Commission
file number 1-11983 |
FPIC
Insurance Group, Inc. |
||
(Exact
Name of Registrant as Specified in its Charter) |
Florida |
59-3359111 | |
(State
or Other Jurisdiction of
Incorporation
or Organization) |
(IRS
Employer
Identification
No.) |
225
Water Street, Suite 1400, Jacksonville, FL |
32202 | |
(Address
of Principal Executive Offices) |
(Zip
Code) |
(904)
354-2482 |
||
(Registrant’s
Telephone Number, Including Area Code) |
www.fpic.com |
||
(Registrant’s
Internet Address) |
Page | ||
3 | ||
3 | ||
16 | ||
17 |
17 | ||
17 | ||
17 | ||
17 | ||
17 | ||
18 | ||
18 |
i) |
Risks
factors, including the effect on reserves and underwriting results,
associated with changing market conditions that result from fluctuating
cyclical patterns of the property and casualty insurance
business; |
ii) |
The
uncertainties of the loss reserving process; |
iii) |
The
occurrence of insured or reinsured events with a frequency or severity
exceeding our estimates; |
iv) |
The
impact of surplus constraints on growth; |
v) |
The
competitive environment in which we operate, including reliance on agents
to place insurance, physicians electing to practice without insurance
coverage, related trends and associated pricing pressures and
developments; |
vi) |
The
actual amount of new and renewal business; |
vii) |
Business
risks that result from our size and geographic
concentration; |
viii) |
Developments
in reinsurance markets that could affect our reinsurance
programs; |
ix) |
The
ability to collect reinsurance
recoverables; |
x) |
The
dependence of our insurance management segment upon a major customer,
Physicians’ Reciprocal Insurers (“PRI”), for its revenue, and
consequently, the effects of premium rate adequacy, claims experience,
policyholder retention, and PRI’s overall financial position on its
ability to maintain or grow its premium base; |
xi) |
Developments
in financial and securities markets that could affect our investment
portfolio and financing plans; |
xii) |
Risk
factors associated with the impact of rising interest rates on the market
value of our investments; |
xiii) |
Risk
factors associated with the impact of rising interest rates on our
interest costs associated with our long-term debt; |
xiv) |
Rates,
including rates on excess policies, being subject to or mandated by legal
requirements and regulatory approval, which could affect our business or
reinsurance arrangements; |
xv) |
Uncertainties
relating to government and regulatory policies (such as subjecting us to
insurance regulation or taxation in additional jurisdictions or amending,
revoking or enacting any laws, regulations or treaties affecting our
current operations); |
xvi) |
Legal
developments, including claims for extra-contractual obligations or in
excess of policy limits in connection with the administration of insurance
claims; |
xvii) |
Business
and financial risks associated with the unpredictability of court
decisions; |
xviii) |
The
loss of the services of any of our executive officers; |
xix) |
Risks
of impairment of assets, generally, including the risk of impairment or
inability to continue to recognize deferred acquisition costs, deferred
tax assets, goodwill and other deferred or intangible
assets; |
xx) |
General
economic conditions, either nationally or in our market areas, that are
