Attached files
| file | filename |
|---|---|
| 8-K - 8-K - TIPTREE INC. | a8k-6302015er.htm |
| EX-99.2 - EXHIBIT 99.2 - TIPTREE INC. | exhibit992.htm |
Exhibit 99.1
FOR IMMEDIATE RELEASE
TIPTREE FINANCIAL INC. REPORTS SECOND QUARTER 2015 FINANCIAL RESULTS
• | Tiptree Financial Inc. GAAP net income of $15.0 million for the second quarter and $14.0 million for the first half of 2015, representing its 77% ownership of Tiptree Operating Company, which had GAAP net income of $19.8 million for the second quarter and $18.0 million for the first half of 2015. |
• | Tiptree Operating Company total Adjusted EBITDA of $32.2 million for the second quarter and $45.2 million for the first half of 2015. |
• | Tiptree Operating Company Adjusted EBITDA for continuing operations of $7.2 million for the second quarter and $12.0 million for the first half of 2015. |
• | Declared dividend of $0.025 per share to Class A stockholders. |
• | GAAP book value of $9.34 per Class A common share as of June 30, 2015. |
New York, New York - August 13, 2015 - Tiptree Financial Inc. (NASDAQ:TIPT) (“Tiptree Financial”), a diversified holding company which operates in the insurance and insurance services, specialty finance, asset management and real estate industries, today announced its financial results for the quarter and six months ended June 30, 2015. Tiptree Financial operates its business through Tiptree Operating Company, LLC (“Tiptree” or the “Company”), which is owned 77% by Tiptree Financial and 23% by Tiptree Financial Partners, L.P. (“TFP”). This release reports both the results of Tiptree and the results available to Tiptree Financial’s Class A stockholders.
Second Quarter 2015 Highlights
• | Completed the sale of Philadelphia Financial Group, Inc. (“PFG”) for a net after tax gain of $16.3 million. We received proceeds of $142.8 million and the tax associated with the sale of PFG is expected to be approximately $25.9 million. |
• | First six months of 2015 Fortegra Financial Corporation (“Fortegra”) contributed $10.3 million in pre-tax earnings to consolidated results. |
• | Sold CLO subordinated notes in Telos CLO 2007-2, Ltd. (“Telos 2”) and Telos CLO 2013-4, Ltd. (“Telos 4”) for net cash of $39.7 million partly to fund the diversification of our principal investments and secondarily to recycle capital from existing, amortizing CLOs into a new loan warehouse facility with the objective of creating new CLOs to increase asset management fees. |
• | Invested $25.0 million in its credit opportunity strategy which involves the leveraged purchase of commercial loans. |
• | Tiptree invested approximately $9.7 million in a pool of non-performing residential mortgages securing single family properties. |
Subsequent Events
• | Closed its previously announced acquisition of Reliance First Capital, LLC, a retail mortgage origination company for a combination of cash and Class A Common Stock of Tiptree. |
• | Contributed $30 million to Telos 2015-7, Ltd. and established a new warehouse line to leverage investments in loans in anticipation of launching a new CLO. |
• | Declared a dividend of $0.025 per share to Class A stockholders and TFP limited partners on an as exchanged basis with a record date of August 24, 2015, and a payment date of August 31, 2015. |
• | The Board has approved a stock purchase program for the purchase of up to an aggregate of $5 million of Class A common stock by the Company and Michael Barnes that has not yet commenced. |
Geoffrey Kauffman, Co-Chief Executive Officer of Tiptree Financial, commented, “We are pleased with Tiptree’s results for the quarter and are confident that our strategic direction to take advantage of positive economic trends puts the Company in a strong position to drive long term shareholder value.”
Second Quarter and First Half 2015 Financial Overview
Consolidated Results
For the three months ended June 30, 2015, the Company reported after-tax net income of $19.8 million compared with after tax net income of $4.0 million in the comparable period of 2014. For the six months ended June 30, 2015, the Company reported after tax net income of $17.8 million compared with after tax net income of $7.6 million in the comparable period in 2014. The increases in both periods were primarily driven by the $27.2 million pre-tax gain (or $16.3 million after-tax gain) on the sale of the Company’s PFG subsidiary, the incorporation of Fortegra’s pre-tax earnings of $6.3 million in the second quarter of 2015 ($10.3 million for the six months ended June 30, 2015), partially offset by the loss on the sales of subordinated notes in Telos 2 and Telos 4.
The Company’s total adjusted EBITDA was $32.2 million in the three months ended June 30, 2015, compared with total adjusted EBITDA of $11.4 million in the three months ended June 30, 2014. The primary driver of the increase in total adjusted EBITDA was the gain on sale of PFG. The primary driver of the increase in adjusted EBITDA for continuing operations was the incorporation of Fortegra’s adjusted EBITDA of $9.2 million for the second quarter of 2015.
The Company’s total adjusted EBITDA was $45.2 million in the six months ended June 30, 2015, compared with total adjusted EBITDA of $21.9 million in the six months ended June 30, 2014. The primary driver of the increase in total adjusted EBITDA was the gain on sale of PFG, partially offset by the loss on the sale of subordinated notes in Telos 2 and Telos 4. The primary driver of the increase in adjusted EBITDA for continuing operations was the incorporation of Fortegra’s results for the first half of 2015 of $17.5 million.
Management believes that adjusted EBITDA provides a supplementary metric to enhance investors’ understanding of the on-going earnings potential of the Company’s businesses and an indication of the Company’s ability to generate additional funds for re-investment in the combined businesses. As adjusted EBITDA is a Non-GAAP measure, it should be reviewed in conjunction with the Company’s GAAP results. See “Non-GAAP Financial Measures-EBIDTA and Adjusted EBITDA” below for further information relating to the Company’s adjusted EBITDA measure, including a reconciliation to GAAP net income.
Segment Results
Insurance and Insurance Services segment
Insurance and insurance services segment pre-tax income was $6.3 million for the second quarter and $10.3 million for the first half of 2015. Pre-tax income increased from $4.0 million in the first quarter of 2015 to $6.3 million in the second quarter of 2015. The quarter over quarter improvement in revenues was largely attributable to strong sales of credit and warranty insurance products partially offset by competitive pressure in mobile device protection plans and motor club memberships resulting in reduced contract volumes in those two product lines. Results in this segment reflect our acquisition of Fortegra in December 2014 and previously reflected the results of PFG prior to PFG being treated as a discontinued operation. As such, given that segment results year over year reflect different business models and different earnings profiles, we have not provided year over year comparisons.
