These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
☒
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
Michigan
|
|
27-1298795
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
550 West Merrill Street, Suite 200
|
|
|
|
Birmingham, Michigan
|
|
48009
|
|
(Address of principal executive offices)
|
|
(Zip code)
|
|
|
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
Non-accelerated filer ☐
(Do not check if a smaller
reporting company)
|
Smaller reporting company ☒
|
|
|
|
|
|
Page No.
|
|
|
|
|
|
Item 1
.
|
Business
|
3
|
|
Item 1
A.
|
Risk Factors
|
13
|
|
Unresolved Staff Comments
|
26
|
|
|
Item 2
.
|
Properties
|
26
|
|
Item 3
.
|
Legal Proceedings
|
26
|
|
Item 4
.
|
Mine Safety Disclosures
|
26
|
|
|
|
|
|
Item 5.
|
Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
27
|
|
Item 6.
|
Selected Consolidated Financial Data
|
29
|
|
Item 7.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
31
|
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk
|
52
|
|
Item
8.
|
Financial Statements and Supplementary Data
|
53
|
|
Item
9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
53
|
|
Item
9A.
|
Controls and Procedures
|
53
|
|
Item
9B.
|
Other Information
|
53
|
|
Part II
I
|
|
|
|
Item
10-14.
|
|
54
|
|
Part I
V
|
|
|
|
Item
15.
|
Exhibits and Financial Statement Schedules
|
55
|
|
|
96
|
|
|
|
Net Earned Premium
|
|||||||
|
|
2015
|
|
2014
|
|
2013
|
|||
|
Commercial
|
73
|
%
|
|
62
|
%
|
|
57
|
%
|
|
Personal
|
27
|
%
|
|
38
|
%
|
|
43
|
%
|
|
Total
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
•
|
Hospitality, such as restaurants, bars, taverns, and bowling centers (that require, among other lines, liquor liability insurance), as well as small grocery and convenience stores;
|
|
•
|
Artisan contractors, such as plumbers, painters, carpenters, electricians and other independent contractors; and
|
|
•
|
Security service providers, such as companies that provide security guard services, security alarm products and services, and private investigative services.
|
|
•
|
Catastrophe coverage, including hurricane and wind coverage, to underserved homeowners in Florida, Hawaii and Texas; and
|
|
•
|
Dwelling insurance tailored for owners of lower valued homes, which we currently offer in Illinois, Indiana, Louisiana and Texas.
|
|
|
Gross Written Premiums by Line of Business
|
|||||||||||||||||||
|
|
2015
|
|
%
|
|
2014
|
|
%
|
|
2013
|
|
%
|
|||||||||
|
Commercial Multiple-peril
|
$
|
42,360
|
|
|
45.2
|
%
|
|
$
|
35,613
|
|
|
42.5
|
%
|
|
$
|
21,133
|
|
|
47.9
|
%
|
|
Commercial Automobile
|
11,445
|
|
|
12.2
|
%
|
|
9,228
|
|
|
11.0
|
%
|
|
769
|
|
|
1.7
|
%
|
|||
|
Other Liability
|
10,584
|
|
|
11.3
|
%
|
|
7,745
|
|
|
9.2
|
%
|
|
4,485
|
|
|
10.2
|
%
|
|||
|
Other
|
3,808
|
|
|
4.1
|
%
|
|
2,470
|
|
|
3.0
|
%
|
|
934
|
|
|
2.2
|
%
|
|||
|
Wind-exposed Homeowners
|
17,273
|
|
|
18.4
|
%
|
|
12,305
|
|
|
14.7
|
%
|
|
3,759
|
|
|
8.5
|
%
|
|||
|
Low-value Dwelling
|
7,208
|
|
|
7.7
|
%
|
|
8,080
|
|
|
9.6
|
%
|
|
6,250
|
|
|
14.2
|
%
|
|||
|
Personal Automobile
|
1,072
|
|
|
1.1
|
%
|
|
8,406
|
|
|
10.0
|
%
|
|
6,757
|
|
|
15.3
|
%
|
|||
|
Total
|
$
|
93,750
|
|
|
100.0
|
%
|
|
$
|
83,847
|
|
|
100.0
|
%
|
|
$
|
44,087
|
|
|
100.0
|
%
|
|
|
Gross Written Premiums by State
|
|||||||||||||||||||
|
|
2015
|
|
%
|
|
2014
|
|
%
|
|
2013
|
|
%
|
|||||||||
|
Florida
|
$
|
23,048
|
|
|
24.6
|
%
|
|
$
|
24,295
|
|
|
29.0
|
%
|
|
$
|
5,800
|
|
|
13.2
|
%
|
|
Michigan
|
16,074
|
|
|
17.2
|
%
|
|
14,373
|
|
|
17.1
|
%
|
|
7,157
|
|
|
16.2
|
%
|
|||
|
Pennsylvania
|
12,931
|
|
|
13.8
|
%
|
|
12,316
|
|
|
14.7
|
%
|
|
9,964
|
|
|
22.6
|
%
|
|||
|
Texas
|
10,381
|
|
|
11.1
|
%
|
|
7,987
|
|
|
9.5
|
%
|
|
4,210
|
|
|
9.5
|
%
|
|||
|
Indiana
|
6,068
|
|
|
6.5
|
%
|
|
6,644
|
|
|
7.9
|
%
|
|
4,830
|
|
|
11.0
|
%
|
|||
|
Ohio
|
3,693
|
|
|
3.9
|
%
|
|
2,966
|
|
|
3.5
|
%
|
|
832
|
|
|
1.9
|
%
|
|||
|
Montana
|
2,945
|
|
|
3.1
|
%
|
|
2,423
|
|
|
2.9
|
%
|
|
86
|
|
|
0.2
|
%
|
|||
|
Hawaii
|
2,661
|
|
|
2.8
|
%
|
|
274
|
|
|
0.3
|
%
|
|
—
|
|
|
—
|
%
|
|||
|
Illinois
|
2,453
|
|
|
2.6
|
%
|
|
4,015
|
|
|
4.8
|
%
|
|
8,529
|
|
|
19.3
|
%
|
|||
|
West Virginia
|
1,518
|
|
|
1.6
|
%
|
|
1,298
|
|
|
1.6
|
%
|
|
38
|
|
|
0.1
|
%
|
|||
|
All Other States
|
11,978
|
|
|
12.8
|
%
|
|
7,256
|
|
|
8.7
|
%
|
|
2,641
|
|
|
6.0
|
%
|
|||
|
Total
|
$
|
93,750
|
|
|
100.0
|
%
|
|
$
|
83,847
|
|
|
100.0
|
%
|
|
$
|
44,087
|
|
|
100.0
|
%
|
|
•
|
Focus on underserved markets.
We focus on providing specialty insurance products to targeted policyholders in underserved markets. We believe that most of our small business customers, many of which are owner‑operated, value the efficiency of dealing with a single insurer for multiple products. By targeting small- to medium-sized accounts, we add value to the business owner directly without competing solely on price.
|
|
•
|
Deep understanding of the business and regulatory landscapes of our markets.
The competition for insurance business and the regulatory operating environment vary significantly from state to state. Our business plan includes identification of market opportunities in particular jurisdictions where due to regulatory conditions, our insurance products can profitably suit the needs of our potential customers. We focus on tailoring our business to concentrate on the geographic markets and regulatory environments with the greatest opportunities for growth and profitability.
|
|
•
|
Emphasis on flexibility.
We offer coverage to our insureds both on an E&S and admitted basis. We believe this flexibility enables us to pivot effectively between E&S and admitted policies as customer needs and regulatory conditions dictate.
|
|
•
|
Strong relationships with our agents.
We seek to develop strong relationships with our independent agents and provide them with competitive products to offer policyholders, responsive service and attractive commissions. We believe our agents understand that we view them as key partners in risk selection that help us serve our ultimate client-the insured.
|
|
•
|
Conservative risk management with an emphasis on lowering volatility.
We focus on the risk/reward of insurance underwriting, while maintaining a prudent investment policy. We employ conservative risk management practices and opportunistically purchase reinsurance to minimize our exposure to liability for individual risks. In addition, we seek to maintain a diversified liquid investment portfolio to reduce overall balance sheet volatility. As of December 31,
2015
, our investments primarily consisted of fixed income investments with an average credit rating of “
AA
” and an average duration of
3.1
years.
|
|
•
|
Talented underwriters with broad expertise.
Our underwriters have significant experience managing account profitability across market cycles. With an average of over 25 years of experience, our senior underwriters possess the required expertise to respond appropriately to market forces.
|
|
•
|
Controlled and disciplined underwriting.
We underwrite substantially all policies to our specific guidelines with our experienced, in-house underwriting team. We customize the coverages we offer, and continually monitor our markets and react to changes in our markets by adjusting our pricing, product structures and underwriting guidelines. By tailoring the terms and conditions of our policies, we align our actual underwriting risk with the profit of each insurance account that we write.
|
|
•
|
Proactive claims handling.
We have a proactive claims handling philosophy that utilizes an internal team of experienced in-house attorneys to manage and supervise our claims from inception until resolution. Once we determine a claim is covered by the underlying policy, our proactive handling of claims reinforces our relationships with our customers and agents by demonstrating our willingness to defend our insureds aggressively and help them mitigate losses.
|
|
•
|
Proven management team.
Our senior management team has an average of over 21 years of experience in the insurance industry. Our senior management team has successfully created, managed and grown numerous insurance companies and books of business, and has longstanding relationships with many independent agents and policyholders in our targeted markets.
|
|
•
|
Ability to leverage technology to drive efficiency.
As a relatively new insurance company, we are not burdened with inefficient legacy systems. We utilize a web‑based information technology system that seeks to achieve greater organizational efficiency in our company. Leveraging the infrastructure of programmers and support staff of third‑party vendors allows our in‑house business analysts to focus on new product development and roll‑out. We believe this capability reduces our time to market for new products, enhances services for insureds, increases our ability to capture data, and reduces cost.
|
|
|
Year Ended December 31,
|
||||||||||||||||||||||||||
|
|
2009
|
|
2010
|
|
2011
|
|
2012
|
|
2013
|
|
2014
|
|
2015
|
||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||
|
Net liability for losses and loss expenses
|
$
|
911
|
|
|
$
|
18,795
|
|
|
$
|
17,164
|
|
|
$
|
17,547
|
|
|
$
|
24,955
|
|
|
$
|
28,307
|
|
|
$
|
30,017
|
|
|
Liability re‑estimated as of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
One year later
|
764
|
|
|
16,565
|
|
|
12,807
|
|
|
13,508
|
|
|
23,763
|
|
|
29,321
|
|
|
|
||||||||
|
Two years later
|
593
|
|
|
13,071
|
|
|
9,870
|
|
|
13,601
|
|
|
25,521
|
|
|
|
|
|
|||||||||
|
Three years later
|
495
|
|
|
10,300
|
|
|
10,038
|
|
|
13,821
|
|
|
|
|
|
|
|
||||||||||
|
Four years later
|
452
|
|
|
10,698
|
|
|
10,064
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Five years later
|
434
|
|
|
10,926
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Six years later
|
434
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Net cumulative redundancy (deficiency)
|
$
|
477
|
|
|
$
|
7,869
|
|
|
$
|
7,100
|
|
|
$
|
3,726
|
|
|
$
|
(566
|
)
|
|
$
|
(1,014
|
)
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Cumulative amount of net liability paid as of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
One year later
|
$
|
253
|
|
|
$
|
4,112
|
|
|
$
|
3,383
|
|
|
$
|
5,186
|
|
|
$
|
13,245
|
|
|
$
|
16,091
|
|
|
|
||
|
Two years later
|
315
|
|
|
6,277
|
|
|
6,092
|
|
|
9,106
|
|
|
19,711
|
|
|
|
|
|
|||||||||
|
Three years later
|
426
|
|
|
8,302
|
|
|
7,917
|
|
|
11,444
|
|
|
|
|
|
|
|
||||||||||
|
Four years later
|
434
|
|
|
9,372
|
|
|
8,788
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Five years later
|
434
|
|
|
9,971
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Six years later
|
434
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Gross liability‑end of year
|
911
|
|
|
32,047
|
|
|
29,574
|
|
|
24,843
|
|
|
28,908
|
|
|
31,531
|
|
|
35,422
|
|
|||||||
|
Reinsurance recoverable on unpaid losses
|
—
|
|
|
13,252
|
|
|
12,410
|
|
|
7,296
|
|
|
3,953
|
|
|
3,224
|
|
|
5,405
|
|
|||||||
|
Net liability‑end of year
|
911
|
|
|
18,795
|
|
|
17,164
|
|
|
17,547
|
|
|
24,955
|
|
|
28,307
|
|
|
30,017
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Gross liability re‑estimated‑latest
|
434
|
|
|
20,358
|
|
|
17,077
|
|
|
18,976
|
|
|
29,712
|
|
|
32,394
|
|
|
|
||||||||
|
Reinsurance recoverable on unpaid losses re‑estimated‑latest
|
—
|
|
|
9,432
|
|
|
7,013
|
|
|
5,155
|
|
|
4,192
|
|
|
3,073
|
|
|
|
||||||||
|
Net liability re‑estimated‑latest
|
434
|
|
|
10,926
|
|
|
10,064
|
|
|
13,821
|
|
|
25,520
|
|
|
29,321
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Gross cumulative redundancy (deficiency)
|
$
|
477
|
|
|
$
|
11,689
|
|
|
$
|
12,497
|
|
|
$
|
5,867
|
|
|
$
|
(804
|
)
|
|
$
|
(863
|
)
|
|
|
||
|
•
|
Claims being settled for amounts different from the original estimates;
|
|
•
|
Reserves being increased or decreased for individual claims that remain open as more information becomes known about those individual claims; and
|
|
•
|
More or fewer claims being reported after the related year end, than had been expected to be reported before that date.
|
|
•
|
Prior approval of the acquisition of control of an insurance company or of any company controlling an insurance company;
|
|
•
|
Regulation of certain transactions entered into by such insurance company subsidiary with any of its affiliates;
|
|
•
|
Approval of premium rates, forms and policies used for many lines of insurance;
|
|
•
|
Standards of solvency and minimum amounts of capital and surplus that must be maintained;
|
|
•
|
Limitations on types and concentration of investments;
|
|
•
|
Licensing of insurers and agents;
|
|
•
|
Deposits of securities for the benefit of policyholders; and
|
|
•
|
The filing of periodic reports with state insurance regulators with respect to financial condition and other matters.
|
|
Accident year
|
The annual calendar accounting period in which loss events occurred, regardless of when the losses are actually reported, booked or paid.
|
|
Accident year combined ratio
|
The accident year combined ratio is an insurance industry measure that excludes changes in net ultimate loss estimates from prior accident year loss reserves. The accident year combined ratio provides management with an assessment of the specific policy year’s profitability (which matches policy pricing with related losses) and assists management in their evaluation of product pricing levels and quality of business written. Management uses accident year combined ratio as one component to assess the Company's current year performance and as a measure to evaluate, and if necessary, adjust current year pricing and underwriting.
|
|
A.M. Best’s Capital Adequacy Ratio (BCAR)
|
An integrated review of underwriting, financial and asset leverage. BCAR calculates the net required capital to support the financial risks of the company associated with the exposure of assets and underwriting to adverse economic and market conditions, and compares it to economic capital.
|
|
Book value per share
|
Total common shareholders' equity divided by the number of common shares outstanding.
|
|
Case reserves
|
Claim department estimates of anticipated future payments to be made on each specific individual reported claim.
|
|
Combined Ratio based on accounting principles generally accepted in the United States of America (“GAAP”)
|
The statutory combined ratios modified to reflect GAAP accounting, as management evaluates the performance of our underwriting operations using the GAAP combined ratio. Specifically, the GAAP combined ratio is the sum of the loss and LAE ratio, plus the ratio of GAAP underwriting expenses (which include the change in deferred policy acquisition costs) to net premiums earned (expense ratio).
|
|
Combined Ratio based on statutory accounting practices (“SAP”)
|
The combined loss and expense ratio (or combined ratio), expressed as a percentage, is the key measure of underwriting profitability traditionally used in the property and casualty insurance business. The combined ratio is a statutory accounting measurement, which represents the sum of (i) the ratio of losses and loss expenses to net premiums earned (loss ratio), plus (ii) the ratio of underwriting expenses to net premiums written (expense ratio).
|
|
Combined Ratio (Overall)
|
When the combined ratio is under 100%, underwriting results are generally considered profitable; when the combined ratio is over 100%, underwriting results are generally considered unprofitable.
|
|
Deferred policy acquisition costs
|
Primarily commissions and premium-related taxes that vary with, and are primarily related to, the production of new contracts and are deferred and amortized to achieve a matching of revenues and expenses when reported in financial statements prepared in accordance with GAAP.
|
|
Deficiency
|
With regard to reserves for a given liability, a deficiency exists when it is estimated or determined that the reserves are insufficient to pay the ultimate settlement value of the related liabilities. Where the deficiency is the result of an estimate, the estimated amount of deficiency (or even the finding of whether or not a deficiency exists) may change as new information becomes available.
|
|
Expense Ratio
|
For GAAP, it is the ratio of GAAP underwriting expenses incurred to net earned premiums. For SAP, it is the ratio of Statutory underwriting expenses incurred to net written premiums.
|
|
Incurred but not reported (IBNR) reserves
|
Reserves for estimated losses and LAE that have been incurred but not yet reported to the insurer. This includes amounts for unreported claims, development on known cases, and re-opened claims.
|
|
Loss
|
An occurrence that is the basis for submission and/or payment of a claim. Losses may be covered, limited or excluded from coverage, depending on the terms of the policy.
|
|
Loss adjustment expenses (LAE)
|
The expenses of settling claims, including legal and other fees and the portion of general expenses allocated to claim settlement costs.
|
|
Loss and LAE ratio
|
The ratio of incurred losses and loss adjustment expenses to net earned premiums.
