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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
(State or other jurisdiction of
incorporation or organization)
|
36-2476480
(I.R.S. Employer
Identification Number)
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
þ
|
|
PAGE
|
||||||||
|
PART I — FINANCIAL INFORMATION
|
2
|
|||||||
|
Item 1 —
|
Financial Statements
|
2
|
||||||
|
Condensed Consolidated Balance Sheets at June 30, 2015 (Unaudited) and December 31, 2014
|
2
|
|||||||
|
Condensed Consolidated Statements of Income and Comprehensive Income for the three months and six months ended June 30, 2015 (Unaudited) and 2014 (Unaudited)
|
3
|
|||||||
|
Condensed Consolidated Statement of Stockholders’ Equity for the six months ended June 30, 2015 (Unaudited)
|
4
|
|||||||
|
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2015 (Unaudited) and 2014 (Unaudited)
|
5
|
|||||||
|
Notes to Condensed Consolidated Financial Statements (Unaudited)
|
6
|
|||||||
|
Item 2 —
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
31
|
||||||
|
Item 3 —
|
Quantitative and Qualitative Disclosures About Market Risk
|
61
|
||||||
|
Item 4 —
|
Controls and Procedures
|
61
|
||||||
|
PART II — OTHER INFORMATION
|
62
|
|||||||
|
Item 1 —
|
Legal Proceedings
|
62
|
||||||
|
Item 1A —
|
Risk Factors
|
62
|
||||||
|
Item 2 —
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
62
|
||||||
|
Item 3 —
|
Defaults Upon Senior Securities
|
62
|
||||||
|
Item 4 —
|
Mine Safety Disclosures
|
62
|
||||||
|
Item 5 —
|
Other Information
|
62
|
||||||
|
Item 6 —
|
Exhibits
|
63
|
||||||
|
Signatures
|
||||||||
|
EXHIBIT 3(a)
EXHIBIT 3(b)
EXHIBIT 31(a)
|
||||||||
|
EXHIBIT 31(b)
|
||||||||
|
EXHIBIT 32
|
||||||||
|
EXHIBIT 101.INS XBRL Instance Document
EXHIBIT 101.SCH XBRL Taxonomy Extension Schema
EXHIBIT 101.CAL XBRL Taxonomy Extension Calculation Linkbase
EXHIBIT 101.DEF XBRL Taxonomy Extension Definition Linkbase
EXHIBIT 101.LAB XBRL Taxonomy Extension Label Linkbase
EXHIBIT 101.PRE XBRL Taxonomy Extension Presentation Linkbase
|
||||||||
|
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
|
||||||||
|
|
||||||||
|
June 30,
|
December 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
(unaudited)
|
||||||||
|
Asset
s
|
||||||||
|
Fixed-maturity securities, held-to-maturity, at amortized cost (fair value of
|
||||||||
|
$5,258,561 at June 30, 2015 and $5,395,054 at December 31, 2014)
|
$ | 5,135,552 | $ | 5,128,735 | ||||
|
Fixed-maturity securities, available-for-sale, at fair value (amortized cost of
|
||||||||
|
$56,207,791 at June 30, 2015 and $50,083,441 at December 31, 2014)
|
56,852,094 | 51,120,859 | ||||||
|
Equity securities, available-for-sale, at fair value (cost of $9,028,208
|
||||||||
|
at June 30, 2015 and $7,621,309 at December 31, 2014)
|
9,275,452 | 8,017,729 | ||||||
|
Total investments
|
71,263,098 | 64,267,323 | ||||||
|
Cash and cash equivalents
|
3,932,397 | 9,906,878 | ||||||
|
Premiums receivable, net of provision for uncollectible amounts
|
10,498,787 | 8,946,899 | ||||||
|
Receivables - reinsurance contracts
|
2,126,803 | 1,301,549 | ||||||
|
Reinsurance receivables, net of provision for uncollectible amounts
|
38,741,165 | 35,575,276 | ||||||
|
Deferred policy acquisition costs
|
9,759,078 | 8,985,981 | ||||||
|
Intangible assets, net
|
1,995,673 | 2,233,530 | ||||||
|
Property and equipment, net of accumulated depreciation
|
2,822,878 | 2,448,042 | ||||||
|
Other assets
|
1,321,191 | 1,330,944 | ||||||
|
Total asset
s
|
$ | 142,461,070 | $ | 134,996,422 | ||||
|
Liabilitie
s
|
||||||||
|
Loss and loss adjustment expense reserves
|
$ | 41,248,820 | $ | 39,912,683 | ||||
|
Unearned premiums
|
44,109,982 | 40,458,041 | ||||||
|
Advance premiums
|
1,382,659 | 1,006,582 | ||||||
|
Reinsurance balances payable
|
2,749,770 | 2,096,363 | ||||||
|
Deferred ceding commission revenue
|
6,328,325 | 5,956,540 | ||||||
|
Accounts payable, accrued expenses and other liabilities
|
3,275,664 | 3,928,137 | ||||||
|
Income taxes payable
|
454,133 | - | ||||||
|
Deferred income taxes
|
888,044 | 1,137,180 | ||||||
|
Total liabilitie
s
|
100,437,397 | 94,495,526 | ||||||
|
Commitments and Contingencies
|
||||||||
|
Stockholders' Equity
|
||||||||
|
Preferred stock, $.01 par value; authorized 2,500,000 shares
|
- | - | ||||||
|
Common stock, $.01 par value; authorized 20,000,000 shares; issued 8,286,452 shares
|
||||||||
|
at June 30, 2015 and 8,235,095 shares at December 31, 2014; outstanding
|
||||||||
|
7,333,664 shares at June 30, 2015 and 7,308,757 shares at December 31, 2014
|
82,865 | 82,351 | ||||||
|
Capital in excess of par
|
32,928,127 | 32,873,383 | ||||||
|
Accumulated other comprehensive income
|
588,420 | 946,332 | ||||||
|
Retained earnings
|
10,232,494 | 8,203,003 | ||||||
| 43,831,906 | 42,105,069 | |||||||
|
Treasury stock, at cost, 952,788 shares at June 30, 2015 and 926,338 shares
|
||||||||
|
at December 31, 2014
|
(1,808,233 | ) | (1,604,173 | ) | ||||
|
Total stockholders' equity
|
41,720,503 | 40,500,896 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 142,461,070 | $ | 134,996,422 | ||||
|
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
|
||||||||||||||||
|
|
||||||||||||||||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Revenue
s
|
||||||||||||||||
|
Net premiums earned
|
$ | 10,865,715 | $ | 6,429,373 | $ | 21,251,514 | $ | 12,355,684 | ||||||||
|
Ceding commission revenue
|
3,655,522 | 3,706,049 | 6,744,926 | 7,087,332 | ||||||||||||
|
Net investment income
|
625,972 | 451,915 | 1,200,628 | 830,703 | ||||||||||||
|
Net realized gains (losses) on sales of investments
|
2,263 | 134,602 | (65,231 | ) | 322,950 | |||||||||||
|
Other income
|
393,040 | 250,908 | 1,024,231 | 478,465 | ||||||||||||
|
Total revenues
|
15,542,512 | 10,972,847 | 30,156,068 | 21,075,134 | ||||||||||||
|
Expense
s
|
||||||||||||||||
|
Loss and loss adjustment expenses
|
4,770,813 | 3,007,939 | 11,834,030 | 7,332,893 | ||||||||||||
|
Commission expense
|
3,600,164 | 2,903,792 | 7,012,491 | 5,486,300 | ||||||||||||
|
Other underwriting expenses
|
2,961,663 | 2,529,075 | 5,960,818 | 4,810,824 | ||||||||||||
|
Other operating expenses
|
377,843 | 338,379 | 706,341 | 588,414 | ||||||||||||
|
Depreciation and amortization
|
246,572 | 209,935 | 482,234 | 393,055 | ||||||||||||
|
Total expenses
|
11,957,055 | 8,989,120 | 25,995,914 | 18,611,486 | ||||||||||||
|
Income from operations before taxes
|
3,126,108 | 1,983,727 | 3,700,805 | 2,463,648 | ||||||||||||
|
Income tax expense
|
1,206,275 | 629,225 | 1,398,473 | 782,013 | ||||||||||||
|
Net income
|
2,379,182 | 1,354,502 | 2,761,681 | 1,681,635 | ||||||||||||
|
Other comprehensive income (loss), net of tax
|
||||||||||||||||
|
Gross change in unrealized (losses) gains
|
||||||||||||||||
|
on available-for-sale-securities
|
(1,313,096 | ) | 870,921 | (607,522 | ) | 1,739,665 | ||||||||||
|
Reclassification adjustment for (gains) losses
|
||||||||||||||||
|
included in net income
|
(2,263 | ) | (134,602 | ) | 65,231 | (322,950 | ) | |||||||||
|
Net change in unrealized gains (losses)
|
(1,315,359 | ) | 736,319 | (542,291 | ) | 1,416,715 | ||||||||||
|
Income tax benefit (expense) related to items
|
||||||||||||||||
|
of other comprehensive income (loss)
|
447,222 | (250,348 | ) | 184,379 | (481,683 | ) | ||||||||||
|
Other comprehensive income (loss), net of tax
|
(868,137 | ) | 485,971 | (357,912 | ) | 935,032 | ||||||||||
|
Comprehensive income
|
$ | 1,511,045 | $ | 1,840,473 | $ | 2,403,769 | $ | 2,616,667 | ||||||||
|
Earnings per common share:
|
||||||||||||||||
|
Basic
|
$ | 0.32 | $ | 0.19 | $ | 0.38 | $ | 0.23 | ||||||||
|
Diluted
|
$ | 0.32 | $ | 0.18 | $ | 0.38 | $ | 0.23 | ||||||||
|
Weighted average common shares outstanding
|
||||||||||||||||
|
Basic
|
7,337,817 | 7,287,935 | 7,328,098 | 7,277,313 | ||||||||||||
|
Diluted
|
7,362,988 | 7,358,280 | 7,355,908 | 7,352,609 | ||||||||||||
|
Dividends declared and paid per common share
|
$ | 0.05 | $ | 0.04 | $ | 0.10 | $ | 0.08 | ||||||||
|
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||||||||||||||
|
Condensed Consolidated Statement of Stockholders' Equity (Unaudited)
|
||||||||||||||||||||||||||||||||||||||||
|
Six months ended June 30, 2015
|
||||||||||||||||||||||||||||||||||||||||
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||
|
Capital
|
Other
|
|||||||||||||||||||||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
in Excess
|
Comprehensive
|
Retained
|
Treasury Stock
|
|||||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
of Par
|
Income
|
Earnings
|
Shares
|
Amount
|
Total
|
|||||||||||||||||||||||||||||||
|
Balance, January 1, 2015
|
- | $ | - | 8,235,095 | $ | 82,351 | $ | 32,873,383 | $ | 946,332 | $ | 8,203,003 | 926,338 | $ | (1,604,173 | ) | $ | 40,500,896 | ||||||||||||||||||||||
|
Stock-based compensation
|
- | - | - | - | 77,784 | - | - | - | - | 77,784 | ||||||||||||||||||||||||||||||
|
Shares deducted from exercise of stock
|
||||||||||||||||||||||||||||||||||||||||
|
options for payment of withholding taxes
|
- | - | (30,755 | ) | (308 | ) | (243,354 | ) | - | - | - | - | (243,662 | ) | ||||||||||||||||||||||||||
|
Excess tax benefit from exercise
|
||||||||||||||||||||||||||||||||||||||||
|
of stock options
|
- | - | - | - | 221,136 | - | - | - | - | 221,136 | ||||||||||||||||||||||||||||||
|
Exercise of stock options
|
- | - | 82,112 | 822 | (822 | ) | - | - | - | - | - | |||||||||||||||||||||||||||||
|
Acquisition of treasury stock
|
- | - | - | - | - | - | - | 26,450 | (204,060 | ) | (204,060 | ) | ||||||||||||||||||||||||||||
|
Dividends
|
- | - | - | - | - | - | (732,190 | ) | - | - | (732,190 | ) | ||||||||||||||||||||||||||||
|
Net income
|
- | - | - | - | - | - | 2,761,681 | - | - | 2,761,681 | ||||||||||||||||||||||||||||||
|
Change in unrealized gains on available-
|
||||||||||||||||||||||||||||||||||||||||
|
for-sale securities, net of tax
|
- | - | - | - | - | (357,912 | ) | - | - | - | (357,912 | ) | ||||||||||||||||||||||||||||
|
Balance, June 30, 2015
|
- | $ | - | 8,286,452 | $ | 82,865 | $ | 32,928,127 | $ | 588,420 | $ | 10,232,494 | 952,788 | $ | (1,808,233 | ) | $ | 42,023,673 | ||||||||||||||||||||||
|
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
|
||||||||
|
|
||||||||
|
Six months ended June 30,
|
2015
|
2014
|
||||||
|
Cash flows provided by operating activities
:
|
||||||||
|
Net income
|
$ | 2,761,681 | $ | 1,681,635 | ||||
|
Adjustments to reconcile net income to net cash flows provided by operating activities:
|
||||||||
|
Net realized gains (losses) on sale of investments
|
65,231 | (322,950 | ) | |||||
|
Depreciation and amortization
|
482,234 | 393,055 | ||||||
|
Amortization of bond premium, net
|
152,665 | 100,702 | ||||||
|
Stock-based compensation
|