worse than expected; |
xxi) |
Changes
in our financial ratings resulting from one or more of these uncertainties
or other factors and the potential impact on our agents’ ability to place
insurance business on our behalf; and |
xxii) |
Other
risk factors discussed elsewhere within this Form 10-Q for the quarter
ended March 31, 2005 and
within our Annual Report on Form 10-K for the year ended December 31,
2004, filed with the SEC on March 15, 2005. |
• |
Frequency
and severity trends (the number of claims and how much we will pay for
each claim on average); |
• |
Frequency
of claims closed with indemnity payments (the percentage of claims
received that ultimately result in a loss payment versus those that are
settled and closed without a loss payment); |
• |
The
timing or pattern of future payments; |
• |
The
amount of defense cost we will pay for each claim or group of claims;
and |
• |
Inflationary
trends that are expected to bear on future loss and LAE
payments. |
|
Three
Months Ended |
|||||||||
|
Mar
31, 2005 |
Percentage
Change |
Mar
31, 2004 |
|||||||
Direct
and assumed premiums written |
$ |
84,138 |
-15 |
% |
98,603
|
|||||
Net
premiums written |
$ |
74,113 |
70 |
% |
43,604
|
|||||
Net
premiums earned |
$ |
50,195 |
43 |
% |
35,012
|
|||||
Net
investment income |
5,652
|
1 |
% |
5,586
|
||||||
Net
realized investment gains |
136
|
-95 |
% |
2,806
|
||||||
Other
income |
161
|
-5 |
% |
170
|
||||||
Intersegment
revenues |
47
|
-33 |
% |
70
|
||||||
Total
revenues |
56,191
|
29 |
% |
43,644
|
||||||
Net
losses and LAE incurred |
38,571
|
31 |
% |
29,374
|
||||||
Other
underwriting expenses |
8,632
|
202 |
% |
2,862
|
||||||
Interest
expense on debt |
755
|
28 |
% |
590
|
||||||
Other
expenses |
1,854
|
12 |
% |
1,649
|
||||||
Intersegment
expenses |
53
|
-95 |
% |
998
|
||||||
Total
expenses |
49,865
|
41 |
% |
35,473
|
||||||
Income
from operations before income taxes |
6,326
|
-23 |
% |
8,171
|
||||||
Less:
Income tax expense |
1,780
|
-46 |
% |
3,269
|
||||||
Net
income |
$ |
4,546 |
-7 |
% |
4,902
|
|
Three
Months Ended |
|||||||||
Selected
Direct Professional Liability Claims Information: |
Mar
31, 2005 |
Percentage
Change |
Mar
31, 2004 |
|||||||
Net
paid losses and LAE on professional liability claims |
$ |
21,762 |
-32 |
% |
31,939
|
|||||
Total
professional liability claims with indemnity payment |
78
|
-23 |
% |
101
|
||||||
Total
professional liability claims and incidents closed without indemnity
payment |
474
|
-4 |
% |
492
|
||||||
Total
professional liability claims reported during the period |
250
|
-8 |
% |
272
|
||||||
Total
professional liability incidents reported during the
period |
265
|
-2 |
% |
271
|
||||||
Total
professional liability claims and incidents reported during the
period |
515
|
-5 |
% |
543
|
||||||
|
As
of |
Percentage |
As
of |
|||||||
|
Mar
31, 2005 |
Change |
Mar
31, 2004 |
|||||||
Total
professional liability claims and incidents that remained
open |
5,134
|
-6 |
% |
5,467
|
||||||
Professional
liability policyholders (excluding fronting arrangements) |
13,970
|
2 |
% |
13,742
|
||||||
Professional
liability policyholders under fronting arrangements |
106
|
-87 |
% |
847
|
|
Three
Months Ended |
|||||||||
|
Mar
31, 2005 |
Percentage
Change |
Mar
31, 2004 |
|||||||
Ceded
premiums written |