|
|
Loss reserves
|
Liabilities established by insurers and reinsurers to reflect the estimated cost of claims incurred that the insurer or reinsurer will ultimately be required to pay in respect of insurance or reinsurance it has written. Reserves are established for losses and for LAE, and consist of case reserves and IBNR reserves. As the term is used in this document, “loss reserves” is meant to include reserves for both losses and LAE, unless stated otherwise.
|
|
Loss reserve development
|
The increase or decrease in incurred claims and claim adjustment expenses as a result of the re-estimation of claims and claim adjustment expense reserves at successive valuation dates for a given group of claims. Loss reserve development may be related to prior year or current year development.
|
|
Losses incurred
|
The total losses sustained by an insurance company under a policy or policies, whether paid or unpaid. Incurred losses include a provision for IBNR.
|
|
NAIC-IRIS ratios
|
Financial ratios calculated by the NAIC to assist state insurance departments in monitoring the financial condition of insurance companies.
|
|
Operating income (loss)
|
Net income (loss) excluding the after-tax impact of net realized investment gains (losses) and cumulative effect of changes in accounting principles when applicable.
|
|
Operating income (loss) per share
|
Operating income (loss) on a per share basis.
|
|
Policyholders' surplus
|
As determined under SAP, the amount remaining after all liabilities, including loss reserves, are subtracted from all admitted assets. Admitted assets are assets of an insurer prescribed or permitted by a state to be recognized on the statutory balance sheet. Policyholders' surplus is also referred to as “surplus” or “statutory surplus” for statutory accounting purposes.
|
|
Premium leverage ratio (Gross / Net)
|
The ratio of gross / net written premium to consolidated statutory surplus.
|
|
Redundancy
|
With regard to reserves for a given liability, a redundancy exists when it is estimated or determined that the reserves are greater than what will be needed to pay the ultimate settlement value of the related liabilities. Where the redundancy is the result of an estimate, the estimated amount of redundancy (or even the finding of whether or not a redundancy exists) may change as new information becomes available.
|
|
Risk-Based Capital (RBC)
|
A measure adopted by the NAIC and enacted by states for determining the minimum statutory policyholders' surplus requirements of insurers. Insurers having total adjusted capital less than that required by the RBC calculation will be subject to varying degrees of regulatory action depending on the level of capital inadequacy.
|
|
Statutory accounting practices (SAP)
|
The practices and procedures prescribed or permitted by domiciliary state insurance regulatory authorities in the United States for recording transactions and preparing financial statements. Statutory accounting practices generally reflect a modified going concern basis of accounting.
|
|
Underwriting gain or loss
|
Net earned premiums less claims and claim adjustment expenses and insurance-related expenses.
|
|
•
|
When we write “occurrence” policies, we are obligated to pay covered claims, up to the contractually agreed amount, for any covered loss that occurs while the policy is in force. Accordingly, claims may arise many years after a policy has lapsed;
|
|
•
|
Even when a claim is received (irrespective of whether the policy is a "claims-made”, which requires claims to be reported during the policy period, or “occurrence” basis form), it may take considerable time to fully appreciate the extent of the covered loss suffered by the insured and, consequently, estimates of loss associated with specific claims can increase over time;
|
|
•
|
New theories of liability are enforced retroactively from time to time by courts;
|
|
•
|
Volatility in the financial markets, economic events, weather events and other external factors may result in an increase in the number of claims and the severity of the claims reported. In addition, elevated inflationary conditions would, among other things, drive loss costs to increase;
|
|
•
|
If claims became more frequent, even if we had no liability for those claims, the cost of evaluating these potential claims could escalate beyond the amount of the reserves we have established. If we enter new lines of business, or as a result of new theories of claims, we may encounter an increase in claims frequency and greater claims handling costs than we had anticipated; and
|
|
•
|
Estimation of incurred but not reported (“IBNR”) losses is a complex and inherently uncertain process which involves a considerable degree of judgment and expertise, which adds to the overall difficulty of estimating loss reserves.
|
|
•
|
Collect and properly analyze a substantial volume of data from our insureds;
|
|
•
|
Develop, test and apply appropriate actuarial projections and rating formulas;
|
|
•
|
Closely monitor and timely recognize changes in trends; and
|
|
•
|
Project both frequency and severity of our insureds’ losses with reasonable accuracy.
|
|
•
|
Insufficient or unreliable data;
|
|
•
|
Incorrect or incomplete analysis of available data;
|
|
•
|
Uncertainties generally inherent in estimates and assumptions;
|
|
•
|
Our failure to implement appropriate actuarial projections and rating formulas or other pricing methodologies;
|
|
•
|
Regulatory constraints on rate increases; and
|
|
•
|
Our failure to accurately estimate investment yields and the duration of our liability for loss and loss adjustment expenses, as well as unanticipated court decisions, legislation or regulatory action.
|
|
•
|
An increase in capital‑raising by companies in our lines of business, which could result in new entrants to our markets and an excess of capital in the industry;
|
|
•
|
The deregulation of commercial insurance lines in certain states and the possibility of federal regulatory reform of the insurance industry, which could increase competition from standard carriers for our E&S lines of insurance business; and
|
|
•
|
Changing practices caused by the Internet may lead to greater competition in the insurance business. Among the possible changes are shifts in the way in which admitted and E&S insurance is purchased. If our distribution model was to be significantly altered by changes in the way admitted and E&S risks were marketed, including, without limitation, through use of the Internet, it could have a material adverse effect on our premiums, underwriting results and profits.
|
|
•
|
Apportionment of liability for ground settlement assigned to subcontractors who may have been involved in mundane tasks (such as installing sheetrock in a home);
|
|
•
|
Court decisions, such as the 1995 Montrose decision in California that read policy exclusions narrowly so as to expand coverage, thereby requiring insurers to create and write new exclusions; and
|
|
•
|
Asbestos liability applied to manufacturers of products and contractors who installed those products.
|
|
•
|
If we change our business practices from our organizational business plan in a manner that no longer supports A.M. Best’s or Demotech’s rating;
|
|
•
|
If unfavorable financial, regulatory or market trends affect us, including excess market capacity;
|
|
•
|
If our losses exceed our loss reserves;
|
|
•
|
If we have unresolved issues with government regulators;
|
|
•
|
If we are unable to retain our senior management or other key personnel;
|
|
•
|
If our investment portfolio incurs significant losses; or
|
|
•
|
If A.M. Best or Demotech alters its capital adequacy assessment methodology in a manner that would adversely affect our rating.
|
|
•
|
Fund liquidity needs caused by underwriting or investment losses;
|
|
•
|
Replace capital lost in the event of significant reinsurance losses or adverse reserve developments;
|
|
•
|
Satisfy letters of credit or guarantee bond requirements that may be imposed by our clients or by regulators;
|
|
•
|
Meet rating agency or regulatory capital requirements; or
|
|
•
|
Respond to competitive pressures.
|
|
•
|
Permit the Board to issue up to 10 million shares of preferred stock, with any rights, preferences and privileges as they may determine (including the right to approve an acquisition or other change in control);
|
|
•
|
Provide that the authorized number of directors may be fixed only by the Board in accordance with our amended and restated bylaws;
|
|
•
|
Do not provide for cumulative voting rights (therefore allowing the holders of a majority of the shares entitled to vote in any election of directors to elect all of the directors standing for election);
|
|
•
|
Provide that all vacancies and newly created directorships may be filled by the affirmative vote of a majority of directors then in office, even if less than a quorum;
|
|
•
|
Prohibit removal of directors without cause;
|
|
•
|
Prohibit shareholders from calling special meetings of shareholders;
|
|
•
|
Requires unanimous consent for shareholders to take action by written consent without approval of the action by our Board;
|
|
•
|
Provide that shareholders seeking to present proposals before a meeting of shareholders or to nominate candidates for election as directors at a meeting of shareholders must provide advance notice in writing and also comply with specified requirements related to the form and content of a shareholder’s notice;
|
|
•
|
Require at least 80% supermajority shareholder approval to alter, amend or repeal certain provisions of our amended and restated articles of incorporation; and
|
|
•
|
Require at least 80% supermajority shareholder approval in order for shareholders to adopt, amend or repeal our amended and restated bylaws.
|
|
Shareholder Information
Corporate Headquarters |
Transfer Agent & Registrar
|
|
550 W. Merrill Street
|
American Stock Transfer & Trust Co, LLC
|
|
Birmingham, MI 48009
|
6201 15
th
Avenue
|
|
Phone: (248) 559-0870
|
Brooklyn, NY 11219
|
|
|
|
|
Independent Registered
Public Accounting Firm |
|
|
Deloitte & Touche, LLP
|
Stock Listing
|
|
200 Renaissance Center
|
Nasdaq
|
|
Suite 3900
|
Symbol: CNFR
|
|
Detroit, MI 48243
|
|
|
|
|
|
Corporate Counsel
|
|
|
Honigman Miller Schwartz and Cohn, LLP
|
|
|
600 Woodward Avenue
2290 First National Building
|
|
|
Detroit, MI 48226-3506
|
|
|
|
High
|
|
Low
|
|
2015
|
|
|
|
|
Third Quarter (beginning August 13, 2015)
|
10.60
|
|
9.75
|
|
Fourth Quarter
|
10.09
|
|
8.94
|
|
|
Year Ended December 31,
|
||||||||||||||
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||
|
Operating Results:
|
|
|
|
|
|
|
|
||||||||
|
Gross written premiums
|
$
|
93,750
|
|
|
$
|
83,847
|
|
|
$
|
44,087
|
|
|
$
|
22,838
|
|
|
Ceded written premiums
|
(14,076)
|
|
|
(17,548)
|
|
|
(6,439)
|
|
|
(543)
|
|
||||
|
Net written premiums
|
$
|
79,674
|
|
|
$
|
66,299
|
|
|
$
|
37,648
|
|
|
$
|
22,295
|
|
|
Net earned premiums
|
$
|
66,765
|
|
|
$
|
57,528
|
|
|
$
|
27,629
|
|
|
$
|
16,934
|
|
|
Net investment income
|
1,902
|
|
|
1,175
|
|
|
1,000
|
|
|
1,072
|
|
||||
|
Net realized investment gains
|
285
|
|
|
417
|
|
|
299
|
|
|
1,273
|
|
||||
|
Other gains (1)
|
104
|
|
|
—
|
|
|
3,714
|
|
|
—
|
|
||||
|
Other income
|
1,667
|
|
|
1,809
|
|
|
834
|
|
|
309
|
|
||||
|
Total revenue
|
70,723
|
|
|
60,929
|
|
|
33,476
|
|
|
19,588
|
|
||||
|
Losses and loss adjustment expenses, net
|
38,882
|
|
|
40,730
|
|
|
15,824
|
|
|
7,591
|
|
||||
|
Policy acquisition costs
|
16,183
|
|
|
14,696
|
|
|
7,667
|
|
|
4,652
|
|
||||
|
Operating expenses
|
14,806
|
|
|
12,139
|
|
|
9,161
|
|
|
6,520
|
|
||||
|
Interest expense
|
769
|
|
|
584
|
|
|
541
|
|
|
428
|
|
||||
|
Total expenses
|
70,640
|
|
|
68,149
|
|
|
33,193
|
|
|
19,191
|
|
||||
|
Income (loss) before income taxes
|
83
|
|
|
(7,220)
|
|
|
283
|
|
|
397
|
|
||||
|
Income tax expense (benefit)
|
48
|
|
|
(281)
|
|
|
3
|
|
|
(16)
|
|
||||
|
Equity losses in affiliates, net of tax
|
(52)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net income (loss)
|
(17)
|
|
|
(6,939)
|
|
|
280
|
|
|
413
|
|
||||
|
Less net income (loss) attributable to non-controlling interest
|
(81)
|
|
|
(4)
|
|
|
(69)
|
|
|
—
|
|
||||
|
Net income (loss) attributable to Conifer
|
$
|
64
|
|
|
$
|
(6,935
|
)
|
|
$
|
349
|
|
|
$
|
413
|
|
|
Net income (loss) allocable to common shareholders
|
$
|
(476
|
)
|
|
$
|
(7,200
|
)
|
|
$
|
349
|
|
|
$
|
413
|
|
|
Income (loss) per share allocable to common shareholders, basic and diluted(2)
|
$
|
(0.09
|
)
|
|
$
|
(2.69
|
)
|
|
$
|
0.20
|
|
|
$
|
0.24
|
|
|
Weighted average common shares outstanding, basic and diluted(2)
|
5,369,960
|
|
|
2,672,440
|
|
|
1,749,626
|
|
|
1,741,517
|
|
||||
|
|
Year Ended December 31,
|
||||||||||||||
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||
|
|
|
||||||||||||||
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
||||||||
|
Cash and invested assets
|
$
|
130,427
|
|
|
$
|
123,726
|
|
|
$
|
68,445
|
|
|
$
|
54,618
|
|
|
Reinsurance recoverables
|
7,044
|
|
|
5,139
|
|
|
4,394
|
|
|
7,978
|
|
||||
|
Total assets
|
177,927
|
|
|
163,738
|
|
|
96,856
|
|
|
73,712
|
|
||||
|
Unpaid losses and loss adjustment expenses
|
35,422
|
|
|
31,531
|
|
|
28,908
|
|
|
24,843
|
|
||||
|
Unearned premiums
|
47,916
|
|
|
43,381
|
|
|
26,505
|
|
|
11,905
|
|
||||
|
Senior debt
|
12,750
|
|
|
27,562
|
|
|
13,087
|
|
|
11,987
|
|
||||
|
Total liabilities
|
100,665
|
|
|
113,460
|
|
|
75,605
|
|
|
52,097
|
|
||||
|
Preferred stock(3)
|
—
|
|
|
6,119
|
|
|
—
|
|
|
—
|
|
||||
|
Total shareholders’ equity attributable to Conifer
|
77,262
|
|
|
44,182
|
|
|
21,270
|
|
|
21,615
|
|
||||
|
Other Data:
|
|
|
|
|
|
|
|
||||||||
|
Shareholders’ equity per common share outstanding(2)
|
$
|
10.11
|
|
|
$
|
11.06
|
|
|
$
|
12.16
|
|
|
$
|
12.35
|
|
|
Regulatory capital and surplus(4)
|
71,153
|
|
|
65,974
|
|
|
34,817
|
|
|
35,600
|
|
||||
|
|
Year Ended December 31,
|
||||||||||
|
Underwriting Ratios:
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||
|
|
|
|
|
|
|
|
|
||||
|
Loss ratio
|
56.8
|
%
|
|
68.6
|
%
|
|
55.6
|
%
|
|
44.0
|
%
|
|
Expense ratio
|
45.3
|
%
|
|
45.2
|
%
|
|
59.1
|
%
|
|
64.8
|
%
|
|
Combined ratio
|
102.1
|
%
|
|
113.8
|
%
|
|
114.7
|
%
|
|
108.8
|
%
|
|
(1)
|
In 2015, the Company recognized a gain as a result of the deconsolidation of an affiliate. In 2013, the Company recognized a gain on the acquisitions of EGI Insurance Services, Inc. and MLBA Mutual Insurance Company. The acquisitions were accounted for as bargain purchases.
|
|
(2)
|
All common stock shares and per share amounts for all periods presented have been adjusted retroactively to reflect the 10.2-to-1 stock split, effected in the form of a stock dividend, which was effectuated immediately prior to the effectiveness of the initial public offering in August 2015.
|
|
(3)
|
In March 2015, the Company reclassified the then carrying amount of its preferred stock of $6,180 from temporary equity to permanent equity as the redemption of the preferred stock became within the Company’s control as a result of the amendments to the preferred stock designations.
|
|
(4)
|
For our Insurance Company Subsidiaries, the excess of assets over liabilities are determined in accordance with statutory accounting principles as determined by the NAIC.