77,784 | 26,783 | ||||||
|
Excess tax benefit from exercise of stock options
|
(221,136 | ) | (70,313 | ) | ||||
|
Deferred income tax expense
|
(64,757 | ) | (237,411 | ) | ||||
|
(Increase) decrease in operating assets:
|
||||||||
|
Premiums receivable, net
|
(1,551,888 | ) | (1,659,628 | ) | ||||
|
Receivables - reinsurance contracts
|
(825,254 | ) | (93,562 | ) | ||||
|
Reinsurance receivables, net
|
(3,165,889 | ) | (6,862,622 | ) | ||||
|
Deferred policy acquisition costs
|
(773,097 | ) | (1,135,839 | ) | ||||
|
Other assets
|
6,583 | 299,447 | ||||||
|
Increase (decrease) in operating liabilities:
|
||||||||
|
Loss and loss adjustment expense reserves
|
1,336,137 | 5,201,059 | ||||||
|
Unearned premiums
|
3,651,941 | 4,866,459 | ||||||
|
Advance premiums
|
376,077 | 504,639 | ||||||
|
Reinsurance balances payable
|
653,407 | 1,314,680 | ||||||
|
Deferred ceding commission revenue
|
371,785 | 790,549 | ||||||
|
Accounts payable, accrued expenses and other liabilities
|
22,796 | (402,388 | ) | |||||
|
Net cash flows provided by operating activities
|
3,356,300 | 4,394,295 | ||||||
|
Cash flows used in investing activities
:
|
||||||||
|
Purchase - fixed-maturity securities held-to-maturity
|
- | (2,215,540 | ) | |||||
|
Purchase - fixed-maturity securities available-for-sale
|
(7,505,716 | ) | (15,837,626 | ) | ||||
|
Purchase - equity securities available-for-sale
|
(2,225,328 | ) | (5,356,992 | ) | ||||
|
Sale or maturity - fixed-maturity securities available-for-sale
|
1,135,673 | 3,643,499 | ||||||
|
Sale - equity securities available-for-sale
|
839,408 | 3,417,605 | ||||||
|
Other investing activities
|
(616,042 | ) | (542,074 | ) | ||||
|
Net cash flows used in investing activitie
s
|
(8,372,005 | ) | (16,891,128 | ) | ||||
|
Cash flows used in financing activities
:
|
||||||||
|
Withholding taxes paid on net exercise of stock options
|
(243,662 | ) | (66,095 | ) | ||||
|
Excess tax benefit from exercise of stock options
|
221,136 | 70,313 | ||||||
|
Purchase of treasury stock
|
(204,060 | ) | (23,203 | ) | ||||
|
Dividends paid
|
(732,190 | ) | (582,439 | ) | ||||
|
Net cash flows used in financing activitie
s
|
(958,776 | ) | (601,424 | ) | ||||
|
Decrease in cash and cash equivalents
|
$ | (5,974,481 | ) | $ | (13,098,257 | ) | ||
|
Cash and cash equivalents, beginning of period
|
9,906,878 | 19,922,506 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 3,932,397 | $ | 6,824,249 | ||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid for income taxes
|
$ | 1,008,443 | $ | 463,400 | ||||
|
Supplemental schedule of non-cash investing and financing activities:
|
||||||||
|
Value of shares deducted from exercise of stock options for payment of withholding taxes
|
$ | 243,662 | $ | 66,095 | ||||
|
June 30, 2015
|
||||||||||||||||||||||||
|
Net
|
||||||||||||||||||||||||
|
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
Unrealized
|
||||||||||||||||||||
|
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Gains/
|
|||||||||||||||||||
|
Categor
y
|
Cost
|
Gains
|
Months
|
Months
|
Value
|
(Losses
)
|
||||||||||||||||||
|
Fixed-Maturity Securities:
|
||||||||||||||||||||||||
|
Political subdivisions of States,
|
||||||||||||||||||||||||
|
Territories and Possessions
|
$ | 13,544,367 | $ | 296,651 | $ | (62,414 | ) | $ | - | $ | 13,778,604 | $ | 234,237 | |||||||||||
|
Corporate and other bonds
|
||||||||||||||||||||||||
|
Industrial and miscellaneous
|
38,471,232 | 624,272 | (191,871 | ) | (10,736 | ) | 38,892,897 | 421,665 | ||||||||||||||||
|
Residential mortgage backed
|
||||||||||||||||||||||||
|
securities
|
4,192,192 | 30,439 | (42,038 | ) | - | 4,180,593 | (11,599 | ) | ||||||||||||||||
|
Total fixed-maturity securities
|
56,207,791 | 951,362 | (296,323 | ) | (10,736 | ) | 56,852,094 | 644,303 | ||||||||||||||||
|
Equity Securities:
|
||||||||||||||||||||||||
|
Preferred stocks
|
3,130,221 | 22,047 | (27,967 | ) | (29,016 | ) | 3,095,285 | (34,936 | ) | |||||||||||||||
|
Common stocks
|
5,897,987 | 428,808 | (131,551 | ) | (15,077 | ) | 6,180,167 | 282,180 | ||||||||||||||||
|
Total equity securities
|
9,028,208 | 450,855 | (159,518 | ) | (44,093 | ) | 9,275,452 | 247,244 | ||||||||||||||||
|
Total
|
$ | 65,235,999 | $ | 1,402,217 | $ | (455,841 | ) | $ | (54,829 | ) | $ | 66,127,546 | $ | 891,547 | ||||||||||
|
December 31, 2014
|
||||||||||||||||||||||||
|
Net
|
||||||||||||||||||||||||
|
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
Unrealized
|
||||||||||||||||||||
|
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Gains/
|
|||||||||||||||||||
|
Categor
y
|
Cost
|
Gains
|
Months
|
Months
|
Value
|
(Losses
)
|
||||||||||||||||||
|
Fixed-Maturity Securities:
|
||||||||||||||||||||||||
|
Political subdivisions of States,
|
||||||||||||||||||||||||
|
Territories and Possessions
|
$ | 13,862,141 | $ | 412,490 | $ | (23,813 | ) | $ | (6,379 | ) | $ | 14,244,439 | $ | 382,298 | ||||||||||
|
Corporate and other bonds
|
||||||||||||||||||||||||
|
Industrial and miscellaneous
|
36,221,300 | 803,440 | (118,092 | ) | (30,228 | ) | 36,876,420 | 655,120 | ||||||||||||||||
|
Total fixed-maturity securities
|
50,083,441 | 1,215,930 | (141,905 | ) | (36,607 | ) | 51,120,859 | 1,037,418 | ||||||||||||||||
|
Equity Securities:
|
||||||||||||||||||||||||
|
Preferred stocks
|
3,172,632 | 19,180 | (2,647 | ) | (62,886 | ) | 3,126,280 | (46,352 | ) | |||||||||||||||
|
Common stocks
|
4,448,677 | 444,950 | - | (2,177 | ) | 4,891,449 | 442,772 | |||||||||||||||||
|
Total equity securities
|
7,621,309 | 464,130 | (2,647 | ) | (65,063 | ) | 8,017,729 | 396,420 | ||||||||||||||||
|
Total
|
$ | 57,704,750 | $ | 1,680,060 | $ | (144,552 | ) | $ | (101,670 | ) | $ | 59,138,588 | $ | 1,433,838 | ||||||||||
|
June 30, 2015
|
December 31, 2014
|
|||||||||||||||
|
Amortized
|
Amortized
|
|||||||||||||||
|
Remaining Time to Maturit
y
|
Cost
|
Fair Value
|
Cost
|
Fair
Value
|
||||||||||||
|
Less than one year
|
$ | 607,496 | $ | 625,288 | $ | 482,833 | $ | 487,507 | ||||||||
|
One to five years
|
11,251,937 | 11,519,899 | 11,640,381 | 11,943,127 | ||||||||||||
|
Five to ten years
|
35,952,360 | 36,298,627 | 32,283,921 | 32,865,231 | ||||||||||||
|
More than 10 years
|
4,203,806 | 4,227,687 | 5,676,306 | 5,824,994 | ||||||||||||
|
Residential mortgage backed securities
|
4,192,192 | 4,180,593 | - | - | ||||||||||||
|
Total
|
$ | 56,207,791 | $ | 56,852,094 | $ | 50,083,441 | $ | 51,120,859 | ||||||||
|
June 30, 2015
|
||||||||||||||||||||||||
|
Net
|
||||||||||||||||||||||||
|
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
Unrealized
|
||||||||||||||||||||
|
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Gains/
|
|||||||||||||||||||
|
Categor
y
|
Cost
|
Gains
|
Months
|
Months
|
Value
|
(Losses
)
|
||||||||||||||||||
|
U.S. Treasury securities
|
$ | 606,371 | $ | 128,547 | $ | - | $ | - | $ | 734,918 | $ | 128,547 | ||||||||||||
|
Political subdivisions of States,
|
||||||||||||||||||||||||
|
Territories and Possessions
|
1,415,423 | 34,784 | - | (47,642 | ) | 1,402,565 | (12,858 | ) | ||||||||||||||||
|
Corporate and other bonds
|
||||||||||||||||||||||||
|
Industrial and miscellaneous
|
3,113,758 | 63,724 | (56,404 | ) | - | 3,121,078 | 7,320 | |||||||||||||||||
|
Total
|
$ | 5,135,552 | $ | 227,055 | $ | (56,404 | ) | $ | (47,642 | ) | $ | 5,258,561 | $ | 123,009 | ||||||||||
|
December 31, 2014
|
||||||||||||||||||||||||
|
Net
|
||||||||||||||||||||||||
|
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
Unrealized
|
||||||||||||||||||||
|
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Gains/
|
|||||||||||||||||||
|
Categor
y
|
Cost
|
Gains
|
Months
|
Months
|
Value
|
(Losses
)
|
||||||||||||||||||
|
U.S. Treasury securities
|
$ | 606,353 | $ | 183,200 | $ | - | $ | - | $ | 789,553 | $ | 183,200 | ||||||||||||
|
Political subdivisions of States,
|
||||||||||||||||||||||||
|
Territories and Possessions
|
1,413,303 | 49,981 | - | (12,247 | ) | 1,451,037 | 37,734 | |||||||||||||||||
|
Corporate and other bonds
|
||||||||||||||||||||||||
|
Industrial and miscellaneous
|
3,109,079 | 98,306 | (52,921 | ) | - | 3,154,464 | 45,385 | |||||||||||||||||
|
Total
|
$ | 5,128,735 | $ | 331,487 | $ | (52,921 | ) | $ | (12,247 | ) | $ | 5,395,054 | $ | 266,319 | ||||||||||
|
June 30, 2015
|
December 31, 2014
|
|||||||||||||||
|
Amortized
|
Amortized
|
|||||||||||||||
|
Remaining Time to Maturit
y
|
Cost
|
Fair Value
|
Cost
|
Fair Value
|
||||||||||||
|
Less than one year
|
$ | - | $ | - | $ | - | $ | - | ||||||||
|
One to five years
|
- | - | - | - | ||||||||||||
|
Five to ten years
|
4,034,068 | 4,010,908 | 3,522,927 | 3,563,401 | ||||||||||||
|
More than 10 years
|
1,101,484 | 1,247,653 | 1,605,808 | 1,831,653 | ||||||||||||
|
Total
|
$ | 5,135,552 | $ | 5,258,561 | $ | 5,128,735 | $ | 5,395,054 | ||||||||
|
Three months ended
|
Six months ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Income:
|
|
|
||||||||||||||
|
Fixed-maturity securities
|
$ | 565,337 | $ | 406,137 | $ | 1,076,292 | $ | 749,055 | ||||||||
|
Equity securities
|
130,136 | 141,705 | 252,705 | 256,218 | ||||||||||||
|
Cash and cash equivalents
|
121 | 2,821 | 215 | 23,440 | ||||||||||||
|
Other
|
- | 594 | - | 594 | ||||||||||||
|
Total
|
695,594 | 551,257 | 1,329,212 | 1,029,307 | ||||||||||||
|
Expenses:
|
||||||||||||||||
|
Investment expenses
|
69,622 | 99,342 | 128,584 | 198,604 | ||||||||||||
|
Net investment income
|
$ | 625,972 | $ | 451,915 | $ | 1,200,628 | $ | 830,703 | ||||||||
|
Three months ended
|
Six months ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Fixed-maturity securities:
|
||||||||||||||||
|
Gross realized gains
|
$ | - | $ | 68,223 | $ | - | $ | 157,479 | ||||||||
|
Gross realized losses
|
(18,717 | ) | (1,894 | ) | (86,211 | ) | (28,293 | ) | ||||||||
| (18,717 | ) | 66,329 | (86,211 | ) | 129,186 | |||||||||||
|
Equity securities:
|
||||||||||||||||
|
Gross realized gains
|
36,421 | 81,192 | 36,421 | 217,251 | ||||||||||||
|
Gross realized losses
|
(15,441 | ) | (12,919 | ) | (15,441 | ) | (23,487 | ) | ||||||||
| 20,980 | 68,273 | 20,980 | 193,764 | |||||||||||||
|
Net realized gains (losses)
|
$ | 2,263 | $ | 134,602 | $ | (65,231 | ) | $ | 322,950 | |||||||
|
June 30, 2015
|
||||||||||||||||||||||||||||||||
|
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||||||||||
|
|
No. of
|
No. of
|
Aggregate
|
|||||||||||||||||||||||||||||
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
|||||||||||||||||||||||||
|
Categor
y
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
||||||||||||||||||||||||
|
Fixed-Maturity Securities:
|
||||||||||||||||||||||||||||||||
|
Political subdivisions of
|
||||||||||||||||||||||||||||||||
|
States, Territories and
|
||||||||||||||||||||||||||||||||
|
Possessions
|