$ |
187 |
101 |
% |
(29,183 |
) | ||||
Ceded
premiums earned |
$ |
(6,394 |
) |
70 |
% |
(21,387 |
) | |||
Ceded
losses and LAE incurred |
$ |
4,490 |
-73 |
% |
16,782
|
|||||
Ceded
other underwriting expenses |
$ |
2,195 |
-63 |
% |
5,909
|
|||||
Net
increase in underwriting margin |
$ |
291 |
-78 |
% |
1,304
|
|||||
Other
expenses |
$ |
(1,788 |
) |
-13 |
% |
(1,581 |
) | |||
Net
decrease in income from operations before income taxes |
$ |
(1,497 |
) |
-440 |
% |
(277 |
) | |||
Net
decrease in net income |
$ |
(920 |
) |
-441 |
% |
(170 |
) |
Three
Months Ended |
||||||||||
Mar
31, 2005 |
Percentage
Change |
Mar
31, 2004 |
||||||||
Claims
administration and management fees |
$ |
10,274 |
21 |
% |
8,465
|
|||||
Net
investment income |
53
|
89 |
% |
28
|
||||||
Commission
income |
665
|
-55 |
% |
1,489
|
||||||
Other
income |
28
|
4 |
% |
27
|
||||||
Intersegment
revenues |
65
|
-94 |
% |
1,010
|
||||||
Total
revenues |
11,085
|
1 |
% |
11,019
|
||||||
Claims
administration and management expenses |
7,399
|
2 |
% |
7,287
|
||||||
Other
expenses |
28
|
-48 |
% |
54
|
||||||
Total
expenses |
7,427
|
1 |
% |
7,341
|
||||||
Income
from operations before income taxes and minority interest |
3,658
|
-1 |
% |
3,678
|
||||||
Less:
Income tax expense |
1,517
|
5 |
% |
1,448
|
||||||
Income
from operations before minority interest |
2,141
|
-4 |
% |
2,230
|
||||||
Minority
interest |
1
|
-99 |
% |
138
|
||||||
Net
income |
$ |
2,140 |
2 |
% |
2,092
|
Three
Months Ended |
||||||||||
Mar
31, 2005 |
Percentage
Change |
Mar
31, 2004 |
||||||||
Claims
administration and management fees |
$ |
1,629 |
0 |
% |
1,633
|
|||||
Net
investment (loss) income |
(3 |
) |
-143 |
% |
7
|
|||||
Commission
income |
254
|
-19 |
% |
315
|
||||||
Total
revenues |
1,880
|
-4 |
% |
1,955
|
||||||
Claims
administration and management expenses |
1,498
|
-21 |
% |
1,907
|
||||||
Intersegment
expenses |
59
|
-28 |
% |
82
|
||||||
Total
expenses |
1,557
|
-22 |
% |
1,989
|
||||||
Income
(loss) from operations before income taxes and discontinued
operations |
323
|
1050 |
% |
(34 |
) | |||||
Less:
Income tax expense (benefit) |
126
|
1360 |
% |
(10 |
) | |||||
Income
(loss) from operations before discontinued operations |
197
|
921 |
% |
(24 |
) | |||||
(Loss)
income from discontinued operations (net of an income tax benefit
(expense) of $42 and ($25), respectively) |
(67 |
) |
-268 |
% |
40
|
|||||
Net
income |
$ |
130 |
713 |
% |
16
|
|||||
|
As
of |
Percentage
|
As
of |
|||||||
Selected
TPA Segment Customer Data: |
Mar
31, 2005 |
Change |
Mar
31, 2004 |
|||||||
Covered
lives under employee benefit programs |
53,515
|
-46 |
% |
99,665
|
||||||
Covered
lives under workers compensation programs |
25,075
|
-41 |
% |
42,400
|
(a) |
Disclosure
Controls and Procedures |
(b) |
Internal
Control Over Financial Reporting |
May 9,
2005 |
||
FPIC
Insurance Group, Inc. | ||
By:
|
/s/
Kim D. Thorpe | |
Kim
D. Thorpe
Executive
Vice President and Chief Financial Officer
(Principal
Financial and Accounting Officer) |
Condensed
Consolidated Statements of Financial Position |
|||||||
As
of March 31, 2005 and December 31, 2004 |
|||||||
(unaudited) |
|||||||
(in
thousands, except common share data) |
|||||||
Mar
31, 2005 |
Dec
31, 2004 |
||||||
Assets |
|||||||
Investments: |
|||||||
Fixed