|
|
Line of Business
|
Case
Reserves
|
|
IBNR
Reserves
|
|
Total
Reserves
|
|
Ratio of
IBNR to
Total
Reserves
|
|||||||
|
|
|
|||||||||||||
|
Commercial Lines
|
|
|
|
|
|
|
|
|||||||
|
Commercial Multi-Peril
|
$
|
9,621
|
|
|
$
|
7,238
|
|
|
$
|
16,859
|
|
|
42.9
|
%
|
|
Other Liability
|
2,118
|
|
|
2,289
|
|
|
4,407
|
|
|
51.9
|
%
|
|||
|
Commercial Automobile
|
1,494
|
|
|
456
|
|
|
1,950
|
|
|
23.4
|
%
|
|||
|
Other
|
469
|
|
|
898
|
|
|
1,367
|
|
|
65.7
|
%
|
|||
|
Total Commercial Lines
|
$
|
13,702
|
|
|
$
|
10,881
|
|
|
$
|
24,583
|
|
|
44.3
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Personal Lines
|
|
|
|
|
|
|
|
|||||||
|
Low-value Dwelling
|
$
|
1,125
|
|
|
$
|
223
|
|
|
$
|
1,348
|
|
|
16.5
|
%
|
|
Wind Exposed
|
1,451
|
|
|
272
|
|
|
1,723
|
|
|
15.8
|
%
|
|||
|
Personal Automobile
|
1,517
|
|
|
846
|
|
|
2,363
|
|
|
35.8
|
%
|
|||
|
Total Personal Lines
|
$
|
4,093
|
|
|
$
|
1,341
|
|
|
$
|
5,434
|
|
|
24.7
|
%
|
|
Total Lines
|
$
|
17,795
|
|
|
$
|
12,222
|
|
|
$
|
30,017
|
|
|
40.7
|
%
|
|
|
Ultimate
Loss and LAE
Sensitivity
Factor
|
|
December 31, 2015
Ultimate
Loss and LAE
|
|
December 31, 2015
Loss and LAE
Reserves
|
|
Potential
Impact on
2015 Pre-
Tax Income
|
|
Potential
Impact on 2015
Net Income and
December 31, 2015
Shareholders'
Equity
|
|||||||||
|
|
|
|||||||||||||||||
|
Increased Ultimate Losses & LAE
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Accident Year 2015
|
10.0
|
%
|
|
$
|
36,869
|
|
|
$
|
16,787
|
|
|
$
|
3,687
|
|
|
$
|
2,433
|
|
|
Accident Year 2014
|
5.0
|
%
|
|
40,269
|
|
|
7,422
|
|
|
2,013
|
|
|
1,329
|
|
||||
|
Accident Year 2013
|
2.5
|
%
|
|
27,271
|
|
|
3,236
|
|
|
682
|
|
|
450
|
|
||||
|
All Prior Accident Years
|
—
|
%
|
|
—
|
|
|
2,573
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Decreased Ultimate Losses & LAE
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Accident Year 2015
|
(10.0
|
)%
|
|
36,869
|
|
|
16,787
|
|
|
(3,687
|
)
|
|
(2,433
|
)
|
||||
|
Accident Year 2014
|
(5.0
|
)%
|
|
40,269
|
|
|
7,422
|
|
|
(2,013
|
)
|
|
(1,329
|
)
|
||||
|
Accident Year 2013
|
(2.5
|
)%
|
|
27,271
|
|
|
3,236
|
|
|
(682
|
)
|
|
(450
|
)
|
||||
|
All Prior Accident Years
|
—
|
%
|
|
—
|
|
|
2,573
|
|
|
—
|
|
|
—
|
|
||||
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
|
|
||||||||||
|
Net income (loss) allocable to common shareholders
|
$
|
(476
|
)
|
|
$
|
(7,200
|
)
|
|
349
|
|
|
|
Net realized investment gains, net of tax
|
285
|
|
|
417
|
|
|
299
|
|
|||
|
Other gains, net of tax
|
104
|
|
|
—
|
|
|
3,714
|
|
|||
|
Operating income (loss) allocable to common shareholders
|
$
|
(865
|
)
|
|
$
|
(7,617
|
)
|
|
$
|
(3,664
|
)
|
|
|
|
|
|
|
|
||||||
|
Weighted average common shares, diluted
|
5,369,960
|
|
|
2,672,440
|
|
|
1,749,626
|
|
|||
|
|
|
|
|
|
|
||||||
|
Diluted income (loss) per common share:
|
|
|
|
|
|
||||||
|
Net income (loss) per share
|
$
|
(0.09
|
)
|
|
$
|
(2.69
|
)
|
|
$
|
0.20
|
|
|
Net realized investment gains, net of tax, per share
|
0.05
|
|
|
0.16
|
|
|
0.17
|
|
|||
|
Other gains, net of tax, per share
|
0.02
|
|
|
—
|
|
|
2.12
|
|
|||
|
Operating income (loss) per share
|
$
|
(0.16
|
)
|
|
$
|
(2.85
|
)
|
|
$
|
(2.09
|
)
|
|
|
Years Ended December 31,
|
|
|
|
|
|||||||||
|
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|||||||||||||
|
Gross written premiums
|
$
|
93,750
|
|
|
$
|
83,847
|
|
|
$
|
9,903
|
|
|
11.8
|
%
|
|
Net written premiums
|
$
|
79,674
|
|
|
$
|
66,299
|
|
|
$
|
13,375
|
|
|
20.2
|
%
|
|
Net earned premiums
|
$
|
66,765
|
|
|
$
|
57,528
|
|
|
$
|
9,237
|
|
|
16.1
|
%
|
|
Other income
|
1,667
|
|
|
1,809
|
|
|
(142
|
)
|
|
(7.8
|
%)
|
|||
|
Losses and loss adjustment expenses, net
|
38,882
|
|
|
40,730
|
|
|
(1,848
|
)
|
|
(4.5
|
%)
|
|||
|
Policy acquisition costs
|
16,183
|
|
|
14,696
|
|
|
1,487
|
|
|
10.1
|
%
|
|||
|
Operating expenses
|
14,806
|
|
|
12,139
|
|
|
2,667
|
|
|
22.0
|
%
|
|||
|
Underwriting gain (loss)
|
(1,439
|
)
|
|
(8,228
|
)
|
|
6,789
|
|
|
*
|
|
|||
|
Net investment income
|
1,902
|
|
|
1,175
|
|
|
727
|
|
|
61.9
|
%
|
|||
|
Net realized investment gains
|
285
|
|
|
417
|
|
|
(132
|
)
|
|
(31.7
|
%)
|
|||
|
Other gains
|
104
|
|
|
—
|
|
|
104
|
|
|
*
|
|
|||
|
Interest expense
|
769
|
|
|
584
|
|
|
185
|
|
|
31.7
|
%
|
|||
|
Income (loss) before income taxes
|
83
|
|
|
(7,220
|
)
|
|
7,303
|
|
|
*
|
|
|||
|
Income tax expense (benefit)
|
48
|
|
|
(281
|
)
|
|
329
|
|
|
*
|
|
|||
|
Equity earnings (losses) in affiliates, net of tax
|
(52
|
)
|
|
—
|
|
|
(52
|
)
|
|
*
|
|
|||
|
Net income (loss)
|
$
|
(17
|
)
|
|
$
|
(6,939
|
)
|
|
$
|
6,922
|
|
|
*
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Underwriting Ratios:
|
|
|
|
|
|
|
|
|||||||
|
Loss ratio
|
56.8
|
%
|
|
68.6
|
%
|
|
|
|
|
|||||
|
Expense ratio
|
45.3
|
%
|
|
45.2
|
%
|
|
|
|
|
|||||
|
Combined ratio
|
102.1
|
%
|
|
113.8
|
%
|
|
|
|
|
|||||
|
|
|
|
Years Ended December 31,
|
|
|
|
|
|||||||||
|
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|||||||||||||
|
Gross written premiums
|
|
|
|
|
|
|
|
|||||||
|
Commercial lines
|
$
|
68,197
|
|
|
$
|
55,056
|
|
|
$
|
13,141
|
|
|
23.9
|
%
|
|
Personal lines
|
25,553
|
|
|
28,791
|
|
|
(3,238
|
)
|
|
(11.2
|
%)
|
|||
|
Total
|
$
|
93,750
|
|
|
$
|
83,847
|
|
|
$
|
9,903
|
|
|
11.8
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net written premiums
|
|
|
|
|
|
|
|
|||||||
|
Commercial lines
|
$
|
58,157
|
|
|
$
|
40,958
|
|
|
$
|
17,199
|
|
|
42.0
|
%
|
|
Personal lines
|
21,517
|
|
|
25,341
|
|
|
(3,824
|
)
|
|
(15.1
|
%)
|
|||
|
Total
|
$
|
79,674
|
|
|
$
|
66,299
|
|
|
$
|
13,375
|
|
|
20.2
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net Earned premiums
|
|
|
|
|
|
|
|
|||||||
|
Commercial lines
|
$
|
48,586
|
|
|
$
|
35,749
|
|
|
$
|
12,837
|
|
|
35.9
|
%
|
|
Personal lines
|
18,179
|
|
|
21,779
|
|
|
(3,600
|
)
|
|
(16.5
|
%)
|
|||
|
Total
|
$
|
66,765
|
|
|
$
|
57,528
|
|
|
$
|
9,237
|
|
|
16.1
|
%
|
|
Year Ended December 31, 2015
|
Commercial
Lines
|
|
Personal
Lines
|
|
Total
|
||||||
|
|
|
||||||||||
|
Accident year net losses and LAE
|
25,366
|
|
|
12,058
|
|
|
$
|
37,424
|
|
||
|
Net (favorable) adverse development
|
364
|
|
|
1,094
|
|
|
$
|
1,458
|
|
||
|
Calendar year net loss and LAE
|
$
|
25,730
|
|
|
$
|
13,152
|
|
|
$
|
38,882
|
|
|
|
|
|
|
|
|
||||||
|
Accident year loss ratio
|
51.1
|
%
|
|
64.6
|
%
|
|
54.7
|
%
|
|||
|
Net (favorable) adverse development
|
0.7
|
%
|
|
5.9
|
%
|
|
2.1
|
%
|
|||
|
Calendar year loss ratio
|
51.8
|
%
|
|
70.5
|
%
|
|
56.8
|
%
|
|||
|
Year Ended December 31, 2014
|
Commercial
Lines
|
|
Personal
Lines
|
|
Total
|
||||||
|
|
|
||||||||||
|
Accident year net losses and LAE
|
$
|
21,803
|
|
|
$
|
20,120
|
|
|
$
|
41,923
|
|
|
Net (favorable) adverse development
|
(1,182
|
)
|
|
(11
|
)
|
|
(1,193
|
)
|
|||
|
Calendar year net loss and LAE
|
$
|
20,621
|
|
|
$
|
20,109
|
|
|
$
|
40,730
|
|
|
|
|
|
|
|
|
||||||
|
Accident year loss ratio
|
59.5
|
%
|
|
88.7
|
%
|
|
70.7
|
%
|
|||
|
Net (favorable) adverse development
|
(3.3
|
%)
|
|
0.0
|
%
|
|
(2.1
|
%)
|
|||
|
Calendar year loss ratio
|
56.2
|
%
|
|
88.7
|
%
|
|
68.6
|
%
|
|||
|
|
Years Ended December 31,
|
||||
|
|
2015
|
|
2014
|
||
|
|
|
||||
|
Commercial Lines
|
|
|
|
||
|
Policy acquisition costs
|
24.0
|
%
|
|
25.1
|
%
|
|
Operating expenses
|
10.0
|
%
|
|
12.5
|
%
|
|
Total
|
34.0
|
%
|
|
37.6
|
%
|
|
|
|
|
|
||
|
Personal Lines
|
|
|
|
||
|
Policy acquisition costs
|
22.7
|
%
|
|
24.2
|
%
|
|
Operating expenses
|
17.7
|
%
|
|
10.8
|
%
|
|
Total
|
40.4
|
%
|
|
35.0
|
%
|
|
|
|
|
|
||
|
Corporate and Other
|
|
|
|
||
|
Operating expenses
|
9.5
|
%
|
|
8.6
|
%
|
|
Total
|
9.5
|
%
|
|
8.6
|
%
|
|
|
|
|
|
||
|
Consolidated
|
|
|
|
||
|
Policy acquisition costs
|
23.7
|
%
|
|
24.8
|
%
|
|
Operating expenses
|
21.6
|
%
|
|
20.4
|
%
|
|
Total
|
45.3
|
%
|
|
45.2
|
%
|
|
|
Years Ended December 31,
|
|
|
|
|
|||||||||
|
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|||||||||||||
|
Commercial Lines
|
|
|
|
|
|
|
|
|||||||
|
Commercial multi-peril
|
$
|
2,458
|
|
|
$
|
749
|
|
|
$
|
1,709
|
|
|
228.2
|
%
|
|
Other liability
|
2,832
|
|
|
1,740
|
|
|
1,092
|
|
|
62.8
|
%
|
|||
|
Commercial automobile
|
467
|
|
|
(223
|
)
|
|
690
|
|
|
*
|
|
|||
|
Other
|
1,278
|
|
|
5
|
|
|
1,273
|
|
|
*
|
|
|||
|
Total
|
$
|
7,035
|
|
|
$
|
2,271
|
|
|
$
|
4,764
|
|
|
*
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Personal Lines
|
|
|
|
|
|
|
|
|||||||
|
Low-value dwelling
|
$
|
(876
|
)
|
|
$
|
(3,912
|
)
|
|
$
|
3,036
|
|
|
(77.6
|
)%
|
|
Wind-exposed homeowners
|
1,506
|
|
|
922
|
|
|
584
|
|
|
63.3
|
%
|
|||
|
Personal automobile
|
(2,665
|
)
|
|
(2,376
|
)
|
|
(289
|
)
|
|
12.2
|
%
|
|||
|
Total
|
$
|
(2,035
|
)
|
|
$
|
(5,366
|
)
|
|
$
|
3,331
|
|
|
*
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Corporate and Other
|
(6,439
|
)
|
|
(5,133
|
)
|
|
(1,306
|
)
|
|
25.4
|
%
|
|||
|
Total
|
$
|
(1,439
|
)
|
|
$
|
(8,228
|
)
|
|
$
|
6,789
|
|
|
*
|
|
|
|
|
*
|
Percentage change is not meaningful
|
|
|
Years Ended December 31,
|
|
|
|
|
|||||||||
|
|
2014
|
|
2013
|
|
$ Change
|
|
% Change
|
|||||||
|
|
(in thousands)
|
|||||||||||||
|
Gross written premiums
|
$
|
83,847
|
|
|
$
|
44,087
|
|
|
$
|
39,760
|
|
|
90.2
|
%
|
|
Net written premiums
|
$
|
66,299
|
|
|
$
|
37,648
|
|
|
$
|
28,651
|
|
|
76.1
|
%
|
|
Net earned premiums
|
$
|
57,528
|
|
|
$
|
27,629
|
|
|
$
|
29,899
|
|
|
108.2
|
%
|
|
Other income
|
1,809
|
|
|
834
|
|
|
975
|
|
|
116.9
|
%
|
|||
|
Losses and loss adjustment expenses, net
|
40,730
|
|
|
15,824
|
|
|
24,906
|
|
|
157.4
|
%
|
|||
|
Policy acquisition costs
|
14,696
|
|
|
7,667
|
|
|
7,029
|
|
|
91.7
|
%
|
|||
|
Operating expenses
|
12,139
|
|
|
9,161
|
|
|
2,978
|
|
|
32.5
|
%
|
|||
|
Underwriting gain (loss)
|
(8,228
|
)
|
|
(4,189
|
)
|
|
(4,039
|
)
|
|
*
|
|
|||
|
Net investment income
|
1,175
|
|
|
1,000
|
|
|
175
|
|
|
17.5
|
%
|
|||
|
Net realized investment gains
|
417
|
|
|
299
|
|
|
118
|
|
|
39.5
|
%
|
|||
|
Other gains
|
—
|
|
|
3,714
|
|
|
(3,714
|
)
|
|
*
|
|
|||
|
Interest expense
|
584
|
|
|
541
|
|
|
43
|
|
|
7.9
|
%
|
|||
|
Income (loss) before income taxes
|
(7,220
|
)
|
|
283
|
|
|
(7,503
|
)
|
|
*
|
|
|||
|
Income tax expense (benefit)
|
(281
|
)
|
|
3
|
|
|
(284
|
)
|
|
*
|
|
|||
|
Net income (loss)
|
$
|
(6,939
|
)
|
|
$
|
280
|
|
|
$
|
(7,219
|
)
|
|
*
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Underwriting Ratios:
|
|
|
|
|
|
|
|
|||||||
|
Loss ratio
|
68.6
|
%
|
|
55.6
|
%
|
|
|
|
|
|||||
|
Expense ratio
|
45.2
|
%
|
|
59.1
|
%
|
|
|
|
|
|||||
|
Combined ratio
|
113.8
|
%
|
|
114.7
|
%
|
|
|
|
|
|||||
|
|
|
*
|
Percentage change is not meaningful
|
|
|
Years Ended December 31,
|
|
|
|
|
|||||||||
|
|
2014
|
|
2013
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|||||||||||||
|
Gross written premiums
|
|
|
|
|
|
|
|
|||||||
|
Commercial lines
|
$
|
55,056
|
|
|
$
|
27,321
|
|
|
$
|
27,735
|
|
|
101.5
|
%
|
|
Personal lines
|
28,791
|
|
|
16,766
|
|
|
12,025
|
|
|
71.7
|
%
|
|||
|
Total
|
$
|
83,847
|
|
|
$
|
44,087
|
|
|
$
|
39,760
|
|
|
90.2
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net written premiums
|
|
|
|
|
|
|
|
|||||||
|
Commercial lines
|
$
|
40,958
|
|
|
$
|
22,633
|
|
|
$
|
18,325
|
|
|
81.0
|
%
|
|
Personal lines
|
25,341
|
|
|
15,015
|
|
|
10,326
|
|
|
68.8
|
%
|
|||
|
Total
|
$
|
66,299
|
|
|
$
|
37,648
|
|
|
$
|
28,651
|
|
|
76.1
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net Earned premiums
|
|
|
|
|
|
|
|
|||||||
|
Commercial lines
|
$
|
35,749
|
|
|
$
|
15,720
|
|
|
$
|
20,029
|
|
|
127.4
|
%
|
|
Personal lines
|
21,779
|
|
|
11,909
|
|
|
9,870
|
|
|
82.9
|
%
|
|||
|
Total
|
$
|
57,528
|
|
|
$
|
27,629
|
|
|
$
|
29,899
|
|
|
108.2
|
%
|
|
Year Ended December 31, 2014
|
Commercial
Lines
|
|
Personal
Lines
|
|
Total
|
||||||
|
|
|
||||||||||
|
Accident year net losses and LAE
|
$
|
21,803
|
|
|
$
|
20,120
|
|
|
$
|
41,923
|
|
|
Net (favorable) adverse development
|
(1,182
|
)
|
|
(11
|
)
|
|
(1,193
|
)
|
|||
|
Calendar year net loss and LAE
|
$
|
20,621
|
|
|
$
|
20,109
|
|
|
$
|
40,730
|
|
|
|
|
|
|
|
|
||||||
|
Accident year loss ratio
|
59.5
|
%
|
|
88.7
|
%
|
|
70.7
|
%
|
|||
|
Net (favorable) adverse development
|
(3.3
|
%)
|
|
—
|
%
|
|
(2.1
|
%)
|
|||
|
Calendar year loss ratio
|
56.2
|
%
|
|
88.7
|
%
|
|
68.6
|
%
|
|||
|
Year Ended December 31, 2013
|
Commercial
Lines
|
|
Personal
Lines
|
|
Total
|
