KINGSTONE COMPANIES, INC. - Quarter Report: 2014 May (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark one)
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended March 31, 2014
OR
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from _________to _________
Commission File Number 0-1665
KINGSTONE COMPANIES, INC.
(Exact name of registrant as specified in its charter)
Delaware
(State or other jurisdiction of
incorporation or organization)
|
36-2476480
(I.R.S. Employer
Identification Number)
|
15 Joys Lane
Kingston, NY 12401
(Address of principal executive offices)
(845) 802-7900
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer”, and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer o
|
Accelerated filer o
|
Non-accelerated filer o
(Do not check if a smaller reporting company)
|
Smaller reporting company þ
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ
As of May 15, 2014, there were 7,282,444 shares of the registrant’s common stock outstanding.
KINGSTONE COMPANIES, INC.
INDEX
Page | ||||
PART I — FINANCIAL INFORMATION
|
||||
Item 1 —
|
Financial Statements
|
2 | ||
Condensed Consolidated Balance Sheets at March 31, 2014 (Unaudited) and December 31, 2013 | 2 | |||
Condensed Consolidated Statements of Income and Comprehensive Income for the three months ended March 31, 2014 (Unaudited) and 2013 (Unaudited) | 3 | |||
Condensed Consolidated Statement of Stockholders’ Equity for the three months ended March 31, 2014 (Unaudited) | 4 | |||
Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2014 (Unaudited) and 2013 (Unaudited) | 5 | |||
Notes to Condensed Consolidated Financial Statements (Unaudited) | 6 | |||
Item 2 —
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations | 29 | ||
Item 3 —
|
Quantitative and Qualitative Disclosures About Market Risk | 49 | ||
Item 4 —
|
Controls and Procedures | 49 | ||
PART II — OTHER INFORMATION
|
||||
Item 1 —
|
Legal Proceedings
|
50 | ||
Item 1A —
|
Risk Factors
|
50 | ||
Item 2 —
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
50 | ||
Item 3 —
|
Defaults Upon Senior Securities
|
50 | ||
Item 4 —
|
Mine Safety Disclosures
|
50 | ||
Item 5 —
|
Other Information
|
50 | ||
Item 6 —
|
Exhibits
|
50 | ||
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 |
Forward-Looking Statements
This Quarterly Report on Form 10-Q contains forward-looking statements as that term is defined in the federal securities laws. The events described in forward-looking statements contained in this Quarterly Report may not occur. Generally, these statements relate to business plans or strategies, projected or anticipated benefits or other consequences of our plans or strategies, projected or anticipated benefits from acquisitions to be made by us, or projections involving anticipated revenues, earnings or other aspects of our operating results. The words "may," "will," "expect," "believe," "anticipate," "project," "plan," "intend," "estimate," and "continue," and their opposites and similar expressions are intended to identify forward-looking statements. We caution you that these statements are not guarantees of future performance or events and are subject to a number of uncertainties, risks and other influences, many of which are beyond our control that may influence the accuracy of the statements and the projections upon which the statements are based. Factors which may affect our results include, but are not limited to, the risks and uncertainties discussed in Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2013 under “Factors That May Affect Future Results and Financial Condition”.
Any one or more of these uncertainties, risks and other influences could materially affect our results of operations and whether forward-looking statements made by us ultimately prove to be accurate. Our actual results, performance and achievements could differ materially from those expressed or implied in these forward-looking statements. We undertake no obligation to publicly update or revise any forward-looking statements, whether from new information, future events or otherwise.
1
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements.
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
|
||||||||
March 31,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
(unaudited)
|
||||||||
Assets
|
||||||||
Fixed-maturity securities, held-to-maturity, at amortized cost (fair value of
|
||||||||
$4,102,096 at March 31, 2014 and $2,425,261 at December 31, 2013)
|
$ | 3,969,335 | $ | 2,399,482 | ||||
Fixed-maturity securities, available-for-sale, at fair value (amortized cost of
|
||||||||
$36,267,872 at March 31, 2014 and $28,079,902 at December 31, 2013)
|
37,087,852 | 28,436,022 | ||||||
Equity securities, available-for-sale, at fair value (cost of $8,190,655
|
||||||||
at March 31, 2014 and $6,690,338 at December 31, 2013)
|
8,513,526 | 6,796,673 | ||||||
Total investments
|
49,570,713 | 37,632,177 | ||||||
Cash and cash equivalents
|
8,563,066 | 19,922,506 | ||||||
Premiums receivable, net of provision for uncollectible amounts
|
8,102,612 | 7,590,074 | ||||||
Receivables - reinsurance contracts
|
858,567 | 974,989 | ||||||
Reinsurance receivables, net of provision for uncollectible amounts
|
43,531,328 | 37,560,825 | ||||||
Deferred policy acquisition costs
|
7,193,301 | 6,860,263 | ||||||
Intangible assets, net
|
2,590,315 | 2,709,244 | ||||||
Property and equipment, net of accumulated depreciation
|
2,295,861 | 2,038,755 | ||||||
Other assets
|
1,447,522 | 1,494,989 | ||||||
Total assets
|
$ | 124,153,285 | $ | 116,783,822 | ||||
Liabilities
|
||||||||
Loss and loss adjustment expense reserves
|
$ | 40,043,254 | $ | 34,503,229 | ||||
Unearned premiums
|
33,466,488 | 32,335,614 | ||||||
Advance premiums
|
1,165,871 | 776,099 | ||||||
Reinsurance balances payable
|
2,982,222 | 2,566,729 | ||||||
Deferred ceding commission revenue
|
7,117,642 | 6,984,166 | ||||||
Accounts payable, accrued expenses and other liabilities
|
2,301,195 | 3,215,487 | ||||||
Deferred income taxes
|
868,281 | 693,087 | ||||||
Total liabilities
|
87,944,953 | 81,074,411 | ||||||
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 8,186,031 shares;
|
||||||||
outstanding 7,266,573 shares
|
81,860 | 81,860 | ||||||
Capital in excess of par
|
32,705,959 | 32,692,568 | ||||||
Accumulated other comprehensive income
|
754,280 | 305,219 | ||||||
Retained earnings
|
4,223,678 | 4,187,209 | ||||||
37,765,777 | 37,266,856 | |||||||
Treasury stock, at cost, 919,458 shares
|
(1,557,445 | ) | (1,557,445 | ) | ||||
Total stockholders' equity
|
36,208,332 | 35,709,411 | ||||||
Total liabilities and stockholders' equity
|
$ | 124,153,285 | $ | 116,783,822 |
________________________________________________________________________________________
See accompanying notes to condensed consolidated financial statements.
2
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
|
||||||||
Condensed Consolidated Statements of Income and Comprehensive Income (Unaudited)
|
||||||||
Three months ended March 31,
|
2014
|
2013
|
||||||
Revenues
|
||||||||
Net premiums earned
|
$ | 5,926,311 | $ | 4,623,215 | ||||
Ceding commission revenue
|
3,381,283 | 2,293,711 | ||||||
Net investment income
|
378,788 | 283,287 | ||||||
Net realized gains on sales of investments
|
188,348 | 105,125 | ||||||
Other income
|
227,557 | 213,990 | ||||||
Total revenues
|
10,102,287 | 7,519,328 | ||||||
Expenses
|
||||||||
Loss and loss adjustment expenses
|
4,324,954 | 2,469,641 | ||||||
Commission expense
|
2,582,508 | 2,115,820 | ||||||
Other underwriting expenses
|
2,281,749 | 2,213,345 | ||||||
Other operating expenses
|
250,035 | 243,310 | ||||||
Depreciation and amortization
|
183,120 | 152,986 | ||||||
Interest expense
|
- | 21,215 | ||||||
Total expenses
|
9,622,366 | 7,216,317 | ||||||
Income from operations before taxes
|
479,921 | 303,011 | ||||||
Income tax expense
|
152,788 | 112,003 | ||||||
Net income
|
327,133 | 191,008 | ||||||
Other comprehensive income, net of tax
|
||||||||
Gross change in unrealized gains on available-for-sale-securities
|
680,396 | 445,743 | ||||||
Income tax expense related to items of other comprehensive income
|
(231,335 | ) | (151,553 | ) | ||||
Comprehensive income
|
$ | 776,194 | $ | 485,198 | ||||
Earnings per common share:
|
||||||||
Basic
|
$ | 0.05 | $ | 0.05 | ||||
Diluted
|
$ | 0.04 | $ | 0.05 | ||||
Weighted average common shares outstanding
|
||||||||
Basic
|
7,266,573 | 3,840,899 | ||||||
Diluted
|
7,372,149 | 3,914,406 | ||||||
Dividends declared and paid per common share
|
$ | 0.04 | $ | 0.04 |
_______________________________________________________________________________________
See accompanying notes to condensed consolidated financial statements.
3
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
Condensed Consolidated Statement of Stockholders' Equity
Three months ended March 31, 2014 (unaudited)
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, 2014
|
- | $ | - | 8,186,031 | $ | 81,860 | $ | 32,692,568 | $ | 305,219 | $ | 4,187,209 | 919,458 | $ | (1,557,445 | ) | $ | 35,709,411 | ||||||||||||||||||||||
Stock-based compensation
|
- | - | - | - | 13,391 | - | - | - | - | 13,391 | ||||||||||||||||||||||||||||||
Dividends
|
- | - | - | - | - | - | (290,664 | ) | - | - | (290,664 | ) | ||||||||||||||||||||||||||||
Net income
|
- | - | - | - | - | - | 327,133 | - | - | 327,133 | ||||||||||||||||||||||||||||||
Change in unrealized gains on available-
|
||||||||||||||||||||||||||||||||||||||||
for-sale securities, net of tax
|
- | - | - | - | - | 449,061 | - | - | - | 449,061 | ||||||||||||||||||||||||||||||
Balance, March 31, 2014
|
- | $ | - | 8,186,031 | $ | 81,860 | $ | 32,705,959 | $ | 754,280 | $ | 4,223,678 | 919,458 | $ | (1,557,445 | ) | $ | 36,208,332 |
______________________________________________________________________________________________________________________
See accompanying notes to condensed consolidated financial statements.
4
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows (Unaudited)
Three months ended March 31,
|
2014
|
2013
|
||||||
Cash flows provided by operating activities:
|
||||||||
Net income
|
$ | 327,133 | $ | 191,008 | ||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Net realized gains on sales of investments
|
(188,348 | ) | (105,125 | ) | ||||
Depreciation and amortization
|
183,120 | 152,986 | ||||||
Amortization of bond premium, net
|
82,997 | 45,074 | ||||||
Stock-based compensation
|
13,391 | 8,748 | ||||||
Deferred income tax expense
|
(56,141 | ) | (124,532 | ) | ||||
(Increase) decrease in operating assets:
|
||||||||
Premiums receivable, net
|
(512,538 | ) | 370,668 | |||||
Receivables - reinsurance contracts
|
116,422 | - | ||||||
Reinsurance receivables, net
|
(5,970,503 | ) | 5,281,411 | |||||
Deferred policy acquisition costs
|
(333,038 | ) | 17,101 | |||||
Other assets
|
46,785 | 1,011,071 | ||||||
(Decrease) increase in operating liabilities:
|
||||||||
Loss and loss adjustment expense reserves
|
5,540,025 | (2,175,646 | ) | |||||
Unearned premiums
|
1,130,874 | 551,525 | ||||||
Advance premiums
|
389,772 | 156,610 | ||||||
Reinsurance balances payable
|
415,493 | 4,421,673 | ||||||
Advance payments from catastrophe reinsurers
|
- | (7,358,391 | ) | |||||
Deferred ceding commission revenue
|
133,476 | 45,226 | ||||||
Accounts payable, accrued expenses and other liabilities
|
(914,292 | ) | (244,362 | ) | ||||
Net cash flows provided by operating activities
|
404,628 | 2,245,045 | ||||||
Cash flows used in investing activities:
|
||||||||
Purchase - fixed-maturity securities held-to-maturity
|
(1,566,354 | ) | - | |||||
Purchase - fixed-maturity securities available-for-sale
|
(10,396,843 | ) | (1,146,075 | ) | ||||
Purchase - equity securities
|
(2,662,152 | ) | (2,298,727 | ) | ||||
Sale or maturity - fixed-maturity securities available-for-sale
|
2,176,834 | 1,522,781 | ||||||
Sale - equity securities
|
1,287,326 | 945,053 | ||||||
Other investing activities
|
(312,215 | ) | (75,898 | ) | ||||
Net cash flows used in investing activities
|
(11,473,404 | ) | (1,052,866 | ) | ||||
Cash flows used in financing activities:
|
||||||||
Proceeds from line of credit
|
- | 100,000 | ||||||
Principal payments on line of credit
|
- | (550,000 | ) | |||||
Dividends paid
|
(290,664 | ) | (153,637 | ) | ||||
Net cash flows used in financing activities
|
(290,664 | ) | (603,637 | ) | ||||
(Decrease) increase in cash and cash equivalents
|
$ | (11,359,440 | ) | $ | 588,542 | |||
Cash and cash equivalents, beginning of period
|
19,922,506 | 2,240,012 | ||||||
Cash and cash equivalents, end of period
|
$ | 8,563,066 | $ | 2,828,554 | ||||
Supplemental disclosures of cash flow information:
|
||||||||
Cash paid for income taxes
|
$ | 400 | $ | - | ||||
Cash paid for interest
|
$ | - | $ | 39,087 |
___________________________________________________________________________________
See accompanying notes to condensed consolidated financial statements.
