continental Car Club, Inc. ("Continental") |
• | CRC Reassurance Company, Ltd. ("CRC") * |
• | Digital Leash, LLC, d/b/a ProtectCELL ("ProtectCELL"), 62.4% owned |
• | Insurance Company of the South ("ICOTS") * |
• | Life of the South Insurance Company ("LOTS") * and its subsidiary, Bankers Life of Louisiana ("Bankers Life") * |
• | LOTS Intermediate Co. ("LOTS IM") |
• | LOTS Reassurance Company ("LOTS RE") * |
• | LOTSolutions, Inc. |
• | Lyndon Southern Insurance Company ("Lyndon Southern") * |
• | Pacific Benefits Group Northwest, LLC ("PBG") |
• | Response Indemnity Company of California ("RICC") * |
• | South Bay Acceptance Corporation ("South Bay") |
• | South Bay Financial Services, LLC ("SBFS") |
• | Southern Financial Life Insurance Company ("SFLAC"), 85.0% owned * |
• | United Motor Club of America, Inc. ("United") |
At December 31, | |||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||
Amount | Percent | Amount | Percent | Amount | Percent | ||||||||||||
ProtectCELL | $ | 5,471 | 37.6 | % | $ | 4,745 | 37.6 | % | $ | — | — | % | |||||
SFLAC | 562 | 15.0 | % | 587 | 15.0 | % | 511 | 15.0 | % | ||||||||
Total non-controlling interests | $ | 6,033 | $ | 5,332 | $ | 511 |
For the Nine Months Ended | |||
September 30, 2012 | |||
Revenues: | |||
Net earned premium | $ | 1,845 | |
Ceding commissions | 2,135 | ||
Net increase to total revenues from the change in accounting estimate | 3,980 | ||
Expenses: | |||
Commissions | 2,739 | ||
Other operating expenses | (268 | ) | |
Net increase to total expenses from the change in accounting estimate | 2,471 | ||
Net increase to income before income taxes from the change in accounting estimate | 1,509 | ||
Income taxes | 533 | ||
Net increase to net income from the change in accounting estimate | $ | 976 | |
Increase to earnings per share from the change in accounting estimate: | |||
Basic | $ | 0.05 | |
Diluted | $ | 0.05 |
• | the length of time and the extent to which fair value has been less than cost; |
• | the Company's intent and ability to hold the investment for a sufficient period to allow for any anticipated recovery in fair value; |
• | evidence supporting that the decline is not other-than-temporary. Supporting evidence could include a recovery in the investment's fair value subsequent to the date of the statement of financial position, a return of the investee to profitability and the investee's improved financial performance and future prospects (such as earnings trends or recent dividend payments), or the improvement of financial condition and prospects for the investee's geographic region and industry; |
• | issuer-specific considerations, including an event of missed or late payment or default, adverse changes in key financial ratios, an increase in nonperforming loans, a decline in earnings substantially below that of the investee's peers, downgrading of the investee's debt rating or suspension of trading in the security; |
• | the occurrence of a significant economic event that may affect the industry in which an issuer participates, including a change that might adversely impact the investee's ability to achieve profitability in its operations; and |
• | with regards to commercial mortgage-backed securities ("CMBS"), the Company also evaluates key assumptions such as breakeven constant default rates and credit enhancement levels. The breakeven constant default rate indicates the percentage of the pool's outstanding loans that must default each and every year with 40 percent loss severity (i.e., a recovery rate of 60 percent) for a CMBS class/tranche to experience its first dollar of principal loss. Credit enhancements indicate how much protection, or "cushion," there is to absorb losses in a particular deal before an actual loss would impact a specific security. |
For the Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Total amortization of deferred acquisition costs - insurance related | $ | 67,629 | $ | 61,042 | $ | 55,958 |
For the Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Total amortization of deferred acquisition costs - non-insurance related | $ | 64,009 | $ | 52,539 | $ | 57,358 |
• | reducing future retrospective commissions earned and payable against the receivable amount due from the producer; |
• | reducing the producer's up-front commission associated with current period written premium production, which is credited against the receivable amount due from the producer; or |
• | invoicing the producer for an amount equal to the amount due to the Company. |
For the Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Advertising expense | $ | 3,223 | $ | 1,567 | $ | 509 |
Earnings per share is calculated as follows: | For the Years Ended December 31, | ||||||||||
2013 | 2012 | 2011 | |||||||||
Numerator: (for both basic and diluted earnings per share) | |||||||||||
Income from continuing operations before non-controlling interests | $ | 11,807 | $ | 12,962 | $ | 11,562 | |||||
Less: net income (loss) attributable to non-controlling interests | 1,482 | 72 | (170 | ) | |||||||
Net income from continuing operations - net of tax | 10,325 | 12,890 | 11,732 | ||||||||
Discontinued operations - net of tax | 12,390 | 2,275 | 1,777 | ||||||||
Net income attributable to Fortegra Financial Corporation | $ | 22,715 | $ | 15,165 | $ | 13,509 | |||||
Denominator: | |||||||||||
Total weighted average basic common shares outstanding | 19,477,802 | 19,655,492 | 20,352,027 | ||||||||
Effect of dilutive stock options and restricted stock awards | 1,004,850 | 944,870 | 913,774 | ||||||||
Total weighted average diluted common shares outstanding | 20,482,652 | 20,600,362 | 21,265,801 | ||||||||
Earnings per share - Basic: | |||||||||||
Net income from continuing operations - net of tax | $ | 0.53 | $ | 0.65 | $ | 0.57 | |||||
Discontinued operations - net of tax | 0.64 | 0.12 | 0.09 | ||||||||
Net income attributable to Fortegra Financial Corporation | $ | 1.17 | $ | 0.77 | $ | 0.66 | |||||
Earnings per share - Diluted: | |||||||||||
Net income from continuing operations - net of tax | $ | 0.50 | $ | 0.63 | $ | 0.55 | |||||
Discontinued operations - net of tax | 0.61 | 0.11 | 0.09 | ||||||||
Net income attributable to Fortegra Financial Corporation | $ | 1.11 | $ | 0.74 | $ | 0.64 | |||||
Weighted average anti-dilutive common shares | 509,314 | 480,795 | 301,010 |
The following table presents the activity in AOCI for the following periods: | Net unrealized gains (losses) on available-for-sale securities | Net unrealized gain (loss) on interest rate swap | Total | ||||||||
Balance at December 31, 2010, net of tax | $ | 2,293 | $ | — | $ | 2,293 | |||||
Other comprehensive income (loss) before reclassifications: | |||||||||||
Pre-tax income (loss) | 1,568 | (3,601 | ) | (2,033 | ) | ||||||
Income tax (expense) benefit | (550 | ) | 1,260 | 710 | |||||||
Other comprehensive income (loss) before reclassifications, net of tax | 1,018 | (2,341 | ) | (1,323 | ) | ||||||
Amounts reclassified from accumulated other comprehensive income (loss): | |||||||||||
Pre-tax (income) | (4,193 | ) | — | (4,193 | ) | ||||||
Income tax expense | 1,468 | — | 1,468 | ||||||||
Amounts reclassified from accumulated other comprehensive (loss), net of tax | (2,725 | ) | — | (2,725 | ) | ||||||
Current period other comprehensive (loss), net of tax | (1,707 | ) | (2,341 | ) | (4,048 | ) | |||||
Less: comprehensive (loss) attributable to non-controlling interest | (1 | ) | — | (1 | ) | ||||||
Balance at December 31, 2011, net of tax | $ | 587 | $ | (2,341 | ) | $ | (1,754 | ) | |||
Other comprehensive income (loss) before reclassifications: | |||||||||||
Pre-tax income (loss) | 2,473 | (1,007 | ) | 1,466 | |||||||
Income tax (expense) benefit | (865 | ) | 352 | (513 | ) | ||||||