||||||
|
|
|
||||||||||
|
Accident year net losses and LAE
|
$
|
11,144
|
|
|
$
|
9,700
|
|
|
$
|
20,844
|
|
|
Net (favorable) adverse development
|
(5,516
|
)
|
|
496
|
|
|
(5,020
|
)
|
|||
|
Calendar year net loss and LAE
|
$
|
5,628
|
|
|
$
|
10,196
|
|
|
$
|
15,824
|
|
|
|
|
|
|
|
|
||||||
|
Accident year loss ratio
|
69.3
|
%
|
|
78.8
|
%
|
|
73.2
|
%
|
|||
|
Net (favorable) adverse development
|
(34.3
|
%)
|
|
4.1
|
%
|
|
(17.6
|
%)
|
|||
|
Calendar year loss ratio
|
35.0
|
%
|
|
82.9
|
%
|
|
55.6
|
%
|
|||
|
|
Years Ended December 31,
|
||||
|
|
2014
|
|
2013
|
||
|
|
|
||||
|
Commercial Lines
|
|
|
|
||
|
Policy acquisition costs
|
25.1
|
%
|
|
24.7
|
%
|
|
Operating expenses
|
12.5
|
%
|
|
30.3
|
%
|
|
Total
|
37.6
|
%
|
|
55.0
|
%
|
|
|
|
|
|
||
|
Personal Lines
|
|
|
|
||
|
Policy acquisition costs
|
24.2
|
%
|
|
30.0
|
%
|
|
Operating expenses
|
10.8
|
%
|
|
5.6
|
%
|
|
Total
|
35.0
|
%
|
|
35.6
|
%
|
|
|
|
|
|
||
|
Corporate and Other
|
|
|
|
||
|
Operating expenses
|
8.6
|
%
|
|
12.6
|
%
|
|
Total
|
8.6
|
%
|
|
12.6
|
%
|
|
|
|
|
|
||
|
Consolidated
|
|
|
|
||
|
Policy acquisition costs
|
24.8
|
%
|
|
26.9
|
%
|
|
Operating expenses
|
20.4
|
%
|
|
32.2
|
%
|
|
Total
|
45.2
|
%
|
|
59.1
|
%
|
|
|
Years Ended December 31,
|
|
|
|
|
|||||||||
|
|
2014
|
|
2013
|
|
$ Change
|
|
% Change
|
|||||||
|
|
|
|||||||||||||
|
Commercial Lines
|
|
|
|
|
|
|
|
|||||||
|
Commercial multi-peril
|
$
|
749
|
|
|
$
|
(798
|
)
|
|
$
|
1,547
|
|
|
*
|
|
|
Other liability
|
1,740
|
|
|
2,863
|
|
|
(1,123
|
)
|
|
(39.2
|
%)
|
|||
|
Commercial automobile
|
(223
|
)
|
|
(14
|
)
|
|
(209
|
)
|
|
*
|
|
|||
|
Other
|
5
|
|
|
(440
|
)
|
|
445
|
|
|
*
|
|
|||
|
Total
|
$
|
2,271
|
|
|
$
|
1,611
|
|
|
$
|
660
|
|
|
41.0
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Personal Lines
|
|
|
|
|
|
|
|
|||||||
|
Low-value dwelling
|
$
|
(3,912
|
)
|
|
$
|
(209
|
)
|
|
$
|
(3,703
|
)
|
|
*
|
|
|
Wind-exposed homeowners
|
922
|
|
|
(390
|
)
|
|
1,312
|
|
|
*
|
|
|||
|
Personal automobile
|
(2,376
|
)
|
|
(1,683
|
)
|
|
(693
|
)
|
|
41.2
|
%
|
|||
|
Total
|
$
|
(5,366
|
)
|
|
$
|
(2,282
|
)
|
|
$
|
(3,084
|
)
|
|
*
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Corporate and Other
|
(5,133
|
)
|
|
(3,518
|
)
|
|
(1,615
|
)
|
|
45.9
|
%
|
|||
|
Total
|
$
|
(8,228
|
)
|
|
$
|
(4,189
|
)
|
|
$
|
(4,039
|
)
|
|
*
|
|
|
|
|
*
|
Percentage change is not meaningful
|
|
|
Payments due by period
|
||||||||||||||||||
|
|
Total
|
|
Less than one year
|
|
One to three years
|
|
Three to five years
|
|
More than five years
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revolver
|
$
|
3,500
|
|
|
$
|
3,500
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Term Note
|
2,750
|
|
|
1,000
|
|
|
1,750
|
|
|
—
|
|
|
—
|
|
|||||
|
2014 Term Note
|
6,500
|
|
|
1,000
|
|
|
3,500
|
|
|
2,000
|
|
|
—
|
|
|||||
|
Total Debt
|
12,750
|
|
|
5,500
|
|
|
5,250
|
|
|
2,000
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest on Revolver
|
92
|
|
|
92
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest on Term Note
|
101
|
|
|
62
|
|
|
39
|
|
|
—
|
|
|
—
|
|
|||||
|
Interest on 2014 Term Note
|
539
|
|
|
227
|
|
|
283
|
|
|
29
|
|
|
—
|
|
|||||
|
Total Interest Payable
|
732
|
|
|
381
|
|
|
322
|
|
|
29
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating Lease Obligations
|
5,532
|
|
|
861
|
|
|
1,496
|
|
|
1,082
|
|
|
2,093
|
|
|||||
|
Loss and loss adjustment expense (1)
|
35,422
|
|
|
15,807
|
|
|
12,939
|
|
|
5,027
|
|
|
1,649
|
|
|||||
|
Purchase Obligations (2)
|
1,200
|
|
|
480
|
|
|
720
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total
|
$
|
55,636
|
|
|
$
|
23,029
|
|
|
$
|
20,727
|
|
|
$
|
8,138
|
|
|
$
|
3,742
|
|
|
|
|
|
|
|
|
Hypothetical Percentage
Increase (Decrease) in
|
||||||
|
Hypothetical Change in Interest Rates
As of December 31, 2015
|
|
Estimated
Fair Value
|
|
Estimated
Change in
Fair Value
|
|
Fair Value
|
|
Shareholders'
Equity
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
200 basis point increase
|
|
106,675
|
|
|
(6,809
|
)
|
|
(6.0
|
)%
|
|
(8.8
|
)%
|
|
100 basis point increase
|
|
110,079
|
|
|
(3,405
|
)
|
|
(3.0
|
)%
|
|
(4.4
|
)%
|
|
No change
|
|
113,484
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
100 basis point decrease
|
|
116,435
|
|
|
2,951
|
|
|
2.6
|
%
|
|
3.8
|
%
|
|
200 basis point decrease
|
|
118,364
|
|
|
4,880
|
|
|
4.3
|
%
|
|
6.3
|
%
|
|
|
|
Page No.
|
|
1.
|
List of Financial Statements
|
|
|
|
Report of Independent Registered Public Accounting Firm on Financial Statements
|
56
|
|
|
Consolidated Balance Sheets – December 31, 2015 and 2014
|
57
|
|
|
Consolidated Statements of Operations – For Years Ended December 31, 2015, 2014 and 2013
|
58
|
|
|
Consolidated Statements of Comprehensive Income (Loss) - For Years Ended December 31, 2015, 2014 and 2013
|
59
|
|
|
Consolidated Statement of Changes in Redeemable Preferred Stock and Shareholders’ Equity - For Years Ended December 31, 2015, 2014 and 2013
|
60
|
|
|
Consolidated Statements of Cash Flows - For Years Ended December 31, 2015, 2014 and 2013
|
61
|
|
|
Notes to Consolidated Financial Statements
|
62
|
|
2.
|
Financial Statement Schedules
|
|
|
|
Schedule I – Summary of Investments Other Than Investments in Related Parties - Omitted as information is included in the consolidated financial statements or notes thereto
|
|
|
|
Schedule II – Condensed Financial Information of Registrant
|
89
|
|
|
Schedule III – Supplementary Insurance Information – Omitted as information is included in the consolidated financial statements or notes thereto
|
|
|
|
Schedule IV – Reinsurance – Omitted as information is included in the consolidated financial statements or notes thereto
|
|
|
|
Schedule V – Valuation and Qualifying Accounts
|
93
|
|
|
Schedule VI – Supplemental Information Concerning Property and Casualty Insurance Operations – Omitted as information is included in the consolidated financial statements or notes thereto
|
|
|
3.
|
Exhibits – The Exhibits listed on the accompanying Exhibit Index immediately following the financial statement schedule are filed as part of, or incorporated by reference into, this Form 10-K
|
94
|
|
|
December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Assets
|
|
|
|
||||
|
Investment securities:
|
|
|
|
||||
|
Fixed maturity securities, at fair value (amortized cost of $107,213 and $83,768, respectively)
|
$
|
107,093
|
|
|
$
|
84,405
|
|
|
Equity securities, at fair value (cost of $3,341 and $2,965, respectively)
|
4,240
|
|
|
4,084
|
|
||
|
Short-term investments, at fair value
|
6,391
|
|
|
16,749
|
|
||
|
Total investments
|
117,724
|
|
|
105,238
|
|
||
|
|
|
|
|
||||
|
Cash
|
12,703
|
|
|
18,488
|
|
||
|
Premiums and agents' balances receivable, net
|
18,010
|
|
|
14,478
|
|
||
|
Receivable from affiliate
|
1,792
|
|
|
—
|
|
||
|
Reinsurance recoverables on unpaid losses
|
5,405
|
|
|
3,224
|
|
||
|
Reinsurance recoverables on paid losses
|
1,639
|
|
|
1,915
|
|
||
|
Ceded unearned premiums
|
3,483
|
|
|
9,510
|
|
||
|
Deferred policy acquisition costs
|
12,102
|
|
|
5,679
|
|
||
|
Other assets
|
5,069
|
|
|
5,206
|
|
||
|
Total assets
|
$
|
177,927
|
|
|
$
|
163,738
|
|
|
|
|
|
|
||||
|
Liabilities and Shareholders' Equity
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Unpaid losses and loss adjustment expenses
|
$
|
35,422
|
|
|
$
|
31,531
|
|
|
Unearned premiums
|
47,916
|
|
|
43,381
|
|
||
|
Reinsurance premiums payable
|
1,069
|
|
|
7,069
|
|
||
|
Senior debt
|
12,750
|
|
|
27,562
|
|
||
|
Accounts payable and accrued expenses
|
2,758
|
|
|
2,521
|
|
||
|
Other liabilities
|
750
|
|
|
1,396
|
|
||
|
Total liabilities
|
100,665
|
|
|
113,460
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies (note 17)
|
—
|
|
|
—
|
|
||
|
|
|
|
|
||||
|
Redeemable preferred stock
(0 and 1,000,000 shares authorized; 0 and 60,600 shares issued and outstanding, respectively)
|
—
|
|
|
6,119
|
|
||
|
|
|
|
|
||||
|
Shareholders' equity:
|
|
|
|
||||
|
Common stock, no par value (100,000,000 and 12,240,000 shares authorized; 7,644,492 and 3,995,013 issued and outstanding, respectively)
|
80,111
|
|
|
46,119
|
|
||
|
Accumulated deficit
|
(3,031
|
)
|
|
(3,095
|
)
|
||
|
Accumulated other comprehensive income
|
182
|
|
|
1,158
|
|
||
|
Total shareholders' equity attributable to Conifer
|
77,262
|
|
|
44,182
|
|
||
|
Noncontrolling interest
|
—
|
|
|
(23
|
)
|
||
|
Total shareholders' equity
|
77,262
|
|
|
44,159
|
|
||
|
Total liabilities and shareholders' equity
|
$
|
177,927
|
|
|
$
|
163,738
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Revenue
|
|
|
|
|
|
||||||
|
Gross earned premiums
|
$
|
89,216
|
|
|
$
|
66,969
|
|
|
$
|
32,893
|
|
|
Ceded earned premiums
|
(22,451
|
)
|
|
(9,441
|
)
|
|
(5,264
|
)
|
|||
|
Net earned premiums
|
66,765
|
|
|
57,528
|
|
|
27,629
|
|
|||
|
Net investment income
|
1,902
|
|
|
1,175
|
|
|
1,000
|
|
|||
|
Net realized investment gains
|
285
|
|
|
417
|
|
|
299
|
|
|||
|
Other gains
|
$
|
104
|
|
|
—
|
|
|
3,714
|
|
||
|
Other income
|
1,667
|
|
|
1,809
|
|
|
834
|
|
|||
|
Total revenue
|
70,723
|
|
|
60,929
|
|
|
33,476
|
|
|||
|
|
|
|
|
|
|
||||||
|
Expenses
|
|
|
|
|
|
||||||
|
Losses and loss adjustment expenses, net
|
38,882
|
|
|
40,730
|
|
|
15,824
|
|
|||
|
Policy acquisition costs
|
16,183
|
|
|
14,696
|
|
|
7,667
|
|
|||
|
Operating expenses
|
14,806
|
|
|
12,139
|
|
|
9,161
|
|
|||
|
Interest expense
|
769
|
|
|
584
|
|
|
541
|
|
|||
|
Total expenses
|
70,640
|
|
|
68,149
|
|
|
33,193
|
|
|||
|
|
|
|
|
|
|
||||||
|
Income (loss) before income taxes
|
83
|
|
|
(7,220
|
)
|
|
283
|
|
|||
|
Income tax expense (benefit)
|
48
|
|
|
(281
|
)
|
|
3
|
|
|||
|
Equity losses in affiliates, net of tax
|
(52
|
)
|
|
$
|
—
|
|
|
—
|
|
||
|
|
|
|
|
|
|
||||||
|
Net income (loss)
|
(17
|
)
|
|
(6,939
|
)
|
|
280
|
|
|||
|
Less net loss attributable to noncontrolling interest
|
(81
|
)
|
|
(4
|
)
|
|
(69
|
)
|
|||
|
Net income (loss) attributable to Conifer
|
$
|
64
|
|
|
$
|
(6,935
|
)
|
|
$
|
349
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss) allocable to common shareholders
|
$
|
(476
|
)
|
|
$
|
(7,200
|
)
|
|
$
|
349
|
|
|
|
|
|
|
|
|
||||||
|
Earnings (loss) per common share,
basic and diluted
|
$
|
(0.09
|
)
|
|
$
|
(2.69
|
)
|
|
$
|
0.20
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average common shares outstanding,
basic and diluted
|
5,369,960
|
|
|
2,672,440
|
|
|
1,749,626
|
|
|||
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net income (loss)
|
$
|
(17
|
)
|
|
$
|
(6,939
|
)
|
|
$
|
280
|
|
|
|
|
|
|
|
|
||||||
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
||||||
|
Unrealized investment gains (losses):
|
|
|
|
|
|
||||||
|
Unrealized investment gains (losses) during the period
|
(274
|
)
|
|
1,678
|
|
|
(353
|
)
|
|||
|
Income tax expense (benefit)
|
—
|
|
|
571
|
|
|
(120
|
)
|
|||
|
Unrealized investment gains (losses), net of tax
|
(274
|
)
|
|
1,107
|
|
|
(233
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Less: reclassification adjustments to:
|
|
|
|
|
|
||||||
|
Net realized investment gains included in net income (loss)
|
702
|
|
|
735
|
|
|
698
|
|
|||
|
Income tax expense
|
—
|
|
|
250
|
|
|
237
|
|
|||
|
Total reclassifications included in net income (loss), net of tax
|
702
|
|
|
485
|
|
|
461
|
|
|||
|
|
|
|
|
|
|
||||||
|
Other comprehensive income (loss)
|
(976
|
)
|
|
622
|
|
|
(694
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Total comprehensive income (loss)
|
(993
|
)
|
|
(6,317
|
)
|
|
(414
|
)
|
|||
|
Less comprehensive income (loss) attributable to noncontrolling interest
|
(81
|
)
|
|
(4
|
)
|
|
(69
|
)
|
|||
|
Comprehensive income (loss) attributable to Conifer
|
$
|
(912
|
)
|
|
$
|
(6,313
|
)
|
|
$
|
(345
|
)
|
|
For the Years ended December 31, 2015, 2014, and 2013
|
|||||||||||||||||||||||||||||||||||||||
|
|
Redeemable
Preferred Stock
|
Preferred Stock
|
|
No Par, Common Stock
|
|
Retained
Earnings
(Accumulated
deficit)
|
|
Accumulated
Other
Comprehensive
Income
|
|
Total Conifer
Holdings
Shareholders'
Equity
|
|
|
|
|
|||||||||||||||||||||||||
|
|
Shares
|
|
Amount
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|
|
|
Noncontrolling
Interest
|
|
Total Equity
|
||||||||||||||||||||||
|
Balance at January 1, 2013
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
1,749,626
|
|
|
$
|
16,883
|
|
|
$
|
3,502
|
|
|
$
|