maturities available for sale, at fair value |
$ |
548,061 |
548,543
|
||||
Other
invested assets |
7,216
|
7,175
|
|||||
Total
investments |
555,277
|
555,718
|
|||||
Cash
and cash equivalents |
145,588
|
128,250
|
|||||
Premiums
receivable, net (Note 8) |
103,025
|
94,282
|
|||||
Reinsurance
recoverable on paid losses (Note 8) |
19,521
|
19,140
|
|||||
Due
from reinsurers on unpaid losses and advance premiums (Note
8) |
334,552
|
333,419
|
|||||
Ceded
unearned premiums (Note 8) |
20,270
|
28,147
|
|||||
Other
assets (Note 8) |
105,944
|
112,350
|
|||||
Total
assets |
$ |
1,284,177 |
1,271,306
|
||||
Liabilities
and Shareholders' Equity |
|||||||
Policy
Liabilities and Accruals: |
|||||||
Losses
and loss adjustment expenses (Note 8) |
$ |
651,439 |
635,118
|
||||
Unearned
premiums (Note 8) |
193,043
|
177,003
|
|||||
Reinsurance
payable (Note 8) |
124,670
|
134,639
|
|||||
Paid
in advance and unprocessed premiums |
7,495
|
13,698
|
|||||
Total
policy liabilities and accruals |
976,647
|
960,458
|
|||||
Long
term debt |
46,083
|
46,083
|
|||||
Other
liabilities (Note 8) |
41,566
|
47,514
|
|||||
Total
liabilities |
1,064,296
|
1,054,055
|
|||||
Commitments
and contingencies (Note 6) |
|||||||
Minority
interest |
132
|
131
|
|||||
Common
stock, $0.10 par value, 50,000,000 shares authorized; 10,145,288 and
10,069,532 shares issued and outstanding at March 31, 2005 and December
31, 2004, respectively |
1,015
|
1,007
|
|||||
Additional
paid-in capital |
51,243
|
47,871
|
|||||
Unearned
compensation |
(1,996 |
) |
—
|
||||
Retained
earnings |
172,696
|
165,880
|
|||||
Accumulated
other comprehensive (loss) income, net |
(3,209 |
) |
2,362
|
||||
Total
shareholders' equity |
219,749
|
217,120
|
|||||
Total
liabilities and shareholders' equity |
$ |
1,284,177 |
1,271,306
|
Condensed
Consolidated Statements of Income |
|||||||
For
the Three Months Ended March 31, 2005 and 2004 |
|||||||
(unaudited) |
|||||||
(in
thousands, except per common share data) |
|||||||
Three
Months Ended |
|||||||
Mar
31, 2005 |
Mar
31, 2004 |
||||||
Revenues |
|||||||
Net
premiums earned (Note 8) |
$ |
50,195 |
35,012
|
||||
Claims
administration and management fees (Note 8) |
11,903
|
10,098
|
|||||
Net
investment income |
5,702
|
5,621
|
|||||
Commission
income |
919
|
1,804
|
|||||
Net
realized investment gains (Note 2) |
136
|
2,806
|
|||||
Other
income (Note 8) |
189
|
197
|
|||||
Total
revenues |
69,044
|
55,538
|
|||||
Expenses |
|||||||
Net
losses and loss adjustment expenses (Note 8) |
38,571
|
29,374
|
|||||
Other
underwriting expenses (Note 8) |
8,632
|
2,862
|
|||||
Claims
administration and management expenses |
8,897
|
9,194
|
|||||
Interest
expense on debt |
755
|
590
|
|||||
Other
expenses (Note 8) |
1,882
|
1,703
|
|||||
Total
expenses |
58,737
|
43,723
|
|||||
Income
from operations before income taxes, minority interest and discontinued
operations |
10,307
|
11,815
|
|||||
Less:
Income tax expense |
3,423
|
4,707
|
|||||
Income
from operations before minority interest and discontinued
operations |
6,884
|
7,108
|
|||||
Less:
Minority interest |
1
|
138
|
|||||
Income
from operations before discontinued operations |
6,883
|
6,970
|
|||||
(Loss)
income from discontinued operations (net of an income tax benefit
(expense) of $42 and ($25), respectively) |
(67 |
) |
40
|
||||
Net