Specialty Finance segment
Specialty Finance segment pre-tax income was $568 thousand for the three months ended June 30, 2015, compared with a pre-tax net loss of $731 thousand for the second quarter of 2014. For the six months ended June 30, 2015, the specialty finance segment pre-tax net income was $1.0 million, compared with a pre-tax net loss of $1.5 million for the prior year comparable period. The Luxury and Siena businesses benefited from an improving US economy. The increase is primarily driven by increased mortgage originations at Luxury and higher lending volume at Siena. At Luxury, the subsidiary‘s improved business outlook reflects the improving housing and mortgage markets, while Siena’s improved results reflect the growing confidence of small businesses to borrow and invest.
Real Estate segment
Care had a pre-tax net loss of $2.0 million for the second quarter of 2015, compared with a pre-tax net loss of $751 thousand in the second quarter of 2014. Care had a pre-tax loss of $6.2 million in the first half of 2015, compared with pre-tax loss of $1.5 million in the first half of 2014. Care made significant investments in senior housing properties and joint ventures during 2014 and the first quarter of 2015. The increase in the number of Care properties generated higher rental and other income in the first half of 2015, but the revenue improvement was more than offset by additional amortization expenses as the result of increased value attributable to the acquired properties as a consequence of the expansion in Care’s business.
Page 2
Care had Adjusted EBITDA of $2.0 million for the second quarter of 2015 compared to $784 thousand in the comparable period
of 2014 and $2.7 million of Adjusted EBITDA for the first half of 2015 compared to $1.6 million in the comparable period in
2014. See “—Non-GAAP Financial Measures - EBITDA and Adjusted EBITDA” below for a reconciliation to GAAP net income.
Asset Management
Pre-tax net income for the asset management segment was $2.4 million for the second quarter of 2015, compared with pre-tax net income of $2.6 million for the second quarter of 2014, a decline of $0.2 million. Pre-tax net income for the first half of 2015 was $4.5 million, as compared to $4.9 million in the prior year period. The principal reason for the decline was the reduction in CLO management fees, driven by a combination of amortized AUM and lower fees.
Net Income attributable to CLOs managed by the Company
Pre-tax net income from the Company’s CLO business was $1.9 million for the second quarter of 2015, compared with net pre-tax net income of $7.1 million in the second quarter of 2014. Pre-tax net income attributable to consolidated CLOs was $2.7 million in the first half of 2015 versus $11.7 million in the prior year period. The primary drivers of the decline in 2015 were attributable to realized and unrealized losses incurred on the Company’s holdings of CLO subordinated notes in the second quarter of 2015. The Company sold its holdings of subordinated notes issued by Telos 2 and Telos 4 during the second quarter of 2015. The sale generated net cash proceeds of $39.7 million and realized a total cumulative loss of $22.0 million, of which a net total of $8.0 million was recognized in the first half of 2015. The total cumulative realized loss on the CLO subordinated notes sold was offset by total cumulative distributions of $94.3 million received by the company over the period the subordinated notes were held, of which $3.2 million was earned in 2015. The sale had the effect of reducing the total amount of distributions earned from holdings of subordinated notes in the second quarter of 2015. A portion of the proceeds, $30 million, was invested into a new loan warehouse facility in the third quarter 2015 in anticipation of the creation of a new CLO (Telos 7). Net interest income from the redeployment of these proceeds into new loans will be recorded in the second half of the year until the CLO is issued, offsetting a portion of the loss of the future dividend income on the subordinated notes sold. A component of the realized loss on the sale of the subordinated notes is attributable to the future value of this loss in the dividend income.
Corporate and Other
The Company’s corporate and other segment incorporates revenues from the Company’s principal investment activities, including investments in CLO subordinated notes, investments in tax exempt securities, income from the Company’s credit investment portfolio, net interest income from any loans funded through warehouse facilities and net gains or losses from the Company’s corporate finance activity, including the interest rate and credit derivative risk mitigation transactions. Segment expenses include interest expense on the Fortress credit facility and head office payroll and other expenses.
Pre-tax loss from the corporate and other segment for the second quarter 2015 was $8.8 million compared to $339 thousand in the comparable period in 2014. Pre-tax loss from the corporate and other segment for the six months ended June 30, 2015 was $17.1 million compared to a pre-tax income of $502 thousand for the comparable period in 2014. The primary driver of the loss in the second quarter and first six months of 2015 was realized and unrealized net losses of $11.9 million on CLO subordinated notes compared to net income generated by warehouse credit facilities in place in the first half of 2014, as discussed above.
Earnings Conference Call
Tiptree Financial will host a conference call on Friday, August 14, 2015 at 11:00 a.m. Eastern Time to discuss its second quarter 2015 financial results. A copy of our investor presentation for the second quarter 2015, to be used during the conference call, as well as this press release, will be available in the Investor Relations section of the Company’s website, located at www.tiptreefinancial.com.
The conference call will be available via live or archived webcast at http://www.investors.tiptreefinancial.com. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software.
To participate in the telephone conference call, please dial 1-877-407-4018 (domestic) or 1-201-689-8471 (international). Please dial in at least five minutes prior to the start time.
A replay of the call will be available from Friday, August 14, 2015 at 2:00 p.m. Eastern Time, until midnight Eastern on Friday, August 21, 2015. To listen to the replay, please dial 1-877-870-5176 (domestic) or 1-858-384-5517 (international), Passcode 13617634.
Page 3
About Tiptree
Tiptree is a diversified holding company engaged through its consolidated subsidiaries in a number of businesses and is an active acquirer of new businesses. Tiptree, whose operations date back to 2007, currently has subsidiaries that operate in five segments: insurance and insurance services, specialty finance, asset management, real estate and corporate and other (which includes Tiptree’s principal investments).