Other comprehensive income (loss) before reclassifications, net of tax | 1,608 | (655 | ) | 953 | |||||||
Amounts reclassified from accumulated other comprehensive income (loss): | |||||||||||
Pre-tax (income) loss | (3 | ) | 270 | 267 | |||||||
Income tax expense (benefit) | 1 | (94 | ) | (93 | ) | ||||||
Amounts reclassified from accumulated other comprehensive (loss)income, net of tax | (2 | ) | 176 | 174 | |||||||
Current period other comprehensive income (loss), net of tax | 1,606 | (479 | ) | 1,127 | |||||||
Less: comprehensive income attributable to non-controlling interest | 4 | — | 4 | ||||||||
Balance at December 31, 2012, net of tax | $ | 2,189 | $ | (2,820 | ) | $ | (631 | ) | |||
Other comprehensive income (loss) before reclassifications: | |||||||||||
Pre-tax (loss) income | (4,061 | ) | 277 | (3,784 | ) | ||||||
Income tax benefit (expense) | 1,421 | (97 | ) | 1,324 | |||||||
Other comprehensive (loss) income before reclassifications, net of tax | (2,640 | ) | 180 | (2,460 | ) | ||||||
Amounts reclassified from accumulated other comprehensive income (loss): | |||||||||||
Pre-tax (income) loss | (2,043 | ) | 1,132 | (911 | ) | ||||||
Income tax expense (benefit) | 715 | (396 | ) | 319 | |||||||
Amounts reclassified from accumulated other comprehensive (loss) income, net of tax | (1,328 | ) | 736 | (592 | ) | ||||||
Current period other comprehensive (loss) income, net of tax | (3,968 | ) | 916 | (3,052 | ) | ||||||
Less: comprehensive (loss) attributable to non-controlling interest | (18 | ) | — | (18 | ) | ||||||
Balance at December 31, 2013, net of tax | $ | (1,761 | ) | $ | (1,904 | ) | $ | (3,665 | ) |
For the Years Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | Consolidated Statement of Income Location | |||||||||
Unrealized gains (losses) on available-for-sale securities: | ||||||||||||
Reclassification of gains included in net income | $ | 2,043 | $ | 3 | $ | 4,193 | Net realized investment gains (losses) | |||||
Related tax (expense) | (715 | ) | (1 | ) | (1,468 | ) | Income taxes | |||||
Net of tax | $ | 1,328 | $ | 2 | $ | 2,725 | Net Income | |||||
Unrealized gain (loss) on interest rate swap: | ||||||||||||
Reclassification of (losses) included in net income | $ | (1,132 | ) | $ | (270 | ) | $ | — | Interest expense | |||
Related tax benefit | 396 | 94 | — | Income taxes | ||||||||
Net of tax | $ | (736 | ) | $ | (176 | ) | $ | — | Net Income |
For the Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Severance and benefit costs included in personnel expense | $ | 1,234 | $ | — | $ | — | |||||
Total consolidation of operations costs | $ | 1,234 | $ | — | $ | — |
At December 31, | |||||||
2013 | 2012 | ||||||
The Company's maximum exposure to loss in the VIE | $ | 1,234 | $ | 1,139 |
2012 | 2013 | ||||||||||
Acquisitions | Acquisition | ||||||||||
4Warranty | ProtectCELL | RICC | |||||||||
Assets: | |||||||||||
Cash and cash equivalents | $ | 703 | $ | 350 | $ | 1,893 | |||||
Restricted cash | 72 | 7,438 | — | ||||||||
Investments | — | — | 2,488 | ||||||||
Short-term investments | — | 252 | — | ||||||||
Accrued investment income | — | — | 38 | ||||||||
Notes receivable, net | — | 6,341 | — | ||||||||
Other receivables | 357 | 2,312 | — | ||||||||
Reinsurance receivables | — | — | 200 | ||||||||
Property and equipment, net | 61 | 628 | — | ||||||||
Other intangible assets, net | 1,870 | 18,815 | 375 | ||||||||
Other assets | — | 1,470 | 10 | ||||||||
Liabilities: | |||||||||||
Unpaid claims | — | (176 | ) | (200 | ) | ||||||
Accrued expenses, accounts payable and other liabilities | (310 | ) | (2,644 | ) | (9 | ) | |||||
Deferred revenue | (1,260 | ) | (30,000 | ) | — | ||||||
Income taxes payable | (273 | ) | — | — | |||||||
Deferred income taxes, net | (259 | ) | — | — | |||||||
Net assets acquired | 961 | 4,786 | 4,795 | ||||||||
Non-controlling interest | — | (4,745 | ) | — | |||||||
Purchase consideration (1) (2) | 3,625 | 20,000 | 4,795 | ||||||||
Goodwill | $ | 2,664 | $ | 19,959 | $ | — |
Year of the Acquisition | |||||||||||
2013 | 2012 | 2011 | |||||||||
Total | $ | — | $ | — | $ | 4,069 |
For the Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Income from discontinued operations: | |||||||||||
Revenues: | |||||||||||
Brokerage commissions and fees | $ | 36,823 | $ | 35,306 | $ | 34,396 | |||||
Net investment income | 22 | 1 | — | ||||||||
Other income | 40 | — | — | ||||||||
Total revenues | 36,885 | 35,307 | 34,396 | ||||||||
Expenses: | |||||||||||
Personnel costs | 20,251 | 20,173 | 18,526 | ||||||||
Other operating expenses | 5,778 | 6,121 | 7,401 | ||||||||
Depreciation and amortization | 615 | 658 | 415 | ||||||||
Amortization of intangibles | 1,929 | 2,211 | 2,133 | ||||||||
Interest expense | 2,318 | 2,290 | 2,951 | ||||||||
Total expenses | 30,891 | 31,453 | 31,426 | ||||||||
Income from discontinued operations before income taxes | 5,994 | 3,854 | 2,970 | ||||||||
Income taxes - discontinued operations | 2,448 | 1,579 | 1,193 | ||||||||
Income from discontinued operations - net of tax | 3,546 | 2,275 | 1,777 | ||||||||
Gain on sale of discontinued operations: | |||||||||||
Gain on sale of discontinued operations before income taxes | 14,739 | — | — | ||||||||
Income taxes - gain on sale of discontinued operations | 5,895 | — | — | ||||||||
Gain on sale of discontinued operations - net of tax | 8,844 | — | — | ||||||||
Discontinued operations - net of tax | $ | 12,390 | $ | 2,275 | $ | 1,777 |
December 31, 2013 | |||
Assets: | |||
Other receivables | $ | 791 | |
Assets of discontinued operations | $ | 791 | |
Liabilities: | |||
Accrued expenses, accounts payable and other liabilities | $ | 2,708 | |
Income taxes payable | 5,895 | ||
Liabilities of discontinued operations | $ | 8,603 |
Total | |||
Balance at December 31, 2011 | $ | 104,888 | |
Goodwill acquired - purchased book of business | 168 | ||
Goodwill acquired - ProtectCELL acquisition | 11,732 | ||
Goodwill acquired - 4Warranty acquisition | 2,724 | ||
Balance as originally reported at December 31, 2012 | $ | 119,512 | |
Final valuation adjustments for ProtectCELL | 8,227 | ||
Final valuation adjustments for 4Warranty | (60 | ) | |
Adjusted balance at December 31, 2012 | 127,679 | ||
Goodwill divested - discontinued operations | (53,978 | ) | |
Balance at December 31, 2013 | $ | 73,701 |
At December 31, 2013 | At December 31, 2012 | ||||||||||||||||||||||||||
Amortization Period (Years) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||||||||||||
Customer and agent relationships | 7 | to | 15 | $ | 40,075 | $ | (13,262 | ) | $ | 26,813 | $ | 52,230 | $ | (12,340 | ) | $ | 39,890 | ||||||||||
Tradenames | 8 | to | 10 | 1,460 | (128 | ) | 1,332 | 1,200 | — | 1,200 | |||||||||||||||||
Software | 2.25 | to | 10 | 5,336 | (2,930 | ) | 2,406 | 10,138 | (3,385 | ) | 6,753 | ||||||||||||||||
Present value of future profits | 0.3 | to | 0.75 | 548 | (548 | ) | — | 548 | (548 | ) | — | ||||||||||||||||
Non-compete agreements | 1.5 | to | 6 | 1,378 | (895 | ) | 483 | 3,308 | (2,716 | ) | 592 | ||||||||||||||||
Total finite-lived other intangible assets | $ | 48,797 | $ | (17,763 | ) | $ | 31,034 | $ | 67,424 | $ | (18,989 | ) | $ | 48,435 |
The following table shows the carrying amount of indefinite-lived other intangible assets: | At December 31, | ||||||
2013 | 2012 | ||||||
Tradenames | $ | 17,764 | $ | 21,875 | |||
Licenses | 375 | — | |||||
Total | $ | 18,139 | $ | 21,875 |
Balance at January 1, 2012 | $ | 54,410 | |
Intangible assets acquired in 2012 - Purchased book of business | 168 | ||
Intangible assets acquired in 2012 - ProtectCELL acquisition | 27,815 | ||
Intangible assets acquired in 2012 - 4Warranty acquisition | 1,900 | ||
Less: amortization expense | 2,742 | ||
Less: amortization expense - discontinued operations | 2,211 | ||