5
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1 - Nature of Business and Basis of Presentation
Kingstone Companies, Inc. (referred to herein as "Kingstone" or the “Company”), through its wholly owned subsidiary Kingstone Insurance Company (“KICO”), underwrites property and casualty insurance to small businesses and individuals exclusively through independent agents and brokers. KICO is a licensed insurance company in the State of New York. KICO has also obtained a license to write insurance in the Commonwealth of Pennsylvania; however, KICO has only nominally commenced writing business in Pennsylvania. Kingstone, through its wholly owned subsidiary, Payments, Inc., a licensed premium finance company in the State of New York, receives fees for placing contracts with a third party licensed premium finance company.
The accompanying unaudited condensed consolidated financial statements included in this report have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and the instructions to Securities and Exchange Commission (“SEC”) Form 10-Q and Article 8-03 of SEC Regulation S-X. The principles for condensed interim financial information do not require the inclusion of all the information and footnotes required by generally accepted accounting principles for complete financial statements. Therefore, these financial statements should be read in conjunction with the consolidated financial statements as of and for the year ended December 31, 2013 and notes thereto included in the Company’s Annual Report on Form 10-K filed on March 31, 2014. The accompanying condensed consolidated financial statements have not been audited by an independent registered public accounting firm in accordance with standards of the Public Company Accounting Oversight Board (United States) but, in the opinion of management, such financial statements include all adjustments, consisting only of normal recurring adjustments, necessary for a fair statement of the Company’s financial position and results of operations. The results of operations for the three months ended March 31, 2014 may not be indicative of the results that may be expected for the year ending December 31, 2014.
Note 2 – Accounting Policies
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Such estimates and assumptions, which include the reserves for losses and loss adjustment expenses, are subject to considerable estimation error due to the inherent uncertainty in projecting ultimate claim amounts that will be reported and settled over a period of several years. In addition, estimates and assumptions associated with receivables under reinsurance contracts related to contingent ceding commission revenue require considerable judgment by management. On an on-going basis, management reevaluates its assumptions and the methods of calculating its estimates. Actual results may differ significantly from the estimates and assumptions used in preparing the consolidated financial statements.
Principles of Consolidation
The consolidated financial statements consist of Kingstone and its wholly owned subsidiaries. Subsidiaries include: (1) KICO and its wholly owned subsidiaries, CMIC Properties, Inc. (“Properties”) and 15 Joys Lane, LLC (“15 Joys Lane”), which together own the land and building from which KICO operates, and (2) Payments Inc. All significant inter-company transactions have been eliminated in consolidation.
6
Accounting Pronouncements
There have been no recent accounting pronouncements or changes in recent accounting pronouncements during the three months ended March 31, 2014, as compared to those described in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2013, that are of significance, or potential significance, to the Company.
Note 3 - Investments
Available-for-Sale Securities
The amortized cost and fair value of investments in available-for-sale fixed-maturity securities and equity securities as of March 31, 2014 and December 31, 2013 are summarized as follows:
March 31, 2014
|
||||||||||||||||||||||||
Net | ||||||||||||||||||||||||
Cost or | Gross | Gross Unrealized Losses | Unrealized | |||||||||||||||||||||
Amortized | Unrealized | Less than 12 | More than 12 | Fair | Gains/ | |||||||||||||||||||
Cost
|
Gains
|
Months
|
Months
|
Value |
(Losses)
|
|||||||||||||||||||
Category
|
||||||||||||||||||||||||
Fixed-Maturity Securities:
|
||||||||||||||||||||||||
Political subdivisions of States,
|
||||||||||||||||||||||||
Territories and Possessions
|
$ | 11,199,284 | $ | 257,295 | $ | (25,457 | ) | $ | (35,326 | ) | $ | 11,395,796 | $ | 196,512 | ||||||||||
Corporate and other bonds
|
||||||||||||||||||||||||
Industrial and miscellaneous
|
25,068,588 | 724,043 | (62,730 | ) | (37,845 | ) | 25,692,056 | 623,468 | ||||||||||||||||
Total fixed-maturity securities
|
36,267,872 | 981,338 | (88,187 | ) | (73,171 | ) | 37,087,852 | 819,980 | ||||||||||||||||
Equity Securities:
|
||||||||||||||||||||||||
Preferred stocks
|
3,159,917 | 6,756 | (68,114 | ) | (58,228 | ) | 3,040,331 | (119,586 | ) | |||||||||||||||
Common stocks
|
5,030,738 | 463,402 | (20,945 | ) | - | 5,473,195 | 442,457 | |||||||||||||||||
Total equity securities
|
8,190,655 | 470,158 | (89,059 | ) | (58,228 | ) | 8,513,526 | 322,871 | ||||||||||||||||
Total
|
$ | 44,458,527 | $ | 1,451,496 | $ | (177,246 | ) | $ | (131,399 | ) | $ | 45,601,378 | $ | 1,142,851 |
7
December 31, 2013
|
||||||||||||||||||||||||
Net
|
||||||||||||||||||||||||
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
Unrealized
|
||||||||||||||||||||
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Gains/
|
|||||||||||||||||||
Category
|
Cost
|
Gains
|
Months
|
Months
|
Value
|
(Losses)
|
||||||||||||||||||
Fixed-Maturity Securities:
|
||||||||||||||||||||||||
Political subdivisions of States,
|
||||||||||||||||||||||||
Territories and Possessions
|
$ | 7,000,222 | $ | 162,616 | $ | (49,491 | ) | $ | (45,140 | ) | $ | 7,068,207 | $ | 67,985 | ||||||||||
Corporate and other bonds
|
||||||||||||||||||||||||
Industrial and miscellaneous
|
21,079,680 | 569,139 | (179,810 | ) | (101,194 | ) | 21,367,815 | 288,135 | ||||||||||||||||
Total fixed-maturity securities
|
28,079,902 | 731,755 | (229,301 | ) | (146,334 | ) | 28,436,022 | 356,120 | ||||||||||||||||
Equity Securities:
|
||||||||||||||||||||||||
Preferred stocks
|
2,899,301 | 2,503 | (251,525 | ) | (62,551 | ) | 2,587,728 | (311,573 | ) | |||||||||||||||
Common stocks
|
3,791,037 | 470,606 | (38,785 | ) | (13,913 | ) | 4,208,945 | 417,908 | ||||||||||||||||
Total equity securities
|
6,690,338 | 473,109 | (290,310 | ) | (76,464 | ) | 6,796,673 | 106,335 | ||||||||||||||||
Total
|
$ | 34,770,240 | $ | 1,204,864 | $ | (519,611 | ) | $ | (222,798 | ) | $ | 35,232,695 | $ | 462,455 |
A summary of the amortized cost and fair value of the Company’s investments in available-for-sale fixed-maturity securities by contractual maturity as of March 31, 2014 and December 31, 2013 is shown below:
March 31, 2014
|
December 31, 2013
|
|||||||||||||||
Amortized
|
Amortized
|
|||||||||||||||
Remaining Time to Maturity
|
Cost
|
Fair Value
|
Cost
|
Fair Value
|
||||||||||||
Less than one year
|
$ | 745,401 | $ | 760,948 | $ | 758,281 | $ | 768,954 | ||||||||
One to five years
|
8,424,752 | 8,843,711 | 9,025,386 | 9,466,973 | ||||||||||||
Five to ten years
|
20,629,510 | 20,997,899 | 14,070,003 | 14,114,271 | ||||||||||||
More than 10 years
|
6,468,209 | 6,485,294 | 4,226,232 | 4,085,824 | ||||||||||||
Total
|
$ | 36,267,872 | $ | 37,087,852 | $ | 28,079,902 | $ | 28,436,022 |
The actual maturities may differ from contractual maturities because certain borrowers have the right to call or prepay obligations with or without penalties.
8
Held-to-Maturity Securities
The amortized cost and fair value of investments in held-to-maturity fixed-maturity securities as of March 31, 2014 and December 31, 2013 are summarized as follows:
March 31, 2014
|
||||||||||||||||||||||||
Net
|
||||||||||||||||||||||||
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
Unrealized
|
||||||||||||||||||||
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Gains/
|
|||||||||||||||||||
Category
|
Cost
|
Gains
|
Months
|
Months
|
Value
|
(Losses)
|
||||||||||||||||||
U.S. Treasury securities
|
$ | 606,327 | $ | 84,612 | $ | - | $ | - | $ | 690,939 | $ | 84,612 | ||||||||||||
Political subdivisions of States,
|
||||||||||||||||||||||||
Territories and Possessions
|
1,410,299 | - | (3,437 | ) | - | 1,406,862 | (3,437 | ) | ||||||||||||||||
Corporate and other bonds
|
||||||||||||||||||||||||
Industrial and miscellaneous
|
1,952,709 | 51,586 | - | - | 2,004,295 | 51,586 | ||||||||||||||||||
Total
|
$ | 3,969,335 | $ | 136,198 | $ | (3,437 | ) | $ | - | $ | 4,102,096 | $ | 132,761 |
December 31, 2013
|
||||||||||||||||||||||||
Net
|
||||||||||||||||||||||||
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
Unrealized
|
||||||||||||||||||||
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Gains/
|
|||||||||||||||||||
Category
|
Cost
|
Gains
|
Months
|
Months
|
Value
|
(Losses)
|
||||||||||||||||||
U.S. Treasury securities
|
$ | 606,138 | $ | 46,915 | $ | - | $ | - | $ | 653,053 | $ | 46,915 | ||||||||||||
Political subdivisions of States,
|
||||||||||||||||||||||||
Territories and Possessions
|
208,697 | - | (25,359 | ) | - | 183,338 | (25,359 | ) | ||||||||||||||||
Corporate and other bonds
|
||||||||||||||||||||||||
Industrial and miscellaneous
|
1,584,647 | 4,223 | - | - | 1,588,870 | 4,223 | ||||||||||||||||||
Total
|
$ | 2,399,482 | $ | 51,138 | $ | (25,359 | ) | $ | - | $ | 2,425,261 | $ | 25,779 |
U.S. Treasury securities included in held-to-maturity securities are held in trust pursuant to the New York State Department of Financial Services’ minimum funds requirement.
A summary of the amortized cost and fair value of the Company’s investments in held-to-maturity securities by contractual maturity as of March 31, 2014 and December 31, 2013 is shown below:
9
March 31, 2014
|
December 31, 2013
|
|||||||||||||||
Amortized
|
Amortized
|
|||||||||||||||
Remaining Time to Maturity
|
Cost
|
Fair Value
|
Cost
|
Fair Value
|
||||||||||||
Less than one year
|
$ | - | $ | - | $ | - | $ | - | ||||||||
One to five years
|
- | - | - | - | ||||||||||||
Five to ten years
|
2,162,433 | 2,206,448 | 1,793,344 | 1,772,208 | ||||||||||||
More than 10 years
|
1,806,902 | 1,895,648 | 606,138 | 653,053 | ||||||||||||
Total
|
$ | 3,969,335 | $ | 4,102,096 | $ | 2,399,482 | $ | 2,425,261 |
Investment Income
Major categories of the Company’s net investment income are summarized as follows:
Three months ended
|
||||||||
March 31,
|
||||||||
2014
|
2013
|
|||||||
Income:
|
||||||||
Fixed-maturity securities
|
$ | 342,918 | $ | 260,035 | ||||
Equity securities
|
114,513 | 86,455 | ||||||
Cash and cash equivalents
|
20,619 | 29 | ||||||
Total
|
478,050 | 346,519 | ||||||
Expenses:
|
||||||||
Investment expenses
|
99,262 | 63,232 | ||||||
Net investment income
|
$ | 378,788 | $ | 283,287 |
Proceeds from the sale and maturity of fixed-maturity securities were $2,176,834 and $1,522,781 for the three months ended March 31, 2014 and 2013, respectively.