$ | 3,175,851 | $ | (62,414 | ) | 10 | $ | - | $ | - | 1 | $ | 3,175,851 | $ | (62,414 | ) | ||||||||||||||||
|
Corporate and other
|
||||||||||||||||||||||||||||||||
|
bonds industrial and
|
||||||||||||||||||||||||||||||||
|
miscellaneous
|
13,574,476 | (191,871 | ) | 27 | 479,415 | (10,736 | ) | 1 | 14,053,891 | (202,607 | ) | |||||||||||||||||||||
|
Residential mortgage
|
||||||||||||||||||||||||||||||||
|
backed securities
|
2,609,538 | (42,038 | ) | 11 | - | - | - | 2,609,538 | (42,038 | ) | ||||||||||||||||||||||
|
Total fixed-maturity
|
||||||||||||||||||||||||||||||||
|
securities
|
$ | 19,359,865 | $ | (296,323 | ) | 48 | $ | 479,415 | $ | (10,736 | ) | 2 | $ | 19,839,280 | $ | (307,059 | ) | |||||||||||||||
|
Equity Securities:
|
||||||||||||||||||||||||||||||||
|
Preferred stocks
|
$ | 844,035 | $ | (27,967 | ) | 3 | $ | 673,075 | $ | (29,016 | ) | 3 | $ | 1,517,110 | $ | (56,983 | ) | |||||||||||||||
|
Common stocks
|
2,159,808 | (131,551 | ) | 13 | 254,100 | (15,077 | ) | 1 | 2,413,908 | (146,628 | ) | |||||||||||||||||||||
|
Total equity securities
|
$ | 3,003,843 | $ | (159,518 | ) | 16 | $ | 927,175 | $ | (44,093 | ) | 4 | $ | 3,931,018 | $ | (203,611 | ) | |||||||||||||||
|
Total
|
$ | 22,363,708 | $ | (455,841 | ) | 64 | $ | 1,406,590 | $ | (54,829 | ) | 6 | $ | 23,770,298 | $ | (510,670 | ) | |||||||||||||||
|
December 31, 2014
|
||||||||||||||||||||||||||||||||
|
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||||||||||
|
|
No. of
|
No. of
|
Aggregate
|
|||||||||||||||||||||||||||||
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
|||||||||||||||||||||||||
|
Categor
y
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
||||||||||||||||||||||||
|
Fixed-Maturity Securities:
|
||||||||||||||||||||||||||||||||
|
Political subdivisions of
|
||||||||||||||||||||||||||||||||
|
States, Territories and
|
||||||||||||||||||||||||||||||||
|
Possessions
|
$ | 3,013,648 | $ | (23,813 | ) | 9 | $ | 126,658 | $ | (6,379 | ) | 1 | $ | 3,140,306 | $ | (30,192 | ) | |||||||||||||||
|
Corporate and other
|
||||||||||||||||||||||||||||||||
|
bonds industrial and
|
||||||||||||||||||||||||||||||||
|
miscellaneous
|
6,325,579 | (118,092 | ) | 15 | 714,640 | (30,228 | ) | 2 | 7,040,219 | (148,320 | ) | |||||||||||||||||||||
|
Total fixed-maturity
|
||||||||||||||||||||||||||||||||
|
securities
|
$ | 9,339,227 | $ | (141,905 | ) | 24 | $ | 841,298 | $ | (36,607 | ) | 3 | $ | 10,180,525 | $ | (178,512 | ) | |||||||||||||||
|
Equity Securities:
|
||||||||||||||||||||||||||||||||
|
Preferred stocks
|
$ | 656,325 | $ | (2,647 | ) | 1 | $ | 1,448,376 | $ | (62,886 | ) | 6 | $ | 2,104,701 | $ | (65,533 | ) | |||||||||||||||
|
Common stocks
|
- | - | - | 267,000 | (2,177 | ) | 1 | 267,000 | (2,177 | ) | ||||||||||||||||||||||
|
Total equity securities
|
$ | 656,325 | $ | (2,647 | ) | 1 | $ | 1,715,376 | $ | (65,063 | ) | 7 | $ | 2,371,701 | $ | (67,710 | ) | |||||||||||||||
|
Total
|
$ | 9,995,552 | $ | (144,552 | ) | 25 | $ | 2,556,674 | $ | (101,670 | ) | 10 | $ | 12,552,226 | $ | (246,222 | ) | |||||||||||||||
|
June 30, 2015
|
||||||||||||||||
|
($ in thousands
)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Fixed-maturity securities available-for-sale
|
||||||||||||||||
|
Political subdivisions of
|
||||||||||||||||
|
States, Territories and
|
||||||||||||||||
|
Possessions
|
$ | - | $ | 13,778,604 | $ | - | $ | 13,778,604 | ||||||||
|
Corporate and other
|
||||||||||||||||
|
bonds industrial and
|
||||||||||||||||
|
miscellaneous
|
31,334,151 | 7,558,746 | - | 38,892,897 | ||||||||||||
|
Residential mortgage backed securities
|
- | 4,180,593 | - | 4,180,593 | ||||||||||||
|
Total fixed maturities
|
31,334,151 | 25,517,943 | - | 56,852,094 | ||||||||||||
|
Equity securities
|
9,275,452 | - | - | 9,275,452 | ||||||||||||
|
Total investments
|
$ | 40,609,603 | $ | 25,517,943 | $ | - | $ | 66,127,546 | ||||||||
|
December 31, 2014
|
||||||||||||||||
|
($ in thousands
)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Fixed-maturity investments available-for-sale
|
||||||||||||||||
|
Political subdivisions of
|
||||||||||||||||
|
States, Territories and
|
||||||||||||||||
|
Possessions
|
$ | - | $ | 14,244,439 | $ | - | $ | 14,244,439 | ||||||||
|
Corporate and other
|
||||||||||||||||
|
bonds industrial and
|
||||||||||||||||
|
miscellaneous
|
29,257,850 | 7,618,570 | - | 36,876,420 | ||||||||||||
|
Total fixed maturities
|
29,257,850 | 21,863,009 | - | 51,120,859 | ||||||||||||
|
Equity investments
|
8,017,729 | - | - | 8,017,729 | ||||||||||||
|
Total investments
|
$ | 37,275,579 | $ | 21,863,009 | $ | - | $ | 59,138,588 | ||||||||
|
June 30, 2015
|
December 31, 2014
|
|||||||||||||||
|
Carrying Value
|
Fair Value
|
Carrying Value
|
Fair Value
|
|||||||||||||
|
Fixed-maturity securities held-to-maturity
|
$ | 5,135,552 | $ | 5,258,561 | $ | 5,128,735 | $ | 5,395,054 | ||||||||
|
Cash and cash equivalents
|
3,932,397 | 3,932,397 | 9,906,878 | 9,906,878 | ||||||||||||
|
Premiums receivable
|
10,498,787 | 10,498,787 | 8,946,899 | 8,946,899 | ||||||||||||
|
Receivables - reinsurance contracts
|
2,126,803 | 2,126,803 | 1,301,549 | 1,301,549 | ||||||||||||
|
Reinsurance receivables
|
38,741,165 | 38,741,165 | 35,575,276 | 35,575,276 | ||||||||||||
|
Real estate, net of accumulated depreciation
|
1,736,621 | 1,816,122 | 1,762,345 | 1,816,122 | ||||||||||||
|
Reinsurance balances payable
|
2,749,770 | 2,749,770 | 2,096,363 | 2,096,363 | ||||||||||||
|
Direct
|
Assumed
|
Ceded
|
Net
|
|||||||||||||
|
Six months ended June 30, 2015
|
|
|
|
|||||||||||||
|
Premiums written
|
$ | 42,655,494 | $ | 21,870 | $ | (18,667,737 | ) | $ | 24,009,627 | |||||||
|
Change in unearned premiums
|
(3,654,318 | ) | 2,377 | 893,828 | (2,758,113 | ) | ||||||||||
|
Premiums earned
|
$ | 39,001,176 | $ | 24,247 | $ | (17,773,909 | ) | $ | 21,251,514 | |||||||
|
Six months ended June 30, 2014
|
||||||||||||||||
|
Premiums written
|
$ | 36,597,945 | $ | 16,302 | $ | (21,527,803 | ) | $ | 15,086,444 | |||||||
|
Change in unearned premiums
|
(4,872,810 | ) | 6,351 | 2,135,699 | (2,730,760 | ) | ||||||||||
|
Premiums earned
|
$ | 31,725,135 | $ | 22,653 | $ | (19,392,104 | ) | $ | 12,355,684 | |||||||
|
Three months ended June 30, 2015
|
||||||||||||||||
|
Premiums written
|
$ | 23,166,065 | $ | 13,959 | $ | (10,048,331 | ) | $ | 13,131,693 | |||||||
|
Change in unearned premiums
|
(3,181,987 | ) | (1,535 | ) | 917,544 | (2,265,978 | ) | |||||||||
|
Premiums earned
|
$ | 19,984,078 | $ | 12,424 | $ | (9,130,787 | ) | $ | 10,865,715 | |||||||
|
Three months ended June 30, 2014
|
||||||||||||||||
|
Premiums written
|
$ | 20,250,500 | $ | 8,655 | $ | (11,757,974 | ) | $ | 8,501,181 | |||||||
|
Change in unearned premiums
|
(3,739,282 | ) | 3,697 | 1,663,777 | (2,071,808 | ) | ||||||||||
|
Premiums earned
|
$ | 16,511,218 | $ | 12,352 | $ | (10,094,197 | ) | $ | 6,429,373 | |||||||
|
Six months ended
|
||||||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Balance at beginning of period
|
$ | 39,912,683 | $ | 34,503,229 | ||||
|
Less reinsurance recoverables
|
(18,249,526 | ) | (17,363,975 | ) | ||||
|
Net balance, beginning of period
|
21,663,157 | 17,139,254 | ||||||
|
Incurred related to:
|
||||||||
|
Current year
|
11,747,214 | 6,975,731 | ||||||
|
Prior years
|
86,816 | 357,162 | ||||||
|
Total incurred
|
11,834,030 | 7,332,893 | ||||||
|
Paid related to:
|
||||||||
|
Current year
|
5,121,409 | 2,691,199 | ||||||
|
Prior years
|
5,597,256 | 3,132,536 | ||||||
|
Total paid
|
10,718,665 | 5,823,735 | ||||||
|
|
||||||||
|
Net balance at end of period
|
22,778,522 | 18,648,412 | ||||||
|
Add reinsurance recoverables
|
18,470,298 | 21,055,876 | ||||||
|
Balance at end of period
|
$ | 41,248,820 | $ | 39,704,288 | ||||
|
Treaty Year
|
||||||
|
July 1, 2015
|
July 1, 2014
|
July 1, 2013
|
||||
|
to
|
to
|
to
|
||||
|
Line of Busines
|
June 30, 2016
|
June 30, 2015
|
June 30, 2014
|
|||
|
Personal Lines:
|
||||||
|
Homeowners, dwelling fire and canine legal liability
|
||||||
|
Quota share treaty:
|
||||||
|
Percent ceded
|
40%
|
55%
|
75%
|
|||
|
Risk retained
|
$ 450,000
|
$ 360,000
|
$ 300,000
|
|||
|
Losses per occurrence subject to quota share reinsurance coverage
|
$ 750,000
|
$ 800,000
|
$ 1,200,000
|
|||
|
Excess of loss coverage above quota share coverage
|
$ 3,750,000
|
$ 3,200,000
|
$ 1,700,000
|
|||
|
in excess of
|
in excess of
|
in excess of
|
||||
|
$ 750,000
|
$ 800,000
|
$ 1,200,000
|
||||
|
Total reinsurance coverage per occurrence
|
$ 4,050,000
|
$ 3,640,000
|
$ 2,600,000
|
|||
|
Losses per occurrence subject to reinsurance coverage
|
$ 4,500,000
|
$ 4,000,000
|
$ 2,900,000
|
|||
|
Expiration date
|
June 30, 2016
|
June 30, 2015
|
June 30, 2015
|
|||
|
Personal Umbrella
|
||||||
|
Quota share treaty:
|
||||||
|
Percent ceded - first million dollars of coverage
|
90%
|
90%
|
90%
|
|||
|
Percent ceded - excess of one million dollars of coverage
|
100%
|
100%
|
100%
|
|||
|
Risk retained
|
$ 100,000
|
$ 100,000
|
$ 100,000
|
|||
|
Total reinsurance coverage per occurrence
|
$ 2,900,000
|
$ 2,900,000
|
$ 1,900,000
|
|||
|
Losses per occurrence subject to quota share reinsurance coverage
|
$ 3,000,000
|
$ 3,000,000
|
$ 2,000,000
|
|||
|
Expiration date
|
June 30, 2016
|
June 30, 2015
|
June 30, 2014
|
|||
|
Commercial Lines:
|
||||||
|
General liability commercial policies, except for commercial auto
|
||||||
|
Quota share treaty:
|
||||||
|
Percent ceded (terminated effective July 1, 2014)
|
None
|
None
|
25%
|
|||
|
Risk retained
|
$ 425,000
|
$ 400,000
|
$ 300,000
|
|||
|
Losses per occurrence subject to quota share reinsurance coverage
|
None
|
None
|
$ 400,000
|
|||
|
Excess of loss coverage above quota share coverage
|
$ 4,075,000
|
$ 3,600,000
|
$ 2,500,000
|
|||
|
in excess of
|
in excess of
|
in excess of
|
||||
|
$ 425,000
|
$ 400,000
|
$ 400,000
|
||||
|
Total reinsurance coverage per occurrence
|
$ 4,075,000
|
$ 3,600,000
|
$ 2,600,000
|
|||
|
Losses per occurrence subject to reinsurance coverage
|
$ 4,500,000
|
$ 4,000,000
|
$ 2,900,000
|
|||
|
Commercial Auto:
|
||||||
|
Risk retained
|
$ 300,000
|
$ 300,000
|
$ 300,000
|
|||
|
Excess of loss coverage in excess of risk retained
|
$ 1,700,000
|
$ 1,700,000
|
$ 1,700,000
|
|||
|
in excess of
|
in excess of
|
in excess of
|
||||
|
$ 300,000
|
$ 300,000
|
$ 300,000
|
||||
|
Catastrophe Reinsurance:
|
||||||
|
Initial loss subject to personal lines quota share treaty
|
$ 4,000,000
|
$ 4,000,000
|
$ 4,000,000
|
|||
|
Risk retained per catastrophe occurrence (1)
|
$ 2,400,000
|
$ 1,800,000
|
$ 1,000,000
|
|||
|
Catastrophe loss coverage in excess of quota share coverage (2) (3)
|
$ 176,000,000
|
$ 137,000,000
|
$ 86,000,000
|
|||
|
Severe winter weather aggregate (3)
|
Yes
|
No
|
No
|
|||
|
Reinstatement premium protection (4)
|
Yes
|
No
|
No
|
|||
|
1.
