|
|
|
☑ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
|
|
☐ |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
|
|
Delaware(State or other jurisdiction of incorporation or organization) |
|
36-2476480(I.R.S. EmployerIdentification Number) |
|
|
|
|
|
|
|
Large accelerated filer ☐ |
|
Accelerated filer☐ |
|
Non-accelerated filer ☐(Do not check if a smaller reporting company) |
|
Smaller reporting company ☑ |
|
|
|
|
|
|
|
|
|
|
|
PAGE |
|
|
|
|
|
|
PART I — FINANCIAL INFORMATION |
|
2 | |||
|
Item 1 — |
|
Financial Statements |
|
2 |
|
|
|
Condensed Consolidated Balance Sheets at June 30, 2016 (Unaudited) and December 31, 2015 |
|
2 |
|
|
|
Condensed Consolidated Statements of Income and Comprehensive Income for the three months and six months ended June 30, 2016 (Unaudited) and 2015 (Unaudited) |
|
3 |
|
|
|
Condensed Consolidated Statement of Stockholders’ Equity for the six months ended June 30, 2016 (Unaudited) |
|
4 |
|
|
|
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2016 (Unaudited) and 2015 (Unaudited) |
|
5 |
|
|
|
Notes to Condensed Consolidated Financial Statements (Unaudited) |
|
6 |
|
Item 2 — |
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
33 |
|
Item 3 — |
|
Quantitative and Qualitative Disclosures About Market Risk |
|
67 |
|
Item 4 — |
|
Controls and Procedures |
|
67 |
|
|
|
|
|
|
PART II — OTHER INFORMATION |
|
68 | |||
|
Item 1 — |
|
Legal Proceedings |
|
68 |
|
Item 1A — |
|
Risk Factors |
|
68 |
|
Item 2 — |
|
Unregistered Sales of Equity Securities and Use of Proceeds |
|
68 |
|
Item 3 — |
|
Defaults Upon Senior Securities |
|
68 |
|
Item 4 — |
|
Mine Safety Disclosures |
|
68 |
|
Item 5 — |
|
Other Information |
|
69 |
|
Item 6 — |
|
Exhibits |
|
69 |
Signatures |
|
| |||
EXHIBIT 3(a) | |||||
EXHIBIT 3(b) | |||||
EXHIBIT 31(a) | |||||
EXHIBIT 31(b) | |||||
EXHIBIT 32 | |||||
EXHIBIT 101.INS XBRL Instance Document | |||||
EXHIBIT 101.SCH XBRL Taxonomy Extension Schema | |||||
EXHIBIT 101.CAL XBRL Taxonomy Extension Calculation Linkbase | |||||
EXHIBIT 101.DEF XBRL Taxonomy Extension Definition Linkbase | |||||
EXHIBIT 101.LAB XBRL Taxonomy Extension Label Linkbase | |||||
EXHIBIT 101.PRE XBRL Taxonomy Extension Presentation Linkbase |
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES | ||
Condensed Consolidated Balance Sheets |
|
|
|
June 30, |
December 31, |
|
2016 |
2015 |
|
(unaudited) |
|
Assets |
|
|
Fixed-maturity securities, held-to-maturity, at amortized cost (fair value of |
|
|
$5,446,841 at June 30, 2016 and $5,241,095 at December 31, 2015) |
$5,072,253 |
$5,138,872 |
Fixed-maturity securities, available-for-sale, at fair value (amortized cost of |
|
|
$71,215,531 at June 30, 2016 and $62,221,129 at December 31, 2015) |
73,398,463 |
62,502,064 |
Equity securities, available-for-sale, at fair value (cost of $10,417,835 |
|
|
at June 30, 2016 and $8,751,537 at December 31, 2015) |
10,962,617 |
9,204,270 |
Total investments |
89,433,333 |
76,845,206 |
Cash and cash equivalents |
14,638,274 |
13,551,372 |
Premiums receivable, net |
11,250,184 |
10,621,655 |
Reinsurance receivables, net |
35,354,444 |
31,270,235 |
Deferred policy acquisition costs |
11,548,056 |
10,835,306 |
Intangible assets, net |
1,520,000 |
1,757,816 |
Property and equipment, net |
3,143,656 |
3,152,266 |
Other assets |
1,042,165 |
1,095,894 |
Total assets |
$167,930,112 |
$149,129,750 |
|
|
|
Liabilities |
|
|
Loss and loss adjustment expense reserves |
$44,335,224 |
$39,876,500 |
Unearned premiums |
51,460,250 |
48,890,241 |
Advance premiums |
1,789,122 |
1,199,376 |
Reinsurance balances payable |
3,905,776 |
1,688,922 |
Deferred ceding commission revenue |
6,662,989 |
6,435,068 |
Accounts payable, accrued expenses and other liabilities |
4,021,433 |
4,826,603 |
Income taxes payable |
739,615 |
263,622 |
Deferred income taxes |
1,224,607 |
672,190 |
Total liabilities |
114,139,016 |
103,852,522 |
|
|
|
Commitments and Contingencies |
|
|
|
|
|
Stockholders' Equity |
|
|
Preferred stock, $.01 par value; authorized 2,500,000 shares |
- |
- |
Common stock, $.01 par value; authorized 20,000,000 shares; issued 8,884,844 shares |
|
|
at June 30, 2016 and 8,289,606 at December 31, 2015; outstanding |
|
|
7,910,375 shares at June 30, 2016 and 7,328,637 shares at December 31, 2015 |
88,848 |
82,896 |
Capital in excess of par |
37,861,030 |
32,987,082 |
Accumulated other comprehensive income |
1,800,290 |
484,220 |
Retained earnings |
16,036,390 |
13,605,225 |
|
55,786,558 |
47,159,423 |
Treasury stock, at cost, 974,469 shares at June 30, 2016 and 960,969 shares |
|
|
at December 31, 2015 |
(1,995,462) |
(1,882,195) |
Total stockholders' equity |
53,791,096 |
45,277,228 |
|
|
|
Total liabilities and stockholders' equity |
$167,930,112 |
$149,129,750 |
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES |
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Income and Comprehensive Income (Unaudited) |
|
|
| |
|
For the Three Months Ended |
For the Six Months Ended | ||
|
June 30, |
June 30, | ||
|
2016 |
2015 |
2016 |
2015 |
|
|
|
|
|
Revenues |
|
|
|
|
Net premiums earned |
$15,010,875 |
$10,865,715 |
$29,542,550 |
$21,251,514 |
Ceding commission revenue |
2,569,025 |
3,655,522 |
5,339,362 |
6,744,926 |
Net investment income |
764,070 |
625,972 |
1,577,127 |
1,200,628 |
Net realized gains (losses) on investments |
283,432 |
2,263 |
363,868 |
(65,231) |
Other income |
284,508 |
393,040 |
533,855 |
1,024,231 |
Total revenues |
18,911,910 |
15,542,512 |
37,356,762 |
30,156,068 |
|
|
|
|
|
Expenses |
|
|
|
|
Loss and loss adjustment expenses |
5,786,836 |
4,770,813 |
15,270,691 |
11,834,030 |
Commission expense |
4,526,208 |
3,600,164 |
8,796,274 |
7,012,491 |
Other underwriting expenses |
3,596,134 |
2,961,663 |
6,942,575 |
5,960,818 |
Other operating expenses |
432,696 |
377,843 |
761,935 |
706,341 |
Depreciation and amortization |
289,173 |
246,572 |
573,001 |
482,234 |
Total expenses |
14,631,047 |
11,957,055 |
32,344,476 |
25,995,914 |
|
|
|
|
|
Income from operations before taxes |
4,280,863 |
3,585,457 |
5,012,286 |
4,160,154 |
Income tax expense |
1,438,602 |
1,206,275 |
1,628,993 |
1,398,473 |
Net income |
2,842,261 |
2,379,182 |
3,383,293 |
2,761,681 |
|
|
|
|
|
Other comprehensive income (loss), net of tax |
|
|
|
|
Gross change in unrealized gains (losses) |
|
|
|
|
on available-for-sale-securities |
873,850 |
(1,313,096) |
2,357,914 |
(607,522) |
|
|
|
|
|
Reclassification adjustment for (gains) losses |
|
|
|
|
included in net income |
(283,432) |
(2,263) |
(363,868) |
65,231 |
Net change in unrealized gains (losses) |
590,418 |
(1,315,359) |
1,994,046 |
(542,291) |
Income tax (expense) benefit related to items |
|
|
|
|
of other comprehensive income (loss) |
(200,742) |
447,222 |
(677,976) |
184,379 |
Other comprehensive income (loss), net of tax |
389,676 |
(868,137) |
1,316,070 |
(357,912) |
|
|
|
|
|
Comprehensive income |
$3,231,937 |
$1,511,045 |
$4,699,363 |
$2,403,769 |
|
|
|
|
|
Earnings per common share: |
|
|
|
|
Basic |
$0.36 |
$0.32 |
$0.45 |
$0.38 |
Diluted |
$0.36 |
$0.32 |
$0.44 |
$0.38 |
|
|
|
|
|
Weighted average common shares outstanding |
|
|
|
|
Basic |
7,794,347 |
7,337,817 |
7,558,366 |
7,328,098 |
Diluted |
7,853,284 |
7,362,988 |
7,607,231 |
7,355,908 |
|
|
|
|
|
Dividends declared and paid per common share |
$0.0,625 |
$0.0,500 |
$0.1,250 |
$0.1,000 |
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
| |||||
Condensed Consolidated Statement of Stockholders' Equity (Unaudited) | |||||||||||||||
Six months ended June 30, 2016 |
|
Preferred Stock |
Common Stock |
Capital
in Excess
|
Accumulated
Other |
Retained |
Treasury Stock |
| |||
|
Shares |
Amount |
Shares |
Amount |
of Par |
Income |
Earnings |
Shares |
Amount |
Total |
Balance, January 1, 2016 |
- |
$- |
8,289,606 |
$82,896 |
$32,987,082 |
$484,220 |
$13,605,225 |
960,969 |
$(1,882,195) |
$45,277,228 |
Proceeds from private placement, net of |
|
|
|
|
|
|
|
|
|
|
closing costs of $186,426 |
- |
- |
595,238 |
5,952 |
4,807,622 |
- |
- |
- |
- |
4,813,574 |
Stock-based compensation |
- |
- |
- |
- |
66,326 |
- |
- |
- |
- |
66,326 |
Acquisition of treasury stock |
- |
- |
- |
- |
- |
- |
- |
13,500 |
(113,267) |
(113,267) |
Dividends |
- |
- |
- |
- |
- |
- |
(952,128) |
- |
- |
(952,128) |
Net income |
- |
- |
- |
- |
- |
- |
3,383,293 |
- |
- |
3,383,293 |
Change in unrealized gains on available- |
|
|
|
|
|
|
|
|
|
|
for-sale securities, net of tax |
- |
- |
- |
- |
- |
1,316,070 |
- |
- |
- |
