Delaware
|
|
6770
|
|
75-3241964
|
(State
or other jurisdiction
of
incorporation or
organization)
|
|
(Primary Standard Industrial Classification Code
Number)
|
|
(I.R.S. Employer
Identification No.)
|
Douglas
S. Ellenoff, Esq.
Adam
S. Mimeles, Esq.
Ellenoff
Grossman & Schole LLP
150
East 42nd Street
New
York, New York 10017
(212)
370-1300
(212)
370-7889—Fax
|
Carolyn
T. Long, Esq.
Steven
W. Vazquez, Esq.
Foley
& Lardner LLP
100
North Tampa Street, Suite 2700
Tampa,
Florida 33602
(813)
229-2300
(813)
221-4210—Fax
|
Title of Each Class of
Security to Be Registered
|
Amount Being
Registered
|
Proposed Maximum
Offering Price Per
Security(1)
|
Proposed Maximum
Aggregate Offering Price
|
Amount of
Registration Fee
|
|||||||||
Common
Stock (2)
|
8,750,000
|
$
|
8.00
|
$
|
70,000,000
|
$
|
2,751
|
||||||
Warrants
(3)
|
1,093,750
|
(4
|
)
|
(4
|
)
|
(4
|
)
|
||||||
Common
Stock underlying the Warrants
|
1,093,750
|
$
|
6.00
|
$
|
6,562,500
|
$
|
258
|
||||||
Warrants
(5)
|
212,877
|
(4
|
)
|
(4
|
)
|
|
(4
|
)
|
|||||
Common
Stock underlying the Warrants
|
212,877
|
$
|
6.00
|
$
|
1,277,262
|
$
|
50
|
||||||
Common
Stock (6)
|
212,877
|
$
|
8.00
|
$
|
1,703,016
|
$
|
67
|
||||||
Total
Fee
|
|
$
|
3,126
|
(7)
|
(1) |
Based
on the market price of the common stock for the purpose of calculating
the
registration fee pursuant to Rule
457(f)(1).
|
(2) |
Represents
8,750,000 shares of common stock to be issued to members of United
Insurance Holdings, L.C. in exchange for their membership
units.
|
(3) |
Represents
1,093,750 warrants to be issued to members of United Insurance
Holdings,
L.C. in exchange for their membership
units.
|
(4) |
No
fee pursuant to Rule 457(g).
|
(5) |
Represents
up to 212,877 warrants which may be issued to members of United
Insurance
Holdings, L.C. as additional consideration in exchange for their
membership units, as described more particularly
herein.
|
(6) |
Represents
up to 212,877 shares of common stock which may be issued to members
of
United Insurance Holdings, L.C. as additional consideration in
exchange
for their membership units, as described more particularly
herein.
|
(7) |
$2,751
of the filing fee has been previously
paid.
|
·
|
FMG
has formed a transitory merger subsidiary, United Subsidiary Corp.,
and
will merge such subsidiary with and into United, with United surviving;
and
|
·
|
United
will, as a result, become wholly-owned by
FMG.
|
·
|
$25,000,000
in cash;
|
·
|
8,750,000
shares of FMG common stock, par value $.0001 per share (assuming
an $8.00
per share value);
|
·
|
up
to $5,000,000 of additional consideration which will be paid to
the
members of United in the event certain net income targets are met
by
United, as set forth more particularly herein;
|
·
|
1,093,750
newly issued common stock purchase warrants identical in all respects
to
the warrants issued in the Company’s initial public
offering;
|
·
|
up to an additional 212,877 newly issued common stock purchase warrants identical in all respects to the warrants issued in the Company’s initial public offering; and |
·
|
up to an additional 212,877 shares of FMG common stock. |
|
Very truly yours,
|
|
|
|
Gordon G. Pratt
Chairman, President and Chief Executive Officer
|
·
|
The
Merger Proposal—the proposed acquisition of all of the issued membership
units of United Insurance Holdings, L.C., a Florida limited liability
company, pursuant to the Agreement and Plan of Merger, dated as
of April
2, 2008, as amended and restated on August 15, 2008, by and among
the
Company, United and United Subsidiary, and the transactions contemplated
thereby (“Proposal 1” or the “Merger
Proposal”);
|
·
|
The
First Amendment Proposal—the amendment to the Company’s amended and
restated certificate of incorporation (the “First Certificate of
Incorporation Amendment”), to remove certain provisions containing
procedural and approval requirements applicable to the Company
prior to
the consummation of the business combination that will no longer
be
operative following consummation of the Merger (“Proposal 2” or the
“First Amendment Proposal”);
|
·
|
The
Second Amendment Proposal—the amendment to the Company's amended and
restated certificate of incorporation (the “Second Certificate of
Incorporation Amendment”), to increase the amount of authorized shares of
common stock from 20,000,000 to 50,000,000 (“Proposal 3” or the
“Second Amendment Proposal”);
|
·
|
The
Third Amendment Proposal—the amendment to the Company’s amended and
restated certificate of incorporation (the “Third Certificate of
Incorporation Amendment”), to change the name of the Company to United
Insurance Holdings Corp. (“Proposal 4” or the “Third Amendment
Proposal”);
|
·
|
The
Director Proposal—to elect three (3) directors to the Company’s Board
of Directors nominated by United pursuant to the Merger Agreement
to hold
office until their successors are elected and qualified (“Proposal 5”
or the “Director Proposal”);
|
·
|
The
Adjournment Proposal—to consider and vote upon a proposal to adjourn the
Special Meeting to a later date or dates, if necessary, to permit
further
solicitation and vote of proxies in the event that, based upon
the
tabulated vote at the time of the Special Meeting, the Company
would not
have been authorized to consummate the Merger (“Proposal 6” or the
“Adjournment Proposal”); and
|
·
|
such
other business as may properly come before the meeting or any adjournment
or postponement thereof.
|
|
By Order of the Board of Directors,
|
|
|
|
Gordon G. Pratt
Chairman of the Board, President and Chief Executive Officer
,
2008
|
|
|
|
Page
|
QUESTIONS
AND ANSWERS ABOUT THE PROPOSALS
|
|
2 | |
SUMMARY
OF THE PROXY STATEMENT
|
|
10 | |
|
THE
MERGER PROPOSAL
|
|
10 |
|
THE
PARTIES
|
|
10 |
THE
MERGER PROPOSAL
|
10 | ||
|
OUR
INSIDER STOCKHOLDERS
|
|
12 |
|
COMPANY
SHARES ENTITLED TO VOTE
|
|
12 |
|
UNITED
MEMBERSHIP UNITS ENTITLED TO VOTE
|
|
12 |
|
TAX
CONSIDERATIONS
|
|
12 |
|
CONDITIONS
TO CLOSING THE MERGER
|
|
12 |
|
DIRECTOR
NOMINEES
|
|
13 |
|
ACCOUNTING
TREATMENT
|
|
13 |
|
RISK
FACTORS
|
|
13 |
|
CONVERSION
RIGHTS
|
|
14 |
|
APPRAISAL
OR DISSENTERS’ RIGHTS
|
|
14 |
|
STOCK
OWNERSHIP
|
|
14 |
|
REASONS
FOR THE MERGER
|
|
16 |
|
THE
COMPANY’S BOARD OF DIRECTORS RECOMMENDATIONS
|
|
16 |
|
INTERESTS
OF FMG DIRECTORS AND OFFICERS IN THE MERGER
|
|
17 |
|
INTERESTS
OF UNITED IN THE MERGER
|
|
17 |
|
INTERESTS
OF PALI CAPITAL IN THE MERGER; FEES
|
|
18 |
|
FAIRNESS
OPINION
|
|
18 |
|
REGULATORY
MATTERS
|
|
18 |
|
OVERVIEW
OF THE MERGER
|
|
18 |
|
DIRECTORS
AND MANAGEMENT
|
|
19 |
|
FIRST
AMENDMENT TO CERTIFICATE OF INCORPORATION PROPOSAL
|
|
19 |
|
SECOND
AMENDMENT TO CERTIFICATE OF INCORPORATION PROPOSAL
|
|
19 |
|
THIRD
AMENDMENT TO CERTIFICATE OF INCORPORATION PROPOSAL
|
|
19 |
|
DIRECTOR
PROPOSAL
|
|
19 |
|
ADJOURNMENT
PROPOSAL
|
|
19 |
|
THE
SPECIAL MEETING
|
|
20 |
|
DATE,
TIME AND PLACE OF SPECIAL MEETING OF OUR STOCKHOLDERS
|
|
20 |
|
RECORD
DATE; WHO IS ENTITLED TO VOTE
|
|
20 |
|
VOTING
YOUR SHARES
|
|
20 |
|
QUORUM
AND VOTE REQUIRED
|
|
20 |
FMG
ACQUISITION CORP. SELECTED FINANCIAL DATA
|
|
21 | |
MARKET
PRICE INFORMATION AND DIVIDEND DATA FOR COMPANY SECURITIES
|
|
23 | |
RISK
FACTORS
|
|
24 | |
|
RISKS
PARTICULAR TO THE MERGER
|
|
24 |
|
RISKS
RELATED TO UNITED’ S BUSINESS
|
|
26 |
|
RISKS
RELATING TO THE COMPANY’S CURRENT STATUS AS A BLANK CHECK
COMPANY
|
|
34 |
RISKS
PARTICULAR TO THE PRIVATE PLACEMENT AND EXCHANGE OFFER
|
36 | ||
RISKS
PARTICULAR TO THE TENDER OFFER
|
36 | ||
FORWARD-LOOKING
STATEMENTS
|
|
37 | |
THE
COMPANY SPECIAL MEETING OF STOCKHOLDERS
|
|
38 | |
|
THE
COMPANY SPECIAL MEETING
|
|
38 |
|
DATE,
TIME AND PLACE
|
|
38 |
|
PURPOSE
OF THE SPECIAL MEETING
|
|
38 |
|
RECORD
DATE, WHO IS ENTITLED TO VOTE
|
|
39 |
|
VOTING
YOUR SHARES
|
|
39 |
|
WHO
CAN ANSWER YOUR QUESTIONS ABOUT VOTING YOUR SHARES
|
|
39 |
|
NO
ADDITIONAL MATTERS MAY BE PRESENTED AT THE SPECIAL MEETING
|
|
39 |
|
REVOKING
YOUR PROXY
|
|
40 |
|
QUORUM;
VOTE REQUIRED
|
|
40 |
|
ABSTENTIONS
AND BROKER NON-VOTES
|
|
40 |
|
CONVERSION
RIGHTS
|
|
41 |
|
APPRAISAL
OR DISSENTERS RIGHTS
|
|
42 |
|
SOLICITATION
COSTS
|
|
42 |
|
STOCK
OWNERSHIP
|
|
42 |
PROPOSAL 1—THE
MERGER PROPOSAL
|
|
45 | |
|
GENERAL
DESCRIPTION OF THE MERGER
|
|
45 |
|
BACKGROUND
OF THE MERGER
|
|
47 |
|
INTERESTS
OF UNITED DIRECTORS AND OFFICERS IN THE MERGER
|
|
56 |
|
INTERESTS
OF FMG DIRECTORS AND OFFICERS IN THE MERGER
|
|
56 |
|
THE
COMPANY’S REASONS FOR THE MERGER AND RECOMMENDATION OF THE COMPANY’ S
BOARD
|
|
56 |
|
UNITED'S
REASONS FOR THE MERGER WITH THE COMPANY
|
|
58 |
FAIRNESS
OPINION OF PIPER JAFFRAY & CO.
|
|
58 | |
|
THE
MERGER AGREEMENT
|
|
64 |
|
TAX
CONSIDERATIONS
|
|
69 |
OTHER
MATTERS
|
71 | ||
|
SATISFACTION
OF THE 80% REQUIREMENT
|
|
71 |
|
REGULATORY
MATTERS
|
|
71 |
|
CONSEQUENCES
IF MERGER PROPOSAL IS NOT APPROVED
|
|
71 |
|
REQUIRED
VOTE
|
|
72 |
|
ABSTENTIONS
AND BROKER NON-VOTES
|
|
72 |
|
DISSENTERS’
RIGHTS
|
|
72 |
|
ACCOUNTING
TREATMENT
|
|
72 |
|
RECOMMENDATION
|
|
73 |
THE
PRIVATE PLACEMENT
|
74 | ||
THE
EXCHANGE OFFER
|
78 | ||
THE
TENDER OFFER
|
79 | ||
PROPOSAL 2
- THE FIRST AMENDMENT PROPOSAL
|
|
||
|
RECOMMENDATION
|
|
82 |
PROPOSAL 3
- THE SECOND AMENDMENT PROPOSAL
|
|
||
|
RECOMMENDATION
|
|
86 |
PROPOSAL
4 - THE THIRD AMENDMENT PROPOSAL
|
|
||
|
RECOMMENDATION
|
|
88 |
PROPOSAL 5
- DIRECTOR PROPOSAL
|
|
89 | |
|
INFORMATION
ABOUT THE NOMINEES
|
|
89 |
|
COMPLIANCE
WITH SECTION 16(a)
|
|
91 |
|
BOARD
OF DIRECTORS AND COMMITTEES OF THE BOARD
|
|
92 |
|
CODE
OF CONDUCT AND ETHICS
|
|
92 |
|
COMPENSATION
ARRANGEMENTS FOR DIRECTORS
|
|
92 |
|
EXECUTIVE
COMPENSATION
|
|
92 |
|
OUTSTANDING
EQUITY AWARDS AT FISCAL YEAR-END
|
|
93 |
|
DIRECTOR
COMPENSATION
|
|
93 |
|
BENCHMARKS
OF CASH AND EQUITY COMPENSATION
|
|
94 |
|
COMPENSATION
COMPONENTS
|
|
94 |
|
CERTAIN
RELATIONSHIPS AND RELATED PARTY TRANSACTIONS OF FMG
|
|
95 |
|
CERTAIN
RELATIONSHIPS AND RELATED PARTY TRANSACTIONS OF UNITED
|
|
96 |
|
RECOMMENDATION
|
|
97 |
PROPOSAL 6
- THE ADJOURNMENT PROPOSAL
|
|
98 | |
|
RECOMMENDATION
|
|
98 |
UNITED
MEMBER APPROVAL
|
|
99 | |
INFORMATION
ABOUT THE INSURANCE INDUSTRY
|
|
100 | |
INFORMATION
ABOUT FMG ACQUISITION CORP.
|
|
103 | |
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OF FMG ACQUISITION CORP.
|
|
105 | |
INFORMATION
ABOUT UNITED INSURANCE HOLDINGS, L.C.
|
|
110 | |
MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
OF UNITED INSURANCE HOLDINGS, L.C.
|
|
118 | |
UNAUDITED
PRO FORMA COMBINED FINANCIAL INFORMATION AS OF JUNE 30, 2008 AND
DECEMBER 31, 2007
|
|
149 | |
DIRECTORS
AND MANAGEMENT OF FMG ACQUISITION CORP. FOLLOWING THE
MERGER
|
|
158 | |
CURRENT
DIRECTORS AND MANAGEMENT OF UNITED SUBSIDIARY CORP.
|
|
159 | |
BENEFICIAL
OWNERSHIP OF SECURITIES
|
|
160 | |
PRICE
RANGE OF SECURITIES AND DIVIDENDS
|
|
165 | |
DESCRIPTION
OF FMG ACQUISTION CORP. SECURITIES
|
|
166 | |
COMPARISON
OF RIGHTS OF FMG STOCKHOLDERS AND UNITED MEMBERS
|
|
170 | |
SHARES
ELIGIBLE FOR FUTURE SALE
|
|
173 | |
EXPERTS
|
|
174 | |
LEGAL
MATTERS
|
|
174 | |
STOCKHOLDER
PROPOSALS AND OTHER MATTERS
|
|
174 | |
WHERE
YOU CAN FIND ADDITIONAL INFORMATION
|
|
174 | |
INDEX
TO FINANCIAL STATEMENTS
|
|
176 | |
ANNEXES
|
|
|
|
Annex A—Amended
and Restated Agreement and Plan of Merger
|
|
|
|
Annex B—Second
Amended and Restated Certificate of Incorporation
|
|
|
|
Annex C—Opinion
of Piper Jaffray & Co.
|
|
|
·
|
FMG
will create a transitory merger subsidiary, United Subsidiary Corp.,
and
will merge such subsidiary with and into United, with United surviving;
and
|
·
|
United
will, as a result, become wholly-owned by
FMG.
|
·
|
$25,000,000
in cash;
|
·
|
8,750,000
shares of FMG common stock, par value $.0001 per share (assuming
an $8.00
per share value);
|
·
|
up
to $5,000,000 of additional consideration which will be paid to
the
members of United in the event certain net income targets are met
by
United, as set forth more particularly herein;
|
·
|
1,093,750
newly issued common stock purchase warrants identical in all respects
to
the warrants issued in the Company’s
IPO;
|
·
|
up to an additional 212,877 newly issued common stock purchase warrants identical in all respects to the warrants issued in the Company’s IPO; and |
·
|
up to an additional 212,877 shares of FMG common stock. |
·
|
FMG
will create a transitory merger subsidiary, United Subsidiary Corp.,
and
will merge such subsidiary with and into United, with United surviving;
and
|
·
|
United
will, as a result, become wholly-owned by
FMG.
|
·
|
$25,000,000
in cash;
|
·
|
8,750,000
shares of FMG common stock, par value $.0001 per share (assuming
an $8.00
per share value);
|
·
|
up
to $5,000,000 of additional consideration which will be paid to
the
members of United in the event certain net income targets are met
by
United, as set forth more particularly herein;
|
·
|
1,093,750
newly issued common stock purchase warrants identical in all respects
to
the warrants issued in the Company’s
IPO;
|
·
|
up to an additional 212,877 newly issued common stock purchase warrants identical in all respects to the warrants issued in the Company’s IPO; and |
·
|
up to an additional 212,877 shares of FMG common stock. |
·
|
the
Company’s stockholders have approved the Merger Agreement and the
transactions contemplated
thereby;
|
·
|
not
less than 66% of all membership units of United approve the Merger
Agreement and the transactions contemplated
thereby;
|
·
|
holders
of not more than 29.99% of the shares of common stock issued in
the
Company’s IPO vote against the Merger and demand conversion of their stock
into cash;
|
·
|
the
private placement, including the exchange offer, and tender offer
shall
have taken place;
|
·
|
the
Securities and Exchange Commission has declared effective the registration
statement and prospectus which form a part of this proxy statement;
and
|
·
|
the
other conditions specified in the Merger Agreement have been satisfied
or
waived.
|
·
|
the
accuracy in all material respects on the date of the Merger Agreement
and
the Closing Date of all of FMG’s representations and warranties;
|
·
|
the
private placement, including the exchange offer, and the tender
offer
shall have taken place; and
|
·
|
FMG’s
performance in all material respects of all covenants and obligations
required to be performed by the Closing Date (as more fully described
below in “Covenants of the
Parties”).
|
Common Stock
|
|||||||
Name and Address of Beneficial Owners(1)
|
Number of Shares (2)
|
Percentage of Common
Stock
|
|||||
|
|
|
|||||
FMG
Investors LLC(3)
|
1,099,266
|
18.57
|
%
|
||||
Gordon
G. Pratt, Chairman, Chief Executive Officer and President
|
1,099,266
|
(3)
|
18.57
|
%
|
|||
Larry
G. Swets, Jr., Chief Financial Officer, Secretary, Treasurer,
Executive
Vice President
|
1,099,266
|
(3)
|
18.57
|
%
|
|||
Thomas
D. Sargent, Director
|
21,035
|
0.36
|
%
|
||||
David
E. Sturgess, Director(4)
|
21,035
|
0.36
|
%
|
||||
James
R. Zuhlke, Director
|
21,035
|
0.36
|
%
|
||||
HBK
Investments L.P.(5)
|
547,250
|
9.2
|
%
|
||||
Brian
Taylor (6)
|
437,500
|
7.4
|
%
|
||||
Bulldog
Investors(7)
|
1,282,167
|
21.67
|
%
|
||||
Millenco
LLC(8)
|
189,375
|
3.2
|
%
|
||||
D.B.
Zwirn Special
Opportunities
Fund, L.P.(9)
|
178,500
|
3.02
|
%
|
||||
D.B.
Zwirn Special
Opportunities
Fund, Ltd. (9)
|
246,500
|
4.17
|
%
|
||||
D.B.
Zwirn & Co., L.P. (9)
|
425,000
|
7.18
|
%
|
||||
DBZ
GP, LLC(9)
|
425,000
|
7.18
|
%
|
||||
Zwirn
Holdings, LLC(9)
|
350,000
|
5.92
|
%
|
||||
Daniel
B. Zwirn(9)
|
350,000
|
5.92
|
%
|
||||
Weiss
Asset Management, LLC(10)
|
180,642
|
3.1
|
%
|
||||
Weiss
Capital, LLC(10)
|
90,395
|
1.5
|
%
|
||||
Andrew
M. Weiss, Ph.D.(10)
|
271,037
|
4.6
|
%
|
||||
|
|
|
|||||
All
Directors and Officers as a Group (5 persons)
|
1,162,371
|
19.64
|
%
|
(1)
|
Unless
otherwise indicated, the business address of each of the stockholders
is
Four Forest Park, Second Floor, Farmington, Connecticut
06032.
|
|
|
(2)
|
Unless
otherwise indicated, all ownership is direct beneficial
ownership.
|
(3)
|
Each
of Messrs. Pratt and Swets are the managing members of our sponsor,
FMG Investors LLC, and may be deemed to each beneficially own the
1,099,266 shares owned by FMG Investors LLC. The table does not
reflect
the additional shares of FMG common stock and warrants FMG Investors
LLC
will forfeit and which will be re-issued to United’s members as additional
consideration for the Merger. See “The Merger Proposal” for additional
information regarding this
consideration.
|
(4)
|
The
business address of David E. Sturgess is c/o Updike, Kelly & Spellacy,
P.C., One State Street, Hartford, Connecticut
06103.
|
(5)
|
Based
on information contained in a Statement on Schedule 13G filed by
HBK
Investments L.P., HBK Services LLC, HBK Partners II L.P., HBK Management
LLC and HBK Master Fund L.P. on February 12, 2008. The address of
all such
reporting parties is 300 Crescent Court, Suite 700, Dallas, Texas
75201.
HBK Investments L.P. has delegated discretion to vote and dispose
of the
Securities to HBK Services LLC (“Services”). Services may, from time to
time, delegate discretion to vote and dispose of certain of the Securities
to HBK New York LLC, a Delaware limited liability company, HBK Virginia
LLC, a Delaware limited liability company, HBK Europe Management
LLP, a
limited liability partnership organized under the laws of the United
Kingdom, and/or HBK Hong Kong Ltd., a corporation organized under
the laws
of Hong Kong (collectively, the “Subadvisors”). Each of Services and the
Subadvisors is under common control with HBK Investments L.P. The
Subadvisors expressly declare that the filing of the statement on
Schedule
13G shall not be construed as an admission that they are, for the
purpose
of Section 13(d) or 13(g), beneficial owners of the Securities. Jamiel
A.
Akhtar, Richard L. Booth, David C. Haley, Lawrence H. Lebowitz, and
William E. Rose are each managing members (collectively, the "Members")
of
HBK Management LLC. The Members expressly declare that the filing
of the
statement on Schedule 13G shall not be construed as an admission
that they
are, for the purpose of Section 13(d) or 13(g), beneficial owners
of the
Securities.
|
(6)
|
Based
on information contained in a Statement on Schedule 13D filed by
Brian
Taylor, Pine River Capital Management L.P. and Nisswa Master Fund
Ltd. on
October 12, 2007. All reporting parties have shared voting and dispositive
power over such securities. The address of all such reporting parties
is
800 Nicollet Mall, Suite 2850, Minneapolis, MN 55402.
|
|
|
(7)
|
Based
on information contained in a Statement on Schedule 13D filed by
Bulldog
Investors, Phillip Goldstein and Andrew Dakos on February 13, 2008.
All
reporting parties have shared voting and dispositive power over such
securities. The address of all such reporting parties is Park 80
West,
Plaza Two, Saddle Brook, NJ 07663.
|
|
|
(8)
|
Based
on information contained in a Statement on Schedule 13G filed by
Millenco
LLC, Millenium Management LLC and Israel A. Englander on December
11,
2007. All reporting parties have shared voting and dispositive power
over
such securities. The address of all such reporting parties is 666
Fifth
Avenue, New York, NY 10103.
|
|
|
(9)
|
Based
on information contained in a Statement on Schedule 13G/A filed by
D.B.
Zwirn & Co., L.P., DBZ GP, LLC, D.B. Zwirn Special Opportunities Fund,
L.P. and D.B. Zwirn Special Opportunities Fund, Ltd. on January 25,
2008.
D.B. Zwirn & Co., L.P., DBZ GP, LLC, Zwirn Holdings, LLC, and Daniel
B. Zwirn may each be deemed the beneficial owner of (i) 178,500 shares
of
common stock owned by D.B. Zwirn Opportunities Fund, L.P. and (ii)
246,500
shares of common stock owned by D.B. Zwirn Special Opportunities
Fund,
Ltd. (each entity referred to in (i) through (ii) is herein referred
to as
a "Fund" and, collectively, as the "Funds"). D.B. Zwirn & Co., L.P. is
the manager of the Funds, and consequently has voting control and
investment discretion over the shares of common stock held by the
Fund.
Daniel B. Zwirn is the managing member of and thereby controls Zwirn
Holdings, LLC, which in turn is the managing member of and thereby
controls DBZ GP, LLC, which in turn is the general partner of and
thereby
controls D.B. Zwirn & Co., L.P. The foregoing should not be construed
in and of itself as an admission by any Reporting Person as to beneficial
ownership of shares of common stock owned by another Reporting Person.
In
addition, each of D.B. Zwirn & Co., L.P., DBZ GP, LLC, Zwirn Holdings,
LLC and Daniel B. Zwirn disclaims beneficial ownership of the shares
of
common stock held by the Funds.
|
(10)
|
Based
on information contained in a Statement on Schedule 13G filed by
Weiss
Asset Management, LLC, Weiss Capital, LLC and Andrew M. Weiss, Ph.D.
on
July 18, 2008. Shares reported for Weiss Asset Management, LLC include
shares beneficially owned by a private investment partnership of
which
Weiss Asset Management, LLC is the sole general partner. Shares reported
for Weiss Capital, LLC include shares beneficially owned by a private
investment corporation of which Weiss Capital is the sole investment
manager. Shares reported for Andrew Weiss include shares beneficially
owned by a private investment partnership of which Weiss Asset Management
is the sole general partner and which may be deemed to be controlled
by
Mr. Weiss, who is the Managing Member of Weiss Asset Management,
and also
includes shares held by a private investment corporation which may
be
deemed to be controlled by Dr. Weiss, who is the managing member
of Weiss
Capital, the Investment Manager of such private investment corporation.