Forward-Looking Statements
This release contains “forward-looking statements” which involve risks, uncertainties and contingencies, many of which are beyond the Company’s control, which may cause actual results, performance, or achievements to differ materially from anticipated results, performance, or achievements. All statements contained in this release that are not clearly historical in nature are forward-looking, and the words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “project,” “should,” “target,” “will,” or similar expressions are intended to identify forward-looking statements. Such forward-looking statements include, but are not limited to, statements about the Company’s plans, objectives, expectations and intentions. The forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, many of which are beyond our control, are difficult to predict and could cause actual results to differ materially from those expressed or forecast in the forward-looking statements. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of various factors, including, but not limited to those described in the section entitled “Risk Factors” in the Company’s Annual Report on Form 10-K, and as described in the Company’s other filings with the Securities and Exchange Commission. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as to the date of this release. The factors described therein are not necessarily all of the important factors that could cause actual results or developments to differ materially from those expressed in any of our forward-looking statements. Other unknown or unpredictable factors also could affect our forward-looking statements. Consequently, our actual performance could be materially different from the results described or anticipated by our forward-looking statements. Given these uncertainties, you should not place undue reliance on these forward-looking statements. Except as required by the federal securities laws, we undertake no obligation to update any forward-looking statements.
Page 4
Tiptree Financial Inc. | As of | ||||||
Consolidated Statements of Financial Condition (GAAP) (in thousands except per share amounts) | June 30, 2015 | December 31, 2014 | |||||
(Unaudited) | As adjusted | ||||||
Cash and cash equivalents – unrestricted | $ | 170,100 | $ | 52,987 | |||
Cash and cash equivalents – restricted | 30,085 | 28,045 | |||||
Trading assets, at fair value | 31,824 | 30,163 | |||||
Investments in available for sale securities, at fair value | 179,772 | 171,128 | |||||
Mortgage loans held for sale, at fair value | 56,417 | 28,661 | |||||
Investments in loans, at fair value | 63,718 | 2,601 | |||||
Loans owned, at amortized cost – net of allowance | 51,439 | 36,095 | |||||
Notes receivable, net | 21,647 | 21,916 | |||||
Accounts and premiums receivable, net | 56,947 | 39,666 | |||||
Reinsurance receivables | 300,065 | 264,776 | |||||
Investments in partially-owned entities | 113 | 2,451 | |||||
Real estate | 208,565 | 131,308 | |||||
Intangible assets | 103,607 | 120,394 | |||||
Other receivables | 46,565 | 36,068 | |||||
Goodwill | 92,118 | 92,118 | |||||
Other assets | 76,131 | 36,875 | |||||
Assets of consolidated CLOs | 1,883,030 | 1,978,094 | |||||
Assets held for sale | — | 5,129,745 | |||||
Total assets | $ | 3,372,143 | $ | 8,203,091 | |||
Liabilities and Stockholders’ Equity | |||||||
Liabilities: | |||||||
Trading liabilities, at fair value | $ | 22,371 | $ | 22,573 | |||
Debt | 464,372 | 363,199 | |||||
Unearned premiums | 333,560 | 299,826 | |||||
Policy liabilities | 69,638 | 63,365 | |||||
Deferred revenue | 65,594 | 45,393 | |||||
Deferred tax liabilities | 32,473 | 45,925 | |||||
Commissions payable | 6,904 | 12,983 | |||||
Other liabilities and accrued expenses | 135,876 | 63,928 | |||||
Liabilities of consolidated CLOs | 1,835,238 | 1,877,377 | |||||
Liabilities held for sale and discontinued operations | 771 | 5,006,901 | |||||
Total liabilities | $ | 2,966,797 | $ | 7,801,470 | |||
Stockholders’ Equity: | |||||||
Preferred stock | $ | — | $ | — | |||
Common stock - Class A | 32 | 32 | |||||
Common stock - Class B | 10 | 10 | |||||
Additional paid-in capital | 271,189 | 271,090 | |||||
Accumulated other comprehensive income | (265 | ) | (49 | ) | |||
Retained earnings | 25,758 | 13,379 | |||||
Total stockholders’ equity of Tiptree Financial Inc. | 296,724 | 284,462 | |||||
Non-controlling interests (including $92,968 and $90,144 attributable to Tiptree Financial Partners, L.P., respectively) | 108,622 | 117,159 | |||||
Total stockholders’ equity | 405,346 | 401,621 | |||||
Total liabilities and stockholders’ equity | $ | 3,372,143 | $ | 8,203,091 | |||
Book Value Per Share - Tiptree Financial Inc. | June 30, 2015 | December 31, 2014 | |||||
Total stockholders’ equity of Tiptree Financial Inc. | $ | 296,724 | $ | 284,462 | |||
Class A common stock outstanding | 31,764 | 31,830 | |||||
Class A book value per common share (1) | $ | 9.34 | $ | 8.94 | |||
Note:
(1) See “—Tiptree Financial Inc. and the Company Book Value Per Share” below for further discussion of book value per common share.
Page 5
Tiptree Financial Inc.
Consolidated Statements of Income (GAAP)
(Unaudited, in thousands, except share and per share data) | Three months ended June 30, | Six months ended June 30, | |||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Revenues: | As adjusted | As adjusted | |||||||||||||
Net realized and unrealized gains (losses) on investments | $ | 443 | $ | (29 | ) | $ | 222 | $ | 875 | ||||||
Net realized and unrealized gains on mortgage pipeline and associated hedging instruments | 368 | 105 | 719 | 190 | |||||||||||
Interest income | 2,867 | 3,184 | 5,163 | 7,176 | |||||||||||
Net credit derivative losses | (444 | ) | (1,257 | ) | (534 | ) | (1,521 | ) | |||||||
Service and administrative fees | 25,545 | — | 47,472 | — | |||||||||||
Ceding commissions | 10,148 | — | 20,085 | — | |||||||||||
Earned premiums, net | 39,707 | — | 77,060 | — | |||||||||||