1,316,070 |
Balance, June 30, 2016 |
- |
$- |
8,884,844 |
$88,848 |
$37,861,030 |
$1,800,290 |
$16,036,390 |
974,469 |
$(1,995,462) |
$53,791,096 |
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES | ||
|
|
|
Condensed Consolidated Statements of Cash Flows (Unaudited) |
|
|
Six months ended June 30, |
2016 |
2015 |
|
|
|
Cash flows provided by operating activities: |
|
|
Net income |
$3,383,293 |
$2,761,681 |
Adjustments to reconcile net income to net cash flows provided by operating activities: |
|
|
Net realized (gains) losses on investments |
(363,868) |
65,231 |
Depreciation and amortization |
573,001 |
482,234 |
Amortization of bond premium, net |
167,488 |
152,665 |
Stock-based compensation |
66,326 |
77,784 |
Excess tax benefit from exercise of stock options |
- |
(221,136) |
Deferred income tax expense |
(125,559) |
(64,757) |
(Increase) decrease in operating assets: |
|
|
Premiums receivable, net |
(628,529) |
(1,551,888) |
Receivables - reinsurance contracts |
- |
(825,254) |
Reinsurance receivables, net |
(4,084,209) |
(3,165,889) |
Deferred policy acquisition costs |
(712,750) |
(773,097) |
Other assets |
(196,719) |
6,583 |
Increase (decrease) in operating liabilities: |
|
|
Loss and loss adjustment expense reserves |
4,458,724 |
1,336,137 |
Unearned premiums |
2,570,009 |
3,651,941 |
Advance premiums |
589,746 |
376,077 |
Reinsurance balances payable |
2,216,854 |
653,407 |
Deferred ceding commission revenue |
227,921 |
371,785 |
Accounts payable, accrued expenses and other liabilities |
(329,177) |
22,796 |
Net cash flows provided by operating activities |
7,812,551 |
3,356,300 |
|
|
|
Cash flows used in investing activities: |
|
|
Purchase - fixed-maturity securities available-for-sale |
(23,339,058) |
(7,505,716) |
Purchase - equity securities available-for-sale |
(5,585,777) |
(2,225,328) |
Sale or maturity - fixed-maturity securities available-for-sale |
14,314,798 |
1,135,673 |
Sale - equity securities available-for-sale |
4,212,336 |
839,408 |
Acquisition of fixed assets |
(326,575) |
(619,212) |
Other investing activities |
250,448 |
3,170 |
Net cash flows used in investing activities |
(10,473,828) |
(8,372,005) |
|
|
|
Cash flows provided by (used in) financing activities: |
|
|
Net proceeds from issuance of common stock |
4,813,574 |
- |
Withholding taxes paid on net exercise of stock options |
- |
(243,662) |
Excess tax benefit from exercise of stock options |
- |
221,136 |
Purchase of treasury stock |
(113,267) |
(204,060) |
Dividends paid |
(952,128) |
(732,190) |
Net cash flows provided by (used in) financing activities |
3,748,179 |
(958,776) |
|
|
|
Increase (decrease) in cash and cash equivalents |
$1,086,902 |
$(5,974,481) |
Cash and cash equivalents, beginning of period |
13,551,372 |
9,906,878 |
Cash and cash equivalents, end of period |
$14,638,274 |
$3,932,397 |
|
|
|
Supplemental disclosures of cash flow information: |
|
|
Cash paid for income taxes |
$1,747,466 |
$1,008,433 |
|
|
|
Supplemental schedule of non-cash investing and financing activities: |
|
|
Value of shares deducted from exercise of stock options for payment of withholding taxes |
$- |
$243,662 |
|
June 30, 2016 | |||||
|
|
|
|
|
|
Net |
|
Cost or |
Gross |
Gross Unrealized Losses |
|
Unrealized | |
|
Amortized |
Unrealized |
Less than 12 |
More than 12 |
Fair |
Gains/ |
Category |
Cost |
Gains |
Months |
Months |
Value |
(Losses) |
|
| |||||
Fixed-Maturity Securities: |
|
|
|
|
|
|
Political subdivisions of States, |
|
|
|
|
|
|
Territories and Possessions |
$8,109,438 |
$515,834 |
$(4,402) |
- |
$8,620,870 |
$511,432 |
|
|
|
|
|
|
|
Corporate and other bonds |
|
|
|
|
|
|
Industrial and miscellaneous |
44,293,609 |
1,553,402 |
(69,496) |
(41,112) |
45,736,403 |
1,442,794 |
|
|
|
|
|
|
|
Residential mortgage backed |
|
|
|
|
|
|
securities |
18,812,484 |
278,790 |
(33,751) |
(16,333) |
19,041,190 |
228,706 |
Total fixed-maturity securities |
71,215,531 |
2,348,026 |
(107,649) |
(57,445) |
73,398,463 |
2,182,932 |
|
|
|
|
|
|
|
Equity Securities: |
|
|
|
|
|
|
Preferred stocks |
5,473,690 |
141,126 |
(594) |
(37,072) |
5,577,150 |
103,460 |
Common stocks |
4,944,145 |
596,463 |
(155,141) |
- |
5,385,467 |
441,322 |
Total equity securities |
10,417,835 |
737,589 |
(155,735) |
(37,072) |
10,962,617 |
544,782 |
|
|
|
|
|
|
|
Total |
$81,633,366 |
$3,085,615 |
$(263,384) |
$(94,517) |
$84,361,080 |
$2,727,714 |
|
December 31, 2015 | |||||
|
|
|
|
|
|
Net |
|
Cost or |
Gross |
Gross Unrealized Losses |
|
Unrealized | |
|
Amortized |
Unrealized |
Less than 12 |
More than 12 |
Fair |
Gains/ |
Category |
Cost |
Gains |
Months |
Months |
Value |
(Losses) |
|
| |||||
Fixed-Maturity Securities: |
|
|
|
|
|
|
Political subdivisions of States, |
|
|
|
|
|
|
Territories and Possessions |
$12,139,793 |
$431,194 |
$(15,889) |
$- |
$12,555,098 |
$415,305 |
|
|
|
|
|
|
|
Corporate and other bonds |
|
|
|
|
|
|
Industrial and miscellaneous |
45,078,044 |
490,444 |
(512,427) |
(99,593) |
44,956,468 |
(121,576) |
|
|
|
|
|
|
|
Residential mortgage backed |
|
|
|
|
|
|
securities |
5,003,292 |
48,375 |
(61,169) |
- |
4,990,498 |
(12,794) |
Total fixed-maturity securities |
62,221,129 |
970,013 |
(589,485) |
(99,593) |
62,502,064 |
280,935 |
|
|
|
|
|
|
|
Equity Securities: |
|
|
|
|
|
|
Preferred stocks |
2,874,173 |
70,799 |
- |
(29,322) |
2,915,650 |
41,477 |
Common stocks |
5,877,364 |
514,977 |
(103,721) |
- |
6,288,620 |
411,256 |
Total equity securities |
8,751,537 |
585,776 |
(103,721) |
(29,322) |
9,204,270 |
452,733 |
|
|
|
|
|
|
|
Total |
$70,972,666 |
$1,555,789 |
$(693,206) |
$(128,915) |
$71,706,334 |
$733,668 |
|
June 30, 2016 |
December 31, 2015 | ||
|
Amortized |
|
Amortized |
|
Remaining Time to Maturity |
Cost |
Fair Value |
Cost |
Fair Value |
|
|
| ||
Less than one year |
$1,507,212 |
$1,538,112 |
$827,246 |
$837,918 |
One to five years |
21,557,731 |
22,347,267 |
17,146,349 |
17,393,571 |
Five to ten years |
28,657,092 |
29,756,566 |
37,877,726 |
37,884,450 |
More than 10 years |
681,012 |
715,328 |
1,366,516 |
1,395,627 |
Residential mortgage backed securities |
18,812,484 |
19,041,190 |
5,003,292 |
4,990,498 |
Total |
$71,215,531 |
$73,398,463 |
$62,221,129 |
$62,502,064 |
|
June 30, 2016 | |||||
|
|
|
|
|
|
Net |
|
Cost or |
Gross |
Gross Unrealized Losses |
|
Unrealized | |
|
Amortized |
Unrealized |
Less than 12 |
More than 12 |
Fair |
Gains/ |
Category |
Cost |
Gains |
Months |
Months |
Value |
(Losses) |
|
| |||||
|
|
|
|
|
|
|
U.S. Treasury securities |
$606,408 |
$147,631 |
$- |
$- |
$754,039 |
$147,631 |
|
|
|
|
|
|
|
Political subdivisions of States, |
|
|
|
|
|
|
Territories and Possessions |
1,350,056 |
113,781 |
- |
- |
1,463,837 |
113,781 |
|
|
|
|
|
|
|
Corporate and other bonds |
|
|
|
|
|
|
Industrial and miscellaneous |
3,115,789 |
179,743 |
(347) |
(66,220) |
3,228,965 |
113,176 |
|
|
|
|
|
|
|
Total |
$5,072,253 |
$441,155 |
$(347) |
$(66,220) |
$5,446,841 |
$374,588 |
|
December 31, 2015 | |||||
|
|
|
|
|
|
Net |
|
Cost or |
Gross |
Gross Unrealized Losses |
|
Unrealized | |
|
Amortized |
Unrealized |
Less than 12 |
More than 12 |
Fair |
Gains/ |
Category |
Cost |
Gains |
Months |
Months |
Value |
(Losses) |
|
| |||||
|
|
|
|
|
|
|
U.S. Treasury securities |
$606,389 |
$147,650 |
$- |
$- |
$754,039 |
$147,650 |
|
|
|
|
|
|
|
Political subdivisions of States, |
|
|
|
|
|
|
Territories and Possessions |
1,417,679 |
70,284 |
- |
(54,189) |
1,433,774 |
16,095 |
|
|
|
|
|
|
|
Corporate and other bonds |
|
|
|
|
|
|
Industrial and miscellaneous |
3,114,804 |
82,265 |
(17,980) |
(125,807) |
3,053,282 |
(61,522) |
|
|
|
|
|
|
|
Total |
$5,138,872 |
$300,199 |
$(17,980) |
$(179,996) |
$5,241,095 |
$102,223 |
|
June 30, 2016 |
December 31, 2015 | ||
|
Amortized |
|
Amortized |
|
Remaining Time to Maturity |
Cost |
Fair Value |
Cost |
Fair Value |
|
|
| ||
Less than one year |
$- |
$- |
$- |
$- |
One to five years |
500,000 |
504,210 |
500,000 |
496,245 |
Five to ten years |
3,965,845 |
4,188,592 |
4,032,483 |
3,990,811 |
More than 10 years |
606,408 |
754,039 |
606,389 |
754,039 |
Total |
$5,072,253 |
$5,446,841 |
$5,138,872 |
$5,241,095 |
|
Three months ended |
Six months ended | ||
|
June 30, |
June 30, | ||
|
2016 |
2015 |
2016 |
2015 |
|
|
| ||
Income: |
|
|
|
|
Fixed-maturity securities |
$685,776 |
$565,337 |
$1,350,252 |
$1,076,292 |
Equity securities |
104,652 |
130,136 |
280,603 |
252,705 |
Cash and cash equivalents |
2,732 |
121 |
9,178 |
215 |
Total |
793,160 |
695,594 |
1,640,033 |
1,329,212 |