Dr. Weiss disclaims beneficial ownership of the shares reported herein
as
beneficially owned by him except to the extent of his pecuniary interest
therein. Weiss Asset Management, Weiss Capital, and Dr. Weiss have
a
business address of 29 Commonwealth Avenue, 10th Floor, Boston,
Massachusetts 02116.
|
Common Stock(a)
|
Warrants(b)
|
||||||||||||||||||||||||
|
Owned
|
Amount
Paid ($)
|
Current
Market
Value ($)
|
Unrealized
Profit ($)
|
Owned
|
Amount
Paid ($)
|
Current
Market
Value ($)
|
Unrealized
Profit
(Loss) ($)
|
|||||||||||||||||
Gordon
G. Pratt, Chairman, Chief Executive Officer and President
(1)
|
1,099,266
|
$
|
0.021
|
$
|
8,079,605
|
$
|
8,056,521
|
1,300,000
|
$
|
1,268,950
|
$
|
338,000
|
$
|
(930,950
|
)
|
||||||||||
Larry
G. Swets, Jr., Chief Financial Officer, Secretary, Treasurer,
Executive
Vice President (1)
|
1,099,266
|
$
|
0.021
|
$
|
8,079,605
|
$
|
8,056,521
|
1,250,000
|
$
|
1,250,000
|
$
|
325,000
|
$
|
(925,000
|
)
|
||||||||||
Thomas
D. Sargent, Director
|
21,035
|
$
|
0.021
|
$
|
154,607
|
$
|
154,166
|
0
|
|||||||||||||||||
David
E. Sturgess, Director
|
21,035
|
$
|
0.021
|
$
|
154,607
|
$
|
154,166
|
0
|
|||||||||||||||||
James
R. Zuhlke, Director
|
21,035
|
$
|
0.021
|
$
|
154,607
|
$
|
154,166
|
0
|
For the three
months ended
June 30, 2008
|
For the six
months ended
June 30, 2008
|
May 22, 2007
(inception) to
June 30, 2008
|
May 22, 2007
(inception) to
June 30, 2007
|
||||||||||
Interest
income
|
$
|
113,723
|
$
|
280,209
|
$
|
548,437
|
$
|
40
|
|||||
Operating
costs
|
73,298
|
430,144
|
544,410
|
600
|
|||||||||
Provision
(benefit) for income taxes
|
(87,666
|
)
|
(24,668
|
)
|
46,837
|
-
|
|||||||
Net
(loss) income
|
$
|
128,091
|
$
|
(125,267
|
)
|
$
|
(42,810
|
)
|
$
|
(560
|
)
|
||
Maximum
number of shares subject to possible redemption:
|
|||||||||||||
Weighted
average number of common shares,
|
|||||||||||||
Basic
and diluted
|
1,419,614
|
1,419,614
|
1,419,614
|
-
|
|||||||||
Net
income per common share,
for shares subject to redemption
|
-
|
-
|
-
|
-
|
|||||||||
Approximate
weighted average number of common shares outstanding (not subject
to
possible redemption)
|
|||||||||||||
Basic
|
4,497,417
|
4,497,417
|
3,317,902
|
1,293,750
|
|||||||||
Diluted
|
5,563,568
|
4,497,417
|
3,317,902
|
1,293,750
|
|||||||||
Net
income per common share not subject to possible
redemption,
|
|||||||||||||
Basic
|
$
|
0.028
|
$
|
(0.028
|
)
|
$
|
(0.013
|
)
|
$
|
-
|
|||
Diluted
|
$
|
0.023
|
$
|
(0.028
|
)
|
$
|
(0.013
|
)
|
$
|
-
|
June 30, 2008
|
December 31, 2007
|
||||||
(unaudited)
|
|||||||
ASSETS
|
|||||||
Current
assets
|
|||||||
Cash
|
$
|
45,626
|
$
|
71,274
|
|||
Prepaid
expenses
|
64,904
|
54,075
|
|||||
Deferred
acquisition costs
|
107,363
|
||||||
217,893
|
125,349
|
||||||
Other
assets
|
|||||||
Cash
and cash equivalents held in Trust Account
|
37,498,748
|
37,720,479
|
|||||
Deferred
tax asset
|
172,169
|
32,210
|
|||||
37,670,917
|
37,752,689
|
||||||
TOTAL
ASSETS
|
$
|
37,888,810
|
$
|
37,878,038
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
Current
liabilities, accounts
payable and accrued expenses
|
$
|
310,383
|
$
|
174,344
|
|||
Long-term
liabilities, deferred
underwriters' fee
|
1,514,760
|
1,514,760
|
|||||
Common
stock, subject to possible redemption, 1,419,614 shares, at redemption
value
|
11,232,133
|
11,232,133
|
|||||
Stockholders'
equity
|
|||||||
Preferred
stock, $.0001 par value; 1,000,000 shares authorized; none
issued
|
-
|
-
|
|||||
Common
stock, $.0001 par value, authorized 20,000,000 shares; 5,917,031
shares
issued and outstanding, (including 1,419,614 shares subject to
possible
redemption)
|
602
|
602
|
|||||
Additional
paid-in capital
|
24,873,742
|
24,873,742
|
|||||
Earnings
(deficit) accumulated during the development stage
|
(42,810
|
)
|
82,457
|
||||
Total
stockholders' equity
|
24,831,534
|
24,956,801
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
37,888,810
|
$
|
37,878,038
|
|
Common
Stock
|
Warrants
|
Units
|
||||||||||||||||
Quarter
Ended
|
High
|
Low
|
High
|
Low
|
High
|
Low
|
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
June
30, 2008
|
$
|
7.40
|
$
|
7.23
|
$
|
0.50
|
$
|
0.27
|
$
|
7.65
|
$
|
7.52
|
|||||||
March
31, 2008
|
$
|
7.25
|
$
|
7.12
|
$
|
0.70
|
$
|
0.35
|
$
|
7.93
|
$
|
7.62
|
|||||||
December
31, 2007
|
$
|
7.30
|
$
|
7.15
|
$
|
0.70
|
$
|
0.70
|
$
|
8.00
|
$
|
7.90
|
|
·
|
variations
in actual or anticipated operating results or changes in the expectations
of financial market analysts with respect to our
results;
|
|
·
|
investor
perception of the property and casualty insurance industry in general
and
us in particular;
|
|
·
|
market
conditions in the insurance industry and any significant volatility
in the
market price and trading volume of insurance companies;
|
|
·
|
major
catastrophic events, especially hurricanes;
|
|
·
|
sales
of large blocks of Company stock or sales by Company insiders;
or
|
|
·
|
departures
of key personnel.
|
|
·
|
$5.2
million in principal amount outstanding under the loan agreement
between
Columbus Bank and Trust Company (“CB&T”), United, and United Insurance
Management, L.C. ( “ UIM ” ) consisting of a term loan in the principal
amount of $33 million; and
|
|
·
|
$20.0
million in principal and interest under UPCIC’s surplus note with the
State Board of Administration of Florida
(“SBA”).
|
|
·
|
adverse
changes in loss cost trends, including inflationary pressures in
medical
costs and home repair costs;
|
|
·
|
judicial
expansion of policy coverage and the impact of new theories of liability;
and
|
|
·
|
plaintiffs
targeting property and casualty insurers, in purported class action
litigation relating to claims-handling and other
practices.
|
|
·
|
the
use of non-public consumer information and related privacy
issues;
|
|
·
|
the
use of credit history in underwriting;
|
|
·
|
limitations
on the ability to charge additional policy fees;
|
|
·
|
limitations
on the payment of dividends;
|
|
·
|
limitations
on types and amounts of investments;
|
|
·
|
the
acquisition or disposition of an insurance company or of any company
controlling an insurance company;
|
|
·
|
the
purchase of reinsurance;
|
|
·
|
reporting
with respect to financial condition; and
|
|
·
|
periodic
financial and market conduct examinations performed by state insurance
department examiners.
|
|
·
|
a
portion of our cash flow from operations is likely to be dedicated
to the
payment of the principal of and interest on this
indebtedness;
|
|
·
|
our
ability to obtain additional financing in the future for working
capital,
capital expenditures or acquisitions may be
limited;
|
|
·
|
we
may be unable to refinance this indebtedness on terms acceptable
to us, or
at all; and
|
|
·
|
we
may default on our obligations and the lenders may accelerate the
indebtedness or foreclose on their security interests that secure
their
loans.
|
·
|
The
Merger Proposal—the proposed acquisition of all of the membership units of
United Insurance Holdings, L.C., a limited liability company formed
under
the laws of the State of Florida, pursuant to the Merger Agreement,
dated
as of April 2, 2008, as amended and restated on August 15, 2008,
by and
among the Company, United and United Subsidiary and the transactions
contemplated thereby (“Proposal 1” or the “Merger
Proposal”);
|
·
|
The
First Amendment Proposal—the amendment to the Company’s amended and
restated certificate of incorporation (the “First Amendment”), to remove
certain provisions containing procedural and approval requirements
applicable to the Company prior to the consummation of the business
combination that will no longer be operative after the consummation
of the
Merger (“Proposal 2” or the “First Amendment
Proposal”);
|
·
|
The
Second Amendment Proposal—the amendment to the Company’s amended and
restated certificate of incorporation (the “Second Amendment”), to
increase the amount of authorized shares of common stock from 20,000,000
to 50,000,000 (“Proposal 3” or the “Second Amendment
Proposal”);
|
·
|
The
Third Amendment Proposal—the amendment to the Company’s amended and
restated certificate of incorporation (the “Third Certificate of
Incorporation Amendment”), to change the name of the Company to United
Insurance Holdings Corp. (“Proposal 4” or the “Third Amendment
Proposal”);
|
·
|
The
Director Proposal—to elect three (3) directors to the Company’s Board
of Directors to hold office until the next annual meeting of stockholders
and until their successors are elected and qualified (“Proposal 5” or
the “Director Proposal”);
|
·
|
The
Adjournment Proposal—to consider and vote upon a proposal to adjourn the
special meeting to a later date or dates, if necessary, to permit
further
solicitation and vote of proxies in the event that, based upon
the
tabulated vote at the time of the Special Meeting, the Company
would not
have been authorized to consummate the Merger—we refer to this proposal as
the adjournment proposal. (“Proposal 6” or the “Adjournment Proposal”);
and
|
·
|
such
other business as may properly come before the meeting or any adjournment
or postponement thereof.
|
Common Stock
|
|||||||
Name and Address of Beneficial
Owners(1)
|
Number of Shares (2)
|
Percentage of
Common
Stock
|
|||||
FMG
Investors LLC(3)
|
1,099,266
|
18.57
|
%
|
||||
Gordon
G. Pratt, Chairman, Chief Executive Officer and President
|
1,099,266
|
(3)
|
18.57
|
%
|
|||
Larry
G. Swets, Jr., Chief Financial Officer, Secretary, Treasurer, Executive
Vice President
|
1,099,266
|
(3)
|
18.57
|
%
|
|||
Thomas
D. Sargent, Director
|
21,035
|
0.36
|
%
|
||||
David
E. Sturgess, Director(4)
|
21,035
|
0.36
|
%
|
||||
James
R. Zuhlke, Director
|
21,035
|
0.36
|
%
|
||||
HBK
Investments L.P.(5)
|
547,250
|
9.2
|
%
|
||||
Brian
Taylor (6)
|
437,500
|
7.4
|
%
|
||||
Bulldog
Investors(7)
|
1,282,167
|
21.67
|
%
|
||||
Millenco
LLC(8)
|
189,375
|
3.2
|
%
|
||||
D.B.
Zwirn Special Opportunities Fund, L.P.(9)
|
178,500
|
3.02
|
%
|
||||
D.B.
Zwirn Special Opportunities Fund, Ltd. (9)
|
246,500
|
4.17
|
%
|
||||
D.B.
Zwirn & Co., L.P. (9)
|
425,000
|
7.18
|
%
|
||||
DBZ
GP, LLC(9)
|
425,000
|
7.18
|
%
|
||||
Zwirn
Holdings, LLC(9)
|
350,000
|
5.92
|
%
|
||||
Daniel
B. Zwirn(9)
|
350,000
|
5.92
|
%
|
||||
Weiss
Asset Management, LLC(10)
|
180,642
|
3.1
|
%
|
||||
Weiss
Capital, LLC(10)
|
90,395
|
1.5
|
%
|
||||
Andrew
M. Weiss, Ph.D.(10)
|
271,037
|
4.6
|
%
|
||||
|
|
|
|||||
All
Directors and Officers as a Group (5 persons)
|
1,162,371
|
19.64
|
%
|
(1)
|
Unless
otherwise indicated, the business address of each of the stockholders
is
Four Forest Park, Second Floor, Farmington, Connecticut
06032.
|
|
|
(2)
|
Unless
otherwise indicated, all ownership is direct beneficial
ownership.
|
|
|
(3)
|
Each
of Messrs. Pratt and Swets are the managing members of our sponsor,
FMG Investors LLC, and may be deemed to each beneficially own the
1,099,266 shares owned by FMG Investors LLC.
|
|
|
(4)
|
The
business address of David E. Sturgess is c/o Updike, Kelly & Spellacy,
P.C., One State Street, Hartford, Connecticut 06103.
|
(5)
|
Based
on information contained in a Statement on Schedule 13G filed by
HBK
Investments L.P., HBK Services LLC, HBK Partners II L.P., HBK Management
LLC and HBK Master Fund L.P. on February 12, 2008. The address of
all such
reporting parties is 300 Crescent Court, Suite 700, Dallas, Texas
75201.
HBK Investments L.P. has delegated discretion to vote and dispose
of the
Securities to HBK Services LLC (“Services”). Services may, from time to
time, delegate discretion to vote and dispose of certain of the Securities
to HBK New York LLC, a Delaware limited liability company, HBK Virginia
LLC, a Delaware limited liability company, HBK Europe Management
LLP, a
limited liability partnership organized under the laws of the United
Kingdom, and/or HBK Hong Kong Ltd., a corporation organized under
the laws
of Hong Kong (collectively, the “Subadvisors”). Each of Services and the
Subadvisors is under common control with HBK Investments L.P. The
Subadvisors expressly declare that the filing of the statement on
Schedule
13G shall not be construed as an admission that they are, for the
purpose
of Section 13(d) or 13(g), beneficial owners of the Securities. Jamiel
A.
Akhtar, Richard L. Booth, David C. Haley, Lawrence H. Lebowitz, and
William E. Rose are each managing members (collectively, the "Members")
of
HBK Management LLC. The Members expressly declare that the filing
of the
statement on Schedule 13G shall not be construed as an admission
that they
are, for the purpose of Section 13(d) or 13(g), beneficial owners
of the
Securities.
|
(6)
|
Based
on information contained in a Statement on Schedule 13D filed by
Brian
Taylor, Pine River Capital Management L.P. and Nisswa Master Fund
Ltd. on
October 12, 2007. All reporting parties have shared voting and dispositive
power over such securities. The address of all such reporting parties
is
800 Nicollet Mall, Suite 2850, Minneapolis, MN 55402.
|
|
|
(7)
|
Based
on information contained in a Statement on Schedule 13D filed by
Bulldog
Investors, Phillip Goldstein and Andrew Dakos on February 13, 2008.
All
reporting parties have shared voting and dispositive power over such
securities. The address of all such reporting parties is Park 80
West,
Plaza Two, Saddle Brook, NJ 07663.
|
|
|
(8)
|
Based
on information contained in a Statement on Schedule 13G filed by
Millenco
LLC, Millenium Management LLC and Israel A. Englander on December
11,
2007. All reporting parties have shared voting and dispositive power
over
such securities. The address of all such reporting parties is 666
Fifth
Avenue, New York, NY 10103.
|
(9)
|
Based
on information contained in a Statement on Schedule 13G/A filed by
D.B.
Zwirn & Co., L.P., DBZ GP, LLC, D.B. Zwirn Special Opportunities Fund,
L.P. and D.B. Zwirn Special Opportunities Fund, Ltd. on January 25,
2008.
D.B. Zwirn & Co., L.P., DBZ GP, LLC, Zwirn Holdings, LLC, and Daniel
B. Zwirn may each be deemed the beneficial owner of (i) 178,500 shares
of
common stock owned by D.B. Zwirn Opportunities Fund, L.P. and (ii)
246,500
shares of common stock owned by D.B. Zwirn Special Opportunities
Fund,
Ltd. (each entity referred to in (i) through (ii) is herein referred
to as
a "Fund" and, collectively, as the "Funds"). D.B. Zwirn & Co., L.P. is
the manager of the Funds, and consequently has voting control and
investment discretion over the shares of common stock held by the
Fund.
Daniel B. Zwirn is the managing member of and thereby controls Zwirn
Holdings, LLC, which in turn is the managing member of and thereby
controls DBZ GP, LLC, which in turn is the general partner of and
thereby
controls D.B. Zwirn & Co., L.P. The foregoing should not be construed
in and of itself as an admission by any Reporting Person as to beneficial
ownership of shares of common stock owned by another Reporting Person.
In
addition, each of D.B. Zwirn & Co., L.P., DBZ GP, LLC, Zwirn Holdings,
LLC and Daniel B. Zwirn disclaims beneficial ownership of the shares
of
common stock held by the Funds.
|
|
|
(10)
|
Based
on information contained in a Statement on Schedule 13G filed by
Weiss
Asset Management, LLC, Weiss Capital, LLC and Andrew M. Weiss, Ph.D.
on
July 18, 2008. Shares reported for Weiss Asset Management, LLC include
shares beneficially owned by a private investment partnership of
which
Weiss Asset Management, LLC is the sole general partner. Shares reported
for Weiss Capital, LLC include shares beneficially owned by a private
investment corporation of which Weiss Capital is the sole investment
manager. Shares reported for Andrew Weiss include shares beneficially
owned by a private investment partnership of which Weiss Asset Management
is the sole general partner and which may be deemed to be controlled
by
Mr. Weiss, who is the Managing Member of Weiss Asset Management,
and also
includes shares held by a private investment corporation which may
be
deemed to be controlled by Dr. Weiss, who is the managing member
of Weiss
Capital, the Investment Manager of such private investment corporation.
Dr. Weiss disclaims beneficial ownership of the shares reported herein
as
beneficially owned by him except to the extent of his pecuniary interest
therein. Weiss Asset Management, Weiss Capital, and Dr. Weiss have
a
business address of 29 Commonwealth Avenue, 10th Floor, Boston,
Massachusetts 02116.
|
·
|
FMG
will create a transitory merger subsidiary, United Subsidiary Corp.,
and
will merge such subsidiary with and into United, with United surviving;
and
|
·
|
United
will, as a result, become wholly-owned by
FMG.
|
·
|
$25,000,000
in cash;
|
·
|
8,750,000
shares of FMG common stock, par value $.0001 per share (assuming
an $8.00
per share value);
|
·
|
up
to $5,000,000 of additional consideration which will be paid to
the
members of United in the event certain net income targets are met
by
United, as set forth more particularly herein;
|
·
|
1,093,750
newly issued common stock purchase warrants identical in all respects
to
the warrants issued in the Company’s
IPO;
|
·
|
up to an additional 212,877 newly issued common stock purchase warrants identical in all respects to the warrants issued in the Company’s IPO; and |
·
|
up to an additional 212,877 shares of FMG common stock. |
·
|
the
Company’s stockholders have approved and adopted the Merger Proposal and
the transactions contemplated
thereby;
|
·
|
holders
of not more than 29.99% of the shares of the common stock issued
in the
Company’s IPO vote against the Merger Proposal and demand conversion of
their shares into cash;
|
·
|
holders
of not less than 66% of the membership units of United vote in
favor of
the Merger;
|
·
|
the
private placement, including the exchange offer, and the tender
offer
shall have taken place;
|
·
|
the
Securities and Exchange Commission has declared effective the registration
statement and prospectus which form a part of this proxy
statement/prospectus; and
|
·
|
the
other conditions specified in the Merger Agreement have been satisfied
or
waived.
|
|
·
|
Initiating
conversations, via phone, e-mail or other means (whether directly
or via a
private company’s major stockholders, members, or directors as well as
professionals and industry contacts we have known during our professional
careers) with private companies which management believed could make
attractive business combination
partners;
|
|
·
|
Contacting
professional service providers (accountants, attorneys, actuaries
and
consultants);
|
|
·
|
Using
their network of business associates and friends for
leads;
|
|
·
|
Working
with third-party intermediaries, including investment bankers;
and
|
|
·
|
Inquiring
directly of business owners, including private equity firms, of their
interest in having one of their businesses enter into a business
combination.
|
|
·
|
Specialty
focus, for example by line of business, geography, product, distribution
or client base;
|
|
·
|
Record
of growth and profitability;
|
|
|
|
|
·
|
Ability
to operate in difficult, dislocated or fragmented
markets;
|
|
|
|
|
·
|
Business
model and approach to building recurring
revenue;
|
|
·
|
Ability
to achieve incremental revenue or decrease costs from current core
business;
|
|
|
|
|
·
|
Potential
for greater economies of scale or higher profitability through
consolidation;
|
|
|
|
|
·
|
Opportunity
to deploy capital at appropriate rates of return in the current business
plan;
|
|
|
|
|
·
|
Experience
and skill of management and availability of additional
personnel;
|
|
|
|
|
·
|
Capital
requirements;
|
|
|
|
|
·
|
Competitive
position;
|
|
|
|
|
·
|
Financial
condition;
|
|
|
|
|
·
|
Barriers
to entry;
|
|
|
|
|
·
|
Stage
of development of the products, processes or services;
|
|
|
|
|
·
|
Breadth
of services offered;
|
|
|
|
|
·
|
Degree
of current or potential market acceptance of the
services;
|
|
|
|
|
·
|
Regulatory
environment of the industry;
|
|
|
|
|
·
|
Costs
associated with effecting the business combination; and
|
|
|
|
|
·
|
Probability
of successfully negotiating and consummating a business combination
with
the potential
partner.
|
|
·
|
$25,000,000
in cash consideration at the closing
|
|
·
|
8,125,000
shares of the Company
|
|
·
|
$5,000,000 in cash as additional
consideration
|
|
·
|
625,000 shares of the Company as additional
consideration
|
|
·
|
The
additional consideration would be based on UIH’s performance in the first
full four quarters post-merger. Additional consideration begins accruing
when GAAP net income for UIH exceeds $25 million and is fully earned
if
GAAP net income reaches or exceeds $29
million
|
|
·
|
The
UIH board would include Mr. Branch and other current United directors
while FMG would name an equal number of directors to the UIH
board.
|
|
·
|
The
parties would mutually discuss an appropriate capital and business
plan
for UIH
|
|
·
|
$25,000,000
in cash consideration at the closing
|
|
·
|
8,750,000
registered shares of FMG
|
|
·
|
$5,000,000
in cash as possible additional
consideration
|
|
·
|
The
additional consideration would be based on UIH’s performance in the twelve
month period covering either (i) July 1, 2008 to June 30, 2009 or
(ii)
calendar 2009. Additional consideration begins accruing when GAAP
net
income for UIH exceeds $25 million and is fully earned if GAAP net
income
reaches or exceeds $27.5 million
|
|
·
|
The
UIH management will include Mr. Cronin (President and Chief Executive
Officer) and Mr. Griffin (Chief Financial Officer). Mr. Russell will
be
Chief Underwriting Officer of
United.
|
|
·
|
The
UIH board would be set initially at six members with each of the
Company
and United naming three (3) members. Mr. Branch will serve as Chairman
and
Mr. Pratt as Vice Chairman of UIH.
|
|
·
|
As
soon as is practical following the execution of the definitive merger
agreement, FMG will file with the SEC a Form S-4 registration statement
concerning the shares of the Company United’s owners will receive in the
merger.
|
|
·
|
Our
officers and directors will continue to be bound by existing share
escrow
arrangements, and certain parties related to United will execute
“lock-up”
agreements.
|
|
·
|
Customary
closing conditions will apply, including the negotiation of a definitive
merger agreement with mutually acceptable representations, warranties,
and
indemnification; also, conditions to close will include regulatory
approvals (such as that of the Florida Office of Insurance Regulation
( “
OIR ” )).
|
|
·
|
An
exclusivity period of thirty (30) days during which we could conduct
diligence concerning United and prepare appropriate
documentation.
|
|
·
|
Provisions
concerning: (i) United’s waiver of a claim on our trust account and (ii)
mutual promises of confidentiality.
|
|
·
|
The
scope of the diligence being conducted by us, including portions
performed
directly by Messrs. Pratt and
Swets;
|
|
·
|
The
personnel, backgrounds and references for the firms retained to perform
diligence for us, which including an accounting firm, a law firm,
an
operations and internal audit consultant, a reinsurance broker and
consultant and an actuarial consultant;
and
|
|
·
|
Our
findings to date from both management and from our outside retained
firms
and consultants.
|
|
·
|
A
valuation and investment thesis for the merger with
United;
|
|
·
|
Management’s
assessment of United and its management, particularly with respect
to
United’s underwriting focus and risk
management;
|
|
·
|
An
assessment of United’s profit opportunities and risk to those profits
under various scenarios; and
|
·
|
An
analysis of the potential combined profits and earnings per share
after a
merger, both in absolute terms and relative to certain publicly-traded
insurance companies.
|
|
·
|
The
overall state of the Florida homeowners insurance business and the
relative attractiveness of this
market;
|
|
·
|
United’s
historical record of success in the Florida
market;
|
|
·
|
The
expected return on equity for United’s business in comparison to others
operating in the Florida market;
|
|
·
|
The
expected profitability of United’s business after giving proper account to
United’s exposure to, and management of, catastrophe
risk;
|
|
·
|
Diligence
reports concerning United’s balance sheet, including a review of its
investment assets, loss reserves, unearned premium reserves and
reinsurance arrangements;
|
|
·
|
Confirmations
of United’s loss reserve estimates and claims practices by an independent
actuary and an independent accounting firm retained by the
Company;
|
|
·
|
United’s
reinsurance program, underlying contract arrangements, and quality
of
reinsurance providers, including review of the findings of an independent
reinsurance consultant retained by the
Company;
|
|
·
|
The
status of discussions with other candidates concerning a potential
business combination, including management’s assessment of those
candidates’ potential value, the probability of negotiating an acceptable
business combination and the timeframe for so doing;
and
|
|
·
|
The
amount and form of the consideration to be paid by FMG to effect
the
merger, including the Piper Jaffray opinion that the transaction
is fair,
from a financial point of view, to the Company’s stockholders. From this,
and their own assessment of the transaction, the directors concluded
that
United’s value also exceeds $30,176,383, or 80% of the Company’s assets
held in its trust account.
|
·
|
$18,279,570
face amounts of 11% notes
|
·
|
Purchase
price of 93% of face value, or
$17,000,000
|
·
|
Interest
paid semi-annually
|
·
|
Maturity
three years from date of
issue
|
·
|
Callable,
at 105% of face value, for a one-month period after the first or
second
anniversary from date of
issue
|
·
|
FMG
to commence a tender offer of up to $33,732,134 of FMG common stock
at a
per-share price to be determined. The size of the tender will be
reduced
by the amount of (i) FMG shares exercising the right of conversion
and
(ii) FMG shares exchanged by institutional investors into notes
(see next
point below)
|
·
|
FMG
to issue notes, using the $17,000,000 proceeds as partial funding
for the
tender offer
|
·
|
Upon
the closing of the merger, FMG would use available cash from the
trust
to
fund the remaining requirements of the tender
offer
|
·
|
Sponsor
to transfer to United’s owners up to 212,877
shares of common stock as additional consideration for the merger
|
·
|
FMG
to repurchase 100,000 units of the underwriter’s purchase option for $100
and to amend the underwriters’ purchase option, changing its expiration
date to October 4, 2010
|
·
|
FMG
to issue 1 new warrant for each 8 shares of FMG stock paid to United
as
merger consideration (a total of 1,093,750 warrants) with terms
identical
to those warrants held by FMG’s public stockholders; and
|
·
|
The
Sponsor to transfer to United’s owners one Sponsor warrant for each share
of Sponsor common stock transferred as additional consideration
for the
merger
|
·
|
The
cost, terms, and conditions of the notes;
|
·
|
The
number of shares to include in the tender offer, conditions to
the tender,
and the price per share to be paid in the tender;
|
·
|
Changes
to the Merger Agreement, including the additional consideration
to be paid
by our Company and by our Sponsor;
|
·
|
A
review of the facts and conclusions the Board reached at its March
20,
2008 meeting as described on page 53;
|
·
|
United’s
performance to date; and
|
·
|
The
effect of the notes, the tender offer, and the amended Merger Agreement
on
our stockholders.
|
|
·
|
|
The
Merger would allow United to more easily access capital through
public
markets in order to increase the statutory capital and surplus
of its
insurance company subsidiaries providing it the ability to expand
the
number of property and casualty insurance policies that it writes
in the
State of Florida.
|
|
·
|
|
The
abilities and experience of the directors of the Company who are
expected
to remain as directors of the Company after the Merger will be
highly
valuable in executing its business strategy. See “ Directors
and Management of the Company Following the Merger.”
|
|
·
|
|
The
Company common stock issued in the Merger will be publicly traded,
which
could provide liquidity to United’s members and provide the business with
access to the public capital markets, the ability to attract, retain
and
incentivize highly qualified employees with grants of options for,
or
other equity awards in the form of, publicly traded
stock.
|
|
·
|
|
The
resulting publicly traded stock will present United with greater
ability
to use stock as acquisition or partnership
currency.
|
·
|
a
draft of the Merger Agreement, dated March 20,
2008;
|
·
|
other
relevant draft documents related to the
Merger;
|
United’s
annual reports for the fiscal years ended December 31, 2004 through
December 31, 2007;
|
·
|
forecasts
and projections prepared by United’s management with respect to United for
the fiscal years ended December 31, 2008 through December 31, 2012,
which
such projections may be deemed to differ materially from publicly
available information on United and which such information included
(a)
limited forecast information relating to United’s business, having been
advised that more detailed financial forecasts for the business were
not
available and (b) certain adjustments to United’s historical financial
statements that were prepared by the management of United and also
agreed
to by the Company’s management;
|
·
|
certain
financial data of United and compared it to publicly available financial
data for certain other companies that Piper Jaffray deemed comparable
to
United, and publicly available prices in other business combinations
that Piper Jaffray considered relevant in its
analysis;
|
·
|
publicly
available financial information concerning the Company that Piper
Jaffray
believed to be relevant to its analysis, including the Company’s Annual
Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports
on
Form 8-K, and the Registration Statement on Form S-1 filed with the
SEC on
October 4, 2007;
|
·
|
certain
other communications from the Company to its
stockholders;
|
·
|
certain
internal financial analyses and forecasts for the Company and United
prepared by Company management;
|
·
|
unit,
common stock and warrant reported price and trading activity for
the
Company; and
|
·
|
conducted
such other studies, analyses and inquiries as it deemed
appropriate.
|
·
|
held
several discussions with certain members of United’s senior management to
discuss operations, financial condition, future prospects and projected
operations and performance of United;
and
|
·
|
met
with certain members of the Company’s senior management to discuss the
existing operations and financial condition of the Company, as well
as
operations, financial condition and business strategy
post-Merger.
|
·
|
Infinity
Property & Casualty (IPCC)
|
·
|
Hilltop
Holdings (HTH)
|
·
|
Safety
Insurance Group (SAFT)
|
·
|
Donegal
Group (DGICA)
|
·
|
First
Acceptance (FAC)
|
·
|
Universal
Insurance Holdings (UVE)
|
·
|
GAINSCO
(GAN)
|
·
|
21
st
Century Holding Company (TCHC)
|
·
|
Validus
Holdings, Ltd. (VR)
|
·
|
IPC
Holdings, Ltd. (IPCR)
|
·
|
Montpelier
Re Holdings, Ltd. (MRH)
|
·
|
Flagstone
Reinsurance Holdings, Ltd. (FSR)
|
|
|
U.S. Personal
Lines
|
Bermuda
Reinsurer
|
|||||||
2007 GAAP Statistic
|
United (1)
|
Median
|
Median
|
|||||||
Loss
& LAE Ratio
|
30.1
|
%
|
63.2
|
%
|
24.3
|
%
|
||||
Expense
Ratio
|
54.5
|
29.2
|
30.7
|
|||||||
Combined
Ratio
|
84.6
|
93.6
|
63.1
|
|||||||
ROAE
|
64.9
|
11.4
|
19.4
|
|||||||
Net
Income Margin
|
26.6
|
12.1
|
42.4
|
Implied
Trading Values Based on Management Estimates
|
|
|||
2007
Net Income
|
|
$55.3 –
$126.6
|
||
2008E
Net Income
|
114.1
– 139.5
|
|||
2007
Book Value, as of December 31, 2007
|
40.4
– 51.7
|
Announcement
Date
|
|
Target
|
|
Acquirer
|
March
1, 2007
|
|
Bristol
West Holdings Inc.
|
|
Zurich
Financial Services AG
|
December
4, 2006
|
|
Direct
General Corp.
|
|
Elara
Holdings Inc.
|
June
14, 2005
|
|
Affirmative
Insurance Holdings
|
|
New
Affirmative LLC
|
December
15, 2003
|
|
USAuto
Holdings Inc.
|
|
Libert
é Investors
|
April
18, 2001
|
|
FL
Select Ins Holdings Inc.
|
|
Vesta
Insurance Group Inc.
|
October
31, 2000
|
|
Farm
Family Holdings Inc.
|
|
American
National Insurance
|
Comparable
Transaction Analysis
|
|
|||
2007
Net Income
|
|
$178.5 –
$326.4
|
||
2007
Book Value, as of December 31, 2007
|
42.5
– 94.3
|
Piper Jaffray estimated the range for the implied present value of United by varying the following assumptions: | |
·
|
a
terminal multiple applied to year 2012 estimated GAAP book value
of 1.0x;
and
|
·
|
discount
rates representing a weighted average cost of capital ranging from
20% to
30%, which range Piper Jaffray, in its professional judgment, deemed
reasonable for a small market capitalization company with the risk
characteristics of United’s insurance
operations.
|
·
|
FMG
will create a transitory merger subsidiary, United Subsidiary Corp.,
and
will merge such subsidiary with and into United, with United surviving;
and
|
·
|
United
will, as a result, become wholly-owned by
FMG.
|
|
(i)
|
$25,000,000
in cash;
|
|
(ii)
|
8,750,000
shares of FMG common stock, par value $.0001 per share (assuming
an $8.00
per share value);
|
|
(iii)
|
up
to $5,000,000 of additional consideration which will be paid
to the
members of United in the event certain net income targets are
met by
United, as set forth more particularly
herein;
|
|
(iv)
|
1,093,750
newly issued common stock purchase warrants identical in all
respects to
the warrants issued in the Company’s
IPO;
|
|
(v)
|
up
to an additional 212,877 newly issued common stock purchase warrants
identical in all respects to the warrants issued in the Company’s IPO;
and
|
|
(vi)
|
up
to an additional 212,877 shares of FMG common
stock.