1,230
|
|
|
$
|
21,615
|
|
|
$
|
—
|
|
|
$
|
21,615
|
|
||
|
Net income (loss)
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
349
|
|
|
—
|
|
|
349
|
|
|
(69
|
)
|
|
280
|
|
||||||||
|
Issuance of Subsidiary common stock
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|
50
|
|
||||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(694
|
)
|
|
(694
|
)
|
|
—
|
|
|
(694
|
)
|
||||||||
|
Balances at December 31, 2013
|
—
|
|
|
$
|
—
|
|
—
|
|
|
$
|
—
|
|
|
1,749,626
|
|
|
$
|
16,883
|
|
|
$
|
3,851
|
|
|
$
|
536
|
|
|
$
|
21,270
|
|
|
$
|
(19
|
)
|
|
$
|
21,251
|
|
|
Net loss
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,935
|
)
|
|
—
|
|
|
(6,935
|
)
|
|
(4
|
)
|
|
(6,939
|
)
|
||||||||
|
Issuance of common stock
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
2,163,135
|
|
|
28,475
|
|
|
—
|
|
|
—
|
|
|
28,475
|
|
|
—
|
|
|
28,475
|
|
||||||||
|
Conversion of note payable into
shares of common stock
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
82,252
|
|
|
1,000
|
|
|
—
|
|
|
—
|
|
|
1,000
|
|
|
—
|
|
|
1,000
|
|
||||||||
|
Issuance of Preferred Stock, $10
|
—
|
|
|
—
|
|
66,000
|
|
|
660
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
660
|
|
|
—
|
|
|
660
|
|
||||||||
|
Issuance of Redeemable Preferred
Stock, $100
|
54,000
|
|
|
5,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Exchange of Preferred Stock for Redeemable Preferred Stock, $100
|
6,600
|
|
|
660
|
|
(66,000
|
)
|
|
(660
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(660
|
)
|
|
—
|
|
|
—
|
|
||||||||
|
Paid-in-kind dividends on redeemable Preferred Stock
|
—
|
|
|
59
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(59
|
)
|
|
—
|
|
|
—
|
|
|
(59
|
)
|
|
—
|
|
|
(59
|
)
|
||||||||
|
Cash dividends paid on Preferred Stock
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(180
|
)
|
|
(11
|
)
|
|
—
|
|
|
(191
|
)
|
|
—
|
|
|
(191
|
)
|
||||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
622
|
|
|
622
|
|
|
—
|
|
|
622
|
|
||||||||
|
Balances at December 31, 2014
|
60,600
|
|
|
$
|
6,119
|
|
—
|
|
|
$
|
—
|
|
|
3,995,013
|
|
|
$
|
46,119
|
|
|
$
|
(3,095
|
)
|
|
$
|
1,158
|
|
|
$
|
44,182
|
|
|
$
|
(23
|
)
|
|
$
|
44,159
|
|
|
Net income (loss)
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
64
|
|
|
|
|
|
64
|
|
|
(81
|
)
|
|
(17
|
)
|
||||||||
|
Issuance of common stock (Pre IPO)*
|
|
|
|
|
|
|
|
|
|
|
|
55,029
|
|
|
750
|
|
|
|
|
|
|
|
|
750
|
|
|
|
|
|
750
|
|
||||||||
|
Paid-in-kind dividends
|
—
|
|
|
61
|
|
—
|
|
|
95
|
|
|
—
|
|
|
(156
|
)
|
|
—
|
|
|
—
|
|
|
(61
|
)
|
|
—
|
|
|
(61
|
)
|
||||||||
|
Cash dividends paid on preferred stock
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(384
|
)
|
|
—
|
|
|
—
|
|
|
(384
|
)
|
|
—
|
|
|
(384
|
)
|
||||||||
|
Reclassification of redeemable
preferred stock to permanent equity
|
(60,600
|
)
|
|
(6,180
|
)
|
60,600
|
|
|
6,180
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,180
|
|
|
—
|
|
|
6,180
|
|
||||||||
|
Issuance of common stock (IPO)*
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
3,300,000
|
|
|
32,224
|
|
|
—
|
|
|
—
|
|
|
32,224
|
|
|
—
|
|
|
32,224
|
|
||||||||
|
IPO Expenses*
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,837
|
)
|
|
—
|
|
|
—
|
|
|
(1,837
|
)
|
|
—
|
|
|
(1,837
|
)
|
||||||||
|
Repurchase of preferred stock
|
—
|
|
|
—
|
|
(60,600
|
)
|
|
(6,275
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,275
|
)
|
|
—
|
|
|
(6,275
|
)
|
||||||||
|
Issuance of common stock to former
preferred stockholders
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
294,450
|
|
|
3,092
|
|
|
—
|
|
|
—
|
|
|
3,092
|
|
|
—
|
|
|
3,092
|
|
||||||||
|
Vesting of RSU**
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
303
|
|
|
—
|
|
|
—
|
|
|
303
|
|
|
|
|
|
303
|
|
||||||||
|
Deconsolidation of affiliate
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
104
|
|
|
104
|
|
||||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(976
|
)
|
|
(976
|
)
|
|
—
|
|
|
(976
|
)
|
||||||||
|
Balances at December 31, 2015
|
—
|
|
|
$
|
—
|
|
—
|
|
|
$
|
—
|
|
|
7,644,492
|
|
|
$
|
80,111
|
|
|
$
|
(3,031
|
)
|
|
$
|
182
|
|
|
$
|
77,262
|
|
|
$
|
—
|
|
|
$
|
77,262
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Cash Flows from Operating Activities
|
|
|
|
|
|
||||||
|
Net income (loss)
|
$
|
(17
|
)
|
|
$
|
(6,939
|
)
|
|
$
|
280
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization of property and equipment, and intangibles
|
398
|
|
|
371
|
|
|
268
|
|
|||
|
Amortization of bond premium and discount, net
|
629
|
|
|
527
|
|
|
480
|
|
|||
|
Gains on investments
|
(285
|
)
|
|
(417
|
)
|
|
(299
|
)
|
|||
|
Other gains
|
(104
|
)
|
|
—
|
|
|
(3,714
|
)
|
|||
|
Incentive awards expenses - vesting of RSU
|
303
|
|
|
—
|
|
|
—
|
|
|||
|
Deferred income taxes
|
—
|
|
|
(302
|
)
|
|
4
|
|
|||
|
Other
|
(53
|
)
|
|
14
|
|
|
—
|
|
|||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
|
(Increase) decrease in:
|
|
|
|
|
|
||||||
|
Premiums and agents' balances receivable
|
(3,765
|
)
|
|
(2,174
|
)
|
|
(5,147
|
)
|
|||
|
Reinsurance recoverables
|
(1,905
|
)
|
|
(745
|
)
|
|
3,584
|
|
|||
|
Ceded unearned premiums
|
6,027
|
|
|
(8,106
|
)
|
|
(1,175
|
)
|
|||
|
Deferred policy acquisition costs
|
(6,423
|
)
|
|
68
|
|
|
(2,981
|
)
|
|||
|
Other assets
|
(904
|
)
|
|
(526
|
)
|
|
146
|
|
|||
|
Increase (decrease) in:
|
|
|
|
|
|
||||||
|
Unpaid losses and loss adjustment expenses
|
3,891
|
|
|
2,623
|
|
|
(1,955
|
)
|
|||
|
Unearned premiums
|
4,535
|
|
|
16,876
|
|
|
11,231
|
|
|||
|
Reinsurance premiums payable
|
(6,000
|
)
|
|
6,080
|
|
|
786
|
|
|||
|
Accounts payable and accrued expenses
|
1,015
|
|
|
172
|
|
|
663
|
|
|||
|
Other liabilities
|
(478
|
)
|
|
(1,217
|
)
|
|
371
|
|
|||
|
Net cash (used in) provided by operating activities
|
(3,136
|
)
|
|
6,305
|
|
|
2,542
|
|
|||
|
Cash Flows From Investing Activities
|
|
|
|
|
|
||||||
|
Purchase of investments:
|
|
|
|
|
|
||||||
|
Fixed maturity securities
|
(33,271
|
)
|
|
(44,632
|
)
|
|
(22,747
|
)
|
|||
|
Equity securities
|
(1,507
|
)
|
|
(1,392
|
)
|
|
(658
|
)
|
|||
|
Short-term investments
|
(83,842
|
)
|
|
(84,369
|
)
|
|
(44,030
|
)
|
|||
|
Proceeds from maturities and redemptions of investments:
|
|
|
|
|
|
||||||
|
Fixed maturity securities
|
1,400
|
|
|
4,892
|
|
|
175
|
|
|||
|
Proceeds from sales of investments:
|
|
|
|
|
|
||||||
|
Fixed maturity securities
|
7,885
|
|
|
1,345
|
|
|
17,037
|
|
|||
|
Equity securities
|
1,331
|
|
|
—
|
|
|
677
|
|
|||
|
Short-term investments
|
94,200
|
|
|
76,900
|
|
|
44,662
|
|
|||
|
Cash received from acquisitions, net of cash paid
|
—
|
|
|
—
|
|
|
8,832
|
|
|||
|
Purchases of property and equipment
|
(167
|
)
|
|
(444
|
)
|
|
(283
|
)
|
|||
|
Deconsolidation of affiliate
|
(1,323
|
)
|
|
—
|
|
|
—
|
|
|||
|
Net cash used in investing activities
|
(15,294
|
)
|
|
(47,700
|
)
|
|
3,665
|
|
|||
|
Cash Flows From Financing Activities
|
|
|
|
|
|
||||||
|
Proceeds received from issuance of shares of common stock
|
36,066
|
|
|
28,475
|
|
|
—
|
|
|||
|
Issuance of shares of common stock to noncontrolling interest
|
—
|
|
|
—
|
|
|
50
|
|
|||
|
Proceeds from issuance of shares of preferred stock
|
—
|
|
|
6,060
|
|
|
—
|
|
|||
|
Repurchase of preferred stock
|
(6,275
|
)
|
|
—
|
|
|
—
|
|
|||
|
Borrowings under debt arrangements
|
4,400
|
|
|
18,500
|
|
|
1,350
|
|
|||
|
Repayment of borrowings under debt arrangements
|
(19,212
|
)
|
|
(4,075
|
)
|
|
(250
|
)
|
|||
|
Dividends paid to preferred shareholders
|
(384
|
)
|
|
(191
|
)
|
|
—
|
|
|||
|
Payout of contingent consideration
|
(113
|
)
|
|
(182
|
)
|
|
—
|
|
|||
|
Payment of offering costs
|
(1,837
|
)
|
|
—
|
|
|
—
|
|
|||
|
Net cash provided by financing activities
|
12,645
|
|
|
48,587
|
|
|
1,150
|
|
|||
|
Net (decrease) increase in cash
|
(5,785
|
)
|
|
7,192
|
|
|
7,357
|
|
|||
|
Cash at beginning of period
|
18,488
|
|
|
11,296
|
|
|
3,939
|
|
|||
|
Cash at end of period
|
$
|
12,703
|
|
|
$
|
18,488
|
|
|
$
|
11,296
|
|
|
|
|
|
|
|
|
||||||
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
|
||||||
|
Interest paid
|
$
|
844
|
|
|
$
|
510
|
|
|
$
|
364
|
|
|
Net income taxes paid
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
December 31, 2015
|
|||||||||||
|
|
Cost or
Amortized
Cost
|
Gross Unrealized
|
Estimated
Fair Value
|
|||||||||
|
|
Gains
|
Losses
|
||||||||||
|
Fixed maturity securities:
|
|
|
|
|
||||||||
|
U.S. Government obligations
|
$
|
5,474
|
|
$
|
47
|
|
$
|
(13
|
)
|
$
|
5,508
|
|
|
State and local government
|
14,391
|
|
398
|
|
(6
|
)
|
14,783
|
|
||||
|
Corporate debt
|
39,183
|
|
84
|
|
(483
|
)
|
38,784
|
|
||||
|
Commercial mortgage and asset-backed
|
48,165
|
|
164
|
|
(311
|
)
|
48,018
|
|
||||
|
Total fixed maturity securities available for sale
|
107,213
|
|
693
|
|
(813
|
)
|
107,093
|
|
||||
|
Equity securities:
|
|
|
|
|
||||||||
|
Common stocks - Public Utilities
|
122
|
|
20
|
|
(1
|
)
|
141
|
|
||||
|
Common stocks - Banks, Trusts and Insurance Companies
|
503
|
|
150
|
|
(7
|
)
|
646
|
|
||||
|
Common stocks - Industrial, miscellaneous and all other
|
2,716
|
|
836
|
|
(99
|
)
|
3,453
|
|
||||
|
Total equity securities available for sale
|
3,341
|
|
1,006
|
|
(107
|
)
|
4,240
|
|
||||
|
Total securities available for sale
|
$
|
110,554
|
|
$
|
1,699
|
|
$
|
(920
|
)
|
$
|
111,333
|
|
|
|
December 31, 2014
|
|||||||||||
|
|
Cost or
Amortized
Cost
|
Gross Unrealized
|
Estimated
Fair Value
|
|||||||||
|
|
Gains
|
Losses
|
||||||||||
|
Fixed maturity securities:
|
|
|
|
|
||||||||
|
U.S. Government obligations
|
$
|
5,872
|
|
$
|
85
|
|
$
|
(16
|
)
|
$
|
5,941
|
|
|
State and local government
|
10,755
|
|
210
|
|
(4
|
)
|
10,961
|
|
||||
|
Corporate debt
|
30,818
|
|
237
|
|
(106
|
)
|
30,949
|
|
||||
|
Commercial mortgage and asset-backed
|
36,323
|
|
348
|
|
(117
|
)
|
36,554
|
|
||||
|
Total fixed maturity securities available for sale
|
83,768
|
|
880
|
|
(243
|
)
|
84,405
|
|
||||
|
Equity securities:
|
|
|
|
|
||||||||
|
Common stocks - Public Utilities
|
129
|
|
31
|
|
—
|
|
160
|
|
||||
|
Common stocks - Banks, Trusts and Insurance Companies
|
512
|
|
201
|
|
(2
|
)
|
711
|
|
||||
|
Common stocks - Industrial, miscellaneous and all other
|
2,324
|
|
926
|
|
(37
|
)
|
3,213
|
|
||||
|
Total equity securities available for sale
|
2,965
|
|
1,158
|
|
(39
|
)
|
4,084
|
|
||||
|
Total securities available for sale
|
$
|
86,733
|
|
$
|
2,038
|
|
$
|
(282
|
)
|
$
|
88,489
|
|
|
|
December 31, 2015
|
|||||||||||||||||||||||||
|
|
Less than 12 months
|
|
Greater than 12 months
|
|
Total
|
|||||||||||||||||||||
|
|
No.
of
Issues
|
Fair Value of
Investments
with Unrealized
Losses
|
Gross
Unrealized
Losses
|
|
No.
of
Issues
|
Fair Value
of
Investments
with Unrealized
Losses
|
Gross
Unrealized
Losses
|
|
No.
of
Issues
|
Fair Value of
Investments
with Unrealized
Losses
|
Gross
Unrealized
Losses
|
|||||||||||||||
|
Fixed maturity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
U.S. Government obligations
|
7
|
|
$
|
2,580
|
|
$
|
(7
|
)
|
|
2
|
|
$
|
679
|
|
$
|
(6
|
)
|
|
9
|
|
$
|
3,259
|
|
$
|
(13
|
)
|
|
State and local government
|
8
|
|
2,688
|
|
(6
|
)
|
|
—
|
|
—
|
|
—
|
|
|
8
|
|
2,688
|
|
(6
|
)
|
||||||
|
Corporate debt
|
80
|
|
21,760
|
|
(438
|
)
|
|
12
|
|
3,618
|
|
(45
|
)
|
|
92
|
|
25,378
|
|
(483
|
)
|
||||||
|
Commercial mortgage and asset-backed
|
67
|
|
32,539
|
|
(258
|
)
|
|
5
|
|
2,175
|
|
(53
|
)
|
|
72
|
|
34,714
|
|
(311
|
)
|
||||||
|
Total fixed maturity securities available for sale
|
162
|
|
59,567
|
|
(709
|
)
|
|
19
|
|
6,472
|
|
(104
|
)
|
|
181
|
|
66,039
|
|
(813
|
)
|
||||||
|
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Common stock
|
86
|
|
782
|
|
(72
|
)
|
|
3
|
|
79
|
|
(35
|
)
|
|
89
|
|
861
|
|
(107
|
)
|
||||||
|
Total equity securities available for sale
|
86
|
|
782
|
|
(72
|
)
|
|
3
|
|
79
|
|
(35
|
)
|
|
89
|
|
861
|
|
(107
|
)
|
||||||
|
Total securities
|
248
|
|
$
|
60,349
|
|
$
|
(781
|
)
|
|
22
|
|
$
|
6,551
|
|
$
|
(139
|
)
|
|
270
|
|
$
|
66,900
|
|
$
|
(920
|
)
|
|
|
December 31, 2014
|
|||||||||||||||||||||||||
|
|
Less than 12 months
|
|
Greater than 12 months
|
|
Total
|
|||||||||||||||||||||
|
|
No.
of
Issues
|
Fair Value of
Investments with
Unrealized Losses
|
Gross Unrealized Losses
|
|
No.
of
Issues
|
Fair Value of
Investments with
Unrealized Losses
|
Gross Unrealized Losses
|
|
No.