Expenses: |
|
|
|
|
Investment expenses |
29,090 |
69,622 |
62,906 |
128,584 |
Net investment income |
$764,070 |
$625,972 |
$1,577,127 |
$1,200,628 |
|
Three months ended |
Six months ended | ||
|
June 30, |
June 30, | ||
|
2016 |
2015 |
2016 |
2015 |
|
|
| ||
Fixed-maturity securities: |
|
|
|
|
Gross realized gains |
$205,476 |
$- |
$311,893 |
$- |
Gross realized losses |
(65,428) |
(18,717) |
(170,971) |
(86,211) |
|
140,048 |
(18,717) |
140,922 |
(86,211) |
|
|
|
|
|
Equity securities: |
|
|
|
|
Gross realized gains |
232,929 |
36,421 |
315,617 |
36,421 |
Gross realized losses |
(19,634) |
(15,441) |
(22,760) |
(15,441) |
|
213,295 |
20,980 |
292,857 |
20,980 |
|
|
|
|
|
Other-than-temporary impairment losses: |
|
|
|
|
Fixed-maturity securities |
(69,911) |
- |
(69,911) |
- |
|
(69,911) |
- |
(69,911) |
- |
|
|
|
|
|
Net realized gains (losses) |
$283,432 |
$2,263 |
$363,868 |
$(65,231) |
|
June 30, 2016 | |||||||
|
Less than 12 months |
12 months or more |
Total | |||||
|
|
|
No. of |
|
|
No. of |
Aggregate |
|
|
Fair |
Unrealized |
Positions |
Fair |
Unrealized |
Positions |
Fair |
Unrealized |
Category |
Value |
Losses |
Held |
Value |
Losses |
Held |
Value |
Losses |
|
| |||||||
Fixed-Maturity Securities: |
|
|
|
|
|
|
|
|
Political subdivisions of |
|
|
|
|
|
|
|
|
States, Territories and |
|
|
|
|
|
|
|
|
Possessions |
$331,626 |
$(4,402) |
1 |
$- |
$- |
- |
$331,626 |
$(4,402) |
|
|
|
|
|
|
|
|
|
Corporate and other |
|
|
|
|
|
|
|
|
bonds industrial and |
|
|
|
|
|
|
|
|
miscellaneous |
2,807,274 |
(69,496) |
5 |
504,110 |
(41,112) |
2 |
3,311,384 |
(110,608) |
|
|
|
|
|
|
|
|
|
Residential mortgage |
|
|
|
|
|
|
|
|
backed securities |
1,042,448 |
(33,751) |
10 |
560,806 |
(16,333) |
3 |
1,603,254 |
(50,084) |
|
|
|
|
|
|
|
|
|
Total fixed-maturity |
|
|
|
|
|
|
|
|
securities |
$4,181,348 |
$(107,649) |
16 |
$1,064,916 |
$(57,445) |
5 |
$5,246,264 |
$(165,094) |
|
|
|
|
|
|
|
|
|
Equity Securities: |
|
|
|
|
|
|
|
|
Preferred stocks |
$530,800 |
$(594) |
1 |
$694,250 |
$(37,072) |
1 |
$1,225,050 |
$(37,666) |
Common stocks |
1,331,100 |
(155,141) |
3 |
- |
- |
- |
1,331,100 |
(155,141) |
|
|
|
|
|
|
|
|
|
Total equity securities |
$1,861,900 |
$(155,735) |
4 |
$694,250 |
$(37,072) |
1 |
$2,556,150 |
$(192,807) |
|
|
|
|
|
|
|
|
|
Total |
$6,043,248 |
$(263,384) |
20 |
$1,759,166 |
$(94,517) |
6 |
$7,802,414 |
$(357,901) |
|
December 31, 2015 | |||||||
|
Less than 12 months |
12 months or more |
Total | |||||
|
|
|
No. of |
|
|
No. of |
Aggregate |
|
|
Fair |
Unrealized |
Positions |
Fair |
Unrealized |
Positions |
Fair |
Unrealized |
Category |
Value |
Losses |
Held |
Value |
Losses |
Held |
Value |
Losses |
|
| |||||||
Fixed-Maturity Securities: |
|
|
|
|
|
|
|
|
Political subdivisions of |
|
|
|
|
|
|
|
|
States, Territories and |
|
|
|
|
|
|
|
|
Possessions |
$1,432,005 |
$(15,889)$4 |
4 |
$- |
$- |
- |
$1,432,005 |
$(15,889) |
|
|
|
|
|
|
|
|
|
Corporate and other |
|
|
|
|
|
|
|
|
bonds industrial and |
|
|
|
|
|
|
|
|
miscellaneous |
18,424,609 |
(512,427) |
32 |
636,093 |
(99,593) |
2 |
19,060,702 |
(612,020) |
|
|
|
|
|
|
|
|
|
Residential mortgage |
|
|
|
|
|
|
|
|
backed securities |
2,413,980 |
(61,169) |
12 |
- |
- |
- |
2,413,980 |
(61,169) |
|
|
|
|
|
|
|
|
|
Total fixed-maturity |
|
|
|
|
|
|
|
|
securities |
$22,270,594 |
$(589,485) |
48 |
$636,093 |
$(99,593) |
2 |
$22,906,687 |
$(689,078) |
|
|
|
|
|
|
|
|
|
Equity Securities: |
|
|
|
|
|
|
|
|
Preferred stocks |
$- |
$- |
- |
$702,000 |
$(29,322) |
1 |
$702,000 |
$(29,322) |
Common stocks |
2,538,900 |
(103,721) |
6 |
- |
- |
- |
2,538,900 |
(103,721) |
|
|
|
|
|
|
|
|
|
Total equity securities |
$2,538,900 |
$(103,721) |
6 |
$702,000 |
$(29,322) |
1 |
$3,240,900 |
$(133,043) |
|
|
|
|
|
|
|
|
|
Total |
$24,809,494 |
$(693,206) |
54 |
$1,338,093 |
$(128,915) |
3 |
$26,147,587 |
$(822,121) |
|
June 30, 2016 | |||
($ in thousands) |
Level 1 |
Level 2 |
Level 3 |
Total |
|
| |||
Fixed-maturity securities available-for-sale |
|
|
|
|
Political subdivisions of |
|
|
|
|
States, Territories and |
|
|
|
|
Possessions |
$- |
$8,620,870 |
$- |
$8,620,870 |
|
|
|
|
|
Corporate and other |
|
|
|
|
bonds industrial and |
|
|
|
|
miscellaneous |
39,709,080 |
6,027,323 |
- |
45,736,403 |
|
|
|
|
|
Residential mortgage backed securities |
- |
19,041,190 |
- |
19,041,190 |
Total fixed maturities |
39,709,080 |
33,689,383 |
- |
73,398,463 |
Equity securities |
10,962,617 |
- |
- |
10,962,617 |
Total investments |
$50,671,697 |
$33,689,383 |
$- |
$84,361,080 |
|
December 31, 2015 | |||
($ in thousands) |
Level 1 |
Level 2 |
Level 3 |
Total |
|
| |||
Fixed-maturity securities available-for-sale |
|
|
|
|
Political subdivisions of |
|
|
|
|
States, Territories and |
|
|
|
|
Possessions |
$- |
$12,555,098 |
$- |
$12,555,098 |
|
|
|
|
|
Corporate and other |
|
|
|
|
bonds industrial and |
|
|
|
|
miscellaneous |
37,964,006 |
6,992,462 |
- |
44,956,468 |
|
|
|
|
|
Residential mortgage backed securities |
- |
4,990,498 |
- |
4,990,498 |
Total fixed maturities |
37,964,006 |
24,538,058 |
- |
62,502,064 |
Equity securities |
9,204,270 |
- |
- |
9,204,270 |
Total investments |
$47,168,276 |
$24,538,058 |
$- |
$71,706,334 |
|
June 30, 2016 |
December 31, 2015 | ||
|
Carrying Value |
Fair Value |
Carrying Value |
Fair Value |
|
|
|
| |
Fixed-maturity securities held-to-maturity |
$5,072,253 |
$5,446,841 |
$5,138,872 |
$5,241,095 |
Cash and cash equivalents |
$14,638,274 |
$14,638,274 |
$13,551,372 |
$13,551,372 |
Premiums receivable |
$11,250,184 |
$11,250,184 |
$10,621,655 |
$10,621,655 |
Reinsurance receivables |
$35,354,444 |
$35,354,444 |
$31,270,235 |
$31,270,235 |
Real estate, net of accumulated depreciation |
$1,683,647 |
$1,925,000 |
$1,710,897 |
$1,925,000 |
Reinsurance balances payable |
$3,905,776 |
$3,905,776 |
$1,688,922 |
$1,688,922 |
|
Direct |
Assumed |
Ceded |
Net |
|
|
|
|
|
Six months ended June 30, 2016 |
|
|
|
|
Premiums written |
$49,204,416 |
$15,998 |
$(17,605,857) |
$31,614,557 |
Change in unearned premiums |
(2,573,545) |
3,537 |
498,001 |
(2,072,007) |
Premiums earned |
$46,630,871 |
$19,535 |
$(17,107,856) |
$29,542,550 |
|
|
|
|
|
Six months ended June 30, 2015 |
|
|
|
|
Premiums written |
$42,655,494 |
$21,870 |
$(18,667,737) |
$24,009,627 |
Change in unearned premiums |
(3,654,318) |
2,377 |
893,828 |
(2,758,113) |
Premiums earned |
$39,001,176 |
$24,247 |
$(17,773,909) |
$21,251,514 |
|
|
|
|
|
Three months ended June 30, 2016 |
|
|
|
|
Premiums written |
$26,161,091 |
$10,920 |
$(9,219,329) |
$16,952,682 |
Change in unearned premiums |
(2,447,117) |
(34) |
505,344 |
(1,941,807) |
Premiums earned |
$23,713,974 |
$10,886 |
$(8,713,985) |
$15,010,875 |
|
|
|
|
|
Three months ended June 30, 2015 |
|
|
|
|
Premiums written |
$23,166,065 |
$13,959 |
$(10,048,331) |
$13,131,693 |
Change in unearned premiums |
(3,181,987) |
(1,535) |
917,544 |
(2,265,978) |
Premiums earned |
$19,984,078 |
$12,424 |
$(9,130,787) |
$10,865,715 |
|
Six months ended | |
|
June 30, | |
|
2016 |
2015 |
|
| |
Balance at beginning of period |
$39,876,500 |
$39,912,683 |
Less reinsurance recoverables |
(16,706,364) |
(18,249,526) |
Net balance, beginning of period |
23,170,136 |
21,663,157 |
|
|
|
Incurred related to: |
|
|
Current year |
15,378,670 |
11,747,214 |
Prior years |
(107,979) |
86,816 |
Total incurred |
15,270,691 |
11,834,030 |
|
|
|
Paid related to: |
|
|
Current year |
7,554,317 |
5,121,409 |
Prior years |
5,870,254 |
5,597,256 |
Total paid |
13,424,571 |
10,718,665 |
|
|
|
Net balance at end of period |
25,016,256 |
22,778,522 |
Add reinsurance recoverables |
19,318,968 |
18,470,298 |
Balance at end of period |
$44,335,224 |
$41,248,820 |
|
Treaty Year | ||
|
July 1, 2016 |
July 1, 2015 |
July 1, 2014 |
|
to |
to |
to |
Line of Busines |
June 30, 2017 |
June 30, 2016 |
June 30, 2015 |
|
|
|
|
Personal Lines: |
|
|
|
Homeowners, dwelling fire and canine legal liability |
|
|
|
Quota share treaty: |
|
|
|
Percent ceded |
40% |
40% |
55% |
Risk retained |
$500,000 |
$450,000 |
$360,000 |
Losses per occurrence subject to quota share reinsurance coverage |
$833,333 |
$750,000 |
$800,000 |
Excess of loss coverage above quota share coverage |
$3,666,667 |
$3,750,000 |
$3,200,000 |
|
in excess of
|
in excess of
|
in excess of
|
|
$833,333 |
$750,000 |
$800,000 |
Total reinsurance coverage per occurrence |
$4,000,000 |
$4,050,000 |
$3,640,000 |
Losses per occurrence subject to reinsurance coverage |
$4,500,000 |
$4,500,000 |
$4,000,000 |
Expiration date |