|
· |
(A)
the product obtained by multiplying (1) the percentage of FMG
common stock
which will be owned by United’s members in the aggregate immediately
following the closing of the Merger, after giving effect to
the tender
offer and the exchange offer and (2) the amount of the original
issue
discount of the Notes, divided by (B)
$8.00;
|
· |
(A)
the product obtained by multiplying (1) the percentage of FMG
common stock
which will be owned by United’s members in the aggregate immediately
following the closing of the Merger, after giving effect to
the tender
offer and the exchange offer and (2) ten percent of the amount
of cash
required for the tender offer above the sum of $11,232,884
and the cash
proceeds received from the sale of the Notes, divided by (B)
$8.00;
and
|
· |
(A)
The percentage of FMG common stock which will be owned by United’s members
in the aggregate immediately following the closing of the Merger,
on a
fully diluted basis, after giving effect to the tender offer
and the
exchange offer multiplied by (B) the product obtained by multiplying
$0.05
and the sum of (1) the number of shares of FMG common stock
received by
the Company in the exchange offer and (2) the number of shares
of FMG
common stock purchased in the tender offer; divided by (C)
$8.00.
|
·
|
banks
or other financial institutions;
|
·
|
entities
treated as pass-through entities for United States federal income
tax
purposes and investors in such
entities;
|
·
|
insurance
companies;
|
·
|
tax-exempt
organizations;
|
·
|
dealers
in securities or currencies;
|
·
|
traders
in securities that elect to use a mark to market method of
accounting;
|
·
|
persons
that hold United membership units or FMG common stock as part of
a
straddle, hedge, constructive sale or conversion
transaction;
|
·
|
persons
who are subject to alternative minimum
tax;
|
·
|
persons
who are not citizens or residents of the United
States;
|
·
|
United
States persons that have a functional currency other than the United
States dollar; or
|
·
|
holders
who acquired their shares of FMG common stock or their United membership
units through the exercise of an employee stock or unit option or
otherwise as compensation.
|
·
|
an
individual citizen or resident of the United
States;
|
·
|
a
corporation (or an entity treated as a corporation for United States
federal income tax purposes) created or organized in or under the
laws of
the United States, any state thereof or the District of
Columbia;
|
·
|
an
estate, the income of which is subject to United States federal income
tax
regardless of its source; or
|
·
|
a
trust that (x) is subject to the supervision of a court within the
United
States and the control of one or more United States persons or (y)
has a
valid election in effect under applicable Treasury Regulations to
be
treated as a United States person.
|
·
|
incur
more than $40,000,000 in debt, in addition to the current $20,000,000
Surplus Note in favor of the State Board of Administration of the
State of
Florida;
|
·
|
sell,
lease, assign, transfer or otherwise dispose of any
assets;
|
·
|
enter
into any transaction with any affiliate except in the ordinary
course and
on terms no less favorable to FMG or such subsidiary than would
be
obtainable in a comparable arm’s-length
transaction;
|
·
|
amend,
supplement or otherwise modify in any material respect the contractual
arrangements between FMG and United Insurance Management, L.C.
existing on
the date of the note purchase agreement (or terminate the same
or
otherwise waive any material condition or agreement contained therein)
or
enter into any additional contractual arrangements with each other,
in any
case which could be reasonably expected to have a material adverse
effect
(as defined in the note purchase
agreement);
|
·
|
make
any restricted payment (such as a dividend to stockholders) of
cash,
securities or other property if, after giving effect thereto, the
consolidated net worth (as defined in the note purchase agreement)
of FMG
and its subsidiaries is less than
$45,000,000;
|
·
|
consolidate
with, merge, convey, transfer or lease all or substantially all
of its
assets or purchase or acquire the assets of any person, except
where same
could not be reasonably expected to have a material adverse
effect;
|
·
|
change
the general nature of their respective businesses;
|
·
|
dissolve,
or change its legal form or any of its governing documents or otherwise
terminate, amend or modify any such governing document if such
change,
termination or amendment could be reasonably expected to have a
material
adverse effect; or
|
·
|
become
described or designated in the Specially Designated Nationals and
Blocked
Persons List of the Office of Foreign Assets Control or in Section
1 of
the Anti Terrorism Order or engage in any dealings or transactions
with
any such person .
|
·
|
acceptability
of the Merger Agreement by
investors;
|
·
|
satisfaction
of conditions to the Merger Agreement and note purchase
agreement;
|
·
|
accuracy
of all representations and warranties of FMG and the
investors;
|
·
|
material
compliance with all covenants, agreements and
conditions;
|
·
|
there
being no injunction which would prohibit consummation of the private
placement;
|
·
|
there
shall have occurred no event or series of events which would constitute
a
material adverse effect (as defined in the note purchase agreement)
of FMG
or United; and
|
·
|
approval
of FMG’s stockholders of the Merger Agreement and the other proposals,
required in order to consummate the
Merger.
|
·
|
by
the mutual consent of FMG and the purchasers of the
Notes;
|
·
|
by
either FMG or the purchasers, if any permanent injunction or other
order
of a court or other competent governmental agency preventing the
consummation of the acquisition
of the Notes shall
have become final and nonappealable;
or
|
·
|
by
either FMG or the purchasers if the acquisition of the Notes has
not been
consummated by October 18, 2008, unless such party’s breach of the note
purchase agreement is the cause of the failure to consummate the
issuance
of the Notes by such date, in which case that party may not
terminate.
|
(i)
|
default
in the payment of principal or interest on the
Notes;
|
(ii)
|
default
in the performance of or compliance with any term in the note purchase
agreement;
|
(iii)
|
any
representation or warranty provided by the Company or its officers
in
false or incorrect in any material
respect;
|
(iv)
|
default
in the payment of an aggregate principal amount exceeding $5,000,000
with
respect to any debt;
|
(v)
|
final
judgment rendered against the Company exceeding $10,000,000 ($5,000,000
in
certain circumstances).
|
(vi)
|
certain
events of bankruptcy, insolvency or reorganization, or court appointment
of a receiver, liquidator or trustee;
and
|
(vii)
|
certain
defaults under the Company’s employee benefit
plan.
|
|
•
|
|
the
first $10,000,0000 of the aggregate consideration will be funded
by FMG
with the net cash proceeds from the issuance of the Notes in the
private
placement; and
|
|
•
|
|
any
remaining funding for the purchase of the shares tendered in the
tender
offer will be provided from available cash on hand following the
release
of the funds in the trust account following consummation of the
Merger
which we reserved for payment for conversion of shares of stockholders
voting against the Merger and seeking conversion into cash of
approximately $11,232,134 and if necessary, up to $5,500,000 of
cash on
hand from United.
|
|
No Holders Exercise
Their Conversion Rights
|
Holders Exercise
Their Conversion
Rights as to 1,419,614 Shares
|
|||||
All
shares tendered
|
10,476,704
|
9,057,090
|
|||||
No
shares tendered
|
13,797,466
|
12,377,852
|
·
|
the
current ownership of the entities and individuals identified
above remains
unchanged;
|
·
|
occurrence
of the private placement and exchange
offer;
|
·
|
occurrence
of the tender offer;
|
·
|
the forfeiture
of shares and warrants from FMG Investors LLC and the subsequent
re-issue;
|
·
|
does
not reflect any exercise of warrants;
and
|
·
|
the
columns reflecting the beneficial ownership after consummation
of the
Merger assumes the issuance of all 8,750,000 shares and 1,093,750
warrants.
|
Shares
Owned Upon Closing of Private Placement, Exchange Offer and
Tender Offer
(2)
|
|||||||||||||||||||||||||
No
Conversion Rights Exercised
|
Full
Conversion Rights Exercised
|
||||||||||||||||||||||||
Name
and Address of Beneficial Owners (1)
|
No
Shares Tendered
|
Shares
Tendered
|
No
Shares Tendered
|
Shares
Tendered
|
|||||||||||||||||||||
#
|
%
|
#
|
%
|
#
|
%
|
#
|
%
|
||||||||||||||||||
Gregory
C. Branch, Chairman of the Board (3)
|
1,515,007
|
10.98
|
%
|
1,528,529
|
14.59
|
%
|
1,515,060
|
12.24
|
%
|
1,528,550
|
16.88
|
%
|
|||||||||||||
FMG
Investors LLC (4)
|
975,179
|
7.07
|
%
|
901,525
|
8.61
|
%
|
974,890
|
7.88
|
%
|
901,410
|
9.95
|
%
|
|||||||||||||
Gordon
G. Pratt, Chairman, Chief Executive Officer and President
(4)
|
975,179
|
7.07
|
%
|
901,525
|
8.61
|
%
|
974,890
|
7.88
|
%
|
901,410
|
9.95
|
%
|
|||||||||||||
Larry
G. Swets, Jr., Chief Financial Officer, Secretary, Treasurer,
Executive
Vice President (4)
|
975,179
|
7.07
|
%
|
901,525
|
8.61
|
%
|
974,890
|
7.88
|
%
|
901,410
|
9.95
|
%
|
|||||||||||||
Donald
J. Cronin, President and Chief Executive Officer
|
78,443
|
0.57
|
%
|
79,143
|
0.76
|
%
|
78,445
|
0.63
|
%
|
79,144
|
0.87
|
%
|
|||||||||||||
Nicholas
W. Griffin, Chief Financial Officer
|
45,573
|
0.33
|
%
|
45,980
|
0.44
|
%
|
45,575
|
0.37
|
%
|
45,981
|
0.51
|
%
|
|||||||||||||
Melvin
A. Russell, Jr., Chief Underwriting Officer
|
47,172
|
0.34
|
%
|
47,593
|
0.45
|
%
|
47,174
|
0.38
|
%
|
47,594
|
0.53
|
%
|
|||||||||||||
Alec
L. Poitevint, II, Director (5)
|
349,480
|
2.53
|
%
|
352,600
|
3.37
|
%
|
349,492
|
2.82
|
%
|
352,604
|
3.89
|
%
|
|||||||||||||
Kent
G. Whittemore, Director (6)
|
215,250
|
1.56
|
%
|
217,171
|
2.07
|
%
|
215,257
|
1.74
|
%
|
217,174
|
2.40
|
%
|
|||||||||||||
James
R. Zuhlke, Director
|
18,661
|
0.14
|
%
|
17,251
|
0.16
|
%
|
18,655
|
0.15
|
%
|
17,249
|
0.19
|
%
|
|||||||||||||
HBK
Investments L.P. (7)
|
298,803
|
2.17
|
%
|
42,013
|
0.40
|
%
|
134,683
|
1.09
|
%
|
28,595
|
0.32
|
%
|
|||||||||||||
Brian
Taylor (8)
|
437,500
|
3.17
|
%
|
61,514
|
0.59
|
%
|
306,294
|
2.47
|
%
|
65,029
|
0.72
|
%
|
|||||||||||||
Bulldog
Investors (9)
|
661,049
|
4.79
|
%
|
92,945
|
0.89
|
%
|
276,527
|
2.23
|
%
|
58,709
|
0.65
|
%
|
|||||||||||||
Millenco
LLC (10)
|
189,375
|
1.37
|
%
|
26,627
|
0.25
|
%
|
132,581
|
1.07
|
%
|
28,148
|
0.31
|
%
|
|||||||||||||
D.B.
Zwirn Special Opportunities Fund, L.P. (11)
|
178,500
|
1.29
|
%
|
25,098
|
0.24
|
%
|
124,968
|
1.01
|
%
|
26,532
|
0.29
|
%
|
|||||||||||||
D.B.
Zwirn Special Opportunities Fund, Ltd. (11)
|
246,500
|
1.79
|
%
|
34,659
|
0.33
|
%
|
172,575
|
1.39
|
%
|
36,639
|
0.40
|
%
|
|||||||||||||
D.B.
Zwirn & Co., L.P. (11)
|
425,000
|
3.08
|
%
|
59,756
|
0.57
|
%
|
297,543
|
2.40
|
%
|
63,171
|
0.70
|
%
|
|||||||||||||
DBZ
GP, LLC (11)
|
425,000
|
3.08
|
%
|
59,756
|
0.57
|
%
|
297,543
|
2.40
|
%
|
63,171
|
0.70
|
%
|
|||||||||||||
Zwirn
Holdings, LLC (11)
|
350,000
|
2.54
|
%
|
49,211
|
0.47
|
%
|
245,035
|
1.98
|
%
|
52,023
|
0.57
|
%
|
|||||||||||||
Daniel
B. Zwirn (11)
|
350,000
|
2.54
|
%
|
49,211
|
0.47
|
%
|
245,035
|
1.98
|
%
|
52,023
|
0.57
|
%
|
|||||||||||||
Weiss
Asset Management, LLC (12)
|
180,642
|
1.31
|
%
|
25,399
|
0.24
|
%
|
126,467
|
1.02
|
%
|
26,850
|
0.30
|
%
|
|||||||||||||
Weiss
Capital, LLC (12)
|
90,395
|
0.66
|
%
|
12,710
|
0.12
|
%
|
63,286
|
0.51
|
%
|
13,436
|
0.15
|
%
|
|||||||||||||
Andrew
M. Weiss, Ph.D. (12)
|
271,037
|
1.96
|
%
|
38,109
|
0.36
|
%
|
189,753
|
1.53
|
%
|
40,286
|
0.44
|
%
|
|||||||||||||
All
Directors and Officers as a Group (9 persons)
|
3,244,765
|
23.52
|
%
|
3,189,792
|
30.45
|
%
|
3,244,549
|
26.21
|
%
|
3,189,706
|
35.22
|
%
|
Name
|
|
Age
|
|
Position
|
Gregory
C. Branch
|
|
61
|
|
Chairman
of the Board
|
Gordon
G. Pratt
|
|
46
|
|
Vice
Chairman
|
Donald
J. Cronin
|
|
54
|
|
President
and Chief Executive Officer
|
Nicholas
W. Griffin
|
|
39
|
|
Chief
Financial Officer
|
Melvin
A. Russell, Jr.
|
|
53
|
|
Chief
Underwriting Officer
|
Alec
L. Poitevint, II
|
|
60
|
|
Director
|
Larry
G. Swets, Jr.
|
|
33
|
|
Director
|
Kent
G. Whittemore
|
|
60
|
|
Director
|
James
R. Zuhlke
|
|
62
|
|
Director
|
Name and
Principal
Position(a)
|
Year(b)
|
Salary($)(c)
|
Bonus($)(d)
|
Stock
Awards($)(e)
|
OptionAwards($)(f)
|
Non-Equity
Incentive
Plan
Compensation
($)(g)
|
Nonqualified
Deferred
Compensation
Earnings ($)(h)
|
All
Other
Compensation($)(i)
|
Total ($)(j)
|
|||||||||||||||||||||||||
Donald J.
Cronin
|
2007
|
$
|
254,800
|
$
|
70,000
|
$
|
88,350
|
(2
|
)
|
-
|
-
|
-
|
$
|
12,500
|
(1
|
)
|
$
|
425,650
|
||||||||||||||||
President
and Chief Executive Officer of United’s wholly owned
subsidiaries
|
2006
|
$
|
188,550
|
$
|
48,750
|
$
|
98,500
|
(2
|
)
|
-
|
-
|
-
|
$
|
9,188
|
(1
|
)
|
$
|
344,988
|
||||||||||||||||
Nicholas
W. Griffin
|
2007
|
$
|
204,800
|
$
|
50,000
|
$
|
58,900
|
(2
|
)
|
-
|
-
|
-
|
$
|
10,000
|
(1
|
)
|
$
|
323,700
|
||||||||||||||||
Chief
Financial Officer
|
2006
|
$
|
125,550
|
$
|
31,156
|
$
|
66,000
|
(2
|
)
|
-
|
-
|
-
|
$
|
6,038
|
(1
|
)
|
$
|
228,744
|
(1)
|
Represents
company match under 401(k) plan.
|
Amounts
calculated utilizing the provisions of SFAS 123(R). The assumptions
used
in calculating these amounts are incorporated herein by reference
to Note
14 of United’s 2007 audited consolidated financial statements contained
herein.
|
Name
(a)
|
|
Fees
Earned or
Paid in
Cash
($)
(b)
|
|
Stock
Awards
($)
(c)
|
|
Option Awards
($)
(d)
|
|
Non-Equity
Incentive Plan
Compensation
($)
(e)
|
|
Nonqualified
Deferred
Compensation
Earnings
($)
(f)
|
|
All Other
Compensation
($)
(g)
|
|
Total
($)
(h)
|
||||||||
Gregory
C. Branch
|
$
|
125,500
|
(1)
|
-
|
|
(2)(3)
|
-
|
-
|
-
|
$
|
125,500
|
|||||||||||
|
||||||||||||||||||||||
Alec
L. Poitevint
|
$
|
25,000
|
(1)
|
-
|
-
|
-
|
-
|
-
|
$
|
25,000
|
||||||||||||
|
||||||||||||||||||||||
Kent G. Whittemore
|
$
|
24,250
|
(1)
|
-
|
-
|
-
|
-
|
-
|
$
|
24,250
|
|
(1)
|
Mr.
Branch was paid $120,000 for serving as Chairman of the Board and
Chief
Executive Officer for the fiscal year ended December 31, 2007. Each
of the
other two directors set forth above received a retainer of $20,000
for
serving as board members. In addition, all three directors received
a fee
for each meeting attended in person or by phone, plus reimbursement
of
expenses.
|
|
(2)
|
Pursuant
to United’s members agreement, as amended, the Chairman of the Board, Mr.
Branch, received an option to purchase 5,454 membership units at
a total
exercise price of $400,000. On January 1, 2007, Mr. Branch, exercised
this
option and purchased such membership units. There was no compensation
cost
to United in connection with this award in accordance with FAS
123(R).
|
|
(3)
|
United’s
members agreement, as amended, provides that its Board of Managers
has the
discretion to grant to the Chairman of the Board an award of additional
membership units or an option to purchase additional membership units
in
an amount, if granted, that shall be (1) no greater than the aggregate
amount of membership units granted or, if option grants, issuable
upon the
exercise of options granted to all of United’s other officers and
managers, but (2) no less than the largest amount of membership units
granted or, if option grants, issuable upon the exercise of options
granted to any single United officer or manager. Any such grant of
membership units or any option award granted pursuant to the
foregoing provision shall be on the same terms and conditions as
the
awards granted to other officers and managers, provided that the
Chairman
shall have twelve months from the date the officers and managers
exercise their option awards to exercise his option award.
On January 1, 2007, United granted to the Chairman of the Board,
Mr.
Branch, an option to purchase 258 membership units, an amount equal
to the aggregate number of membership units granted by United to
its other
officers and managers, at an exercise price of $242 per unit. Mr.
Branch
exercised the entire option. There was no compensation cost to United
in
connection with this award in accordance with FAS 123(R). The completion
of the Merger will result in the termination of any option provisions
contained in the United members agreement, as amended. Any unexercised
options held by the Chairman at the time of the Merger must be waived
as a
condition to closing the Merger.
|
Name
|
|
Number
of Shares
|
|
Relationship
to Us
|
|
|
|
|
|
FMG
Investors LLC
|
|
1,045,000
|
|
Sponsor.
Gordon Pratt and Larry G. Swets, Jr. are the managing members of
FMG
Investors LLC.
|
Thomas
D. Sargent
|
|
20,000
|
|
Director
|
David
E. Sturgess
|
|
20,000
|
|
Director
|
James
R. Zuhlke
|
|
20,000
|
|
Director
|
John
Petry
|
|
20,000
|
|
Special
Advisor
|
|
·
|
On
May 22, 2007, we issued 1,125,000 shares of our common stock to our
founding stockholders for an aggregate amount of $25,000 in cash,
at a
purchase price of approximately $0.022 per
share.
|
|
·
|
The
Company has received a limited recourse revolving line of credit
totaling
$250,000 made available by FMG Investors LLC. The revolving line
of credit
terminates upon the earlier of the completion of a business combination
or
the cessation of our corporate existence on October 4, 2009. The
revolving
line of credit is non-interest
bearing.
|
|
·
|
On
October 11, 2007, we entered into an agreement with our sponsor for
the
sale of 1,250,000 warrants in a private placement. Each warrant entitles
the holder to purchase from us one share of our common stock on a
cashless
basis. The warrants were sold at a price of $1.00 per warrant, generating
net proceeds of $1,250,000.
|
·
|
·
|
United
will, as a result, become wholly-owned by
FMG.
|
·
|
$25,000,000
in cash;
|
·
|
8,750,000
shares of FMG common stock, par value $.0001 per share (assuming
an $8.00
per share value);
|
·
|
up
to $5,000,000 of additional consideration which will be paid to
the
members of United in the event certain net income targets are met
by
United, as set forth more particularly herein;
|
·
|
1,093,750
newly issued common stock purchase warrants identical in all respects
to
the warrants issued in the Company’s
IPO;
|
·
|
up to an additional 212,877 newly issued common stock purchase warrants identical in all respects to the warrants issued in the Company's IPO; and |
·
|
up to an additional 212,877 shares of FMG common stock. |
Name
|
|
Age
|
|
Position
|
|
|
|
|
|
Gregory
C. Branch
|
|
61
|
|
Chairman
of the Board
|
Gordon
G. Pratt
|
|
46
|
|
Vice
Chairman
|
Donald
J. Cronin
|
|
54
|
|
President
and Chief Executive Officer
|
Nicholas
W. Griffin
|
|
39
|
|
Chief
Financial Officer
|
Melvin
A. Russell, Jr.
|
|
53
|
|
Chief
Underwriting Officer
|
Alec
L. Poitevint, II
|
|
60
|
|
Director
|
Larry
G. Swets, Jr.
|
|
33
|
|
Director
|
Kent
G. Whittemore
|
|
60
|
|
Director
|
James
R. Zuhlke
|
|
62
|
|
Director
|
Period Ended
|
Non-CAT Loss and
LAE
|
Gross Earned
Premium
|
Loss Ratio
|
|||||||
(Dollars
in thousands)
|
||||||||||
12/31/2007
|
$
|
25,604
|
$
|
151,684
|
16.9
|
%
|
||||
12/31/2006
|
34,566
|
139,588
|
24.8
|
%
|
||||||
12/31/2005
|
46,420
|
119,345
|
38.9
|
%
|
|
12/31/07
|
12/31/06
|
12/31/05
|
12/31/04
|
12/31/03
|
12/31/02
|
|||||||||||||
Non-catastrophe
claims data
|
|||||||||||||||||||
Claims
opened during period
|
2,239
|
2,514
|
3,223
|
2,176
|
1,781
|
1,918
|
|||||||||||||
Claims
closed during period
|
2,363
|
2,856
|
3,003
|
1,706
|
1,782
|
1,784
|
|||||||||||||
Open
claims at end of period
|
539
|
663
|
1,005
|
785
|
315
|
316
|
|||||||||||||
|
|||||||||||||||||||
Loss
and LAE incurred
|
$
|
27,281
|
$
|
35,472
|
$
|
46,736
|
$
|
22,506
|
$
|
9,948
|
$
|
11,252
|
|||||||
Loss
and LAE ceded
|
(1,677
|
)
|
(906
|
)
|
(316
|
)
|
(598
|
)
|
(49
|
)
|
(14
|
)
|
|||||||
Net
loss and LAE incurred
|
$
|
25,604
|
$
|
34,566
|
$
|
46,420
|
$
|
21,908
|
$
|
9,899
|
$
|
11,238
|
|||||||
Total
claims payments
|
$
|
28,745
|
$
|
31,362
|
$
|
35,405
|
$
|
17,722
|
$
|
10,869
|
$
|
8,752
|
|||||||
|
|||||||||||||||||||
Catastrophe
claims data
|
|||||||||||||||||||
Claims
opened during period
|
329
|
2,881
|
20,506
|
6,566
|
-
|
3
|
|||||||||||||
Claims
closed during period
|
1,556
|
16,225
|
8,228
|
3,726
|
2
|
18
|
|||||||||||||
Open
claims at end of period
|
547
|
1,774
|
15,118
|
2,840
|
-
|
2
|
|||||||||||||
|
|||||||||||||||||||
Loss
and LAE incurred
|
$
|
10,256
|
$
|
115,215
|
$
|
255,229
|
$
|
91,686
|
$
|
-
|
$
|
-
|
|||||||
Loss
and LAE ceded
|
(10,198
|
)
|
(114,424
|
)
|
(240,032
|
)
|
(71,582
|
)
|
-
|
-
|
|||||||||
Net
loss and LAE incurred
|
$
|
58
|
$
|
791
|
$
|
15,197
|
$
|
20,104
|
$
|
-
|
$
|
-
|
|||||||
Total
claims payments
|
$
|
30,198
|
$
|
236,099
|
$
|
105,696
|
$
|
87,566
|
$
|
-
|
$
|
-
|
|||||||
|
|||||||||||||||||||
Total
net loss and LAE incurred
|
$
|
25,662
|
$
|
35,357
|
$
|
61,617
|
$
|
42,012
|
$
|
9,899
|
$
|
11,238
|
|||||||
Total
claims payments
|
$
|
58,943
|
$
|
267,461
|
$
|
141,101
|
$
|
105,288
|
$
|
10,869
|
$
|
8,752
|
|||||||
|
|||||||||||||||||||
Reserves
|
|||||||||||||||||||
Case
|
$
|
13,887
|
$
|
12,609
|
$
|
91,707
|
$
|
6,047
|
$
|
2,491
|
$
|
2,913
|
|||||||
IBNR
|
22,118
|
44,566
|
82,510
|
6,500
|
1,100
|
1,600
|
|||||||||||||
Ceded
|
(14,446
|
)
|
(33,441
|
)
|
(153,769
|
)
|
(4,099
|
)
|
-
|
-
|
|||||||||
Total
Reserves
|
$
|
21,559
|
$
|
23,734
|
$
|
20,448
|
$
|
8,448
|
$
|
3,591
|
$
|
4,513
|
|
Years
Ended December 31,
|
|||||||||||||||||||||||||||
|
(Dollars
in thousands)
|
|||||||||||||||||||||||||||
|
2007
|
2006
|
2005
|
2004
|
2003
|
2002
|
2001
|
2000
|
1999
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance
sheet liability
|
$
|
21,559
|
$
|
23,734
|
$
|
20,448
|
$
|
8,448
|
$
|
3,591
|
$
|
4,513
|
$
|
2,078
|
$
|
1,249
|
$
|
1,716
|
||||||||||
|
||||||||||||||||||||||||||||
Cumulative
paid as of:
|
||||||||||||||||||||||||||||
One
year later
|
9,047
|
12,872
|
10,962
|
4,549
|
4,530
|
1,707
|
767
|
366
|
||||||||||||||||||||
Two
years later
|
14,363
|
13,871
|
6,097
|
6,065
|
2,065
|
963
|
393
|
|||||||||||||||||||||
Three
years later
|
14,868
|
6,594
|
6,779
|
2,258
|
1,081
|
503
|
||||||||||||||||||||||
Four
years later
|
6,382
|
7,185
|
2,260
|
1,197
|
564
|
|||||||||||||||||||||||
Five
years later
|
6,967
|
2,250
|
1,197
|
668
|
||||||||||||||||||||||||
Six
years later
|
2,067
|
1,197
|
668
|
|||||||||||||||||||||||||
Seven
years later
|
1,041
|
668
|
||||||||||||||||||||||||||
Eight
years later
|
632
|
|||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Re-estimated
net liability as of:
|
||||||||||||||||||||||||||||
End
of year
|
$
|
21,559
|
$
|
23,734
|
$
|
20,448
|
$
|
8,448
|
$
|
3,591
|
$
|
4,513
|
$
|
2,078
|
$
|
1,249
|
$
|
1,716
|
||||||||||
One
year later
|
17,652
|
18,802
|
12,989
|
6,061
|
5,252
|
2,315
|
888
|
378
|
||||||||||||||||||||
Two
years later
|
17,675
|
15,260
|
6,358
|
6,523
|
2,279
|
1,112
|
443
|
|||||||||||||||||||||
Three
years later
|
15,586
|
7,051
|
6,981
|
2,378
|
1,192
|
541
|
||||||||||||||||||||||
Four
years later
|
6,561
|
7,438
|
2,260
|
1,257
|
667
|
|||||||||||||||||||||||
Five
years later
|
7,066
|
2,259
|
1,197
|
688
|
||||||||||||||||||||||||
Six
years later
|
2,068
|
1,198
|
668
|
|||||||||||||||||||||||||
Seven
years later
|
1,041
|
668
|
||||||||||||||||||||||||||
Eight
years later
|
632
|
|||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Cumulative
redundancy (deficiency)
|
$
|
6,082
|
$
|
2,773
|
$
|
(7,138
|
)
|
$
|
(2,970
|
)
|
$
|
(2,553
|
)
|
$
|
10
|
$
|
208
|
$
|
1,084
|
|||||||||
|
||||||||||||||||||||||||||||
Cumulative
redundancy (deficiency) as a % of reserves originally
established
|
25.6
|
%
|
13.6
|
%
|
-84.5
|
%
|
-82.8
|
%
|
-56.6
|
%
|
0.5
|
%
|
16.7
|
%
|
63.2
|
%
|
REINSURANCE
RECOVERABLE
|
|||||||||||||||||||
As
of December 31, 2007
|
|||||||||||||||||||
Reinsurance Carrier
|
AM Best
Rating
|
Total
Recoverable
|
Ceded Balances
Payable
|
Net
Recoverable
|
Letters of
Credit
|
Net Unsecured
Recoverable
|
|||||||||||||
ACE
Tempest Reinsurance Ltd
|
A+
|
$
|
879
|
$
|
244
|
$
|
635
|
$
|
45
|
$
|
590
|
||||||||
Alea
North America Insurance Company
|
NR-4
|
63
|
—
|
63
|
—
|
63
|
|||||||||||||
Amlin
Bermuda Ltd
|
A
|
1,253
|
822
|
431
|
—
|
431
|
|||||||||||||
AXA
Re
|
A-
|
282
|
229
|
53
|
—
|
53
|
|||||||||||||
Catlin
Insurance Company Ltd
|
A
|
173
|
—
|
173
|
16
|
157
|
|||||||||||||
Everest
Re
|
A+
|
1,179
|
775
|
404
|
—
|
404
|
|||||||||||||
Flagstone
Re
|
A-
|
589
|
387
|
202
|
—
|
202
|
|||||||||||||
Florida
Hurricane Catastrophe Fund
|
—
|
17,660
|
—
|
17,660
|
—
|
17,660
|
|||||||||||||
Harco
National Insurance Group
|
A-
|
2,936
|
1,320
|
1,616
|
—
|
1,616
|
|||||||||||||
Hiscox
Insurance Co Ltd
|
A-
|
253
|
166
|
87
|
—
|
87
|
|||||||||||||
Lloyd's
Syndicates
|
A
s
|
11,490
|
4,865
|
6,625
|
—
|
6,625
|
|||||||||||||
Markel
International
|
A
|
184
|
124
|
60
|
—
|
60
|
|||||||||||||
Montpelier
Reinsurance Ltd
|
A-
|
2,140
|
1,162
|
978
|
35
|
943
|
|||||||||||||
National
Flood Insurance Program
|
—
|
2,739
|
—
|
2,739
|
—
|
2,739
|
|||||||||||||
New
Castle Reinsurance Co Ltd
|
A-
|
702
|
453
|
249
|
—
|
249
|
|||||||||||||
Odyssey
America Reinsurance
|
A
|
141
|
—
|
141
|
—
|
141
|
|||||||||||||
Omega
Specialty Insurance Co Ltd
|
A-
|
294
|
194
|
100
|
—
|
100
|
|||||||||||||
WR
Berkley Europe Ltd
|
A
|
204
|
111
|
93
|
64
|
29
|
|||||||||||||
Total
|
$
|
43,161
|
$
|
10,852
|
$
|
32,309
|
$
|
160
|
$
|
32,149
|
|
As
of December 31, 2007
|
As
of December 31, 2006
|
|||||||||||
|
Carrying
Amount
|
%
of Total
|
Carrying
Amount
|
%
of Total
|
|||||||||
|
(Dollars
in thousands)
|
||||||||||||
Fixed
maturities, at market:
|
|||||||||||||
U.S.