of
Issues
|
Fair Value of
Investments with
Unrealized Losses
|
Gross Unrealized Losses
|
|||||||||||||||
|
Fixed maturity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
U.S. Government obligations
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
3
|
|
$
|
1,319
|
|
$
|
(16
|
)
|
|
3
|
|
$
|
1,319
|
|
$
|
(16
|
)
|
|
State and local government
|
4
|
|
552
|
|
(1
|
)
|
|
3
|
|
825
|
|
(3
|
)
|
|
7
|
|
1,377
|
|
(4
|
)
|
||||||
|
Corporate debt
|
61
|
|
18,835
|
|
(98
|
)
|
|
3
|
|
489
|
|
(8
|
)
|
|
64
|
|
19,324
|
|
(106
|
)
|
||||||
|
Commercial mortgage and asset-backed
|
23
|
|
12,060
|
|
(34
|
)
|
|
10
|
|
4,999
|
|
(83
|
)
|
|
33
|
|
17,059
|
|
(117
|
)
|
||||||
|
Total fixed maturity securities available for sale
|
88
|
|
31,447
|
|
(133
|
)
|
|
19
|
|
7,632
|
|
(110
|
)
|
|
107
|
|
39,079
|
|
(243
|
)
|
||||||
|
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Common stock
|
20
|
|
347
|
|
(39
|
)
|
|
—
|
|
—
|
|
—
|
|
|
20
|
|
347
|
|
(39
|
)
|
||||||
|
Total equity securities available for sale
|
20
|
|
347
|
|
(39
|
)
|
|
—
|
|
—
|
|
—
|
|
|
20
|
|
347
|
|
(39
|
)
|
||||||
|
Total securities
|
108
|
|
$
|
31,794
|
|
$
|
(172
|
)
|
|
19
|
|
$
|
7,632
|
|
$
|
(110
|
)
|
|
127
|
|
$
|
39,426
|
|
$
|
(282
|
)
|
|
|
December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Fixed maturity securities
|
$
|
2,110
|
|
|
$
|
1,289
|
|
|
$
|
1,098
|
|
|
Equity securities
|
92
|
|
|
78
|
|
|
68
|
|
|||
|
Cash and short-term investments
|
5
|
|
|
9
|
|
|
9
|
|
|||
|
Total investment income
|
2,207
|
|
|
1,376
|
|
|
1,175
|
|
|||
|
Investment expenses
|
(305
|
)
|
|
(201
|
)
|
|
(175
|
)
|
|||
|
Net investment income
|
$
|
1,902
|
|
|
$
|
1,175
|
|
|
$
|
1,000
|
|
|
|
December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Fixed maturity securities:
|
|
|
|
|
|
||||||
|
Gross realized gains
|
$
|
92
|
|
|
$
|
47
|
|
|
$
|
278
|
|
|
Gross realized losses
|
(6
|
)
|
|
(29
|
)
|
|
(146
|
)
|
|||
|
Total fixed maturity securities
|
86
|
|
|
18
|
|
|
132
|
|
|||
|
Equity securities:
|
|
|
|
|
|
||||||
|
Gross realized gains
|
290
|
|
|
449
|
|
|
177
|
|
|||
|
Gross realized losses
|
(91
|
)
|
|
(50
|
)
|
|
(10
|
)
|
|||
|
Total equity securities
|
199
|
|
|
399
|
|
|
167
|
|
|||
|
|
|
|
|
|
|
||||||
|
Total realized gains (losses)
|
$
|
285
|
|
|
$
|
417
|
|
|
$
|
299
|
|
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
||||
|
Due in one year or less
|
$
|
6,020
|
|
|
$
|
6,025
|
|
|
Due after one year through five years
|
36,208
|
|
|
36,112
|
|
||
|
Due after five years through ten years
|
7,979
|
|
|
7,979
|
|
||
|
Due after ten years
|
8,841
|
|
|
8,960
|
|
||
|
Securities with contractual maturities
|
59,048
|
|
|
59,076
|
|
||
|
Commercial mortgage and asset backed
|
48,165
|
|
|
48,017
|
|
||
|
Total fixed maturity securities
|
$
|
107,213
|
|
|
$
|
107,093
|
|
|
|
December 31, 2015
|
||||||||||||||
|
|
Fair Value Measurements Using
|
||||||||||||||
|
|
Total
|
|
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Fixed Maturity Securities:
|
|
|
|
|
|
|
|
||||||||
|
U.S. Government obligations
|
$
|
5,508
|
|
|
$
|
—
|
|
|
$
|
5,508
|
|
|
$
|
—
|
|
|
State and local government
|
14,783
|
|
|
—
|
|
|
14,783
|
|
|
—
|
|
||||
|
Corporate debt
|
38,784
|
|
|
—
|
|
|
38,784
|
|
|
—
|
|
||||
|
Commercial mortgage and asset-backed
|
48,018
|
|
|
—
|
|
|
48,018
|
|
|
—
|
|
||||
|
Total fixed maturity securities
|
107,093
|
|
|
—
|
|
|
107,093
|
|
|
—
|
|
||||
|
Equity Securities, common stock
|
4,240
|
|
|
4,240
|
|
|
—
|
|
|
—
|
|
||||
|
Short-term investments
|
6,391
|
|
|
6,391
|
|
|
—
|
|
|
—
|
|
||||
|
Total assets measured at fair value
|
$
|
117,724
|
|
|
$
|
10,631
|
|
|
$
|
107,093
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Senior debt*
|
$
|
12,750
|
|
|
$
|
—
|
|
|
$
|
12,750
|
|
|
$
|
—
|
|
|
Total Liabilities measured at fair value
|
$
|
12,750
|
|
|
$
|
—
|
|
|
$
|
12,750
|
|
|
$
|
—
|
|
|
|
December 31, 2014
|
||||||||||||||
|
|
Fair Value Measurements Using
|
||||||||||||||
|
|
Total
|
|
Quoted Prices in Active Markets for
Identical Assets
(Level 1)
|
|
Significant Other Observable Inputs
(Level 2)
|
|
Significant Unobservable Inputs
(Level 3)
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Fixed Maturity Securities:
|
|
|
|
|
|
|
|
||||||||
|
U.S. Government obligations
|
$
|
5,941
|
|
|
$
|
—
|
|
|
$
|
5,941
|
|
|
$
|
—
|
|
|
State and local government
|
10,961
|
|
|
—
|
|
|
10,961
|
|
|
—
|
|
||||
|
Corporate debt
|
30,949
|
|
|
—
|
|
|
30,949
|
|
|
—
|
|
||||
|
Commercial mortgage and asset-backed
|
36,554
|
|
|
—
|
|
|
36,554
|
|
|
—
|
|
||||
|
Total fixed maturity securities
|
84,405
|
|
|
—
|
|
|
84,405
|
|
|
—
|
|
||||
|
Equity Securities, common stock
|
4,084
|
|
|
4,084
|
|
|
—
|
|
|
—
|
|
||||
|
Short-term investments
|
16,749
|
|
|
16,749
|
|
|
—
|
|
|
—
|
|
||||
|
Total assets measured at fair value
|
$
|
105,238
|
|
|
$
|
20,833
|
|
|
$
|
84,405
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Senior debt*
|
$
|
27,562
|
|
|
$
|
—
|
|
|
$
|
27,562
|
|
|
$
|
—
|
|
|
Total Liabilities measured at fair value
|
$
|
27,562
|
|
|
$
|
—
|
|
|
$
|
27,562
|
|
|
$
|
—
|
|
|
|
December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Balance at beginning of period
|
$
|
5,679
|
|
|
$
|
5,747
|
|
|
$
|
2,766
|
|
|
|
|
|
|
|
|
||||||
|
Deferred policy acquisition costs
|
22,606
|
|
|
14,628
|
|
|
10,648
|
|
|||
|
Amortization of policy acquisition costs
|
(16,183
|
)
|
|
(14,696
|
)
|
|
(7,667
|
)
|
|||
|
Net change
|
6,423
|
|
|
(68
|
)
|
|
2,981
|
|
|||
|
|
|
|
|
|
|
||||||
|
Balance at end of period
|
$
|
12,102
|
|
|
$
|
5,679
|
|
|
$
|
5,747
|
|
|
|
December 31, |
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Gross reserves - beginning of period
|
$
|
31,531
|
|
|
$
|
28,908
|
|
|
$
|
24,843
|
|
|
Less: reinsurance recoverables on unpaid losses
|
3,224
|
|
|
3,953
|
|
|
7,296
|
|
|||
|
Net reserves - beginning of period
|
28,307
|
|
|
24,955
|
|
|
17,547
|
|
|||
|
|
|
|
|
|
|
||||||
|
Net reserve additions from acquisitions
|
—
|
|
|
—
|
|
|
6,021
|
|
|||
|
|
|
|
|
|
|
||||||
|
Add: incurred losses and loss adjustment expenses, net of reinsurance:
|
|
|
|
|
|
||||||
|
Current period
|
37,422
|
|
|
41,923
|
|
|
20,844
|
|
|||
|
Prior period
|
1,460
|
|
|
(1,193
|
)
|
|
(5,020
|
)
|
|||
|
Total net incurred losses and loss adjustment expenses
|
38,882
|
|
|
40,730
|
|
|
15,824
|
|
|||
|
|
|
|
|
|
|
||||||
|
Deduct: loss and loss adjustment expense payments, net of reinsurance:
|
|
|
|
|
|
||||||
|
Current period
|
20,635
|
|
|
24,134
|
|
|
9,093
|
|
|||
|
Prior period
|
16,537
|
|
|
13,244
|
|
|
5,344
|
|
|||
|
Total net loss and loss adjustment expense payments
|
37,172
|
|
|
37,378
|
|
|
14,437
|
|
|||
|
|
|
|
|
|
|
||||||
|
Net reserves - end of period
|
30,017
|
|
|
28,307
|
|
|
24,955
|
|
|||
|
Plus: reinsurance recoverables on unpaid losses
|
5,405
|
|
|
3,224
|
|
|
3,953
|
|
|||
|
Gross reserves - end of period
|
$
|
35,422
|
|
|
$
|
31,531
|
|
|
$
|
28,908
|
|
|
•
|
The Company is party to a workers' compensation and casualty clash reinsurance treaty with limits up to
$18.0 million
in excess of a
$2.0 million
rentention. Clash coverage is a type of reinsurance that provides additional coverage in the event that
one
casualty loss event results in
two
or more claims from our insured policyholders. Clash reinsurance further protects the balance sheet as it reduces the potential maximum loss on either a single risk or a large number of risks.
|
|
•
|
The Company has an agreement with a large reinsurer for a property facultative facility for risks with property total insured values above the reinsurance treaty limits. Facultative reinsurance is where a reinsurer negotiates an individual reinsurance agreement for every policy it will reinsure on a policy by policy basis.
|
|
•
|
Effective November 1, 2014, the Company entered into an excess of loss reinsurance agreement for personal property coverage with limits up to
$2.7 million
in excess of
$300,000
, for homeowners' and dwelling fire business.
|
|
•
|
Effective July 1, 2015, the Company entered into an excess of loss treaty for commercial property values from
$2.0 million
to
$4.0 million
, to replace much of the facultative reinsurance cover. A treaty provides for coverage over a class of risks and does not require policy by policy underwriting of the reinsurer.
|
|
•
|
The Company is covered for property catastrophe losses up to
$94.0 million
in excess of a
$6.0 million
retention for the first event. The Company also has second and third event property catastrophe coverage with a
$1.0 million
retention. The treaty renews June 1, 2016.
|
|
•
|
Effective January 1, 2015, the Company has an excess of loss multi-line agreement that covers commercial property and casualty losses up to
$1.5 million
in excess of a
$500,000
retention.
|
|
•
|
The Company has commercial umbrella treaties for commercial lines business in the form of a
90%
quota share. A quota share agreement is an agreement between an insurer and a reinsurer whereby the reinsurer pays an agreed-upon percentage of all losses the insurer sustains. In turn, the insurer compensates the reinsurer for this agreement in the form of a percentage of the premiums written for the applicable lines covered and reinsurance period.
|
|
•
|
Effective December 31, 2014, the Company entered into a
25%
quota share arrangement with a reinsurer for coverage net of the other reinsurance arrangements and within the Company's retention of
$500,000
for commercial lines and
$300,000
for personal homeowners lines. The Company terminated the agreement on August 1, 2015. The purpose of the quota share arrangement was to reduce the capital requirements necessary to support premium growth initiatives. The IPO provided sufficient capital to support growth initiatives, and the quota share was no longer deemed necessary.
|
|
•
|
The Company has a
100%
quota share arrangement with another reinsurer for the small number of equipment breakdown, employment practices liability and data compromise coverages that are occasionally bundled with other products.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Written premiums:
|
|
|
|
|
|
||||||
|
Direct
|
$
|
90,503
|
|
|
$
|
78,296
|
|
|
$
|
44,087
|
|
|
Assumed
|
3,247
|
|
|
5,551
|
|
|
—
|
|
|||
|
Ceded
|
(14,076
|
)
|
|
(17,548
|
)
|
|
(6,439
|
)
|
|||
|
Net written premiums
|
$
|
79,674
|
|
|
$
|
66,299
|
|
|
$
|
37,648
|
|
|
|
|
|
|
|
|
||||||
|
Earned premiums:
|
|
|
|
|
|
||||||
|
Direct
|
$
|
82,614
|
|
|
$
|
66,608
|
|
|
$
|
32,893
|
|
|
Assumed
|
6,602
|
|
|
361
|
|
|
—
|
|
|||
|
Ceded
|
(22,451
|
)
|
|
(9,441
|
)
|
|
(5,264
|
)
|
|||
|
Net earned premiums
|
$
|
66,765
|
|
|
$
|
57,528
|
|
|
$
|
27,629
|
|
|
|
|
|
|
|
|
||||||
|
Loss and loss adjustment expenses:
|
|
|
|
|
|
||||||
|
Direct
|
$
|
43,989
|
|
|
$
|
43,894
|
|
|
$
|
15,284
|
|
|
Assumed
|
2,756
|
|
|
107
|
|
|
(171
|
)
|
|||
|
Ceded
|
(7,863
|
)
|
|
(3,271
|
)
|
|
711
|
|
|||
|
Net Loss and loss adjustment expenses
|
$
|
38,882
|
|
|
$
|
40,730
|
|
|
$
|
15,824
|
|
|
|
December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Revolver
|
$
|
3,500
|
|
|
$
|
16,562
|
|
|
Term Note
|
2,750
|
|
|
3,500
|
|
||
|
2014 Term Note
|
6,500
|
|
|
7,500
|
|
||
|
Total
|
12,750
|
|
|
27,562
|
|
||
|
•
|
During 2015, a number of amendments reduced the required ownership interest of the Company’s Chairman from not less than
50%
to not less
15%
upon the consummation of an IPO.
|
|
•
|
On January 26, 2016, revised the formula for the fixed-charge coverage ratio by reducing one of the amounts included in the denominator. Originally, this amount was
20%
of the total Revolver facility and was reduced to
16.67%
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Current tax expense (benefit)
|
$
|
48
|
|
|
$
|
3
|
|
|
$
|
(1
|
)
|
|
Deferred tax expense (benefit)
|
—
|
|
|
(284
|
)
|
|
4
|
|
|||
|
Total income tax expense (benefit)
|
$
|
48
|
|
|
$
|
(281
|
)
|
|
$
|
3
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
|
|
|
|
|
|
||||||
|
Income (loss) before income taxes
|
$
|
83
|
|
|
$
|
(7,220
|
)
|
|
$
|
283
|
|
|
Deconsolidation of affiliate
|
55
|
|
|
—
|
|
|
—
|
|
|||
|
Statutory U.S. federal income tax rate
|
28
|
|
|
(2,455
|
)
|
|
96
|
|
|||
|
State income taxes, net of federal benefit
|
(72
|
)
|
|
(246
|
)
|
|
—
|
|
|||
|
Gains on acquisitions
|
—
|
|
|
—
|
|
|
(1,278
|
)
|
|||
|
Tax‑exempt investment income and dividend received deduction
|
(116
|
)
|
|
(66
|
)
|
|
(80
|
)
|
|||
|
Nondeductible acquisition costs and purchase adjustments
|
—
|
|
|
143
|
|
|
70
|
|
|||
|
Nondeductible meals and entertainment
|
45
|
|
|
30
|
|
|
22
|
|
|||
|
Valuation allowance on deferred tax assets
|
(2,050
|
)
|
|
2,283
|
|
|
1,089
|
|
|||
|
NOL write-off
|
2,150
|
|
|
—
|
|
|
—
|
|
|||
|
Other
|
8
|
|
|
30
|
|
|
84
|
|
|||
|
Income tax expense (benefit)
|
$
|
48
|
|
|
$
|
(281
|
)
|
|
$
|
3
|
|
|
Effective tax rate
|
57.8
|
%
|
|
3.9
|
%
|
|
1.2
|
%
|
|||
|
|
December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Deferred tax assets:
|
|
|
|
||||
|
Discounted unpaid losses and loss adjustment expenses
|
$
|
465
|
|
|
$
|
481
|
|
|
Unearned premiums
|
3,385
|
|
|
2,423
|
|
||
|
Net operating loss carryforwards
|
5,932
|
|
|
6,889
|
|
||
|
State net operating loss carryforwards
|
209
|
|
|
213
|
|
||
|
Other
|
(152
|
)
|
|
(159
|
)
|
||
|
Gross deferred tax assets
|
9,839
|
|
|
9,847
|
|
||
|
Less valuation allowance
|
(5,160
|
)
|
|
(6,917
|
)
|
||
|
Total deferred tax assets, net of allowance
|
4,679
|
|
|
2,930
|
|
||
|
Deferred tax liabilities:
|
|
|
|
||||
|
Investment basis difference
|
49
|
|
|
38
|
|
||
|
Unrealized gains on investments
|
266
|
|
|
562
|
|
||
|
Deferred policy acquisition costs
|
4,115
|
|
|
1,971
|
|
||
|
Intangible assets
|
307
|
|
|
306
|
|
||
|
Property and equipment
|
267
|
|
|
378
|
|
||
|
Total deferred tax liabilities
|
5,004
|
|
|
3,255
|
|
||
|
Net deferred tax liability
|
$
|
(325
|
)
|
|
$
|
(325
|
)
|
|
|
Conifer
Insurance
|
|
American
Colonial
|
|
White
Pine
|
||||||
|
2015:
|
|
|
|
|
|
||||||
|
Statutory capital and surplus
|
$
|
30,637
|
|
|
$
|
22,523
|
|
|
$
|
17,452
|
|
|
RBC authorized control level
|
$
|
5,390
|
|
|
$
|
2,809
|
|
|
$
|
2,978
|
|
|
Statutory net income (loss)
|
$
|
387
|
|
|
$
|
(2,278
|
)
|
|
$
|
784
|
|
|
RBC %
|
568.5
|
%
|
|
801.8
|
%
|
|
585.1
|
%
|
|||
|
|
Conifer
Insurance
|
|
American
Colonial
|
|
White
Pine
|
||||||
|
2014:
|
|
|
|
|
|
||||||
|
Statutory capital and surplus
|
$
|
28,304
|
|
|
$
|
24,461
|
|
|
$
|
13,209
|
|
|
RBC authorized control level
|
$
|
5,008
|
|
|
$
|
1,460
|
|
|
$
|
2,708
|
|
|
Statutory net income (loss)
|
$
|
(2,777
|
)
|
|
$
|
(1,670
|
)
|
|
$
|
(58
|
)
|
|
RBC %
|
565.1
|
%
|
|
1,675.7
|
%
|
|
487.7
|
%
|
|||
|
|
Conifer
Insurance
|
|
American
Colonial
|
|
White
Pine
|
|||
|
2013:
|
|
|
|
|
|
|||
|
Statutory capital and surplus
|
17,294
|
|
|
6,083
|
|
|
11,658
|
|
|
RBC authorized control level
|
3,812
|
|
|
1,331
|
|
|
3,596
|
|
|
Statutory net income (loss)
|
(4,755
|
)
|
|
(1,721
|
)
|
|
672
|
|
|
RBC %
|
452.0
|
%
|
|
480.1
|
%
|
|
320.0
|
%
|
|
|
Year Ended
December 31, |
||||||
|
|
2015
|
|
2014
|
||||
|
Balance at beginning of period
|
$
|
1,158
|
|
|
$
|
536
|
|
|
Other comprehensive income (loss) before reclassifications
|
(274
|
)
|
|
1,107
|
|
||
|
Less: amounts reclassified from accumulated other comprehensive income (loss)
|
702
|
|
|
485
|
|
||
|
Net current period other comprehensive income (loss)
|
(976
|
)
|
|
622
|
|
||
|
Balance at end of period
|
$
|
182
|
|
|
$
|
1,158
|
|
|
|
Year Ended
December 31, |
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net income (loss) attributable to Conifer
|
$
|
64
|
|
|
$
|
(6,935
|
)
|
|
349
|
|
|
|
Preferred stock dividends
|
384
|
|
|
191
|
|
|
—
|
|
|||
|
Paid-in-kind dividends
|
156
|
|
|
59
|
|
|
—
|
|
|||
|
Deemed dividend on preferred stock
|
$
|
—
|
|
|
$
|
15
|
|
|
$
|
—
|
|
|
Net income (loss) allocable to common shareholders
|
$
|
(476
|
)
|
|
$
|
(7,200
|
)
|
|
$
|
349
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average common shares, basic and diluted*
|
5,369,960
|
|
|
2,672,440
|
|
|
1,749,626
|
|
|||
|
|
|
|
|
|
|
||||||
|
Earnings (loss) per share allocable to common, basic and diluted
|
$
|
(0.09
|
)
|
|
$
|
(2.69
|
)
|
|
$
|
0.20
|
|
|
|
Amount
|
||
|
Years Ending December 31,
|
|
||
|
2016
|
$
|
861
|
|
|
2017
|
797
|
|
|
|
2018
|
699
|
|
|
|
2019
|
547
|
|
|
|
2020
|
535
|
|
|
|
2021 and thereafter
|
2,093
|
|
|
|
Total future minimum rental payments
|
$
|
5,532
|
|
|
|
Net Earned Premium
|
|||||||
|
|
2015
|
|
2014
|
|
2013
|
|||
|
Commercial
|
73
|
%
|
|
62
|
%
|
|
57
|
%
|
|
Personal
|
27
|
%
|
|
38
|
%
|
|
43
|
%
|
|
Total
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
•
|
Commercial lines—offers coverage for property, liability, automobile and other miscellaneous coverage primarily to owner-operated small and mid-sized businesses, professional organizations and hospitality businesses such as restaurants, bars and taverns. Included within commercial insurance business are the following key products:
|
|
•
|
Commercial multi-peril (“CMP”)—provides property and liability coverages in a package to the policyholder.