Balance as originally reported at December 31, 2012 | $ | 79,340 | |
Final adjustments for ProtectCELL | (9,000 | ) | |
Final adjustments for 4Warranty | (30 | ) | |
Adjusted balance at December 31, 2012 | 70,310 | ||
Intangible assets acquired in 2013 | 427 | ||
Intangible assets divested - discontinued operations | (14,108 | ) | |
Less: amortization expense - discontinued operations | 1,929 | ||
Less: amortization expense | 5,527 | ||
Balance at December 31, 2013 | $ | 49,173 |
2014 | $ | 5,270 | |
2015 | 5,115 | ||
2016 | 4,869 | ||
2017 | 3,648 | ||
2018 | 2,230 | ||
Thereafter | 9,902 | ||
Total | $ | 31,034 |
At December 31, 2013 | |||||||||||||||
Description of Security | Cost or Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||
Obligations of the U.S. Treasury and U.S. Government agencies | $ | 51,971 | $ | 142 | $ | (678 | ) | $ | 51,435 | ||||||
Municipal securities | 24,856 | 104 | (413 | ) | 24,547 | ||||||||||
Corporate securities | 56,050 | 210 | (900 | ) | 55,360 | ||||||||||
Obligations of foreign governments | 411 | — | (2 | ) | 409 | ||||||||||
Total fixed maturity securities | $ | 133,288 | $ | 456 | $ | (1,993 | ) | $ | 131,751 | ||||||
Common stock - publicly traded | $ | 39 | $ | 8 | $ | — | $ | 47 | |||||||
Preferred stock - publicly traded | 5,974 | — | (887 | ) | 5,087 | ||||||||||
Common stock - non-publicly traded | 59 | 5 | (13 | ) | 51 | ||||||||||
Preferred stock - non-publicly traded | 1,009 | 4 | — | 1,013 | |||||||||||
Total equity securities | $ | 7,081 | $ | 17 | $ | (900 | ) | $ | 6,198 |
At December 31, 2012 | |||||||||||||||
Description of Security | Cost or Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||
Obligations of the U.S. Treasury and U.S. Government agencies | $ | 22,424 | $ | 761 | $ | (7 | ) | $ | 23,178 | ||||||
Municipal securities | 16,636 | 413 | (8 | ) | 17,041 | ||||||||||
Corporate securities | 67,627 | 2,461 | (80 | ) | 70,008 | ||||||||||
Mortgage-backed securities | 285 | 4 | — | 289 | |||||||||||
Asset-backed securities | 123 | 2 | — | 125 | |||||||||||
Total fixed maturity securities | $ | 107,095 | $ | 3,641 | $ | (95 | ) | $ | 110,641 | ||||||
Common stock - publicly traded | $ | 39 | $ | 3 | $ | — | $ | 42 | |||||||
Preferred stock - publicly traded | 4,975 | 133 | (1 | ) | 5,107 | ||||||||||
Common stock - non-publicly traded | 59 | 4 | (5 | ) | 58 | ||||||||||
Preferred stock - non-publicly traded | 1,009 | 4 | — | 1,013 | |||||||||||
Total equity securities | $ | 6,082 | $ | 144 | $ | (6 | ) | $ | 6,220 |
At December 31, | |||||||
2013 | 2012 | ||||||
Fair value of restricted investments for special deposits required by state insurance departments | $ | 10,339 | $ | 10,988 | |||
Fair value of restricted investments in trust pursuant to reinsurance agreements | 6,134 | 6,954 | |||||
Fair value of restricted investments | $ | 16,473 | $ | 17,942 |
At December 31, 2013 | At December 31, 2012 | ||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
Due in one year or less | $ | 18,766 | $ | 18,771 | $ | 5,557 | $ | 5,608 | |||||||
Due after one year through five years | 69,380 | 69,355 | 58,378 | 60,323 | |||||||||||
Due after five years through ten years | 22,622 | 21,731 | 24,983 | 25,900 | |||||||||||
Due after ten years | 22,520 | 21,894 | 17,769 | 18,396 | |||||||||||
Mortgage-backed securities | — | — | 285 | 289 | |||||||||||
Asset-backed securities | — | — | 123 | 125 | |||||||||||
Total fixed maturity securities | $ | 133,288 | $ | 131,751 | $ | 107,095 | $ | 110,641 |
At December 31, 2013 | ||||||||||||||||||||||||||
Less than Twelve Months | Twelve Months or Greater | Total | ||||||||||||||||||||||||
Description of Security | Fair Value | Unrealized Losses | # of Securities | Fair Value | Unrealized Losses | # of Securities | Fair Value | Unrealized Losses | # of Securities | |||||||||||||||||
Obligations of the U.S. Treasury and U.S. Government agencies | $ | 37,385 | $ | 672 | 67 | $ | 234 | $ | 6 | 7 | $ | 37,619 | $ | 678 | 74 | |||||||||||
Municipal securities | 10,080 | 413 | 23 | — | — | — | 10,080 | 413 | 23 | |||||||||||||||||
Corporate securities | 27,866 | 734 | 55 | 7,676 | 166 | 8 | 35,542 | 900 | 63 | |||||||||||||||||
Obligations of foreign governments | 409 | 2 | 1 | — | — | — | 409 | 2 | 1 | |||||||||||||||||
Total fixed maturity securities | $ | 75,740 | $ | 1,821 | 146 | $ | 7,910 | $ | 172 | 15 | $ | 83,650 | $ | 1,993 | 161 | |||||||||||
Preferred stock - publicly traded | 5,087 | 887 | 9 | — | — | — | 5,087 | 887 | 9 | |||||||||||||||||
Common stock - non-publicly traded | — | — | — | 31 | 13 | 2 | 31 | 13 | 2 | |||||||||||||||||
Total equity securities | $ | 5,087 | $ | 887 | 9 | $ | 31 | $ | 13 | 2 | $ | 5,118 | $ | 900 | 11 |
At December 31, 2012 | ||||||||||||||||||||||||||
Less than Twelve Months | Twelve Months or Greater | Total | ||||||||||||||||||||||||
Description of Security | Fair Value | Unrealized Losses | # of Securities | Fair Value | Unrealized Losses | # of Securities | Fair Value | Unrealized Losses | # of Securities | |||||||||||||||||
Obligations of the U.S. Treasury and U.S. Government agencies | $ | 857 | $ | 7 | 11 | $ | — | $ | — | — | $ | 857 | $ | 7 | 11 | |||||||||||
Municipal securities | 734 | 8 | 1 | — | — | — | 734 | 8 | 1 | |||||||||||||||||
Corporate securities | 12,625 | 63 | 16 | 183 | 17 | 1 | 12,808 | 80 | 17 | |||||||||||||||||
Total fixed maturity securities | $ | 14,216 | $ | 78 | 28 | $ | 183 | $ | 17 | 1 | $ | 14,399 | $ | 95 | 29 | |||||||||||
Preferred stock - publicly traded | 198 | 1 | 1 | — | — | — | 198 | 1 | 1 | |||||||||||||||||
Common stock - non-publicly traded | — | — | — | 39 | 5 | 2 | 39 | 5 | 2 | |||||||||||||||||
Total equity securities | $ | 198 | $ | 1 | 1 | $ | 39 | $ | 5 | 2 | $ | 237 | $ | 6 | 3 |
For the Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Gross proceeds from sales | $ | 54,663 | $ | 8,364 | $ | 62,300 |
For the Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Gross realized gains | $ | 2,118 | $ | 33 | $ | 4,456 | |||||
Gross realized losses | (75 | ) | (14 | ) | (91 | ) | |||||
Total net gains from investment sales | 2,043 | 19 | 4,365 | ||||||||
Impairment write-downs (other-than-temporary impairments) | — | (16 | ) | (172 | ) | ||||||
Net realized investment gains | $ | 2,043 | $ | 3 | $ | 4,193 |
The following table details the components of net investment income: | For the Years Ended December 31, | ||||||||||
2013 | 2012 | 2011 | |||||||||
Fixed income securities | $ | 2,635 | $ | 2,669 | $ | 3,188 | |||||
Cash on hand and on deposit | 30 | 193 | 333 | ||||||||
Common and preferred stock dividends | 373 | 275 | 59 | ||||||||
Notes receivable | 321 | 267 | 155 | ||||||||
Other income | 119 | 138 | 141 | ||||||||
Investment expenses | (428 | ) | (475 | ) | (508 | ) | |||||
Net investment income | $ | 3,050 | $ | 3,067 | $ | 3,368 |
Premiums | For the Years Ended December 31, | |||||||||||||||||||
2013 | 2012 | 2011 | ||||||||||||||||||
Written | Earned | Written | Earned | Written | Earned | |||||||||||||||
Direct and assumed | $ | 410,243 | $ | 389,763 | $ | 367,791 | $ | 359,820 | $ | 338,869 | $ | 321,412 | ||||||||
Ceded | (267,737 | ) | (252,976 | ) | (236,121 | ) | (232,195 | ) | (214,485 | ) | (205,909 | ) | ||||||||
Net | $ | 142,506 | $ | 136,787 | $ | 131,670 | $ | 127,625 | $ | 124,384 | $ | 115,503 |
Losses and LAE incurred | For the Years Ended December 31, | ||||||||||
2013 | 2012 | 2011 | |||||||||
Direct and assumed | $ | 90,804 | $ | 86,409 | $ | 81,843 | |||||
Ceded | (49,237 | ) | (46,190 | ) | (43,894 | ) | |||||
Net losses and LAE incurred | $ | 41,567 | $ | 40,219 | $ | 37,949 |
The following table reflects the components of the reinsurance receivables: | At December 31, | ||||||
2013 | 2012 | ||||||
Prepaid reinsurance premiums: | |||||||
Life (1) | $ | 51,355 | $ | 53,117 | |||