|
Plus losses in excess of catastrophe coverage.
|
|
2.
|
Effective July 1, 2014, our catastrophe treaty also covers losses caused by severe winter weather during any consecutive 28 day period.
|
|
3.
|
Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts. Effective July 1, 2015, the duration of a catastrophe occurrence from windstorm, hail, tornado, hurricane and cyclone was extended to 120 consecutive hours from 96 consecutive hours.
|
|
4.
|
Effective July 1, 2015, reinstatement premium protection for $16,000,000 of catastrophe coverage in excess of $4,000,000.
|
|
July 1, 2014 - June 30, 2015
|
July 1, 2013 - June 30, 2014
|
|||||||||||||||
|
Treaty
|
Extent of Loss
|
Risk Retained
|
Extent of Loss
|
Risk Retained
|
||||||||||||
|
Personal Lines
|
Initial $800,000
|
$ 360,000 |
Initial $1,200,000
|
$ 300,000 | ||||||||||||
| $ 800,000 - $4,000,000 |
None(1)
|
$ 1,200,000 - $2,900,000 |
None(1)
|
|||||||||||||
|
Over $4,000,000
|
100% |
Over $2,900,000
|
100% | |||||||||||||
|
Personal Umbrella
|
Initial $1,000,000
|
$ 100,000 |
Initial $1,000,000
|
$ 100,000 | ||||||||||||
| $ 1,000,000 - $3,000,000 |
None(1)
|
$ 1,000,000 - $2,000,000 |
None(1)
|
|||||||||||||
|
Over $3,000,000
|
100% |
Over $2,000,000
|
100% | |||||||||||||
|
Commercial Lines
|
Initial $400,000
|
$ 400,000 |
Initial $400,000
|
$ 300,000 | ||||||||||||
| $ 400,000 - $4,000,000 |
None(1)
|
$ 400,000 - $2,900,000 |
None(1)
|
|||||||||||||
|
Over $4,000,000
|
100% |
Over $2,900,000
|
100% | |||||||||||||
|
Commercial Auto
|
Initial $300,000
|
$ 300,000 |
Initial $300,000
|
$ 300,000 | ||||||||||||
| $ 300,000 - $2,000,000 |
None(1)
|
$ 300,000 - $2,000,000 |
None(1)
|
|||||||||||||
|
Over $2,000,000
|
100% |
Over $2,000,000
|
100% | |||||||||||||
|
Catastrophe (2)
|
Initial $4,000,000
|
$ 1,800,000 |
Initial $4,000,000
|
$ 1,000,000 | ||||||||||||
| $ 4,000,000 - $141,000,000 |
None
|
$ 4,000,000 - $90,000,000 |
None
|
|||||||||||||
|
Over $141,000,000
|
100% |
Over $90,000,000
|
100% | |||||||||||||
|
July 1, 2015 - June 30, 2016
|
||||||||
|
Treaty
|
Extent of Loss
|
Risk Retained
|
||||||
|
Personal Lines
|
Initial $750,000
|
$ 450,000 | ||||||
| $ 750,000 - $4,500,000 |
None(1)
|
|||||||
|
Over $4,500,000
|
100% | |||||||
|
Personal Umbrella
|
Initial $1,000,000
|
$ 100,000 | ||||||
| $ 1,000,000 - $3,000,000 |
None(1)
|
|||||||
|
Over $3,000,000
|
100% | |||||||
|
Commercial Lines
|
Initial $425,000
|
$ 425,000 | ||||||
| $ 425,000 - $4,500,000 |
None(1)
|
|||||||
|
Over $4,500,000
|
100% | |||||||
|
Commercial Auto
|
Initial $300,000
|
$ 300,000 | ||||||
| $ 300,000 - $2,000,000 |
None(1)
|
|||||||
|
Over $2,000,000
|
100% | |||||||
|
Catastrophe (2)
|
Initial $4,000,000
|
$ 2,400,000 | ||||||
| $ 4,000,000 - $180,000,000 |
None
|
|||||||
|
Over $180,000,000
|
100% | |||||||
|
(1)
|
Covered by excess of loss treaties.
|
|
(2)
|
Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts.
|
|
Three months ended
|
Six months ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Provisional ceding commissions earned
|
$ | 2,964,924 | $ | 3,629,871 | $ | 5,879,953 | $ | 7,006,747 | ||||||||
|
Contingent ceding commissions earned
|
690,598 | 76,178 | 864,973 | 80,585 | ||||||||||||
| $ | 3,655,522 | $ | 3,706,049 | $ | 6,744,926 | $ | 7,087,332 | |||||||||
|
Stock Options
|
Number of Shares
|
Weighted Average Exercise Price per Share
|
Weighted Average Remaining Contractual Term
|
Aggregate Intrinsic Value
|
||||||||||||
|
Outstanding at January 1, 2015
|
421,250 | $ | 5.16 | 3.13 | $ | 1,258,013 | ||||||||||
|
Granted
|
- | $ | - | - | $ | - | ||||||||||
|
Exercised
|
(120,000 | ) | $ | 2.50 | - | $ | 650,400 | |||||||||
|
Forfeited
|
- | $ | - | - | $ | - | ||||||||||
|
Outstanding at June 30, 2015 (1)
|
301,250 | $ | 6.22 | 3.79 | $ | 414,325 | ||||||||||
|
Vested and Exercisable at June 30, 2015
|
112,500 | $ | 6.06 | 3.75 | $ | 173,038 | ||||||||||
|
(1)
|
On August 12, 2014, an additional 50,000 options were granted under the 2014 Plan, which were subject to stockholder approval. The stockholders approved the 2014 Plan on August 11, 2015.
|
|
June 30,
|
December 31,
|
|||||||
|
2015
|
2014
|
|||||||
|
Deferred tax asset:
|
||||||||
|
Net operating loss carryovers (1)
|
$ | 174,237 | $ | 211,550 | ||||
|
Claims reserve discount
|
591,925 | 562,941 | ||||||
|
Unearned premium
|
1,954,485 | 1,741,360 | ||||||
|
Deferred ceding commission revenue
|
2,151,631 | 2,025,224 | ||||||
|
Other
|
61,332 | 88,148 | ||||||
|
Total deferred tax assets
|
4,933,610 | 4,629,223 | ||||||
|
Deferred tax liability:
|
||||||||
|
Investment in KICO (2)
|
1,169,000 | 1,169,000 | ||||||
|
Deferred acquisition costs
|
3,318,087 | 3,055,234 | ||||||
|
Intangibles
|
678,529 | 759,400 | ||||||
|
Depreciation and amortization
|
346,382 | 291,689 | ||||||
|
Net unrealized appreciation of securities - available for sale
|
309,656 | 491,080 | ||||||
|
Total deferred tax liabilities
|
5,821,654 | 5,766,403 | ||||||
|
Net deferred income tax liability
|
$ | (888,044 | ) | $ | (1,137,180 | ) | ||
|
(1)
|
The deferred tax assets from net operating loss carryovers (“NOL”) are as follows:
|
|
June 30,
|
December 31,
|
||||||||
|
Type of NOL
|
2015
|
2014
|
Expiration
|
||||||
|
State only (A)
|
$ | 491,673 | $ | 567,188 |
December 31, 2035
|
||||
|
Valuation allowance
|
(331,036 | ) | (372,638 | ) | |||||
|
State only, net of valuation allowance
|
160,637 | 194,550 | |||||||
|
Amount subject to Annual Limitation, federal only (B)
|
13,600 | 17,000 |
December 31, 2019
|
||||||
|
Total deferred tax asset from net operating loss carryovers
|
$ | 174,237 | $ | 211,550 | |||||
|
(2)
|
Deferred tax liability - investment in KICO
|
|
Three months ended
|
Six months ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Weighted average number of shares outstanding
|
7,337,817 | 7,287,935 | 7,328,098 | 7,277,313 | ||||||||||||
|
Effect of dilutive securities, common share equivalents
|
25,171 | 70,345 | 27,810 | 75,296 | ||||||||||||
|
Weighted average number of shares outstanding,
|
||||||||||||||||
|
used for computing diluted earnings per share
|
7,362,988 | 7,358,280 | 7,355,908 | 7,352,609 | ||||||||||||
|
For the Year
|
||||
|
Ending
|
||||
|
December 31,
|
Total
|
|||
|
2015
|
$ | - | ||
|
2016
|
100,750 | |||
|
2017
|
104,276 | |||
|
2018
|
107,926 | |||
|
2019
|
111,703 | |||
|
Thereafter
|
359,119 | |||
|
Total
|
$ | 783,774 | ||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Placement fee revenue
|
$ | - | $ | 59,717 | $ | 54,343 | $ | 129,160 | ||||||||
|
Early termination fee
|
350,000 | - | ||||||||||||||
|
Direct expenses
|
- | (17,498 | ) | (12,989 | ) | (29,036 | ) | |||||||||
|
Net income before taxes from placement fees
|
$ | - | $ | 42,219 | $ | 391,354 | $ | 100,124 | ||||||||
|
Six months ended June 30,
|
||||||||||||||||
|
($ in thousands)
|
2015
|
2014
|
Change
|
Percent
|
||||||||||||
|
Revenue
s
|
||||||||||||||||
|
Direct written premiums
|
$ | 42,656 | $ | 36,598 | $ | 6,058 | 16.6 | % | ||||||||
|
Assumed written premiums
|
22 | 16 | 6 | 37.5 | % | |||||||||||
| 42,678 | 36,614 | 6,064 | 16.6 | % | ||||||||||||
|
Ceded written premiums
|
||||||||||||||||
|
Ceded to quota share treaties
|
16,012 | 19,997 | (3,985 | ) | (19.9 | ) % | ||||||||||
|
Ceded to excess of loss treaties
|
577 | 424 | 153 | 36.1 | % | |||||||||||
|
Ceded to catastrophe treaties
|
2,079 | 1,107 | 972 | 87.8 | % | |||||||||||
|
Total ceded written premiums
|
18,668 | 21,528 | (2,860 | ) | (13.3 | ) % | ||||||||||
|
Net written premiums
|
24,010 | 15,086 | 8,924 | 59.2 | % | |||||||||||
|
Change in net unearned premiums
|
(2,758 | ) | (2,730 | ) | (28 | ) | 1.0 | % | ||||||||
|
Net premiums earned
|
21,252 | 12,356 | 8,896 | 72.0 | % | |||||||||||
|
Ceding commission revenue
|
||||||||||||||||
|
Excluding the effect of catastrophes
|
8,026 | 7,604 | 422 | 5.5 | % | |||||||||||
|
Effect of catastrophes (1)
|
(1,281 | ) | (517 | ) | (764 | ) | 147.8 | % | ||||||||
|
Total ceding commission revenue
|
6,745 | 7,087 | (342 | ) | (4.8 | ) % | ||||||||||
|
Net investment income
|
1,200 | 831 | 369 | 44.4 | % | |||||||||||
|
Net realized gain on investments
|
(65 | ) | 323 | (388 | ) | (120.1 | ) % | |||||||||
|
Other income
|
1,024 | 478 | 546 | 114.2 | % | |||||||||||
|
Total revenues
|
30,156 | 21,075 | 9,081 | 43.1 | % | |||||||||||
|
Expense
s
|
||||||||||||||||
|
Loss and loss adjustment expenses
|
||||||||||||||||
|
Direct and assumed:
|
||||||||||||||||
|
Loss and loss adjustment expenses excluding the effect of catastrophes
|
16,477 | 15,223 | 1,254 | 8.2 | % | |||||||||||
|
Losses from catastrophes (1)
|
4,472 | 3,764 | 708 | 18.8 | % | |||||||||||
|
Total direct and assumed loss and loss adjustment expenses
|
20,949 | 18,987 | 1,962 | 10.3 | % | |||||||||||
|
Ceded loss and loss adjustment expenses:
|
||||||||||||||||
|
Loss and loss adjustment expenses excluding the effect of catastrophes
|
6,655 | 8,831 | (2,176 | ) | (24.6 | ) % | ||||||||||
|
Losses from catastrophes (1)
|
2,460 | 2,823 | (363 | ) | (12.9 | ) % | ||||||||||
|
Total ceded loss and loss adjustment expenses
|
9,115 | 11,654 | (2,539 | ) | (21.8 | ) % | ||||||||||
|
Net loss and loss adjustment expenses:
|
||||||||||||||||
|
Loss and loss adjustment expenses excluding the effect of catastrophes
|
9,822 | 6,392 | 3,430 | 53.7 | % | |||||||||||
|
Losses from catastrophes (1)
|
2,012 | 941 | 1,071 | 113.8 | % | |||||||||||
|
Net loss and loss adjustment expenses
|
11,834 | 7,333 | 4,501 | 61.4 | % | |||||||||||
|
Commission expense
|
7,012 | 5,486 | 1,526 | 27.8 | % | |||||||||||
|
Other underwriting expenses
|
5,961 | 4,811 | 1,150 | 23.9 | % | |||||||||||
|
Other operating expenses
|
706 | 588 | 118 | 20.1 | % | |||||||||||
|
Depreciation and amortization
|
482 | 393 | 89 | 22.6 | % | |||||||||||
|
Total expenses
|
25,996 | 18,611 | 7,384 | 39.7 | % | |||||||||||
|
Income from operations before taxes
|
4,160 | 2,464 | 1,697 | 68.9 | % | |||||||||||
|
Provision for income tax
|
1,398 | 782 | 616 | 78.8 | % | |||||||||||
|
Net income
|
$ | 2,762 | $ | 1,682 | $ | 1,081 | 64.3 | % | ||||||||
|
Six months ended June 30,
|
||||||||||||||||
|
2015
|
2014
|
Percentage Point Change
|
Percent Change
|
|||||||||||||
|
Key ratios:
|
||||||||||||||||
|
Net loss ratio
|
55.7 | % | 59.3 | % | (3.6 | ) | (6.1 | ) % | ||||||||
|
Net underwriting expense ratio
|