Gain on sale of loans held for sale, net | 4,005 | 1,759 | 6,598 | 2,734 | |||||||||||
Loan fee income | 1,882 | 980 | 3,281 | 1,409 | |||||||||||
Rental revenue | 11,191 | 4,383 | 20,560 | 8,839 | |||||||||||
Other income | 3,467 | 515 | 6,563 | 804 | |||||||||||
Total revenue | 99,179 | 9,640 | 187,189 | 20,506 | |||||||||||
Expenses: | |||||||||||||||
Interest expense | 6,194 | 2,643 | 11,323 | 5,457 | |||||||||||
Payroll and employee commissions | 23,429 | 7,297 | 43,770 | 13,012 | |||||||||||
Commission expense | 23,927 | — | 40,455 | — | |||||||||||
Member benefit claims | 8,240 | — | 15,819 | — | |||||||||||
Net losses and loss adjustment expenses | 12,926 | — | 25,376 | — | |||||||||||
Professional fees | 3,671 | 1,916 | 8,299 | 2,990 | |||||||||||
Depreciation and amortization expenses | 11,359 | 1,662 | 26,823 | 3,330 | |||||||||||
Acquisition costs | — | — | 1,349 | — | |||||||||||
Other expenses | 12,929 | 2,437 | 24,073 | 5,015 | |||||||||||
Total expense | 102,675 | 15,955 | 197,287 | 29,804 | |||||||||||
Results of consolidated CLOs: | |||||||||||||||
Income attributable to consolidated CLOs | 19,033 | 18,083 | 34,696 | 32,698 | |||||||||||
Expenses attributable to consolidated CLOs | 17,117 | 11,012 | 32,038 | 20,984 | |||||||||||
Net Income attributable to consolidated CLOs | 1,916 | 7,071 | 2,658 | 11,714 | |||||||||||
(Loss) income before taxes from continuing operations | (1,580 | ) | 756 | (7,440 | ) | 2,416 | |||||||||
Less: Provision (benefit) for income taxes | (371 | ) | (1,080 | ) | (1,867 | ) | (1,732 | ) | |||||||
(Loss) income from continuing operations | (1,209 | ) | 1,836 | (5,573 | ) | 4,148 | |||||||||
Discontinued operations: | |||||||||||||||
Income from discontinued operations, net | 4,654 | 2,186 | 6,999 | 3,476 | |||||||||||
Gain on sale of discontinued operations, net | 16,349 | — | 16,349 | — | |||||||||||
Discontinued operations, net | 21,003 | 2,186 | 23,348 | 3,476 | |||||||||||
Net income before non-controlling interests | 19,794 | 4,022 | 17,775 | 7,624 | |||||||||||
Less: net income attributable to noncontrolling interests - Tiptree Financial Partners, L.P. | 4,735 | 2,245 | 3,875 | 4,551 | |||||||||||
Less: net income (loss) attributable to noncontrolling interests - Other | 97 | (262 | ) | (83 | ) | (592 | ) | ||||||||
Net income available to common stockholders | $ | 14,962 | $ | 2,039 | $ | 13,983 | $ | 3,665 | |||||||
Net income (loss) per Class A common share: | |||||||||||||||
Basic, continuing operations, net | $ | (0.03 | ) | $ | 0.14 | $ | (0.11 | ) | $ | 0.27 | |||||
Basic, discontinued operations, net | 0.50 | 0.05 | 0.55 | 0.08 | |||||||||||
Net income basic | 0.47 | 0.19 | 0.44 | 0.35 | |||||||||||
Diluted, continuing operations, net | (0.03 | ) | 0.14 | (0.11 | ) | 0.27 | |||||||||
Diluted, discontinued operations, net | 0.50 | 0.05 | 0.55 | 0.08 | |||||||||||
Net income dilutive | $ | 0.47 | $ | 0.19 | $ | 0.44 | $ | 0.35 | |||||||
Weighted average number of Class A common shares: | |||||||||||||||
Basic | 31,881,904 | 10,617,863 | 31,962,065 | 10,602,311 | |||||||||||
Diluted | 31,881,904 | 10,617,863 | 31,962,065 | 10,602,311 | |||||||||||
Page 6
Tiptree Financial Inc.
Segment Statement of Operations
(Unaudited, in thousands)
Three months ended June 30, 2015 | |||||||||||||||||||||||
Insurance and insurance services(1) | Specialty finance | Real estate | Asset management | Corporate and other | Totals | ||||||||||||||||||
Net realized and unrealized gains (losses) on investments | $ | 5 | $ | (195 | ) | $ | 369 | $ | — | $ | 264 | $ | 443 | ||||||||||
Net realized and unrealized gains on mortgage pipeline and associated hedging instruments | — | 368 | — | — | — | 368 | |||||||||||||||||
Interest income | 687 | 1,822 | 25 | — | 333 | 2,867 | |||||||||||||||||
Service and administrative fees | 25,545 | — | — | — | — | 25,545 | |||||||||||||||||
Ceding commissions | 10,148 | — | — | — | — | 10,148 | |||||||||||||||||
Earned premiums, net | 39,707 | — | — | — | — | 39,707 | |||||||||||||||||
Gain on sale of loans held for sale, net | — | 4,005 | — | — | — | 4,005 | |||||||||||||||||
Loan fee income | — | 1,882 | — | — | — | 1,882 | |||||||||||||||||
Rental revenue | — | 7 | 11,184 | — | — | 11,191 | |||||||||||||||||
Other income | 2,429 | 91 | 772 | 38 | (307 | ) | 3,023 | ||||||||||||||||
Total revenue | 78,521 | 7,980 | 12,350 | 38 | 290 | 99,179 | |||||||||||||||||
Interest expense | 1,775 | 834 | 1,810 | — | 1,775 | 6,194 | |||||||||||||||||
Payroll and employee commissions | 9,678 | 4,520 | 4,129 | 264 | 4,838 | 23,429 | |||||||||||||||||
Commission expense | 23,927 | — | — | — | — | 23,927 | |||||||||||||||||
Member benefit claims | 8,240 | — | — | — | — | 8,240 | |||||||||||||||||
Net losses and loss adjustment expenses | 12,926 | — | — | — | — | 12,926 | |||||||||||||||||
Depreciation and amortization expenses | 7,258 | 124 | 3,945 | — | 32 | 11,359 | |||||||||||||||||
Other expenses | 8,417 | 1,934 | 4,435 | 175 | 1,639 | 16,600 | |||||||||||||||||
Total expense | 72,221 | 7,412 | 14,319 | 439 | 8,284 | 102,675 | |||||||||||||||||
Net income attributable to consolidated CLOs | — | — | — | 2,752 | (836 | ) | 1,916 | ||||||||||||||||
Pre-tax income (loss) | $ | 6,300 | $ | 568 | $ | (1,969 | ) | $ | 2,351 | $ | (8,830 | ) | $ | (1,580 | ) | ||||||||
Less: Provision (benefit) for income taxes | (371 | ) | |||||||||||||||||||||
Discontinued operations | 21,003 | ||||||||||||||||||||||
Net income before non-controlling interests | $ | 19,794 | |||||||||||||||||||||
Less: net income attributable to noncontrolling interests from continuing operations and discontinued operations - Tiptree Financial Partners, L.P. | 4,735 | ||||||||||||||||||||||
Less: net income attributable to noncontrolling interests from continuing operations and discontinued operations - Other | 97 | ||||||||||||||||||||||
Net income available to common stockholders | $ | 14,962 | |||||||||||||||||||||
Note:
(1) The revenues and expenses associated with PFG are reported in Discontinued Operations.