June 30,
2017 |
June 30,
2016 |
June 30,
2015 |
|
|
|
|
Personal Umbrella |
|
|
|
Quota share treaty: |
|
|
|
Percent ceded - first $1,000,000 of coverage |
90% |
90% |
90% |
Percent ceded - excess of $1,000,000 of coverage |
100% |
100% |
100% |
Risk retained |
$100,000 |
$100,000 |
$100,000 |
Total reinsurance coverage per occurrence |
$4,900,000 |
$2,900,000 |
$2,900,000 |
Losses per occurrence subject to quota share reinsurance coverage |
$5,000,000 |
$3,000,000 |
$3,000,000 |
Expiration date |
June 30,
2017 |
June 30,
2016 |
June 30,
2015 |
|
|
|
|
Commercial Lines: |
|
|
|
General liability commercial policies, except for commercial auto |
|
|
|
Quota share treaty: |
|
|
|
Percent ceded (terminated effective July 1, 2014) |
None |
None |
None |
Risk retained |
$500,000 |
$425,000 |
$400,000 |
Losses per occurrence subject to quota share reinsurance coverage |
None |
None |
None |
Excess of loss coverage above quota share coverage |
$4,000,000 |
$4,075,000 |
$3,600,000 |
|
in excess of |
in excess of |
in excess of |
|
$500,000 |
$425,000 |
$400,000 |
Total reinsurance coverage per occurrence |
$4,000,000 |
$4,075,000 |
$3,600,000 |
Losses per occurrence subject to reinsurance coverage |
$4,500,000 |
$4,500,000 |
$4,000,000 |
|
|
|
|
Commercial Umbrella |
|
|
|
Quota share treaty: |
|
|
|
Percent ceded - first $1,000,000 of coverage |
90% |
|
|
Percent ceded - excess of $1,000,000 of coverage |
100% |
|
|
Risk retained |
$100,000 |
|
|
Total reinsurance coverage per occurrence |
$4,900,000 |
|
|
Losses per occurrence subject to quota share reinsurance coverage |
$5,000,000 |
|
|
Expiration date |
June 30,
2017 |
|
|
|
|
|
|
Commercial Auto: |
|
|
|
Risk retained |
|
$300,000 |
$300,000 |
Excess of loss coverage in excess of risk retained |
|
$1,700,000 |
$1,700,000 |
|
|
in excess of |
in excess of |
|
|
$300,000 |
$300,000 |
Catastrophe Reinsurance: |
|
|
|
Initial loss subject to personal lines quota share treaty |
$5,000,000 |
$4,000,000 |
$4,000,000 |
Risk retained per catastrophe occurrence (1) |
$3,000,000 |
$2,400,000 |
$1,800,000 |
Catastrophe loss coverage in excess of quota share coverage (2) (3) |
$247,000,000 |
$176,000,000 |
$137,000,000 |
Severe winter weather aggregate (3) |
No |
Yes |
Yes |
Reinstatement premium protection (4) |
Yes |
Yes |
No |
|
|
July 1, 2015 - June 30, 2016 |
|
July 1, 2014 - June 30, 2015 | |||||
Treaty |
|
Extent of Loss |
|
Risk Retained |
|
Extent of Loss |
|
Risk Retained |
|
Personal Lines |
|
Initial $750,000 |
|
$450,000 |
|
Initial $800,000 |
|
$360,000 |
|
|
|
$750,000 - $4,500,000 |
|
None(1) |
|
$800,000 - $4,000,000 |
|
None(1) |
|
|
|
Over $4,500,000 |
|
100% |
|
Over $4,000,000 |
|
100% |
|
|
|
|
|
|
|
|
|
|
|
Personal Umbrella |
|
Initial $1,000,000 |
|
$100,000 |
|
Initial $1,000,000 |
|
$100,000 |
|
|
|
$1,000,000 - $3,000,000 |
|
None(1) |
|
$1,000,000 - $3,000,000 |
|
None(1) |
|
|
|
Over $3,000,000 |
|
100% |
|
Over $3,000,000 |
|
100% |
|
|
|
|
|
|
|
|
|
|
|
Commercial Lines |
|
Initial $425,000 |
|
$425,000 |
|
Initial $400,000 |
|
$400,000 |
|
|
|
$425,000 - $4,500,000 |
|
None(1) |
|
$400,000 - $4,000,000 |
|
None(1) |
|
|
|
Over $4,500,000 |
|
100% |
|
Over $4,000,000 |
|
100% |
|
|
|
|
|
|
|
|
|
|
|
Commercial Auto |
|
Initial $300,000 |
|
$300,000 |
|
Initial $300,000 |
|
$300,000 |
|
|
|
$300,000 - $2,000,000 |
|
None(1) |
|
$300,000 - $2,000,000 |
|
None(1) |
|
|
|
Over $2,000,000 |
|
100% |
|
Over $2,000,000 |
|
100% |
|
|
|
|
|
|
|
|
|
|
|
Catastrophe (2) |
|
Initial $4,000,000 |
|
$2,400,000 |
|
Initial $4,000,000 |
|
$1,800,000 |
|
|
|
$4,000,000 - $180,000,000 |
|
None |
|
$4,000,000 - $141,000,000 |
|
None |
|
|
|
Over $180,000,000 |
|
100% |
|
Over $141,000,000 |
|
100% |
|
|
|
July 1, 2016 - June 30, 2017 | ||
Treaty |
|
Extent of Loss |
|
Risk Retained |
Personal Lines |
|
Initial $833,333 |
|
$500,000 |
|
|
$833,333 - $4,500,000 |
|
None(1) |
|
|
Over $4,500,000 |
|
100% |
|
|
|
|
|
Personal Umbrella |
|
Initial $1,000,000 |
|
$100,000 |
|
|
$1,000,000 - $5,000,000 |
|
None(1) |
|
|
Over $5,000,000 |
|
100% |
|
|
|
|
|
Commercial Lines |
|
Initial $500,000 |
|
$500,000 |
|
|
$500,000 - $4,500,000 |
|
None(1) |
|
|
Over $4,500,000 |
|
100% |
|
|
|
|
|
Commercial Umbrella |
|
Initial $1,000,000 |
|
$100,000 |
|
|
$1,000,000 - $5,000,000 |
|
None(1) |
|
|
Over $5,000,000 |
|
100% |
|
|
|
|
|
Catastrophe (2) |
|
Initial $5,000,000 |
|
$3,000,000 |
|
|
$5,000,000 - $252,000,000 |
|
None |
|
|
Over $252,000,000 |
|
100% |
|
Three months ended |
Six months ended | ||
|
June 30, |
June 30, | ||
|
2016 |
2015 |
2016 |
2015 |
|
|
| ||
Provisional ceding commissions earned |
$3,222,851 |
$2,964,924 |
$6,322,465 |
$5,879,953 |
Contingent ceding commissions earned |
(653,826) |
690,598 |
(983,103) |
864,973 |
|
$2,569,025 |
$3,655,522 |
$5,339,362 |
$6,744,926 |
|
Six months ended | ||
|
June 30, | ||
|
2016 |
|
2015 |
|
|
|
|
Dividend Yield |
2.74% - 3.18% |
|
na |
Volatility |
31.61% - 31.81% |
|
na |
Risk-Free Interest Rate |
1.01% - 1.11% |
|
na |
Expected Life |
3.25 years |
|
na |
Stock Options |
Number of Shares |
Weighted Average Exercise Price per Share |
Weighted Average Remaining Contractual Term |
Aggregate Intrinsic Value |
|
|
|
|
|
Outstanding at January 1, 2016 |
339,750 |
$6.34 |
3.36 |
$904,775 |
|
|
|
|
|
Granted |
40,000 |
$8.33 |
|
$20,950 |
Exercised |
- |
$- |
|
$- |
Forfeited |
- |
$- |
|
$- |
|
|
|
|
|
Outstanding at June 30, 2016 |
379,750 |
$6.55 |
3.06 |
$878,813 |
|
|
|
|
|
Vested and Exercisable at June 30, 2016 |
201,625 |
$6.32 |
2.91 |
$511,600 |
|
June 30, |
December 31, |
|
2016 |
2015 |
|
|
|
Deferred tax asset: |
|
|
Net operating loss carryovers (1) |
$131,626 |
$150,492 |
Claims reserve discount |
437,875 |
405,709 |
Unearned premium |
2,736,011 |
2,555,012 |
Deferred ceding commission revenue |
2,265,416 |
2,187,923 |
Other |
120,371 |
151,250 |
Total deferred tax assets |
5,691,299 |
5,450,386 |
|
|
|
Deferred tax liability: |
|
|
Investment in KICO (2) |
1,169,000 |
1,169,000 |
Deferred acquisition costs |
3,926,339 |
3,684,004 |
Intangibles |
516,800 |
597,657 |
Depreciation and amortization |
359,547 |
415,938 |
Net unrealized appreciation of securities - available for sale |
944,220 |
255,977 |
Total deferred tax liabilities |
6,915,906 |
6,122,576 |
|
|
|
Net deferred income tax liability |
$(1,224,607) |
$(672,190) |
Type of NOL |
2016 |
2015 |
Expiration |
State only (A) |
$585,892 |
$540,865 |
December 31, 2036 |
Valuation allowance |
(464,466) |
(403,973) |
|
State only, net of valuation allowance |
121,426 |
136,892 |
|
Amount subject to Annual Limitation, federal only (B) |
10,200 |
13,600 |
December 31, 2019 |
Total deferred tax asset from net operating loss carryovers |
$131,626 |
$150,492 |
|
|
Three months ended |
Six months ended | ||
|
June 30, |
June 30, | ||
|
2016 |
2015 |
2016 |
2015 |
|
|
|
|
|
Weighted average number of shares outstanding |
7,794,347 |
7,337,817 |
7,558,366 |
7,328,098 |
Effect of dilutive securities, common share equivalents |
58,937 |
25,171 |
48,865 |
27,810 |
|
|
|
|
|
Weighted average number of shares outstanding, |
|
|
|
|
used for computing diluted earnings per share |
7,853,284 |
7,362,988 |
7,607,231 |
7,355,908 |
For the Year |
|
Ending |
|
December 31, |
Total |
2016 (six months) |
$50,375 |
2017 |
146,008 |
2018 |
164,117 |
2019 |
169,861 |
2020 |
175,806 |
Thereafter |
614,351 |
Total |
$1,320,518 |
|
For the Three Months Ended |
For the Six Months Ended | ||
|
June 30, |
June 30, | ||
|
2016 |
2015 |
2016 |
2015 |
|
|
|
|
|
Placement fee revenue |
$- |
$- |
$- |
$54,343 |
Early termination fee |
- |
- |
- |
350,000 |
Direct expenses |
- |
- |
- |
(12,989) |
Net income before taxes from placement fees |
$- |
$- |
$- |
$391,354 |
|
Six months ended June 30, | |||
($ in thousands) |
2016 |
2015 |
Change |
Percent |
Revenues |
|
|
|
|
Direct written premiums |
$49,204 |
$42,656 |
$6,548 |
15.4% |
Assumed written premiums |
16 |
22 |
(6) |
(27.3)% |
|
49,220 |
42,678 |
6,542 |
15.3% |
Ceded written premiums |
|
|
|
|
Ceded to quota share treaties |
12,381 |
16,012 |
(3,631) |
(22.7)% |
Ceded to excess of loss treaties |
649 |
577 |
72 |
12.5% |
Ceded to catastrophe treaties |
4,575 |
2,079 |
2,496 |
120.1% |
Total ceded written premiums |
17,605 |
18,668 |
(1,063) |
(5.7)% |
|
|
|
|
|
Net written premiums |
31,615 |
24,010 |
7,605 |
31.7% |
Change in net unearned premiums |
(2,072) |
(2,758) |
686 |
(24.9)% |
Net premiums earned |
29,543 |
21,252 |
8,291 |
39.0% |