Accident and health (1) | 36,214 | 34,266 | |||||
Property | 98,650 | 85,805 | |||||
Total | 186,219 | 173,188 | |||||
Ceded claim reserves: | |||||||
Life | 1,594 | 1,786 | |||||
Accident and health | 7,826 | 9,263 | |||||
Property | 12,102 | 8,663 | |||||
Total ceded claim reserves recoverable | 21,522 | 19,712 | |||||
Other reinsurance settlements recoverable | 7,343 | 11,088 | |||||
Reinsurance receivables | $ | 215,084 | $ | 203,988 |
At December 31, | |||||||
2013 | 2012 | ||||||
Total of the three largest receivable balances from unrelated reinsurers | $ | 136,061 | $ | 126,633 |
The components of property and equipment are as follows: | At December 31, | ||||||
2013 | 2012 | ||||||
Furniture, fixtures and equipment | $ | 3,592 | $ | 2,992 | |||
Computer equipment | 2,862 | 4,126 | |||||
Equipment and software under capital lease | 229 | 229 | |||||
Software (1) | 19,057 | 18,632 | |||||
Leasehold improvements | 888 | 568 | |||||
Property and equipment, gross | 26,628 | 26,547 | |||||
Less: accumulated depreciation and amortization | 12,296 | 8,647 | |||||
Property and equipment, net | $ | 14,332 | $ | 17,900 | |||
(1) Internally developed software not yet placed in service, included in software | $ | 657 | $ | 942 |
For the Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Depreciation expense on property and equipment | $ | 1,792 | $ | 1,336 | $ | 1,217 | |||||
Amortization expense on capitalized software | 3,066 | 1,939 | 1,445 | ||||||||
Total depreciation and amortization | $ | 4,858 | $ | 3,275 | $ | 2,662 |
December 31, 2013 | |||
2014 | $ | 2,034 | |
2015 | 2,082 | ||
2016 | 2,111 | ||
2017 | 2,104 | ||
2018 | 1,667 | ||
Thereafter | 5,419 | ||
Total future minimum lease payments | $ | 15,417 |
The Company recognized rent expense: | For the Years Ended December 31, | ||||||||||
2013 | 2012 | 2011 | |||||||||
Total rent expense | $ | 2,449 | $ | 1,611 | $ | 1,732 |
December 31, 2013 | |||
2014 | $ | 134 | |
Amounts representing interest | (7 | ) | |
Obligations under capital lease | $ | 127 |
The Company's Notes Payable consisted of the following at: | At December 31, | ||||||
2013 | 2012 | ||||||
Wells Fargo Bank, N.A. credit facility, maturing August 2017 | $ | — | $ | 89,438 | |||
Synovus Bank, line of credit, maturing April 2017 | 3,273 | — | |||||
Total | $ | 3,273 | $ | 89,438 | |||
Maximum balance allowed on the Wells Fargo Bank, N.A. credit facility | $ | 75,000 | $ | 123,750 | |||
Interest rate at the end of the respective period, Wells Fargo Bank, N.A. credit facility (1) | — | % | 2.76 | % | |||
Maximum balance allowed on the Synovus Bank, line of credit | $ | 15,000 | $ | — | |||
Interest rate at the end of the respective period, Synovus Bank, line of credit | 3.24 | % | — | % |
Aggregate maturities for the Company's notes payable at December 31, 2013, by year, are as follows: | Maturities | ||
2014 | $ | 3,273 | |
Total maturities | $ | 3,273 |
The following is a summary of the Credit Agreement's more significant financial covenants: | Actual At | ||||
Covenant | Covenant Requirement | December 31, 2013 | December 31, 2012 | ||
Total leverage ratio (1) | not more than 3.25 | 0.70 | 3.10 | ||
Fixed charge coverage ratio | not less than 2.00 | 3.01 | 2.33 | ||
Reinsurance ratio | not less than 50% | 68.0% | 69.0% | ||
RBC Ratios: | |||||
RBC Ratio - Bankers Life of Louisiana | not less than 250% | 435.0% | 469.0% | ||
RBC Ratio - Southern Financial Life Insurance Company | not less than 250% | 2,096.0% | 2,155.0% | ||
RBC Ratio - Insurance Company of the South | not less than 250% | 366.0% | 378.0% | ||
RBC Ratio - Lyndon Southern Insurance Company | not less than 250% | 305.0% | 255.0% | ||
RBC Ratio - Life of the South Insurance Company | not less than 250% | 430.0% | 386.0% | ||
RBC Ratio - Response Indemnity Company of California | not less than 250% | 39,754.0% | —% |
Balance Sheet Location | At December 31, | ||||||||
2013 | 2012 | ||||||||
Derivatives designated as cash flow hedging instruments: | |||||||||
Interest rate swap - notional value | $ | 35,000 | $ | 35,000 | |||||
Fair value of the Swap | Accrued expenses, accounts payable and other liabilities | 2,930 | 4,338 | ||||||
Unrealized loss, net of tax, on the fair value of the Swap | AOCI | 1,904 | 2,820 | ||||||
Variable rate of the interest rate swap | 0.24 | % | 0.31 | % | |||||
Fixed rate of the interest rate swap | 3.47 | % | 3.47 | % |
For the Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Gain (loss) recognized in AOCI on the derivative-effective portion | $ | 277 | $ | (1,007 | ) | $ | (3,601 | ) | |||
Loss reclassified from AOCI into income-effective portion | $ | 1,132 | $ | 270 | $ | — | |||||
Gain (loss) recognized in income on the derivative-ineffective portion | $ | — | $ | — | $ | — |
At | |||
December 31, 2013 | |||
Estimated loss to be reclassified to earnings from AOCI during the next 12 months | $ | 1,122 |
2005 Plan | 2010 Plan | ||||
Date the plan was established | October 18, 2005 | December 13, 2010 | |||
Share permitted to be issued under the plan | 1,312,500 | 4,000,000 | |||
Maximum contractual term of grants under the plan (in years) | 10.0 | 10.0 | |||
Time-based stock options outstanding under the plan | 1,545,462 | 384,945 | |||
Performance-based stock options outstanding under the plan | — | 289,306 | |||
Time-based restricted stock awards under the plan | — | 139,680 | |||
Performance-based restricted stock awards outstanding under the plan | — | 130,629 |
Time-Based | Performance-Based | ||||||||||||||||||||||||||
Options Outstanding | Weighted Average Exercise Price (in dollars per share) | Options Exercisable | Weighted Average Exercise Price (in dollars per share) | Options Outstanding (1) | Weighted Average Exercise Price (in dollars per share) | Options Exercisable | Weighted Average Exercise Price (in dollars per share) | ||||||||||||||||||||
Balance, January 1, 2012 | 1,893,731 | $ | 4.15 | 1,607,307 | $ | 3.41 | — | $ | — | — | $ | — | |||||||||||||||
Granted | 125,000 | 7.97 | — | — | 185,000 | 8.00 | — | — | |||||||||||||||||||
Vested | — | — | 85,233 | 8.50 | — | — | — | — | |||||||||||||||||||
Exercised | (2,500 | ) | 7.84 | (2,500 | ) | 7.84 | — | — | — | — | |||||||||||||||||
Canceled/forfeited | — | — | — | — | — | — | — | — | |||||||||||||||||||
Balance, December 31, 2012 | 2,016,231 | $ | 4.38 | 1,690,040 | $ | 3.66 | 185,000 | $ | 8.00 | — | $ | — | |||||||||||||||
Granted | 60,000 | 7.62 | — | — | 228,981 | 8.89 | — | — | |||||||||||||||||||
Vested | — | — | 122,461 | 8.50 | — | — | — | — | |||||||||||||||||||
Exercised | (6,250 | ) | 7.84 | (6,250 | ) | 7.84 | — | — | — | — | |||||||||||||||||
Canceled/forfeited | (139,574 | ) | 7.91 | — | — | (124,675 | ) | 8.57 | — | — | |||||||||||||||||
Balance, December 31, 2013 | 1,930,407 | $ | 4.22 | 1,806,251 | $ | 3.98 | 289,306 | $ | 8.46 | — | $ | — | |||||||||||||||
Weighted average remaining contractual term at December 31, 2013 (in years) | 3.8 | 3.5 | 8.8 | 0 |
Options Outstanding | Options Exercisable | ||||||||||||||
Exercise Price | Option Shares Outstanding | Weighted Average Remaining Contractual Life (in years) | Weighted Average Exercise Price (in dollars per share) | Option Shares Outstanding | Weighted Average Remaining Contractual Life (in years) | Weighted Average Exercise Price (in dollars per share) | |||||||||
$3.03 | 787,500 | 1.88 | $ | 3.03 | 787,500 | 1.88 | $ | 3.03 | |||||||
3.25 | 757,963 | 3.82 | 3.25 | 757,963 | 3.82 | 3.25 | |||||||||
7.62 | 60,000 | 9.67 | 7.62 | — | — | — | |||||||||
7.84 | 195,000 | 7.50 | 7.84 | 135,844 | 7.50 | 7.84 | |||||||||
7.93 | 5,000 | 8.75 | 7.93 | — | — | — | |||||||||
7.97 | 36,676 | 8.67 | 7.97 | 36,676 | 8.67 | 7.97 | |||||||||
8.00 | 140,000 | 8.50 | 8.00 | — | — | — | |||||||||