27.2 | % | 23.3 | % | 3.9 | 16.7 | % | |||||||||
|
Net combined ratio
|
82.9 | % | 82.6 | % | 0.3 | 0.4 | % | |||||||||
|
Six months ended
|
||||||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
("2014/2015 Treaty")
|
("2013/2014 Treaties")
|
|||||||
|
Quota share reinsurance rates
|
||||||||
|
Personal lines
|
55 | % | 75 | % | ||||
|
Commercial lines
|
none
|
25 | % | |||||
|
Six months ended
|
||||||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
("2014/2015 Treaty")
|
("2013/2014 Treaties")
|
|||||||
|
Provisional ceding commission rate on quota share treaty
|
||||||||
|
Personal lines
|
40 | % | 40 | % | ||||
|
Commercial lines
|
none
|
36 | % | |||||
|
Six months ended June 30,
|
||||||||||||||||
|
($ in thousands)
|
2015
|
2014
|
Change
|
Percent
|
||||||||||||
|
Provisional ceding commissions earned
|
$ | 5,880 | $ | 7,006 | $ | (1,126 | ) | (16.1 | ) % | |||||||
|
Contingent ceding commissions earned
|
||||||||||||||||
|
Contingent ceding commissions earned excluding
|
||||||||||||||||
|
the effect of catastrophes
|
2,146 | 598 | 1,548 | 258.9 | % | |||||||||||
|
Effect of catastrophes on ceding commissions earned
|
(1,281 | ) | (517 | ) | (764 | ) | 147.8 | % | ||||||||
|
Contingent ceding commissions earned
|
865 | 81 | 784 | 967.9 | % | |||||||||||
|
Total ceding commission revenue
|
$ | 6,745 | $ | 7,087 | $ | (342 | ) | (4.8 | ) % | |||||||
|
Six months ended
|
||||||||||||
|
June 30,
|
Percentage
|
|||||||||||
|
2015
|
2014
|
Point Change
|
||||||||||
|
Ceding commission revenue - provisional
|
(27.7 | ) % | (56.6 | ) % | 28.9 | |||||||
|
Ceding commission revenue - contingent
|
(4.1 | ) | (0.7 | ) | (3.4 | ) | ||||||
|
Other income
|
(2.1 | ) | (2.7 | ) | 0.6 | |||||||
|
Acquistion costs and other underwriting expenses:
|
||||||||||||
|
Commission expense
|
33.1 | 44.4 | (11.3 | ) | ||||||||
|
Other underwriting expenses
|
28.0 | 38.9 | (10.9 | ) | ||||||||
|
Net underwriting expense ratio
|
27.2 | % | 23.3 | % | 3.9 | |||||||
|
Three months ended June 30,
|
||||||||||||||||
|
($ in thousands)
|
2015
|
2014
|
Change
|
Percent
|
||||||||||||
|
Revenue
s
|
||||||||||||||||
|
Direct written premiums
|
$ | 23,166 | $ | 20,251 | $ | 2,915 | 14.4 | % | ||||||||
|
Assumed written premiums
|
14 | 8 | 6 | 75.0 | % | |||||||||||
| 23,180 | 20,259 | 2,921 | 14.4 | % | ||||||||||||
|
Ceded written premiums
|
||||||||||||||||
|
Ceded to quota share treaties
|
8,684 | 10,973 | (2,289 | ) | (20.9 | ) % | ||||||||||
|
Ceded to excess of loss treaties
|
270 | 224 | 46 | 20.5 | % | |||||||||||
|
Ceded to catastrophe treaties
|
1,094 | 561 | 533 | 95.0 | % | |||||||||||
|
Total ceded written premiums
|
10,048 | 11,758 | (1,710 | ) | (14.5 | ) % | ||||||||||
|
Net written premiums
|
13,132 | 8,501 | 4,631 | 54.5 | % | |||||||||||
|
Change in net unearned premiums
|
(2,266 | ) | (2,072 | ) | (194 | ) | 9.4 | % | ||||||||
|
Net premiums earned
|
10,866 | 6,429 | 4,437 | 69.0 | % | |||||||||||
|
Ceding commission revenue
|
||||||||||||||||
|
Excluding the effect of catastrophes
|
3,821 | 3,706 | 115 | 3.1 | % | |||||||||||
|
Effect of catastrophes (1)
|
(166 | ) | - | (166 | ) |
na
|
||||||||||
|
Total ceding commission revenue
|
3,655 | 3,706 | (51 | ) | (1.4 | ) % | ||||||||||
|
Net investment income
|
626 | 452 | 174 | 38.5 | % | |||||||||||
|
Net realized gain on investments
|
2 | 135 | (133 | ) | (98.5 | ) % | ||||||||||
|
Other income
|
393 | 251 | 142 | 56.6 | % | |||||||||||
|
Total revenues
|
15,542 | 10,973 | 4,569 | 41.6 | % | |||||||||||
|
Expense
s
|
||||||||||||||||
|
Loss and loss adjustment expenses
|
||||||||||||||||
|
Direct and assumed:
|
||||||||||||||||
|
Loss and loss adjustment expenses excluding the effect of catastrophes
|
8,051 | 7,944 | 107 | 1.3 | % | |||||||||||
|
Losses from catastrophes (1)
|
387 | - | 387 |
na
|
||||||||||||
|
Total direct and assumed loss and loss adjustment expenses
|
8,438 | 7,944 | 494 | 6.2 | % | |||||||||||
|
Ceded loss and loss adjustment expenses:
|
||||||||||||||||
|
Loss and loss adjustment expenses excluding the effect of catastrophes
|
3,454 | 4,936 | (1,482 | ) | (30.0 | ) % | ||||||||||
|
Losses from catastrophes (1)
|
213 | - | 213 |
na
|
||||||||||||
|
Total ceded loss and loss adjustment expenses
|
3,667 | 4,936 | (1,269 | ) | (25.7 | ) % | ||||||||||
|
Net loss and loss adjustment expenses:
|
||||||||||||||||
|
Loss and loss adjustment expenses excluding the effect of catastrophes
|
4,597 | 3,008 | 1,589 | 52.8 | % | |||||||||||
|
Losses from catastrophes (1)
|
174 | - | 174 | na | % | |||||||||||
|
Net loss and loss adjustment expenses
|
4,771 | 3,008 | 1,763 | 58.6 | % | |||||||||||
|
Commission expense
|
3,600 | 2,904 | 696 | 24.0 | % | |||||||||||
|
Other underwriting expenses
|
2,962 | 2,529 | 433 | 17.1 | % | |||||||||||
|
Other operating expenses
|
378 | 338 | 40 | 11.8 | % | |||||||||||
|
Depreciation and amortization
|
246 | 210 | 36 | 17.1 | % | |||||||||||
|
Total expenses
|
11,957 | 8,989 | 2,968 | 33.0 | % | |||||||||||
|
Income from operations before taxes
|
3,585 | 1,984 | 1,601 | 80.7 | % | |||||||||||
|
Provision for income tax
|
1,206 | 629 | 577 | 91.7 | % | |||||||||||
|
Net income
|
$ | 2,379 | $ | 1,355 | $ | 1,024 | 75.6 | % | ||||||||
|
2015
|
2014
|
Percentage Point Change
|
Percent Change
|
|||||||||||||
|
Key ratios:
|
||||||||||||||||
|
Net loss ratio
|
43.9 | % | 46.8 | % | (2.9 | ) | (6.2 | ) % | ||||||||
|
Net underwriting expense ratio
|
24.6 | % | 24.0 | % | 0.6 | 2.5 | % | |||||||||
|
Net combined ratio
|
68.5 | % | 70.8 | % | (2.3 | ) | (3.2 | ) % | ||||||||
|
Three months ended
|
||||||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
("2014/2015 Treaty")
|
("2013/2014 Treaties")
|
|||||||
|
Quota share reinsurance rates
|
||||||||
|
Personal lines
|
55 | % | 75 | % | ||||
|
Commercial lines
|
none
|
25 | % | |||||
|
Three months ended
|
||||||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
("2014/2015 Treaty")
|
("2013/2014 Treaties")
|
|||||||
|
Provisional ceding commission rate on quota share treaty
|
||||||||
|
Personal lines
|
40 | % | 40 | % | ||||
|
Commercial lines
|
none
|
36 | % | |||||
|
Three months ended June 30,
|
||||||||||||||||
|
($ in thousands)
|
2015
|
2014
|
Change
|
Percent
|
||||||||||||
|
Provisional ceding commissions earned
|
$ | 2,965 | $ | 3,629 | $ | (664 | ) | (18.3 | ) % | |||||||
|
Contingent ceding commissions earned
|
||||||||||||||||
|
Contingent ceding commissions earned excluding
|
||||||||||||||||
|
the effect of catastrophes
|
856 | 77 | 779 | 1,011.7 | % | |||||||||||
|
Effect of catastrophes on ceding commissions earned
|
(166 | ) | - | (166 | ) | na | % | |||||||||
|
Contingent ceding commissions earned
|
690 | 77 | 613 | 796.1 | % | |||||||||||
|
Total ceding commission revenue
|
$ | 3,655 | $ | 3,706 | $ | (51 | ) | (1.4 | ) % | |||||||
|
Three months ended
|
||||||||||||
|
June 30,
|
Percentage
|
|||||||||||
|
2015
|
2014
|
Point Change
|
||||||||||
|
Ceding commission revenue - provisional
|
(27.3 | ) % | (56.5 | ) % | 29.2 | |||||||
|
Ceding commission revenue - contingent
|
(6.4 | ) | (1.2 | ) | (5.2 | ) | ||||||
|
Other income
|
(2.1 | ) | (2.8 | ) | 0.7 | |||||||
|
Acquistion costs and other underwriting expenses:
|
||||||||||||
|
Commission expense
|
33.1 | 45.2 | (12.1 | ) | ||||||||
|
Other underwriting expenses
|
27.3 | 39.3 | (12.0 | ) | ||||||||
|
Net underwriting expense ratio
|
24.6 | % | 24.0 | % | 0.6 | |||||||
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Gross premiums written:
|
||||||||||||||||
|
Personal lines
|
$ | 16,964,187 | $ | 14,242,841 | $ | 31,201,904 | $ | 25,834,138 | ||||||||
|
Commercial lines
|
3,501,849 | 3,550,104 | 6,301,219 | 6,346,101 | ||||||||||||
|
Commercial auto
|
44,517 | 1,143,822 | 579,753 | 2,135,998 | ||||||||||||
|
Livery physical damage
|
2,585,442 | 1,199,525 | 4,458,057 | 2,141,388 | ||||||||||||
|
Other(1)
|
84,029 | 122,864 | 136,431 | 156,623 | ||||||||||||
|
Total
|
$ | 23,180,024 | $ | 20,259,156 | $ | 42,677,364 | $ | 36,614,248 | ||||||||
|
Net premiums written:
|
||||||||||||||||
|
Personal lines
|
$ | 7,219,565 | $ | 3,624,033 | $ | 13,172,346 | $ | 6,348,482 | ||||||||
|
Commercial lines
|
3,221,303 | 2,479,187 | 5,759,078 | 4,426,011 | ||||||||||||
|
Commercial auto
|
42,957 | 1,103,732 | 528,871 | 2,061,132 | ||||||||||||
|
Livery physical damage
|
2,585,442 | 1,199,525 | 4,458,057 | 2,141,388 | ||||||||||||
|
Other(1)
|
62,426 | 94,704 | 91,276 | 109,431 | ||||||||||||
|
Total
|
$ | 13,131,693 | $ | 8,501,181 | $ | 24,009,628 | $ | 15,086,444 | ||||||||
|
Net premiums earned:
|
||||||||||||||||
|
Personal lines
|
$ | 6,238,924 | $ | 2,796,042 | $ | 12,199,399 | $ | 5,368,257 | ||||||||
|
Commercial lines
|
2,452,598 | 1,753,832 | 4,864,741 | 3,334,655 | ||||||||||||
|
Commercial auto
|
521,276 | 1,028,626 | 1,183,908 | 2,135,309 | ||||||||||||
|
Livery physical damage
|
1,613,890 | 784,279 | 2,920,467 | 1,422,672 | ||||||||||||
|
Other(1)
|
39,027 | 66,594 | 82,999 | 94,791 | ||||||||||||
|
Total
|
$ | 10,865,715 | $ | 6,429,373 | $ | 21,251,514 | $ | 12,355,684 | ||||||||
|
Net loss and loss adjustment expenses:
|
||||||||||||||||
|
Personal lines
|
$ | 1,803,347 | $ | 1,512,975 | $ | 6,151,918 | $ | 3,362,355 | ||||||||
|
Commercial lines
|
1,831,195 | 564,708 | 3,298,888 | 1,538,446 | ||||||||||||
|
Commercial auto
|
238,328 | 260,131 | 577,536 | 1,292,402 | ||||||||||||
|
Livery physical damage
|
582,288 | 310,989 | 1,130,029 | 511,828 | ||||||||||||
|
Other(1)
|
34,654 | 112,152 | 111,800 | 145,809 | ||||||||||||
|
Unallocated loss adjustment expenses
|
281,001 | 246,984 | 563,859 | 482,053 | ||||||||||||
|
Total
|
$ | 4,770,813 | $ | 3,007,939 | $ | 11,834,030 | $ | 7,332,893 | ||||||||
|
Net loss ratio:
|
||||||||||||||||
|
Personal lines
|
28.9 | % | 54.1 | % | 50.4 | % | 62.6 | % | ||||||||
|
Commercial lines
|
74.7 | % | 32.2 | % | 67.8 | % | 46.1 | % | ||||||||
|
Commercial auto
|
45.7 | % | 25.3 | % | 48.8 | % | 60.5 | % | ||||||||
|
Livery physical damage
|
36.1 | % | 39.7 | % | 38.7 | % | 36.0 | % | ||||||||
|
Other(1)
|
88.8 | % | 168.4 | % | 134.7 | % | 153.8 | % | ||||||||
|
Total
|
43.9 | % | 46.8 | % | 55.7 | % | 59.3 | % | ||||||||
|
(1)
|
“Other” includes, among other things, premiums and loss and loss adjustment expenses from our participation in a mandatory state joint underwriting association.