|
|
|
|
|
Ceding commission revenue |
|
|
|
|
Excluding the effect of catastrophes |
5,339 |
8,026 |
(2,687) |
(33.5)% |
Effect of catastrophes (1) |
- |
(1,281) |
1,281 |
(100.0)% |
Total ceding commission revenue |
5,339 |
6,745 |
(1,406) |
(20.8)% |
Net investment income |
1,577 |
1,200 |
377 |
31.4% |
Net realized gain (loss) on investments |
364 |
(65) |
429 |
(660.0)% |
Other income |
533 |
1,024 |
(491) |
(47.9)% |
Total revenues |
37,356 |
30,156 |
7,200 |
23.9% |
|
|
|
|
|
Expenses |
|
|
|
|
Loss and loss adjustment expenses |
|
|
|
|
Direct and assumed: |
|
|
|
|
Loss and loss adjustment expenses excluding the effect of catastrophes |
20,037 |
16,477 |
3,560 |
21.6% |
Losses from catastrophes (1) |
2,337 |
4,472 |
(2,135) |
(47.7)% |
Total direct and assumed loss and loss adjustment expenses |
22,374 |
20,949 |
1,425 |
6.8% |
|
|
|
|
|
Ceded loss and loss adjustment expenses: |
|
|
|
|
Loss and loss adjustment expenses excluding the effect of catastrophes |
6,169 |
6,655 |
(486) |
(7.3)% |
Losses from catastrophes (1) |
935 |
2,460 |
(1,525) |
(62.0)% |
Total ceded loss and loss adjustment expenses |
7,104 |
9,115 |
(2,011) |
(22.1)% |
|
|
|
|
|
Net loss and loss adjustment expenses: |
|
|
|
|
Loss and loss adjustment expenses excluding the effect of catastrophes |
13,868 |
9,822 |
4,046 |
41.2% |
Losses from catastrophes (1) |
1,402 |
2,012 |
(610) |
(30.3)% |
Net loss and loss adjustment expenses |
15,270 |
11,834 |
3,436 |
29.0% |
|
|
|
|
|
Commission expense |
8,796 |
7,012 |
1,784 |
25.4% |
Other underwriting expenses |
6,943 |
5,961 |
982 |
16.5% |
Other operating expenses |
762 |
706 |
56 |
7.9% |
Depreciation and amortization |
573 |
482 |
91 |
18.9% |
Total expenses |
32,344 |
25,996 |
6,349 |
24.4% |
|
|
|
|
|
Income from operations before taxes |
5,012 |
4,160 |
852 |
20.5% |
Provision for income tax |
1,629 |
1,398 |
231 |
16.5% |
Net income |
$3,383 |
$2,762 |
$621 |
22.5% |
|
Six months ended June 30, | |||
|
2016 |
2015 |
Percentage Point Change |
Percent Change |
|
|
|
|
|
Key ratios: |
|
|
|
|
Net loss ratio |
51.7% |
55.7% |
(4.0) |
(7.2)% |
Net underwriting expense ratio |
33.4% |
27.2% |
6.2 |
22.8% |
Net combined ratio |
85.1% |
82.9% |
2.2 |
2.7% |
|
Six months ended | ||
|
June 30, | ||
|
2016 |
|
2015 |
|
("2015/2016 Treaty") |
|
("2014/2015 Treaty") |
|
|
|
|
Quota share reinsurance rates |
|
|
|
Personal lines |
40% |
|
55% |
|
Six months ended | ||
|
June 30, 2016 | ||
|
2016 |
|
2015 |
|
("2015/2016 Treaty") |
|
("2014/2015 Treaty") |
|
|
|
|
Provisional ceding commission rate on quota share treaty |
|
|
|
Personal lines |
55% |
|
40% |
|
Six months ended June 30, | |||
($ in thousands) |
2016 |
2015 |
Change |
Percent |
|
|
|
|
|
Provisional ceding commissions earned |
$6,322 |
$5,880 |
$442 |
7.5% |
|
|
|
|
|
Contingent ceding commissions earned |
|
|
|
|
Contingent ceding commissions earned excluding |
|
|
|
|
the effect of catastrophes |
(983) |
2,146 |
(3,129) |
(145.8)% |
Effect of catastrophes on ceding commissions earned |
- |
(1,281) |
1,281 |
(100.0)% |
Contingent ceding commissions earned |
(983) |
865 |
(1,848) |
(213.6)% |
|
|
|
|
|
Total ceding commission revenue |
$5,339 |
$6,745 |
$(1,406) |
(20.8)% |
As of |
Commercial Auto Loss and LAE Reserves |
Total Loss and LAE Reserves |
Commercial Auto as a Percentage of Total Loss and LAE Reserves |
($ in thousands) |
|
|
|
|
|
|
|
December 31, 2013 |
$9,185 |
$34,503 |
26.6% |
December 31, 2014 |
$8,126 |
$39,613 |
20.5% |
December 31, 2015 |
$4,971 |
$39,877 |
12.5% |
June 30, 2016 |
$2,955 |
$44,335 |
6.7% |
|
Six months ended |
|
| |||||||
|
June 30, |
|
Percentage | |||||||
|
2016 |
|
2015
|
|
|
Point Change | ||||
|
|
|
|
|
|
|
| |||
Ceding commission revenue - provisional |
(21.4) |
% |
|
(27.7) |
% |
|
6.3 | |||
Ceding commission revenue - contingent |
3.3 |
|
|
(4.1) |
|
|
7.4 | |||
Other income |
(1.8) |
|
|
(2.1) |
|
|
0.3 | |||
Acquistion costs and other underwriting expenses: |
|
|
|
|
|
|
| |||
Commission expense |
29.8 |
|
|
33.1 |
|
|
(3.3) | |||
Other underwriting expenses |
23.5 |
|
|
28.0 |
|
|
(4.5) | |||
Net underwriting expense ratio |
33.4 |
% |
|
27.2 |
% |
|
6.2 |
|
Three months ended June 30, | |||
($ in thousands) |
2016 |
2015 |
Change |
Percent |
Revenues |
|
|
|
|
Direct written premiums |
$26,161 |
$23,166 |
$2,995 |
12.9% |
Assumed written premiums |
11 |
14 |
(3) |
(21.4)% |
|
26,172 |
23,180 |
2,992 |
12.9% |
Ceded written premiums |
|
|
|
|
Ceded to quota share treaties |
6,558 |
8,684 |
(2,126) |
(24.5)% |
Ceded to excess of loss treaties |
330 |
270 |
60 |
22.2% |
Ceded to catastrophe treaties |
2,331 |
1,094 |
1,237 |
113.1% |
Total ceded written premiums |
9,219 |
10,048 |
(829) |
(8.3)% |
|
|
|
|
|
Net written premiums |
16,953 |
13,132 |
3,821 |
29.1% |
Change in net unearned premiums |
(1,942) |
(2,266) |
324 |
(14.3)% |
Net premiums earned |
15,011 |
10,866 |
4,145 |
38.1% |
|
|
|
|
|
Ceding commission revenue |
|
|
|
|
Excluding the effect of catastrophes |
2,569 |
3,821 |
(1,252) |
(32.8)% |
Effect of catastrophes (1) |
- |
(166) |
166 |
(100.0)% |
Total ceding commission revenue |
2,569 |
3,655 |
(1,086) |
(29.7)% |
Net investment income |
764 |
626 |
138 |
22.0% |
Net realized gain (loss) on investments |
283 |
2 |
281 |
14,050.0% |
Other income |
285 |
393 |
(108) |
(27.5)% |
Total revenues |
18,912 |
15,542 |
3,370 |
21.7% |
|
|
|
|
|
Expenses |
|
|
|
|
Loss and loss adjustment expenses |
|
|
|
|
Direct and assumed: |
|
|
|
|
Loss and loss adjustment expenses excluding the effect of catastrophes |
8,577 |
8,051 |
526 |
6.5% |
Losses from catastrophes (1) |
- |
387 |
(387) |
(100.0)% |
Total direct and assumed loss and loss adjustment expenses |
8,577 |
8,438 |
139 |
1.6% |
|
|
|
|
|
Ceded loss and loss adjustment expenses: |
|
|
|
|
Loss and loss adjustment expenses excluding the effect of catastrophes |
2,790 |
3,454 |
(664) |
(19.2)% |
Losses from catastrophes (1) |
- |
213 |
(213) |
(100.0)% |
Total ceded loss and loss adjustment expenses |
2,790 |
3,667 |
(877) |
(23.9)% |
|
|
|
|
|
Net loss and loss adjustment expenses: |
|
|
|
|
Loss and loss adjustment expenses excluding the effect of catastrophes |
5,787 |
4,597 |
1,190 |
25.9% |
Losses from catastrophes (1) |
- |
174 |
(174) |
(100.0)% |
Net loss and loss adjustment expenses |
5,787 |
4,771 |
1,016 |
21.3% |
|
|
|
|
|
Commission expense |
4,526 |
3,600 |
926 |
25.7% |
Other underwriting expenses |
3,596 |
2,962 |
634 |
21.4% |
Other operating expenses |
433 |
378 |
55 |
14.6% |
Depreciation and amortization |
289 |
246 |
43 |
17.5% |
Total expenses |
14,631 |
11,957 |
2,674 |
22.4% |
|
|
|
|
|
Income from operations before taxes |
4,281 |
3,585 |
696 |
19.4% |
Provision for income tax |
1,439 |
1,206 |
233 |
19.3% |
Net income |
$2,842 |
$2,379 |
$463 |
19.5% |
|
Three months ended June 30, | |||
|
2016 |
2015 |
Percentage Point Change |
Percent Change |
|
|
|
|
|
Key ratios: |
|
|
|
|
Net loss ratio |
38.6% |
43.9% |
(5.3) |
(12.1)% |
Net underwriting expense ratio |
35.1% |
24.6% |
10.5 |
42.7% |
Net combined ratio |
73.7% |
68.5% |
5.2 |
7.6% |
|
Three months ended | ||
|
June 30, | ||
|
2016 |
|
2015 |
|
("2015/2016 Treaty") |
|
("2014/2015 Treaty") |
|
|
|
|
Quota share reinsurance rates |
|
|
|
Personal lines |
40% |
|
55% |
|
Three months ended | ||
|
June 30, 2016 | ||
|
2016 |
|
2015 |
|
("2015/2016 Treaty") |
|
("2014/2015 Treaty") |
|
|
|
|
Provisional ceding commission rate on quota share treaty |
|
|
|
Personal lines |
55% |
|
40% |
|
Three months ended June 30, | |||
($ in thousands) |
2016 |
2015 |
Change |
Percent |
|
|
|
|
|
Provisional ceding commissions earned |
$3,223 |
$2,965 |
$258 |
8.7% |
|
|
|
|
|
Contingent ceding commissions earned |
|
|
|
|
Contingent ceding commissions earned excluding |
|
|
|
|
the effect of catastrophes |
(654) |
856 |
(1,510) |
(176.4)% |
Effect of catastrophes on ceding commissions earned |
- |
(166) |
166 |
(100.0)% |
Contingent ceding commissions earned |
(654) |
690 |
(1,344) |
(194.8)% |
|
|
|
|
|
Total ceding commission revenue |
$2,569 |
$3,655 |
$(1,086) |
(29.7)% |
As of |
Commercial Auto Loss and LAE Reserves |
Total Loss and LAE Reserves |
Commercial Auto as a Percentage of Total Loss and LAE Reserves |
($ in thousands) |
|
|
|
|
|
|
|
December 31, 2013 |
$9,185 |
$34,503 |
26.6% |
December 31, 2014 |
$8,126 |
$39,613 |
20.5% |
December 31, 2015 |
$4,971 |
$39,877 |
12.5% |
June 30, 2016 |
$2,955 |
$44,335 |
6.7% |
|
Three months ended |
| |
|
June 30, |