8.89 | 149,306 | 9.00 | 8.89 | — | — | — | |||||||||
11.00 | 88,268 | 6.96 | 11.00 | 88,268 | 6.96 | 11.00 | |||||||||
Totals | 2,219,713 | 4.47 | $ | 4.77 | 1,806,251 | 3.50 | $ | 3.98 |
Information on time-based and performance-based stock options, vested and expected to vest, is as follows: | |||||||
At | |||||||
December 31, 2013 | |||||||
Time-Based | Performance-Based | ||||||
Number of shares vested and expected to vest | 1,922,398 | 133,001 | |||||
Weighted average remaining contractual life (in years) | 3.8 | 8.5 | |||||
Weighted average exercise price per option (in dollars) | $ | 4.20 | $ | 8.00 | |||
Intrinsic value (in thousands) | $ | 8,060 | $ | 36 |
For the Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Weighted-average grant date fair value of stock options granted (in dollars) | $ | 2.99 | $ | 2.80 | $ | 2.92 | |||||
Total stock options granted (in shares) | 288,981 | 310,000 | 280,000 | ||||||||
Total fair value of stock options vested during the year | $ | 366 | $ | 268 | $ | 268 | |||||
Total intrinsic value of stock options exercised (1) | $ | 1 | $ | — | $ | 2,920 | |||||
Cash received from stock option exercises | $ | 49 | $ | 20 | $ | 607 | |||||
Tax benefits realized from exercised stock options | $ | — | $ | — | $ | 45 | |||||
Cash used to settle equity instruments granted under stock-based compensation awards | $ | — | $ | — | $ | — | |||||
New shares issued upon the exercise of stock options | 6,250 | 2,500 | 322,061 | ||||||||
Outstanding stock options issued outside of existing plans (in shares) | 272,338 | 272,338 | 272,338 |
For the Years Ended December 31, | ||||||||
2013 | 2012 | 2011 | ||||||
Expected term (years) | 6.3 | 6.2 | 6.1 | |||||
Expected volatility | 34.14 | % | 34.34 | % | 33.95 | % | ||
Expected dividends | — | % | — | % | — | % | ||
Risk-free rate | 1.22 | % | 0.91 | % | 2.22 | % |
Time-Based | Performance-Based | ||||||||||||
Shares | Weighted Average Grant Date Fair Value | Shares | Weighted Average Grant Date Fair Value | ||||||||||
Shares outstanding at January 1, 2012 | 33,000 | $ | 10.69 | 80,861 | $ | 11.00 | |||||||
Grants | 88,000 | 7.48 | — | — | |||||||||
Vests | (18,000 | ) | 10.43 | — | — | ||||||||
Forfeitures | — | — | — | — | |||||||||
Shares outstanding at December 31, 2012 | 103,000 | 8.00 | 80,861 | 11.00 | |||||||||
Grants | 81,016 | 9.39 | 76,326 | 8.89 | |||||||||
Vests | (44,336 | ) | 8.67 | — | — | ||||||||
Forfeitures | — | — | (26,558 | ) | 8.89 | ||||||||
Shares outstanding at December 31, 2013 | 139,680 | $ | 8.59 | 130,629 | $ | 10.20 |
For the Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Personnel costs | $ | 722 | $ | 661 | $ | 593 | |||||
Other operating expenses | 506 | 293 | 154 | ||||||||
Income tax benefit | (470 | ) | (365 | ) | (286 | ) | |||||
Net stock-based compensation expense | $ | 758 | $ | 589 | $ | 461 |
Additional information on total non-vested stock-based compensation is as follows: | At December 31, 2013 | ||||||
Stock Options | Restricted Stock Awards | ||||||
Unrecognized compensation cost related to non-vested awards | $ | 431 | $ | 986 | |||
Weighted-average recognition period (in years) | 2.4 | 4.7 |
Information related to the Company's ESPP is as follows: | For the Years Ended December 31, | ||||||||||
2013 | 2012 | 2011 (1) | |||||||||
Common stock issued under the ESPP (in shares) | 61,336 | 53,511 | 10,167 | ||||||||
Weighted-average purchase price per share by participant in the ESPP | $ | 5.83 | $ | 6.18 | $ | 5.68 | |||||
Total cash proceeds received from the issuance of common shares under the ESPP | $ | 357 | $ | 330 | $ | 58 | |||||
ESPP compensation costs recognized | $ | 101 | $ | 90 | $ | 15 |
For the Years Ended December 31, | |||||||
2013 | 2012 | ||||||
Shares repurchased during the period | 200,000 | 508,080 | |||||
Total cost of shares repurchased during the period | $ | 1,357 | $ | 3,923 | |||
Average price paid per share for shares purchased during the period | $ | 6.79 | $ | 7.72 |
For the Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Income taxes - continuing operations | $ | 5,660 | $ | 6,716 | $ | 5,947 | |||||
Income taxes - discontinued operations | 8,343 | 1,579 | 1,193 | ||||||||
Income taxes | $ | 14,003 | $ | 8,295 | $ | 7,140 |
The provision for income taxes from continuing operations consisted of the following: | For the Years Ended December 31, | ||||||||||
2013 | 2012 | 2011 | |||||||||
Current | $ | 7,978 | $ | 4,272 | $ | 4,797 | |||||
Deferred | (2,318 | ) | 2,444 | 1,150 | |||||||
Income taxes - continuing operations | $ | 5,660 | $ | 6,716 | $ | 5,947 |
For the Years Ended December 31, | ||||||||||||||||||||
2013 | 2012 | 2011 | ||||||||||||||||||
Amount | Percent of Pre-tax Income | Amount | Percent of Pre-tax Income | Amount | Percent of Pre-tax Income | |||||||||||||||
Income taxes at federal income tax rate | $ | 6,113 | 35.00 | % | $ | 6,887 | 35.00 | % | $ | 6,129 | 35.00 | % | ||||||||
Effect of: | ||||||||||||||||||||
Small life deduction | (516 | ) | (2.95 | ) | (444 | ) | (2.26 | ) | (375 | ) | (2.14 | ) | ||||||||
Non-deductible expenses | 91 | 0.52 | 33 | 0.17 | 233 | 1.33 | ||||||||||||||
Non-deductible preferred dividends | — | — | — | — | 105 | 0.60 | ||||||||||||||
Tax exempt interest | (136 | ) | (0.78 | ) | (123 | ) | (0.63 | ) | (120 | ) | (0.69 | ) | ||||||||
State taxes | 414 | 2.37 | 324 | 1.65 | 219 | 1.25 | ||||||||||||||
Prior year tax true up | 247 | 1.41 | 98 | 0.50 | (506 | ) | (2.89 | ) | ||||||||||||
Non-controlling interest | (516 | ) | (2.95 | ) | — | — | — | — | ||||||||||||
Other, net | (37 | ) | (0.21 | ) | (59 | ) | (0.30 | ) | 262 | 1.50 | ||||||||||
Income taxes - continuing operations | $ | 5,660 | 32.41 | % | $ | 6,716 | 34.13 | % | $ | 5,947 | 33.96 | % |
At December 31, | |||||||
2013 | 2012 | ||||||
Gross deferred tax assets | |||||||
Unearned premiums | $ | 5,052 | $ | 4,852 | |||
Deferred revenue | 8,080 | 7,960 | |||||
Net operating loss carryforward | 245 | 516 | |||||
Unrealized losses on investments | 796 | — | |||||
Other basis differences in investments | 109 | — | |||||
Unrealized loss on interest rate swap | 1,341 | 1,636 | |||||
Research credit | — | 671 | |||||
Unpaid claims | 115 | 146 | |||||
Deferred compensation | 977 | 483 | |||||
Bad debt allowance | 60 | 238 | |||||
Other deferred assets | 122 | 108 | |||||
Total gross deferred tax assets | 16,897 | 16,610 | |||||
Gross deferred tax liabilities | |||||||
Deferred acquisition costs | 20,228 | 20,250 | |||||
Other intangible assets | 7,769 | 14,165 | |||||
Advanced commissions | 4,524 | 4,204 | |||||
Depreciation on property and equipment | 4,035 | 5,250 | |||||
Unrealized gains on investments | — | 1,290 | |||||
Other basis differences in investments | — | 65 | |||||
Other deferred tax liabilities | — | 37 | |||||
Total gross deferred tax liabilities | 36,556 | 45,261 | |||||
Deferred income taxes, net | $ | 19,659 | $ | 28,651 |
The carrying and fair values of financial instruments are as follows: | At | ||||||||||||||
December 31, 2013 | December 31, 2012 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Financial assets: | |||||||||||||||
Cash and cash equivalents | $ | 21,681 | $ | 21,681 | $ | 15,209 | $ | 15,209 | |||||||
Restricted cash | 17,293 | 17,293 | 31,142 | 31,142 | |||||||||||
Fixed maturity securities: | |||||||||||||||
Obligations of the U.S. Treasury and U.S. Government agencies | 51,435 | 51,435 | 23,178 | 23,178 | |||||||||||
Municipal securities | 24,547 | 24,547 | 17,041 | 17,041 | |||||||||||
Corporate securities | 55,360 | 55,360 | 70,008 | 70,008 | |||||||||||
Mortgage-backed securities | — | — | 289 | 289 | |||||||||||
Obligations of foreign governments | 409 | 409 | — | — | |||||||||||
Asset-backed securities | — | — | 125 | 125 | |||||||||||