Proceeds from the sale of equity securities were $1,287,326 and $945,053 for the three months ended March 31, 2014 and 2013, respectively.
The Company’s net realized gains and losses on investments are summarized as follows:
Three months ended
|
||||||||
March 31,
|
||||||||
2014
|
2013
|
|||||||
Fixed-maturity securities:
|
||||||||
Gross realized gains
|
$ | 89,256 | $ | 76,976 | ||||
Gross realized losses
|
(26,399 | ) | - | |||||
62,857 | 76,976 | |||||||
Equity securities:
|
||||||||
Gross realized gains
|
136,059 | 71,785 | ||||||
Gross realized losses
|
(10,568 | ) | (43,636 | ) | ||||
125,491 | 28,149 | |||||||
Net realized gains
|
$ | 188,348 | $ | 105,125 |
10
Impairment Review
Impairment of investment securities results in a charge to operations when a market decline below cost is deemed to be other-than-temporary. The Company regularly reviews its fixed-maturity securities and equity securities portfolios to evaluate the necessity of recording impairment losses for other-than-temporary declines in the fair value of investments. In evaluating potential impairment, in accordance with GAAP, management considers weather (i) the Company does not have the intent to sell a debt security prior to recovery and (ii) it is more likely than not that it will not have to sell the debt security prior to recovery, the security would not be considered other-than-temporarily impaired unless there is a credit loss. When the Company does not intend to sell the security and it is more likely than not that the Company will not have to sell the security before recovery of its cost basis, it will recognize the credit component of an Other-than-temporary impairment (“OTTI”) of a debt security in earnings and the remaining portion in other comprehensive income. The credit loss component recognized in earnings is identified as the amount of principal cash flows not expected to be received over the remaining term of the security as projected based on cash flow projections. For held-to-maturity debt securities, the amount of OTTI recorded in other comprehensive income for the noncredit portion of a previous OTTI is amortized prospectively over the remaining life of the security on the basis of timing of future estimated cash flows of the security.
OTTI losses are recorded in the condensed consolidated statements of income and comprehensive income as net realized losses on investments and result in a permanent reduction of the cost basis of the underlying investment. The determination of OTTI is a subjective process and different judgments and assumptions could affect the timing of loss realization. At March 31, 2014, there were 39 securities that accounted for the gross unrealized loss. The Company determined that none of the unrealized losses were deemed to be OTTI for its portfolio of fixed maturity investments and equity securities for the three months ended March 31, 2014 and 2013. Significant factors influencing the Company’s determination that unrealized losses were temporary included the magnitude of the unrealized losses in relation to each security’s cost, the nature of the investment and management’s intent and ability to retain the investment for a period of time sufficient to allow for an anticipated recovery of fair value to the Company’s cost basis.
11
The Company held securities with unrealized losses representing declines that were considered temporary at March 31, 2014 and December 31, 2013 as follows:
March 31, 2014
|
||||||||||||||||||||||||||||||||
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||||||||||
|
No. of
|
No. of
|
Aggregate
|
|||||||||||||||||||||||||||||
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
|||||||||||||||||||||||||
Category
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
||||||||||||||||||||||||
Fixed-Maturity Securities:
|
||||||||||||||||||||||||||||||||
Political subdivisions of
|
||||||||||||||||||||||||||||||||
States, Territories and
|
||||||||||||||||||||||||||||||||
Possessions
|
$ | 2,669,178 | $ | (25,457 | ) | 9 | $ | 772,206 | $ | (35,326 | ) | 2 | $ | 3,441,384 | $ | (60,783 | ) | |||||||||||||||
Corporate and other
|
||||||||||||||||||||||||||||||||
bonds industrial and
|
||||||||||||||||||||||||||||||||
miscellaneous
|
4,378,126 | (62,730 | ) | 13 | 1,036,070 | (37,845 | ) | 4 | 5,414,196 | (100,575 | ) | |||||||||||||||||||||
Total fixed-maturity
|
||||||||||||||||||||||||||||||||
securities
|
$ | 7,047,304 | $ | (88,187 | ) | 22 | $ | 1,808,276 | $ | (73,171 | ) | 6 | $ | 8,855,580 | $ | (161,358 | ) | |||||||||||||||
Equity Securities:
|
||||||||||||||||||||||||||||||||
Preferred stocks
|
$ | 1,443,956 | $ | (68,114 | ) | 6 | $ | 646,300 | $ | (58,228 | ) | 3 | $ | 2,090,256 | $ | (126,342 | ) | |||||||||||||||
Common stocks
|
418,425 | (20,945 | ) | 2 | - | - | - | 418,425 | (20,945 | ) | ||||||||||||||||||||||
Total equity securities
|
$ | 1,862,381 | $ | (89,059 | ) | 8 | $ | 646,300 | $ | (58,228 | ) | 3 | $ | 2,508,681 | $ | (147,287 | ) | |||||||||||||||
Total
|
$ | 8,909,685 | $ | (177,246 | ) | 30 | $ | 2,454,576 | $ | (131,399 | ) | 9 | $ | 11,364,261 | $ | (308,645 | ) |
12
December 31, 2013
|
||||||||||||||||||||||||||||||||
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||||||||||
|
No. of
|
No. of
|
Aggregate
|
|||||||||||||||||||||||||||||
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
|||||||||||||||||||||||||
Category
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
||||||||||||||||||||||||
Fixed-Maturity Securities:
|
||||||||||||||||||||||||||||||||
Political subdivisions of
|
||||||||||||||||||||||||||||||||
States, Territories and
|
||||||||||||||||||||||||||||||||
Possessions
|
$ | 2,015,437 | $ | (49,491 | ) | 6 | $ | 415,866 | $ | (45,140 | ) | 2 | $ | 2,431,303 | $ | (94,631 | ) | |||||||||||||||
Corporate and other
|
||||||||||||||||||||||||||||||||
bonds industrial and
|
||||||||||||||||||||||||||||||||
miscellaneous
|
6,447,605 | (179,810 | ) | 24 | 1,430,377 | (101,194 | ) | 5 | 7,877,982 | (281,004 | ) | |||||||||||||||||||||
Total fixed-maturity
|
||||||||||||||||||||||||||||||||
securities
|
$ | 8,463,042 | $ | (229,301 | ) | 30 | $ | 1,846,243 | $ | (146,334 | ) | 7 | $ | 10,309,285 | $ | (375,635 | ) | |||||||||||||||
Equity Securities:
|
||||||||||||||||||||||||||||||||
Preferred stocks
|
$ | 1,835,958 | $ | (251,525 | ) | 8 | $ | 444,100 | $ | (62,551 | ) | 2 | $ | 2,280,058 | $ | (314,076 | ) | |||||||||||||||
Common stocks
|
879,525 | (38,785 | ) | 4 | 145,625 | (13,913 | ) | 1 | 1,025,150 | (52,698 | ) | |||||||||||||||||||||
Total equity securities
|
$ | 2,715,483 | $ | (290,310 | ) | 12 | $ | 589,725 | $ | (76,464 | ) | 3 | $ | 3,305,208 | $ | (366,774 | ) | |||||||||||||||
Total
|
$ | 11,178,525 | $ | (519,611 | ) | 42 | $ | 2,435,968 | $ | (222,798 | ) | 10 | $ | 13,614,493 | $ | (742,409 | ) |
13
Note 4 - Fair Value Measurements
The Company follows GAAP guidance regarding fair value measurements. The valuation technique used to fair value the financial instruments is the market approach which uses prices and other relevant information generated by market transactions involving identical or comparable assets.
This guidance establishes a three-level hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure the assets or liabilities fall within different levels of the hierarchy, the classification is based on the lowest level input that is significant to the fair value measurement of the asset or liability. Classification of assets and liabilities within the hierarchy considers the markets in which the assets and liabilities are traded, including during period of market disruption, and the reliability and transparency of the assumptions used to determine fair value. The hierarchy requires the use of observable market data when available. The levels of the hierarchy and those investments included in each are as follows:
Level 1—Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities traded in active markets. Included are those investments traded on an active exchange, such as the NASDAQ Global Select Market, U.S. Treasury securities and obligations of U.S. government agencies, together with corporate debt securities that are generally investment grade.
Level 2—Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability and market-corroborated inputs. Municipal and corporate bonds that are traded in less active markets are classified as Level 2. These securities are valued using market price quotations for recently executed transactions.
Level 3—Inputs to the valuation methodology are unobservable for the asset or liability and are significant to the fair value measurement. Material assumptions and factors considered in pricing investment securities and other assets may include appraisals, projected cash flows, market clearing activity or liquidity circumstances in the security or similar securities that may have occurred since the prior pricing period.
The availability of observable inputs varies and is affected by a wide variety of factors. When the valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires significantly more judgment. The degree of judgment exercised by management in determining fair value is greatest for investments categorized as Level 3. For investments in this category, the Company considers prices and inputs that are current as of the measurement date. In periods of market dislocation, as characterized by current market conditions, the ability to observe prices and inputs may be reduced for many instruments. This condition could cause a security to be reclassified between levels.
14
The Company’s investments are allocated among pricing input levels at March 31, 2014 and December 31, 2013 as follows:
March 31, 2014
|
||||||||||||||||
($ in thousands)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Fixed-maturity securities
|
||||||||||||||||
U.S. Treasury securities
|
||||||||||||||||
and obligations of U.S.
|
||||||||||||||||
government corporations
|
||||||||||||||||
and agencies
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Political subdivisions of
|
||||||||||||||||
States, Territories and
|
||||||||||||||||
Possessions
|
- | 11,396 | - | 11,396 | ||||||||||||
Corporate and other
|
||||||||||||||||
bonds industrial and
|
||||||||||||||||
miscellaneous
|
17,553 | 8,138 | - | 25,691 | ||||||||||||
Total fixed maturities
|
17,553 | 19,534 | - | 37,087 | ||||||||||||
Equity securities
|
8,514 | - | - | 8,514 | ||||||||||||
Total investments
|
$ | 26,067 | $ | 19,534 | $ | - | $ | 45,601 |
December 31, 2013
|
||||||||||||||||
($ in thousands)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Fixed-maturity investments available for sale
|
||||||||||||||||
Political subdivisions of
|
||||||||||||||||
States, Territories and
|
||||||||||||||||
Possessions
|
$ | - | $ | 7,068 | $ | - | $ | 7,068 | ||||||||
Corporate and other
|
||||||||||||||||
bonds industrial and
|
||||||||||||||||
miscellaneous
|
20,731 | 637 | - | 21,368 | ||||||||||||
Total fixed maturities
|
20,731 | 7,705 | - | 28,436 | ||||||||||||
Equity investments
|
6,797 | - | - | 6,797 | ||||||||||||
Total investments
|
$ | 27,528 | $ | 7,705 | $ | - | $ | 35,233 |
Note 5 - Fair Value of Financial Instruments
GAAP requires all entities to disclose the fair value of financial instruments, both assets and liabilities recognized and not recognized in the balance sheet, for which it is practicable to estimate fair value. The Company uses the following methods and assumptions in estimating its fair value disclosures for financial instruments:
Equity securities and fixed income securities available-for-sale: Fair value disclosures for these investments are included in “Note 3 - Investments.”
Cash and cash equivalents: The carrying values of cash and cash equivalents approximate their fair values because of the short-term nature of these instruments.
Premiums receivable, reinsurance receivables: The carrying values reported in the accompanying condensed consolidated balance sheets for these financial instruments approximate their fair values due to the short-term nature of the assets.
15
Real estate: The fair value of the land and building included in property and equipment, which is used in the Company’s operations, approximates the carrying value. The fair value was based on an appraisal prepared using the sales comparison approach, and accordingly the real estate is a Level 3 asset under the fair value hierarchy.