government agencies and authorities
|
$
|
68,904
|
61.3
|
%
|
$
|
44,392
|
41.5
|
%
|
|||||
Corporate
securities
|
38,506
|
34.2
|
%
|
46,300
|
43.2
|
%
|
|||||||
Total
fixed maturities
|
107,410
|
95.5
|
%
|
90,692
|
84.7
|
%
|
|||||||
Equity
securities, at market
|
5,072
|
4.5
|
%
|
16,385
|
15.3
|
%
|
|||||||
Total
fixed and equity securities
|
$
|
112,482
|
100.0
|
%
|
$
|
107,077
|
100.0
|
%
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Balance
at January 1
|
$
|
57,175
|
$
|
174,217
|
|||
Less
reinsurance recoverables
|
33,441
|
153,769
|
|||||
Net
balance at January 1
|
$
|
23,734
|
$
|
20,448
|
|||
|
|||||||
Incurred
related to:
|
|||||||
Current
year
|
$
|
31,466
|
$
|
36,095
|
|||
Prior
years
|
(5,804
|
)
|
(738
|
)
|
|||
Total
incurred
|
$
|
25,662
|
$
|
35,357
|
|||
|
|||||||
Paid
related to:
|
|||||||
Current
year
|
$
|
18,511
|
$
|
18,291
|
|||
Prior
years
|
9,326
|
13,780
|
|||||
Total
paid
|
$
|
27,837
|
$
|
32,071
|
|||
|
|||||||
Net
balance at year-end
|
$
|
21,559
|
$
|
23,734
|
|||
Plus
reinsurance recoverables
|
14,446
|
33,441
|
|||||
Balance
at year-end
|
$
|
36,005
|
$
|
57,175
|
|||
|
|||||||
Case
reserves
|
$
|
13,887
|
$
|
12,609
|
|||
IBNR
reserves
|
22,118
|
44,566
|
|||||
Balance
at year-end
|
$
|
36,005
|
$
|
57,175
|
Years Ended December 31,
|
|||||||
Gains (Losses)
2007 |
Gains (Losses)
2006 |
||||||
Fixed
income securities
|
$
|
4
|
$
|
11
|
|||
Equity
securities
|
1,231
|
834
|
|||||
Total
realized gains
|
1,235
|
845
|
|||||
|
|||||||
Fixed
income securities
|
(70
|
)
|
(178
|
)
|
|||
Equity
securities
|
(843
|
)
|
(556
|
)
|
|||
Total
realized losses
|
(913
|
)
|
(734
|
)
|
|||
|
|||||||
Net
realized gains on investments
|
$
|
322
|
$
|
111
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Reinsurance
deposits
|
$
|
2,808
|
$
|
14
|
|||
Accrued
investment income
|
1,385
|
1,255
|
|||||
Interest
receivable
|
1,249
|
129
|
|||||
Prepaid
expenses
|
625
|
-
|
|||||
Other
receivables
|
110
|
10
|
|||||
Notes
receivable from officers
|
100
|
100
|
|||||
Total
other assets
|
$
|
6,277
|
$
|
1,508
|
Years Ended December 31,
|
|||||||
Gains (Losses)
2006
|
Gains (Losses)
2005 |
||||||
Fixed
income securities
|
$
|
11
|
$
|
1
|
|||
Equity
securities
|
834
|
628
|
|||||
Total
realized gains
|
845
|
629
|
|||||
|
|||||||
Fixed
income securities
|
(178
|
)
|
(132
|
)
|
|||
Equity
securities
|
(556
|
)
|
(412
|
)
|
|||
Total
realized losses
|
(734
|
)
|
(544
|
)
|
|||
|
|||||||
Net
realized gains on investments
|
$
|
111
|
$
|
85
|
Six
Months Ended June 30,
|
|
||||||
|
|
Gains
(Losses)
|
|
Gains
(Losses)
|
|
||
|
|
2008
|
|
2007
|
|||
Fixed
income securities
|
$
|
1,079
|
$
|
-
|
|||
Equity
securities
|
45
|
37
|
|||||
Total
realized gains
|
1,124
|
37
|
|||||
Fixed
income securities
|
(29
|
)
|
-
|
||||
Equity
securities
|
(217
|
)
|
(40
|
)
|
|||
Total
realized losses
|
(246
|
)
|
(40
|
)
|
|||
Net
realized gains (losses) on investments
|
$
|
878
|
$
|
(3
|
)
|
June
30,
|
|
December
31,
|
|
||||
|
|
2008
|
|
2007
|
|||
Reinsurance
deposits
|
$
|
-
|
$
|
2,808
|
|||
Interest
receivable
|
1,964
|
1,249
|
|||||
Accrued
investment income
|
1,332
|
1,385
|
|||||
Notes
receivable
|
756
|
-
|
|||||
Prepaid
expenses
|
612
|
625
|
|||||
Other
receivables
|
28
|
110
|
|||||
Notes
receivable from officers
|
-
|
100
|
|||||
Total
other assets
|
$
|
4,692
|
$
|
6,277
|
|
Total
|
2008
|
2009-2010
|
2011-2012
|
Thereafter
|
|||||||||||
Contractual
Obligations:
|
||||||||||||||||
Unpaid
Losses and LAE
|
$
|
36,005
|
$
|
29,975
|
$
|
5,227
|
$
|
693
|
$
|
110
|
||||||
Operating
leases
|
236
|
117
|
74
|
43
|
2
|
|||||||||||
Long-term
debt
|
43,833
|
11,000
|
14,304
|
2,352
|
16,177
|
|||||||||||
Interest
in connection with Long-Term Debt
|
12,009
|
2,763
|
2,598
|
1,630
|
5,018
|
|||||||||||
|
$
|
92,083
|
$
|
43,855
|
$
|
22,203
|
$
|
4,718
|
$
|
21,307
|
Year Ended December 31, 2007
|
|||||||||||||
|
First Quarter
|
Second Quarter
|
Third Quarter
|
Fourth Quarter
|
|||||||||
(Dollars in thousands)
|
|||||||||||||
Revenue:
|
|||||||||||||
Net
premiums earned
|
$
|
21,277
|
$
|
15,254
|
$
|
23,181
|
$
|
25,646
|
|||||
Other
revenue
|
9,347
|
7,350
|
4,433
|
6,113
|
|||||||||
Total
revenue
|
30,624
|
22,604
|
27,614
|
31,759
|
|||||||||
|
|||||||||||||
Expenses:
|
|||||||||||||
Losses
and LAE
|
7,025
|
4,041
|
7,611
|
6,985
|
|||||||||
Other
expenses
|
11,913
|
7,574
|
8,803
|
10,710
|
|||||||||
Total
expenses
|
18,938
|
11,615
|
16,414
|
17,695
|
|||||||||
|
|||||||||||||
Income
from operations
|
11,686
|
10,989
|
11,200
|
14,064
|
|||||||||
Provision
for income tax
|
1,119
|
(518
|
)
|
1,198
|
6,498
|
||||||||
Net
income
|
$
|
10,567
|
$
|
11,507
|
$
|
10,002
|
$
|
7,566
|
Year Ended December 31, 2006
|
|||||||||||||
|
First Quarter
|
Second Quarter
|
Third Quarter
|
Fourth Quarter
|
|||||||||
(Dollars in thousands)
|
|||||||||||||
Revenue:
|
|||||||||||||
Net
premiums earned
|
$
|
19,842
|
$
|
17,313
|
$
|
19,248
|
$
|
17,227
|
|||||
Other
revenue
|
1,797
|
2,245
|
1,703
|
3,077
|
|||||||||
Total
revenue
|
21,639
|
19,558
|
20,951
|
20,304
|
|||||||||
|
|||||||||||||
Expenses:
|
|||||||||||||
Losses
and LAE
|
9,492
|
11,191
|
8,791
|
5,883
|
|||||||||
Other
expenses
|
6,915
|
6,444
|
8,062
|
12,480
|
|||||||||
Total
expenses
|
16,407
|
17,635
|
16,853
|
18,363
|
|||||||||
|
|||||||||||||
Income
from operations
|
5,232
|
1,923
|
4,098
|
1,941
|
|||||||||
Provision
for income tax
|
(1,592
|
)
|
(585
|
)
|
(1,247
|
)
|
(591
|
)
|
|||||
Net
income
|
$
|
6,824
|
$
|
2,508
|
$
|
5,345
|
$
|
2,532
|
|
·
|
assuming
no conversions—this presentation assumes that no stockholders of FMG seek
to convert their shares into a pro rata share of the trust account;
and
|
|
·
|
assuming
maximum conversions—this presentation assumes stockholders of FMG owning
29.99% of the stock sold in FMG’s initial public offering seek
conversion.
|
No
Holders Exercise
Their
Conversion Rights
|
Holders
Exercise
Their
Conversion
Rights
as to 1,419,614 Shares
|
||||||||||||||||||
FMG
|
United
|
Pro
Forma Adjustments
|
Pro
Forma
Combined
|
Pro
Forma Adjustments
|
Pro
Forma
Combined
|
||||||||||||||
Assets
|
|||||||||||||||||||
Fixed
maturities
|
—
|
$
|
101,892
|
—
|
$
|
101,892
|
—
|
$
|
101,892
|
||||||||||
Equity
securities
|
—
|
13,160
|
—
|
13,160
|
—
|
13,160
|
|||||||||||||
Other
investments
|
—
|
10,300
|
—
|
10,300
|
—
|
10,300
|
|||||||||||||
Total
investments
|
—
|
125,352
|
—
|
125,352
|
—
|
125,352
|
|||||||||||||
Cash
and cash equivalents
|
46
|
42,757
|
37,499
|
(a)
|
63,633
|
(11,232
|
)(c)
|
52,319
|
|||||||||||
|
— |
—
|
(1,515
|
)(b)
|
—
|
—
|
—
|
||||||||||||
|
— |
—
|
(25,000
|
)(d)
|
—
|
—
|
—
|
||||||||||||
|
— |
—
|
(198
|
)(f)
|
—
|
(82
|
)(f)
|
—
|
|||||||||||
|
— |
—
|
144
|
(f)
|
—
|
—
|
—
|
||||||||||||
|
— |
—
|
10,000
|
(j)
|
—
|
—
|
—
|
||||||||||||
|
— |
—
|
(100
|
)(m)
|
—
|
—
|
—
|
||||||||||||
Cash
held in Trust Account
|
37,499
|
—
|
(37,499
|
)(a)
|
—
|
—
|
—
|
||||||||||||
Premiums
receivable, net
|
—
|
12,143
|
—
|
12,143
|
—
|
12,143
|
|||||||||||||
Reinsurance
recoverable, net
|
—
|
16,448
|
—
|
16,448
|
—
|
16,448
|
|||||||||||||
Prepaid
reinsurance premiums
|
—
|
50,322
|
—
|
50,322
|
—
|
50,322
|
|||||||||||||
Deferred
policy acquisition costs
|
—
|
8,144
|
—
|
8,144
|
—
|
8,144
|
|||||||||||||
Property
and equipment, net
|
—
|
82
|
—
|
82
|
—
|
82
|
|||||||||||||
Deferred
income taxes asset, net
|
172
|
4,273
|
—
|
4,445
|
—
|
4,445
|
|||||||||||||
Deferred
Acquisition Costs
|
107
|
—
|
100
|
(m)
|
—
|
—
|
—
|
||||||||||||
|
— |
—
|
(207
|
)(m)
|
—
|
—
|
—
|
||||||||||||
Prepaid
expenses and other assets
|
65
|
4,692
|
—
|
4,757
|
—
|
4,757
|
|||||||||||||
Total
assets
|
$
|
37,889
|
$
|
264,213
|
$
|
(16,776
|
)
|
$
|
285,326
|
$
|
(11,314
|
)
|
$
|
274,012
|
|||||
Liabilities
and Stockholders' Equity (Deficit)
|
|||||||||||||||||||
Unpaid
losses and loss adjustment expenses
|
—
|
$
|
33,700
|
—
|
$
|
33,700
|
—
|
$
|
33,700
|
||||||||||
Unearned
premiums
|
—
|
73,786
|
—
|
73,786
|
—
|
73,786
|
|||||||||||||
Reinsurance
payable
|
—
|
51,021
|
—
|
51,021
|
—
|
51,021
|
|||||||||||||
Accrued
distribution payable
|
—
|
4,855
|
—
|
4,855
|
—
|
4,855
|
|||||||||||||
Advanced
premium
|
—
|
3,300
|
—
|
3,300
|
—
|
3,300
|
|||||||||||||
Accounts
payable and accrued expenses
|
310
|
11,071
|
—
|
(9
|
)
|
—
|
(9
|
)
|
|||||||||||
|
— |
—
|
(11,390
|
)(h)
|
—
|
—
|
—
|
||||||||||||
Interest
Payable
|
—
|
—
|
1,005
|
(k)
|
1,005
|
—
|
1,005
|
||||||||||||
Shares
subject to mandatory redemption
|
—
|
2,564
|
(2,564
|
)(e)
|
—
|
—
|
—
|
||||||||||||
Federal
and state income tax payable
|
—
|
284
|
(472
|
)(g)
|
4,364
|
(30
|
)(g)
|
4,334
|
|||||||||||
|
— |
—
|
4,552
|
(h)
|
—
|
—
|
—
|
||||||||||||
Other
liabilities
|
—
|
2,396
|
—
|
2,396
|
—
|
2,396
|
|||||||||||||
Capital
Notes
|
—
|
—
|
10,000
|
(j)
|
17,213
|
—
|
17,213
|
||||||||||||
|
— |
—
|
7,000
|
(n)
|
—
|
—
|
—
|
||||||||||||
|
— |
—
|
213
|
(l)
|
—
|
—
|
—
|
||||||||||||
Long-term
debt
|
—
|
25,244
|
—
|
25,244
|
—
|
25,244
|
|||||||||||||
Deferred
underwriters' fee
|
1,515
|
—
|
(1,515
|
)(b)
|
—
|
—
|
—
|
||||||||||||
1,825
|
208,221
|
6,829
|
216,875
|
(30
|
)
|
216,845
|
|||||||||||||
Common
stock, subject to possible redemption
|
11,232
|
—
|
(11,232
|
)(c)
|
—
|
—
|
—
|
||||||||||||
Stockholders'
equity (deficit)
|
|||||||||||||||||||
Common
stock
|
1
|
—
|
—
|
1
|
—
|
1
|
|||||||||||||
Treasury
stock
|
—
|
—
|
(7,000
|
)(n)
|
(7,000
|
)
|
—
|
(7,000
|
)
|
||||||||||
Member's
certificate of interest
|
—
|
7,527
|
(7,527
|
)(d)
|
—
|
—
|
—
|
||||||||||||
Additional
paid-in-capital
|
24,874
|
—
|
11,232
|
(c)
|
20,947
|
(11,232
|
)(c)
|
9,715
|
|||||||||||
|
— |
—
|
(17,516
|
)(d)
|
—
|
—
|
—
|
||||||||||||
|
— |
—
|
2,564
|
(e)
|
—
|
—
|
—
|
||||||||||||
|
— |
—
|
(207
|
)(m)
|
—
|
—
|
—
|
||||||||||||
Accumulated
other comprehensive income
|
—
|
(323
|
)
|
—
|
(323
|
)
|
—
|
(323
|
)
|
||||||||||
Retained
earnings (accumulated deficit)
|
(43
|
)
|
48,788
|
43
|
(d)
|
54,826
|
—
|
54,774
|
|||||||||||
|
— |
—
|
11,390
|
(h)
|
—
|
—
|
—
|
||||||||||||
|
— |
—
|
—
|
—
|
—
|
—
|
|||||||||||||
|
— |
—
|
(5,352
|
)(i)
|
—
|
(52
|
)
|
—
|
|||||||||||
Total
stockholders' equity (deficit)
|
24,832
|
55,992
|
(12,373
|
)
|
68,451
|
(11,284
|
)
|
57,167
|
|||||||||||
Total
liabilities and stockholders' equity (deficit)
|
$
|
37,889
|
$
|
264,213
|
$
|
(16,776
|
)
|
$
|
285,326
|
$
|
(11,314
|
)
|
$
|
274,012
|
No Holders Exercise
Their Conversion Rights
|
Holders
Exercise
Their
Conversion
Rights
as to 1,419,614 Shares
|
||||||||||||||||||
FMG
|
United
|
Pro
Forma
Adjustments
|
Pro
Forma
Combined
|
Pro
Forma Adjustments
|
Pro
Forma
Combined
|
||||||||||||||
Revenue
|
|||||||||||||||||||
Net
earned premiums
|
—
|
$
|
40,285
|
—
|
$
|
40,285
|
—
|
$
|
40,285
|
||||||||||
Policy
assumption bonus
|
—
|
4,283
|
—
|
4,283
|
—
|
4,283
|
|||||||||||||
Other
revenue
|
—
|
3,276
|
—
|
3,276
|
—
|
3,276
|
|||||||||||||
Total
revenue
|
—
|
47,844
|
—
|
47,844
|
—
|
47,844
|
|||||||||||||
Operating
expenses
|
|||||||||||||||||||
Losses
and loss adjustment expenses
|
—
|
12,474
|
—
|
12,474
|
—
|
12,474
|
|||||||||||||
Policy
acquisition costs
|
—
|
8,790
|
—
|
8,790
|
—
|
8,790
|
|||||||||||||
Operating
and underwriting expenses
|
—
|
2,901
|
—
|
2,901
|
—
|
2,901
|
|||||||||||||
Salaries
and wages
|
—
|
1,530
|
—
|
1,530
|
—
|
1,530
|
|||||||||||||
General
and administrative expenses
|
430
|
2,378
|
—
|
2,808
|
—
|
2,808
|
|||||||||||||
Total
operating expenses
|
430
|
28,073
|
—
|
28,503
|
—
|
28,503
|
|||||||||||||
Income
(loss) from operations
|
(430
|
)
|
19,771
|
—
|
19,341
|
—
|
19,341
|
||||||||||||
Interest
income
|
280
|
3,546
|
(198
|
)(f)
|
3,772
|
(82
|
)(f)
|
3,690
|
|||||||||||
—
|
—
|
144
|
(f)
|
—
|
—
|
—
|
|||||||||||||
Interest
expense
|
—
|
(1,466
|
)
|
(1,005
|
)(k)
|
(2,684
|
)
|
—
|
(2,684
|
)
|
|||||||||
—
|
—
|
(213
|
)(l)
|
—
|
—
|
—
|
|||||||||||||
Income
(loss) before taxes
|
(150
|
)
|
21,851
|
(1,272
|
)
|
20,429
|
(82
|
)
|
20,347
|
||||||||||
Income
tax provision
|
(25
|
)
|
4,159
|
(472
|
)(g)
|
8,214
|
(30
|
)(g)
|
8,184
|
||||||||||
|
—
|
—
|
4,552
|
(h)
|
—
|
—
|
—
|
||||||||||||
Net
income (loss)
|
$
|
(125
|
)
|
$
|
17,692
|
$
|
(5,352
|
)
|
$
|
12,215
|
$
|
(52
|
)
|
$
|
12,163
|
||||
Weighted
average shares outstanding :
|
|||||||||||||||||||
Basic
|
5,917,031
|
13,797,466
|
12,377,852
|
||||||||||||||||
Diluted
|
5,917,031
|
15,006,433
|
13,586,819
|
||||||||||||||||
Income
(loss) per share:
|
|||||||||||||||||||
Basic
|
$
|
(0.02
|
)
|
$
|
0.89
|
$
|
0.98
|
||||||||||||
Diluted
|
$
|
(0.02
|
)
|
$
|
0.81
|
$
|
0.90
|
No Holders Exercise
Their Conversion Rights
|
Holders
Exercise
Their
Conversion
Rights
as to 1,419,614 Shares
|
||||||||||||||||||
FMG
|
United
|
Pro
Forma
Adjustments
|
Pro
Forma
Combined
|
Pro
Forma Adjustments
|
Pro
Forma
Combined
|
||||||||||||||
Assets
|
|||||||||||||||||||
Fixed
maturities
|
—
|
$
|
107,410
|
—
|
$
|
107,410
|
—
|
$
|
107,410
|
||||||||||
Equity
securities
|
—
|
5,072
|
—
|
5,072
|
—
|
5,072
|
|||||||||||||
Other
investments
|
—
|
1,300
|
—
|
1,300
|
—
|
1,300
|
|||||||||||||
Total
investments
|
—
|
113,782
|
—
|
113,782
|
—
|
113,782
|
|||||||||||||
Cash
and cash equivalents
|
71
|
56,852
|
37,721
|
(a)
|
77,020
|
(11,232
|
)(c)
|
65,709
|
|||||||||||
—
|
—
|
(1,515
|
)(b)
|
—
|
—
|
—
|
|||||||||||||
—
|
—
|
(25,000
|
)(d)
|
—
|
—
|
—
|
|||||||||||||
—
|
—
|
(189
|
)(f)
|
—
|
(79
|
)(f)
|
—
|
||||||||||||
—
|
—
|
186
|
(f)
|
—
|
—
|
—
|
|||||||||||||
—
|
—
|
10,000
|
(j)
|
—
|
—
|
—
|
|||||||||||||
—
|
—
|
(100
|
)(m)
|
—
|
—
|
—
|
|||||||||||||
—
|
—
|
(1,006
|
)(k)
|
—
|
—
|
—
|
|||||||||||||
Cash
held in Trust Account
|
37,721
|
—
|
(37,721
|
)(a)
|
—
|
—
|
—
|
||||||||||||
Premiums
receivable, net
|
—
|
9,966
|
—
|
9,966
|
—
|
9,966
|
|||||||||||||
Reinsurance
recoverable, net
|
—
|
16,816
|
—
|
16,816
|
—
|
16,816
|
|||||||||||||
Prepaid
reinsurance premiums
|
—
|
26,345
|
—
|
26,345
|
—
|
26,345
|
|||||||||||||
Deferred
policy acquisition costs
|
—
|
7,547
|
—
|
7,547
|
—
|
7,547
|
|||||||||||||
Property
and equipment, net
|
—
|
108
|
—
|
108
|
—
|
108
|
|||||||||||||
Deferred
income taxes asset, net
|
32
|
4,733
|
—
|
4,765
|
—
|
4,765
|
|||||||||||||
Deferred
acquisiton costs
|
—
|
—
|
100
|
(m)
|
—
|
—
|
—
|
||||||||||||
—
|
—
|
(100
|
)(m)
|
—
|
—
|
—
|
|||||||||||||
Prepaid
expenses and other assets
|
54
|
6,277
|
—
|
6,331
|
—
|
6,331
|
|||||||||||||
Total
assets
|
$
|
37,878
|
$
|
242,426
|
$
|
(17,624
|
)
|
$
|
262,680
|
$
|
(11,311
|
)
|
$
|
251,369
|
|||||
Liabilities
and Stockholders' Equity (Deficit)
|
|||||||||||||||||||
Unpaid
losses and loss adjustment expenses
|
—
|
$
|
36,005
|
—
|
$
|
36,005
|
—
|
$
|
36,005
|
||||||||||
Unearned
premiums
|
—
|
73,051
|
—
|
73,051
|
—
|
73,051
|
|||||||||||||
Reinsurance
payable
|
—
|
10,852
|
—
|
10,852
|
—
|
10,852
|
|||||||||||||
Accrued
distribution payable
|
—
|
9,227
|
—
|
9,227
|
—
|
9,227
|
|||||||||||||
Advanced
premium
|
—
|
2,396
|
—
|
2,396
|
—
|
2,396
|
|||||||||||||
Accounts
payable and accrued expenses
|
174
|
13,858
|
—
|
4,681
|
—
|
4,681
|
|||||||||||||
—
|
—
|
(9,351
|
)(h)
|
—
|
—
|
—
|
|||||||||||||
Interest
Payable
|
—
|
—
|
1,005
|
(k)
|
1,005
|
—
|
1,005
|
||||||||||||
Shares
subject to mandatory redemption
|
—
|
2,564
|
(2,564
|
)(e)
|
—
|
—
|
—
|
||||||||||||
Federal
and state income tax payable
|
—
|
2,303
|
(919
|
)(g)
|
11,567
|
(30
|
)(g)
|
11,538
|
|||||||||||
—
|
—
|
10,183
|
(h)
|
—
|
—
|
—
|
|||||||||||||
Other
liabilities
|
—
|
2,238
|
—
|
2,238
|
—
|
2,238
|
|||||||||||||
Capital
Notes
|
—
|
—
|
10,000
|
(j)
|
17,427
|
—
|
17,427
|
||||||||||||
—
|
—
|
7,000
|
(n)
|
—
|
—
|
—
|
|||||||||||||
—
|
—
|
427
|
(l)
|
—
|
—
|
—
|
|||||||||||||
Long-term
debt
|
—
|
43,833
|
—
|
43,833
|
—
|
43,833
|
|||||||||||||
Deferred
underwriters' fee
|
1,515
|
—
|
(1,515
|
)(b)
|
—
|
—
|
—
|
||||||||||||
1,689
|
196,327
|
14,266
|
212,282
|
(30
|
)
|
212,253
|
|||||||||||||
Common
stock, subject to possible redemption
|
11,232
|
—
|
(11,232
|
)(c)
|
—
|
—
|
—
|
||||||||||||
Stockholders'
equity (deficit)
|
|||||||||||||||||||
Common
stock
|
1
|
—
|
—
|
1
|
—
|
1
|
|||||||||||||
Treasury
stock
|
—
|
—
|
(7,000
|
)(n)
|
(7,000
|
)
|
—
|
(7,000
|
)
|
||||||||||
Member's
certificate of interest
|
—
|
7,464
|
(7,464
|
)(d)
|
—
|
—
|
—
|
||||||||||||
Additional
paid-in-capital
|
24,874
|
—
|
11,232
|
(c)
|
18,552
|
(11,232
|
)(c)
|
7,320
|
|||||||||||
—
|
—
|
(17,454
|
)(d)
|
—
|
—
|
—
|
|||||||||||||
—
|
—
|
(100
|
)(m)
|
—
|
—
|
—
|
|||||||||||||
Accumulated
other comprehensive income
|
—
|
744
|
—
|
744
|
—
|
744
|
|||||||||||||
Retained
earnings (accumulated deficit)
|
82
|
37,891
|
(82
|
)(d)
|
38,101
|
—
|
38,051
|
||||||||||||
—
|
—
|
2,564
|
(e)
|
—
|
—
|
—
|
|||||||||||||
—
|
—
|
9,351
|
(h)
|
—
|
—
|
—
|
|||||||||||||
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||
—
|
—
|
(11,705
|
)(i)
|
—
|
(49
|
)
|
—
|
||||||||||||
Total
stockholders' equity (deficit)
|
24,957
|
46,099
|
(20,658
|
)
|
50,398
|
(11,281
|
)
|
39,116
|
|||||||||||
Total
liabilities and stockholders' equity (deficit)
|
$
|
37,878
|
$
|
242,426
|
$
|
(17,624
|
)
|
$
|
262,680
|
$
|
(11,311
|
)
|
$
|
251,369
|
No Holders Exercise
Their Conversion Rights
|
Holders
Exercise
Their
Conversion
Rights
as to 1,419,614 Shares
|
||||||||||||||||||
FMG
|
United
|
Pro
Forma Adjustments
|
Pro
Forma Combined
|
Pro
Forma Adjustments
|
Pro
Forma Combined
|
||||||||||||||
Revenue
|
|||||||||||||||||||
Net
earned premiums
|
—
|
$
|
85,358
|
—
|
$
|
85,358
|
—
|
$
|
85,358
|
||||||||||
Policy
assumption bonus
|
—
|
13,556
|
—
|
13,556
|
—
|
13,556
|
|||||||||||||
Other
revenue
|
—
|
6,099
|
—
|
6,099
|
—
|
6,099
|
|||||||||||||
Total
revenue
|
—
|
105,013
|
—
|
105,013
|
—
|
105,013
|
|||||||||||||
Operating
expenses
|
|||||||||||||||||||
Losses
and loss adjustment expenses
|
—
|
25,662
|
—
|
25,662
|
—
|
25,662
|
|||||||||||||
Policy
acquisition costs
|
—
|
17,316
|
—
|
17,316
|
—
|
17,316
|
|||||||||||||
Operating
and underwriting expenses
|
—
|
9,110
|
—
|
9,110
|
—
|
9,110
|
|||||||||||||
Salaries
and wages
|
—
|
2,792
|
—
|
2,792
|
—
|
2,792
|
|||||||||||||
General
and administrative expenses
|
114
|
2,078
|
—
|
2,192
|
—
|
2,192
|
|||||||||||||
Total
operating expenses
|
114
|
56,958
|
—
|
57,072
|
—
|
57,072
|
|||||||||||||
Income
(loss) from operations
|
(114
|
)
|
48,055
|
—
|
47,941
|
—
|
47,941
|
||||||||||||
Interest
income
|
268
|
7,588
|
(189
|
)(f)
|
7,853
|
(79
|
)(f)
|
7,774
|
|||||||||||
—
|
—
|
186
|
(f)
|
—
|
—
|
—
|
|||||||||||||
Interest
expense
|
—
|
(7,704
|
)
|
(2,011
|
)(k)
|
(10,142
|
)
|
—
|
(10,142
|
)
|
|||||||||
—
|
—
|
(427
|
)(l)
|
—
|
—
|
—
|
|||||||||||||
Income
(loss) before taxes
|
154
|
47,939
|
(2,441
|
)
|
45,652
|
(79
|
)
|
45,573
|
|||||||||||
Income
tax provision
|
72
|
8,297
|
(919
|
)(g)
|
17,633
|
(30
|
)(g)
|
17,604
|
|||||||||||
—
|
—
|
10,183
|
(h)
|
—
|
—
|
—
|
|||||||||||||
Net
income (loss)
|
$
|
82
|
$
|
39,642
|
$
|
(11,705
|
)
|
$
|
28,019
|
$
|
(49
|
)
|
$
|
27,969
|
|||||
Weighted
average shares outstanding :
|
|||||||||||||||||||
Basic
|
2,879,226
|
10,759,661
|
10,440,734
|
||||||||||||||||
Diluted
|
3,258,383
|
11,261,071
|
10,942,144
|
||||||||||||||||
Income
(loss) per share:
|
|||||||||||||||||||
Basic
|
$
|
0.03
|
$
|
2.60
|
$
|
2.68
|
|||||||||||||
Diluted
|
$
|
0.03
|
$
|
2.49
|
$
|
2.56
|
1.