|
|
Three months ended
|
Six months ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Revenue
s
|
||||||||||||||||
|
Net premiums earned
|
$ | 10,865,715 | $ | 6,429,373 | $ | 21,251,514 | $ | 12,355,684 | ||||||||
|
Ceding commission revenue
|
3,655,522 | 3,706,049 | 6,744,926 | 7,087,332 | ||||||||||||
|
Net investment income
|
625,972 | 451,915 | 1,200,628 | 830,703 | ||||||||||||
|
Net realized gain on investments
|
2,263 | 134,602 | (65,231 | ) | 322,950 | |||||||||||
|
Other income
|
232,053 | 182,558 | 452,389 | 331,353 | ||||||||||||
|
Total revenues
|
15,381,525 | 10,904,497 | 29,584,226 | 20,928,022 | ||||||||||||
|
Expense
s
|
||||||||||||||||
|
Loss and loss adjustment expenses
|
4,770,813 | 3,007,939 | 11,834,030 | 7,332,893 | ||||||||||||
|
Commission expense
|
3,600,164 | 2,903,792 | 7,012,491 | 5,486,300 | ||||||||||||
|
Other underwriting expenses
|
2,961,663 | 2,529,075 | 5,960,818 | 4,810,824 | ||||||||||||
|
Depreciation and amortization
|
245,724 | 209,088 | 480,540 | 391,361 | ||||||||||||
|
Total expenses
|
11,578,364 | 8,649,894 | 25,287,879 | 18,021,378 | ||||||||||||
|
Income from operations
|
3,803,161 | 2,254,603 | 4,296,347 | 2,906,644 | ||||||||||||
|
Income tax expense
|
1,278,275 | 729,912 | 1,396,337 | 922,700 | ||||||||||||
|
Net incom
e
|
$ | 2,524,886 | $ | 1,524,691 | $ | 2,900,010 | $ | 1,983,944 | ||||||||
|
Key Measures:
|
||||||||||||||||
|
Net loss ratio
|
43.9 | % | 46.8 | % | 55.7 | % | 59.3 | % | ||||||||
|
Net underwriting expense ratio
|
24.6 | % | 24.0 | % | 27.2 | % | 23.3 | % | ||||||||
|
Net combined ratio
|
68.5 | % | 70.8 | % | 82.9 | % | 82.6 | % | ||||||||
|
Reconciliation of net underwriting expense ratio:
|
||||||||||||||||
|
Acquisition costs and other
|
||||||||||||||||
|
underwriting expenses
|
$ | 7,021,176 | $ | 5,432,867 | $ | 13,432,658 | $ | 10,297,124 | ||||||||
|
Less: Ceding commission revenue
|
(3,655,522 | ) | (3,706,049 | ) | (6,744,926 | ) | (7,087,332 | ) | ||||||||
|
Less: Other income
|
(232,053 | ) | (182,558 | ) | (452,389 | ) | (331,353 | ) | ||||||||
|
Net underwriting expenses
|
$ | 2,674,252 | $ | 1,544,260 | $ | 5,775,994 | $ | 2,878,439 | ||||||||
|
Net premiums earned
|
$ | 10,865,715 | $ | 6,429,373 | $ | 21,251,514 | $ | 12,355,684 | ||||||||
|
Net Underwriting Expense Ratio
|
24.6 | % | 24.0 | % | 27.2 | % | 23.3 | % | ||||||||
|
Direct
|
Assumed
|
Ceded
|
Net
|
|||||||||||||
|
Six months ended June 30, 2015
|
||||||||||||||||
|
Written premiums
|
$ | 42,655,494 | $ | 21,870 | $ | (18,667,737 | ) | $ | 24,009,627 | |||||||
|
Change in unearned premiums
|
(3,654,318 | ) | 2,377 | 893,828 | (2,758,113 | ) | ||||||||||
|
Earned premiums
|
$ | 39,001,176 | $ | 24,247 | (17,773,909 | ) | $ | 21,251,514 | ||||||||
|
Loss and loss adjustment expenses exluding
|
||||||||||||||||
|
the effect of catastrophes
|
$ | 16,405,831 | $ | 70,726 | $ | (6,654,888 | ) | $ | 9,821,669 | |||||||
|
Catastrophe loss
|
4,471,913 | - | (2,459,552 | ) | 2,012,361 | |||||||||||
|
Loss and loss adjustment expenses
|
$ | 20,877,744 | $ | 70,726 | $ | (9,114,440 | ) | $ | 11,834,030 | |||||||
|
Loss ratio excluding the effect of catastrophes
|
42.0 | % | 291.7 | % | 37.5 | % | 46.2 | % | ||||||||
|
Catastrophe loss
|
11.5 | % | 0.0 | % | 13.8 | % | 9.5 | % | ||||||||
|
Loss ratio
|
53.5 | % | 291.7 | % | 51.3 | % | 55.7 | % | ||||||||
|
Six months ended June 30, 2014
|
||||||||||||||||
|
Written premiums
|
$ | 36,597,945 | $ | 16,302 | $ | (21,527,803 | ) | $ | 15,086,444 | |||||||
|
Change in unearned premiums
|
(4,872,810 | ) | 6,351 | 2,135,699 | (2,730,760 | ) | ||||||||||
|
Earned premiums
|
$ | 31,725,135 | $ | 22,653 | $ | (19,392,104 | ) | $ | 12,355,684 | |||||||
|
Loss and loss adjustment expenses exluding
|
||||||||||||||||
|
the effect of catastrophes
|
$ | 15,190,248 | $ | 32,816 | $ | (8,831,198 | ) | $ | 6,391,866 | |||||||
|
Catastrophe loss
|
3,764,108 | - | (2,823,081 | ) | 941,027 | |||||||||||
|
Loss and loss adjustment expenses
|
$ | 18,954,356 | $ | 32,816 | $ | (11,654,279 | ) | $ | 7,332,893 | |||||||
|
Loss ratio excluding the effect of catastrophes
|
47.9 | % | 144.9 | % | 45.5 | % | 51.7 | % | ||||||||
|
Catastrophe loss
|
11.9 | % | 0.0 | % | 14.6 | % | 7.6 | % | ||||||||
|
Loss ratio
|
59.7 | % | 144.9 | % | 60.1 | % | 59.3 | % | ||||||||
|
Three months ended June 30, 2015
|
||||||||||||||||
|
Written premiums
|
$ | 23,166,065 | $ | 13,959 | $ | (10,048,331 | ) | $ | 13,131,693 | |||||||
|
Change in unearned premiums
|
(3,181,987 | ) | (1,535 | ) | 917,544 | (2,265,978 | ) | |||||||||
|
Earned premiums
|
$ | 19,984,078 | $ | 12,424 | $ | (9,130,787 | ) | $ | 10,865,715 | |||||||
|
Loss and loss adjustment expenses exluding
|
||||||||||||||||
|
the effect of catastrophes
|
$ | 8,037,620 | $ | 12,684 | $ | (3,453,444 | ) | $ | 4,596,860 | |||||||
|
Catastrophe loss
|
386,562 | - | (212,609 | ) | 173,953 | |||||||||||
|
Loss and loss adjustment expenses
|
$ | 8,424,182 | $ | 12,684 | $ | (3,666,053 | ) | $ | 4,770,813 | |||||||
|
Loss ratio excluding the effect of catastrophes
|
40.2 | % | 102.1 | % | 37.8 | % | 42.3 | % | ||||||||
|
Catastrophe loss
|
1.9 | % | 0.0 | % | 2.3 | % | 1.6 | % | ||||||||
|
Loss ratio
|
42.2 | % | 102.1 | % | 40.2 | % | 43.9 | % | ||||||||
|
Three months ended June 30, 2014
|
||||||||||||||||
|
Written premiums
|
$ | 20,250,500 | $ | 8,655 | $ | (11,757,974 | ) | $ | 8,501,181 | |||||||
|
Change in unearned premiums
|
(3,739,282 | ) | 3,697 | 1,663,777 | (2,071,808 | ) | ||||||||||
|
Earned premiums
|
$ | 16,511,218 | $ | 12,352 | $ | (10,094,197 | ) | $ | 6,429,373 | |||||||
|
Loss and loss adjustment expenses exluding
|
||||||||||||||||
|
the effect of catastrophes
|
$ | 7,923,600 | $ | 20,155 | $ | (4,935,816 | ) | $ | 3,007,939 | |||||||
|
Catastrophe loss
|
- | - | - | - | ||||||||||||
|
Loss and loss adjustment expenses
|
$ | 7,923,600 | $ | 20,155 | $ | (4,935,816 | ) | $ | 3,007,939 | |||||||
|
Loss ratio excluding the effect of catastrophes
|
48.0 | % | 163.2 | % | 49.0 | % | 46.8 | % | ||||||||
|
Catastrophe loss
|
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||||||||
|
Loss ratio
|
48.0 | % | 163.2 | % | 48.9 | % | 46.8 | % | ||||||||
|
Three months ended
|
Six months ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||
|
Net premiums earned
|
$ | 10,865,715 | $ | 6,429,373 | $ | 21,251,514 | $ | 12,355,684 | ||||||||
|
Ceding commission revenue (1)
|
3,655,522 | 3,706,049 | 6,744,926 | 7,087,332 | ||||||||||||
|
Other income
|
232,053 | 182,558 | 452,389 | 331,353 | ||||||||||||
|
Loss and loss adjustment expenses (2)
|
4,770,813 | 3,007,939 | 11,834,030 | 7,332,893 | ||||||||||||
|
Acquistion costs and other underwriting expenses:
|
||||||||||||||||
|
Commission expense
|
3,600,164 | 2,903,792 | 7,012,491 | 5,486,300 | ||||||||||||
|
Other underwriting expenses
|
2,961,663 | 2,529,075 | 5,960,818 | 4,810,824 | ||||||||||||
|
Total acquistion costs and other
|
||||||||||||||||
|
underwriting expenses
|
6,561,827 | 5,432,867 | 12,973,309 | 10,297,124 | ||||||||||||
|
Underwriting income
|
$ | 3,420,650 | $ | 1,877,174 | $ | 3,641,490 | $ | 2,144,352 | ||||||||
|
Key Measures:
|
||||||||||||||||
|
Net loss ratio excluding the effect of catastrophes
|
42.3 | % | 46.8 | % | 46.2 | % | 51.7 | % | ||||||||
|
Effect of catastrophe loss on net loss ratio (2) (3)
|
1.6 | % | 0.0 | % | 9.5 | % | 7.6 | % | ||||||||
|
Net loss ratio
|
43.9 | % | 46.8 | % | 55.7 | % | 59.3 | % | ||||||||
|
Net underwriting expense ratio excluding the
|
||||||||||||||||
|
effect of catastrophes
|
23.1 | % | 24.0 | % | 21.2 | % | 19.1 | % | ||||||||
|
Effect of catastrophe loss on net underwriting
|
||||||||||||||||
|
expense ratio (1) (2) (3)
|
1.5 | % | 0.0 | % | 6.0 | % | 4.2 | % | ||||||||
|
Net underwriting expense ratio
|
24.6 | % | 24.0 | % | 27.2 | % | 23.3 | % | ||||||||
|
Net combined ratio excluding the effect
|
||||||||||||||||
|
of catastrophes
|
65.4 | % | 70.8 | % | 67.4 | % | 70.8 | % | ||||||||
|
Effect of catastrophe loss on net combined
|
||||||||||||||||
|
ratio (1) (2) (3)
|
3.1 | % | 0.0 | % | 15.5 | % | 11.8 | % | ||||||||
|
Net combined ratio
|
68.5 | % | 70.8 | % | 82.9 | % | 82.6 | % | ||||||||
|
Reconciliation of net underwriting expense ratio:
|
||||||||||||||||
|
Acquisition costs and other
|
||||||||||||||||
|
underwriting expenses
|
$ | 6,561,827 | $ | 5,432,867 | $ | 12,973,309 | $ | 10,297,124 | ||||||||
|
Less: Ceding commission revenue (1)
|
(3,655,522 | ) | (3,706,049 | ) | (6,744,926 | ) | (7,087,332 | ) | ||||||||
|
Less: Other income
|
(232,053 | ) | (182,558 | ) | (452,389 | ) | (331,353 | ) | ||||||||
|
|
$ | 2,674,252 | $ | 1,544,260 | $ | 5,775,994 | $ | 2,878,439 | ||||||||
|
June 30, 2015
|
||||||||||||||||||||||||
|
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
Aggregate
|
% of
|
|||||||||||||||||||
|
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Fair
|
|||||||||||||||||||
|
Categor
y
|
Cos
t
|
Gains
|
Months
|
Months
|
Value
|
Value
|
||||||||||||||||||
|
Political subdivisions of States,
|
||||||||||||||||||||||||
|
Territories and Possessions