Percentage | |
|
2016 |
2015
|
Point Change |
|
|
|
|
Ceding commission revenue - provisional |
(21.5)% |
(27.3)% |
5.8 |
Ceding commission revenue - contingent |
4.3 |
(6.4) |
10.7 |
Other income |
(1.8) |
(2.1) |
0.3 |
Acquistion costs and other underwriting expenses: |
|
|
|
Commission expense |
30.1 |
33.1 |
(3.0) |
Other underwriting expenses |
24.0 |
27.3 |
(3.3) |
Net underwriting expense ratio |
35.1% |
24.6% |
10.5 |
|
For the Three Months Ended |
For the Six Months Ended | ||
|
June 30, |
June 30, | ||
|
2016 |
2015 |
2016 |
2015 |
|
|
|
|
|
Gross written premiums: |
|
|
|
|
Personal lines |
$19,697,839 |
$16,964,187 |
$37,138,925 |
$31,201,904 |
Commercial lines |
3,677,159 |
3,501,849 |
6,805,297 |
6,301,219 |
Commercial auto(1) |
3,770 |
44,517 |
(5,023) |
579,753 |
Livery physical damage |
2,720,538 |
2,585,442 |
5,152,453 |
4,458,057 |
Other(2) |
72,705 |
84,029 |
128,762 |
136,431 |
Total |
$26,172,011 |
$23,180,024 |
$49,220,414 |
$42,677,364 |
|
|
|
|
|
Net written premiums: |
|
|
|
|
Personal lines |
$10,831,897 |
$7,219,565 |
$20,217,335 |
$13,172,346 |
Commercial lines |
3,343,859 |
3,221,303 |
6,158,764 |
5,759,078 |
Commercial auto(1) |
3,770 |
42,957 |
(4,715) |
528,871 |
Livery physical damage |
2,720,538 |
2,585,442 |
5,152,453 |
4,458,057 |
Other(2) |
52,618 |
62,426 |
90,720 |
91,276 |
Total |
$16,952,682 |
$13,131,693 |
$31,614,557 |
$24,009,628 |
|
|
|
|
|
Net premiums earned: |
|
|
|
|
Personal lines |
$9,826,564 |
$6,238,924 |
$19,290,460 |
$12,199,399 |
Commercial lines |
2,772,822 |
2,452,598 |
5,453,547 |
4,864,741 |
Commercial auto(1) |
9,941 |
521,276 |
95,029 |
1,183,908 |
Livery physical damage |
2,362,889 |
1,613,890 |
4,618,743 |
2,920,467 |
Other(2) |
38,659 |
39,027 |
84,771 |
82,999 |
Total |
$15,010,875 |
$10,865,715 |
$29,542,550 |
$21,251,514 |
|
|
|
|
|
Net loss and loss adjustment expenses: |
|
|
|
|
Personal lines |
$3,137,613 |
$1,803,347 |
$10,686,164 |
$6,151,918 |
Commercial lines |
1,181,456 |
1,831,195 |
2,092,290 |
3,298,888 |
Commercial auto(1) |
(432) |
238,328 |
(456,918) |
577,536 |
Livery physical damage |
946,101 |
582,288 |
1,934,654 |
1,130,029 |
Other(2) |
95,902 |
34,654 |
171,981 |
111,800 |
Unallocated loss adjustment expenses |
426,196 |
281,001 |
842,520 |
563,859 |
Total |
$5,786,836 |
$4,770,813 |
$15,270,691 |
$11,834,030 |
|
|
|
|
|
Net loss ratio: |
|
|
|
|
Personal lines |
31.9% |
28.9% |
55.4% |
50.4% |
Commercial lines |
42.6% |
74.7% |
38.4% |
67.8% |
Commercial auto(1) |
-4.3% |
45.7% |
-480.8% |
48.8% |
Livery physical damage |
40.0% |
36.1% |
41.9% |
38.7% |
Other(2) |
248.1% |
88.8% |
202.9% |
134.7% |
Total |
38.6% |
43.9% |
51.7% |
55.7% |
|
Three months ended |
Six months ended | ||
|
June 30, |
June 30, | ||
|
2016 |
2015 |
2016 |
2015 |
|
|
|
|
|
Revenues |
|
|
|
|
Net premiums earned |
$15,010,875 |
$10,865,715 |
$29,542,550 |
$21,251,514 |
Ceding commission revenue |
2,569,025 |
3,655,522 |
5,339,362 |
6,744,926 |
Net investment income |
764,070 |
625,972 |
1,577,127 |
1,200,628 |
Net realized gain (loss) on investments |
283,432 |
2,263 |
363,868 |
(65,231) |
Other income |
277,101 |
232,053 |
526,099 |
452,389 |
Total revenues |
18,904,503 |
15,381,525 |
37,349,006 |
29,584,226 |
|
|
|
|
|
Expenses |
|
|
|
|
Loss and loss adjustment expenses |
5,786,836 |
4,770,813 |
15,270,691 |
11,834,030 |
Commission expense |
4,526,208 |
3,600,164 |
8,796,274 |
7,012,491 |
Other underwriting expenses |
3,596,134 |
2,961,663 |
6,942,575 |
5,960,818 |
Depreciation and amortization |
288,884 |
245,724 |
572,422 |
480,540 |
Total expenses |
14,198,062 |
11,578,364 |
31,581,962 |
25,287,879 |
|
|
|
|
|
Income from operations |
4,706,441 |
3,803,161 |
5,767,044 |
4,296,347 |
Income tax expense |
1,572,144 |
1,278,275 |
1,844,582 |
1,396,337 |
Net income |
$3,134,297 |
$2,524,886 |
$3,922,462 |
$2,900,010 |
|
|
|
|
|
|
|
|
|
|
Key Measures: |
|
|
|
|
Net loss ratio |
38.6% |
43.9% |
51.7% |
55.7% |
Net underwriting expense ratio |
35.1% |
24.6% |
33.4% |
27.2% |
Net combined ratio |
73.7% |
68.5% |
85.1% |
82.9% |
|
|
|
|
|
Reconciliation of net underwriting expense ratio: |
|
|
|
|
Acquisition costs and other |
|
|
|
|
underwriting expenses |
$8,122,342 |
$6,561,827 |
$15,738,849 |
$12,973,309 |
Less: Ceding commission revenue |
(2,569,025) |
(3,655,522) |
(5,339,362) |
(6,744,926) |
Less: Other income |
(277,101) |
(232,053) |
(526,099) |
(452,389) |
Net underwriting expenses |
$5,276,216 |
$2,674,252 |
$9,873,388 |
$5,775,994 |
|
|
|
|
|
Net premiums earned |
$15,010,875 |
$10,865,715 |
$29,542,550 |
$21,251,514 |
|
|
|
|
|
Net Underwriting Expense Ratio |
35.1% |
24.6% |
33.4% |
27.2% |
|
Direct |
Assumed |
Ceded |
Net |
|
|
|
|
|
Six months ended June 30, 2016 |
|
|
|
|
Written premiums |
$49,204,416 |
$15,998 |
$(17,605,857) |
$31,614,557 |
Change in unearned premiums |
(2,573,545) |
3,537 |
498,001 |
(2,072,007) |
Earned premiums |
$46,630,871 |
$19,535 |
$(17,107,856) |
$29,542,550 |
|
|
|
|
|
Loss and loss adjustment expenses exluding |
|
|
|
|
the effect of catastrophes |
$20,006,890 |
$30,295 |
$(6,168,971) |
$13,868,214 |
Catastrophe loss |
2,337,461 |
- |
(934,984) |
1,402,477 |
Loss and loss adjustment expenses |
$22,344,351 |
$30,295 |
$(7,103,955) |
$15,270,691 |
|
|
|
|
|
Loss ratio excluding the effect of catastrophes |
42.9% |
155.1% |
36.1% |
46.9% |
Catastrophe loss |
5.0% |
0.0% |
5.4% |
4.8% |
Loss ratio |
47.9% |
155.1% |
41.5% |
51.7% |
|
|
|
|
|
Six months ended June 30, 2015 |
|
|
|
|
Written premiums |
$42,655,494 |
$21,870 |
$(18,667,737) |
$24,009,627 |
Change in unearned premiums |
(3,654,318) |
2,377 |
893,828 |
(2,758,113) |
Earned premiums |
$39,001,176 |
$24,247 |
$(17,773,909) |
$21,251,514 |
|
|
|
|
|
Loss and loss adjustment expenses exluding |
|
|
|
|
the effect of catastrophes |
$16,405,831 |
$70,726 |
$(6,654,888) |
$9,821,669 |
Catastrophe loss |
4,471,913 |
- |
(2,459,552) |
2,012,361 |
Loss and loss adjustment expenses |
$20,877,744 |
$70,726 |
$(9,114,440) |
$11,834,030 |
|
|
|
|
|
Loss ratio excluding the effect of catastrophes |
42.0% |
291.7% |
37.5% |
46.2% |
Catastrophe loss |
11.5% |
0.0% |
13.8% |
9.5% |
Loss ratio |
53.5% |
291.7% |
51.3% |
55.7% |
|
|
|
|
|
Three months ended June 30, 2016 |
|
|
|
|
Written premiums |
$26,161,091 |
$10,920 |
$(9,219,329) |
$16,952,682 |
Change in unearned premiums |
(2,447,117) |
(34) |
505,344 |
(1,941,807) |
Earned premiums |
$23,713,974 |
$10,886 |
$(8,713,985) |
$15,010,875 |
|
|
|
|
|
Loss and loss adjustment expenses exluding |
|
|
|
|
the effect of catastrophes |
$8,569,126 |
$7,998 |
$(2,790,288) |
$5,786,836 |
Catastrophe loss |
- |
- |
- |
- |
Loss and loss adjustment expenses |
$8,569,126 |
$7,998 |
$(2,790,288) |
$5,786,836 |
|
|
|
|
|
Loss ratio excluding the effect of catastrophes |
36.1% |
73.5% |
32.0% |
38.6% |
Catastrophe loss |
0.0% |
0.0% |
0.0% |
0.0% |
Loss ratio |
36.1% |
73.5% |
32.0% |
38.6% |
|
|
|
|
|
Three months ended June 30, 2015 |
|
|
|
|
Written premiums |
$23,166,065 |
$13,959 |
$(10,048,331) |
$13,131,693 |
Change in unearned premiums |
(3,181,987) |
(1,535) |
917,544 |
(2,265,978) |
Earned premiums |
$19,984,078 |
$12,424 |
$(9,130,787) |
$10,865,715 |
|
|
|
|
|
Loss and loss adjustment expenses exluding |
|
|
|
|
the effect of catastrophes |
$8,037,620 |
$12,684 |
$(3,453,444) |
$4,596,860 |
Catastrophe loss |
386,562 |
- |
(212,609) |
173,953 |
Loss and loss adjustment expenses |
$8,424,182 |
$12,684 |
$(3,666,053) |
$4,770,813 |
|
|
|
|
|
Loss ratio excluding the effect of catastrophes |
40.2% |
102.1% |
37.8% |
42.3% |
Catastrophe loss |
1.9% |
0.0% |
2.3% |
1.6% |
Loss ratio |
42.2% |
102.1% |
40.2% |
43.9% |
|
Three months ended |
Six months ended | ||
|
June 30, |
June 30, | ||
|
2016 |
2015 |
2016 |
2015 |
|
|
|
|
|
Net premiums earned |
$15,010,875 |
$10,865,715 |
$29,542,550 |
$21,251,514 |
Ceding commission revenue (1) |
2,569,025 |
3,655,522 |
5,339,362 |
6,744,926 |
Other income |
277,101 |
232,053 |
526,099 |
452,389 |
|
|
|
|
|
Loss and loss adjustment expenses (2) |
5,786,836 |
4,770,813 |
15,270,691 |
11,834,030 |
|
|
|
|
|
Acquistion costs and other underwriting expenses: |
|
|
|
|
Commission expense |
4,526,208 |
3,600,164 |
8,796,274 |
7,012,491 |
Other underwriting expenses |
3,596,134 |
2,961,663 |
6,942,575 |
5,960,818 |
Total acquistion costs and other |
|
|
|
|
underwriting expenses |
8,122,342 |
6,561,827 |
15,738,849 |
12,973,309 |
|
|
|
|
|
Underwriting income |
$3,947,823 |
$3,420,650 |
$4,398,471 |