Page 7
Tiptree Financial Inc.
Segment Statement of Operations
(Unaudited, in thousands)
Three months ended June 30, 2014 | |||||||||||||||||||||||
Insurance and insurance services(1) | Specialty finance | Real estate | Asset management | Corporate and other | Totals | ||||||||||||||||||
Net realized and unrealized gains (losses) on investments | $ | — | $ | 148 | $ | (415 | ) | $ | — | $ | 238 | $ | (29 | ) | |||||||||
Net realized and unrealized gains on mortgage pipeline and associated hedging instruments | — | 105 | — | — | — | 105 | |||||||||||||||||
Interest income | — | 766 | 682 | — | 1,736 | 3,184 | |||||||||||||||||
Gain on sale of loans held for sale, net | — | 1,759 | — | — | — | 1,759 | |||||||||||||||||
Loan fee income | — | 980 | — | — | — | 980 | |||||||||||||||||
Rental revenue | — | 7 | 4,376 | — | — | 4,383 | |||||||||||||||||
Other income | — | 91 | 192 | 64 | (1,089 | ) | (742 | ) | |||||||||||||||
Total revenue | — | 3,856 | 4,835 | 64 | 885 | 9,640 | |||||||||||||||||
Interest expense | — | 311 | 978 | — | 1,354 | 2,643 | |||||||||||||||||
Payroll and employee commissions | — | 2,799 | 1,716 | 324 | 2,458 | 7,297 | |||||||||||||||||
Depreciation and amortization expenses | — | 127 | 1,535 | — | — | 1,662 | |||||||||||||||||
Other expenses | — | 1,240 | 1,357 | 173 | 1,583 | 4,353 | |||||||||||||||||
Total expense | — | 4,477 | 5,586 | 497 | 5,395 | 15,955 | |||||||||||||||||
Net intersegment revenue/(expense) | — | (110 | ) | — | — | 110 | — | ||||||||||||||||
Net income attributable to consolidated CLOs | — | — | — | 3,010 | 4,061 | 7,071 | |||||||||||||||||
Pre-tax income (loss) | $ | — | $ | (731 | ) | $ | (751 | ) | $ | 2,577 | $ | (339 | ) | $ | 756 | ||||||||
Less: Provision (benefit) for income taxes | (1,080 | ) | |||||||||||||||||||||
Discontinued operations | 2,186 | ||||||||||||||||||||||
Net income before non-controlling interests | $ | 4,022 | |||||||||||||||||||||
Less: net income attributable to noncontrolling interests from continuing operations and discontinued operations - Tiptree Financial Partners, L.P. | 2,245 | ||||||||||||||||||||||
Less: net (loss) attributable to noncontrolling interests from continuing operations and discontinued operations - Other | (262 | ) | |||||||||||||||||||||
Net income available to common stockholders | $ | 2,039 | |||||||||||||||||||||
Note:
(1) The revenues and expenses associated with PFG are reported in Discontinued Operations. There is no activity reported in the second quarter of 2014 for this segment as Tiptree acquired Fortegra on December 4, 2014.
Page 8
Tiptree Financial Inc.
Segment Statement of Operations
(Unaudited, in thousands)
Six months ended June 30, 2015 | |||||||||||||||||||||||
Insurance and insurance services(1) | Specialty finance | Real estate | Asset management | Corporate and other | Totals | ||||||||||||||||||
Net realized and unrealized gains (losses) on investments | $ | — | $ | 307 | $ | (116 | ) | $ | — | $ | 31 | $ | 222 | ||||||||||
Net realized and unrealized gains on mortgage pipeline and associated hedging instruments | — | 719 | — | — | — | 719 | |||||||||||||||||
Interest income | 1,399 | 3,175 | 44 | — | 545 | 5,163 | |||||||||||||||||
Service and administrative fees | 47,472 | — | — | — | — | 47,472 | |||||||||||||||||
Ceding commissions | 20,085 | — | — | — | — | 20,085 | |||||||||||||||||
Earned premiums, net | 77,060 | — | — | — | — | 77,060 | |||||||||||||||||
Gain on sale of loans held for sale, net | — | 6,598 | — | — | — | 6,598 | |||||||||||||||||
Loan fee income | — | 3,281 | — | — | — | 3,281 | |||||||||||||||||
Rental revenue | — | 24 | 20,536 | — | — | 20,560 | |||||||||||||||||
Other income | 4,884 | 131 | 1,310 | 101 | (397 | ) | 6,029 | ||||||||||||||||
Total revenue | 150,900 | 14,235 | 21,774 | 101 | 179 | 187,189 | |||||||||||||||||
Interest expense | 3,514 | 1,345 | 3,140 | — | 3,324 | 11,323 | |||||||||||||||||
Payroll and employee commissions | 20,083 | 8,244 | 8,052 | 812 | 6,579 | 43,770 | |||||||||||||||||
Commission expense | 40,455 | — | — | — | — | 40,455 | |||||||||||||||||
Member benefit claims | 15,819 | — | — | — | — | 15,819 | |||||||||||||||||
Net losses and loss adjustment expenses | 25,376 | — | — | — | — | 25,376 | |||||||||||||||||
Depreciation and amortization expenses | 19,212 | 246 | 7,333 | — | 32 | 26,823 | |||||||||||||||||
Other expenses | 16,115 | 3,397 | 9,399 | 337 | 4,473 | 33,721 | |||||||||||||||||
Total expense | 140,574 | 13,232 | 27,924 | 1,149 | 14,408 | 197,287 | |||||||||||||||||
Net income attributable to consolidated CLOs | — | — | — | 5,573 | (2,915 | ) | 2,658 | ||||||||||||||||
Pre-tax income (loss) | $ | 10,326 | $ | 1,003 | $ | (6,150 | ) | $ | 4,525 | $ | (17,144 | ) | $ | (7,440 | ) | ||||||||
Less: Provision (benefit) for income taxes | (1,867 | ) | |||||||||||||||||||||
Discontinued operations | 23,348 | ||||||||||||||||||||||
Net income before non-controlling interests | $ | 17,775 | |||||||||||||||||||||
Less: net income attributable to noncontrolling interests from continuing operations and discontinued operations - Tiptree Financial Partners, L.P. | 3,875 | ||||||||||||||||||||||
Less: net (loss) attributable to noncontrolling interests from continuing operations and discontinued operations - Other | (83 | ) | |||||||||||||||||||||
Net income available to common stockholders | $ | 13,983 | |||||||||||||||||||||
Segment Assets as of June 30, 2015 | |||||||||||||||||||||||
Segment assets | $ | 840,262 | $ | 123,636 | $ | 240,247 | $ | 2,782 | $ | 282,186 | $ | 1,489,113 | |||||||||||
Assets of consolidated CLOs | 1,883,030 | ||||||||||||||||||||||
Assets held for sale | — | ||||||||||||||||||||||
Total assets | $ | 3,372,143 | |||||||||||||||||||||
Note:
(1) The revenues and expenses associated with PFG are reported in Discontinued Operations.