income |
$ |
6,816 |
7,010
|
||||
Basic
earnings per common share: |
|||||||
Income
from operations before discontinued operations |
$ |
0.68 |
0.71
|
||||
Loss
from discontinued operations |
(0.01 |
) |
—
|
||||
Basic
earnings per common share |
$ |
0.67 |
0.71
|
||||
Diluted
earnings per common share: |
|||||||
Income
from operations before discontinued operations |
$ |
0.65 |
0.68
|
||||
Loss
from discontinued operations |
(0.01 |
) |
—
|
||||
Diluted
earnings per common share |
$ |
0.64 |
0.68
|
||||
Basic
weighted average common shares outstanding |
10,110
|
9,878
|
|||||
Diluted
weighted average common shares outstanding |
10,656
|
10,331
|
Condensed
Consolidated Statements of Shareholders' Equity and Comprehensive
Income |
||||||||||||||||||||||
For
the Three Months Ended March 31, 2005 and 2004 |
||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||
(in
thousands, expect common share data) |
||||||||||||||||||||||
Accumulated |
||||||||||||||||||||||
|
|
|
|
|
Other |
|
||||||||||||||||
Shares
of |
|
Additional
|
|
|
Comprehensive |
|
||||||||||||||||
Common
|
Common
|
Paid-in |
Unearned |
Retained |
Income
(Loss), |
|
||||||||||||||||
|
Stock |
Stock |
Capital |
Compensation |
Earnings |
Net |
Total |
|||||||||||||||
Balances
at December 31, 2004 |
10,069,532
|
$ |
1,007 |
47,871
|
—
|
165,880
|
2,362
|
217,120
|
||||||||||||||
Net
income |
—
|
—
|
—
|
—
|
6,816
|
—
|
6,816
|
|||||||||||||||
Minimum
pension liability adjustment, net |
—
|
—
|
—
|
—
|
—
|
392
|
392
|
|||||||||||||||
Unrealized
loss on fixed maturity investments and other invested assets,
net |
—
|
—
|
—
|
—
|
—
|
(6,052 |
) |
(6,052 |
) | |||||||||||||
Unrealized
gain on derivative financial instruments, net |
—
|
—
|
—
|
—
|
—
|
89
|
89
|
|||||||||||||||
Comprehensive
income |
1,245
|
|||||||||||||||||||||
Unearned
compensation |
—
|
—
|
2,076
|
(1,996 |
) |
—
|
—
|
80
|
||||||||||||||
Issuance
of shares |
75,756
|
8
|
1,267
|
—
|
—
|
—
|
1,275
|
|||||||||||||||
Income
tax reductions relating to exercise of stock options |
—
|
—
|
29
|
—
|
—
|
—
|
29
|
|||||||||||||||
Balances
at March 31, 2005 |
10,145,288
|
$ |
1,015 |
51,243
|
(1,996 |
) |
172,696
|
(3,209 |
) |
219,749
|
||||||||||||
|
|
|
|
|
|
Accumulated | ||||||||||||||||
|
Shares
of |
Additional
|
|
Other |
||||||||||||||||||
|
Common |
Common
|
Paid-in |
Unearned |
|
Retained |
Comprehensive |
|||||||||||||||
|
Stock |
Stock |
Capital |
Compensation |
Earnings |
Income,
Net |
Total |
|||||||||||||||
Balances
at December 31, 2003 |
9,770,843
|
$ |
977 |
43,705
|
—
|
137,699
|
4,276
|
186,657
|
||||||||||||||
Net
income |
—
|
—
|
—
|
—
|
7,010
|
—
|
7,010
|
|||||||||||||||
Minimum
pension liability adjustment, net |
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Unrealized
gain on fixed maturity investments and other invested assets,
net |
—
|
—
|
—
|
—
|
—
|
2,983
|
2,983
|
|||||||||||||||
Unrealized
loss on derivative financial instruments, net |
—
|
—
|
—
|
—
|
—
|
(403 |
) |
(403 |
) | |||||||||||||
Comprehensive
income |
9,590
|
|||||||||||||||||||||
Issuance
of shares |
189,691
|
19
|
1,822
|
—
|
—
|
—
|
1,841
|
|||||||||||||||
Income
tax reductions relating to exercise of stock options |
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Balances
at March 31, 2004 |
9,960,534
|
$ |
996 |
45,527