$3,641,490 |
|
|
|
|
|
Key Measures: |
|
|
|
|
Net loss ratio excluding the effect of catastrophes |
38.6% |
42.3% |
46.9% |
46.2% |
Effect of catastrophe loss on net loss ratio (2) (3) |
0.0% |
1.6% |
4.8% |
9.5% |
Net loss ratio |
38.6% |
43.9% |
51.7% |
55.7% |
|
|
|
|
|
Net underwriting expense ratio excluding the |
|
|
|
|
effect of catastrophes |
35.1% |
23.1% |
33.4% |
21.2% |
Effect of catastrophe loss on net underwriting |
|
|
|
|
expense ratio (1) (2) (3) |
0.0% |
1.5% |
0.0% |
6.0% |
Net underwriting expense ratio |
35.1% |
24.6% |
33.4% |
27.2% |
|
|
|
|
|
Net combined ratio excluding the effect |
|
|
|
|
of catastrophes |
73.7% |
65.4% |
80.3% |
67.4% |
Effect of catastrophe loss on net combined |
|
|
|
|
ratio (1) (2) (3) |
0.0% |
3.1% |
4.8% |
15.5% |
Net combined ratio |
73.7% |
68.5% |
85.1% |
82.9% |
|
|
|
|
|
Reconciliation of net underwriting expense ratio: |
|
|
|
|
Acquisition costs and other |
|
|
|
|
underwriting expenses |
$8,122,342 |
$6,561,827 |
$15,738,849 |
$12,973,309 |
Less: Ceding commission revenue (1) |
(2,569,025) |
(3,655,522) |
(5,339,362) |
(6,744,926) |
Less: Other income |
(277,101) |
(232,053) |
(526,099) |
(452,389) |
|
$5,276,216 |
$2,674,252 |
$9,873,388 |
$5,775,994 |
|
|
|
|
|
Net earned premium |
$15,010,875 |
$10,865,715 |
$29,542,550 |
$21,251,514 |
|
|
|
|
|
Net Underwriting Expense Ratio |
35.1% |
24.6% |
33.4% |
27.2% |
|
June 30, 2016 | |||||
|
|
|
|
|
|
|
|
Cost or |
Gross |
Gross Unrealized Losses |
|
% of | |
|
Amortized |
Unrealized |
Less than 12 |
More than 12 |
Fair |
Fair |
Category |
Cost |
Gains |
Months |
Months |
Value |
Value |
|
| |||||
Political subdivisions of States, |
|
|
|
|
|
|
Territories and Possessions |
$8,109,438 |
$515,834 |
$(4,402) |
$- |
$8,620,870 |
10.2% |
|
|
|
|
|
|
|
Corporate and other bonds |
|
|
|
|
|
|
Industrial and miscellaneous |
44,293,609 |
1,553,402 |
(69,496) |
(41,112) |
45,736,403 |
54.2% |
|
|
|
|
|
|
|
Residential mortgage backed |
|
|
|
|
|
|
securities |
18,812,484 |
278,790 |
(33,751) |
(16,333) |
19,041,190 |
22.6% |
Total fixed-maturity securities |
71,215,531 |
2,348,026 |
(107,649) |
(57,445) |
73,398,463 |
87.0% |
Equity Securities |
10,417,835 |
737,589 |
(155,735) |
(37,072) |
10,962,617 |
13.0% |
Total |
$81,633,366 |
$3,085,615 |
$(263,384) |
$(94,517) |
$84,361,080 |
100.0% |
|
December 31, 2015 | |||||
|
|
|
|
|
|
|
|
Cost or |
Gross |
Gross Unrealized Losses |
|
% of | |
|
Amortized |
Unrealized |
Less than 12 |
More than 12 |
Fair |
Fair |
Category |
Cost |
Gains |
Months |
Months |
Value |
Value |
|
| |||||
Political subdivisions of States, |
|
|
|
|
|
|
Territories and Possessions |
$12,139,793 |
$431,194 |
$(15,889) |
$- |
$12,555,098 |
17.5% |
|
|
|
|
|
|
|
Corporate and other bonds |
|
|
|
|
|
|
Industrial and miscellaneous |
45,078,044 |
490,444 |
(512,427) |
(99,593) |
44,956,468 |
62.7% |
|
|
|
|
|
|
|
Residential mortgage backed |
|
|
|
|
|
|
securities |
5,003,292 |
48,375 |
(61,169) |
- |
4,990,498 |
7.0% |
Total fixed-maturity securities |
62,221,129 |
970,013 |
(589,485) |
(99,593) |
62,502,064 |
87.2% |
Equity Securities |
8,751,537 |
585,776 |
(103,721) |
(29,322) |
9,204,270 |
12.8% |
Total |
$70,972,666 |
$1,555,789 |
$(693,206) |
$(128,915) |
$71,706,334 |
100.0% |
|
June 30, 2016 | |||||
|
|
|
|
|
|
|
|
Cost or |
Gross |
Gross Unrealized Losses |
|
% of | |
|
Amortized |
Unrealized |
Less than 12 |
More than 12 |
Fair |
Fair |
Category |
Cost |
Gains |
Months |
Months |
Value |
Value |
|
| |||||
U.S. Treasury securities |
$606,408 |
$147,631 |
$- |
$- |
$754,039 |
13.8% |
|
|
|
|
|
|
|
Political subdivisions of States, |
|
|
|
|
|
|
Territories and Possessions |
1,350,056 |
113,781 |
- |
- |
1,463,837 |
26.9% |
|
|
|
|
|
|
|
Corporate and other bonds |
|
|
|
|
|
|
Industrial and miscellaneous |
3,115,789 |
179,743 |
(347) |
(66,220) |
3,228,965 |
59.3% |
|
|
|
|
|
|
|
Total |
$5,072,253 |
$441,155 |
$(347) |
$(66,220) |
$5,446,841 |
100.0% |
|
December 31, 2015 | |||||
|
|
|
|
|
|
|
|
Cost or |
Gross |
Gross Unrealized Losses |
|
% of | |
|
Amortized |
Unrealized |
Less than 12 |
More than 12 |
Fair |
Fair |
Category |
Cost |
Gains |
Months |
Months |
Value |
Value |
|
| |||||
U.S. Treasury securities |
$606,389 |
$147,650 |
$- |
$- |
$754,039 |
14.4% |
|
|
|
|
|
|
|
Political subdivisions of States, |
|
|
|
|
|
|
Territories and Possessions |
1,417,679 |
70,284 |
- |
(54,189) |
1,433,774 |
27.4% |
|
|
|
|
|
|
|
Corporate and other bonds |
|
|
|
|
|
|
Industrial and miscellaneous |
3,114,804 |
82,265 |
(17,980) |
(125,807) |
3,053,282 |
58.2% |
|
|
|
|
|
|
|
Total |
$5,138,872 |
$300,199 |
$(17,980) |
$(179,996) |
$5,241,095 |
100.0% |
|
June 30, 2016 |
December 31, 2015 | ||
|
Amortized |
|
Amortized |
|
Remaining Time to Maturity |
Cost |
Fair Value |
Cost |
Fair Value |
|
|
| ||
Less than one year |
$- |
$- |
$- |
$- |
One to five years |
500,000 |
504,210 |
500,000 |
496,245 |
Five to ten years |
3,965,845 |
4,188,592 |
4,032,483 |
3,990,811 |
More than 10 years |
606,408 |
754,039 |
606,389 |
754,039 |
Total |
$5,072,253 |
$5,446,841 |
$5,138,872 |
$5,241,095 |
|
June 30, 2016 |
December 31, 2015 | ||
|
|
Percentage of |
|
Percentage of |
|
Fair Market |
Fair Market |
Fair Market |
Fair Market |
|
Value |
Value |
Value |
Value |
|
|
| ||
Rating |
|
|
|
|
U.S. Treasury securities |
$- |
0.0% |
$- |
0.0% |
|
|
|
|
|
Corporate and municipal bonds |
|
|
|
|
AAA |
1,872,671 |
2.6% |
2,218,147 |
3.5% |
AA |
6,796,028 |
9.3% |
9,060,781 |
14.5% |
A |
17,057,059 |
23.2% |
10,639,888 |
17.0% |
BBB |
28,100,135 |
38.3% |
35,592,750 |
57.1% |
C |
531,380 |
0.7% |
- |
0.0% |
Total corporate and municipal bonds |
54,357,273 |
74.1% |
57,511,566 |
92.1% |
|
|
|
|
|
Residential mortgage backed securities |
|
|
|
|
AAA |
14,129,730 |
19.2% |
- |
0.0% |
A |
204,406 |
0.3% |
216,077 |
0.3% |
CCC |
3,325,766 |
4.5% |
457,889 |
0.7% |
CC |
- |
0.0% |
402,558 |
0.6% |
C |
188,964 |
0.3% |
- |
0.0% |
D |
1,192,324 |
1.6% |
3,913,974 |
6.3% |
Total residential mortgage backed securities |
19,041,190 |
25.9% |
4,990,498 |
7.9% |
|
|
|
|
|
Total |
$73,398,463 |
100.0% |
$62,502,064 |
100.0% |
Category |
June 30, 2016 |
December 31, 2015 |
U.S. Treasury securities and |
|
|
obligations of U.S. government |
|
|
corporations and agencies |
3.44% |
3.44% |
|
|
|
Political subdivisions of States, |
|
|
Territories and Possessions |
3.69% |
3.55% |
|
|
|
Corporate and other bonds |
|
|
Industrial and miscellaneous |
3.45% |
4.28% |
|
|
|
Residential mortgage backed securities |
3.83% |
6.24% |
|
|
|
Total |
3.57% |
4.26% |
|
June 30, 2016 |
December 31, 2015 |
Weighted average effective maturity |
4.9 |
5.5 |
|
|
|
Weighted average final maturity |
8.7 |
7.3 |
|
|
|
Effective duration |
4.2 |
4.9 |
|
June 30, 2016 | |||||||
|
Less than 12 months |
12 months or more |
Total | |||||
|
|
|
No. of |
|
|
No. of |
Aggregate |
|
|
Fair |
Unrealized |
Positions |
Fair |
Unrealized |
Positions |
Fair |
Unrealized |
Category |
Value |
Losses |
Held |
Value |
Losses |
Held |
Value |
Losses |
|
| |||||||
Fixed-Maturity Securities: |
|
|
|
|
|
|
|
|
Political subdivisions of |
|
|
|
|
|
|
|
|
States, Territories and |
|
|
|
|
|
|
|
|
Possessions |
$331,626 |
$(4,402) |
1 |
$- |
$- |
- |
$331,626 |
$(4,402) |
|
|
|
|
|
|
|
|
|
Corporate and other |
|
|
|
|
|
|
|
|
bonds industrial and |
|
|
|
|
|
|
|
|
miscellaneous |
2,807,274 |
(69,496) |
5 |
504,110 |
(41,112) |
2 |
3,311,384 |
(110,608) |
|
|
|
|
|
|
|
|
|
Residential mortgage |
|
|
|
|
|
|
|
|
backed securities |
1,042,448 |
(33,751) |
10 |
560,806 |
(16,333) |
3 |
1,603,254 |
(50,084) |
|
|
|
|
|
|
|
|
|
Total fixed-maturity |
|
|
|
|
|
|
|
|
securities |
$4,181,348 |
$(107,649) |
16 |
$1,064,916 |
$(57,445) |
5 |
$5,246,264 |
$(165,094) |
|
|
|
|
|
|
|
|
|
Equity Securities: |
|
|
|
|
|
|
|
|
Preferred stocks |
$530,800 |
$(594) |
1 |
$694,250 |
$(37,072) |
1 |
$1,225,050 |
$(37,666) |
Common stocks |
1,331,100 |
(155,141) |
3 |
- |
- |
- |
1,331,100 |
(155,141) |
|
|
|
|
|
|
|
|
|
Total equity securities |
$1,861,900 |
$(155,735) |
4 |
$694,250 |
$(37,072) |
1 |
$2,556,150 |
$(192,807) |
|
|
|
|
|
|
|
|
|
Total |
$6,043,248 |
$(263,384) |
20 |
$1,759,166 |
$(94,517) |
6 |
$7,802,414 |
$(357,901) |
|
December 31, 2015 | |||||||
|
Less than 12 months |
12 months or more |
Total | |||||
|
|
|
No. of |
|
|
No. of |
Aggregate |
|
|
Fair |
Unrealized |
Positions |
Fair |
Unrealized |
Positions |
Fair |
Unrealized |
Category |
Value |
Losses |
Held |
Value |
Losses |
Held |