Reinsurance balances payable: The carrying value reported in the condensed consolidated balance sheets for these financial instruments approximates fair value.
The estimated fair values of the Company’s financial instruments are as follows:
March 31, 2014
|
December 31, 2013
|
|||||||||||||||
Carrying Value
|
Fair Value
|
Carrying Value
|
Fair Value
|
|||||||||||||
Fixed-maturity investments held to maturity
|
$ | 3,969,335 | $ | 4,102,096 | $ | 2,399,482 | $ | 2,425,261 | ||||||||
Cash and cash equivalents
|
8,563,066 | 8,563,066 | 19,922,506 | 19,922,506 | ||||||||||||
Premiums receivable
|
8,102,612 | 8,102,612 | 7,590,074 | 7,590,074 | ||||||||||||
Receivables - reinsurance contracts
|
858,567 | 858,567 | 974,989 | 974,989 | ||||||||||||
Reinsurance receivables
|
43,531,328 | 43,531,328 | 37,560,825 | 37,560,825 | ||||||||||||
Real estate, net of accumulated depreciation
|
1,766,149 | 1,816,122 | 1,777,942 | 1,816,122 | ||||||||||||
Reinsurance balances payable
|
2,982,222 | 2,982,222 | 2,566,729 | 2,566,729 |
Note 6 – Property and Casualty Insurance Activity
Premiums Earned
Premiums written, ceded and earned are as follows:
Direct
|
Assumed
|
Ceded
|
Net
|
|||||||||||||
Three months ended March 31, 2014
|
|
|
|
|||||||||||||
Premiums written
|
$ | 16,347,445 | $ | 7,647 | $ | (9,769,829 | ) | $ | 6,585,263 | |||||||
Change in unearned premiums
|
(1,133,528 | ) | 2,654 | 471,922 | (658,952 | ) | ||||||||||
Premiums earned
|
$ | 15,213,917 | $ | 10,301 | $ | (9,297,907 | ) | $ | 5,926,311 | |||||||
Three months ended March 31, 2013
|
||||||||||||||||
Premiums written
|
$ | 12,844,836 | $ | 9,815 | $ | (7,883,665 | ) | $ | 4,970,986 | |||||||
Change in unearned premiums
|
(578,967 | ) | 27,441 | 203,755 | (347,771 | ) | ||||||||||
Premiums earned
|
$ | 12,265,869 | $ | 37,256 | $ | (7,679,910 | ) | $ | 4,623,215 |
Premium receipts in advance of the policy effective date are recorded as advance premiums. The balance of advance premiums as of March 31, 2014 and December 31, 2013 was approximately $1,166,000 and $776,000, respectively.
16
Loss and Loss Adjustment Expense Reserves
The following table provides a reconciliation of the beginning and ending balances for unpaid losses and loss adjustment expense (“LAE”) reserves:
Three months ended March 31,
|
||||||||
2014
|
2013
|
|||||||
Balance at beginning of period
|
$ | 34,503,229 | $ | 30,485,532 | ||||
Less reinsurance recoverables
|
(17,363,975 | ) | (18,419,694 | ) | ||||
Net balance, beginning of period
|
17,139,254 | 12,065,838 | ||||||
Incurred related to:
|
||||||||
Current year
|
4,121,732 | 2,469,783 | ||||||
Prior years
|
203,222 | (142 | ) | |||||
Total incurred
|
4,324,954 | 2,469,641 | ||||||
Paid related to:
|
||||||||
Current year
|
1,082,950 | 588,655 | ||||||
Prior years
|
1,455,086 | 1,365,361 | ||||||
Total paid
|
2,538,036 | 1,954,016 | ||||||
|
||||||||
Net balance at end of period
|
18,926,172 | 12,581,463 | ||||||
Add reinsurance recoverables
|
21,117,082 | 15,728,423 | ||||||
Balance at end of period
|
$ | 40,043,254 | $ | 28,309,886 | ||||
Incurred losses and LAE are net of reinsurance recoveries under reinsurance contracts of $6,718,463 and $5,055,495 for the three months ended March 31, 2014 and 2013, respectively.
Prior year incurred loss and LAE development is based upon estimates by line of business and accident year. The Company’s management continually monitors claims activity to assess the appropriateness of carried case and incurred but not reported (“IBNR”) reserves, giving consideration to Company and industry trends.
Loss and loss adjustment expense reserves
The reserving process for loss adjustment expense reserves provides for the Company’s best estimate at a particular point in time of the ultimate unpaid cost of all losses and loss adjustment expenses incurred, including settlement and administration of losses, and is based on facts and circumstances then known and including losses that have been incurred but not yet been reported. The process includes using actuarial methodologies to assist in establishing these estimates, judgments relative to estimates of future claims severity and frequency, the length of time before losses will develop to their ultimate level and the possible changes in the law and other external factors that are often beyond the Company’s control. Several actuarial reserving methodologies are used to estimate required loss reserves. The process produces carried reserves set by management based upon the actuaries’ best estimate and is the result of numerous best estimates made by line of business, accident year, and loss and loss adjustment expense. The amount of loss and loss adjustment expense reserves for reported claims (“case reserve”) is based primarily upon a case-by-case evaluation of coverage, liability, injury severity, and any other information considered pertinent to estimating the exposure presented by the claim. The amounts of loss and loss adjustment expense reserves for unreported claims and development on known claims (incurred but not reported reserves) are determined using historical information by line of insurance as adjusted to current conditions. Since this process produces loss reserves set by management based upon the actuaries’ best estimate, there is no explicit or implicit provision for uncertainty in the carried loss reserves.
17
Due to the inherent uncertainty associated with the reserving process, the ultimate liability may differ, perhaps substantially, from the original estimate. Such estimates are regularly reviewed and updated and any resulting adjustments are included in the current year’s results. Reserves are closely monitored and are recomputed periodically using the most recent information on reported claims and a variety of statistical techniques. On at least a quarterly basis, the Company reviews by line of business existing reserves, new claims, changes to existing case reserves and paid losses with respect to the current and prior years. Several methods are used, varying by product line and accident year, in order to select the estimated year-end loss reserves. These methods include the following:
Paid Loss Development – historical patterns of paid loss development are used to project future paid loss emergence in order to estimate required reserves.
Incurred Loss Development – historical patterns of incurred loss development, reflecting both paid losses and changes in case reserves, are used to project future incurred loss emergence in order to estimate required reserves.
Paid Bornhuetter-Ferguson (“BF”) – an estimated loss ratio for a particular accident year is determined, and is weighted against the portion of the accident year claims that have been paid, based on historical paid loss development patterns. The estimate of required reserves assumes that the remaining unpaid portion of a particular accident year will pay out at a rate consistent with the estimated loss ratio for that year. This method can be useful for situations where an unusually high or low amount of paid losses exists at the early stages of the claims development process.
Incurred Bornhuetter-Ferguson (“BF”) - an estimated loss ratio for a particular accident year is determined, and is weighted against the portion of the accident year claims that have been reported, based on historical incurred loss development patterns. The estimate of required reserves assumes that the remaining unreported portion of a particular accident year will pay out at a rate consistent with the estimated loss ratio for that year. This method can be useful for situations where an unusually high or low amount of reported losses exists at the early stages of the claims development process.
Management’s best estimate of required reserves is generally based on an average of the methods above, with appropriate weighting of the various methods based on the line of business and accident year being projected. In some cases, additional methods or historical data from industry sources are employed to supplement the projections derived from the methods listed above.
Two key assumptions that materially affect the estimate of loss reserves are the loss ratio estimate for the current accident year used in the BF methods described above, and the loss development factor selections used in the loss development methods described above. The loss ratio estimates used in the BF methods are selected after reviewing historical accident year loss ratios adjusted for rate changes, trend, and mix of business.
The Company is not aware of any claims trends that have emerged or that would cause future adverse development that have not already been considered in existing case reserves and in its current loss development factors.
18
In New York State, lawsuits for negligence are subject to certain limitations and must be commenced within three years from the date of the accident or are otherwise barred. Accordingly, the Company’s exposure to ‘pure’ IBNR for accident years 2010 and prior is limited although there remains the possibility of adverse development on reported claims (‘case development’ IBNR).
The Company was previously a one-third participant in a pool arrangement. Effective November 1, 1997, the Company withdrew from its participation in the pool arrangement. Accordingly, the Company will only be participating in losses and allocated loss adjustment expenses that occurred prior to that date.
Reinsurance
The Company’s reinsurance treaties for both its Personal Lines business, which primarily consists of homeowners’ policies, and Commercial Lines business expired on June 30, 2013. Effective July 1, 2013, the Company entered into new treaties with different terms. The treaties are annual, except for personal lines described below, and provide for the following material terms as of July 1, 2013:
Personal Lines
The personal lines treaty was renewed with a two year term expiring on June 30, 2015. Personal lines business, which includes homeowners, dwelling fire and canine legal liability insurance, is reinsured under a 75% quota share treaty, which provides coverage with respect to losses of up to $1,200,000 per occurrence. An excess of loss contract provides 100% of coverage for the next $1,700,000 of losses for a total reinsurance coverage of $2,600,000 with respect to losses of up to $2,900,000 per occurrence. Effective as of July 1, 2014, the Company has the option to increase the quota share percentage to a maximum of 85% or decrease the quota share percentage to a minimum of 55% by giving no less than 30 days advance notice. On May 12, 2014, the Company notified the personal lines reinsurers of its election to reduce the ceding percentage in the personal lines quota share treaty from 75% to 55% effective July 1, 2014. See “Catastrophe Reinsurance” below for a discussion of the Company’s reinsurance coverage with respect to its Personal Lines business in the event of a catastrophe.
Personal umbrella policies are reinsured under a 90% quota share treaty limiting the Company to a maximum of $100,000 per occurrence for the first $1,000,000 of coverage. The second $1,000,000 of coverage is 100% reinsured.
Commercial Lines
General liability commercial policies written by the Company, except for commercial auto policies, are reinsured under a 25% quota share treaty, which provides coverage with respect to losses of up to $400,000 per occurrence. Excess of loss contracts provide 100% of coverage for the next $2,500,000 of losses for a total reinsurance coverage of $2,600,000 with respect to losses of up to $2,900,000 per occurrence.
Commercial Auto
Commercial auto policies are covered by an excess of loss reinsurance contract, which provides $1,700,000 of coverage in excess of $300,000.
Catastrophe Reinsurance
The Company has catastrophe reinsurance coverage with regard to losses of up to $90,000,000. The initial $4,000,000 of losses in a catastrophe are subject to a 75% quota share treaty, such that the Company retains $1,000,000 per catastrophe occurrence. With respect to any additional catastrophe losses of up to $86,000,000 per catastrophe, the Company is 100% reinsured under its catastrophe reinsurance program. Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts.
19
The single maximum risks to which the Company is subject under these treaties per occurrence are as follows:
Treaty
|
Extent of Loss
|
Risk Retained
|
||
Personal Lines
|
Initial $1,200,000
|
$300,000
|
||
$1,200,000 - $2,900,000
|
None(1)
|
|||
Over $2,900,000
|
100%
|
|||
Personal Umbrella
|
Initial $1,000,000
|
$100,000
|
||
$1,000,000 - $2,000,000
|
None(1)
|
|||
Over $2,000,000
|
100%
|
|||
Commercial Lines
|
Initial $400,000
|
$300,000
|
||
$400,000 - $2,900,000
|
None(1)
|
|||
Over $2,900,000
|
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
|
$1,000,000
|
||
$4,000,000 - $90,000,000
|
None
|
|||
Over $90,000,000
|
100%
|
(1)
|
Covered by excess of loss treaties.
|
(2)
|
Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts.
|
The previous reinsurance treaties, which expired on June 30, 2013, provided for the following material terms:
Personal Lines
Personal Lines business, which includes homeowners, dwelling fire and canine legal liability insurance, was reinsured under a 75% quota share treaty which provided coverage with respect to losses of up to $1,000,000 per occurrence. An excess of loss contract provided 100% of coverage for the next $1,900,000 of losses for a total reinsurance coverage of $2,650,000 with respect to losses of up to $2,900,000 per occurrence. See “Catastrophe Reinsurance” below for a discussion of the Company’s reinsurance coverage with respect to its Personal Lines business in the event of a catastrophe.