|
|
•
|
Other liability—provides coverage for general liability and liquor liability on an individual policy.
|
|
•
|
Automobile—provides coverage for commercial automobiles for businesses that supply to their employees company-owned vehicles.
|
|
•
|
Other—includes primarily workers’ compensation coverage in narrowly selected areas.
|
|
•
|
Personal lines—offers coverage for low-value dwelling, wind-exposed homeowners and automobile. Included within personal insurance business are the following key products:
|
|
•
|
Low-value dwelling (previously known as Midwest homeowners)—provides coverage for nonstandard homeowners insurance and dwelling fire insurance products (property and basic perils coverage only) located primarily in Indiana, Illinois and Texas.
|
|
•
|
Wind-exposed homeowners (previously known as Specialty homeowners)—provides coverage in niche homeowners markets that have special risk characteristics, including coastal exposure to wind, located in Florida, Hawaii and Texas.
|
|
•
|
Automobile—provides coverage for nonstandard private passenger automobile insurance policies for individuals located in Florida and Illinois. Both the Florida and Illinois books of nonstandard auto business are currently in run-off.
|
|
|
Commercial Lines
|
|
Personal Lines
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Homeowners
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Year Ended December 31, 2015
|
CMP
|
|
Other
Liability
|
|
Auto
|
|
Other
|
|
Total
|
|
Low-value
Dwelling
|
|
Wind-
exposed
|
|
Auto
|
|
Total
|
|
Corporate
& Other
|
|
Total
|
||||||||||||||||||||||
|
Gross written premiums
|
$
|
42,360
|
|
|
$
|
10,584
|
|
|
$
|
11,445
|
|
|
$
|
3,808
|
|
|
$
|
68,197
|
|
|
$
|
7,208
|
|
|
$
|
17,273
|
|
|
$
|
1,072
|
|
|
$
|
25,553
|
|
|
$
|
—
|
|
|
$
|
93,750
|
|
|
Net written premiums
|
$
|
35,514
|
|
|
$
|
9,050
|
|
|
$
|
10,121
|
|
|
$
|
3,472
|
|
|
$
|
58,157
|
|
|
$
|
5,900
|
|
|
$
|
14,545
|
|
|
$
|
1,072
|
|
|
$
|
21,517
|
|
|
$
|
—
|
|
|
$
|
79,674
|
|
|
Net earned premiums
|
$
|
30,271
|
|
|
$
|
7,153
|
|
|
$
|
8,241
|
|
|
$
|
2,921
|
|
|
$
|
48,586
|
|
|
$
|
6,001
|
|
|
$
|
9,533
|
|
|
$
|
2,645
|
|
|
$
|
18,179
|
|
|
$
|
—
|
|
|
$
|
66,765
|
|
|
Other income
|
333
|
|
|
741
|
|
|
25
|
|
|
—
|
|
|
1,099
|
|
|
260
|
|
|
117
|
|
|
112
|
|
|
489
|
|
|
79
|
|
|
1,667
|
|
|||||||||||
|
Segment revenue
|
30,604
|
|
|
7,894
|
|
|
8,266
|
|
|
2,921
|
|
|
49,685
|
|
|
6,261
|
|
|
9,650
|
|
|
2,757
|
|
|
18,668
|
|
|
79
|
|
|
68,432
|
|
|||||||||||
|
Loss and loss adjustment expenses, net
|
17,171
|
|
|
2,277
|
|
|
5,402
|
|
|
880
|
|
|
25,730
|
|
|
4,362
|
|
|
5,251
|
|
|
3,539
|
|
|
13,152
|
|
|
—
|
|
|
38,882
|
|
|||||||||||
|
Policy acquisition costs
|
7,760
|
|
|
1,821
|
|
|
1,910
|
|
|
446
|
|
|
11,937
|
|
|
1,812
|
|
|
1,922
|
|
|
512
|
|
|
4,246
|
|
|
—
|
|
|
16,183
|
|
|||||||||||
|
Operating expenses
|
3,215
|
|
|
964
|
|
|
487
|
|
|
317
|
|
|
4,983
|
|
|
963
|
|
|
971
|
|
|
1,371
|
|
|
3,305
|
|
|
6,518
|
|
|
14,806
|
|
|||||||||||
|
Segment expenses
|
28,146
|
|
|
5,062
|
|
|
7,799
|
|
|
1,643
|
|
|
42,650
|
|
|
7,137
|
|
|
8,144
|
|
|
5,422
|
|
|
20,703
|
|
|
6,518
|
|
|
69,871
|
|
|||||||||||
|
Segment underwriting
gain (loss)
|
$
|
2,458
|
|
|
$
|
2,832
|
|
|
$
|
467
|
|
|
$
|
1,278
|
|
|
$
|
7,035
|
|
|
$
|
(876
|
)
|
|
$
|
1,506
|
|
|
$
|
(2,665
|
)
|
|
$
|
(2,035
|
)
|
|
$
|
(6,439
|
)
|
|
$
|
(1,439
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Investment income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,902
|
|
|
1,902
|
|
|||||||||||
|
Net realized investment gains
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
285
|
|
|
285
|
|
|||||||||||
|
Other gains
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
104
|
|
|
104
|
|
|||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(769
|
)
|
|
(769
|
)
|
|||||||||||
|
Income (loss) before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(4,917
|
)
|
|
$
|
83
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Selected Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Deferred policy acquisition cost
|
$
|
5,516
|
|
|
$
|
1,343
|
|
|
$
|
1,300
|
|
|
$
|
242
|
|
|
$
|
8,401
|
|
|
$
|
1,382
|
|
|
$
|
2,318
|
|
|
$
|
1
|
|
|
$
|
3,701
|
|
|
$
|
—
|
|
|
$
|
12,102
|
|
|
Unearned premiums
|
21,515
|
|
|
4,780
|
|
|
5,534
|
|
|
1,508
|
|
|
33,337
|
|
|
4,072
|
|
|
10,502
|
|
|
5
|
|
|
14,579
|
|
|
—
|
|
|
47,916
|
|
|||||||||||
|
Loss and loss adjustment expense reserves
|
20,734
|
|
|
5,295
|
|
|
2,183
|
|
|
1,527
|
|
|
29,739
|
|
|
1,518
|
|
|
1,802
|
|
|
2,363
|
|
|
5,683
|
|
|
—
|
|
|
35,422
|
|
|||||||||||
|
|
Commercial Lines
|
|
Personal Lines
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Homeowners
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Year Ended December 31, 2014
|
CMP
|
|
Other
Liability
|
|
Auto
|
|
Other
|
|
Total
|
|
Low-value
Dwelling
|
|
Wind-
exposed
|
|
Auto
|
|
Total
|
|
Corporate
& Other
|
|
Total
|
||||||||||||||||||||||
|
Gross written premiums
|
$
|
35,613
|
|
|
$
|
7,745
|
|
|
$
|
9,228
|
|
|
$
|
2,470
|
|
|
$
|
55,056
|
|
|
$
|
8,080
|
|
|
$
|
12,305
|
|
|
$
|
8,406
|
|
|
$
|
28,791
|
|
|
$
|
—
|
|
|
$
|
83,847
|
|
|
Net written premiums
|
$
|
25,702
|
|
|
$
|
5,892
|
|
|
$
|
7,459
|
|
|
$
|
1,905
|
|
|
$
|
40,958
|
|
|
$
|
6,835
|
|
|
$
|
10,103
|
|
|
$
|
8,403
|
|
|
$
|
25,341
|
|
|
$
|
—
|
|
|
$
|
66,299
|
|
|
Net earned premiums
|
$
|
24,246
|
|
|
$
|
5,373
|
|
|
$
|
4,564
|
|
|
$
|
1,566
|
|
|
$
|
35,749
|
|
|
$
|
6,495
|
|
|
$
|
3,651
|
|
|
$
|
11,633
|
|
|
$
|
21,779
|
|
|
$
|
—
|
|
|
$
|
57,528
|
|
|
Other income
|
766
|
|
|
129
|
|
|
23
|
|
|
—
|
|
|
918
|
|
|
340
|
|
|
2
|
|
|
562
|
|
|
904
|
|
|
(13
|
)
|
|
1,809
|
|
|||||||||||
|
Segment revenue
|
25,012
|
|
|
5,502
|
|
|
4,587
|
|
|
1,566
|
|
|
36,667
|
|
|
6,835
|
|
|
3,653
|
|
|
12,195
|
|
|
22,683
|
|
|
(13
|
)
|
|
59,337
|
|
|||||||||||
|
Loss and loss adjustment
expenses, net
|
14,668
|
|
|
1,638
|
|
|
3,257
|
|
|
1,058
|
|
|
20,621
|
|
|
8,390
|
|
|
1,254
|
|
|
10,465
|
|
|
20,109
|
|
|
—
|
|
|
40,730
|
|
|||||||||||
|
Policy acquisition costs
|
6,265
|
|
|
1,453
|
|
|
1,187
|
|
|
304
|
|
|
9,209
|
|
|
1,977
|
|
|
1,149
|
|
|
2,361
|
|
|
5,487
|
|
|
—
|
|
|
14,696
|
|
|||||||||||
|
Operating expenses
|
3,330
|
|
|
671
|
|
|
366
|
|
|
199
|
|
|
4,566
|
|
|
380
|
|
|
328
|
|
|
1,745
|
|
|
2,453
|
|
|
5,120
|
|
|
12,139
|
|
|||||||||||
|
Segment expenses
|
24,263
|
|
|
3,762
|
|
|
4,810
|
|
|
1,561
|
|
|
34,396
|
|
|
10,747
|
|
|
2,731
|
|
|
14,571
|
|
|
28,049
|
|
|
5,120
|
|
|
67,565
|
|
|||||||||||
|
Segment underwriting
gain (loss)
|
$
|
749
|
|
|
$
|
1,740
|
|
|
$
|
(223
|
)
|
|
$
|
5
|
|
|
$
|
2,271
|
|
|
$
|
(3,912
|
)
|
|
$
|
922
|
|
|
$
|
(2,376
|
)
|
|
$
|
(5,366
|
)
|
|
$
|
(5,133
|
)
|
|
$
|
(8,228
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Investment income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,175
|
|
|
1,175
|
|
|||||||||||
|
Net realized investment gains
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
417
|
|
|
417
|
|
|||||||||||
|
Other gains
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(584
|
)
|
|
(584
|
)
|
|||||||||||
|
Income (loss) before
income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(4,125
|
)
|
|
$
|
(7,220
|
)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Selected Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Deferred policy acquisition cost
|
$
|
2,958
|
|
|
$
|
549
|
|
|
$
|
631
|
|
|
$
|
109
|
|
|
$
|
4,247
|
|
|
$
|
789
|
|
|
$
|
440
|
|
|
$
|
203
|
|
|
$
|
1,432
|
|
|
$
|
—
|
|
|
$
|
5,679
|
|
|
Unearned premiums
|
19,515
|
|
|
3,756
|
|
|
4,515
|
|
|
1,276
|
|
|
29,062
|
|
|
4,081
|
|
|
8,657
|
|
|
1,581
|
|
|
14,319
|
|
|
—
|
|
|
43,381
|
|
|||||||||||
|
Loss and loss adjustment expense reserves
|
15,673
|
|
|
4,541
|
|
|
1,301
|
|
|
936
|
|
|
22,451
|
|
|
2,211
|
|
|
367
|
|
|
6,502
|
|
|
9,080
|
|
|
—
|
|
|
31,531
|
|
|||||||||||
|
|
Commercial Lines
|
|
Personal Lines
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Homeowners
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Year Ended December 31, 2013
|
CMP
|
|
Other
Liability
|
|
Auto
|
|
Other
|
|
Total
|
|
Low-value
Dwelling
|
|
Wind-
exposed
|
|
Auto
|
|
Total
|
|
Corporate
& Other
|
|
Total
|
||||||||||||||||||||||
|
Gross written premiums
|
$
|
21,133
|
|
|
$
|
4,485
|
|
|
$
|
769
|
|
|
$
|
934
|
|
|
$
|
27,321
|
|
|
$
|
6,250
|
|
|
$
|
3,759
|
|
|
$
|
6,757
|
|
|
$
|
16,766
|
|
|
$
|
—
|
|
|
$
|
44,087
|
|
|
Net written premiums
|
$
|
17,431
|
|
|
$
|
4,027
|
|
|
$
|
572
|
|
|
$
|
603
|
|
|
$
|
22,633
|
|
|
$
|
5,223
|
|
|
$
|
3,034
|
|
|
$
|
6,758
|
|
|
$
|
15,015
|
|
|
$
|
—
|
|
|
$
|
37,648
|
|
|
Net earned premiums
|
$
|
11,699
|
|
|
$
|
3,358
|
|
|
$
|
678
|
|
|
$
|
(15
|
)
|
|
$
|
15,720
|
|
|
$
|
3,895
|
|
|
$
|
1,153
|
|
|
$
|
6,861
|
|
|
$
|
11,909
|
|
|
$
|
—
|
|
|
$
|
27,629
|
|
|
Other income
|
305
|
|
|
43
|
|
|
9
|
|
|
—
|
|
|
357
|
|
|
338
|
|
|
—
|
|
|
59
|
|
|
397
|
|
|
80
|
|
|
834
|
|
|||||||||||
|
Segment revenue
|
12,004
|
|
|
3,401
|
|
|
687
|
|
|
(15
|
)
|
|
16,077
|
|
|
4,233
|
|
|
1,153
|
|
|
6,920
|
|
|
12,306
|
|
|
80
|
|
|
28,463
|
|
|||||||||||
|
Loss and loss adjustment
expenses, net
|
6,122
|
|
|
(1,008
|
)
|
|
342
|
|
|
172
|
|
|
5,628
|
|
|
2,924
|
|
|
889
|
|
|
6,383
|
|
|
10,196
|
|
|
—
|
|
|
15,824
|
|
|||||||||||
|
Policy acquisition costs
|
2,966
|
|
|
770
|
|
|
189
|
|
|
48
|
|
|
3,973
|
|
|
1,148
|
|
|
493
|
|
|
2,053
|
|
|
3,694
|
|
|
—
|
|
|
7,667
|
|
|||||||||||
|
Operating expenses
|
3,714
|
|
|
776
|
|
|
170
|
|
|
205
|
|
|
4,865
|
|
|
370
|
|
|
161
|
|
|
167
|
|
|
698
|
|
|
3,598
|
|
|
9,161
|
|
|||||||||||
|
Segment expenses
|
12,802
|
|
|
538
|
|
|
701
|
|
|
425
|
|
|
14,466
|
|
|
4,442
|
|
|
1,543
|
|
|
8,603
|
|
|
14,588
|
|
|
3,598
|
|
|
32,652
|
|
|||||||||||
|
Segment underwriting
gain (loss)
|
$
|
(798
|
)
|
|
$
|
2,863
|
|
|
$
|
(14
|
)
|
|
$
|
(440
|
)
|
|
$
|
1,611
|
|
|
$
|
(209
|
)
|
|
$
|
(390
|
)
|
|
$
|
(1,683
|
)
|
|
$
|
(2,282
|
)
|
|
$
|
(3,518
|
)
|
|
$
|
(4,189
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Investment income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,000
|
|
|
1,000
|
|
|||||||||||
|
Net realized investment gains
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
299
|
|
|
299
|
|
|||||||||||
|
Other gains
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,714
|
|
|
3,714
|
|
|||||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(541
|
)
|
|
(541
|
)
|
|||||||||||
|
Income (loss) before
income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
954
|
|
|
$
|
283
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Selected Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Deferred policy acquisition cost
|
$
|
2,954
|
|
|
$
|
514
|
|
|
$
|
108
|
|
|
$
|
92
|
|
|
$
|
3,668
|
|
|
$
|
874
|
|
|
$
|
475
|
|
|
$
|
730
|
|
|
$
|
2,079
|
|
|
$
|
—
|
|
|
$
|
5,747
|
|
|
Unearned premiums
|
12,705
|
|
|
2,229
|
|
|
425
|
|
|
618
|
|
|
15,977
|
|
|
3,380
|
|
|
2,339
|
|
|
4,809
|
|
|
10,528
|
|
|
—
|
|
|
26,505
|
|
|||||||||||
|
Loss and loss adjustment expense reserves
|
10,798
|
|
|
5,995
|
|
|
78
|
|
|
198
|
|
|
17,069
|
|
|
1,165
|
|
|
640
|
|
|
10,034
|
|
|
11,839
|
|
|
—
|
|
|
28,908
|
|
|||||||||||
|
|
1st Quarter
|
|
2nd Quarter
|
|
3rd Quarter
|
|
4th Quarter
|
||||||||
|
2015:
|
|
|
|
|
|
|
|
||||||||
|
Gross premiums written
|
$
|
21,204
|
|
|
23,059
|
|
|
24,242
|
|
|
25,245
|
|
|||
|
Net premiums written
|
$
|
13,666
|
|
|
$
|
15,942
|
|
|
$
|
28,599
|
|
|
$
|
21,467
|
|
|
Net premiums earned
|
$
|
14,493
|
|
|
$
|
15,115
|
|
|
$
|
17,883
|
|
|
$
|
19,274
|
|
|
Net investment income
|
486
|
|
|
469
|
|
|
505
|
|
|
442
|
|
||||
|
Net realized gains
|
145
|
|
|
87
|
|
|
6
|
|
|
47
|
|
||||
|
Other gains
|
—
|
|
|
—
|
|
|
104
|
|
|
—
|
|
||||
|
Other income
|
489
|
|
|
480
|
|
|
523
|
|
|
175
|
|
||||
|
Net losses and loss adjustment expenses
|
8,570
|
|
|
8,976
|
|
|
9,813
|
|
|
11,523
|
|
||||
|
Policy acquisition costs
|
2,595
|
|
|
2,639
|
|
|
4,605
|
|
|
6,344
|
|
||||
|
Operating expenses
|
3,692
|
|
|
3,619
|
|
|
3,325
|
|
|
4,170
|
|
||||
|
Interest expense
|
244
|
|
|