Equity securities: | |||||||||||||||
Common stock - publicly traded | 47 | 47 | 42 | 42 | |||||||||||
Preferred stock - publicly traded | 5,087 | 5,087 | 5,107 | 5,107 | |||||||||||
Common stock - non-publicly traded | 51 | 51 | 58 | 58 | |||||||||||
Preferred stock - non-publicly traded | 1,013 | 1,013 | 1,013 | 1,013 | |||||||||||
Notes receivable | 11,920 | 11,920 | 11,290 | 11,290 | |||||||||||
Accounts and premiums receivable, net | 18,702 | 18,702 | 27,302 | 27,302 | |||||||||||
Other receivables | 33,409 | 33,409 | 13,393 | 13,393 | |||||||||||
Short-term investments | 871 | 871 | 1,222 | 1,222 | |||||||||||
Total financial assets | $ | 241,825 | $ | 241,825 | $ | 216,419 | $ | 216,419 | |||||||
Financial liabilities: | |||||||||||||||
Notes payable | $ | 3,273 | $ | 3,273 | $ | 89,438 | $ | 89,438 | |||||||
Preferred trust securities | 35,000 | 35,000 | 35,000 | 35,000 | |||||||||||
Interest rate swap | 2,930 | 2,930 | 4,338 | 4,338 | |||||||||||
Total financial liabilities | $ | 41,203 | $ | 41,203 | $ | 128,776 | $ | 128,776 |
At December 31, 2013 | ||||||||||||
Fair Value Measurements Using: | ||||||||||||
Quoted prices in active markets for identical assets | Significant other observable inputs | Significant unobservable inputs | ||||||||||
Fair Value | (Level 1) | (Level 2) | (Level 3) | |||||||||
Financial Assets: | ||||||||||||
Fixed maturity securities: | ||||||||||||
Obligations of the U.S. Treasury and U.S. Government agencies | $ | 51,435 | $ | — | $ | 51,435 | $ | — | ||||
Municipal securities | 24,547 | — | 24,547 | — | ||||||||
Corporate securities | 55,360 | — | 55,360 | — | ||||||||
Obligations of foreign governments | 409 | — | 409 | — | ||||||||
Equity securities: | ||||||||||||
Common stock - publicly traded | 47 | 47 | — | — | ||||||||
Preferred stock - publicly traded | 5,087 | 5,087 | — | — | ||||||||
Common stock - non-publicly traded | 51 | — | — | 51 | ||||||||
Preferred stock - non-publicly traded | 1,013 | — | — | 1,013 | ||||||||
Short-term investments | 871 | 871 | — | — | ||||||||
Total assets | $ | 138,820 | $ | 6,005 | $ | 131,751 | $ | 1,064 | ||||
Financial Liabilities: | ||||||||||||
Interest rate swap | $ | 2,930 | $ | — | $ | 2,930 | $ | — |
At December 31, 2012 | ||||||||||||
Fair Value Measurements Using: | ||||||||||||
Quoted prices in active markets for identical assets | Significant other observable inputs | Significant unobservable inputs | ||||||||||
Fair Value | (Level 1) | (Level 2) | (Level 3) | |||||||||
Financial Assets: | ||||||||||||
Fixed maturity securities: | ||||||||||||
Obligations of the U.S. Treasury and U.S. Government agencies | $ | 23,178 | $ | — | $ | 23,178 | $ | — | ||||
Municipal securities | 17,041 | — | 17,041 | — | ||||||||
Corporate securities | 70,008 | — | 69,956 | 52 | ||||||||
Mortgage-backed securities | 289 | — | 289 | — | ||||||||
Asset-backed securities | 125 | — | 125 | — | ||||||||
Equity securities: | ||||||||||||
Common stock - publicly traded | 42 | 42 | — | |||||||||
Preferred stock - publicly traded | 5,107 | 5,107 | — | — | ||||||||
Common stock - non-publicly traded | 58 | — | — | 58 | ||||||||
Preferred stock - non-publicly traded | 1,013 | — | — | 1,013 | ||||||||
Short-term investments | 1,222 | 1,222 | — | — | ||||||||
Total Assets | $ | 118,083 | $ | 6,371 | $ | 110,589 | $ | 1,123 | ||||
Financial Liabilities: | ||||||||||||
Interest rate swap | $ | 4,338 | $ | — | $ | 4,338 | $ | — |
The following table summarizes the changes in Level 3 assets measured at fair value: | For the Years Ended December 31, | ||||||
2013 | 2012 | ||||||
Beginning balance, January 1, | $ | 1,123 | $ | 1,204 | |||
Total investment gains or losses (realized/unrealized): | |||||||
Included in net income | — | — | |||||
Included in other comprehensive (loss) | (32 | ) | (31 | ) | |||
Sales | — | (47 | ) | ||||
Transfers (out of) Level 3 | (27 | ) | (3 | ) | |||
Ending balance, December 31, | $ | 1,064 | $ | 1,123 |
For the Years Ended December 31, | |||||||
2013 | 2012 | ||||||
Ordinary dividends | $ | 2,383 | $ | 2,783 | |||
Extraordinary dividends | — | — | |||||
Total dividends | $ | 2,383 | $ | 2,783 |
At December 31, | |||||||
2013 | 2012 | ||||||
Combined statutory capital and surplus of the Company's insurance company subsidiaries | $ | 69,269 | $ | 53,885 | |||
Required minimum statutory capital and surplus | $ | 17,200 | $ | 15,300 | |||
Amount available for ordinary dividends of the Company's insurance company subsidiaries | $ | 3,989 | $ | 4,500 |
For the Years Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Income recorded by ProtectCELL for protection plans sold | $ | 2,159 | $ | — | $ | — | |||||
Income recorded for the sale of the Company's insurance-related products under the Marketing Agreement | 948 | — | — | ||||||||
Income recorded from the IT Agreement | — | 218 | — | ||||||||
Total related party income recorded by the Company | $ | 3,107 | $ | 218 | $ | — | |||||
Interest income recorded on the High Pointe note receivable | $ | 21 | $ | — | $ | — | |||||
Lease expense paid to High Pointe | $ | 403 | $ | — | $ | — | |||||
Lease expense paid to Source | 118 | — | — | ||||||||
Total related party lease expense | $ | 521 | $ | — | $ | — | |||||
Commissions paid by ProtectCELL for protection plans sold | $ | 852 | $ | — | $ | — | |||||
Claims paid on the Company's insurance-related products under the Marketing Agreement | $ | 63 | $ | — | $ | — | |||||
The following table details the amounts recorded on the Company's Consolidated Balance Sheets from related party transactions: | |||||||||||
At December 31, | |||||||||||
2013 | 2012 | ||||||||||
Accounts receivable from related parties | $ | 113 | $ | — | |||||||
Notes receivable from related parties | $ | — | $ | 6,269 |
2013 | ||||||||||||
First Quarter | Second Quarter(2) | Third Quarter(2) | Fourth Quarter | |||||||||
Revenues | $ | 79,254 | $ | 82,921 | $ | 88,755 | $ | 91,844 | ||||
Net investment income | 903 | 746 | 766 | 635 | ||||||||
Net realized investment gains | 7 | 1,280 | 756 | — | ||||||||
Total revenues | 80,164 | 84,947 | 90,277 | 92,479 | ||||||||
Total expenses | 77,633 | 79,934 | 85,939 | 86,894 | ||||||||
Income from continuing operations before income taxes | 2,531 | 5,013 | 4,338 | 5,585 | ||||||||
Income taxes | 482 | 1,593 | 1,852 | 1,733 | ||||||||
Income from continuing operations before non-controlling interests | 2,049 | 3,420 | 2,486 | 3,852 | ||||||||
Discontinued operations - net of tax | 1,262 | 1,207 | 601 | 9,320 | ||||||||
Net income before non-controlling interests | 3,311 | 4,627 | 3,087 | 13,172 | ||||||||
Less: net income (loss) attributable to non-controlling interests | 818 | 185 | (135 | ) | 614 | |||||||
Net income attributable to Fortegra Financial Corporation | $ | 2,493 | $ | 4,442 | $ | 3,222 | $ | 12,558 | ||||
Earnings per share - Basic: (1) | ||||||||||||
Net income from continuing operations - net of tax | $ | 0.06 | $ | 0.17 | $ | 0.14 | $ | 0.17 | ||||
Discontinued operations - net of tax | 0.07 | 0.06 | 0.03 | 0.48 | ||||||||
Net income attributable to Fortegra Financial Corporation | $ | 0.13 | $ | 0.23 | $ | 0.17 | $ | 0.65 | ||||
Earnings per share - Diluted: (1) | ||||||||||||
Net income from continuing operations - net of tax | $ | 0.06 | $ | 0.16 | $ | 0.13 | $ | 0.16 | ||||
Discontinued operations - net of tax | 0.06 | 0.06 | 0.03 | 0.46 | ||||||||
Net income attributable to Fortegra Financial Corporation | $ | 0.12 | $ | 0.22 | $ | 0.16 | $ | 0.62 | ||||
Weighted average common shares outstanding | ||||||||||||
Basic | 19,556,743 | 19,540,610 | 19,405,597 | 19,410,655 | ||||||||
Diluted | 20,625,041 | 20,523,090 | 20,404,508 | 20,388,890 |
2012 | ||||||||||||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||
Revenues | $ | 61,619 | $ | 60,949 | $ | 67,965 | $ | 62,736 | ||||