|
—
|
144,709
|
6,856
|
198,088
|
Condensed
Consolidated Statements of Cash Flows |
|||||||
For
the Three Months Ended March 31, 2005 and 2004 |
|||||||
(unaudited) |
|||||||
(in
thousands) |
|||||||
Three
Months Ended |
|||||||
Mar
31, 2005 |
Mar
31, 2004 |
||||||
Net
cash provided by (used in) operating activities |
$ |
27,227 |
(2,708 |
) | |||
Cash
Flows from Investing Activities: |
|||||||
Proceeds
from maturities and sale of fixed maturities available for
sale |
38,141
|
199,098
|
|||||
Purchase
of fixed maturities available for sale |
(48,675 |
) |
(198,313 |
) | |||
Proceeds
from sale of other invested assets |
69
|
62
|
|||||
Proceeds
from sale of real estate investments |
—
|
42
|
|||||
Purchase
of real estate investments |
(142 |
) |
(4 |
) | |||
Proceeds
from sale of property and equipment |
2
|
—
|
|||||
Purchase
of property and equipment |
(558 |
) |
(412 |
) | |||
Net
cash (used in) provided by investing activities |
(11,163 |
) |
473
|
||||
Cash
Flows from Financing Activities: |
|||||||
Issuance
of common stock |
1,274
|
1,841
|
|||||
Net
cash provided by financing activities |
1,274
|
1,841
|
|||||
Net
increase (decrease) in cash and cash equivalents |
17,338
|
(394 |
) | ||||
Cash
and cash equivalents at beginning of period |
128,250
|
85,064
|
|||||
Cash
and cash equivalents at end of period |
$ |
145,588 |
84,670
|
||||
Supplemental
Disclosure of Cash Flow Information: |
|||||||
Interest
paid on debt |
$ |
744 |
617
|
||||
Federal
income taxes paid |
$ |
— |
500
|
||||
Federal
income tax refunds received |
$ |
74 |
—
|
1. | Organization and Basis of Presentation |
Three
Months Ended |
|||||||
Mar
31, 2005 |
|
Mar
31, 2004 |
|||||
Pro
Forma Net Income: |
|||||||
Net
income, as reported |
$ |
6,816 |
7,010
|
||||
Stock-based
compensation expense determined under fair value based method, net of
income taxes |
(321 |
) |
(299 |
) | |||
Pro
forma net income |
$ |
6,495 |
6,711
|
||||
Basic
Earnings Per Common Share: |
|||||||
Net
income, as reported |
$ |
0.67 |
0.71
|
||||
Stock-based
compensation expense determined under fair value based method, net of
income taxes |
(0.03 |
) |
(0.03 |
) | |||
Pro
forma net income |
$ |
0.64 |
0.68
|
||||
Diluted
Earnings Per Common Share: |
|||||||
Net
income, as reported |
$ |
0.64 |
0.68
|
||||
Stock-based
compensation expense determined under fair value based method, net of
income taxes |
(0.03 |
) |
(0.03 |
) | |||
Pro
forma net income |
$ |
0.61 |
0.65
|
2. | Investments |
Three
Months Ended |
|||||||
Mar
31, 2005 |
Mar
31, 2004 |
||||||
Proceeds
from sales and maturities |
$ |
38,141 |
199,098
|
||||
Gross
realized gains on sales |
$ |
360 |
3,398
|
||||
Gross
realized losses on sales |
$ |
(224 |
) |
(596 |
) | ||
|
As
of |
||||||
|
Mar
31, 2005 |
Dec
31, 2004 |
|||||
Amortized
cost of investments in fixed maturities available for sale |
$ |
553,645 |
544,296
|
||||
Gross
unrealized gains on fixed maturities available for sale |
$ |
3,314 |
7,362
|
||||
Gross
unrealized losses on fixed maturities available for sale |
$ |
(8,898 |
) |
(3,115 |
) |
3. | Reinsurance |
Three
Months Ended |
|||||||||||||
Mar
31, 2005 |
Mar
31, 2004 |
||||||||||||
Written |
Earned |
Written |
Earned |
||||||||||
Direct
and assumed premiums written |
$ |
84,138 |
68,097
|
98,603
|
83,780
|
||||||||
Ceded