Personal umbrella policies were reinsured under a 90% quota share treaty limiting the Company to a maximum of $100,000 per occurrence for the first $1,000,000 of coverage. The second $1,000,000 of coverage was 100% reinsured.
20
Commercial Lines
General liability commercial policies written by the Company, except for commercial auto policies, were reinsured under a 40% quota share treaty, which provided coverage with respect to losses of up to $500,000 per occurrence. Excess of loss contracts provided 100% of coverage for the next $2,400,000 of losses for a total reinsurance coverage of $2,600,000 with respect to losses of up to $2,900,000 per occurrence.
Commercial Auto
Commercial auto policies were covered by an excess of loss reinsurance contract, which provided $1,750,000 of coverage in excess of $250,000.
Catastrophe Reinsurance
The Company had catastrophe reinsurance coverage with regard to losses of up to $73,000,000. The initial $3,000,000 of losses in a catastrophe were subject to a 75% quota share treaty, such that the Company retained $750,000 per catastrophe occurrence With respect to any additional catastrophe losses of up to $70,000,000, the Company was 100% reinsured under its catastrophe reinsurance program.
The Company’s reinsurance program is structured to enable the Company to significantly grow its premium volume while maintaining regulatory capital and other financial ratios generally within or below the expected ranges used for regulatory oversight purposes. The reinsurance program also provides income as a result of ceding commissions earned pursuant to the quota share reinsurance contracts. The Company’s participation in reinsurance arrangements does not relieve the Company from its obligations to policyholders.
Ceding Commission Revenue
The Company earns ceding commission revenue under its quota share reinsurance agreements based on: (i) a fixed provisional commission rate at which provisional ceding commissions are earned, and (ii) a sliding scale of commission rates and ultimate treaty year loss ratios on the policies reinsured under each of these agreements based upon which contingent ceding commissions are earned. The sliding scale includes minimum and maximum commission rates in relation to specified ultimate loss ratios. The commission rate and contingent ceding commissions earned increases when the estimated ultimate loss ratio decreases and, conversely, the commission rate and contingent ceding commissions earned decreases when the estimated ultimate loss ratio increases.
As of March 31, 2014, the Company’s estimated ultimate loss ratios are attributable to contracts for the July 1, 2013/June 30, 2014 treaty year (“2013/2014 Treaties”). As of March 31, 2013, the Company’s estimated ultimate loss ratios are attributable to contracts for the July 1, 2012/June 30, 2013 treaty year (“2012/2013 Treaties”).
21
Treaties in effect as of March 31, 2014
The Company’s estimated ultimate loss ratios (“Loss Ratios”) for the period July 1, 2013 through March 31, 2014, which are attributable to contracts for the 2013/2014 Treaties remain lower than the contractual Loss Ratios at which the provisional ceding commissions are earned. As a result of severe winter weather during the three months ended March 31, 2014, the Loss Ratios attributable to these treaties as of March 31, 2014 were greater than the Loss Ratios as of December 31, 2013. Accordingly, for the three months ended March 31, 2014, the Company’s contingent ceding commission earned was reduced as a result of the increase in estimated Loss Ratios for the 2013/2014 Treaties.
Treaties in effect as of March 31, 2013
The Company’s estimated Loss Ratios attributable to the 2012/2013 Treaties were greater than the contractual Loss Ratios at which the provisional ceding commissions are earned. Accordingly, for the three months ended March 31, 2013, the Company recorded negative contingent ceding commissions earned with respect to the 2012/2013 Treaties.
In addition to the treaties that were in effect as of March 31, 2014 and 2013, the estimated ultimate loss ratios from prior years’ treaties are subject to change as loss reserves from those periods increase or decrease, resulting in an increase or decrease in the commission rate and contingent ceding commissions earned.
Ceding commissions earned consists of the following:
Three months ended
|
||||||||
March 31,
|
||||||||
2014
|
2013
|
|||||||
Provisional ceding commissions earned
|
$ | 3,376,876 | $ | 2,392,864 | ||||
Contingent ceding commissions earned
|
4,407 | (99,153 | ) | |||||
$ | 3,381,283 | $ | 2,293,711 |
Provisional ceding commissions are settled monthly. Balances due from reinsurers for contingent ceding commissions on quota share treaties are settled annually based on the loss ratio of each treaty year that ends on June 30. As discussed above, for the three months ended March 31, 2013, the Company has recorded negative contingent ceding commissions earned with respect to the 2012/2013 Treaties, which results in ceding commissions payable to reinsurers. There was no net contingent ceding commissions payable to reinsurers as of March 31, 2014 and December 31, 2013.
Note 7 – Bank Line of Credit
On December 27, 2011, Kingstone executed a Promissory Note pursuant to a line of credit (together, the “Trustco Agreement”) with Trustco Bank (“Lender”). Under the Trustco Agreement, Kingstone may receive advances from Lender not to exceed an unpaid principal balance of $500,000 (the “Credit Limit”). On January 25, 2013, the Credit Limit was increased to $600,000. Advances extended under the Trustco Agreement will bear interest at a floating rate based on the Lender’s prime rate, which was 3.75% at March 31, 2014.
22
Interest only payments are due monthly. The principal balance is payable on demand, and must be reduced to zero for a minimum of thirty consecutive days during each year of the term of the Trustco Agreement. The line of credit is subject annual renewal at the discretion of the Lender. Lender may set off any depository accounts maintained by Kingstone that are held by Lender. Payment of amounts due pursuant to the Trustco Agreement is secured by all of Kingstone’s cash and deposit accounts, receivables, inventory and fixed assets, and is guaranteed by Kingstone’s subsidiary, Payments, Inc.
The line of credit will be used for general corporate purposes.
There were no outstanding balances under the bank line of credit as of March 31, 2014 and December 31, 2013. The weighted average interest rate on the amount outstanding during the three months ended March, 2014 and 2013 was 0% and 3.75%, respectively. There are no other fees in connection with this credit line. Interest expense on the line of credit for the three months ended March 31, 2014 and 2013 was approximately $-0- and $3,000, respectively.
Note 8 – Stockholders’ Equity
Dividend Declared
Dividends declared and paid on Common Stock were $290,664 and $153,637 for the three months ended March 31, 2014 and 2013, respectively. The Company’s Board of Directors approved a quarterly dividend on May 13, 2014 of $.04 per share payable in cash on June 13, 2014 to stockholders of record as of May 30, 2014 (see Note 12).
Stock Options
Pursuant to the Company’s 2005 Equity Participation Plan (the “2005 Plan”), which provides for the issuance of incentive stock options, non-statutory stock options and restricted stock, a maximum of 700,000 shares of Common Stock are permitted to be issued pursuant to options granted and restricted stock issued. Incentive stock options granted under the 2005 Plan expire no later than ten years from date of grant (except no later than five years for a grant to a 10% stockholder). The Board of Directors or the Stock Option Committee determines the expiration date with respect to non-statutory options, and the vesting provisions for restricted stock, granted under the 2005 Plan.
The results of operations for the three months ended March 31, 2014 and 2013 include stock-based compensation expense totaling approximately $13,000 and $9,000, respectively. Stock-based compensation expense related to stock options is net of estimated forfeitures of 20% and 21% for the three months ended March 31, 2014 and 2013, respectively. Such amounts have been included in the condensed consolidated statements of income and comprehensive income within other operating expenses.
Stock-based compensation expense in 2014 and 2013 is the grant date estimated fair value of options amortized on a straight-line basis over the requisite service period for the entire portion of the award. No stock options were granted during the three months ended March 31, 2014 and 2013.
23
A summary of option activity under the Company’s 2005 Plan for the three months ended March 31, 2014 is as follows:
Stock Options
|
Number of Shares
|
Weighted Average Exercise Price per Share
|
Weighted Average Remaining Contractual Term
|
Aggregate Intrinsic Value
|
||||||||||||
Outstanding at January 1, 2014
|
321,365 | $ | 3.36 | 2.26 | $ | 1,257,936 | ||||||||||
Granted
|
- | $ | - | - | $ | - | ||||||||||
Exercised
|
- | $ | - | - | $ | - | ||||||||||
Forfeited
|
- | $ | - | - | $ | - | ||||||||||
Outstanding at March 31, 2014
|
321,365 | $ | 3.36 | 2.01 | $ | 1,161,527 | ||||||||||
Vested and Exercisable at March 31, 2014
|
244,490 | $ | 2.77 | 1.25 | $ | 1,027,464 |
The aggregate intrinsic value of options outstanding and options exercisable at March 31, 2014 is calculated as the difference between the exercise price of the underlying options and the market price of the Company’s Common Stock for the options that had exercise prices that were lower than the $6.97 closing price of the Company’s Common Stock on March 31, 2014.
Participants in the 2005 Plan may exercise their outstanding vested options, in whole or in part, by having the Company reduce the number of shares otherwise issuable by a number of shares having a fair market value equal to the exercise price of the option being exercised (“Net Exercise”). No options were exercised during the three months ended March 31, 2014 and 2013.
As of March 31, 2014 and December 31, 2013, the fair value of unamortized compensation cost related to unvested stock option awards was approximately $58,000 and $71,000, respectively. Unamortized compensation cost as of March 31, 2014 is expected to be recognized over a remaining weighted-average vesting period of 1.38 years.
Note 9 – Income Taxes
Income taxes for the three months ended March 31, 2014 and 2013 were computed using the effective tax rate estimated to be applicable for the full year, which is subject to ongoing review and evaluation by management. The Company files a consolidated U.S. federal income tax return that includes all wholly owned subsidiaries. State tax returns are filed on a consolidated or separate basis depending on applicable laws. The Company records adjustments related to prior years’ taxes during the period when they are identified, generally when the tax returns are filed. The effect of these adjustments on the current and prior periods (during which the differences originated) is evaluated based upon quantitative and qualitative factors and are considered in relation to the financial statements taken as a whole for the respective periods. The Company has evaluated this year’s amounts in relation to the current and prior reporting periods and determined that a restatement of those prior reporting periods is not appropriate. The Company’s effective tax rate from operations for the three months ended March 31, 2014 and 2013 was 31.8% and 37.0%, respectively.
24
Deferred tax assets and liabilities are determined using the enacted tax rates applicable to the period the temporary differences are expected to be recovered. Accordingly, the current period income tax provision can be affected by the enactment of new tax rates. The net deferred income taxes on the balance sheet reflect temporary differences between the carrying amounts of the assets and liabilities for financial reporting purposes and income tax purposes, tax effected at a various rates depending on whether the temporary differences are subject to federal taxes, state taxes, or both. Significant components of the Company’s deferred tax assets and liabilities are as follows:
March 31,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
Deferred tax asset:
|
||||||||
Net operating loss carryovers (1)
|
$ | 241,684 | $ | 246,476 | ||||
Claims reserve discount
|
491,819 | 445,384 | ||||||
Unearned premium
|
1,071,725 | 1,000,372 | ||||||
Deferred ceding commission revenue
|
2,419,998 | 2,374,616 | ||||||
Other
|
- | 17,087 | ||||||
Total deferred tax assets
|
4,225,226 | 4,083,935 | ||||||
Deferred tax liability:
|
||||||||
Investment in KICO (2)
|
1,169,000 | 1,169,000 | ||||||
Deferred acquisition costs
|
2,445,721 | 2,332,489 | ||||||
Intangibles
|
880,707 | 921,143 | ||||||
Depreciation and amortization
|
181,858 | 197,223 | ||||||
Net unrealized appreciation of securities - available for sale
|
386,930 | 157,167 | ||||||
Other
|
29,291 | - | ||||||
Total deferred tax liabilities
|
5,093,507 | 4,777,022 | ||||||
Net deferred income tax liability
|
$ | (868,281 | ) | $ | (693,087 | ) |
(1)
|
The deferred tax assets from net operating loss carryovers are as follows:
|
March 31,
|
December 31,
|
||||||||
Type of NOL
|
2014
|
2013
|
Expiration
|
||||||
State only (A)
|
$ | 470,734 | $ | 459,989 |
December 31, 2034
|
||||
Valuation allowance
|
(242,650 | ) | (240,713 | ) | |||||
State only, net of valuation allowance
|
228,084 | 219,276 | |||||||
Amount subject to Annual Limitation, federal only (B)
|
13,600 | 27,200 |
December 31, 2019
|
||||||
Total deferred tax asset from net operating loss carryovers
|
$ | 241,684 | $ | 246,476 |
(A) Kingstone generates operating losses for state purposes and has prior year net operating loss carryovers available. The state net operating loss carryover as of March 31, 2014 and December 31, 2013 was approximately $5,598,000 and $5,482,000, respectively. KICO, the Company’s insurance underwriting subsidiary, is not subject to state income taxes. KICO’s state tax obligations are paid through a gross premiums tax, which is included in the condensed consolidated statements of income and comprehensive income within other underwriting expenses. A valuation allowance has been recorded due to the uncertainty of generating enough state taxable income to utilize 100% of the available state net operating loss carryovers over their remaining lives, which expire between 2027 and 2034.