Net investment income | 743 | 732 | 744 | 848 | ||||||||
Net realized investment gains (losses) | (3 | ) | 13 | (16 | ) | 9 | ||||||
Total revenues | 62,359 | 61,694 | 68,693 | 63,593 | ||||||||
Total expenses | 58,731 | 56,793 | 62,896 | 58,241 | ||||||||
Income from continuing operations before income taxes | 3,628 | 4,901 | 5,797 | 5,352 | ||||||||
Income taxes | 1,195 | 1,630 | 2,130 | 1,761 | ||||||||
Income from continuing operations before non-controlling interests | 2,433 | 3,271 | 3,667 | 3,591 | ||||||||
Discontinued operations - net of tax | 999 | 688 | 386 | 202 | ||||||||
Net income before non-controlling interests | 3,432 | 3,959 | 4,053 | 3,793 | ||||||||
Less: net income attributable to non-controlling interests | 18 | 15 | 29 | 10 | ||||||||
Net income attributable to Fortegra Financial Corporation | $ | 3,414 | $ | 3,944 | $ | 4,024 | $ | 3,783 | ||||
Earnings per share - Basic: (1) | ||||||||||||
Net income from continuing operations - net of tax | $ | 0.12 | $ | 0.17 | $ | 0.19 | $ | 0.18 | ||||
Discontinued operations - net of tax | 0.05 | 0.03 | 0.02 | 0.01 | ||||||||
Net income attributable to Fortegra Financial Corporation | $ | 0.17 | $ | 0.20 | $ | 0.21 | $ | 0.19 | ||||
Earnings per share - Diluted: (1) | ||||||||||||
Net income from continuing operations - net of tax | $ | 0.11 | $ | 0.16 | $ | 0.18 | $ | 0.17 | ||||
Discontinued operations - net of tax | 0.05 | 0.03 | 0.02 | 0.01 | ||||||||
Net income attributable to Fortegra Financial Corporation | $ | 0.16 | $ | 0.19 | $ | 0.20 | $ | 0.18 | ||||
Weighted average common shares outstanding | ||||||||||||
Basic | 19,904,819 | 19,705,276 | 19,531,694 | 19,507,733 | ||||||||
Diluted | 20,739,196 | 20,632,233 | 20,463,238 | 20,507,329 |
Unaudited Pro Forma Combined Balance Sheet | |||||||||||||||
September 30, 2014 | |||||||||||||||
Pro Forma | |||||||||||||||
Historical | Pro Forma | Combined | |||||||||||||
(All Amounts in Thousands Except Share Amounts) | Tiptree Financial Inc. | Fortegra Financial Corp | Adjustments (Note 4) | Tiptree Financial Inc. | |||||||||||
Assets: | |||||||||||||||
Cash and cash equivalents | $ | 179,892 | $ | 2,483 | $ | (91,740 | ) | A | $ | 90,635 | |||||
Restricted cash | 23,785 | 7,579 | — | 31,364 | |||||||||||
Trading assets at fair value | 38,837 | — | — | 38,837 | |||||||||||
Available-for-sale securities at fair value | 17,064 | 164,682 | — | 181,746 | |||||||||||
Short-term investments | — | 871 | — | 871 | |||||||||||
Loans held for sale at fair value | 32,109 | — | — | 32,109 | |||||||||||
Investments in loans at fair value | 222,020 | — | — | 222,020 | |||||||||||
Loans owned at amortized cost, net of allowance | 32,714 | — | — | 32,714 | |||||||||||
Notes receivable | — | 19,421 | — | 19,421 | |||||||||||
Accounts and premiums receivable, net | — | 31,444 | — | 31,444 | |||||||||||
Reinsurance receivable | — | 241,159 | — | 241,159 | |||||||||||
Deferred acquisition costs | — | 67,713 | (66,318 | ) | B | 1,395 | |||||||||
Investments in partially-owned entities | 2,832 | — | — | 2,832 | |||||||||||
Real estate | 104,833 | — | — | 104,833 | |||||||||||
Policy loans | 94,779 | — | — | 94,779 | |||||||||||
Property and equipment, net | — | 12,400 | — | 12,400 | |||||||||||
Goodwill | 4,617 | 73,701 | 22,696 | C | 101,014 | ||||||||||
Other intangibles, net | 152,070 | 45,221 | 69,279 | D | 266,570 | ||||||||||
Deferred tax asset | 7,487 | 8,728 | — | 16,215 | |||||||||||
Other assets | 46,202 | 41,891 | (7,005 | ) | E | 81,088 | |||||||||
Separate account assets | 4,461,601 | — | — | 4,461,601 | |||||||||||
Assets of consolidated CLOs | 1,627,680 | — | — | 1,627,680 | |||||||||||
Total assets | $ | 7,048,522 | $ | 717,293 | $ | (73,088 | ) | $ | 7,692,727 | ||||||
Liabilities: | |||||||||||||||
Derivative assets at fair value | $ | 460 | $ | — | $ | — | $ | 460 | |||||||
U. S. treasuries, short position | 19,234 | — | — | 19,234 | |||||||||||
Debt | 425,349 | 45,173 | 120,000 | F | 590,522 | ||||||||||
Unpaid claims | — | 42,427 | 42,427 | ||||||||||||
Unearned premiums | — | 282,348 | — | 282,348 | |||||||||||
Policy liabilities | 105,956 | 21,478 | — | 127,434 | |||||||||||
Due to brokers, dealer and trustees | 18,390 | — | — | 18,390 | |||||||||||
Deferred revenue | — | 62,748 | (25,891 | ) | G | 36,857 | |||||||||
Other liabilities and accrued expenses | 52,627 | 83,715 | 6,105 | H | 142,447 | ||||||||||
Separate account liabilities | 4,461,601 | — | — | 4,461,601 | |||||||||||
Liabilities of consolidated CLOs | 1,417,141 | — | — | 1,417,141 | |||||||||||
Total liabilities | 6,500,758 | 537,889 | 100,214 | 7,138,861 | |||||||||||
Stockholders’ Equity: | |||||||||||||||
Preferred stock, par value $0.01, none issued | — | — | — | — | |||||||||||
Common stock | 42 | 213 | (213 | ) | I | 42 | |||||||||
Treasury stock, at cost, | — | (8,027 | ) | 8,027 | I | — | |||||||||
Additional paid-in capital | 225,813 | 100,380 | (100,380 | ) | I | 225,813 | |||||||||
Accumulated other comprehensive income, net of tax | 107 | (1,558 | ) | 1,558 | I | 107 | |||||||||
Retained earnings (deficit) | 21,301 | 82,294 | (82,294 | ) | I | 21,301 | |||||||||
Stockholders’ equity before non-controlling interest | 247,263 | 173,302 | (173,302 | ) | I | 247,263 | |||||||||
Non-controlling interest | 235,951 | 6,102 | — | 242,053 | |||||||||||
Appropriated retained earnings of consolidated TAMCO | 64,550 | — | — | 64,550 | |||||||||||
Total stockholders’ equity | 547,764 | 179,404 | (173,302 | ) | I | 553,866 | |||||||||
Total liabilities and stockholders’ equity | $ | 7,048,522 | $ | 717,293 | $ | (73,088 | ) | $ | 7,692,727 |
Unaudited Pro Forma Combined Statement of Income | |||||||||||||||
For the Nine Months ended September 30, 2014 | |||||||||||||||
Historical | Pro Forma | ||||||||||||||
(All Amounts in Thousands Except Share and Per Share Amounts) | Tiptree Financial Inc. | Fortegra Financial Corporation | Pro Forma Adjustments (Note 4) | Combined Tiptree Financial Inc. | |||||||||||
Net realized gain on investments | $ | 7,007 | $ | 6 | $ | — | $ | 7,013 | |||||||
Change in unrealized appreciation on investments | (1,530 | ) | — | — | (1,530 | ) | |||||||||
Income from investments in partially owned entities | 2,884 | — | — | 2,884 | |||||||||||
Net realized and unrealized gains | 8,361 | 6 | — | 8,367 | |||||||||||
Investment income: | |||||||||||||||
Interest income | 17,664 | 2,315 | 19,979 | ||||||||||||
Separate account fees | 16,943 | — | 16,943 | ||||||||||||
Administrative service fees | 37,786 | 126,633 | (6,453 | ) | K | 157,966 | |||||||||
Gain on sale of loans held for sale, net | 5,117 | — | 5,117 | ||||||||||||
Ceding commissions | — | 32,567 | 32,567 | ||||||||||||
Net earned premium | — | 103,278 | 103,278 | ||||||||||||
Rental revenue | 13,308 | — | 13,308 | ||||||||||||
Other income | 3,404 | 1,888 | 5,292 | ||||||||||||
Total investment income | 94,222 | 266,681 | (6,453 | ) | 354,450 | ||||||||||
Total net realized and unrealized gains and investment income | 102,583 | 266,687 | (6,453 | ) | 362,817 | ||||||||||
Expenses: | |||||||||||||||
Interest expense | 20,721 | 2,784 | 3,082 | L | 26,587 | ||||||||||
Payroll expense | 35,642 | 30,444 | (482 | ) | M | 65,604 | |||||||||
Professional fees | 7,334 | — | (1,258 | ) | N | 6,076 | |||||||||
Change in future policy benefits | 3,260 | — | 3,260 | ||||||||||||
Mortality expenses | 7,892 | — | 7,892 | ||||||||||||
Commission expense | 1,837 | 119,726 | (13,446 | ) | O | 108,117 | |||||||||
Depreciation and amortization expenses | 5,656 | 7,782 | 1,199 | P | 14,637 | ||||||||||
Member benefit claims | — | 31,111 | 31,111 | ||||||||||||
Net losses and loss adjustment expenses | 30,970 | 30,970 | |||||||||||||
Other expenses | 15,562 | 27,749 | (2,313 | ) | Q | 40,998 | |||||||||