premiums written |
(10,025 |
) |
(17,902 |
) |
(54,999 |
) |
(48,768 |
) | |||||
Net
premiums written |
$ |
74,113 |
50,195
|
43,604
|
35,012
|
||||||||
|
Three
Months Ended |
||||||||||||
|
Mar
31, 2005 |
Mar
31, 2004 |
|||||||||||
Losses
and LAE incurred |
$ |
51,536 |
70,630
|
||||||||||
Reinsurance
recoverable |
(12,965 |
) |
(41,256 |
) | |||||||||
Net
losses and LAE incurred |
$ |
38,571 |
29,374
|
4. | Benefit Plans |
Three
Months Ended |
|||||||
Mar
31, 2005 |
Mar
31, 2004 |
||||||
Service
cost of benefits earned during the period |
$ |
628 |
541
|
||||
Interest
cost on projected benefit obligation |
377
|
356
|
|||||
Expected
return on plan assets |
(297 |
) |
(232 |
) | |||
Recognized
net actuarial loss |
30
|
19
|
|||||
Net
amortization and deferral |
229
|
254
|
|||||
Net
periodic pension cost |
$ |
967 |
938
|
5. | Reconciliation of Basic and Diluted Earnings per Common Share |
Three
Months Ended |
|||||||
Mar
31, 2005 |
Mar
31, 2004 |
||||||
Income
from operations before discontinued operations |
$ |
6,883 |
6,970
|
||||
(Loss)
income from discontinued operations |
(67 |
) |
40
|
||||
Net
income |
$ |
6,816 |
7,010
|
||||
Basic
Earnings per Common Share: |
|||||||
Income
from operations before discontinued operations |
$ |
0.68 |
0.71
|
||||
Loss from
discontinued operations |
(0.01 |
) |
—
|
||||
Basic
earnings per common share |
$ |
0.67 |
0.71
|
||||
Diluted
Earnings per Common Share: |
|||||||
Income
from operations before discontinued operations |
$ |
0.65 |
0.68
|
||||
Loss from
discontinued operations |
(0.01 |
) |
—
|
||||
Diluted
earnings per common share |
$ |
0.64 |
0.68
|
||||
Basic
weighted average shares outstanding |
10,110
|
9,878
|
|||||
Common
stock equivalents |
546
|
453
|
|||||
Diluted
weighted average shares outstanding |
10,656
|
10,331
|
6. | Commitments and Contingencies |
7. | Segment Information |
Three
Months Ended March 31, 2005 |
|||||||||||||||||||
Insurance |
Insurance
Management |
TPA |
Total
Segments |
Intersegment
Eliminations |
Consolidated |
||||||||||||||
Total
revenues |
$ |
56,191 |
11,085
|
1,880
|
69,156
|
(112 |
) |
69,044
|
|||||||||||
Interest
expense on debt |
$ |
755 |
—
|
—
|
755
|
—
|
755
|
||||||||||||
Income
tax expense |
$ |
1,780 |
1,517
|
126
|
3,423
|
—
|
3,423
|
||||||||||||
Income
from operations before discontinued operations |
$ |
4,546 |
2,140
|
197
|
6,883
|
—
|
6,883
|
||||||||||||
Net
income |
$ |
4,546 |
2,140
|
130
|
6,816
|
—
|
6,816
|
||||||||||||
|
Three
Months Ended March 31, 2004 | ||||||||||||||||||
|
Insurance |
|
|
Insurance
Management |
|
|
TPA |
|
|
Total
Segments |
|
|
Intersegment
Eliminations |
|
|
Consolidated |
|||
Total
revenues |
$ |
43,644 |
11,019
|
1,955
|
56,618
|
(1,080 |
) |
55,538
|
|||||||||||
Interest
expense on debt |
$ |
590 |
—
|
—
|
590
|
—
|
590
|
||||||||||||
Income
tax expense (benefit) |
$ |
3,269 |
1,448
|
(10 |
) |
4,707
|
—
|
4,707
|
|||||||||||
Income
(loss) from operations before discontinued operations |
$ |
4,902 |
2,092
|
(24 |
) |
6,970
|
—
|
6,970
|
|||||||||||
Net
income |
$ |
4,902 |
2,092
|
16
|
7,010
|
—
|
7,010
|
||||||||||||
|
Insurance |
|
|
Insurance
Management |
|
|
TPA |
|
|
Total
Segments |
|
|
Intersegment
Eliminations |
|
|
Consolidated |
|||
Identifiable
assets as of March 31, 2005 |
$ |
1,243,247 |
39,399
|
4,228
|