|
$ | 13,544,367 | $ | 296,651 | $ | (62,414 | ) | $ | - | $ | 13,778,604 | 20.8 | % | |||||||||||
|
Corporate and other bonds
|
||||||||||||||||||||||||
|
Industrial and miscellaneous
|
38,471,232 | 624,272 | (191,871 | ) | (10,736 | ) | 38,892,897 | 58.8 | % | |||||||||||||||
|
Residential mortgage backed
|
- | |||||||||||||||||||||||
|
securities
|
4,192,192 | 30,439 | (42,038 | ) | - | 4,180,593 | 6.3 | % | ||||||||||||||||
|
Total fixed-maturity securities
|
56,207,791 | 951,362 | (296,323 | ) | (10,736 | ) | 56,852,094 | 85.9 | % | |||||||||||||||
|
Equity Securities
|
9,028,208 | 450,855 | (159,518 | ) | (44,093 | ) | 9,275,452 | 14.1 | % | |||||||||||||||
|
Total
|
$ | 65,235,999 | $ | 1,402,217 | $ | (455,841 | ) | $ | (54,829 | ) | $ | 66,127,546 | 100.0 | % | ||||||||||
|
December 31, 2014
|
||||||||||||||||||||||||
|
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
Aggregate
|
% of
|
|||||||||||||||||||
|
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Fair
|
|||||||||||||||||||
|
Categor
y
|
Cos
t
|
Gains
|
Months
|
Months
|
Value
|
Value
|
||||||||||||||||||
|
Political subdivisions of States,
|
||||||||||||||||||||||||
|
Territories and Possessions
|
$ | 13,862,141 | $ | 412,490 | $ | (23,813 | ) | $ | (6,379 | ) | $ | 14,244,439 | 24.1 | % | ||||||||||
|
Corporate and other bonds
|
||||||||||||||||||||||||
|
Industrial and miscellaneous
|
36,221,300 | 803,440 | (118,092 | ) | (30,228 | ) | 36,876,420 | 62.4 | % | |||||||||||||||
|
Total fixed-maturity securities
|
50,083,441 | 1,215,930 | (141,905 | ) | (36,607 | ) | 51,120,859 | 86.4 | % | |||||||||||||||
|
Equity Securities
|
7,621,309 | 464,130 | (2,647 | ) | (65,063 | ) | 8,017,729 | 13.6 | % | |||||||||||||||
|
Total
|
$ | 57,704,750 | $ | 1,680,060 | $ | (144,552 | ) | $ | (101,670 | ) | $ | 59,138,588 | 100.0 | % | ||||||||||
|
June 30, 2015
|
||||||||||||||||||||||||
|
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
% of
|
||||||||||||||||||||
|
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Fair
|
|||||||||||||||||||
|
Categor
y
|
Cos
t
|
Gains
|
Months
|
Months
|
Value
|
Value
|
||||||||||||||||||
|
U.S. Treasury securities
|
$ | 606,371 | $ | 128,547 | $ | - | $ | - | $ | 734,918 | 14.0 | % | ||||||||||||
|
Political subdivisions of States,
|
||||||||||||||||||||||||
|
Territories and Possessions
|
1,415,423 | 34,784 | - | (47,642 | ) | 1,402,565 | 26.7 | % | ||||||||||||||||
|
Corporate and other bonds
|
||||||||||||||||||||||||
|
Industrial and miscellaneous
|
3,113,758 | 63,724 | (56,404 | ) | - | 3,121,078 | 59.3 | % | ||||||||||||||||
|
Total
|
$ | 5,135,552 | $ | 227,055 | $ | (56,404 | ) | $ | (47,642 | ) | $ | 5,258,561 | 100.0 | % | ||||||||||
|
December 31, 2014
|
||||||||||||||||||||||||
|
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
% of
|
||||||||||||||||||||
|
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Fair
|
|||||||||||||||||||
|
Categor
y
|
Cos
t
|
Gains
|
Months
|
Months
|
Value
|
Value
|
||||||||||||||||||
|
U.S. Treasury securities
|
$ | 606,353 | $ | 183,200 | $ | - | $ | - | $ | 789,553 | 14.6 | % | ||||||||||||
|
Political subdivisions of States,
|
||||||||||||||||||||||||
|
Territories and Possessions
|
1,413,303 | 49,981 | - | (12,247 | ) | 1,451,037 | 26.9 | % | ||||||||||||||||
| - | ||||||||||||||||||||||||
|
Corporate and other bonds
|
- | |||||||||||||||||||||||
|
Industrial and miscellaneous
|
3,109,079 | 98,306 | (52,921 | ) | - | 3,154,464 | 58.5 | % | ||||||||||||||||
|
Total
|
$ | 5,128,735 | $ | 331,487 | $ | (52,921 | ) | $ | (12,247 | ) | $ | 5,395,054 | 100.0 | % | ||||||||||
|
June 30, 2015
|
December 31, 2014
|
|||||||||||||||
|
Amortized
|
Amortized
|
|||||||||||||||
|
Remaining Time to Maturit
y
|
Cost
|
Fair Value
|
Cost
|
Fair Value
|
||||||||||||
|
Less than one year
|
$ | - | $ | - | $ | - | $ | - | ||||||||
|
One to five years
|
- | - | - | - | ||||||||||||
|
Five to ten years
|
4,034,068 | 4,010,908 | 3,522,927 | 3,563,401 | ||||||||||||
|
More than 10 years
|
1,101,484 | 1,247,653 | 1,605,808 | 1,831,653 | ||||||||||||
|
Total
|
$ | 5,135,552 | $ | 5,258,561 | $ | 5,128,735 | $ | 5,395,054 | ||||||||
|
June 30, 2015
|
December 31, 2014
|
||||||||||||||||
|
Percentage of
|
Percentage of
|
||||||||||||||||
|
Fair Market
|
Fair Market
|
Fair Market
|
Fair Market
|
||||||||||||||
|
Value
|
Value
|
Value
|
Value
|
||||||||||||||
|
Rating
|
|||||||||||||||||
|
U.S. Treasury securities
|
$ | - | 0.0 | % | $ | - | 0.0 | % | |||||||||
|
Corporate and municipal bonds
|
|||||||||||||||||
|
AAA
|
2,482,267 | 4.5 | % | 2,779,539 | 5.5 | % | |||||||||||
|
AA
|
9,917,957 | 17.4 | % | 9,826,545 | 19.2 | % | |||||||||||
| A | 13,884,150 | 24.4 | % | 13,954,036 | 27.3 | % | |||||||||||
|
BBB
|
26,387,128 | 46.4 | % | 24,560,739 | 48.0 | % | |||||||||||
|
Total corporate and municipal bonds
|
52,671,502 | 92.7 | % | 51,120,859 | 100.0 | % | |||||||||||
|
Residential mortgage backed securities
|
|||||||||||||||||
|
CCC
|
698,211 | 1.2 | % | - | 0.0 | % | |||||||||||
| D | 3,482,381 | 6.1 | % | - | 0.0 | % | |||||||||||
|
Total residential mortgage backed securities
|
4,180,592 | 7.3 | % | - | 0.0 | % | |||||||||||
|
Total
|
$ | 56,852,094 | 100.0 | % | $ | 51,120,859 | 100.0 | % | |||||||||
|
Categor
y
|
June 30, 2015
|
December 31, 2014 | ||||||
|
U.S. Treasury securities and
|
||||||||
|
obligations of U.S. government
|
||||||||
|
corporations and agencies
|
3.53 | % | 3.29 | % | ||||
|
Political subdivisions of States,
|
||||||||
|
Territories and Possessions
|
3.81 | % | 3.77 | % | ||||
|
Corporate and other bonds
|
||||||||
|
Industrial and miscellaneous
|
4.23 | % | 4.20 | % | ||||
|
Residential mortgage backed securities
|
6.40 | % | n/a | |||||
|
Total
|
4.26 | % | 4.06 | % | ||||
|
June 30, 2015
|
December 31, 2014 | |||||||
|
Weighted average effective maturity
|
6.2 | 6.5 | ||||||
|
Weighted average final maturity
|
7.8 | 7.3 | ||||||
|
Effective duration
|
5.4 | 5.7 | ||||||
|
June 30, 2015
|
||||||||||||||||||||||||||||||||
|
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||||||||||
|
|
No. of
|
No. of
|
Aggregate
|
|||||||||||||||||||||||||||||
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
|||||||||||||||||||||||||
|
Categor
y
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
||||||||||||||||||||||||
|
Fixed-Maturity Securities:
|
||||||||||||||||||||||||||||||||
|
Political subdivisions of
|
||||||||||||||||||||||||||||||||
|
States, Territories and
|
||||||||||||||||||||||||||||||||
|
Possessions
|
$ | 3,175,851 | $ | (62,414 | ) | 10 | $ | - | $ | - | 1 | $ | 3,175,851 | $ | (62,414 | ) | ||||||||||||||||
|
Corporate and other
|
||||||||||||||||||||||||||||||||
|
bonds industrial and
|
||||||||||||||||||||||||||||||||
|
miscellaneous
|
13,574,476 | (191,871 | ) | 27 | 479,415 | (10,736 | ) | 1 | 14,053,891 | (202,607 | ) | |||||||||||||||||||||
|
Residential mortgage
|
||||||||||||||||||||||||||||||||
|
backed securities
|
2,609,538 | (42,038 | ) | 11 | - | - | - | 2,609,538 | (42,038 | ) | ||||||||||||||||||||||
|
Total fixed-maturity
|
||||||||||||||||||||||||||||||||
|
securities
|
$ | 19,359,865 | $ | (296,323 | ) | 48 | $ | 479,415 | $ | (10,736 | ) | 2 | $ | 1,839,280 | $ | (307,059 | ) | |||||||||||||||
|
Equity Securities:
|
||||||||||||||||||||||||||||||||
|
Preferred stocks
|
$ | 844,035 | $ | (27,967 | ) | 3 | $ | 673,075 | $ | (29,016 | ) | 3 | $ | 1,517,110 | $ | (56,983 | ) | |||||||||||||||
|
Common stocks
|
2,159,808 | (131,551 | ) | 13 | 254,100 | (15,077 | ) | 1 | 2,413,908 | (146,628 | ) | |||||||||||||||||||||
|
Total equity securities
|
$ | 3,003,843 | $ | (159,518 | ) | 16 | $ | 927,175 | $ | (44,093 | ) | 4 | $ | 3,931,018 | $ | (203,611 | ) | |||||||||||||||
|
Total
|
$ | 22,363,708 | $ | (455,841 | ) | 64 | $ | 1,406,590 | $ | (54,829 | ) | 6 | $ | 23,770,298 | $ | (510,670 | ) | |||||||||||||||
|
December 31, 2014
|
||||||||||||||||||||||||||||||||
|
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||||||||||
|
|
No. of
|
No. of
|
Aggregate
|
|||||||||||||||||||||||||||||
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
|||||||||||||||||||||||||
|
Categor
y
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
||||||||||||||||||||||||
|
Fixed-Maturity Securities:
|
||||||||||||||||||||||||||||||||
|
Political subdivisions of
|
||||||||||||||||||||||||||||||||
|
States, Territories and
|
||||||||||||||||||||||||||||||||
|
Possessions
|
$ | 3,013,648 | $ | (23,813 | ) | 9 | $ | 126,658 | $ | (6,379 | ) | 1 | $ | 3,140,306 | $ | (30,192 | ) | |||||||||||||||
|
Corporate and other
|
||||||||||||||||||||||||||||||||
|
bonds industrial and
|
||||||||||||||||||||||||||||||||
|
miscellaneous
|
6,325,579 | (118,092 | ) | 15 | 714,640 | (30,228 | ) | 2 | 7,040,219 | (148,320 | ) | |||||||||||||||||||||
|
Total fixed-maturity
|
||||||||||||||||||||||||||||||||
|
securities
|
$ | 9,339,227 | $ | (141,905 | ) | 24 | $ | 841,298 | $ | (36,607 | ) | 3 | $ | 10,180,525 | $ | (178,512 | ) | |||||||||||||||
|
Equity Securities:
|
||||||||||||||||||||||||||||||||
|
Preferred stocks
|