(B) The Company has an NOL of $50,000 that is subject to Internal Revenue Code Section 382, which places a limitation on the utilization of the federal net operating loss to approximately $10,000 per year (“Annual Limitation”) as a result of a greater than 50% ownership change of the Company in 1999. The losses subject to the Annual Limitation will be available for future years, expiring through December 31, 2019.
25
(2)
|
Deferred tax liability - investment in KICO
|
On July 1, 2009, the Company completed the acquisition of 100% of the issued and outstanding common stock of KICO (formerly known as Commercial Mutual Insurance Company (“CMIC”)) pursuant to the conversion of CMIC from an advance premium cooperative to a stock property and casualty insurance company. Pursuant to the plan of conversion, the Company acquired a 100% equity interest in KICO, in consideration for the exchange of $3,750,000 principal amount of surplus notes of CMIC. In addition, the Company forgave all accrued and unpaid interest on the surplus notes as of the date of conversion. As of the date of acquisition, unpaid accrued interest on the surplus notes along with the accretion of the discount on the original purchase of the surplus notes totaled $2,921,319 (together “Untaxed Interest”). As of the date of acquisition, the deferred tax liability on the Untaxed Interest was $1,169,000. Under GAAP guidance for business combinations, a temporary difference with an indefinite life exists when the parent has a lower carrying value of its subsidiary for income tax purposes. The Company is required to maintain its deferred tax liability of $1,169,000 related to this temporary difference until the stock of KICO is sold, or the assets of KICO are sold or KICO and the parent are merged.
In assessing the valuation of deferred tax assets, the Company considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. No valuation allowance against deferred tax assets has been established, except for NOL limitations, as the Company believes it is more likely than not the deferred tax assets will be realized based on the historical taxable income of KICO, or by offset to deferred tax liabilities.
The Company had no material unrecognized tax benefit and no adjustments to liabilities or operations were required. There were no interest or penalties related to income taxes that have been accrued or recognized as of and for the three months ended March 31, 2014 and 2013. If any had been recognized these would be reported in income tax expense.
IRS Tax Audit
The Company’s federal income tax return for the year ended December 31, 2009 was examined by the Internal Revenue Service and was accepted as filed. The tax returns for years ended December 31, 2010 through 2012 are subject to examination, generally for three years after filing.
In March 2014, the Company received a notice that its federal income tax returns for the years ended December 31, 2011 and 2012 were selected for examination by the Internal Revenue Service. On March 31, 2014, the Company was notified that the examination was cancelled.
26
Note 10 - Net Income Per Common Share
Basic net earnings per common share is computed by dividing income available to common shareholders by the weighted-average number of common shares outstanding. Diluted earnings per common share reflect, in periods in which they have a dilutive effect, the impact of common shares issuable upon exercise of stock options. The computation of diluted earnings per common share excludes those options with an exercise price in excess of the average market price of the Company’s common shares during the periods presented.
The computation of diluted earnings per common share excludes outstanding options in periods where the exercise of such options would be anti-dilutive. For the three months ended March 31, 2014 and 2013, the inclusion of 7,500 and 10,000 options in the computation of diluted earnings per common share would have been anti-dilutive for the periods and, as a result, the weighted average number of common shares used in the calculation of diluted earnings per common share has not been adjusted for the effect of such options.
The reconciliation of the weighted average number of common shares used in the calculation of basic and diluted earnings per common share follows:
Three months ended March 31,
|
||||||||
2014
|
2013
|
|||||||
Weighted average number of shares outstanding
|
7,266,573 | 3,840,899 | ||||||
Effect of dilutive securities, common share equivalents
|
105,576 | 73,507 | ||||||
Weighted average number of shares outstanding,
|
||||||||
used for computing diluted earnings per common share
|
7,372,149 | 3,914,406 |
Note 11 - Commitments and Contingencies
Litigation
From time to time, the Company is involved in various legal proceedings in the ordinary course of business. For example, to the extent a claim asserted by a third party in a law suit against one of the Company’s insureds covered by a particular policy, the Company may have a duty to defend the insured party against the claim. These claims may relate to bodily injury, property damage or other compensable injuries as set forth in the policy. Such proceedings are considered in estimating the liability for loss and LAE expenses. The Company is not subject to any other pending legal proceedings that management believes are likely to have a material adverse effect on the financial statements.
State Insurance Regulation
In the aftermath of Superstorm Sandy, the New York State Department of Financial Services (“DFS”) has adopted various regulations that affect insurance companies that operate in the state of New York. Included among the regulations are accelerated claims investigation and settlement requirements and mandatory participation in non-binding mediation proceedings funded by the insurer. Further, in February 2013, the state of New York announced that the DFS commenced an investigation into the claims practices of three insurance companies, including KICO, in connection with Superstorm Sandy claims. The DFS stated that the three insurers had a much larger than average consumer complaint rate with regard to Superstorm Sandy claims and indicated that the three insurers were being investigated for (i) failure to send adjusters in a timely manner; (ii) failure to process claims in a timely manner; and (iii) inability of homeowners to contact insurance company representatives. KICO received a letter from the DFS seeking information and data with regard to the foregoing. KICO has supplied information and data, and is cooperating with the DFS in connection with its investigation. KICO has not received a response from the DFS and believes that such matter will not have any effect on the Company’s financial position or results of operations.
27
Note 12 – Subsequent Event
The Company has evaluated events that occurred subsequent to March 31, 2014 through the date these financial statements were issued for matters that required disclosure or adjustment in these condensed consolidated financial statements.
Dividends Declared and Paid
On May 13, 2014, the Company’s board of directors approved a dividend of $.04 per share payable in cash on June 13, 2014 to stockholders of record as of May 30, 2014.
Election to Reduce Personal Lines Quota Share
On May 12, 2014 the Company notified the personal lines reinsurers of its election to reduce the ceding percentage in the personal lines quota share treaty from 75% to 55% effective July 1, 2014.
28
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
Overview
We offer property and casualty insurance products to small businesses and individuals in New York State through our subsidiary, Kingstone Insurance Company (“KICO”). KICO’s insureds are located primarily in downstate New York, consisting of New York City, Long Island and Westchester County.
We derive 99% of our revenue from KICO, which includes revenues from earned premiums, ceding commissions from quota share reinsurance, net investment income generated from its portfolio, and net realized gains and losses on investment securities. All of KICO’s insurance policies are for a one year period. Earned premiums represent premiums received from insureds, which are recognized as revenue over the period of time that insurance coverage is provided (i.e., ratably over the one year life of the policy). A significant period of time normally elapses between the receipt of insurance premiums and the payment of insurance claims. During this time, KICO invests the premiums, earns investment income and generates net realized and unrealized investment gains and losses on investments.
Our expenses include the insurance underwriting expenses of KICO and other operating expenses. Insurance companies incur a significant amount of their total expenses from losses incurred by policyholders, which are commonly referred to as claims. In settling these claims for losses, various loss adjustment expenses (“LAE”) are incurred such as insurance adjusters’ fees and litigation expenses. In addition, insurance companies incur policy acquisition costs. Policy acquisition costs include commissions paid to producers, premium taxes, and other expenses related to the underwriting process, including employees’ compensation and benefits.
Other operating expenses include our corporate expenses as a holding company. These expenses include legal and auditing fees, occupancy costs related to our former corporate office, which was closed in May 2013, executive employment costs, and other costs directly associated with being a public company.
Product Lines
Our product lines include the following:
Personal lines. Our largest line of business is personal lines, consisting of homeowners, dwelling fire, 3-4 family dwelling package, condominium, renters, mechanical breakdown, service line and personal umbrella policies.
Commercial liability. We offer business owners policies, which consist primarily of small business retail risks without a residential exposure. We also write artisan’s liability policies and special multi-peril property and liability policies.
Commercial automobile. We provide physical damage and liability coverage for light vehicles owned by small contractors and artisans.
Livery physical damage and other. We write for-hire vehicle physical damage only policies for livery and car service vehicles and taxicabs as well as canine legal liability policies.
29
Key Measures
We utilize the following key measures in analyzing the results of our insurance underwriting business:
Net loss ratio. The net loss ratio is a measure of the underwriting profitability of an insurance company’s business. Expressed as a percentage, this is the ratio of net losses and loss adjustment expenses (“LAE”) incurred to net premiums earned.
Net underwriting expense ratio. The net underwriting expense ratio is a measure of an insurance company’s operational efficiency in administering its business. Expressed as a percentage, this is the ratio of the sum of acquisition costs (the most significant being commissions paid to our producers) and other underwriting expenses less ceding commission revenue less other income to net premiums earned.
Net combined ratio. The net combined ratio is a measure of an insurance company’s overall underwriting profit. This is the sum of the net loss and net underwriting expense ratios. If the net combined ratio is at or above 100 percent, an insurance company cannot be profitable without investment income, and may not be profitable if investment income is insufficient.
Underwriting income. Underwriting income is net pre-tax income attributable to our insurance underwriting business except for net investment income, net realized gains from investments, and depreciation and amortization (net premiums earned less expenses included in combined ratio). Underwriting income is a measure of an insurance company’s overall operating profitability before items such as investment income, depreciation and amortization, interest expense and income taxes.
Critical Accounting Policies and Estimates
Our condensed consolidated financial statements include the accounts of Kingstone Companies, Inc. and all majority-owned and controlled subsidiaries. The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires our management to make estimates and assumptions in certain circumstances that affect amounts reported in our consolidated financial statements and related notes. In preparing these financial statements, our management has utilized information available including our past history, industry standards and the current economic environment, among other factors, in forming its estimates and judgments of certain amounts included in the consolidated financial statements, giving due consideration to materiality. It is possible that the ultimate outcome as anticipated by our management in formulating its estimates inherent in these financial statements might not materialize. However, application of the critical accounting policies involves the exercise of judgment and use of assumptions as to future uncertainties and, as a result, actual results could differ from these estimates. In addition, other companies may utilize different estimates, which may affect the comparability of our results of operations to those of companies in similar businesses.
We believe that the most critical accounting policies relate to the reporting of reserves for loss and LAE, including losses that have occurred but have not been reported prior to the reporting date, amounts recoverable from third party reinsurers, deferred ceding commission revenue, deferred policy acquisition costs, deferred income taxes, the impairment of investment securities, intangible assets and the valuation of stock-based compensation. See Note 2 to the condensed consolidated financial statements - “Accounting Policies” for information related to updated accounting policies.