|
Description
of Transaction and Basis of
Presentation
|
·
|
FMG
will create a transitory merger subsidiary, United Subsidiary Corp.,
and
will merge such subsidiary with and into United, with United surviving;
and
|
·
|
United
will, as a result, become wholly-owned by
FMG.
|
·
|
$25.0
million in cash;
|
·
|
8.75
million shares of FMG common stock, par value $.0001 per share
(assuming
an $8.00 per share value);
|
·
|
up
to $5.0 million of additional consideration which will be paid
to the
members of United in the event certain net income targets are met
by
United, as set forth more particularly
herein;
|
·
|
1,093,750
newly issued common stock purchase warrants identical in all respects
to
the warrants issued in the Company’s
IPO;
|
·
|
up
to an additional 212,877 newly issued common stock purchase warrants
identical in all respects to the warrants issued in the Company’s IPO;
and
|
·
|
up
to an additional 212,877 shares of FMG common
stock.
|
2.
|
Pro
Forma Adjustments
|
|
(a)
|
Reflects
the release of FMG’s cash held in trust (including the amount held in the
trust account representing the deferred portion of the underwriters’ fee),
inclusive of any interest earned on such pro rata share (net of taxes
payable) and the transfer of the balance to cash and cash equivalents
at
the completion of the business
combination.
|
|
(b)
|
Gives
effect to the payment to the underwriters of FMG’s initial public offering
of deferred underwriters’ fees upon completion of the
merger.
|
|
(c)
|
Reflects
the adjustment of common stock subject to conversion as a result
of this
transaction. As shown in the balance sheet reflecting the scenario
in
which no holders exercise their conversion rights, this adjustment
reflects the reclassification of the conversion value of the FMG
common
stock subject to conversion to additional paid-in capital related
to
conversion shares. As shown in the balance sheet reflecting the
scenario
in which holders exercise their conversion rights as to 1,419,614
Shares,
this adjustment reflects the cash payout of the conversion value
to FMG’s
common stockholders who voted against the merger and properly exercised
their conversion rights with respect to 29.99% of the FMG common
stock
sold in the initial public
offering.
|
(d)
|
Reflects
the payment of $25 million and issuance of 8,750,000 shares of FMG
common
stock in exchange for the Membership interests of United, and the
reclassification of FMG’s net monetary assets to additional paid-in
capital under the reverse acquisition application of the equity
recapitalization method of accounting, where as United is treated
as the
accounting acquirer.
|
|
(e)
|
Reflects
that the United membership interests subject to a Put Agreement dated
September 20, 2006, which will be cancelled and shall cease to exist
upon
the consummation of the Merger.
|
|
(f)
|
Adjustment
of interest income:
|
|
|
i.
|
No
holders exercise their conversion rights - reduction of interest
income related to the payment of approximately $26.5 million (including
underwriting fees) to the prior shareholders of United Subsidiary
Corp.,
plus an increase in interest income related to the assumption that
the
remaining $11.2 million would have been invested in a CD earning
approximately 4%.
|
|
|
ii.
|
Holders
exercise their conversion rights as to 1,419,614 shares - reduction
of
interest income due to the additional redemption of 29.99% of the
outstanding shares or approximately $11.2
million.
|
|
(g)
|
Adjust
income taxes due to pro forma income adjustments based on the statutory
tax rate.
|
|
(h)
|
Recognize
the additional tax expense related to income from the LLC subsidiaries
and
eliminate the accrual of tax distributions to members for the payment
of
taxes.
|
|
|
|
|
(i)
|
Reflects
the income statement effect of the proforma
adjustments.
|
(j)
|
Pro
forma adjustment for issuance of capital notes representing new
capital in
the amount of $10 million. The Company plans to issue approximately
$17
million of capital by issuing capital notes as follows: (i) approximately
$10 million to be funded with cash from new investors and (ii)
approximately $7 million to be funded in exchange for 869,565 shares
of
FMG common stock (equal to 18.4% of FMG common stock issued at
the IPO)
from existing FMG shareholders. The Company will use the proceeds
from
issuance of Capital Notes, the $11.232 million (approximately)
available
from the FMG trust account, and $5.5 unencumbered cash available
at United
to fund a tender offer (repurchase) for FMG common
stock.
|
|
(k)
|
Represents
pro forma adjustment for interest expense and interest accrual
pertaining
to capital notes. The capital notes pay interest at the rate of
11% per
annum, paid as 5.5% semi-annually. The interest calculations are
made
using the July 1st
and January 1st
payment date conventions.
|
|
(l)
|
Represents
adjustment for amortization of original issue discount on capital
notes.
The face value of notes is expected to be $18,279,570, with an
original
issue discount of $1,279,570.
|
|
(m)
|
Pro
forma adjustment for capitalization of estimated acquisition costs
and
reclassification of total deferred acquisition costs to additional
paid in
capital as part of the
merger.
|
(n)
|
Represents
conversion of shares of existing shareholders into capital notes
as part
of the notes issuance transaction. See pro forma adjustment (j)
explanation above. The conversion of shares is treated as a repurchase
and
classified as treasury stock on the balance
sheet.
|
3.
|
Additional
contingent consideration
|
No Holders
Exercise
Their
Conversion
Rights & No
Participants
in Tender
Offer
|
No Holders
Exercise
Their
Conversion
Rights &
Maximum
Participants
in Tender
Offer
|
Holders
Exercise
Their
Conversion
Rights as to
1,419,614
Shares & No
Participants
in Tender
Offer
|
Holders
Exercise
Their
Conversion
Rights as to
1,419,614
Shares &
Maximum
Participants
in Tender
Offer
|
||||||||||
Cash
& cash equivalents
|
$
|
77,020
|
$
|
50,288
|
$
|
65,709
|
$
|
38,977
|
|||||
Stockholder’s
equity
|
$
|
50,398
|
$
|
23,666
|
$
|
39,116
|
$
|
12,384
|
|||||
Common
shares
|
13,797,466
|
10,476,704
|
12,377,852
|
9,057,090
|
No Holders
Exercise
Their
Conversion
Rights & No
Participants
in Tender
Offer
|
No Holders
Exercise
Their
Conversion
Rights &
Maximum
Participants
in Tender
Offer
|
Holders
Exercise
Their
Conversion
Rights as to
1,419,614
Shares & No
Participants
in Tender
Offer
|
Holders
Exercise
Their
Conversion
Rights as to
1,419,614
Shares &
Maximum
Participants
in Tender
Offer
|
||||||||||
Pro forma net income
per share:
|
|||||||||||||
Basic
|
$
|
2.60
|
$
|
3.77
|
$
|
2.68
|
$
|
3.94
|
|||||
Diluted
|
$
|
2.49
|
$
|
3.53
|
$
|
2.56
|
$
|
3.68
|
|||||
Pro
forma weighted average common shares outstanding:
|
|||||||||||||
Basic
|
10,759,661
|
7,438,899
|
10,440,734
|
7,119,972
|
|||||||||
Diluted
|
11,261,071
|
7,940,309
|
10,942,144
|
7,621,382
|
No Holders
Exercise
Their
Conversion
Rights & No
Participants
in Tender
Offer
|
No Holders
Exercise
Their
Conversion
Rights &
Maximum
Participants
in Tender
Offer
|
Holders
Exercise
Their
Conversion
Rights as to
1,419,614
Shares & No
Participants
in Tender
Offer
|
Holders
Exercise
Their
Conversion
Rights as to
1,419,614
Shares &
Maximum
Participants
in Tender
Offer
|
||||||||||
Cash
& cash equivalents
|
$
|
63,633
|
$
|
36,901
|
$
|
52,319
|
$
|
25,587
|
|||||
Stockholder’s
equity
|
$
|
68,451
|
$
|
41,719
|
$
|
57,167
|
$
|
30,435
|
|||||
Common
shares
|
13,797,466
|
10,476,704
|
12,377,852
|
9,057,090
|
No Holders
Exercise
Their
Conversion
Rights & No
Participants
in Tender
Offer
|
No Holders
Exercise
Their
Conversion
Rights &
Maximum
Participants
in Tender
Offer
|
Holders
Exercise
Their
Conversion
Rights as to
1,419,614
Shares & No
Participants
in Tender
Offer
|
Holders
Exercise
Their
Conversion
Rights as to
1,419,614
Shares &
Maximum
Participants
in Tender
Offer
|
||||||||||
Pro forma net income
per share:
|
|||||||||||||
Basic
|
$
|
0.89
|
$
|
1.17
|
$
|
0.99
|
$
|
1.35
|
|||||
Diluted
|
$
|
0.82
|
$
|
1.05
|
$
|
0.90
|
$
|
1.19
|
|||||
Pro
forma weighted average common shares outstanding:
|
|||||||||||||
Basic
|
13,797,466
|
10,476,704
|
12,377,852
|
9,057,090
|
|||||||||
Diluted
|
15,006,433
|
11,685,671
|
13,586,819
|
10,266,057
|
Name
|
Age
|
Position
|
|
|
|
Gregory
C. Branch
|
61
|
Chairman
of the Board
|
Gordon
G. Pratt
|
46
|
Vice
Chairman
|
Donald
J. Cronin
|
54
|
President
and Chief Executive Officer
|
Nicholas
W. Griffin
|
39
|
Chief
Financial Officer
|
Melvin
A. Russell, Jr.
|
53
|
Chief
Underwriting Officer
|
Alec
L. Poitevint, II
|
60
|
Director
|
Larry
G. Swets, Jr.
|
33
|
Director
|
Kent
G. Whittemore
|
60
|
Director
|
James
R. Zuhlke
|
62
|
Director
|
Name
|
|
Age
|
|
Position
|
|
|
|
|
|
Gordon
G. Pratt
|
|
46
|
|
Chairman,
President and Chief Executive Officer
|
Larry
G. Swets, Jr.
|
|
33
|
|
Chief
Financial Officer, Executive Vice President, Secretary, Treasurer
and
Director
|
|
Common Stock
|
||||||
|
Number of
Shares (2)
|
Percentage of Common
Stock
|
|||||
Name and
Address of Beneficial Owners(1)
|
|
||||||
|
|
||||||
FMG
Investors LLC(3)
|
1,099,266
|
18.57
|
%
|
||||
Gordon
G. Pratt, Chairman, Chief Executive Officer and President
|
1,099,266
|
(3)
|
18.57
|
%
|
|||
Larry
G. Swets, Jr., Chief Financial Officer, Secretary, Treasurer, Executive
Vice President
|
1,099,266
|
(3)
|
18.57
|
%
|
|||
Thomas
D. Sargent, Director
|
21,035
|
0.36
|
%
|
||||
David
E. Sturgess, Director(4)
|
21,035
|
0.36
|
%
|
||||
James
R. Zuhlke, Director
|
21,035
|
0.36
|
%
|
||||
HBK
Investments L.P.(5)
|
547,250
|
9.2
|
%
|
||||
Brian
Taylor (6)
|
437,500
|
7.4
|
%
|
||||
Bulldog
Investors(7)
|
1,282,167
|
21.67
|
%
|
||||
Millenco
LLC(8)
|
189,375
|
3.2
|
%
|
||||
D.B.
Zwirn Special Opportunities Fund, L.P.(9)
|
178,500
|
3.02
|
%
|
||||
D.B.
Zwirn Special Opportunities Fund, Ltd. (9)
|
246,500
|
4.17
|
%
|
||||
D.B.
Zwirn & Co., L.P. (9)
|
425,000
|
7.18
|
%
|
||||
DBZ
GP, LLC(9)
|
425,000
|
7.18
|
%
|
||||
Zwirn
Holdings, LLC(9)
|
350,000
|
5.92
|
%
|
||||
Daniel
B. Zwirn(9)
|
350,000
|
5.92
|
%
|
||||
Weiss
Asset Management, LLC(10)
|
180,642
|
3.1
|
%
|
||||
Weiss
Capital, LLC(10)
|
90,395
|
1.5
|
%
|
||||
Andrew
M. Weiss, Ph.D.(10)
|
271,037
|
4.6
|
%
|
||||
|
|||||||
All
Directors and Officers as a Group (5 persons)
|
1,162,371
|
19.64
|
%
|
(1)
|
Unless
otherwise indicated, the business address of each of the stockholders
is
Four Forest Park, Second Floor, Farmington, Connecticut
06032.
|
|
|
(2)
|
Unless
otherwise indicated, all ownership is direct beneficial
ownership.
|
|
|
(3)
|
Each
of Messrs. Pratt and Swets are the managing members of our sponsor,
FMG Investors LLC, and may be deemed to each beneficially own the
1,099,266 shares owned by FMG Investors LLC.
|
|
|
(4)
|
The
business address of David E. Sturgess is c/o Updike, Kelly & Spellacy,
P.C., One State Street, Hartford, Connecticut
06103.
|
(5)
|
Based
on information contained in a Statement on Schedule 13G filed by
HBK
Investments L.P., HBK Services LLC, HBK Partners II L.P., HBK Management
LLC and HBK Master Fund L.P. on February 12, 2008. The address of
all such
reporting parties is 300 Crescent Court, Suite 700, Dallas, Texas
75201.
HBK Investments L.P. has delegated discretion to vote and dispose
of the
Securities to HBK Services LLC (“Services”). Services may, from time to
time, delegate discretion to vote and dispose of certain of the Securities
to HBK New York LLC, a Delaware limited liability company, HBK Virginia
LLC, a Delaware limited liability company, HBK Europe Management
LLP, a
limited liability partnership organized under the laws of the United
Kingdom, and/or HBK Hong Kong Ltd., a corporation organized under
the laws
of Hong Kong (collectively, the “Subadvisors”). Each of Services and the
Subadvisors is under common control with HBK Investments L.P. The
Subadvisors expressly declare that the filing of the statement on
Schedule
13G shall not be construed as an admission that they are, for the
purpose
of Section 13(d) or 13(g), beneficial owners of the Securities. Jamiel
A.
Akhtar, Richard L. Booth, David C. Haley, Lawrence H. Lebowitz, and
William E. Rose are each managing members (collectively, the “Members”) of
HBK Management LLC. The Members expressly declare that the filing
of the
statement on Schedule 13G shall not be construed as an admission
that they
are, for the purpose of Section 13(d) or 13(g), beneficial owners
of the
Securities.
|
(6)
|
Based
on information contained in a Statement on Schedule 13D filed by
Brian
Taylor, Pine River Capital Management L.P. and Nisswa Master Fund
Ltd. on
October 12, 2007. All reporting parties have shared voting and dispositive
power over such securities. The address of all such reporting parties
is
800 Nicollet Mall, Suite 2850, Minneapolis, MN 55402.
|
|
|
(7)
|
Based
on information contained in a Statement on Schedule 13D filed by
Bulldog
Investors, Phillip Goldstein and Andrew Dakos on February 13, 2008.
All
reporting parties have shared voting and dispositive power over such
securities. The address of all such reporting parties is Park 80
West,
Plaza Two, Saddle Brook, NJ 07663.
|
|
|
(8)
|
Based
on information contained in a Statement on Schedule 13G filed by
Millenco
LLC, Millenium Management LLC and Israel A. Englander on December
11,
2007. All reporting parties have shared voting and dispositive power
over
such securities. The address of all such reporting parties is 666
Fifth
Avenue, New York, NY 10103.
|
|
|
(9)
|
Based
on information contained in a Statement on Schedule 13G/A filed by
D.B.
Zwirn & Co., L.P., DBZ GP, LLC, D.B. Zwirn Special Opportunities Fund,
L.P. and D.B. Zwirn Special Opportunities Fund, Ltd. on January 25,
2008.
D.B. Zwirn & Co., L.P., DBZ GP, LLC, Zwirn Holdings, LLC, and Daniel
B. Zwirn may each be deemed the beneficial owner of (i) 178,500 shares
of
common stock owned by D.B. Zwirn Opportunities Fund, L.P. and (ii)
246,500
shares of common stock owned by D.B. Zwirn Special Opportunities
Fund,
Ltd. (each entity referred to in (i) through (ii) is herein referred
to as
a "Fund" and, collectively, as the "Funds"). D.B. Zwirn & Co., L.P. is
the manager of the Funds, and consequently has voting control and
investment discretion over the shares of common stock held by the
Fund.
Daniel B. Zwirn is the managing member of and thereby controls Zwirn
Holdings, LLC, which in turn is the managing member of and thereby
controls DBZ GP, LLC, which in turn is the general partner of and
thereby
controls D.B. Zwirn & Co., L.P. The foregoing should not be construed
in and of itself as an admission by any Reporting Person as to beneficial
ownership of shares of common stock owned by another Reporting Person.
In
addition, each of D.B. Zwirn & Co., L.P., DBZ GP, LLC, Zwirn Holdings,
LLC and Daniel B. Zwirn disclaims beneficial ownership of the shares
of
common stock held by the Funds.
|
|
|
(10)
|
Based
on information contained in a Statement on Schedule 13G filed by
Weiss
Asset Management, LLC, Weiss Capital, LLC and Andrew M. Weiss, Ph.D.
on
July 18, 2008. Shares reported for Weiss Asset Management, LLC include
shares beneficially owned by a private investment partnership of
which
Weiss Asset Management, LLC is the sole general partner. Shares reported
for Weiss Capital, LLC include shares beneficially owned by a private
investment corporation of which Weiss Capital is the sole investment
manager. Shares reported for Andrew Weiss include shares beneficially
owned by a private investment partnership of which Weiss Asset Management
is the sole general partner and which may be deemed to be controlled
by
Mr. Weiss, who is the Managing Member of Weiss Asset Management,
and also
includes shares held by a private investment corporation which may
be
deemed to be controlled by Dr. Weiss, who is the managing member
of Weiss
Capital, the Investment Manager of such private investment corporation.
Dr. Weiss disclaims beneficial ownership of the shares reported herein
as
beneficially owned by him except to the extent of his pecuniary interest
therein. Weiss Asset Management, Weiss Capital, and Dr. Weiss have
a
business address of 29 Commonwealth Avenue, 10th Floor, Boston,
Massachusetts 02116.
|
·
|
the
current ownership of the entities and individuals identified above
remains
unchanged;
|
·
|
occurrence
of the private placement and exchange
offer;
|
·
|
occurrence
of the tender offer;
|
·
|
the forfeiture
of shares and warrants from FMG Investors LLC and the subsequent
re-issue;
|
·
|
does
not reflect any exercise of warrants;
and
|
·
|
the
columns reflecting the beneficial ownership after consummation
of the
Merger assumes the issuance of all 8,750,000 shares and 1,093,750
warrants.
|
Shares
Owned Upon Closing of Private Placement, Exchange Offer and
Tender
Offer
|
|||||||||||||||||||||||||
No
Conversion Rights Exercised
|
Full
Conversion Rights Exercised
|
||||||||||||||||||||||||
Name
and Address of Beneficial Owners (1)
|
No
Shares Tendered
|
Shares
Tendered
|
No
Shares Tendered
|
Shares
Tendered
|
|||||||||||||||||||||
#
|
|
%
|
|
#
|
|
%
|
|
#
|
|
%
|
|
#
|
%
|
||||||||||||
Gregory
C. Branch, Chairman of the Board (3)
|
1,515,007
|
10.98
|
%
|
1,528,529
|
14.59
|
%
|
1,515,060
|
12.24
|
%
|
1,528,550
|
16.88
|
%
|
|||||||||||||
FMG
Investors LLC (4)
|
975,179
|
7.07
|
%
|
901,525
|
8.61
|
%
|
974,890
|
7.88
|
%
|
901,410
|
9.95
|
%
|
|||||||||||||
Gordon
G. Pratt, Chairman, Chief Executive Officer and President
(4)
|
975,179
|
7.07
|
%
|
901,525
|
8.61
|
%
|
974,890
|
7.88
|
%
|
901,410
|
9.95
|
%
|
|||||||||||||
Larry
G. Swets, Jr., Chief Financial Officer, Secretary, Treasurer,
Executive
Vice President (4)
|
975,179
|
7.07
|
%
|
901,525
|
8.61
|
%
|
974,890
|
7.88
|
%
|
901,410
|
9.95
|
%
|
|||||||||||||
Donald
J. Cronin, President and Chief Executive Officer
|
78,443
|
0.57
|
%
|
79,143
|
0.76
|
%
|
78,445
|
0.63
|
%
|
79,144
|
0.87
|
%
|
|||||||||||||
Nicholas
W. Griffin, Chief Financial Officer
|
45,573
|
0.33
|
%
|
45,980
|
0.44
|
%
|
45,575
|
0.37
|
%
|
45,981
|
0.51
|
%
|
|||||||||||||
Melvin
A. Russell, Jr., Chief Underwriting Officer
|
47,172
|
0.34
|
%
|
47,593
|
0.45
|
%
|
47,174
|
0.38
|
%
|
47,594
|
0.53
|
%
|
|||||||||||||
Alec
L. Poitevint, II, Director (5)
|
349,480
|
2.53
|
%
|
352,600
|
3.37
|
%
|
349,492
|
2.82
|
%
|
352,604
|
3.89
|
%
|
|||||||||||||
Kent
G. Whittemore, Director (6)
|
215,250
|
1.56
|
%
|
217,171
|
2.07
|
%
|
215,257
|
1.74
|
%
|
217,174
|
2.40
|
%
|
|||||||||||||
James
R. Zuhlke, Director
|
18,661
|
0.14
|
%
|
17,251
|
0.16
|
%
|
18,655
|
0.15
|
%
|
17,249
|
0.19
|
%
|
|||||||||||||
HBK
Investments L.P. (7)
|
298,803
|
2.17
|
%
|
42,013
|
0.40
|
%
|
134,683
|
1.09
|
%
|
28,595
|
0.32
|
%
|
|||||||||||||
Brian
Taylor (8)
|
437,500
|
3.17
|
%
|
61,514
|
0.59
|
%
|
306,294
|
2.47
|
%
|
65,029
|
0.72
|
%
|
|||||||||||||
Bulldog
Investors (9)
|
661,049
|
4.79
|
%
|
92,945
|
0.89
|
%
|
276,527
|
2.23
|
%
|
58,709
|
0.65
|
%
|
|||||||||||||
Millenco
LLC (10)
|
189,375
|
1.37
|
%
|
26,627
|
0.25
|
%
|
132,581
|
1.07
|
%
|
28,148
|
0.31
|
%
|
|||||||||||||
D.B.
Zwirn Special Opportunities Fund, L.P. (11)
|
178,500
|
1.29
|
%
|
25,098
|
0.24
|
%
|
124,968
|
1.01
|
%
|
26,532
|
0.29
|
%
|
|||||||||||||
D.B.
Zwirn Special Opportunities Fund, Ltd. (11)
|
246,500
|
1.79
|
%
|
34,659
|
0.33
|
%
|
172,575
|
1.39
|
%
|
36,639
|
0.40
|
%
|
|||||||||||||
D.B.
Zwirn & Co., L.P. (11)
|
425,000
|
3.08
|
%
|
59,756
|
0.57
|
%
|
297,543
|
2.40
|
%
|
63,171
|
0.70
|
%
|
|||||||||||||
DBZ
GP, LLC (11)
|
425,000
|
3.08
|
%
|
59,756
|
0.57
|
%
|
297,543
|
2.40
|
%
|
63,171
|
0.70
|
%
|
|||||||||||||
Zwirn
Holdings, LLC (11)
|
350,000
|
2.54
|
%
|
49,211
|
0.47
|
%
|
245,035
|
1.98
|
%
|
52,023
|
0.57
|
%
|
|||||||||||||
Daniel
B. Zwirn (11)
|
350,000
|
2.54
|
%
|
49,211
|
0.47
|
%
|
245,035
|
1.98
|
%
|
52,023
|
0.57
|
%
|
|||||||||||||
Weiss
Asset Management, LLC (12)
|
180,642
|
1.31
|
%
|
25,399
|
0.24
|
%
|
126,467
|
1.02
|
%
|
26,850
|
0.30
|
%
|
|||||||||||||
Weiss
Capital, LLC (12)
|
90,395
|
0.66
|
%
|
12,710
|
0.12
|
%
|
63,286
|
0.51
|
%
|
13,436
|
0.15
|
%
|
|||||||||||||
Andrew
M. Weiss, Ph.D. (12)
|
271,037
|
1.96
|
%
|
38,109
|
0.36
|
%
|
189,753
|
1.53
|
%
|
40,286
|
0.44
|
%
|
|||||||||||||
All
Directors and Officers as a Group (9 persons)
|
3,244,765
|
23.52
|
%
|
3,189,792
|
30.45
|
%
|
3,244,549
|
26.21
|
%
|
3,189,706
|
35.22
|
%
|
Unless
otherwise indicated, the business address of each of the stockholders
is
Four Forest Park, Second Floor, Farmington, Connecticut
06032.
|
|
|
|
(2)
|
Unless
otherwise indicated, all ownership is direct beneficial
ownership.
|
|
|
(3)
|
Includes
116,200 shares to be held by Greg Branch Family LP, voting and
investment power over which will be held by Mr. Branch, and
245,875 shares held by O.C. Branch Trust, voting power over
which will be held by Mr. Branch.
|
|
|
(4)
|
Each
of Messrs. Pratt and Swets are the managing members of our sponsor,
FMG Investors LLC, and may be deemed to each beneficially own the
1,099,266 shares owned by FMG Investors
LLC.
|
Includes
344,225 shares held by Mineral Associates, Inc., voting and investment
power over which is held by Mr. Poitevint.
|
|
|
|
(6)
|
Shares to
be held jointly by Kent G. and Kathy Whittemore.
|
|
|
(7)
|
Based
on information contained in a Statement on Schedule 13G filed by
HBK
Investments L.P., HBK Services LLC, HBK Partners II L.P., HBK Management
LLC and HBK Master Fund L.P. on February 12, 2008. The address of
all such
reporting parties is 300 Crescent Court, Suite 700, Dallas, Texas
75201.
HBK Investments L.P. has delegated discretion to vote and dispose
of the
Securities to HBK Services LLC (“Services”). Services may, from time to
time, delegate discretion to vote and dispose of certain of the Securities
to HBK New York LLC, a Delaware limited liability company, HBK Virginia
LLC, a Delaware limited liability company, HBK Europe Management
LLP, a
limited liability partnership organized under the laws of the United
Kingdom, and/or HBK Hong Kong Ltd., a corporation organized under
the laws
of Hong Kong (collectively, the “Subadvisors”). Each of Services and the
Subadvisors is under common control with HBK Investments L.P. The
Subadvisors expressly declare that the filing of the statement on
Schedule
13G shall not be construed as an admission that they are, for the
purpose
of Section 13(d) or 13(g), beneficial owners of the Securities. Jamiel
A.
Akhtar, Richard L. Booth, David C. Haley, Lawrence H. Lebowitz, and
William E. Rose are each managing members (collectively, the “Members”) of
HBK Management LLC. The Members expressly declare that the filing
of the
statement on Schedule 13G shall not be construed as an admission
that they
are, for the purpose of Section 13(d) or 13(g), beneficial owners
of the
Securities.
|
|
|
(8)
|
Based
on information contained in a Statement on Schedule 13D filed by
Brian
Taylor, Pine River Capital Management L.P. and Nisswa Master Fund
Ltd. on
October 12, 2007. All reporting parties have shared voting and dispositive
power over such securities. The address of all such reporting parties
is
800 Nicollet Mall, Suite 2850, Minneapolis, MN 55402.
|
|
|
(9)
|
Based
on information contained in a Statement on Schedule 13D filed by
Bulldog
Investors, Phillip Goldstein and Andrew Dakos on February 13, 2008.
All
reporting parties have shared voting and dispositive power over such
securities. The address of all such reporting parties is Park 80
West,
Plaza Two, Saddle Brook, NJ 07663.
|
|
|
(10)
|
Based
on information contained in a Statement on Schedule 13G filed by
Millenco
LLC, Millenium Management LLC and Israel A. Englander on December
11,
2007. All reporting parties have shared voting and dispositive power
over
such securities. The address of all such reporting parties is 666
Fifth
Avenue, New York, NY 10103.
|
|
|
(11)
|
Based
on information contained in a Statement on Schedule 13G/A filed by
D.B.
Zwirn & Co., L.P., DBZ GP, LLC, D.B. Zwirn Special Opportunities Fund,
L.P. and D.B. Zwirn Special Opportunities Fund, Ltd. on January 25,
2008.
D.B. Zwirn & Co., L.P., DBZ GP, LLC, Zwirn Holdings, LLC, and Daniel
B. Zwirn may each be deemed the beneficial owner of (i) 178,500 shares
of
common stock owned by D.B. Zwirn Opportunities Fund, L.P. and (ii)
246,500
shares of common stock owned by D.B. Zwirn Special Opportunities
Fund,
Ltd. (each entity referred to in (i) through (ii) is herein referred
to as
a "Fund" and, collectively, as the "Funds"). D.B. Zwirn & Co., L.P. is
the manager of the Funds, and consequently has voting control and
investment discretion over the shares of common stock held by the
Fund.
Daniel B. Zwirn is the managing member of and thereby controls Zwirn
Holdings, LLC, which in turn is the managing member of and thereby
controls DBZ GP, LLC, which in turn is the general partner of and
thereby
controls D.B. Zwirn & Co., L.P. The foregoing should not be construed
in and of itself as an admission by any Reporting Person as to beneficial
ownership of shares of common stock owned by another Reporting Person.