Value |
Losses |
|
| |||||||
Fixed-Maturity Securities: |
|
|
|
|
|
|
|
|
Political subdivisions of |
|
|
|
|
|
|
|
|
States, Territories and |
|
|
|
|
|
|
|
|
Possessions |
$1,432,005 |
$(15,889) |
4 |
$- |
$- |
- |
$1,432,005 |
$(15,889) |
|
|
|
|
|
|
|
|
|
Corporate and other |
|
|
|
|
|
|
|
|
bonds industrial and |
|
|
|
|
|
|
|
|
miscellaneous |
18,424,609 |
(512,427) |
32 |
636,093 |
(99,593) |
2 |
19,060,702 |
(612,020) |
|
|
|
|
|
|
|
|
|
Residential mortgage |
|
|
|
|
|
|
|
|
backed securities |
2,413,980 |
(61,169) |
12 |
- |
- |
- |
2,413,980 |
(61,169) |
|
|
|
|
|
|
|
|
|
Total fixed-maturity |
|
|
|
|
|
|
|
|
securities |
$22,270,594 |
$(589,485) |
48 |
$636,093 |
$(99,593) |
2 |
$22,906,687 |
$(689,078) |
|
|
|
|
|
|
|
|
|
Equity Securities: |
|
|
|
|
|
|
|
|
Preferred stocks |
$- |
$- |
- |
$702,000 |
$(29,322) |
1 |
$702,000 |
$(29,322) |
Common stocks |
2,538,900 |
(103,721) |
6 |
- |
- |
- |
2,538,900 |
(103,721) |
|
|
|
|
|
|
|
|
|
Total equity securities |
$2,538,900 |
$(103,721) |
6 |
$702,000 |
$(29,322) |
1 |
$3,240,900 |
$(133,043) |
|
|
|
|
|
|
|
|
|
Total |
$24,809,494 |
$(693,206) |
54 |
$1,338,093 |
$(128,915) |
3 |
$26,147,587 |
$(822,121) |
Six Months Ended June 30, |
2016 |
2015 |
|
|
|
Cash flows provided by (used in): |
|
|
Operating activities |
$7,812,551 |
$3,356,300 |
Investing activities |
(10,473,828) |
(8,372,005) |
Financing activities |
3,748,179 |
(958,776) |
Net increase (decrease) in cash and cash equivalents |
1,086,902 |
(5,974,481) |
Cash and cash equivalents, beginning of period |
13,551,372 |
9,906,878 |
Cash and cash equivalents, end of period |
$14,638,274 |
$3,932,397 |
|
Treaty Year | ||
|
July 1, 2016 |
July 1, 2015 |
July 1, 2014 |
|
to |
to |
to |
Line of Busines |
June 30, 2017 |
June 30, 2016 |
June 30, 2015 |
|
|
|
|
Personal Lines: |
|
|
|
Homeowners, dwelling fire and canine legal liability |
|
|
|
Quota share treaty: |
|
|
|
Percent ceded |
40% |
40% |
55% |
Risk retained |
$500,000 |
$450,000 |
$360,000 |
Losses per occurrence subject to quota share reinsurance coverage |
$833,333 |
$750,000 |
$800,000 |
Excess of loss coverage above quota share coverage |
$3,666,667 |
$3,750,000 |
$3,200,000 |
|
in excess of |
in excess of |
in excess of |
|
$833,333 |
$750,000 |
$800,000 |
Total reinsurance coverage per occurrence |
$4,000,000 |
$4,050,000 |
$3,640,000 |
Losses per occurrence subject to reinsurance coverage |
$4,500,000 |
$4,500,000 |
$4,000,000 |
Expiration date |
June 30,
2017 |
June 30,
2016 |
June 30,
2015 |
|
|
|
|
Personal Umbrella |
|
|
|
Quota share treaty: |
|
|
|
Percent ceded - first $1,000,000 of coverage |
90% |
90% |
90% |
Percent ceded - excess of $1,000,000 dollars of coverage |
100% |
100% |
100% |
Risk retained |
$100,000 |
$100,000 |
$100,000 |
Total reinsurance coverage per occurrence |
$4,900,000 |
$2,900,000 |
$2,900,000 |
Losses per occurrence subject to quota share reinsurance coverage |
$5,000,000 |
$3,000,000 |
$3,000,000 |
Expiration date |
June 30,
2017 |
June 30,
2016 |
June 30,
2015 |
|
|
|
|
Commercial Lines: |
|
|
|
General liability commercial policies, except for commercial auto |
|
|
|
Quota share treaty: |
|
|
|
Percent ceded (terminated effective July 1, 2014) |
None |
None |
None |
Risk retained |
$500,000 |
$425,000 |
$400,000 |
Losses per occurrence subject to quota share reinsurance coverage |
None |
None |
None |
Excess of loss coverage above quota share coverage |
$4,000,000 |
$4,075,000 |
$3,600,000 |
|
in excess of |
in excess of |
in excess of |
|
$500,000 |
$425,000 |
$400,000 |
Total reinsurance coverage per occurrence |
$4,000,000 |
$4,075,000 |
$3,600,000 |
Losses per occurrence subject to reinsurance coverage |
$4,500,000 |
$4,500,000 |
$4,000,000 |
|
|
|
|
Commercial Umbrella |
|
|
|
Quota share treaty: |
|
|
|
Percent ceded - first $1,000,000 of coverage |
90% |
|
|
Percent ceded - excess of $1,000,000 of coverage |
100% |
|
|
Risk retained |
$100,000 |
|
|
Total reinsurance coverage per occurrence |
$4,900,000 |
|
|
Losses per occurrence subject to quota share reinsurance coverage |
$5,000,000 |
|
|
Expiration date |
June 30,
2017 |
|
|
|
|
|
|
Commercial Auto: |
|
|
|
Risk retained |
|
$300,000 |
$300,000 |
Excess of loss coverage in excess of risk retained |
|
$1,700,000 |
$1,700,000 |
|
|
in excess of |
in excess of |
|
|
$300,000 |
$300,000 |
Catastrophe Reinsurance: |
|
|
|
Initial loss subject to personal lines quota share treaty |
$5,000,000 |
$4,000,000 |
$4,000,000 |
Risk retained per catastrophe occurrence (1) |
$3,000,000 |
$2,400,000 |
$1,800,000 |
Catastrophe loss coverage in excess of quota share coverage (2) (3) |
$247,000,000 |
$176,000,000 |
$137,000,000 |
Severe winter weather aggregate (3) |
No |
Yes |
Yes |
Reinstatement premium protection (4) |
Yes |
Yes |
No |
|
|
July 1, 2015 - June 30, 2016 |
|
July 1, 2014 - June 30, 2015 | |||||
Treaty |
|
Extent of Loss |
|
Risk Retained |
|
Extent of Loss |
|
Risk Retained |
|
Personal Lines |
|
Initial $750,000 |
|
$450,000 |
|
Initial $800,000 |
|
$360,000 |
|
|
|
$750,000 - $4,500,000 |
|
None(1) |
|
$800,000 - $4,000,000 |
|
None(1) |
|
|
|
Over $4,500,000 |
|
100% |
|
Over $4,000,000 |
|
100% |
|
|
|
|
|
|
|
|
|
|
|
Personal Umbrella |
|
Initial $1,000,000 |
|
$100,000 |
|
Initial $1,000,000 |
|
$100,000 |
|
|
|
$1,000,000 - $3,000,000 |
|
None(1) |
|
$1,000,000 - $3,000,000 |
|
None(1) |
|
|
|
Over $3,000,000 |
|
100% |
|
Over $3,000,000 |
|
100% |
|
|
|
|
|
|
|
|
|
|
|
Commercial Lines |
|
Initial $425,000 |
|
$425,000 |
|
Initial $400,000 |
|
$400,000 |
|
|
|
$425,000 - $4,500,000 |
|
None(1) |
|
$400,000 - $4,000,000 |
|
None(1) |
|
|
|
Over $4,500,000 |
|
100% |
|
Over $4,000,000 |
|
100% |
|
|
|
|
|
|
|
|
|
|
|
Commercial Auto |
|
Initial $300,000 |
|
$300,000 |
|
Initial $300,000 |
|
$300,000 |
|
|
|
$300,000 - $2,000,000 |
|
None(1) |
|
$300,000 - $2,000,000 |
|
None(1) |
|
|
|
Over $2,000,000 |
|
100% |
|
Over $2,000,000 |
|
100% |
|
|
|
|
|
|
|
|
|
|
|
Catastrophe (2) |
|
Initial $4,000,000 |
|
$2,400,000 |
|
Initial $4,000,000 |
|
$1,800,000 |
|
|
|
$4,000,000 - $180,000,000 |
|
None |
|
$4,000,000 - $141,000,000 |
|
None |
|
|
|
Over $180,000,000 |
|
100% |
|
Over $141,000,000 |
|
100% |
|
|
|
July 1, 2016 - June 30, 2017 | ||
Treaty |
|
Extent of Loss |
|
Risk Retained |
Personal Lines |
|
Initial $833,333 |
|
$500,000 |
|
|
$833,333 - $4,500,000 |
|
None(1) |
|
|
Over $4,500,000 |
|
100% |
|
|
|
|
|
Personal Umbrella |
|
Initial $1,000,000 |
|
$100,000 |
|
|
$1,000,000 - $5,000,000 |
|
None(1) |
|
|
Over $5,000,000 |
|
100% |
|
|
|
|
|
Commercial Lines |
|
Initial $500,000 |
|
$500,000 |
|
|
$500,000 - $4,500,000 |
|
None(1) |
|
|
Over $4,500,000 |
|
100% |
|
|
|
|
|
Commercial Umbrella |
|
Initial $1,000,000 |
|
$100,000 |
|
|
$1,000,000 - $5,000,000 |
|
None(1) |
|
|
Over $5,000,000 |
|
100% |
|
|
|
|
|
Catastrophe (2) |
|
Initial $5,000,000 |
|
$3,000,000 |
|
|
$5,000,000 - $252,000,000 |
|
None |
|
|
Over $252,000,000 |
|
100% |
Period |
Total
Number of Shares Purchased |
Average
Price Paid
per Share |
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs |
Maximum Number of Shares that May Be Purchased Under the Plans or Programs |
|
|
|
|
|
4/1/16 – 4/30/16 |
- |
- |
- |
- |
5/1/16 – 5/31/16 |
5,204(1) |
$8.98 |
- |
- |
6/1/16 – 6/30/16 |
2,000 |
$8.65 |
- |
- |
Total |
7,204 |
$8.89 |
- |
- |
|
3(a) |
Restated Certificate of Incorporation, as amended1 |
|
|
|
|
3(b) |
By-laws, as amended2 |
|
|
|
|
31(a) |
Rule 13a-14(a)/15d-14(a) Certification of Principal Executive Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
|
|
|
31(b) |
Rule 13a-14(a)/15d-14(a) Certification of Principal Financial Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
32 |
Certification of Chief Executive Officer and Chief Financial Officer Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
|
|
|
|
101.INS |
XBRL Instance Document |
|
|
|
|
101.SCH |
101.SCH XBRL Taxonomy Extension Schema. |
|
|
|
|
101.CAL |
101.CAL XBRL Taxonomy Extension Calculation Linkbase. |
|
|
|
|
101.DEF |
101.DEF XBRL Taxonomy Extension Definition Linkbase. |
|
|
|
|
101.LAB |
101.LAB XBRL Taxonomy Extension Label Linkbase. |
|
|
|
|
101.PRE |
101.PRE XBRL Taxonomy Extension Presentation Linkbase. |
|
KINGSTONE COMPANIES, INC.
|
| |
|
|
|
|
Dated: August 11, 2016 |
By: |
/s/ Barry B. Goldstein |
|
|
|
Barry B. Goldstein |
|
|
|
President |
|
|
|
|
|
Dated: August 11, 2016 |
By: |
/s/ Victor Brodsky |
|
|
|
Victor Brodsky |
|
|
|
Chief Financial Officer |
|