XML 82 R131.htm IDEA: XBRL DOCUMENT v2.4.0.8
Schedule II (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Revenues                        
Net investment income $ 635 $ 766 $ 746 $ 903 $ 848 $ 744 $ 732 $ 743 $ 3,050 $ 3,067 $ 3,368  
Other income                 736 269 170  
Total revenue 92,479 90,277 84,947 80,164 63,593 68,693 61,694 62,359 347,867 256,339 247,193  
Expenses                        
Personnel costs                 39,487 28,475 26,021  
Other operating expenses                 35,117 24,233 23,739  
Interest expense                 3,621 4,334 4,690  
Total expenses 86,894 85,939 [1] 79,934 [1] 77,633 58,241 62,896 56,793 58,731 330,400 236,661 229,684  
Income taxes 1,733 1,852 1,593 482 1,761 2,130 1,630 1,195 14,003 8,295 7,140  
Net income attributable to Fortegra Financial Corporation 12,558 3,222 4,442 2,493 3,783 4,024 3,944 3,414 22,715 15,165 13,509  
Assets:                        
Cash and cash equivalents 21,681       15,209       21,681 15,209 31,339  
Notes receivable 11,920       11,290       11,920 11,290    
Other assets 6,307       7,667       6,307 7,667    
Total assets 680,430       707,437       680,430 707,437    
Liabilities:                        
Long-term debt 3,273               3,273      
Total liabilities 513,937       561,722       513,937 561,722    
Total stockholders' equity 166,493       145,715       166,493 145,715 127,086 119,701
Total liabilities and stockholders' equity 680,430       707,437       680,430 707,437    
Operating Activities:                        
Net income attributable to Fortegra Financial Corporation 12,558 3,222 4,442 2,493 3,783 4,024 3,944 3,414 22,715 15,165 13,509  
Deferred income tax (benefit) expense - continuing operations                 (2,318) 2,444 1,150  
Stock-based compensation expense                 1,330 1,044 763  
Other changes in assets and liabilities:                        
Net cash flows provided by operating activities                 40,458 31,988 11,166  
Investing Activities:                        
Proceeds from maturities of investments                 10,297 11,138 9,691  
Net paid for the acquisition of subsidiaries                 (3,112) (21,820) (49,873)  
(Issuance of) proceeds received for repayment of notes receivable                 6,765 1,346 975  
Net cash flows (used in) provided by investing activities                 54,110 (59,291) (45,795)  
Financing Activities:                        
Repayments of notes payable                 (101,938) (130,450) (74,263)  
Net proceeds from exercise of stock options                 0   (826)  
Net proceeds from exercise of stock options                 49 20 607  
Net proceeds received from stock issued in the Employee Stock Purchase Plan                 (358) (330) (58)  
Net cash flows (used in) financing activities                 (88,096) 11,173 22,579  
Net increase in cash and cash equivalents                 6,472 (16,130) (12,050)  
Cash and cash equivalents, beginning of period       15,209       31,339 15,209 31,339 43,389  
Cash and cash equivalents, end of period 21,681       15,209       21,681 15,209 31,339  
Parent Company [Member]
                       
Revenues                        
Management fee from subsidiaries                 0 [2] 0 [2] 0 [2]  
Net investment income                 343 290 298  
Other income                 0 0 0  
Total revenue                 343 290 298  
Expenses                        
Personnel costs                 0 [2] 0 [2] 0 [2]  
Other operating expenses                 1,175 1,036 558  
Interest expense                 65 210 1,062  
Total expenses                 1,240 1,246 1,620  
Income before interest and income taxes interest                 (897) (956) (1,322)  
Income taxes                 (314) (335) (357)  
Income before equity in net income in subsidiaries                 (583) (621) (965)  
Equity in net income of subsidiaries                 23,298 [2] 15,786 [2] 14,474 [2]  
Net income attributable to Fortegra Financial Corporation                 22,715 15,165 13,509  
Assets:                        
Investment in subsidiaries 141,422 [2]       120,406 [2]       141,422 [2] 120,406 [2]    
Cash and cash equivalents 293       279       293 279 138  
Due from subsidiaries, net 6,650 [2]       13,960 [2]       6,650 [2] 13,960 [2]    
Notes receivable 11,671 [2]       4,999 [2]       11,671 [2] 4,999 [2]    
Other assets 952       933       952 933    
Total assets 160,988       140,577       160,988 140,577    
Liabilities:                        
Long-term debt 0       0       0 0    
Other liabilities 528       194       528 194    
Total liabilities 528       194       528 194    
Total stockholders' equity 160,460       140,383       160,460 140,383    
Total liabilities and stockholders' equity 160,988       140,577       160,988 140,577    
Operating Activities:                        
Net income attributable to Fortegra Financial Corporation                 22,715 15,165 13,509  
Equity in net income of subsidiaries                 (23,298) [2] (15,786) [2] (14,474) [2]  
Cash dividend from subsidiaries                    0 0  
Deferred income tax (benefit) expense - continuing operations                    0 0  
Stock-based compensation expense                 608 384 409  
Other changes in assets and liabilities:                        
Net due to subsidiaries                 7,311 5,931 14,012  
Other assets and other liabilities                 316 (332) 344  
Net cash flows provided by operating activities                 7,652 5,362 13,800  
Investing Activities:                        
Proceeds from maturities of investments                 0 0 0  
Net paid for the acquisition of subsidiaries                 0 0 0  
(Issuance of) proceeds received for repayment of notes receivable                 6,672 1,648 (84)  
Net cash flows (used in) provided by investing activities                 (6,672) (1,648) 84  
Financing Activities:                        
Repayments of notes payable                    0 (11,040)  
Additional borrowings under notes payable                    0 0  
Net proceeds from issuance of common stock                    0 0  
Net proceeds from exercise of stock options                    0 (826)  
Net proceeds from exercise of stock options                 49 20 651  
Purchase of treasury stock                 (1,372) (3,923) (2,552)  
Net proceeds received from stock issued in the Employee Stock Purchase Plan                 357 330 0  
Stockholder funds disbursed at purchase                    0 0  
Net cash flows (used in) financing activities                 (966) (3,573) (13,767)  
Net increase in cash and cash equivalents                 14 141 117  
Cash and cash equivalents, beginning of period       279       138 279 138 21  
Cash and cash equivalents, end of period $ 293       $ 279       $ 293 $ 279 $ 138  
[1] (2) - During 2013, certain immaterial reclassifications were identified that impacted amounts for service and administrative fees in total revenues and commissions and other operating expenses in total expenses that were previously reported in the Company's Form 10-Q's for the quarters ended June 30, 2013 and September 30, 2013. These reclassification adjustments, separately and in the aggregate did not have a material impact on results previously reported for those quarterly periods and had no effect on reported net income. For the quarters ended June 30, 2013 and September 30, 2013, total revenues were decreased by $4.9 million and $3.5 million, respectively, while total expenses were reduced by the same amounts for the respective periods.
[2] * Eliminated in consolidation