In
addition, each of D.B. Zwirn & Co., L.P., DBZ GP, LLC, Zwirn Holdings,
LLC and Daniel B. Zwirn disclaims beneficial ownership of the shares
of
common stock held by the Funds.
|
(12)
|
Based
on information contained in a Statement on Schedule 13G filed by
Weiss
Asset Management, LLC, Weiss Capital, LLC and Andrew M. Weiss, Ph.D.
on
July 18, 2008. Shares reported for Weiss Asset Management, LLC include
shares beneficially owned by a private investment partnership of
which
Weiss Asset Management, LLC is the sole general partner. Shares reported
for Weiss Capital, LLC include shares beneficially owned by a private
investment corporation of which Weiss Capital is the sole investment
manager. Shares reported for Andrew Weiss include shares beneficially
owned by a private investment partnership of which Weiss Asset Management
is the sole general partner and which may be deemed to be controlled
by
Mr. Weiss, who is the Managing Member of Weiss Asset Management,
and also
includes shares held by a private investment corporation which may
be
deemed to be controlled by Dr. Weiss, who is the managing member
of Weiss
Capital, the Investment Manager of such private investment corporation.
Dr. Weiss disclaims beneficial ownership of the shares reported herein
as
beneficially owned by him except to the extent of his pecuniary interest
therein. Weiss Asset Management, Weiss Capital, and Dr. Weiss have
a
business address of 29 Commonwealth Avenue, 10th Floor, Boston,
Massachusetts 02116.
|
|
Over-the-Counter Bulletin Board
|
||||||||||||||||||
|
|||||||||||||||||||
|
Units
|
Common Stock
|
Warrants
|
||||||||||||||||
|
High
|
Low
|
High
|
Low
|
High
|
Low
|
|||||||||||||
|
|||||||||||||||||||
Fourth
Quarter 2007*
|
$
|
8.00
|
$
|
7.90
|
$
|
7.30
|
$
|
7.15
|
$
|
0.70
|
$
|
0.70
|
|||||||
First
Quarter 2008
|
7.93
|
7.62
|
7.25
|
7.12
|
0.70
|
0.35
|
|||||||||||||
Second Quarter
2008
|
7.65
|
7.52
|
7.40
|
7.23
|
0.50
|
0.27
|
|||||||||||||
Third Quarter
2008**
|
7.90
|
|
7.61
|
7.35
|
|
7.28
|
0.42
|
|
0.23
|
|
|
·
|
the
completion of a business combination;
and
|
|
·
|
October
4, 2008.
|
|
·
|
in
whole and not in part;
|
|
·
|
at
a price of $.01 per warrant;
|
|
·
|
upon
not less than 30 days’ prior written notice of redemption to each warrant
holder; and
|
|
·
|
if,
and only if, the last sale price of the common stock equals or exceeds
$11.50 per share, for any 20 trading days within a 30 trading day
period
ending on the third business day prior to the notice of redemption
to
warrant holders.
|
|
·
|
a
stockholder who owns 15% or more of our outstanding voting stock
(otherwise known as an “interested
stockholder”);
|
|
·
|
an
affiliate of an interested stockholder;
or
|
|
·
|
an
associate of an interested stockholder, for three years following
the date
that the stockholder became an interested
stockholder.
|
FMG
|
|
United
|
AUTHORIZED
CAPITAL STOCK
|
||
|
|
|
Authorized
Shares
.
FMG is authorized under its Amended and Restated Certificate of
Incorporation to issue up to 20,000,000 shares of common stock, par
value
$0.0001 per share, and up to 1,000,000 shares of preferred stock,
par
value $0.0001 per share. If the Second Amendment Proposal is approved,
the
Company will be authorized to issue up to 50,000,000 shares of common
stock, par value $0.0001 per share, and up to 1,000,000 shares of
preferred stock, par value $0.0001 per share.
|
|
Membership
Units
.
Per its Articles of Organization and its Members Agreement, United
does
not have an authorized limit on the number of membership units that
it may
issue. As of March 31, 2008, there were 100,000 membership units
issued
and outstanding. There is only the one class of membership
units.
|
|
|
|
Preferred
Stock
.
FMG’s Amended and Restated Certificate of Incorporation provides that
shares of preferred stock may be issued in one or more series by
FMG’s
board of directors. The FMG board can fix voting powers, full or
limited,
and designations, preferences and relative, participating, optional
or
other special rights and qualifications, limitations or restrictions.
No
shares of preferred stock have been issued.
|
|
|
CLASSIFICATION,
NUMBER AND ELECTION OF DIRECTORS
|
||
|
|
|
The
FMG board of directors is currently divided into two classes, with
each
class serving a staggered two-year term. The FMG Bylaws currently
in
effect provide that its board of directors will consist of not less
than
one nor more than nine directors, such number to be fixed by a vote
of a
majority of FMG’s entire board of directors from time to
time.
|
|
United’s
members agreement, as amended, provides that its board of managers
will
consist of one or more members, the exact number to be determined
from
time to time by the board of managers. The number of managers currently
serving is six, each of whom serves a one year
term.
|
|
|
|
Delaware
law provides that any vacancy in the board of directors shall be
filled as
the bylaws provide or in the absence of such provision, by the board
of
directors or other governing body. If, at the time of filling of
any
vacancy or newly created directorship, the directors then in office
constitute less than a majority of the authorized number of directors,
the
Delaware Court of Chancery may, upon application of any stockholder
or
stockholders holding at least 10% of the voting stock of the corporation
then outstanding having the right to vote for such directors, order
an
election to be held to fill the vacancy or replace the directors
selected
by the directors then in office.
FMG’s
Second Amended and Restated Certificate of Incorporation and Bylaws
will
provide that any vacancy in the FMG board of directors, including
vacancies resulting from any increase in the authorized number of
directors, may be filled by a vote of the directors then in office,
even
if less than a quorum exists. Any director elected to fill a vacancy
shall
be elected until the next annual meeting of stockholders, and until
his or
her successor has been elected and qualified.
FMG’s
Bylaws currently provide that any director may be removed for cause
by the
affirmative vote of a majority of the entire board. FMG’s bylaws provide
that any director may otherwise be removed, with or without case,
by the
affirmative vote of the holders of a majority of all of the shares
of the
stock of FMG outstanding and entitled to vote for the election of
directors.
|
|
Florida
law provides that a vacancy occurring in United’s board of managers,
including a newly created manager position, may be filled by a majority
of
the remaining board of managers, although less than a quorum, or
by a
plurality of the votes cast at a members meeting. Florida law also
provides that managers may be removed from office with or without
cause by
a vote of members holding a majority of the outstanding membership
units
entitled to vote at an election of managers.
|
|
|
|
|
|
|
Under
Delaware law, an amendment to the certificate of incorporation of
a
corporation generally requires the approval of the corporation’s board of
directors and the approval of the holders of a majority of the outstanding
stock entitled to vote upon the proposed amendment (unless a higher
vote
is required by the corporation’s certificate of
incorporation).
|
|
Under
Florida law, an amendment to the articles of organization of a limited
liability company generally requires the approval of the holders
of a
majority of the outstanding membership units entitled to vote upon
the
proposed amendment (unless a higher vote is required by the company’s
members agreement or articles of organization).
|
|
|
|
FMG’s
Amended and Restated Certificate of Incorporation may be amended
in
accordance with the general provisions of Delaware law; provided,
however,
that Articles Third, Fifth and Sixth of FMG’s Amended and Restated
Certificate of Incorporation may not be amended without the affirmative
approval of at least 95% of the shares of common stock sold in FMG’s IPO
unless the amendments are submitted for approval in connection with
an
acquisition by FMG, whether by merger, capital stock exchange, asset
or
stock acquisition or other similar type of transaction, of an operating
business having a fair market value of at least 80% of the amount
in the
trust account at the time of the transaction. If the First Amendment
Proposal is approved, the 95% threshold requirement for the approval
of an
amendment will be removed.
|
|
United’s
members’ agreement does not require a higher vote than the Florida
statutory limit, provided however, that no amendment that adversely
affects one particular member may be made without the prior written
consent of such member.
|
|
|
|
Under
Delaware law, stockholders entitled to vote have the power to adopt,
amend
or repeal bylaws. In addition, a corporation may, in its certificate
of
incorporation, confer this power on the board of directors. The
stockholders always have the power to adopt, amend or repeal the
bylaws,
even though the board of directors may also be delegated the
power.
|
|
United
does not have bylaws as it is governed by its members
agreement.
|
|
|
|
FMG’s
Amended and Restated Certificate of Incorporation provides that the
FMG
board of directors, without the assent or vote of FMG stockholders,
may
make, amend or repeal the bylaws, as provided in the bylaws. FMG’s Bylaws
provide that the bylaws may be amended, adopted or repealed by
stockholders entitled to vote thereon at any regular or special meeting
or
by the vote of a majority of the FMG board of directors.
|
|
|
|
|
|
|
|
|
Under
Delaware law, a corporation may generally indemnify any person who
was
made a party to a proceeding due to his/her service at the request
of the
corporation (other than an action by or in the right of the
corporation):
•
for actions taken in good faith and in a manner the person reasonably
believed to be in, or not opposed to, the best interests of the
corporation; and
•
and with respect to any criminal proceeding, if such person had no
reasonable cause to believe that his/her conduct was
unlawful.
In
addition, Delaware law provides that a corporation may advance to
a
director or officer expenses incurred in defending any action upon
receipt
of an undertaking by the director or officer to repay the amount
advanced
if it is ultimately determined that he or she is not entitled to
indemnification.
|
|
Under
Florida law, a limited liability company may generally indemnify
managers,
members, officers, employees and agents from and against any and
all
claims and demands whatsoever, unless a judgment or other final
adjudication establishes that the actions, or omissions to act, of
such
member, manager, officer, employee or agent were material to the
cause of
action so adjudicated and was:
(i)
a violation of criminal law, unless the member, manager, officer,
employee or agent had no reasonable cause to believe such conduct
was
unlawful;
(ii)
a transaction from which the member, manager, officer, employee or
agent derived an impersonal benefit;
(iii)
in the case of a manager, an unlawful distribution; or
(iv)
willful misconduct or conscious disregard for the best interests
of
the limited liability company.
|
FMG’s
Amended and Restated Certificate of Incorporation provides that no
director of FMG shall be personally liable to FMG or to any stockholder
for monetary damages for breach of fiduciary duty as a director;
provided,
however, that liability of a director shall not be limited or eliminated
(i) for any breach of the director’s duty of loyalty to FMG or its
stockholders, (ii) for acts or omissions not in good faith or which
involve intentional misconduct or a knowing violation of law, (iii)
under
Section 174 of the Delaware General Corporation Law, or (iv) for
any
transaction from which the director or officer derived an improper
personal benefit.
FMG’s
Bylaws provide that FMG shall indemnify any person who was or is
made a
party or is threatened to be made a party to any threatened, pending
or
completed action, suit or proceeding, whether civil, criminal,
administrative or investigative (other than an action by or in the
right
of the Corporation) by reason of the fact that the person is or was
a
director, officer, employee or agent of the Corporation and that
FMG shall
indemnify any person who was or is a party or is threatened to be
made a
party to any threatened, pending or completed action or suit by or
in the
right of FMG to procure a judgment in its favor by reason of the
fact that
the person is or was a director, officer, employee or agent of
FMG.
|
|
|
|
•
|
1%
of the number of shares of common stock then outstanding;
and
|
|
•
|
if
the common stock is listed on a national securities exchange or on
The
NASDAQ Stock Market, the average weekly trading volume of the common
stock
during the four calendar weeks preceding the filing of a notice on
Form
144 with respect to the sale.
|
|
•
|
the
issuer of the securities that was formerly a shell company has ceased
to
be a shell company;
|
|
•
|
the
issuer of the securities is subject to the reporting requirements
of
Section 13 or 15(d) of the Exchange
Act;
|
|
•
|
the
issuer of the securities has filed all Exchange Act reports and material
required to be filed, as applicable, during the preceding 12 months
(or
such shorter period that the issuer was required to file such reports
and
materials), other than Form 8-K reports;
and
|
|
•
|
at
least one year has elapsed from the time that the issuer filed current
Form 10 type information with the SEC reflecting its status as an
entity
that is not a shell company.
|
Report
of Independent Registered Public Accounting Firm
|
|
F-2
|
|
|
|
Balance
Sheet
|
|
F-3
|
|
|
|
Statement
of Operations
|
|
F-4
|
|
|
|
Statement
of Stockholders’ Equity
|
|
F-5
|
|
|
|
Statement
of Cash Flows
|
|
F-6
|
|
|
|
Notes
to Financial Statements
|
|
F-7
|
Independent
Accountant’s Review Report
|
F-13
|
|
|
Balance
Sheets as of June 30, 2008 (unaudited)
|
F-14
|
|
|
Unaudited Statements
of Operations for the Six Months Ended June 30, 2008 and May 22,
2007
(inception) to June 30, 2008
|
F-15
|
|
|
Unaudited
Statements of Stockholders’ Equity May 22, 2007 (inception) to June 30,
2008
|
F-16
|
|
|
Unaudited Statements
of Cash Flows for the Six Months Ended June 30, 2008 and May 22,
2007
(inception) to June 30, 2008
|
F-17
|
|
|
Notes
to Financial Statements
|
F-18
|
Report
of Independent Registered Public Accounting Firm
|
F-22
|
|
|
Consolidated
Balance Sheet
|
F-23
|
|
|
Consolidated
Statement of Operations
|
F-24
|
|
|
Consolidated
Statements of Members’ Equity and Comprehensive Income
|
F-25
|
|
|
Consolidated
Statements of Cash Flows
|
F-26
|
|
|
Notes
to Consolidated Financial Statements
|
F-27 –
F-50
|
|
|
Financial
Statements Schedules
|
F-51
|
Consolidated
Balance Sheet as of June 30, 2008 (unaudited) and December 31,
2007
|
F-52
|
|
|
Unaudited
Consolidated Statements of Operations for the Three and Six Months
Ended
June 30, 2008 and 2007
|
F-53
|
|
|
Unaudited
Consolidated Statements of Members’ Equity and Comprehensive Income for
the Six Months Ended June 30, 2008
|
F-54
|
|
|
Unaudited
Consolidated Statements of Cash Flows for the Six Months Ended
June 30,
2008 and 2007
|
F-55
|
|
|
Notes
to Consolidated Financial Statements
|
F-56
- F-64
|
|
December
31, 2007
|
|||
|
||||
Current
assets
|
||||
Cash
|
$
|
71,274
|
||
Prepaid
expenses
|
54,075
|
|||
|
125,349
|
|||
Other
assets
|
||||
Cash
held in Trust Account
|
37,720,479
|
|||
Deferred
tax asset
|
32,210
|
|||
|
37,752,689
|
|||
|
||||
TOTAL
ASSETS
|
$
|
37,878,038
|
||
|
||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
|
||||
Current
liabilities,
accounts payable and accrued expenses
|
$
|
174,344
|
||
|
||||
Long-term
liabilities,
deferred underwriters' fee
|
1,514,760
|
|||
|
||||
Common
stock, subject to possible redemption, 1,419,614 shares, at redemption
value
|
11,232,133
|
|||
Stockholders'
equity
|
||||
Preferred
stock, $.0001 par value; 1,000,000 shares authorized; none
issued
|
-
|
|||
Common
stock, $.0001 par value, authorized 20,000,000 shares; 5,917,031shares
issued and outstanding, (including 1,419,614 shares subject topossible
redemption)
|
602
|
|||
Additional
paid-in capital
|
24,873,742
|
|||
Earnings
accumulated during the development stage
|
82,457
|
|||
|
||||
Total
stockholders' equity
|
24,956,801
|
|||
|
||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
37,878,038
|
Revenue
|
$
|
-
|
||
|
||||
Formation
and operating costs
|
114,266
|
|||
Loss
from operations
|
(114,266
|
)
|
||
|
||||
Interest
income
|
268,228
|
|||
Income
before provision for income taxes
|
153,962
|
|||
|
||||
Provision
for income taxes
|
71,505
|
|||
|
||||
Net
income applicable to common stockholders
|
$
|
82,457
|
||
|
||||
|
||||
Maximum
number of shares subject to possible redemption:
|
||||
Weighted
average number of common shares, basic and diluted
|
519,680
|
|||
|
||||
Net
income per common share,
for shares subject to possible redemption
|
||||
|
$
|
- | ||
Approximate
weighted average number of common shares outstanding (not subject
to
possible redemption)
|
||||
Basic
|
2,879,226
|
|||
Diluted
|
3,258,383
|
|||
|
||||
Net
income per common share not subject to possible
redemption,
|
||||
Basic
|
$
|
0.030
|
||
Diluted
|
$
|
0.027
|
|
|
|
|
Earnings
|
|
|||||||||||
|
|
|
Additonal
|
Accumulated
During
|
Total
|
|||||||||||
|
Common Stock
|
Paid-in
|
Development
|
Stockholders’
|
||||||||||||
|
Shares
|
Amount
|
Capital
|
Stage
|
Equity
|
|||||||||||
|
|
|
|
|
|
|||||||||||
Common shares issued to
existing shareholders
|
1,183,406
|
$
|
129
|
$
|
24,871
|
$
|
-
|
$
|
25,000
|
|||||||
|
|
|
|
|
|
|||||||||||
Proceeds
from issuance of warrants
|
|
|
1,250,000
|
|
1,250,000
|
|||||||||||
|
|
|
|
|
|
|||||||||||
Sale
of 4,733,625 units on October 11, 2007 at a price of $8 per unit,
net of
underwriters’ discount and offering costs (including 1,419,614 shares
subject to possible redemption)
|
4,733,625
|
473
|
34,830,904
|
|
34,831,377
|
|||||||||||
|
|
|
|
|
|
|||||||||||
Common
stock, subject to possible redemption, 1,419,614 shares
|
|
|
(11,232,133
|
)
|
|
(11,232,133
|
)
|
|||||||||
|
|
|
|
|
|
|||||||||||
Proceeds
from issuance of options
|
|
|
100
|
|
100
|
|||||||||||
|
|
|
|
|
|
|||||||||||
Net
income
|
|
|
|
82,457
|
82,457
|
|||||||||||
|
|
|
|
|
|
|||||||||||
Balances,
December 31, 2007
|
5,917,031
|
$
|
602
|
$
|
24,873,742
|
$
|
82,457
|
$
|
24,956,801
|
Net
income
|
$
|
82,457
|
||
Adjustments
to reconcile net income to net cash provided byoperating
activities:
|
||||
Deferred
income tax (benefit)
|
(32,210
|
)
|
||
Increase
(decrease) in cash attributable to changes in operating assets and
liabilities:
|
||||
Prepaid
expenses
|
(54,075
|
)
|
||
Accounts
payable and accrued expenses
|
174,344
|
|||
|
||||
Net
cash provided by operating activities
|
170,516
|
|||
|
||||
Cash
used in investing activities,
change in restricted cash
|
(37,720,479
|
)
|
||
|
||||
Cash
flows from financing activities
|
||||
Proceeds
from notes payable, stockholders
|
100,000
|
|||
Repayment
of notes payable, stockholders
|
(100,000
|
)
|
||
Proceeds
from issuance of common stock to initial stockholders
|
25,000
|
|||
Proceeds
from issurance of warrants in private placement
|
1,250,000
|
|||
Gross
proceeds from public offering
|
37,869,000
|
|||
Payments
for underwriters' discount and offering cost
|
(1,522,863
|
)
|
||
Proceeds
from issuance of underwriters purchase option
|
100
|
|||
|
||||
Net
cash provided by financing activities
|
37,621,237
|
|||
|
||||
Net
increase in cash
|
71,274
|
|||
|
||||
Cash,
beginning of period
|
-
|
|||
|
||||
Cash,
end of period
|
$
|
71,274
|
||
|
||||
Supplemental
schedule of non-cash financing activities:
|
||||
|
||||
Accrual
of deferred underwriters' fees
|
$
|
1,514,760
|
For
the period
|
||||
May
22, 2007
|
||||
(date
of inception) to
|
||||
December
31, 2007
|
||||
|
||||
Current:
|
|
|||
Federal
|
$
|
78,000
|
||
State
|
26,000
|
|||
Deferred:
|
|
|||
Federal
|
(32,000
|
)
|
||
|
||||
|
$
|
72,000
|
|
Carrying amount
|
Gross unrealized
holding gains
|
Fair value
|
|||||||
Held-to-maturity:
U.
S. Treasury securities
|
$
|
37,647,185
|
$
|
73,294
|
$
|
37,720,479
|
June 30, 2008
|
December 31, 2007
|
||||||
(unaudited)
|
|||||||
ASSETS
|
|||||||
Current
assets
|
|||||||
Cash
|
$
|
45,626
|
$
|
71,274
|
|||
Prepaid
expenses
|
64,904
|
54,075
|
|||||
Deferred
acquisition costs
|
107,363
|
||||||
217,893
|
125,349
|
||||||
Other
assets
|
|||||||
Cash
and cash equivalents held in Trust Account
|
37,498,748
|
37,720,479
|
|||||
Deferred
tax asset
|
172,169
|
32,210
|
|||||
37,670,917
|
37,752,689
|
||||||
TOTAL
ASSETS
|
$
|
37,888,810
|
$
|
37,878,038
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
Current
liabilities, accounts
payable and accrued expenses
|
$
|
310,383
|
$
|
174,344
|
|||
Long-term
liabilities, deferred
underwriters' fee
|
1,514,760
|
1,514,760
|
|||||
Common
stock, subject to possible redemption, 1,419,614 shares, at redemption
value
|
11,232,133
|
11,232,133
|
|||||
Stockholders'
equity
|
|||||||
Preferred
stock, $.0001 par value; 1,000,000 shares authorized; none
issued
|
-
|
-
|
|||||
Common
stock, $.0001 par value, authorized 20,000,000 shares; 5,917,031
shares
issued and outstanding, (including 1,419,614 shares subject to
possible
redemption)
|
602
|
602
|
|||||
Additional
paid-in capital
|
24,873,742
|
24,873,742
|
|||||
Earnings
(deficit) accumulated during the development stage
|
(42,810
|
)
|
82,457
|
||||
Total
stockholders' equity
|
24,831,534
|
24,956,801
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
37,888,810
|
$
|
37,878,038
|
For the three
months ended
June 30, 2008
|
For the six
months ended
June 30, 2008
|
May 22, 2007
(inception) to
June 30, 2008
|
May 22, 2007
(inception) to
June 30, 2007
|
||||||||||
Interest
income
|
$
|
113,723
|
$
|
280,209
|
$
|
548,437
|
$
|
40
|
|||||
Operating
costs
|
73,298
|
430,144
|
544,410
|
600
|
|||||||||
Provision
(benefit) for income taxes
|
(87,666
|
)
|
(24,668
|
)
|
46,837
|
-
|
|||||||
Net
(loss) income
|
$
|
128,091
|
$
|
(125,267
|
)
|
$
|
(42,810
|
)
|
$
|
(560
|
)
|
||
Maximum
number of shares subject to possible redemption:
|
|||||||||||||
Weighted
average number of common shares,
|
|||||||||||||
Basic
and diluted
|
1,419,614
|
1,419,614
|
1,419,614
|
-
|
|||||||||
Net
income per common share, for shares subject to
redemption
|
-
|
-
|
-
|
-
|
|||||||||
Approximate
weighted average number of common shares outstanding (not subject
to
possible redemption)
|
|||||||||||||
Basic
|
4,497,417
|
4,497,417
|
3,317,902
|
1,293,750
|
|||||||||
Diluted
|
5,563,568
|
4,497,417
|
3,317,902
|
1,293,750
|
|||||||||
Net
income per common share not subject to possible
redemption,
|
|||||||||||||
Basic
|
$
|
0.028
|
$
|
(0.028
|
)
|
$
|
(0.013
|
)
|
$
|
-
|
|||
Diluted
|
$
|
0.023
|
$
|
(0.028
|
)
|
$
|
(0.013
|
)
|
$
|
-
|
Deficit
|
||||||||||||||||
Additional
|
Accumulated
|
Total
|
||||||||||||||
Common Stock
|
Paid-in
|
During Development
|
Stockholders'
|
|||||||||||||
Shares
|
Amount
|
Capital
|
Stage
|
Equity
|
||||||||||||
Common
shares issued to existing shareholders
|
1,183,406
|
$
|
129
|
$
|
24,871
|
$
|
-
|
$
|
25,000
|
|||||||
Proceeds
from issuance of warrants
|
1,250,000
|
1,250,000
|
||||||||||||||
Sale
of 4,733,625 units on October 11, 2007 at a price of $8 per unit,
net of
underwriters' discount and offering costs (including 1,419,614
shares
subject to possible redemption)
|
4,733,625
|
473
|
34,830,904
|
34,831,377
|
||||||||||||
Common
stock, subject to possible redemption, 1,419,614 shares
|
(11,232,133
|
)
|
(11,232,133
|
)
|
||||||||||||
Proceeds
from issuance of options
|
100
|
100
|
||||||||||||||
Net
income for period
|
82,457
|
82,457
|
||||||||||||||
Balances,
December 31, 2007
|
5,917,031
|
602
|
24,873,742
|
82,457
|
24,956,801
|
|||||||||||
Net
loss for the period
|
(125,267
|
)
|
(125,267
|
)
|
||||||||||||
Balances,
June 30, 2008
|
5,917,031
|
$
|
602
|
$
|
24,873,742
|
$
|
(42,810
|
)
|
$
|
24,831,534
|
For the six
months ended
June 30, 2008
|
May 22, 2007
(inception) to
June 30, 2008
|
May 22, 2007
(inception) to
June 30, 2007
|
||||||||
Cash
flows from operating activities
|
||||||||||
Net
loss
|
$
|
(125,267
|
)
|
$
|
(42,810
|
)
|
$
|
(560
|
)
|
|
Adjustments
to reconcile net loss to cash used in operating activities Deferred
income
tax (benefit)
|
(139,959
|
)
|
(172,169
|
)
|
||||||
Increase
(decrease) in cash attributable to changes in operating assets
and
liabilities Prepaid expenses
|
(10,829
|
)
|
(64,904
|
)
|
||||||
Deferred
acquisition costs
|
(107,363
|
)
|
(107,363
|
)
|
||||||
Accounts
payable and accrued expenses
|
136,039
|
310,383
|
560
|
|||||||
Net
cash used in operating activities
|
(247,379
|
)
|
(76,863
|
)
|
-
|
|||||
Cash
provided by (used) in investing activities, change in restricted
cash and cash equivalents held in trust account
|
221,731
|
(37,498,748
|
)
|
-
|
||||||
Cash
flows from investing activities
|
||||||||||
Proceeds
from notes payable, stockholders
|
100,000
|
100,000
|
||||||||
Repayment
of notes payable, stockholders
|
(100,000
|
)
|
||||||||
Proceeds
from issuance of common stock
|
25,000
|
25,000
|
||||||||
Proceeds
from issuance of warrants
|
1,250,000
|
|||||||||
Gross
proceeds from public offering
|
37,869,000
|
|||||||||