$ | 656,325 | $ | (2,647 | ) | 1 | $ | 1,448,376 | $ | (62,886 | ) | 6 | $ | 2,104,701 | $ | (65,533 | ) | |||||||||||||||
|
Common stocks
|
- | - | - | 267,000 | (2,177 | ) | 1 | 267,000 | (2,177 | ) | ||||||||||||||||||||||
|
Total equity securities
|
$ | 656,325 | $ | (2,647 | ) | 1 | $ | 1,715,376 | $ | (65,063 | ) | 7 | $ | 2,371,701 | $ | (67,710 | ) | |||||||||||||||
|
Total
|
$ | 9,995,552 | $ | (144,552 | ) | 25 | $ | 2,556,674 | $ | (101,670 | ) | 10 | $ | 12,552,226 | $ | (246,222 | ) | |||||||||||||||
|
Six Months Ended June 30,
|
2015
|
2014
|
||||||
|
Cash flows provided by (used in):
|
||||||||
|
Operating activities
|
$ | 3,356,300 | $ | 4,394,295 | ||||
|
Investing activities
|
(8,372,005 | ) | (16,891,128 | ) | ||||
|
Financing activities
|
(958,776 | ) | (601,424 | ) | ||||
|
Net decrease in cash and cash equivalents
|
(5,974,481 | ) | (13,098,257 | ) | ||||
|
Cash and cash equivalents, beginning of period
|
9,906,878 | 19,922,506 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 3,932,397 | $ | 6,824,249 | ||||
|
Treaty Year
|
||||||||||||
|
July 1, 2015
|
July 1, 2014
|
July 1, 2013
|
||||||||||
|
to
|
to
|
to
|
||||||||||
|
Line of Busines
|
June 30, 2016
|
June 30, 2015
|
June 30, 2014
|
|||||||||
|
Personal Lines:
|
||||||||||||
|
Homeowners, dwelling fire and canine legal liability
|
||||||||||||
|
Quota share treaty:
|
||||||||||||
|
Percent ceded
|
40 | % | 55 | % | 75 | % | ||||||
|
Risk retained
|
$ | 450,000 | $ | 360,000 | $ | 300,000 | ||||||
|
Losses per occurrence subject to quota share reinsurance coverage
|
$ | 750,000 | $ | 800,000 | $ | 1,200,000 | ||||||
|
Excess of loss coverage above quota share coverage
|
$ | 3,750,000 | $ | 3,200,000 | $ | 1,700,000 | ||||||
|
in excess of
|
in excess of
|
in excess of
|
||||||||||
| $ | 750,000 | $ | 800,000 | $ | 1,200,000 | |||||||
|
Total reinsurance coverage per occurrence
|
$ | 4,050,000 | $ | 3,640,000 | $ | 2,600,000 | ||||||
|
Losses per occurrence subject to reinsurance coverage
|
$ | 4,500,000 | $ | 4,000,000 | $ | 2,900,000 | ||||||
|
Expiration date
|
June 30, 2016
|
June 30, 2015
|
June 30, 2015
|
|||||||||
|
Personal Umbrella
|
||||||||||||
|
Quota share treaty:
|
||||||||||||
|
Percent ceded - first million dollars of coverage
|
90 | % | 90 | % | 90 | % | ||||||
|
Percent ceded - excess of one million dollars of coverage
|
100 | % | 100 | % | 100 | % | ||||||
|
Risk retained
|
$ | 100,000 | $ | 100,000 | $ | 100,000 | ||||||
|
Total reinsurance coverage per occurrence
|
$ | 2,900,000 | $ | 2,900,000 | $ | 1,900,000 | ||||||
|
Losses per occurrence subject to quota share reinsurance coverage
|
$ | 3,000,000 | $ | 3,000,000 | $ | 2,000,000 | ||||||
|
Expiration date
|
June 30, 2016
|
June 30, 2015
|
June 30, 2014
|
|||||||||
|
Commercial Lines:
|
||||||||||||
|
General liability commercial policies, except for commercial auto
|
||||||||||||
|
Quota share treaty:
|
||||||||||||
|
Percent ceded (terminated effective July 1, 2014)
|
None
|
None
|
25 | % | ||||||||
|
Risk retained
|
$ | 425,000 | $ | 400,000 | $ | 300,000 | ||||||
|
Losses per occurrence subject to quota share reinsurance coverage
|
None
|
None
|
$ | 400,000 | ||||||||
|
Excess of loss coverage above quota share coverage
|
$ | 4,075,000 | $ | 3,600,000 | $ | 2,500,000 | ||||||
|
in excess of
|
in excess of
|
in excess of
|
||||||||||
| $ | 425,000 | $ | 400,000 | $ | 400,000 | |||||||
|
Total reinsurance coverage per occurrence
|
$ | 4,075,000 | $ | 3,600,000 | $ | 2,600,000 | ||||||
|
Losses per occurrence subject to reinsurance coverage
|
$ | 4,500,000 | $ | 4,000,000 | $ | 2,900,000 | ||||||
|
Commercial Auto:
|
||||||||||||
|
Risk retained
|
$ | 300,000 | $ | 300,000 | $ | 300,000 | ||||||
|
Excess of loss coverage in excess of risk retained
|
$ | 1,700,000 | $ | 1,700,000 | $ | 1,700,000 | ||||||
|
in excess of
|
in excess of
|
in excess of
|
||||||||||
| $ | 300,000 | $ | 300,000 | $ | 300,000 | |||||||
|
Catastrophe Reinsurance:
|
||||||||||||
|
Initial loss subject to personal lines quota share treaty
|
$ | 4,000,000 | $ | 4,000,000 | $ | 4,000,000 | ||||||
|
Risk retained per catastrophe occurrence (1)
|
$ | 2,400,000 | $ | 1,800,000 | $ | 1,000,000 | ||||||
|
Catastrophe loss coverage in excess of quota share coverage (2) (3)
|
$ | 176,000,000 | $ | 137,000,000 | $ | 86,000,000 | ||||||
|
Severe winter weather aggregate (3)
|
Yes
|
Yes
|
No
|
|||||||||
|
Reinstatement premium protection (4)
|
Yes
|
No
|
No
|
|||||||||
| 1. | Plus losses in excess of catastrophe coverage. |
| 2. | Effective July 1, 2014, our catastrophe treaty also covers losses caused by severe winter weather during any consecutive 28 day period. |
| 3. | Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts. Effective July 1, 2015, the duration of a catastrophe occurrence from windstorm, hail, tornado, hurricane and cyclone was extended to 120 consecutive hours from 96 consecutive hours. |
| 4. | Effective July 1, 2015, reinstatement premium protection for $16,000,000 of catastrophe coverage in excess of $4,000,000. |
|
July 1, 2014 - June 30, 2015
|
July 1, 2013 - June 30, 2014
|
|||||||||||||||
|
Treaty
|
Extent of Loss
|
Risk Retained
|
Extent of Loss
|
Risk Retained
|
||||||||||||
|
Personal Lines
|
Initial $800,000
|
$ 360,000 |
Initial $1,200,000
|
$ 300,000 | ||||||||||||
| $ 800,000 - $4,000,000 |
None(1)
|
$ 1,200,000 - $2,900,000 |
None(1)
|
|||||||||||||
|
Over $4,000,000
|
100 | % |
Over $2,900,000
|
100 | % | |||||||||||
|
Personal Umbrella
|
Initial $1,000,000
|
$ 100,000 |
Initial $1,000,000
|
$ 100,000 | ||||||||||||
| $ 1,000,000 - $3,000,000 |
None(1)
|
$ 1,000,000 - $2,000,000 |
None(1)
|
|||||||||||||
|
Over $3,000,000
|
100 | % |
Over $2,000,000
|
100 | % | |||||||||||
|
Commercial Lines
|
Initial $400,000
|
$ 400,000 |
Initial $400,000
|
$ 300,000 | ||||||||||||
| $ 400,000 - $4,000,000 |
None(1)
|
$ 400,000 - $2,900,000 |
None(1)
|
|||||||||||||
|
Over $4,000,000
|
100 | % |
Over $2,900,000
|
100 | % | |||||||||||
|
Commercial Auto
|
Initial $300,000
|
$ 300,000 |
Initial $300,000
|
$ 300,000 | ||||||||||||
| $ 300,000 - $2,000,000 |
None(1)
|
$ 300,000 - $2,000,000 |
None(1)
|
|||||||||||||
|
Over $2,000,000
|
100 | % |
Over $2,000,000
|
100 | % | |||||||||||
|
Catastrophe (2)
|
Initial $4,000,000
|
$ 1,800,000 |
Initial $4,000,000
|
$ 1,000,000 | ||||||||||||
| $ 4,000,000 - $141,000,000 |
None
|
$ 4,000,000 - $90,000,000 |
None
|
|||||||||||||
|
Over $141,000,000
|
100 | % |
Over $90,000,000
|
100 | % | |||||||||||
|
July 1, 2015 - June 30, 2016
|
||||||||
|
Treaty
|
Extent of Loss
|
Risk Retained
|
||||||
|
Personal Lines
|
Initial $750,000
|
$ 450,000 | ||||||
| $ 750,000 - $4,500,000 |
None(1)
|
|||||||
|
Over $4,500,000
|
100 | % | ||||||
|
Personal Umbrella
|
Initial $1,000,000
|
$ 100,000 | ||||||
| $ 1,000,000 - $3,000,000 |
None(1)
|
|||||||
|
Over $3,000,000
|
100 | % | ||||||
|
Commercial Lines
|
Initial $425,000
|
$ 425,000 | ||||||
| $ 425,000 - $4,500,000 |
None(1)
|
|||||||
|
Over $4,500,000
|
100 | % | ||||||
|
Commercial Auto
|
Initial $300,000
|
$ 300,000 | ||||||
| $ 300,000 - $2,000,000 |
None(1)
|
|||||||
|
Over $2,000,000
|
100 | % | ||||||
|
Catastrophe (2)
|
Initial $4,000,000
|
$ 2,400,000 | ||||||
| $ 4,000,000 - $180,000,000 |
None
|
|||||||
|
Over $180,000,000
|
100 | % | ||||||
|
Period
|
Total
Number of Shares Purchased
|
Average
Price Paid
per Share
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
Maximum Number of Shares that May Be Purchased Under the Plans or Programs
|
||||||||||||
|
4/1/15 – 4/30/15
|
2,111 | $ | 7.55 | - | - | |||||||||||
|
5/1/15 – 5/31/15
|
9,000 | (1) | $ | 7.44 | - | - | ||||||||||
|
6/1/15 – 6/30/15
|
500 | (2) | $ | 7.42 | - | - | ||||||||||
|
Total
|
11,611 | $ | 7.46 | - | - | |||||||||||
|
(1)
|
Includes 1,000 shares purchased by “affiliated purchaser” at a price of $7.62 per share.
|
|
(2)
|
Shares purchased by “affiliated purchaser”.
|
|
3(a)
|
Restated Certificate of Incorporation, as amended
1
|
|
3(b)
|
By-laws, as amended
2
|
|
|
|
|
31(a)
|
Rule 13a-14(a)/15d-14(a) Certification of Principal Executive Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
31(b)
|
Rule 13a-14(a)/15d-14(a) Certification of Principal Financial Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
32
|
Certification of Chief Executive Officer and Chief Financial Officer Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
101.INS
|
XBRL Instance Document
|
|
|
|
|
101.SCH
|
101.SCH XBRL Taxonomy Extension Schema.
|
|
|
|
|
101.CAL
|
101.CAL XBRL Taxonomy Extension Calculation Linkbase.
|
|
|
|
|
101.DEF
|
101.DEF XBRL Taxonomy Extension Definition Linkbase.
|
|
|
|
|
101.LAB
|
101.LAB XBRL Taxonomy Extension Label Linkbase.
|
|
|
|
|
101.PRE
|
101.PRE XBRL Taxonomy Extension Presentation Linkbase.
|
|
KINGSTONE COMPANIES, INC.
|
|||
|
Dated: August 12, 2015
|
By:
|
/s/ Barry B. Goldstein | |
| Barry B. Goldstein | |||
| President | |||
|
Dated: August 12, 2015
|
By:
|
/s/ Victor Brodsky | |
| Victor Brodsky | |||
|
Chief Financial Officer
|
|||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|