Page 9
Tiptree Financial Inc.
Segment Statement of Operations
(Unaudited, in thousands)
Six months ended June 30, 2014 | |||||||||||||||||||||||
Insurance and insurance services(1) | Specialty finance | Real estate | Asset management | Corporate and other | Totals | ||||||||||||||||||
Net realized and unrealized gains (losses) on investments | $ | — | $ | 115 | $ | (724 | ) | $ | — | $ | 1,484 | $ | 875 | ||||||||||
Net realized and unrealized gains on mortgage pipeline and associated hedging instruments | — | 190 | — | — | — | 190 | |||||||||||||||||
Interest income | — | 1,220 | 1,365 | — | 4,591 | 7,176 | |||||||||||||||||
Gain on sale of loans held for sale, net | — | 2,734 | — | — | — | 2,734 | |||||||||||||||||
Loan fee income | — | 1,409 | — | — | — | 1,409 | |||||||||||||||||
Rental revenue | — | 17 | 8,822 | — | — | 8,839 | |||||||||||||||||
Other income | — | 92 | 386 | 158 | (1,353 | ) | (717 | ) | |||||||||||||||
Total revenue | — | 5,777 | 9,849 | 158 | 4,722 | 20,506 | |||||||||||||||||
Interest expense | — | 455 | 1,956 | — | 3,046 | 5,457 | |||||||||||||||||
Payroll and employee commissions | — | 4,392 | 3,514 | 1,030 | 4,076 | 13,012 | |||||||||||||||||
Depreciation and amortization expenses | — | 237 | 3,093 | — | — | 3,330 | |||||||||||||||||
Other expenses | — | 1,972 | 2,801 | 363 | 2,869 | 8,005 | |||||||||||||||||
Total expense | — | 7,056 | 11,364 | 1,393 | 9,991 | 29,804 | |||||||||||||||||
Net intersegment revenue/(expense) | — | (188 | ) | — | — | 188 | — | ||||||||||||||||
Net income attributable to consolidated CLOs | — | — | — | 6,131 | 5,583 | 11,714 | |||||||||||||||||
Pre-tax income (loss) | $ | — | $ | (1,467 | ) | $ | (1,515 | ) | $ | 4,896 | $ | 502 | $ | 2,416 | |||||||||
Less: Provision for income taxes | (1,732 | ) | |||||||||||||||||||||
Discontinued operations | 3,476 | ||||||||||||||||||||||
Net income before non-controlling interests | $ | 7,624 | |||||||||||||||||||||
Less: net (loss) attributable to noncontrolling interests from continuing operations and discontinued operations - Tiptree Financial Partners, L.P. | 4,551 | ||||||||||||||||||||||
Less: net income attributable to noncontrolling interests from continuing operations and discontinued operations - Other | (592 | ) | |||||||||||||||||||||
Net income available to common stockholders | $ | 3,665 | |||||||||||||||||||||
Segment Assets as of December 31, 2014 | |||||||||||||||||||||||
Segment assets | $ | 767,914 | $ | 79,075 | $ | 179,822 | $ | 2,871 | $ | 65,570 | $ | 1,095,252 | |||||||||||
Assets of consolidated CLOs | 1,978,094 | ||||||||||||||||||||||
Assets held for sale | 5,129,745 | ||||||||||||||||||||||
Total assets | $ | 8,203,091 | |||||||||||||||||||||
Note:
(1) The revenues and expenses associated with PFG are reported in Discontinued Operations. There is no activity reported in the first half of 2014 for this segment as Tiptree acquired Fortegra on December 4, 2014.
Page 10
Tiptree Financial Inc.
Non-GAAP Financial Measures
(Unaudited, in thousands)
Non-GAAP Financial Measures - EBITDA and Adjusted EBITDA
In addition to the results of operations presented in accordance with GAAP, management uses EBITDA and Adjusted EBITDA on a consolidated basis and for each segment, which are non-GAAP financial measures. We believe that consolidated EBITDA and Adjusted EBITDA provide supplemental information useful to investors as it is frequently used by the financial community to analyze performance period to period, to analyze a company’s ability to service its debt and to facilitate comparison among companies. We believe segment EBITDA and Adjusted EBITDA provides additional supplemental information to compare results among our segments. EBITDA and Adjusted EBITDA are not a measurement of financial performance or liquidity under GAAP; therefore, EBITDA and Adjusted EBITDA should not be considered as an alternative or substitute for GAAP. Our presentation of EBITDA and Adjusted EBITDA may differ from similarly titled non-GAAP financial measures used by other companies. We define EBITDA as GAAP net income of the Company adjusted to add consolidated interest expense, consolidated income taxes and consolidated depreciation and amortization expense as presented in our financial statements and Adjusted EBITDA as EBITDA adjusted to (i) subtract interest expense on asset-specific debt incurred in the ordinary course of our subsidiaries’ business operations, (ii) adjust for the effect of purchase accounting, (iii) add significant acquisition related costs and (iv) adjust for significant relocation costs.