239
|
|
|
181
|
|
|
105
|
|
||||
|
Income tax (benefit) expense
|
—
|
|
|
48
|
|
|
(48
|
)
|
|
48
|
|
||||
|
Equity losses in affiliates, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
(52
|
)
|
||||
|
Net income (loss)
|
$
|
512
|
|
|
$
|
630
|
|
|
$
|
1,145
|
|
|
$
|
(2,304
|
)
|
|
Net income (loss) allocable to common shareholders
|
$
|
250
|
|
|
$
|
366
|
|
|
$
|
1,212
|
|
|
$
|
(2,304
|
)
|
|
Diluted earnings (loss) per common share (1)
|
$
|
0.06
|
|
|
$
|
0.09
|
|
|
$
|
0.21
|
|
|
$
|
(0.30
|
)
|
|
Combined ratio (2)
|
99.2
|
%
|
|
97.7
|
%
|
|
96.4
|
%
|
|
113.3
|
%
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
2014:
|
|
|
|
|
|
|
|
||||||||
|
Gross premiums written
|
$
|
17,667
|
|
|
19,001
|
|
|
18,912
|
|
|
28,267
|
|
|||
|
Net premiums written
|
$
|
16,709
|
|
|
$
|
16,692
|
|
|
$
|
16,217
|
|
|
$
|
16,681
|
|
|
Net premiums earned
|
$
|
12,675
|
|
|
$
|
13,957
|
|
|
$
|
14,571
|
|
|
$
|
16,325
|
|
|
Net investment income
|
220
|
|
|
282
|
|
|
321
|
|
|
352
|
|
||||
|
Net realized gains
|
91
|
|
|
81
|
|
|
94
|
|
|
151
|
|
||||
|
Other income
|
532
|
|
|
505
|
|
|
387
|
|
|
385
|
|
||||
|
Net losses and loss adjustment expenses
|
10,576
|
|
|
9,686
|
|
|
10,215
|
|
|
10,253
|
|
||||
|
Policy acquisition costs
|
3,231
|
|
|
3,519
|
|
|
3,738
|
|
|
4,208
|
|
||||
|
Operating expenses
|
2,894
|
|
|
3,213
|
|
|
3,433
|
|
|
2,599
|
|
||||
|
Interest expense
|
129
|
|
|
123
|
|
|
108
|
|
|
224
|
|
||||
|
Income tax (benefit) expense
|
(118
|
)
|
|
(191
|
)
|
|
131
|
|
|
(103
|
)
|
||||
|
Net income (loss)
|
$
|
(3,194
|
)
|
|
$
|
(1,525
|
)
|
|
$
|
(2,252
|
)
|
|
$
|
32
|
|
|
Net income (loss) allocable to common shareholders
|
$
|
(3,240
|
)
|
|
$
|
(1,552
|
)
|
|
$
|
(2,250
|
)
|
|
$
|
(158
|
)
|
|
Diluted earnings (loss) per common share (1)
|
$
|
(1.51
|
)
|
|
$
|
(0.66
|
)
|
|
$
|
(0.89
|
)
|
|
$
|
(0.04
|
)
|
|
Combined ratio (2)
|
126.5
|
%
|
|
113.5
|
%
|
|
116.2
|
%
|
|
102.1
|
%
|
||||
|
|
December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
|
|
|
||||
|
Assets
|
|
|
|
||||
|
Investment in subsidiaries
|
$
|
84,982
|
|
|
$
|
75,692
|
|
|
Cash
|
2,529
|
|
|
1,150
|
|
||
|
Due from subsidiaries
|
1,096
|
|
|
175
|
|
||
|
Other assets
|
1,912
|
|
|
1,759
|
|
||
|
Total assets
|
$
|
90,519
|
|
|
$
|
78,776
|
|
|
|
|
|
|
||||
|
Liabilities and Shareholders' Equity
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Senior debt
|
$
|
12,750
|
|
|
$
|
27,562
|
|
|
Accounts payable and accrued expenses
|
311
|
|
|
330
|
|
||
|
Other liabilities
|
196
|
|
|
606
|
|
||
|
Total liabilities
|
13,257
|
|
|
28,498
|
|
||
|
|
|
|
|
||||
|
Redeemable preferred stock
(0 and 1,000,000 shares authorized; 0 and 60,600 shares issued and outstanding, respectively)
|
—
|
|
|
6,119
|
|
||
|
|
|
|
|
||||
|
Shareholders' equity:
|
|
|
|
||||
|
Common stock, no par value (100,000,000 and 12,240,000 shares authorized; 7,644,492 and 3,995,013 issued and outstanding, respectively)
|
80,111
|
|
|
46,119
|
|
||
|
Accumulated deficit
|
(3,031
|
)
|
|
(3,095
|
)
|
||
|
Accumulated other comprehensive income
|
182
|
|
|
1,158
|
|
||
|
Total shareholders' equity attributable to Conifer
|
77,262
|
|
|
44,182
|
|
||
|
Noncontrolling interest
|
—
|
|
|
(23
|
)
|
||
|
Total shareholders' equity
|
77,262
|
|
|
44,159
|
|
||
|
Total liabilities and shareholders' equity
|
$
|
90,519
|
|
|
$
|
78,776
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Revenue
|
|
|
|
|
|
||||||
|
Management fees from subsidiaries
|
$
|
8,007
|
|
|
$
|
8,100
|
|
|
$
|
5,757
|
|
|
Other income
|
64
|
|
|
20
|
|
|
55
|
|
|||
|
Total revenue
|
8,071
|
|
|
8,120
|
|
|
5,812
|
|
|||
|
|
|
|
|
|
|
||||||
|
Expenses
|
|
|
|
|
|
||||||
|
Operating expenses
|
13,710
|
|
|
9,962
|
|
|
6,816
|
|
|||
|
Interest expense
|
766
|
|
|
584
|
|
|
541
|
|
|||
|
Total expenses
|
14,476
|
|
|
10,546
|
|
|
7,357
|
|
|||
|
|
|
|
|
|
|
||||||
|
Income (loss) before equity in income (loss) of subsidiaries and income tax (benefit) expense
|
(6,405
|
)
|
|
(2,426
|
)
|
|
(1,545
|
)
|
|||
|
Income tax expense (benefit)
|
(1,025
|
)
|
|
(77
|
)
|
|
(88
|
)
|
|||
|
Income (loss) before equity in income (loss) of subsidiaries
|
(5,380
|
)
|
|
(2,349
|
)
|
|
(1,457
|
)
|
|||
|
Equity earnings (losses) in subsidiaries
|
5,363
|
|
|
(4,590
|
)
|
|
1,737
|
|
|||
|
|
|
|
|
|
|
||||||
|
Net income (loss)
|
(17
|
)
|
|
(6,939
|
)
|
|
280
|
|
|||
|
Less net income (loss) attributable to noncontrolling interest
|
(81
|
)
|
|
(4
|
)
|
|
(69
|
)
|
|||
|
Net income (loss) attributable to Conifer
|
$
|
64
|
|
|
$
|
(6,935
|
)
|
|
$
|
349
|
|
|
|
|
|
|
|
|
||||||
|
Other Comprehensive Income
|
|
|
|
|
|
||||||
|
Equity in other comprehensive income (loss) of subsidiaries
|
(976
|
)
|
|
622
|
|
|
(694
|
)
|
|||
|
Total Comprehensive income (loss)
|
$
|
(912
|
)
|
|
$
|
(6,313
|
)
|
|
$
|
(345
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Cash Flows from Operating Activities
|
|
|
|
|
|
||||||
|
Net income (loss)
|
$
|
(17
|
)
|
|
$
|
(6,939
|
)
|
|
$
|
280
|
|
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
321
|
|
|
287
|
|
|
243
|
|
|||
|
Deferred income taxes
|
140
|
|
|
3
|
|
|
27
|
|
|||
|
Equity in undistributed income (loss) of subsidiaries
|
(5,363
|
)
|
|
4,590
|
|
|
(1,737
|
)
|
|||
|
Incentive awards expenses - vesting of RSU
|
303
|
|
|
—
|
|
|
—
|
|
|||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
|
Changes in due from / payable to subsidiaries
|
(921
|
)
|
|
(10
|
)
|
|
706
|
|
|||
|
Other assets
|
(396
|
)
|
|
(92
|
)
|
|
(164
|
)
|
|||
|
Accounts payable and accrued expenses
|
(20
|
)
|
|
86
|
|
|
(270
|
)
|
|||
|
Other liabilities
|
(480
|
)
|
|
(19
|
)
|
|
487
|
|
|||
|
Net cash used in operating activities
|
(6,433
|
)
|
|
(2,094
|
)
|
|
(428
|
)
|
|||
|
Cash Flows From Investing Activities
|
|
|
|
|
|
||||||
|
Contributions to subsidiaries
|
(7,500
|
)
|
|
(46,006
|
)
|
|
(1,317
|
)
|
|||
|
Dividends received from subsidiaries
|
2,700
|
|
|
500
|
|
|
1,000
|
|
|||
|
Purchases of property and equipment
|
(146
|
)
|
|
(434
|
)
|
|
(230
|
)
|
|||
|
Net cash used in investing activities
|
(4,946
|
)
|
|
(45,940
|
)
|
|
(547
|
)
|
|||
|
Cash Flows From Financing Activities
|
|
|
|
|
|
||||||
|
Proceeds received from issuance of shares of common stock
|
36,066
|
|
|
28,475
|
|
|
—
|
|
|||
|
Issuance of shares of common stock to noncontrolling interest
|
—
|
|
|
—
|
|
|
50
|
|
|||
|
Proceeds from issuance of shares of preferred stock
|
—
|
|
|
6,060
|
|
|
—
|
|
|||
|
Repurchase of preferred stock
|
(6,275
|
)
|
|
—
|
|
|
—
|
|
|||
|
Borrowings under debt arrangements
|
4,400
|
|
|
18,500
|
|
|
1,350
|
|
|||
|
Repayment of borrowings under debt arrangements
|
(19,212
|
)
|
|
(4,075
|
)
|
|
(250
|
)
|
|||
|
Dividends paid to preferred shareholders
|
(384
|
)
|
|
(191
|
)
|
|
—
|
|
|||
|
Payment of offering costs
|
(1,837
|
)
|
|
—
|
|
|
—
|
|
|||
|
Net cash provided by financing activities
|
12,758
|
|
|
48,769
|
|
|
1,150
|
|
|||
|
Net (decrease) increase in cash
|
1,379
|
|
|
735
|
|
|
175
|
|
|||
|
Cash at beginning of period
|
1,150
|
|
|
415
|
|
|
240
|
|
|||
|
Cash at end of period
|
$
|
2,529
|
|
|
$
|
1,150
|
|
|
$
|
415
|
|
|
|
|
|
|
|
|
||||||
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
|
||||||
|
Interest paid
|
$
|
844
|
|
|
$
|
510
|
|
|
$
|
364
|
|
|
Non-cash dividend received from subsidiaries
|
400
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
Balance at Beginning of Period
|
|
Charged to Expense
|
|
Deductions from Allowance Account
|
|
Balance at End of Period
|
||||||||
|
Valuation for Deferred Tax Assets
|
|
|
|
|
|
|
|
|
||||||||
|
2015
|
|
$
|
6,917
|
|
|
$
|
—
|
|
|
$
|
(1,757
|
)
|
|
$
|
5,160
|
|
|
2014
|
|
4,634
|
|
|
2,283
|
|
|
—
|
|
|
6,917
|
|
||||
|
2013
|
|
213
|
|
|
4,421
|
|
|
—
|
|
|
4,634
|
|
||||
|
|
|
|
|
Incorporated by Reference
|
|
||||||
|
Exhibit
Number |
|
Exhibit Description
|
|
Form
|
|
Period
Ending |
|
Exhibit /
Appendix Number |
|
Filing Date
|
Filed / Furnished Herewith
|
|
3.1
|
|
Second Amended and Restated Articles of Incorporation of Conifer Holdings, Inc.
|
|
8-K
|
|
September 30, 2015
|
|
3.1
|
|
August 28, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.2
|
|
Amended and Restated Bylaws of Conifer Holdings, Inc.
|
|
S-1A
|
|
September 30, 2015
|
|
3.4
|
|
July 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.1
|
|
Amended and Restated Credit Agreement dated as of September 29, 2014, between the Company and Comerica Bank, N.A.
|
|
S-1
|
|
December 30, 2014
|
|
10.1.1
|
|
July 2, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.2
|
|
First Amendment to Amended and Restated Credit Agreement and Waiver dated May 4, 2015, between the Company and Comerica Bank, N.A.
|
|
S-1
|
|
June 30, 2015
|
|
10.1.2
|
|
July 2, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.3
|
|
Second Amendment to Amended and Restated Credit Agreement dated June 29, 2015, between the Company and Comerica Bank, N.A.
|
|
S-1
|
|
June 30, 2015
|
|
10.1.3
|
|
July 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.4
|
|
Third Amendment to Amended and Restated Credit Agreement and Consent dated as of August 6, 2015 between the Company and Comerica Bank, N.A.
|
|
10-Q
|
|
June 30, 2015
|
|
10.1.3
|
|
September 14, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.5
|
|
Fourth Amendment to Amended and Restated Credit Agreement and Consent dated as of January 26, 2016 between the Company and Comerica Bank, N.A.
|
|
|
|
|
|
|
|
|
*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.6
|
|
2015 Omnibus Incentive Plan
|
|
S-1
|
|
|
|
10.2
|
|
July 2, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.7
|
|
Lease Agreement, dated September 18, 2013, as amended
|
|
S-1
|
|
|
|
10.3
|
|
July 2, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.1
|
|
List of Subsidiaries of the Company
|
|
S-1
|
|
|
|
21.1
|
|
July 2, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.1
|
|
Consent of Deloitte & Touche LLP, Independent Registered Public Accounting Firm
|
|
|
|
|
|
|
|
|
*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.1
|
|
Section 302 Certification — CEO
|
|
|
|
|
|
|
|
|
*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.2
|
|
Section 302 Certification — CFO
|
|
|
|
|
|
|
|
|
*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32.1*
|
|
Section 906 Certification — CEO
|
|
|
|
|
|
|
|
|
*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32.2*
|
|
Section 906 Certification — CFO
|
|
|
|
|
|
|
|
|
*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
|
|
|
|
|
*
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
|
|
|
*
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase
|
|
|
|
|
|
|
|
|
*
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase
|
|
|
|
|
|
|
|
|
*
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase
|
|
|
|
|
|
|
|
|
*
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase
|
|
|
|
|
|
|
|
|
*
|
|
|
|
|
CONIFER HOLDINGS, INC.
|
|
|
|
|
|
|
|
By:
|
/s/ James G. Petcoff
|
|
|
|
James G. Petcoff
|
|
|
|
Chairman and Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
By:
|
/s/ Harold J. Meloche
|
|
|
|
Harold J. Meloche
|
|
|
|
Chief Financial Officer and Treasurer
|
|
|
|
(Principal Accounting and Financial Officer)
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ James G. Petcoff
|
|
Chairman and Chief Executive Officer
|
|
March 15, 2016
|
|
James G. Petcoff
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
/s/ Harold J. Meloche
|
|
Chief Financial Officer and Treasurer
|
|
March 15, 2016
|
|
Harold J. Meloche
|
|
(Principal Accounting and Financial Officer)
|
|
|
|
|
|
|
|
|
|
/s/ Mark McCammon
|
|
Director
|
|
March 15, 2016
|
|
Mark McCammon
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Nicholas J. Petcoff
|
|
Director
|
|
March 15, 2016
|
|
Nicholas J. Petcoff
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Jorge Morales
|
|
Director
|
|
March 15, 2016
|
|
Jorge Morales
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Richard J. Williams, Jr.
|
|
Director
|
|
March 15, 2016
|
|
Richard J. Williams, Jr.
|
|
|
|
|
|
|
|
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|