Payments
for underwriters’ discount and offering cost
|
(1,522,863
|
)
|
(66,264
|
)
|
||||||
Proceeds
from issuance of option
|
100
|
|||||||||
Net
cash provided by financing activities
|
-
|
37,621,237
|
58,736
|
|||||||
Net
increase (decrease) in cash
|
(25,648
|
)
|
45,626
|
58,736
|
||||||
Cash,
beginning of period
|
71,274
|
-
|
-
|
|||||||
Cash,
ending of period
|
$
|
45,626
|
$
|
45,626
|
$
|
58,736
|
||||
Supplemental
schedule of non-cash financing activities:
|
||||||||||
Accrual
of deferred underwriter’s fee and offering cost
|
-
|
$
|
1,514,760
|
$
|
62,500
|
|||||
Supplemental
disclosure for taxes and interest paid:
|
||||||||||
Taxes
paid
|
$
|
266,489
|
$
|
266,489
|
$
|
-
|
SUITE
517
|
SUITE
411
|
2400
EAST COMMERCIAL BOULEVARD
|
2424
NORTH FEDERAL HIGHWAY
|
FORT
LAUDERDALE, FLORIDA 33308
|
BOCA
RATON, FLORIDA 33431
|
(954)
351-9800
|
(561)
447-9800
|
FAX
(954) 938-8683
|
FAX
(561) 391-8856
|
dym@dymco.net
|
boca@dymco.net
|
—————————
|
—————————
|
Anthony
De Meo, CPA*, ABV,PFS
|
Michael
I. Bloom, CPA
|
Robert
E. McGrath, CPA
|
David
B. Price, CPA
|
Roberta
N. Young, CPA
|
—————————
|
|
*
regulated
by the State of Florida
|
|
December
31,
|
||||||
|
2007
|
2006
|
|||||
|
(Dollars
in thousands)
|
||||||
ASSETS
|
|||||||
Investments:
|
|||||||
Fixed
maturities
|
$
|
107,410
|
$
|
90,692
|
|||
Equity
securities
|
5,072
|
16,385
|
|||||
Other
investments
|
1,300
|
23,890
|
|||||
|
|||||||
Total
investments
|
113,782
|
130,967
|
|||||
|
|||||||
Cash
and cash equivalents
|
56,852
|
46,248
|
|||||
Premiums
receivable, net
|
9,966
|
10,140
|
|||||
Reinsurance
recoverable, net
|
16,816
|
38,521
|
|||||
Prepaid
reinsurance premiums
|
26,345
|
34,160
|
|||||
Deferred
policy acquisition costs
|
7,547
|
7,231
|
|||||
Property
and equipment, net
|
108
|
99
|
|||||
Federal
income tax recoverable
|
-
|
354
|
|||||
Deferred
income taxes asset, net
|
4,733
|
6,812
|
|||||
Prepaid
expenses and other assets
|
6,277
|
1,508
|
|||||
Total
assets
|
$
|
242,426
|
$
|
276,040
|
|||
|
|||||||
LIABILITIES
AND MEMBERS' EQUITY
|
|||||||
|
|||||||
Unpaid
losses and loss adjustment expenses
|
$
|
36,005
|
$
|
57,175
|
|||
Unearned
premiums
|
73,051
|
79,684
|
|||||
Reinsurance
payable
|
10,852
|
27,831
|
|||||
Accrued
distribution payable
|
9,227
|
8,157
|
|||||
Advance
premium
|
2,396
|
2,404
|
|||||
Accounts
payable and accrued expenses
|
13,858
|
25,196
|
|||||
Shares
subject to mandatory redemption
|
2,564
|
939
|
|||||
Federal
and state income tax payable
|
2,303
|
-
|
|||||
Other
liabilities
|
2,238
|
901
|
|||||
Long-term
debt
|
43,833
|
49,640
|
|||||
Total
liabilities
|
196,327
|
251,927
|
|||||
|
|||||||
Commitments
and contingencies
|
|||||||
|
|||||||
Members'
equity:
|
|||||||
Members'
certificates of interest
|
7,464
|
6,963
|
|||||
Retained
earnings
|
37,891
|
17,601
|
|||||
Accumulated
other comprehensive income (loss)
|
744
|
(451
|
)
|
||||
Total
members' equity
|
46,099
|
24,113
|
|||||
|
|||||||
Total
liabilities and members' equity
|
$
|
242,426
|
$
|
276,040
|
Years Ended December 31,
|
||||||||||
2007
|
2006
|
2005
|
||||||||
(Dollars in thousands)
|
||||||||||
Revenue:
|
|
|
|
|||||||
Gross
premiums written
|
$
|
145,050
|
$
|
148,886
|
$
|
141,806
|
||||
Gross
premiums ceded
|
(58,511
|
)
|
(77,966
|
)
|
(52,685
|
)
|
||||
Net
premiums written
|
86,539
|
70,920
|
89,121
|
|||||||
Decrease
(increase) in net unearned premiums
|
(1,181
|
)
|
2,710
|
(13,457
|
)
|
|||||
|
|
|
||||||||
Net
premiums earned
|
85,358
|
73,630
|
75,664
|
|||||||
Net
investment income
|
7,751
|
5,917
|
2,984
|
|||||||
Net
realized investment gains
|
322
|
111
|
85
|
|||||||
Commissions
and fees
|
2,414
|
2,399
|
1,730
|
|||||||
Policy
assumption bonus
|
13,556
|
-
|
-
|
|||||||
Other
income
|
3,200
|
395
|
149
|
|||||||
Total
revenue
|
112,601
|
82,452
|
80,612
|
|||||||
|
|
|
||||||||
Expenses:
|
|
|
|
|||||||
Losses
and loss adjustment expenses
|
25,662
|
35,357
|
61,617
|
|||||||
Policy
acquisition costs
|
17,316
|
15,545
|
12,982
|
|||||||
Operating
and underwriting expenses
|
9,110
|
9,748
|
3,958
|
|||||||
Salaries
and wages
|
2,792
|
2,344
|
1,771
|
|||||||
General
and administrative expenses
|
2,078
|
1,245
|
1,371
|
|||||||
Interest
|
7,704
|
5,019
|
312
|
|||||||
Total
expenses
|
64,662
|
69,258
|
82,011
|
|||||||
|
|
|
||||||||
Income
(loss) from operations
|
47,939
|
13,194
|
(1,399
|
)
|
||||||
Provision
(benefit) for income tax
|
8,297
|
(4,014
|
)
|
(2,560
|
)
|
|||||
Net
income
|
$
|
39,642
|
$
|
17,208
|
$
|
1,161
|
Years Ended December 31,
|
||||||||||||||||
Comprehensive
Income
|
Members'
Certificates of
Interest
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Total
|
||||||||||||
Balance
as of December 31, 2004
|
$
|
6,147
|
$
|
9,666
|
$
|
(188
|
)
|
$
|
15,625
|
|||||||
Net
Income
|
1,161
|
-
|
1,161
|
-
|
1,161
|
|||||||||||
Increase
in certificates of interest
|
-
|
101
|
-
|
-
|
101
|
|||||||||||
Net
unrealized change in investments, net of tax effect of
$370
|
(517
|
)
|
-
|
-
|
(517
|
)
|
(517
|
)
|
||||||||
Distributions
|
-
|
-
|
(1,758
|
)
|
-
|
(1,758
|
)
|
|||||||||
Comprehensive
income
|
$
|
644
|
||||||||||||||
Balance
as of December 31, 2005
|
6,248
|
9,069
|
(705
|
)
|
14,612
|
|||||||||||
Net
Income
|
17,208
|
-
|
17,208
|
-
|
17,208
|
|||||||||||
Increase
in certificates of interest
|
-
|
715
|
-
|
-
|
715
|
|||||||||||
Net
unrealized change in investments, net of tax effect of
$154
|
254
|
-
|
-
|
254
|
254
|
|||||||||||
Distributions
|
-
|
-
|
(8,676
|
)
|
-
|
(8,676
|
)
|
|||||||||
Comprehensive
income
|
$
|
17,462
|
||||||||||||||
Balance
as of December 31, 2006
|
6,963
|
17,601
|
(451
|
)
|
24,113
|
|||||||||||
Net
Income
|
39,642
|
-
|
39,642
|
-
|
39,642
|
|||||||||||
Increase
in certificates of interest
|
-
|
501
|
-
|
-
|
501
|
|||||||||||
Net
unrealized change in investments, net of tax effect of
$755
|
1,195
|
-
|
-
|
1,195
|
1,195
|
|||||||||||
Distributions
|
-
|
-
|
(19,352
|
)
|
-
|
(19,352
|
)
|
|||||||||
Comprehensive
income
|
$
|
40,837
|
||||||||||||||
Balance
as of December 31, 2007
|
$
|
7,464
|
$
|
37,891
|
$
|
744
|
$
|
46,099
|
|
Years
Ended December 31,
|
|||||||||
|
2007
|
2006
|
2005
|
|||||||
|
(Dollars
in thousands)
|
|||||||||
Cash
flow provided by (used in) operating activities:
|
||||||||||
Net
income (loss)
|
$
|
39,642
|
$
|
17,208
|
$
|
1,161
|
||||
Adjustments
to reconcile net income (loss) to net cash provided
|
||||||||||
Depreciation and amortization
|
720
|
66
|
22
|
|||||||
Provision for (recovery of) uncollectible premiums
|
163
|
99
|
(60
|
)
|
||||||
Deferred income taxes, net
|
2,080
|
(3,516
|
)
|
(2,152
|
)
|
|||||
Changes
in operating assets and liabilities:
|
||||||||||
Premiums receivable
|
11
|
(5,564
|
)
|
(1,878
|
)
|
|||||
Reinsurance recoverable
|
21,705
|
127,485
|
(161,906
|
)
|
||||||
Prepaid reinsurance premiums
|
7,815
|
(12,009
|
)
|
(9,004
|
)
|
|||||
Deferred acquisition costs
|
(317
|
)
|
303
|
(1,043
|
)
|
|||||
Income taxes, net
|
2,657
|
2,802
|
(386
|
)
|
||||||
Other assets
|
(4,680
|
)
|
195
|
678
|
||||||
Reserve for loss and LAE
|
(21,170
|
)
|
(117,042
|
)
|
161,670
|
|||||
Unearned premiums
|
(6,634
|
)
|
9,299
|
22,461
|
||||||
Reinsurance payable
|
(16,980
|
)
|
10,191
|
7,612
|
||||||
Premium deposits
|
(8
|
)
|
(36
|
)
|
(332
|
)
|
||||
Accounts payable and accrued expenses
|
(11,337
|
)
|
(15,899
|
)
|
15,424
|
|||||
Other liabilities
|
1,338
|
891
|
(1,549
|
)
|
||||||
Net
cash provided by (used in) operating activities
|
15,005
|
14,473
|
30,718
|
|||||||
Cash
flow provided by (used in) investing activities:
|
||||||||||
Proceeds
from sales of investments available for sale
|
66,934
|
79,988
|
56,664
|
|||||||
Purchases
of investments available for sale
|
(49,840
|
)
|
(135,786
|
)
|
(99,888
|
)
|
||||
Change
in unrealized holding gain/ (loss)
|
1,194
|
255
|
(517
|
)
|
||||||
Cost
of property and equipment acquired
|
(49
|
)
|
(43
|
)
|
(36
|
)
|
||||
Net
cash provided by (used in) investing activities
|
18,239
|
(55,586
|
)
|
(43,777
|
)
|
|||||
Cash
flow provided by (used in) financing activities:
|
||||||||||
Proceeds
from borrowings
|
33,000
|
40,000
|
10,000
|
|||||||
Repayments
of borrowings
|
(39,486
|
)
|
—
|
(2,222
|
)
|
|||||
Contributions
by owners
|
501
|
—
|
101
|
|||||||
Distributions
to owners
|
(18,281
|
)
|
(2,167
|
)
|
(365
|
)
|
||||
Proceeds
from the issuance of equity
|
—
|
597
|
—
|
|||||||
Shares
subject to mandatory redemption
|
1,626
|
939
|
—
|
|||||||
Net
cash provided by (used in)financing activities
|
(22,640
|
)
|
39,369
|
7,514
|
||||||
Increase(decrease)
in cash
|
10,604
|
(1,744
|
)
|
(5,545
|
)
|
|||||
Cash
and cash equivalents at beginning of period
|
46,248
|
47,992
|
53,537
|
|||||||
Cash
and cash equivalents at end of period
|
$
|
56,852
|
$
|
46,248
|
$
|
47,992
|
||||
|
||||||||||
Supplemental
Cash Flow Information:
|
||||||||||
Cash
paid during the period for:
|
||||||||||
Interest
|
$
|
4,505
|
$
|
3,850
|
$
|
316
|
||||
Income
Taxes paid (refunded)
|
3,234
|
(2,724
|
)
|
515
|
|
Years Ended December 31,
|
||||||
|
2007
|
2006
|
|||||
|
|
|
|||||
Balance,
beginning of year
|
$
|
7,231
|
$
|
7,534
|
|||
Acquisition
costs deferred
|
14,957
|
13,878
|
|||||
Amortization
expense during year
|
(14,641
|
)
|
(14,181
|
)
|
|||
Balance,
end of year
|
$
|
7,547
|
$
|
7,231
|
|
(I)
|
LEGAL/REGULATORY
RISKS—the risk that changes in the regulatory environment in which an
insurer operates will create additional expenses not anticipated
by the
insurer in pricing its products. That is, regulatory initiatives
designed
to reduce insurer profits, restrict underwriting practices and risk
classifications, mandate rate reductions and refunds, and new legal
theories or insurance company insolvencies through guaranty fund
assessments may create costs for the insurer beyond those recorded
in the
financial statements. We attempt to mitigate this risk by monitoring
proposed regulatory legislation and by assessing the impact of new
laws.
As we write business only in the state of Florida, we are more exposed
to
this risk than more geographically-balanced
companies.
|
|
(II)
|
CREDIT
RISK—the risk that financial instruments, which potentially subject the
Company to concentrations of credit risk, may decline in value or
default,
or the risk that reinsurers to which business is ceded and from which
receivables are recorded on the balance sheet may not pay. The Company
minimizes this risk by adhering to a conservative investment strategy
and
entering into reinsurance agreements with financially sound reinsurers.
The Company maintains deposits, in excess of the federally insured
limits
(“FDIC”). SFAS 105 identifies this situation as a concentration of credit
risk requiring disclosure, regardless of the degree of risk. At December
31, 2007, cash at one financial institution exceeded the $100 FDIC
coverage by $56,752. At December 31, 2006, the amounts that exceeded
the
FDIC coverage at two financial institutions were $4,988 and $41,057,
respectively. This risk is managed by maintaining all deposits in
high
quality financial institutions.
|
|
(III)
|
INTEREST
RATE RISK—the risk that interest rates will change and cause a decrease in
the value of an insurer's investments. To the extent that liabilities
come
due more quickly than assets mature, an insurer might have to sell
assets
prior to maturity and potentially recognize a gain or a loss. This
risk is
managed by the monitoring of the investment portfolio by management,
the
investment committee and the Company’s outside investment
manager.
|
|
(IV)
|
CATASTROPHIC
EVENT RISK—the risk associated with writing insurance policies covering
losses that result from catastrophes, including hurricanes, tropical
storms, tornadoes or other weather-related events. We mitigate our
risk of
catastrophic events through the use of reinsurance, forecast-modeling
techniques and the monitoring of concentrations of risk, all designed
to
protect the statutory surplus of the insurance
company.
|
|
Years Ended December 31,
|
||||||||||||||||||
|
Gains (Losses)
|
Fair Value
|
Gains (Losses)
|
Fair Value
|
Gains (Losses)
|
Fair Value
|
|||||||||||||
|
2007
|
at Sale
|
2006
|
at Sale
|
2005
|
at Sale
|
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Fixed income securities
|
4
|
1,527
|
11
|
3,058
|
1
|
252
|
|||||||||||||
Equity
securities
|
1,231
|
7,043
|
834
|
8,361
|
628
|
3,354
|
|||||||||||||
Total
realized gains
|
1,235
|
8,570
|
845
|
11,419
|
629
|
3,606
|
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Fixed
income securities
|
(70
|
)
|
5,258
|
(178
|
)
|
5,940
|
(132
|
)
|
8,189
|
||||||||||
Equity
securities
|
(843
|
)
|
4,995
|
(556
|
)
|
4,608
|
(412
|
)
|
1,795
|
||||||||||
Total
realized losses
|
(913
|
)
|
10,253
|
(734
|
)
|
10,548
|
(544
|
)
|
9,984
|
||||||||||
|
|
|
|
|
|
|
|||||||||||||
Net
realized gains on investments
|
$
|
322
|
$
|
18,823
|
$
|
111
|
$
|
21,967
|
$
|
85
|
$
|
13,590
|
|
|
Gross
|
Gross
|
|
|||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Estimated
|
|||||||||
|
Cost
|
Gains
|
Losses
|
Fair Value
|
|||||||||
|
|
|
|
|
|||||||||
December
31, 2007
|
|
|
|
|
|||||||||
Fixed
Maturities - Available for Sale:
|
|
|
|
|
|||||||||
U.S.
government and agency obligations
|
66,813
|
2,095
|
4
|
68,904
|
|||||||||
Corporate
securities
|
38,695
|
217
|
406
|
38,506
|
|||||||||
Total
fixed maturities
|
105,508
|
2,312
|
410
|
107,410
|
|||||||||
Equity
securities
|
5,782
|
21
|
731
|
5,072
|
|||||||||
Short
term investments
|
300
|
-
|
-
|
300
|
|||||||||
Other
investments
|
1,000
|
-
|
-
|
1,000
|
|||||||||
Total
|
$
|
112,590
|
$
|
2,333
|
$
|
1,141
|
$
|
113,782
|
|||||
|
|
|
|
|
|||||||||
December
31, 2006
|
|
|
|
|
|||||||||
Fixed
Maturities - Available for Sale:
|
|
|
|
|
|||||||||
U.S.
government and agency obligations
|
44,848
|
25
|
481
|
44,392
|
|||||||||
Corporate
securities
|
46,878
|
29
|
607
|
46,300
|
|||||||||
Total
fixed maturities
|
91,726
|
54
|
1,088
|
90,692
|
|||||||||
Equity
securities
|
16,108
|
409
|
132
|
16,385
|
|||||||||
Short
term investments
|
22,890
|
-
|
-
|
22,890
|
|||||||||
Other
investments
|
1,000
|
-
|
-
|
1,000
|
|||||||||
Total
|
$
|
131,724
|
$
|
463
|
$
|
1,220
|
$
|
130,967
|
|
December 31, 2007
|
December 31, 2006
|
|||||||||||
|
Amortized
|
Estimated
|
Amortized
|
Estimated
|
|||||||||
|
Cost
|
Fair Value
|
Cost
|
Fair Value
|
|||||||||
|
|
|
|
|
|||||||||
Due
in one year or less
|
11,290
|
11,296
|
4,024
|
3,995
|
|||||||||
Due
after one year through five years
|
62,478
|
63,546
|
59,045
|
58,179
|
|||||||||
Due
after five years through ten years
|
31,740
|
32,568
|
28,657
|
28,518
|
|||||||||
Due
after ten years
|
-
|
-
|
-
|
-
|
|||||||||
Total
|
$
|
105,508
|
$
|
107,410
|
$
|
91,726
|
$
|
90,692
|
|
2007
|
2006
|
2005
|
|||||||
|
|
|
|
|||||||
Fixed
maturities
|
4,758
|
2,920
|
1,673
|
|||||||
Equity
securities
|
731
|
402
|
272
|
|||||||
Cash,
cash equivalents and short term investments
|
2,262
|
2,595
|
1,039
|
|||||||
Total
investment income
|
$
|
7,751
|
$
|
5,917
|
$
|
2,984
|
|
2007
|
2006
|
2005
|
|||||||
|
|
|
|
|||||||
Net
realized gains (losses):
|
|
|
|
|||||||
Fixed
maturities
|
(66
|
)
|
(167
|
)
|
(131
|
)
|
||||
Equity
securities
|
388
|
278
|
216
|
|||||||
Total
|
$
|
322
|
$
|
111
|
$
|
85
|
||||
|
|
|
|
|||||||
Net
unrealized gains (losses):
|
|
|
|
|||||||
Fixed
maturities
|
1,902
|
(1,033
|
)
|
(1,064
|
)
|
|||||
Equity
securities
|
(710
|
)
|
276
|
(144
|
)
|
|||||
Total
|
$
|
1,192
|
$
|
(757
|
)
|
$
|
(1,208
|
)
|
Unrealized
|
|
|
||||||||
|
Holdings
|
Less than
|
12 months
|
|||||||
|
Net Losses
|
12 months
|
or longer
|
|||||||
|
|
|
|
|||||||
December
31, 2007
|
|
|
|
|||||||
Fixed
Maturities - Available for Sale:
|
|
|
||||||||
U.S.
government and agency obligations
|
4
|
-
|
4
|
|||||||
Corporate
securities
|
406
|
-
|
406
|
|||||||
Total
fixed maturities
|
410
|
-
|
410
|
|||||||
Equity
securities
|
731
|
255
|
476
|
|||||||
Total
|
$
|
1,141
|
$
|
255
|
$
|
886
|
||||
|
|
|
|
|||||||
December
31, 2006
|
|
|
|
|||||||
Fixed
Maturities - Available for Sale:
|
|
|
||||||||
U.S.
government and agency obligations
|
481
|
38
|
443
|
|||||||
Corporate
securities
|
607
|
205
|
402
|
|||||||
Total
fixed maturities
|
1,088
|
243
|
845
|
|||||||
Equity
securities
|
132
|
36
|
96
|
|||||||
Total
|
$
|
1,220
|
$
|
279
|
$
|
941
|
|
As
of December 31,
|
||||||
|
2007
|
2006
|
|||||
|
|
|
|||||
Furniture,
fixtures and equipment
|
$
|
292
|
$
|
243
|
|||
Leasehold
improvements
|
37
|
37
|
|||||
Property
and equipment, gross
|
329
|
280
|
|||||
Accumulated
depreciation
|
(221
|
)
|
(181
|
)
|
|||
Property
and equipment, net
|
$
|
108
|
$
|
99
|
|
2007
|
2006
|
2005
|
|||||||
|
|
|
|
|||||||
Premium
written:
|
|
|
|
|||||||
Direct
|
$
|
145,050
|
$
|
149,210
|
$
|
116,508
|
||||
Assumed
|
-
|
(324
|
)
|
25,298
|
||||||
Ceded
|
(58,511
|
)
|
(77,966
|
)
|
(52,685
|
)
|
||||
Net
premium written
|
$
|
86,539
|
$
|
70,920
|
$
|
89,121
|
||||
|
|
|
|
|||||||
Change
in unearned premiums:
|
|
|
|
|||||||
Direct
|
$
|
6,634
|
$
|
(12,906
|
)
|
$
|
(26,369
|
)
|
||
Assumed
|
-
|
3,607
|
3,908
|
|||||||
Ceded
|
(7,815
|
)
|
12,009
|
9,004
|
||||||
Net
decrease (increase)
|
$
|
(1,181
|
)
|
$
|
2,710
|
$
|
(13,457
|
)
|
||
|
|
|
|
|||||||
Premiums
earned:
|
|
|
|
|||||||
Direct
|
$
|
151,684
|
$
|
136,304
|
$
|
90,139
|
||||
Assumed
|
-
|
3,283
|
29,206
|
|||||||
Ceded
|
(66,326
|
)
|
(65,957
|
)
|
(43,681
|
)
|
||||
Net
premiums earned
|
$
|
85,358
|
$
|
73,630
|
$
|
75,664
|
||||
|
|
|
|
|||||||
Losses
and LAE incurred:
|
|
|
|
|||||||
Direct
|
$
|
36,426
|
$
|
121,669
|
$
|
257,445
|
||||
Assumed
|
1,111
|
29,365
|
27,811
|
|||||||
Ceded
|
(11,875
|
)
|
(115,677
|
)
|
(223,639
|
)
|
||||
Net
losses and LAE incurred
|
$
|
25,662
|
$
|
35,357
|
$
|
61,617
|
As of December 31,
|
|||||||
|
2007
|
2006
|
|||||
|
|
|
|||||
Unpaid
losses and LAE, net:
|
|
|
|||||
Direct
|
$
|
34,035
|
$
|
55,655
|
|||
Assumed
|
1,970
|
1,520
|
|||||
Ceded
|
(14,446
|
)
|
(33,441
|
)
|
|||
Net
unpaid losses and LAE
|
$
|
21,559
|
$
|
23,734
|
|||
|
|
|
|||||
Unearned
premiums:
|
|
|
|||||
Direct
|
$
|
73,051
|
$
|
79,684
|
|||
Assumed
|
-
|
-
|
|||||
Ceded
|
(26,345
|
)
|
(34,160
|
)
|
|||
Net
unearned premium
|
$
|
46,706
|
$
|
45,524
|
|
As of December 31,
|
||||||
|
2007
|
2006
|
|||||
|
|
|
|||||
Reinsurance
recoverable on unpaid losses and LAE
|
$
|
14,446
|
$
|
33,441
|
|||
Reinsurance
recoverable on paid losses
|
2,370
|
5,080
|
|||||
Reinsurance
recoverable, net
|
$
|
16,816
|
$
|
38,521
|
|
Years Ended December 31,
|
||||||
|
2007
|
2006
|
|||||
|
|
|
|||||
Balance
at January 1
|
$
|
57,175
|
$
|
174,217
|
|||
Less
reinsurance recoverables
|
33,441
|
153,769
|
|||||
Net
balance at January 1
|
$
|
23,734
|
$
|
20,448
|
|||
|
|
|
|||||
Incurred
related to:
|
|
|
|||||
Current
year
|
$
|
31,466
|
$
|
36,095
|
|||
Prior
years
|
(5,804
|
)
|
(738
|
)
|
|||
Total
incurred
|
$
|
25,662
|
$
|
35,357
|
|||
|
|
|
|||||
Paid
related to:
|
|
|
|||||
Current
year
|
$
|
18,511
|
$
|
18,291
|
|||
Prior
years
|
9,326
|
13,780
|
|||||
Total
paid
|
$
|
27,837
|
$
|
32,071
|
|||
|
|
|
|||||
Net
balance at year-end
|
$
|
21,559
|
$
|
23,734
|
|||
Plus
reinsurance recoverables
|
14,446
|
33,441
|
|||||
Balance
at year-end
|
$
|
36,005
|
$
|
57,175
|
|
As of December 31,
|
||||||
|
2007
|
2006
|
|||||
|
|
|
|||||
Secured
line of credit payable to CB&T in monthly installments of accrued
interest only through June 16, 2007, at which time the outstanding
balance
becomes due in full. Interest accrues at lender's prime rate (7.98%
at
December 31, 2006). The line was replaced by the secured note payable
in
February 2007.
|
$
|
-
|
$
|
9,722
|
|||
|
|||||||
Unsecured
note payable to York Enhanced Strategies Fund, LLC ("York"). The
note was
for a period of 60 months and was due on September 19, 2011. Interest
was
allowed to be added to the principal balance for the first six months.
Interest rate was 15% at December 31, 2006. The note was paid in
full on
February 8, 2007.
|
-
|
19,918
|
|||||
|
|||||||
Unsecured
note payable to the Florida State Board of Administration ("FSBA")
by
UPCIC. The term of the note is 20 years with quarterly payments to
begin
October 1, 2006. Interest only payments are required for the first
three
years. The interest rate shall be determined two business days prior
to
the payment date in order to set the rate for the following quarter.
(4.58% and 4.70% at December 31, 2007 and 2006, respectively). Any
payment
of interest or repayment of principal is subject to approval by the
Office
and may be paid only out of UPCIC's earnings and only if UPCIC's
surplus
exceeds specified levels required by the Office.
|
20,000
|
20,000
|
|||||
|
|||||||
Secured
note payable to CB&T in 36 consecutive monthly installments through
February 20, 2010, including interest of 400 basis points above LIBOR.
Interest rate at December 31, 2007 was 9.8%.
|
23,833
|
-
|
|||||
|
$
|
43,833
|
$
|
49,640
|
2008
|
$
|
11,000
|
||
2009
|
11,294
|
|||
2010
|
3,010
|
|||
2011
|
1,176
|
|||
2012
|
1,176
|
|||
Thereafter
|
16,177
|
|||
|
$
|
43,833
|
|
Years Ended December 31,
|
|||||||||
|
2007
|
2006
|
2005
|
|||||||
|
|
|
|
|||||||
Federal:
|
||||||||||
Current
|
$
|
6,286
|
$
|
(345
|
)
|
$
|
(769
|
)
|
||
Deferred
|
1,131
|
(3,133
|
)
|
(1,377
|
)
|
|||||
Provision
(benefit) for Federal income tax expense
|
7,417
|
(3,478
|
)
|
(2,146
|
)
|
|||||
State:
|
||||||||||
Current
|
687
|
-
|
-
|
|||||||
Deferred
|
193
|
(536
|
)
|
(414
|
)
|
|||||
Provision
(benefit) for State income tax expense
|
880
|
(536
|
)
|
(414
|
)
|
|||||
Provision
(benefit) for income taxes
|
$
|
8,297
|
$
|
(4,014
|
)
|
$
|
(2,560
|
)
|
|
Years
Ended December 31,
|
|||||||||
|
2007
|
2006
|
2005
|
|||||||
|
|
|
|
|||||||
Computed
expected tax (benefit) at federal rate
|
$
|
16,299
|
$
|
4,794
|
$
|
(475
|
)
|
|||
State
tax, net of federal deduction benefit
|
582
|
(393
|
)
|
(193
|
)
|
|||||
Dividend
received deduction
|
(144
|
)
|
(81
|
)
|
(51
|
)
|
||||
Income
of limited liability companies
|
(8,490
|
)
|
(8,391
|
)
|
(1,282
|
)
|
||||
Other,
net
|
50
|
57
|
(559
|
)
|
||||||
Income
tax expense (benefit), as reported
|
$
|
8,297
|
$
|
(4,014
|
)
|
$
|
(2,560
|
)
|
|
As
of December 31,
|
||||||
|
2007
|
2006
|
|||||
|
|
|
|||||
Deferred
tax assets:
|
|||||||
Unearned
premiums
|
$
|
3,391
|
$
|
3,988
|
|||
Assessments
|
1,922
|
1,885
|
|||||
Loss
reserve discount
|
566
|
711
|
|||||
Unrealized
loss
|
-
|
307
|
|||||
Bad
debt expense
|
60
|
164
|
|||||
Reinsurance
provisions
|
49
|
681
|
|||||
Total
deferred tax assets
|
5,988
|
7,736
|
|||||
|
|||||||
Deferred
tax liabilities:
|
|||||||
Unrealized
gain
|
(448
|
)
|
-
|
||||
Premium
recognition
|
(411
|
)
|
(469
|
)
|
|||
Deferred
acquisitions costs
|
(390
|
)
|
(455
|
)
|
|||
Other
|
(6
|
)
|
-
|
||||
Total
deferred tax liabilities
|
(1,255
|
)
|
(924
|
)
|
|||
|
|||||||
Net
deferred tax asset
|
$
|
4,733
|
$
|
6,812
|
|
Year ended December 31,
|
|||||||||
|
2007
|
2006
|
2005
|
|||||||
|
|
|
|
|||||||
Consolidated
GAAP net income
|
$
|
39,642
|
$
|
17,208
|
$
|
1,161
|
||||
|
||||||||||
Increase
(decrease) due to:
|
||||||||||
Commissions
|
73
|
1,023
|
882
|
|||||||
Deferred
income taxes
|
1,324
|
(3,671
|
)
|
(1,789
|
)
|
|||||
Deferred
policy acquisition costs
|
233
|
(355
|
)
|
(460
|
)
|
|||||
Allowance
for doubtful accounts
|
45
|
49
|
286
|
|||||||
Assessments
|
99
|
4,830
|
180
|
|||||||
Premium
|
(1,497
|
)
|
3,588
|
(1,526
|
)
|
|||||
Interest
accrued on takeout bonus income
|
(1,238
|
)
|
-
|
-
|
||||||
Other,
net
|
(123
|
)
|
(506
|
)
|
145
|
|||||
Operations
of nonstatutory subsidiaries
|
(27,070
|
)
|
(23,770
|
)
|
(3,769
|
)
|
||||
|
||||||||||
Statutory
net income (loss)
|
$
|
11,488
|
$
|
(1,604
|
)
|
$
|
(4,890
|
)
|
|
Year ended December 31,
|
||||||
|
2007
|
2006
|
|||||
|
|
|
|||||
Consolidated
GAAP members' equity
|
$
|
46,099
|
$
|
24,113
|
|||
|
|||||||
Increase
(decrease) due to:
|
|||||||
Deferred
policy acquisition costs
|
(3,015
|
)
|
(3,248
|
)
|
|||
Deferred
income taxes
|
(1,451
|
)
|
(2,393
|
)
|
|||
Investments
|
(1,134
|
)
|
770
|
||||
Nonadmitted
assets
|
(488
|
)
|
(805
|
)
|
|||
Surplus
debentures
|
20,000
|
32,000
|
|||||
Provision
for reinsurance
|
(2,365
|
)
|
(35
|
)
|
|||
Equity
of nonstatutory subsidiaries
|
(11,500
|
)
|
(3,278
|
)
|
|||
Commissions
|
2,099
|
2,026
|
|||||
Allowance
for doubtful accounts
|
480
|
435
|
|||||
Assessments
|
5,109
|
5,010
|
|||||
Premium
|
(443
|
)
|
1,054
|
||||
Interest
accrued on takeout bonus income
|
(1,238
|
)
|
-
|
||||
Other,
net
|
(454
|
)
|
(334
|
)
|
|||
|
|||||||
Statutory
surplus as regards policyholders
|
$
|
51,699
|
$
|
55,315
|
2008
|
$
|
117
|
||
2009
|
37
|
|||
2010
|
37
|
|||
2011
|
37
|
|||
2012
|
6
|
|||
Thereafter
|
2
|
|||
Total
|
$
|
236
|
|
Years Ended December 31,
|
|||||||||
|
2007
|
2006
|
2005
|
|||||||
|
|
|
|
|||||||
Unrealized
holdings gains or losses arising during year
|
1,950
|
408
|
(887
|
)
|
||||||
Tax
effect
|
(755
|
)
|
(154
|
)
|
370
|
|||||
Net
unrealized change in investments, net of tax effect
|
1,195
|
254
|
(517
|
)
|
Schedule
I - Summary of Investments
|
|
December 31, 2007
|
|||||||||
|
(dollars in thousands)
|
|||||||||
|
Cost
|
Fair Value
|
Amount
Reflected on
Balance Sheet
|
|||||||
|
|
|
|
|||||||
Fixed
Maturities - Available for Sale:
|
|
|
|
|||||||
U.S.