1,286,874
|
(2,697 |
) |
1,284,177
|
|||||||||||
Identifiable
assets as of December 31, 2004 |
$ |
1,225,761 |
44,520
|
5,354
|
1,275,635
|
(4,329 |
) |
1,271,306
|
8. | Related Party Transactions |
As
of |
|||||||
Mar
31, 2005 |
Dec
31, 2004 |
||||||
Statements
of Financial Position: |
|||||||
Premiums
receivable |
$ |
6,521 |
5,374
|
||||
Reinsurance
recoverable on paid losses |
$ |
3,408 |
2,663
|
||||
Reinsurance
recoverable on unpaid losses and advance premiums |
$ |
9,786 |
10,538
|
||||
Reinsurance
recoverable on unpaid losses and advance premiums, fronting
arrangements
(1) |
$ |
71,939 |
72,224
|
||||
Ceded
unearned premiums, fronting arrangements (2) |
$ |
1,026 |
2,550
|
||||
Other
assets |
$ |
5,767 |
10,884
|
||||
Liability
for losses and LAE |
$ |
(24,453 |
) |
(25,292 |
) | ||
Unearned
premiums |
$ |
(47,227 |
) |
(46,575 |
) | ||
Reinsurance
payable |
$ |
(241 |
) |
(248 |
) | ||
Reinsurance
payable, fronting arrangements |
$ |
(2,800 |
) |
(4,372 |
) | ||
Other
liabilities |
$ |
(8,051 |
) |
(7,793 |
) |
(1) |
Corresponding
direct liabilities for losses and LAE to unrelated parties under
fronting arrangements were ($72,836) and ($73,122) as of March 31, 2005
and December 31, 2004, respectively. |
(2) |
Corresponding
direct unearned premiums from unrelated parties under fronting
arrangements were ($1,026) and ($2,550) as of March 31, 2005 and December
31, 2004, respectively. |
Three
Months Ended |
|||||||
Mar
31, 2005 |
Mar
31, 2004 |
||||||
Statements
of Income: |
|||||||
Net
premiums earned |
$ |
(349 |
) |
(583 |
) | ||
Net
premiums earned, fronting arrangements (1) |
$ |
1,916 |
10,504
|
||||
Claims
administration and management fees |
$ |
(10,274 |
) |
(8,465 |
) | ||
Net
losses and LAE |
$ |
204 |
(540 |
) | |||
Net
losses and LAE, fronting arrangements (2) |
$ |
(1,066 |
) |
(11,745 |
) | ||
Other
underwriting expenses |
$ |
(47 |
) |
82
|
|||
Other
underwriting expenses, fronting arrangements |
$ |
(148 |
) |
(1,665 |
) | ||
Other
expenses |
$ |
28 |
53
|
(1) |
Corresponding
direct premiums earned from unrelated parties under fronting arrangements
were ($1,916) and ($10,500) for the three months ended March 31, 2005 and
2004, respectively. |
(2) |
Corresponding
direct losses and LAE incurred to unrelated parties under fronting
arrangements were $1,066 and $11,865 for the three months ended March 31,
2005 and 2004, respectively. |
9. | New Accounting Pronouncements |
10. | Discontinued Operations |
Three
Months Ended |
|||||||
Mar
31, 2005 |
Mar
31, 2004 |
||||||
Revenues |
|||||||
Claims
administration and management fees |
$ |
1,453 |
1,986
|
||||
Commission
income |
—
|
39
|
|||||
Total
revenues |
1,453
|
2,025
|
|||||
Expenses |
|||||||
Claims
administration and management expenses |
1,562
|
1,960
|
|||||
Total
expenses |
1,562
|
1,960
|
|||||
(Loss)
income from discontinued operations before income taxes |
(109 |
) |
65
|
||||
Less:
Income tax (benefit) expense |
(42 |
) |
25
|
||||
Net
(loss) income from discontinued operations |
$ |
(67 |
) |
40
|
|
As
of |
As
of |
|||||
|
Mar
31, 2005 |
Dec
31, 2004 |
|||||
Assets |
|||||||
Other
assets |
$ |
467 |
770
|
||||
Total
assets |
$ |
467 |
770
|
||||
Liabilities |
|||||||
Other
liabilities |
$ |
429 |
514
|
||||
Total
liabilities |
$ |
429 |
514
|
11. | Subsequent Event(s) |