Total expenses | 97,904 | 250,566 | (13,218 | ) | 335,252 | ||||||||||
Net income before taxes and income attributable to consolidated CLOs from continuing operations | 4,679 | 16,121 | 6,765 | 27,565 | |||||||||||
Results of consolidated CLOs: | |||||||||||||||
Income attributable to consolidated CLOs | 20,742 | — | — | 20,742 | |||||||||||
Expenses attributable to consolidated CLOs | 44,541 | — | — | 44,541 | |||||||||||
Net Loss attributable to consolidated CLOs | (23,799 | ) | — | — | (23,799 | ) | |||||||||
Income (loss) before taxes from continuing operations | (19,120 | ) | 16,121 | 6,765 | 3,766 | ||||||||||
Provision for income taxes | 906 | 4,624 | 2,258 | R | 7,788 | ||||||||||
(Loss) income from continuing operations | (20,026 | ) | 11,497 | 4,507 | (4,022 | ) | |||||||||
Discontinued operations: | |||||||||||||||
Loss on sale of discontinued operations, net | — | (42 | ) | (42 | ) | ||||||||||
Income from discontinued operations, net | — | — | — | ||||||||||||
Discontinued operations, net of tax | — | (42 | ) | (42 | ) | ||||||||||
Net (loss) income: | (20,026 | ) | 11,455 | 4,507 | (4,064 | ) | |||||||||
Less: net income (loss) attributable to non-controlling interest | (2,353 | ) | 1,693 | — | (660 | ) | |||||||||
Less net loss attributable to VIE subordinated noteholders | (20,041 | ) | — | — | (20,041 | ) | |||||||||
Net income available to common stockholders: | $ | 2,368 | $ | 9,762 | $ | 4,507 | $ | 16,637 | |||||||
Less: Discontinued operations, net | (42 | ) | |||||||||||||
Income from continuing operations before nonrecurring expenses directly attributable to the transaction | $ | 16,679 | |||||||||||||
Earnings per share: | |||||||||||||||
Basic, continuing operations, net | $ | 0.18 | $ | 0.50 | $ | 1.29 | |||||||||
Basic, continuing operations before nonrecurring charges directly attributable to the transaction, net | 1.29 | ||||||||||||||
Diluted, continuing operations, net | 0.18 | 0.48 | 1.29 | ||||||||||||
Diluted, continuing operations before nonrecurring charges directly attributable to the transaction, net | — | — | 1.29 | ||||||||||||
Weighted average number of common shares: | |||||||||||||||
Basic | 12,909,949 | 19,723,995 | (19,723,995) | S | 12,909,949 | ||||||||||
Diluted | 12,909,949 | 20,528,052 | (20,528,052) | 12,909,949 |
Unaudited Pro Forma Combined Statement of Income | |||||||||||||||
For the Year ending December 31, 2013 | |||||||||||||||
Historical | Pro Forma | ||||||||||||||
(All Amounts in Thousands Except Share and Per Share Amounts) | Tiptree Financial Inc. | Fortegra Financial Corporation | Pro Forma Adjustments (Note 4) | Combined Tiptree Financial Inc. | |||||||||||
Net realized (loss) gain on investments | $ | (833 | ) | $ | 2,043 | $ | (2,646 | ) | J | $ | (1,436 | ) | |||
Change in unrealized appreciation on investments | 2,971 | — | — | 2,971 | |||||||||||
Income from investments in partially owned entities | 3,250 | — | — | 3,250 | |||||||||||
Net realized and unrealized gains | 5,388 | 2,043 | — | 7,431 | |||||||||||
Investment income: | — | ||||||||||||||
Interest income | 16,477 | 3,050 | — | 19,527 | |||||||||||
Separate account fees | 22,248 | — | — | 22,248 | |||||||||||
Administrative service fees | 49,489 | 172,427 | (19,921 | ) | K | 201,995 | |||||||||
Ceding commissions | — | 32,824 | — | 32,824 | |||||||||||
Net earned premium | — | 136,787 | — | 136,787 | |||||||||||
Rental revenue | 5,760 | — | — | 5,760 | |||||||||||
Other income | 1,545 | 736 | — | 2,281 | |||||||||||
Total investment income | 95,519 | 345,824 | — | 441,343 | |||||||||||
Total net realized and unrealized gains and investment income | 100,907 | 347,867 | (22,567 | ) | 426,207 | ||||||||||
Expenses: | |||||||||||||||
Interest expense | 17,517 | 3,621 | 4,248 | L | 25,386 | ||||||||||
Payroll expense | 35,552 | 39,487 | (823 | ) | M | 74,216 | |||||||||
Professional fees | 8,555 | — | — | 8,555 | |||||||||||
Change in future policy benefits | 4,710 | — | — | 4,710 | |||||||||||
Mortality expenses | 10,476 | — | — | 10,476 | |||||||||||
Commission expense | 2,344 | 154,606 | (52,387 | ) | O | 104,563 | |||||||||
Depreciation and amortization expenses | 4,467 | 10,385 | 28,502 | P | 43,354 | ||||||||||
Member benefit claims | — | 46,019 | — | 46,019 | |||||||||||
Net losses and loss adjustment expenses | — | 41,567 | — | 41,567 | |||||||||||
Other expenses | 15,456 | 34,715 | (6,694 | ) | Q | 43,477 | |||||||||
Total expenses | 99,077 | 330,400 | (27,154 | ) | 402,323 | ||||||||||
Net income before taxes and income attributable to consolidated CLOs from continuing operations | 1,830 | 17,467 | 4,587 | 23,884 | |||||||||||
Results of consolidated CLOs: | |||||||||||||||
Income attributable to consolidated CLOs | 52,687 | — | — | 52,687 | |||||||||||
Expenses attributable to consolidated CLOs | 48,268 | — | — | 48,268 | |||||||||||
Net Income attributable to consolidated CLOs | 4,419 | — | — | 4,419 | |||||||||||
Income before taxes from continuing operations | 6,249 | 17,467 | 4,587 | 28,303 | |||||||||||
Provision for income taxes | 6,941 | 5,660 | 1,880 | R | 14,481 | ||||||||||
(Loss) income from continuing operations | (692 | ) | 11,807 | 2,707 | 13,822 | ||||||||||
Discontinued operations: | — | ||||||||||||||
Gain on sale of discontinued operations, net | 15,463 | 8,844 | — | 24,307 | |||||||||||
Income from discontinued operations, net | 1,647 | 3,546 | — | 5,193 | |||||||||||
Discontinued operations, net | 17,110 | 12,390 | — | 29,500 | |||||||||||
Net income | 16,418 | 24,197 | 2,707 | 43,322 | |||||||||||
Less: net income attributable to non-controlling interest | 25,617 | 1,482 | — | 27,099 | |||||||||||
Less: net loss attributable to VIE subordinated noteholders | (18,044 | ) | — | — | (18,044 | ) | |||||||||
Net income available to common stockholders | $ | 8,845 | $ | 22,715 | $ | 2,707 | $ | 34,267 | |||||||
Less: Discontinued operations, net | 29,500 | ||||||||||||||
Income from continuing operations before nonrecurring expenses directly attributable to the transaction | $ | 4,767 | |||||||||||||
Earnings per share: | |||||||||||||||
Basic, continuing operations, net | $ | (0.81 | ) | $ | 0.53 | $ | 0.47 | ||||||||
Basic, continuing operations before nonrecurring charges directly attributable to the transaction, net | 0.47 | ||||||||||||||
Diluted, continuing operations, net | (0.81 | ) | 0.50 | 0.47 | |||||||||||
Diluted, discontinued operations before nonrecurring charges directly attributable to the transaction, net | 0.47 | ||||||||||||||
Weighted average number of common shares: | |||||||||||||||
Basic | 10,250,438 | 19,477,802 | (19,477,802) | S | 10,250,438 | ||||||||||
Diluted | 10,250,438 | 20,482,652 | (20,482,652) | 10,250,438 |
(Unaudited, in thousands) | Pro Forma | ||
Fair value of consideration: | |||
Cash | $ | 91,740 | |
Debt | 120,000 | ||
Total consideration | 211,740 | ||
Recognized amounts of identifiable assets acquired and liabilities assumed: | |||
Net assets acquired (excluding intangible assets; property plant and equipment; and Goodwill) | 551,325 | ||
Intangible assets | 114,500 | ||
Property, plant and equipment | 4,527 | ||
Liabilities assumed (excluding debt incurred as consideration) | (545,699 | ) | |
Non-controlling interests | (6,355 | ) | |
Total identified net assets | 118,298 | ||
Goodwill | $ | 93,442 |
A. | Cash and cash equivalents |
Re: | Tiptree Financial Inc. Registration Statement on Form S-3 Filed November 2, 2016 File No. 333-214394 (the “Registration Statement”) |
1. | Please revise to include a Calculation of Registration Fee table as required by Form S-3. |
2. | Please reconcile the sum of the number of shares being offered by the holders reflected in the table with both the number of shares disclosed on the prospectus cover page as being |