Reconciliation from the Company’s GAAP net income to | |||||||||||||||||||
Non-GAAP financial measures - EBITDA and Adjusted EBITDA | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(in thousands) | Three months ended June 30, | Six months ended June 30, | Year ended December 31, | ||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2014 | |||||||||||||||
Net income (loss) available to Class A common stockholders | $ | 14,962 | $ | 2,039 | $ | 13,983 | $ | 3,665 | $ | (1,710 | ) | ||||||||
Add: net income attributable to noncontrolling interests - Tiptree Financial Partners, L.P. | 4,735 | 2,245 | 3,875 | 4,551 | 6,791 | ||||||||||||||
Add: net income (loss) attributable to noncontrolling interests - Other | 97 | (262 | ) | (83 | ) | (592 | ) | (497 | ) | ||||||||||
Less: net income from discontinued operations | 21,003 | 2,186 | 23,348 | 3,476 | (7,937 | ) | |||||||||||||
Income (loss) from Continuing Operations of the Company | $ | (1,209 | ) | $ | 1,836 | $ | (5,573 | ) | $ | 4,148 | $ | (3,353 | ) | ||||||
Consolidated interest expense | 6,194 | 2,643 | 11,323 | 5,457 | 12,541 | ||||||||||||||
Consolidated income taxes | (371 | ) | (1,080 | ) | (1,867 | ) | (1,732 | ) | 4,141 | ||||||||||
Consolidated depreciation and amortization expense | 11,359 | 1,662 | 26,823 | 3,330 | 11,945 | ||||||||||||||
EBITDA for Continuing Operations | $ | 15,973 | $ | 5,061 | $ | 30,706 | $ | 11,203 | $ | 25,274 | |||||||||
Consolidated non-corporate and non-acquisition related interest expense(1) | (2,663 | ) | (1,289 | ) | (4,441 | ) | (2,938 | ) | (7,236 | ) | |||||||||
Effects of Purchase Accounting related to the Fortegra acquisition(2) | (6,118 | ) | — | (15,601 | ) | — | (4,168 | ) | |||||||||||
Significant acquisition related costs(3) | — | — | 1,349 | — | 6,121 | ||||||||||||||
Subtotal Adjusted EBITDA for Continuing Operations of the Company | $ | 7,192 | $ | 3,772 | $ | 12,013 | $ | 8,265 | $ | 19,991 | |||||||||
Income from Discontinued Operations of the Company(4) | $ | 21,003 | $ | 2,186 | $ | 23,348 | $ | 3,476 | $ | 7,937 | |||||||||
Consolidated interest expense | 2,572 | 2,896 | 5,226 | 5,810 | 11,475 | ||||||||||||||
Consolidated income taxes | 1,054 | 1,577 | 3,796 | 2,658 | 5,525 | ||||||||||||||
Consolidated depreciation and amortization expense | 404 | 937 | 862 | 1,740 | 4,379 | ||||||||||||||
EBITDA for Discontinued Operations | $ | 25,033 | $ | 7,596 | $ | 33,232 | $ | 13,684 | $ | 29,316 | |||||||||
Significant relocation costs(5) | — | — | — | — | 5,477 | ||||||||||||||
Subtotal Adjusted EBITDA for Discontinued Operations of the Company | $ | 25,033 | $ | 7,596 | $ | 33,232 | $ | 13,684 | $ | 34,793 | |||||||||
Total Adjusted EBITDA of the Company | $ | 32,225 | $ | 11,368 | $ | 45,245 | $ | 21,949 | $ | 54,784 | |||||||||
Page 11
Notes:
(1) | The consolidated non-corporate and non-acquisition related interest expense subtracted from Adjusted EBITDA includes interest expense associated with asset-specific debt at subsidiaries in the Specialty Finance, Real Estate and Corporate and Other segments. For the quarter ended June 30, 2015, interest expense for the asset-specific debt was $834 thousand for Specialty Finance, $1.7 million for Real Estate and $83 thousand for Corporate and Other, totaling $2.7 million. For the quarter ended June 30, 2014, interest expense for the asset-specific debt was $311 thousand for Specialty Finance and $1 million for Real Estate totaling $1.3 million. For the six months ended June 30, 2015, interest expense for the asset-specific debt was $1.3 million for Specialty Finance, $3 million for Real Estate and $83 thousand for Corporate and other, totaling $4.4 million. For the six months ended June 30, 2014, interest expense for the asset-specific debt was $455 thousand for Specialty Finance, $2 million for Real Estate, and $527 thousand for Corporate and Other segments, totaling $2.9 million. |
(2) | Tiptree’s purchase of Fortegra resulted in a number of purchase accounting adjustments being made as of the date of acquisition, which included setting deferred cost assets to a fair value of zero, modifying deferred revenue liabilities to their respective fair values, and recording a substantial intangible asset representing the value of the acquired insurance policies and contracts. Following the purchase accounting adjustments, for the quarter ended June 30, 2015, expenses associated with deferred costs were more favorably stated by $7.9 million and current period income associated with deferred revenues were less favorably stated by $1.8 million. For the six months ended June 30, 2015, expenses associated with deferred costs were more favorably stated by $20.3 million and current period income associated with deferred revenues were less favorably stated by $4.7 million.Thus, the purchase accounting effect increased EBITDA by $6.1 million and $15.6 million in the quarter ended June 30, 2015 and the six months ended June 30, 2015, respectively, above what the historical basis of accounting would have generated. The impact of purchase accounting has been reversed to reflect an adjusted EBITDA without the purchase accounting effect. |
(3) | Significant acquisition related costs in connection with Care’s acquisition of the Royal Portfolio and Greenfield II Portfolio properties included taxes of $504 thousand, legal costs of $414 thousand and $431 thousand of other property acquisition expenses. |
(4) | See Note 5—Dispositions, Asset Held for Sale and Discontinued Operations, in the accompanying consolidated financial statements contained in Tiptree Financial’s form 10-Q for the quarter ended June 30, 2015, for further discussion of discontinued operations. |
(5) | Significant relocation costs for discontinued operations included expenses incurred in connection with the move of PFAS’s physical location from New Jersey to Philadelphia for the year ended December 31, 2014. |
Segment EBITDA and ADJUSTED EBITDA - Three months ended June 30, 2015 and June 30, 2014 (Unaudited)