30
Consolidated Results of Operations
Three Months Ended March 31, 2014 Compared to Three Months Ended March 31, 2013
The following table summarizes the changes in the results of our operations (in thousands) for the periods indicated:
Three months ended March 31,
|
||||||||||||||||
($ in thousands)
|
2014
|
2013
|
Change
|
Percent
|
||||||||||||
Revenues
|
||||||||||||||||
Direct written premiums
|
$ | 16,347 | $ | 12,845 | $ | 3,502 | 27.3 | % | ||||||||
Assumed written premiums
|
8 | 10 | (2 | ) | (20.0 | )% | ||||||||||
16,355 | 12,855 | 3,500 | 27.2 | % | ||||||||||||
Ceded written premiums
|
||||||||||||||||
Ceded to quota share treaties
|
9,024 | 7,043 | 1,981 | 28.1 | % | |||||||||||
Ceded to excess of loss treaties
|
200 | 262 | (62 | ) | (23.7 | )% | ||||||||||
Ceded to catastrophe treaties
|
546 | 579 | (33 | ) | (5.7 | )% | ||||||||||
Total ceded written premiums
|
9,770 | 7,884 | 1,886 | 23.9 | % | |||||||||||
Net written premiums
|
6,585 | 4,971 | 1,614 | 32.5 | % | |||||||||||
Change in net unearned premiums
|
(659 | ) | (348 | ) | (311 | ) | 89.4 | % | ||||||||
Net premiums earned
|
5,926 | 4,623 | 1,303 | 28.2 | % | |||||||||||
Ceding commission revenue
|
||||||||||||||||
Excluding the effect of catastrophes
|
3,898 | 3,210 | 688 | 21.4 | % | |||||||||||
Effect of catastrophes (1)
|
(517 | ) | (916 | ) | 399 | (43.6 | )% | |||||||||
Total ceding commission revenue
|
3,381 | 2,294 | 1,087 | 47.4 | % | |||||||||||
Net investment income
|
379 | 283 | 96 | 33.9 | % | |||||||||||
Net realized gain on investments
|
188 | 105 | 83 | 79.0 | % | |||||||||||
Other income
|
228 | 214 | 14 | 6.5 | % | |||||||||||
Total revenues
|
10,102 | 7,519 | 2,583 | 34.4 | % | |||||||||||
Expenses
|
||||||||||||||||
Loss and loss adjustment expenses
|
||||||||||||||||
Direct and assumed:
|
||||||||||||||||
Loss and loss adjustment expenses excluding the effect of catastrophes
|
7,279 | 7,525 | (246 | ) | (3.3 | )% | ||||||||||
Losses from catastrophes (1)
|
3,764 | - | 3,764 | na | % | |||||||||||
Total direct and assumed loss and loss adjustment expenses
|
11,043 | 7,525 | 3,518 | 46.8 | % | |||||||||||
Ceded loss and loss adjustment expenses:
|
||||||||||||||||
Loss and loss adjustment expenses excluding the effect of catastrophes
|
3,895 | 5,055 | (1,160 | ) | (22.9 | )% | ||||||||||
Losses from catastrophes (1)
|
2,823 | - | 2,823 | na | % | |||||||||||
Total ceded loss and loss adjustment expenses
|
6,718 | 5,055 | 1,663 | 32.9 | % | |||||||||||
Net loss and loss adjustment expenses:
|
||||||||||||||||
Loss and loss adjustment expenses excluding the effect of catastrophes
|
3,384 | 2,470 | 914 | 37.0 | % | |||||||||||
Losses from catastrophes (1)
|
941 | - | 941 | na | % | |||||||||||
Net loss and loss adjustment expenses
|
4,325 | 2,470 | 1,855 | 75.1 | % | |||||||||||
Commission expense
|
2,583 | 2,116 | 467 | 22.1 | % | |||||||||||
Other underwriting expenses
|
2,281 | 2,213 | 68 | 3.1 | % | |||||||||||
Other operating expenses
|
250 | 243 | 7 | 2.9 | % | |||||||||||
Depreciation and amortization
|
183 | 153 | 30 | 19.6 | % | |||||||||||
Interest expense
|
- | 21 | (21 | ) | (100.0 | )% | ||||||||||
Total expenses
|
9,622 | 7,216 | 2,406 | 33.3 | % | |||||||||||
Income from operations before taxes
|
480 | 303 | 177 | 58.4 | % | |||||||||||
Provision for income tax
|
153 | 112 | 41 | 36.6 | % | |||||||||||
Net income
|
$ | 327 | $ | 191 | $ | 136 | 71.2 | % |
(1) For the three months ended March 31, 2014, includes the effects of severe winter weather (which we define as a catastrophe), which occurred in January and February 2014. For the three months ended March 31, 2013, includes the effects of Superstorm Sandy (which we define as a catastrophe), which occurred on October 29, 2012. We define a “catastrophe” as an event or series of related events that involve multiple first party policyholders, or an event or series of events that produce a number of claims in excess of a preset, per-event threshold of average claims in a specific area, occurring within a certain amount of time constituting the event or series of events. Catastrophes are caused by various natural events including high winds, excessive rain, winter storms, severe winter weather, tornadoes, hailstorms, wildfires, tropical storms, and hurricanes.
31
Three months ended March 31,
|
||||||||||||||||
2014
|
2013
|
Change
|
Percent
|
|||||||||||||
Key ratios:
|
||||||||||||||||
Net loss ratio
|
73.0 | % | 53.4 | % | 19.6 | % | 36.7 | % | ||||||||
Net underwriting expense ratio
|
22.5 | % | 41.5 | % | (19.0 | )% | (45.8 | )% | ||||||||
Net combined ratio
|
95.5 | % | 94.9 | % | 0.6 | % | 0.6 | % |
Direct written premiums during the three months ended March 31, 2014 (“2014”) were $16,347,000 compared to $12,845,000 during the three months ended March 31, 2013 (“2013”). The increase of $3,502,000, or 27.3%, was primarily due to an increase in policies in-force during 2014 as compared to 2013. We wrote more new policies as a result of continued demand for our products in the markets that we serve. Policies in-force increased by 23.5% as of March 31, 2014 compared to March 31, 2013. In addition to the increase of policies in-force, the average premium per policy is increasing. Our increase in direct written premiums in 2014 was also affected by New York State regulations enacted to protect victims of Superstorm Sandy, which prohibited us from cancelling policies or non-renewing existing policies beginning in the fourth quarter of 2012 and extending through various dates during the quarter ended March 31, 2013 (the “Moratorium Period”). After the expiration of the Moratorium Period in 2013, the additional cancellations and non-renewal of existing policies reduced our direct written premiums in 2013.
Net written premiums increased $1,614,000, or 32.5%, to $6,585,000 in 2014 from $4,971,000 in 2013. Net written premiums include direct and assumed premiums, less the amount of written premiums ceded under our reinsurance treaties (quota share, excess of loss and catastrophe). In 2014, our ceded catastrophe premiums include an additional $54,000 of reinstatement premiums for catastrophe coverage as a result of Superstorm Sandy. As we increase our written premiums in personal and commercial lines of business, which are both subject to quota share treaties, our written premiums ceded under quota share treaties will increase, which will result in a corresponding reduction to net written premiums. A reduction to the quota share percentage will reduce our ceded written premiums, which will result in a corresponding increase to our net written premiums. Effective July 1, 2013, we decreased the quota share percentage in our commercial lines (excluding commercial auto) quota share treaty from 40% to 25%.
Most of the premiums written under our personal lines are also subject to our catastrophe treaty. An increase in our personal lines business gives rise to more property exposure, which increases our exposure to catastrophe risk; therefore, our premiums for catastrophe insurance will increase. This results in an increase in premiums ceded under our catastrophe treaty, resulting in a decrease in net written premiums. An increase in written premiums will also increase the premiums ceded under our excess of loss treaties, which will result in a corresponding decrease to our net written premiums.
Net premiums earned increased $1,303,000, or 28.2%, to $5,926,000 in 2014 from $4,623,000 in 2013. As premiums written earn ratably over a twelve month period, the increase was a result of higher net written premiums for the twelve months ended March 31, 2014 compared to the twelve months ended March 31, 2013. The increase in net premiums earned was offset by an additional $54,000 of reinstatement premiums paid in 2014 for catastrophe coverage as a result of Superstorm Sandy.
32
The following table summarizes the changes in the components of ceding commission revenue (in thousands) for the periods indicated:
Three months ended March 31,
|
||||||||||||||||
($ in thousands)
|
2014
|
2013
|
Change
|
Percent
|
||||||||||||
Provisional ceding commissions earned
|
$ | 3,377 | $ | 2,393 | 984 | 41.1 | % | |||||||||
Contingent ceding commissions earned excluding the effect of
|
||||||||||||||||
catastrophes and development of prior year's losses incurred
|
||||||||||||||||
Personal lines quota share treaty 40% ceding commission rate
|
848 | - | ||||||||||||||
Personal lines quota share treaty 35% ceding commission rate
|
- | 742 | ||||||||||||||
Total personal lines quota share treaty
|
848 | 742 | 106 | 14.3 | % | |||||||||||
Commercial lines 25% quota share rate
|
145 | - | ||||||||||||||
Commercial lines 40% quota share rate
|
- | 187 | ||||||||||||||
Total commercial lines quota share treaty
|
145 | 187 | (42 | ) | (22.5 | )% | ||||||||||
Other quota share treaties
|
59 | 14 | 45 | 321.4 | % | |||||||||||
Total contingent ceding commissions earned excluding the effect of
|
||||||||||||||||
catastrophes and development of prior year's losses incurred
|
1,052 | 943 | 109 | 11.6 | % | |||||||||||
Effect of catastrophes on ceding commisions earned
|
(517 | ) | (916 | ) | 399 | (43.6 | )% | |||||||||
Effect of development of losses incurred under current treaties from
|
||||||||||||||||
claims incurred in the prior year
|
(144 | ) | - | (144 | ) |
na
|
||||||||||
Effect of development of losses incurred under prior year's treaties
|
(387 | ) | (126 | ) | (261 | ) | 207.1 | % | ||||||||
Contingent ceding commissions earned
|
$ | 4 | $ | (99 | ) | $ | 103 | na |
Ceding commission revenue was $3,381,000 in 2014 compared to $2,294,000 in 2013. The increase of $1,087,000, or 47.4%, was due to an increase in both provisional ceding commissions earned and contingent ceding commissions earned. We receive a provisional ceding commission based on ceded written premiums and a contingent ceding commission based on a sliding scale in relation to the losses incurred under our quota share treaties. The lower the loss ratio, the more contingent commission we receive. The amount of contingent commissions we are eligible to receive is reduced by the amount of provisional commissions previously received. Effective July 1, 2013, our provisional ceding commission rate on our personal lines treaty increased to 40% from 35%, which reduced the amount of contingent ceding commissions we can ultimately receive. The amount of contingent commissions we are eligible to receive under our current treaties is subject to change based on losses incurred from claims in the prior year. The amount of contingent commissions we are eligible to receive under our prior years’ treaties is subject to change based on losses incurred in prior years under those treaties.
The $984,000 increase in provisional ceding commissions earned is due to: (1) a net increase in the amount of premiums ceded and (2) an increase in our personal lines provisional ceding commission rate to 40% from 35% effective July 1, 2013. The increases in provisional ceding commissions earned were offset by a decrease in our commercial lines quota share percentage from 40% to 25% effective July 1, 2013.
The term of our personal lines reinsurance quota share treaty covers the period from July 1, 2013 to June 30, 2015 (“2013/2015 Treaty”). The treaty provides for contingent ceding commissions based on a sliding scale whereby we were entitled to receive between 40% - 57% of the ceded earned premiums; the lower the ceded loss ratio, the higher the percentage we were entitled to receive. In 2014, the computation to arrive at contingent ceding commission revenue under the 2013/2015 Treaty includes catastrophe losses and loss adjustment expenses incurred from severe winter weather during January and February 2014 (see net loss and loss adjustment expenses below). Such losses increased our ceded loss ratio in our 2013/2015 Treaty, which reduced our contingent ceding commission revenue in accordance with the sliding scale discussed above in 2014 by $517,000.
33
The term of our previous personal lines reinsurance quota share treaty covered the period from July 1, 2012 to June 30, 2013 (“2012/2013 Treaty”). The treaty provided for contingent ceding commissions based on a sliding scale whereby we were entitled to receive between 31% - 52% of the ceded earned premiums; the lower the ceded loss ratio, the higher the percentage we were entitled to receive. In 2013, the computation to arrive at contingent ceding commission revenue under the 2012/2013 Treaty includes direct catastrophe losses and loss adjustment expenses incurred from Superstorm Sandy on October 29, 2012. Such losses increased our ceded loss ratio in our 2012/2013 Treaty, which reduced our contingent ceding commission revenue in accordance with the sliding scale discussed above in 2013 by $916,000.
The $103,000 increase in contingent ceding commissions earned is due to a decrease in catastrophe losses and LAE incurred under our quota share reinsurance treaties in 2014 as compared to 2013 and their effect on contingent ceding commissions as described above and an increase in ceded premiums earned under our personal lines quota share treaty due to growth in direct written premiums subject to that treaty. The increases in contingent ceding commissions earned were offset by: (1) the increase in our personal lines provisional ceding commission rate to 40% from 35% effective July 1, 2013, with the greater provisional ceding commission rate resulting in less contingent commissions that we can ultimately receive, (2) the decrease in our commercial lines quota share percentage to 25% from 40% effective July 1, 2013, with lower quota share percentage resulting in less contingent commissions that we can ultimately receive, (3) an increase in losses incurred under our current commercial lines treaty from claims in the prior year, which increased our ceded loss ratio, resulting in a reduction to contingent ceding commissions previously earned, and (4) development of losses incurred under prior years’ treaties.