government and agency obligations
|
$
|
66,813
|
$
|
68,904
|
$
|
68,904
|
||||
Corporate
securities
|
38,695
|
38,506
|
38,506
|
|||||||
Total
fixed maturities
|
105,508
|
107,410
|
107,410
|
|||||||
Preferred
stock
|
4,411
|
3,800
|
3,800
|
|||||||
Common
stock
|
1,371
|
1,272
|
1,272
|
|||||||
Total
equities
|
5,782
|
5,072
|
5,072
|
|||||||
Short
term investments
|
300
|
300
|
300
|
|||||||
Other
investments
|
1,000
|
1,000
|
1,000
|
|||||||
Total
investments
|
$
|
112,590
|
$
|
113,782
|
$
|
113,782
|
June
30,
|
December
31,
|
||||||
2008
|
2007
|
||||||
(Dollars in thousands)
|
|||||||
ASSETS
|
(unaudited)
|
(audited)
|
|||||
Investments
at fair value:
|
|||||||
Fixed
maturities
|
$
|
101,892
|
$
|
107,410
|
|||
Equity
securities
|
13,160
|
5,072
|
|||||
Other
investments
|
10,300
|
1,300
|
|||||
Total
investments
|
125,352
|
113,782
|
|||||
Cash
and cash equivalents
|
42,757
|
56,852
|
|||||
Premiums
receivable, net
|
12,143
|
9,966
|
|||||
Reinsurance
recoverable, net
|
16,448
|
16,816
|
|||||
Prepaid
reinsurance premiums
|
50,322
|
26,345
|
|||||
Deferred
policy acquisition costs
|
8,144
|
7,547
|
|||||
Property
and equipment, net
|
82
|
108
|
|||||
Deferred
income taxes asset, net
|
4,273
|
4,733
|
|||||
Prepaid
expenses and other assets
|
4,692
|
6,277
|
|||||
Total
assets
|
$
|
264,213
|
$
|
242,426
|
|||
LIABILITIES
AND MEMBERS' EQUITY
|
|||||||
Unpaid
losses and loss adjustment expenses
|
$
|
33,700
|
$
|
36,005
|
|||
Unearned
premiums
|
73,786
|
73,051
|
|||||
Reinsurance
payable
|
51,021
|
10,852
|
|||||
Accrued
distribution payable
|
4,855
|
9,227
|
|||||
Advance
premium
|
3,300
|
2,396
|
|||||
Accounts
payable and accrued expenses
|
11,071
|
13,858
|
|||||
Shares
subject to mandatory redemption
|
2,564
|
2,564
|
|||||
Federal
and state income tax payable
|
284
|
2,303
|
|||||
Other
liabilities
|
2,396
|
2,238
|
|||||
Long-term
debt
|
25,244
|
43,833
|
|||||
Total
liabilities
|
208,221
|
196,327
|
|||||
Commitments
and contingencies
|
|||||||
Members'
equity:
|
|||||||
Members'
certificates of interest
|
7,527
|
7,464
|
|||||
Retained
earnings
|
48,788
|
37,891
|
|||||
Accumulated
other comprehensive income (loss)
|
(323
|
)
|
744
|
||||
Total
members' equity
|
55,992
|
46,099
|
|||||
Total
liabilities and members' equity
|
$
|
264,213
|
$
|
242,426
|
See
accompanying notes to consolidated financial
statements.
|
Three
months ended June 30,
|
Six
months ended June 30,
|
||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||
(Dollars
in thousands)
|
|
(Dollars
in thousands)
|
|
||||||||||
|
|
(unaudited)
|
|
(unaudited)
|
|||||||||
Revenue:
|
|||||||||||||
Gross
premiums written
|
$
|
41,518
|
$
|
45,495
|
$
|
70,608
|
$
|
82,912
|
|||||
Gross
premiums ceded
|
(52,203
|
)
|
(61,404
|
)
|
(53,565
|
)
|
(61,895
|
)
|
|||||
Net
premiums written
|
(10,685
|
)
|
(15,909
|
)
|
17,043
|
21,017
|
|||||||
Decrease
in net unearned premiums
|
30,335
|
34,136
|
23,242
|
16,744
|
|||||||||
Net
premiums earned
|
19,650
|
18,227
|
40,285
|
37,761
|
|||||||||
Net
investment income
|
1,721
|
2,137
|
3,354
|
3,908
|
|||||||||
Net
realized investment gains (losses)
|
1,035
|
4
|
878
|
(3
|
)
|
||||||||
Commissions
and fees
|
651
|
706
|
1,298
|
1,366
|
|||||||||
Policy
assumption bonus
|
1,371
|
3,925
|
4,283
|
10,673
|
|||||||||
Other
income
|
512
|
848
|
1,292
|
1,662
|
|||||||||
Total
revenue
|
24,940
|
25,847
|
51,390
|
55,367
|
|||||||||
Expenses:
|
|||||||||||||
Losses
and loss adjustment expenses
|
5,343
|
3,816
|
12,474
|
10,841
|
|||||||||
Policy
acquisition costs
|
4,472
|
4,031
|
8,790
|
8,020
|
|||||||||
Operating
and underwriting expenses
|
1,459
|
1,820
|
2,901
|
3,209
|
|||||||||
General
and administrative expenses
|
1,041
|
750
|
2,378
|
1,416
|
|||||||||
Salary
and wages
|
722
|
474
|
1,530
|
1,217
|
|||||||||
Interest
|
601
|
979
|
1,466
|
4,222
|
|||||||||
Total
expenses
|
13,638
|
11,870
|
29,539
|
28,925
|
|||||||||
Income
from operations
|
11,302
|
13,977
|
21,851
|
26,442
|
|||||||||
Provision
for income tax
|
2,143
|
3,026
|
4,159
|
5,735
|
|||||||||
Net
income
|
$
|
9,159
|
$
|
10,951
|
$
|
17,692
|
$
|
20,707
|
See
accompanying notes to consolidated financial
statements.
|
Comprehensive
Income
|
Members'
Certificates of Interest
|
Retained
Earnings
|
Accumulated
Other Comprehensive Income (loss)
|
Total
|
||||||||||||
(Dollars
in thousands)
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Balance
as of December 31, 2007
|
$
|
7,464
|
$
|
37,891
|
$
|
744
|
$
|
46,099
|
||||||||
Net
Income
|
17,692
|
-
|
17,692
|
-
|
17,692
|
|||||||||||
Increase
in certificates of interest
|
-
|
63
|
-
|
63
|
||||||||||||
Net
unrealized change in investments, net of tax effect of
$643
|
(1,067
|
)
|
-
|
-
|
(1,067
|
)
|
(1,067
|
)
|
||||||||
Distributions
|
-
|
-
|
(6,795
|
)
|
-
|
(6,795
|
)
|
|||||||||
Comprehensive
income
|
$
|
16,625
|
||||||||||||||
Balance
as of June 30, 2008
|
$
|
7,527
|
$
|
48,788
|
$
|
(323
|
)
|
$
|
55,992
|
See
accompanying notes to consolidated financial
statements.
|
Six
Months Ended June 30,
|
|
||||||
|
|
2008
|
|
2007
|
|||
(Dollars
in thousands)
|
|
||||||
|
|
(unaudited)
|
|||||
Cash
flow provided by operating activities:
|
|||||||
Net
income
|
$
|
17,692
|
$
|
20,707
|
|||
Adjustments
to reconcile net income to net cash provided
|
|||||||
Depreciation
and amortization
|
345
|
1,052
|
|||||
Realized
(gain) loss
|
(878
|
)
|
3
|
||||
Provision
for uncollectible premiums
|
—
|
163
|
|||||
Deferred
income taxes, net
|
1,102
|
4,418
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Premiums
receivable
|
(2,176
|
)
|
(2,825
|
)
|
|||
Reinsurance
recoverable
|
367
|
17,690
|
|||||
Prepaid
reinsurance premiums
|
(23,977
|
)
|
(24,936
|
)
|
|||
Deferred
acquisition costs
|
(597
|
)
|
(1,982
|
)
|
|||
Income
taxes, net
|
(2,018
|
)
|
(831
|
)
|
|||
Other
assets
|
2,341
|
(3,213
|
)
|
||||
Reserve
for loss and LAE
|
(2,304
|
)
|
(19,832
|
)
|
|||
Unearned
premiums
|
735
|
8,191
|
|||||
Reinsurance
payable
|
40,169
|
33,645
|
|||||
Premium
deposits
|
904
|
1,966
|
|||||
Accounts
payable and accrued expenses
|
(2,788
|
)
|
(1,223
|
)
|
|||
Other
liabilities
|
70
|
(200
|
)
|
||||
Net
cash provided by operating activities
|
28,987
|
32,793
|
|||||
Cash
flow provided by (used in) investing activities:
|
|||||||
Proceeds
from sales of investments available for sale
|
27,887
|
17,894
|
|||||
Purchases
of investments available for sale
|
(41,266
|
)
|
(16,338
|
)
|
|||
Cost
of property and equipment acquired
|
(9
|
)
|
(36
|
)
|
|||
Net
cash provided by (used in) investing activities
|
(13,388
|
)
|
1,520
|
||||
Cash
flow used in financing activities:
|
|||||||
Proceeds
from borrowings
|
—
|
33,000
|
|||||
Repayments
of borrowings
|
(18,590
|
)
|
(34,504
|
)
|
|||
Contributions
by owners
|
63
|
501
|
|||||
Distributions
to owners
|
(11,167
|
)
|
(18,281
|
)
|
|||
Net
cash used in financing activities
|
(29,694
|
)
|
(19,284
|
)
|
|||
Increase
(decrease) in cash
|
(14,095
|
)
|
15,029
|
||||
Cash
and cash equivalents at beginning of period
|
56,852
|
46,248
|
|||||
Cash
and cash equivalents at end of period
|
$
|
42,757
|
$
|
61,277
|
|||
Supplemental
cash flow information:
|
|||||||
Cash
paid during the period for:
|
|||||||
Interest
|
$
|
1,529
|
$
|
3,970
|
|||
Income
taxes
|
4,085
|
1,975
|
See
accompanying notes to consolidated financial
statements.
|
(I)
|
LEGAL/REGULATORY
RISK—the risk that changes in the regulatory environment in which
an
insurer operates could create additional expenses not anticipated
by the
insurer in pricing its products. That is, regulatory initiatives
designed
to reduce insurer profits, restrict underwriting practices
and risk
classifications, or mandate rate reductions and refunds could
create costs
for the insurer beyond those recorded in the financial statements,
as
could new legal theories or insurance company insolvencies
(through
guaranty fund assessments). We attempt to mitigate this risk
by monitoring
proposed regulatory legislation and by assessing the impact
of new laws.
As we write business only in the State of Florida, we are more
exposed to
this risk than more geographically-balanced companies.
|
|
(II)
|
CREDIT
RISK—the risk that financial instruments, which potentially subject
the
Company to concentrations of credit risk, may decline in value
or default,
or the risk that reinsurers, to which business is ceded and
from which
receivables are recorded on the balance sheet, may not pay.
The Company
minimizes this risk by adhering to a conservative investment
strategy and
entering into reinsurance agreements with financially sound
reinsurers.
The
Company maintains deposits, in excess of the federally insured
limits
(“FDIC”). SFAS 105 identifies this situation as a concentration of
credit
risk requiring disclosure, regardless of the degree of risk.
At June 30,
2008 and December 31, 2007, cash at one financial institution
exceeded the
$100 FDIC coverage by $42,657 and $56,752, respectively. This
risk is
managed by maintaining all deposits in high-quality financial
institutions.
|
|
(III)
|
INTEREST
RATE RISK—the risk that interest rates will change and cause a decrease
in
the value of an insurer's investments. To the extent that liabilities
come
due more quickly than assets mature, an insurer might have
to sell assets
prior to maturity and potentially recognize a gain or a loss.
This risk is
managed by the monitoring of the investment portfolio by management,
the
investment committee and the Company’s outside investment manager.
|
(IV)
|
CATASTROPHIC
EVENT RISK—the risk associated with writing insurance policies that cover
losses resulting from catastrophes, including hurricanes, tropical
storms,
tornadoes or other weather-related events. We mitigate our
risk of
catastrophic events through the use of reinsurance, forecast-modeling
techniques and the monitoring of concentrations of risk, all
designed to
protect the statutory surplus of the insurance
company.
|
June 30,
2008
|
|||||||||||||
Total
|
Level
1 Inputs
|
Level
2 Inputs
|
Level
3 Inputs
|
||||||||||
Fixed
maturity securities
|
$
|
101,892
|
$
|
50,123
|
$
|
51,769
|
$
|
—
|
|||||
Equity
securities
|
13,160
|
12,792
|
368
|
—
|
|||||||||
Total
investment securities
|
$
|
115,052
|
$
|
62,915
|
$
|
52,137
|
—
|
As
of
|
|
||||||
|
|
June
30,
|
|
December
31,
|
|
||
|
|
2008
|
|
2007
|
|
||
|
|
(unaudited)
|
|
(audited)
|
|||
Unsecured
note payable to the Florida State Board of Administration
("FSBA") by
UPCIC. The term of the note is 20 years with quarterly payments
to begin
October 1, 2006. Interest only payments are required for
the first three
years. The interest rate shall be determined two business
days prior to
the payment date to set the rate for the following quarter
(7.97% and
4.58% at June 30, 2008 and December 31, 2007, respectively).
Any payment
of interest or repayment of principal is subject to approval
by the Office
and may be paid only out of UPCIC's earnings and only if
UPCIC's surplus
exceeds specified levels required by the Office.
|
$
|
20,000
|
$
|
20,000
|
|||
Secured
note payable to CB&T in 36 consecutive monthly installments through
February 20, 2010, including interest of 300 basis points
above the 30-day
LIBOR at June 30, 2008 and 400 basis points above LIBOR at
December 31,
2007. Interest rate at June 30, 2008 and December 31, 2007
was 5.48% and
9.8%, respectively.
|
5,244
|
23,833
|
|||||
$
|
25,244
|
$
|
43,833
|
Total
|
||||
2008
|
$ |
158
|
||
2009
|
392
|
|||
2010
|
406
|
|||
2011
|
421
|
|||
2012
|
405
|
|||
Thereafter
|
665
|
|||
Total
|
$ |
2,447
|
Three
Months Ended
|
|
Six
Months Ended
|
|
||||||||||
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|||||
Unrealized
holdings gains (losses) arising during year
|
(4,389
|
)
|
(1,311
|
)
|
(1,710
|
)
|
(976
|
)
|
|||||
Tax
effect
|
1,652
|
463
|
643
|
248
|
|||||||||
Net
unrealized change in investments, net of tax effect
|
(2,737
|
)
|
(848
|
)
|
(1,067
|
)
|
(728
|
)
|
o FOR
|
o AGAINST
|
o ABSTAIN
|
o FOR
|
o AGAINST
|
o ABSTAIN
|
o FOR
|
o AGAINST
|
o ABSTAIN
|
o FOR
|
o AGAINST
|
o ABSTAIN
|
o FOR
|
o AGAINST
|
o ABSTAIN
|
o FOR
ALL EXCEPT ___________
|
o
FOR
|
o AGAINST
|
o ABSTAIN
|
Dated
|
,
2008
|
Signature of Stockholder |
Signature of Stockholder (if held jointly)
|
Exhibit
No.
|
|
Description
|
|
|
|
1.1
|
|
Agreement
and Plan of Merger dated April 2, 2008, by and among FMG Acquisition
Corp., United Insurance Holdings, L.C. and United Subsidiary Corp.
***
|
1.2
|
|
Amended
and Restated Agreement and Plan of Merger dated August 15, 2008,
by and
among FMG Acquisition Corp., United Insurance Holdings, L.C. and
United
Subsidiary Corp.
|
3.1
|
|
Form
of Second Amended and Restated Certificate of Incorporation.
***
|
3.2
|
|
Bylaws.**
|
4.1
|
Form
of Warrant Agreement between Continental Stock Transfer & Trust
Company and FMG.
|
|
5.1
|
|
Opinion
of Ellenoff Grossman & Schole LLP.
|
10.1
|
|
Form
of Investment Management Trust Account Agreement between Continental
Stock
Transfer & Trust Company and the Registrant. *
|
10.2
|
|
Form
of Securities Escrow Agreement among the Registrant, Continental
Stock
Transfer & Trust Company, and the Initial Stockholders.
*
|
10.3
|
|
Form
of Registration Rights Agreement among the Registrant and Initial
Stockholders. *
|
10.4
|
|
Form
of Letter Agreement by and between the Registrant and Gordon G.
Pratt.
**
|
10.5
|
|
Form
of Letter Agreement by and between the Registrant and Larry G.
Swets, Jr.
**
|
10.6
|
|
Form
of Letter Agreement by and between the Registrant and FMG Investors
LLC.
**
|
10.7
|
|
Form
of Letter Agreement by and between the Registrant and Thomas D.
Sargent.
**
|
10.8
|
|
Form
of Letter Agreement by and between the Registrant and David E.
Sturgess.
**
|
10.9
|
|
Form
of Letter Agreement by and between the Registrant and James R.
Zuhlke.
**
|
10.10
|
|
Form
of Letter Agreement by and between the Registrant and John Petry.
**
|
10.11
|
|
Administrative
Services Agreement between the Registrant and Fund Management Group
LLC.
**
|
10.12
|
|
Subscription
Agreement between the Registrant and the Sponsor.**
|
10.13
|
|
Promissory
Note, dated May 22, 2007, issued to FMG Investors LLC in the amount
of
$100,000**
|
10.14
|
|
Subordinated
Revolving Line of Credit Agreement by and between FMG Acquisition
Corp.
and FMG Investors LLC in the amount of $250,000.*
|
10.15
|
|
PLA
Assumption Agreement, dated December 3, 2003, by and between United
Property and Casualty Insurance Company and Citizens Property Insurance
Corporation.
|
10.16
|
|
Policy
Administration Agreement, as amended, between United Property and
Casualty
Insurance Company and West Point Underwriters , dated March 1,
2002
.
|
10.17
|
|
Lease
Agreement between ARC Group and United Insurance Holdings, L.C.,
dated
December 31, 2002.
|
10.18
|
|
Investment
Management Agreement between United Property and Casualty Insurance
Company and Synovus Trust Company, dated October 8,
2003.
|
10.19
|
|
First
Modification Agreement to Loan Agreement and Loan Agreement between
United
Insurance Holdings, L.C. and Columbus Bank and Trust Company, dated
February 8, 2007.
|
10.20
|
|
Term
Promissory Note between United Insurance Holdings, L.C. and Columbus
Bank
and Trust Company, dated February 8, 2007.
|
10.21
|
|
Pledge
and Security Agreement between United Insurance Holdings, L.C.
and
Columbus Bank and Trust Company, dated February 8,
2007.
|
10.22
|
|
Security
Agreement between United Insurance Holdings, L.C. and Columbus
Bank and
Trust Company, dated February 8, 2007.
|
10.23
|
|
Security
Agreement between United Insurance Management, L.C. and Columbus
Bank and
Trust Company, dated February 8, 2007.
|
10.24
|
|
Policy
Administration Agreement between United Property and Casualty Insurance
Company and CSC , dated March 11, 2008.
|
10.25
|
|
Form
of First Property Catastrophe Excess of Loss Reinsurance contract
issued
to United Property and Casualty Insurance Company.
|
10.26
|
|
Form
of Second Property Catastrophe Excess of Loss Reinsurance contract
issued
to United Property and Casualty Insurance Company.
|
10.27
|
|
Form
of Third Property Catastrophe Excess of Loss Reinsurance contract
issued
to United Property and Casualty Insurance Company.
|
10.28
|
|
Form
of Fourth Property Catastrophe Excess of Loss Reinsurance contract
issued
to United Property and Casualty Insurance Company.
|
10.29
|
|
Reimbursement
Contract issued to United Property and Casualty Insurance Company
by The
State Board of Administration of
the
State of Florida (SBA) which administers the Florida Hurricane
Catastrophe
Fund (FHCF), dated June 1,
2007.
|
10.30
|
|
Catastrophe
Excess of Loss Treaty issued to United Property and Casualty Insurance
Company by Caymaanz Insurance
Company,
dated June 1, 2007.
|
10.31
|
|
Surplus
Note between United Property and Casualty Insurance Company and
the State
Board of Administration of Florida (SBA)
dated
September 22, 2006.
|
10.32
|
|
Form
of Interests and Liabilities Agreement to Contract of Reinsurance
issued
to United Property and Casualty Insurance
Company.
|
10.33
|
|
Lease
Agreement between United Insurance Management, LLC and Osprey S.P.
Properties, LLC, dated June 3, 2008.
|
10.34
|
Second
Modification to Loan Agreement between United Insurance Holdings,
L.C. and
Columbus Bank and Trust Company, dated August 11, 2008.
|
|
10.35
|
Form
of Note Purchase Agreement between the Registrant and the
Purchasers.
|
|
14
|
|
Code
of Business Conduct and Ethics.**
|
23.1
|
|
Consent
of Rothstein Kass.
|
23.2
|
|
Consent
of Ellenoff Grossman & Schole LLP (included in Exhibit
5.1).
|
23.3
|
|
Consent
of DeMeo, Young, McGrath, CPA.
|
23.4
|
|
Consent
of Piper Jaffray & Co.
|
24.1
|
|
Power
of Attorney (included on Signature
Page)
|
*
|
Previously
filed on Form 8-K filed with the Securities and Exchange Commission
on
October 12, 2007
|
**
|
Previously
filed on Form S-1 filed with the Securities and Exchange Commission
on
June 4, 2007
|
***
|
Incorporated
by reference to Annex A and B of the proxy statement filed as part
of this
Registration Statement
|
By:
|
/s/
Gordon G. Pratt
|
|
|
Gordon
G. Pratt
|
|
|
Chairman,
Chief Executive Officer and President
|
Name
|
Title
|
Date
|
||
/s/
Gordon G. Pratt
|
Chairman,
Chief Executive Officer and President
|
August
15, 2008
|
||
Gordon
G. Pratt,
|
(Principal
Executive Officer)
|
|||
/s/
Larry G. Swets, Jr.
|
Chief Financial Officer, Executive Vice President,
|
August
15, 2008
|
||
Larry
G. Swets, Jr.,
|
Secretary, Treasurer, and Director (Principal Financial and
|
|||
Accounting Officer)
|
||||
/s/
Thomas D. Sargent
|
Director
|
August
15, 2008
|
||
Thomas
D. Sargent,
by
Gordon G. Pratt, attorney-in
fact
|
||||
/s/
David E. Sturgess
|
Director
|
August
15, 2008
|
||
David
E. Sturgess,
by
Gordon G. Pratt, attorney-in
fact
|
||||
/s/
James R. Zuhlke
|
Director
|
August
15, 2008
|
||
James
R. Zuhlke,
by
Gordon G. Pratt, attorney-in
fact
|
Exhibit
No.
|
|
Description
|
|
|
|
1.1
|
|
Agreement
and Plan of Merger dated April 2, 2008, by and among FMG Acquisition
Corp., United Insurance Holdings, L.C. and United Subsidiary Corp.
***
|
1.2
|
|
Amended
and Restated Agreement and Plan of Merger dated August 15, 2008,
by and
among FMG Acquisition Corp., United Insurance Holdings, L.C. and
United
Subsidiary Corp.
|
3.1
|
|
Form
of Second Amended and Restated Certificate of Incorporation.
***
|
3.2
|
|
Bylaws.**
|
4.1
|
Form
of Warrant Agreement between Continental Stock Transfer & Trust
Company and FMG.
|
|
5.1
|
|
Opinion
of Ellenoff Grossman & Schole LLP.
|
10.1
|
|
Form
of Investment Management Trust Account Agreement between Continental
Stock
Transfer & Trust Company and the Registrant. *
|
10.2
|
|
Form
of Securities Escrow Agreement among the Registrant, Continental
Stock
Transfer & Trust Company, and the Initial Stockholders.
*
|
10.3
|
|
Form
of Registration Rights Agreement among the Registrant and Initial
Stockholders. *
|
10.4
|
|
Form
of Letter Agreement by and between the Registrant and Gordon G.
Pratt.
**
|
10.5
|
|
Form
of Letter Agreement by and between the Registrant and Larry G.
Swets, Jr.
**
|
10.6
|
|
Form
of Letter Agreement by and between the Registrant and FMG Investors
LLC.
**
|
10.7
|
|
Form
of Letter Agreement by and between the Registrant and Thomas D.
Sargent.
**
|
10.8
|
|
Form
of Letter Agreement by and between the Registrant and David E.
Sturgess.
**
|
10.9
|
|
Form
of Letter Agreement by and between the Registrant and James R.
Zuhlke.
**
|
10.10
|
|
Form
of Letter Agreement by and between the Registrant and John Petry.
**
|
10.11
|
|
Administrative
Services Agreement between the Registrant and Fund Management Group
LLC.
**
|
10.12
|
|
Subscription
Agreement between the Registrant and the Sponsor.**
|
10.13
|
|
Promissory
Note, dated May 22, 2007, issued to FMG Investors LLC in the amount
of
$100,000**
|
10.14
|
|
Subordinated
Revolving Line of Credit Agreement by and between FMG Acquisition
Corp.
and FMG Investors LLC in the amount of $250,000.*
|
10.15
|
|
PLA
Assumption Agreement, dated December 3, 2003, by and between United
Property and Casualty Insurance Company and Citizens Property Insurance
Corporation.
|
10.16
|
|
Policy
Administration Agreement, as amended, between United Property and
Casualty
Insurance Company and West Point Underwriters , dated March 1,
2002
.
|
10.17
|
|
Lease
Agreement between ARC Group and United Insurance Holdings, L.C.,
dated
December 31, 2002.
|
10.18
|
|
Investment
Management Agreement between United Property and Casualty Insurance
Company and Synovus Trust Company, dated October 8,
2003.
|
10.19
|
|
First
Modification Agreement to Loan Agreement and Loan Agreement between
United
Insurance Holdings, L.C. and Columbus Bank and Trust Company, dated
February 8, 2007.
|
10.20
|
|
Term
Promissory Note between United Insurance Holdings, L.C. and Columbus
Bank
and Trust Company, dated February 8, 2007.
|
10.21
|
|
Pledge
and Security Agreement between United Insurance Holdings, L.C.
and
Columbus Bank and Trust Company, dated February 8,
2007.
|
10.22
|
|
Security
Agreement between United Insurance Holdings, L.C. and Columbus
Bank and
Trust Company, dated February 8, 2007.
|
10.23
|
|
Security
Agreement between United Insurance Management, L.C. and Columbus
Bank and
Trust Company, dated February 8, 2007.
|
10.24
|
|
Policy
Administration Agreement between United Property and Casualty Insurance
Company and CSC , dated March 11, 2008.
|
10.25
|
|
Form
of First Property Catastrophe Excess of Loss Reinsurance contract
issued
to United Property and Casualty Insurance Company.
|
10.26
|
|
Form
of Second Property Catastrophe Excess of Loss Reinsurance contract
issued
to United Property and Casualty Insurance Company.
|
10.27
|
|
Form
of Third Property Catastrophe Excess of Loss Reinsurance contract
issued
to United Property and Casualty Insurance Company.
|
10.28
|
|
Form
of Fourth Property Catastrophe Excess of Loss Reinsurance contract
issued
to United Property and Casualty Insurance Company.
|
10.29
|
|
Reimbursement
Contract issued to United Property and Casualty Insurance Company
by The
State Board of Administration of the
State of Florida (SBA) which administers the Florida Hurricane
Catastrophe
Fund (FHCF), dated June 1,
2007.
|
10.30
|
|
Catastrophe
Excess of Loss Treaty issued to United Property and Casualty Insurance
Company by Caymaanz Insurance Company,
dated June 1, 2007.
|
10.31
|
|
Surplus
Note between United Property and Casualty Insurance Company and
the State
Board of Administration of Florida (SBA) dated
September 22, 2006.
|
10.32
|
|
Form
of Interests and Liabilities Agreement to Contract of Reinsurance
issued
to United Property and Casualty Insurance Company.
|
10.33
|
|
Lease
Agreement between United Insurance Management, LLC and Osprey S.P.
Properties, LLC, dated June 3, 2008.
|
10.34
|
Second
Modification to Loan Agreement between United Insurance Holdings,
L.C. and
Columbus Bank and Trust Company, dated August 11, 2008.
|
|
10.35
|
Form of Note Purchase Agreement between the Registrant and the Purchasers. | |
14
|
|
Code
of Business Conduct and Ethics.**
|
23.1
|
|
Consent
of Rothstein Kass.
|
23.2
|
|
Consent
of Ellenoff Grossman & Schole LLP (included in Exhibit
5.1).
|
23.3
|
|
Consent
of DeMeo, Young, McGrath, CPA.
|
23.4
|
|
Consent
of Piper Jaffray & Co.
|
24.1
|
|
Power
of Attorney (included on Signature
Page)
|
*
|
Previously
filed on Form 8-K filed with the Securities and Exchange Commission
on
October 12, 2007
|
**
|
Previously
filed on Form S-1 filed with the Securities and Exchange Commission
on
June 4, 2007
|
***
|
Incorporated
by reference to Annex A and B of the proxy statement filed as part
of this
Registration Statement
|
|
UNITED
INSURANCE HOLDINGS LC
|
||
|
By:
|
|
|
|
|
Name:
|
|
|
|
Title:
|
|
FMG
ACQUISITION CORP.
|
||
|
By:
|
|
|
|
|
Name:
|
|
|
|
Title:
|
|
UNITED
SUBSIDIARY CORP.
|
||
|
By:
|
|
|
|
|
Name:
|
|
|
|
Title:
|
|
FMG
INVESTORS, LLC
|
||
|
By:
|
|
|
|
|
Name:
|
|
|
|
Title:
|
|
FMG
ACQUISITION CORP.
|
|
|
|
|
|
By:
|
|
|
|
Name:
Donald J. Cronin
|
|
|
Title:
Chief Executive Officer
|
|
(i)
|
reviewed
a draft of the Agreement, dated March 12, 2008, which we understand
will
be substantially in conformity with the final executed
Agreement;
|
|
(ii)
|
reviewed
certain publicly available financial and other information about
Parent
and the Company , including, among other things, the Company’s annual
reports to shareholders for the fiscal years ended December 31, 2004
through December 31, 2007 ;
|
|
(iii)
|
reviewed
certain information furnished to us by the Company’s management, including
historical financial information and financial forecasts and analyses
relating to the business, operations and prospects of the Company,
including, among other things, financial forecasts with respect to
the
fiscal years ended December 31, 2008 through December 31, 2012, which
information included ( a ) limited forecast information relating
to the
Company’s business, having been advised that more detailed financial
forecasts for that business were not available, and ( b ) certain
adjustments to the Company’s historical financial statements that were
prepared by the management of the Company and also agreed to by Parent’s
management;
|
|
(iv)
|
met
with certain members of the senior management of Parent and the Company
to
discuss the operations, financial condition, future prospects and
projected operations and performance of the Company;
and
|