($ in thousands) | Segment EBITDA and ADJUSTED EBITDA - Three months ended June 30, 2015 and June 30, 2014 | |||||||||||||||||||||||||||||||||||||
Insurance and insurance services | Specialty finance | Real estate | Asset management | Corporate and other | Totals | |||||||||||||||||||||||||||||||||
Three months ended June 30, | Three months ended June 30, | Three months ended June 30, | Three months ended June 30, | Three months ended June 30, | Three months ended June 30, | |||||||||||||||||||||||||||||||||
2015 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||||||||||||
Pre tax income/(loss) | $ | 6,300 | $ | 568 | $ | (731 | ) | $ | (1,969 | ) | $ | (751 | ) | $ | 2,351 | $ | 2,577 | $ | (8,830 | ) | $ | (339 | ) | $ | (1,580 | ) | $ | 756 | ||||||||||
Add back: | ||||||||||||||||||||||||||||||||||||||
Interest expense | 1,775 | 834 | 311 | 1,810 | 978 | — | — | 1,775 | 1,354 | 6,194 | 2,643 | |||||||||||||||||||||||||||
Depreciation and amortization expenses | 7,258 | 124 | 127 | 3,945 | 1,535 | — | — | 32 | — | 11,359 | 1,662 | |||||||||||||||||||||||||||
Segment EBITDA | $ | 15,333 | $ | 1,526 | $ | (293 | ) | $ | 3,786 | $ | 1,762 | $ | 2,351 | $ | 2,577 | $ | (7,023 | ) | $ | 1,015 | $ | 15,973 | $ | 5,061 | ||||||||||||||
EBITDA adjustments: | ||||||||||||||||||||||||||||||||||||||
Asset-specific debt interest | — | (834 | ) | (311 | ) | (1,746 | ) | (978 | ) | — | — | (83 | ) | — | (2,663 | ) | (1,289 | ) | ||||||||||||||||||||
Fortegra purchase accounting | (6,118 | ) | — | — | — | — | — | — | — | — | (6,118 | ) | — | |||||||||||||||||||||||||
Segment Adjusted EBITDA | $ | 9,215 | $ | 692 | $ | (604 | ) | $ | 2,040 | $ | 784 | $ | 2,351 | $ | 2,577 | $ | (7,106 | ) | $ | 1,015 | $ | 7,192 | $ | 3,772 | ||||||||||||||
Page 12
Segment EBITDA and ADJUSTED EBITDA - Six months ended June 30, 2015 and June 30, 2014 (Unaudited)
($ in thousands) | Segment EBITDA and ADJUSTED EBITDA - Six months ended June 30, 2015 and June 30, 2014 | |||||||||||||||||||||||||||||||||||||
Insurance and insurance services | Specialty finance | Real estate | Asset management | Corporate and other | Totals | |||||||||||||||||||||||||||||||||
Six months ended June 30, | Six months ended June 30, | Six months ended June 30, | Six months ended June 30, | Six months ended June 30, | Six months ended June 30, | |||||||||||||||||||||||||||||||||
2015 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||||||||||||
Pre tax income/(loss) | $ | 10,326 | $ | 1,003 | $ | (1,467 | ) | $ | (6,150 | ) | $ | (1,515 | ) | $ | 4,525 | $ | 4,896 | $ | (17,144 | ) | $ | 502 | $ | (7,440 | ) | $ | 2,416 | |||||||||||
Add back: | ||||||||||||||||||||||||||||||||||||||
Interest expense | 3,514 | 1,345 | 455 | 3,140 | 1,956 | — | — | 3,324 | 3,046 | 11,323 | 5,457 | |||||||||||||||||||||||||||
Depreciation and amortization expenses | 19,212 | 246 | 237 | 7,333 | 3,093 | — | — | 32 | — | 26,823 | 3,330 | |||||||||||||||||||||||||||
Segment EBITDA | $ | 33,052 | $ | 2,594 | $ | (775 | ) | $ | 4,323 | $ | 3,534 | $ | 4,525 | $ | 4,896 | $ | (13,788 | ) | $ | 3,548 | $ | 30,706 | $ | 11,203 | ||||||||||||||
EBITDA adjustments: | ||||||||||||||||||||||||||||||||||||||
Asset-specific debt interest | — | (1,345 | ) | (455 | ) | (3,013 | ) | (1,956 | ) | — | — | (83 | ) | (527 | ) | (4,441 | ) | (2,938 | ) | |||||||||||||||||||
Fortegra purchase accounting | (15,601 | ) | — | — | — | — | — | — | — | — | (15,601 | ) | — | |||||||||||||||||||||||||
Significant acquisition expenses | — | — | — | 1,349 | — | — | — | — | — | 1,349 | — | |||||||||||||||||||||||||||
Segment Adjusted EBITDA | $ | 17,451 | $ | 1,249 | $ | (1,230 | ) | $ | 2,659 | $ | 1,578 | $ | 4,525 | $ | 4,896 | $ | (13,871 | ) | $ | 3,021 | $ | 12,013 | $ | 8,265 | ||||||||||||||
Page 13
Tiptree Financial Inc. and the Company
Book Value Per Share
(Unaudited, in thousands, except per share amounts)
Tiptree Financial’s book value per share was $9.34 as of June 30, 2015 compared with $8.94 as of December 31, 2014. Total stockholders' equity for the Company was $395.3 million as of June 30, 2015, which comprised total stockholders' equity of $405.3 million adjusted for $15.7 million attributable to non-controlling interest at subsidiaries that are not wholly owned by the Company, such as Siena, Luxury and Care, and net liabilities of $5.7 million wholly owned by Tiptree Financial Inc. Total stockholders' equity for the Company was $381.3 million as of December 31, 2014, which comprised total stockholders' equity of $401.7 million adjusted for $27.1 million attributable to non-controlling interest at subsidiaries that are not wholly owned by the Company and net liabilities of $6.7 million wholly owned by Tiptree Financial Inc. Additionally, the Company’s book value per share is based upon Class A common shares outstanding, plus Class A common stock issuable upon exchange of partnership units of TFP. The total shares as of June 30, 2015 and December 31, 2014 were 41.5 million and 41.6 million, respectively.
Tiptree Financial’s Class A book value per common share and the Company’s book value per share are presented below.
Book value per share - Tiptree Financial (in thousands, except per share data) | ||||||||
June 30, 2015 | December 31, 2014 | |||||||
Total stockholders’ equity of Tiptree Financial | $ | 296,724 | $ | 284,462 | ||||
Class A common stock outstanding | 31,764 | 31,830 | ||||||
Class A book value per common share(1) | $ | 9.34 | $ | 8.94 | ||||
Book value per share - the Company | ||||||||
Total stockholders’ equity of the Company | $ | 395,340 | $ | 381,300 | ||||
Class A common stock outstanding | 31,764 | 31,830 | ||||||
Class A common stock issuable upon exchange of partnership units of TFP | 9,767 | 9,770 | ||||||
Total shares | 41,531 | 41,600 | ||||||
Company book value per share | $ | 9.52 | $ | 9.17 | ||||
Notes: | ||||||||
(1) See Note 24—Earnings per Share, in the Form 10-Q for the quarter ended June 30, 2015, for further discussion of potential dilution from warrants. | ||||||||
Page 14