Net investment income was $379,000 in 2014 compared to $283,000 in 2013. The increase of $96,000, or 33.9%, was due to an increase in average invested assets in 2014. The increase in cash and invested assets resulted primarily from the net proceeds of $18,804,000 that we received on December 13, 2013 from our public offering and increased operating cash flows. The tax equivalent investment yield, excluding cash, was 5.02% and 5.16% at March 31, 2014 and 2013, respectively.
Net loss and loss adjustment expenses were $4,325,000 in 2014 compared to $2,470,000 in 2013. The net loss ratio was 73.0% in 2014 compared to 53.4% in 2013, an increase of 19.6 percentage points. The increase of 19.6 percentage points in our net loss ratio for 2014 as compared to 2013 is driven by $941,000 of net catastrophe losses incurred related to severe winter weather, which occurred in January and February 2014. Such losses, which increased our net loss ratio by 15.9 percentage points, were determined by the number of claims in excess of our threshold of average claims from severe winter weather. These claims were primarily from losses due to frozen pipes, weight of snow and ice, and other water related structural damage as a result of excess snow and below normal temperatures for an extended period of time. Our net loss ratio in 2014 increased by 0.7% due to the additional $54,000 of reinstatement premiums paid in 2014 for catastrophe coverage as a result of Superstorm Sandy.
Commission expense was $2,583,000 in 2014 or 17.0% of direct earned premiums. Commission expense was $2,116,000 in 2013 or 17.3% of direct earned premiums. The increase of $467,000 is due to the increase in direct written premiums in 2014 as compared to 2013.
Other underwriting expenses were $2,281,000 in 2014 compared to $2,213,000 in 2013. The increase of $68,000, or 3.1%, in other underwriting expenses was primarily due to expenses directly related to the increase in direct written premiums and additional salaries due to: (1) expenses directly related to the increase in direct written premiums, (2) additional salaries along with related other employment costs due to the hiring of additional staff needed to service our growth in written premiums and rate increases in annual salaries, offset by a decrease in reserve for bad debts. The reserve for bad debts was higher in 2013 due to delayed collections from victims of Superstorm Sandy. Other underwriting expenses as a percentage of direct written premiums were 14.0% in 2014 and 17.2% in 2013. Other underwriting expenses as a percentage of net premiums earned were 38.5% in 2014 and 47.9% in 2013.
34
Our net underwriting expense ratio in 2014 was 22.5% compared with 41.5% in 2013. The decrease of 19.0 percentage points, or 45.8%, is due to the increase in ceding commission revenue and the decrease in other underwriting expenses as a percentage of net premiums earned.
Other operating expenses, related to the expenses of our holding company, were $250,000 in 2014 compared to $243,000 in 2013. The increase in 2014 of $7,000, or 2.9%, was primarily due to higher executive bonuses based on contractual formula in 2014 compared to the same formula in 2013, offset by a decrease in professional fees and occupancy costs due the relocation of our corporate office from a standalone location to our existing Kingston, New York office.
Interest expense was $-0- in 2014 compared to $21,000 in 2013. The $21,000 decrease in interest expense, or 100.0%, was due to the $747,000 redemption of outstanding notes and $210,000 repayment of the outstanding balance on our credit line from the proceeds of our public offering in December 2013.
Depreciation and amortization was $183,000 in 2014 compared to $153,000 in 2013. The increase of $30,000, or 19.6%, in depreciation and amortization was primarily due to depreciation on newly purchased assets used to upgrade our systems infrastructure.
Income tax expense in 2014 was $153,000, which resulted in an effective tax rate of 31.8%. Income tax expense in 2013 was $112,000, which resulted in an effective tax rate of 37.0%. Income before taxes was $480,000 in 2014 compared to $303,000 in 2013. The decrease in the effective tax rate by 5.2% in 2014 is a result of the effect that net insignificant differences in the various components of income tax expense had on low taxable income.
Net income was $327,000 in 2014 compared to $191,000 in 2013. The increase in net income of $136,000, or 71.2%, was due to the circumstances described above that caused the increase in our net premiums earned, provisional ceding commissions and investment income, offset by an increase in our net loss ratio and other commission expense related to premium growth.
35
Additional Financial Information
We operate our business as one segment, property and casualty insurance. Within this segment, we offer a wide array of property and casualty policies to our producers. The following table summarizes gross and net premiums written, net premiums earned, and loss and loss adjustment expenses by major product type, which were determined based primarily on similar economic characteristics and risks of loss.
For the Three Months Ended
March 31,
|
||||||||
2014
|
2013
|
|||||||
Gross premiums written:
|
||||||||
Personal lines
|
$ | 11,591,297 | $ | 8,726,157 | ||||
Commercial lines
|
2,795,997 | 2,021,324 | ||||||
Commercial auto
|
992,176 | 1,438,867 | ||||||
Livery physical damage and other(1)
|
975,622 | 668,303 | ||||||
Total
|
$ | 16,355,092 | $ | 12,854,651 | ||||
Net premiums written:
|
||||||||
Personal lines
|
$ | 2,724,449 | $ | 1,855,785 | ||||
Commercial lines
|
1,946,824 | 1,087,796 | ||||||
Commercial auto
|
957,400 | 1,380,521 | ||||||
Livery physical damage and other(1)
|
956,590 | 646,884 | ||||||
Total
|
$ | 6,585,263 | $ | 4,970,986 | ||||
Net premiums earned:
|
||||||||
Personal lines
|
$ | 2,572,215 | $ | 1,775,083 | ||||
Commercial lines
|
1,580,823 | 1,071,530 | ||||||
Commercial auto
|
1,106,683 | 1,320,629 | ||||||
Livery physical damage and other(1)
|
666,590 | 455,973 | ||||||
Total
|
$ | 5,926,311 | $ | 4,623,215 | ||||
Net loss and loss adjustment expenses:
|
||||||||
Personal lines
|
$ | 1,849,380 | $ | 521,404 | ||||
Commercial lines
|
973,738 | 251,671 | ||||||
Commercial auto
|
1,032,271 | 892,509 | ||||||
Livery physical damage and other(1)
|
234,496 | 616,923 | ||||||
Unallocated loss adjustment expenses
|
235,069 | 187,134 | ||||||
Total
|
$ | 4,324,954 | $ | 2,469,641 | ||||
Net loss ratio:
|
||||||||
Personal lines
|
71.9 | % | 29.4 | % | ||||
Commercial lines
|
61.6 | % | 23.5 | % | ||||
Commercial auto
|
93.3 | % | 67.6 | % | ||||
Livery physical damage and other(1)
|
35.2 | % | 135.3 | % | ||||
Total
|
73.0 | % | 53.4 | % | ||||
(1)
|
Livery physical damage and other includes, among other things, premiums and loss and loss adjustment expenses from our participation in a mandatory state joint underwriting association.
|
36
Insurance Underwriting Business on a Standalone Basis
Our insurance underwriting business reported on a standalone basis for the periods indicated is as follows:
Three Months Ended | ||||||||
March 31,
|
||||||||
2014
|
2013
|
|||||||
Revenues
|
||||||||
Net premiums earned
|
$ | 5,926,311 | $ | 4,623,215 | ||||
Ceding commission revenue
|
3,381,283 | 2,293,711 | ||||||
Net investment income
|
378,788 | 283,287 | ||||||
Net realized gain on investments
|
188,348 | 105,125 | ||||||
Other income
|
148,795 | 116,681 | ||||||
Total revenues
|
10,023,525 | 7,422,019 | ||||||
Expenses
|
||||||||
Loss and loss adjustment expenses
|
4,324,954 | 2,469,641 | ||||||
Commission expense
|
2,582,508 | 2,115,820 | ||||||
Other underwriting expenses
|
2,281,749 | 2,213,345 | ||||||
Depreciation and amortization
|
182,273 | 152,139 | ||||||
Total expenses
|
9,371,484 | 6,950,945 | ||||||
Income from operations
|
652,041 | 471,074 | ||||||
Income tax expense
|
192,788 | 156,003 | ||||||
Net income
|
$ | 459,253 | $ | 315,071 | ||||
Key Measures:
|
||||||||
Net loss ratio
|
73.0 | % | 53.4 | % | ||||
Net underwriting expense ratio
|
22.5 | % | 41.5 | % | ||||
Net combined ratio
|
95.5 | % | 94.9 | % | ||||
Reconciliation of net underwriting expense ratio:
|
||||||||
Acquisition costs and other
|
||||||||
underwriting expenses
|
$ | 4,864,257 | $ | 4,329,165 | ||||
Less: Ceding commission revenue
|
(3,381,283 | ) | (2,293,711 | ) | ||||
Less: Other income
|
(148,795 | ) | (116,681 | ) | ||||
|
$ | 1,334,179 | $ | 1,918,773 | ||||
Net earned premium
|
$ | 5,926,311 | $ | 4,623,215 | ||||
Net Underwriting Expense Ratio
|
22.5 | % | 41.5 | % |
37
An analysis of our direct, assumed and ceded earned premiums, loss and loss adjustment expenses, and loss ratios is shown below:
Direct
|
Assumed
|
Ceded
|
Net
|
|||||||||||||
Three months ended March 31, 2014
|
||||||||||||||||
Written premiums
|
$ | 16,347,445 | $ | 7,647 | $ | (9,769,829 | ) | $ | 6,585,263 | |||||||
Unearned premiums
|
(1,133,528 | ) | 2,654 | 471,922 | (658,952 | ) | ||||||||||
Earned premiums
|
$ | 15,213,917 | $ | 10,301 | $ | (9,297,907 | ) | $ | 5,926,311 | |||||||
Loss and loss adjustment expenses exluding
|
||||||||||||||||
the effect of catastrophes
|
$ | 7,266,648 | $ | 12,661 | $ | (3,895,382 | ) | $ | 3,383,927 | |||||||
Catastrophe loss
|
3,764,108 | - | (2,823,081 | ) | 941,027 | |||||||||||
Loss and loss adjustment expenses
|
$ | 11,030,756 | $ | 12,661 | $ | (6,718,463 | ) | $ | 4,324,954 | |||||||
Loss ratio excluding the effect of catastrophes
|
47.8 | % | 122.9 | % | 41.9 | % | 57.1 | % | ||||||||
Catastrophe loss
|
24.7 | % | 0.0 | % | 30.4 | % | 15.9 | % | ||||||||
Loss ratio
|
72.5 | % | 122.9 | % | 72.3 | % | 73.0 | % | ||||||||
Three months ended March 31, 2013
|
||||||||||||||||
Written premiums
|
$ | 12,844,836 | $ | 9,815 | $ | (7,883,665 | ) | $ | 4,970,986 | |||||||
Unearned premiums
|
(578,967 | ) | 27,441 | 203,755 | (347,771 | ) | ||||||||||
Earned premiums
|
$ | 12,265,869 | $ | 37,256 | $ | (7,679,910 | ) | $ | 4,623,215 | |||||||
Loss and loss adjustment expenses exluding
|
||||||||||||||||
the effect of catastrophes
|
$ | 7,506,709 | $ | 18,427 | $ | (5,055,495 | ) | $ | 2,469,641 | |||||||
Catastrophe loss
|
- | - | - | - | ||||||||||||
Loss and loss adjustment expenses
|
$ | 7,506,709 | $ | 18,427 | $ | (5,055,495 | ) | $ | 2,469,641 | |||||||
Loss ratio excluding the effect of catastrophes
|
61.2 | % | 49.5 | % | 65.8 | % | 53.4 | % | ||||||||
Catastrophe loss
|
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||||||||
Loss ratio
|
61.2 | % | 49.5 | % | 65.8 | % | 53.4 | % |
38
The key measures for our insurance underwriting business for the periods indicated are as follows:
Three months ended March 31,
|
||||||||
2014
|
2013
|
|||||||
Net premiums earned
|
$ | 5,926,311 | $ | 4,623,215 | ||||
Ceding commission revenue (1)
|
3,381,283 | 2,293,711 | ||||||
Other income
|
148,795 | 116,681 | ||||||
Loss and loss adjustment expenses (2)
|
4,324,954 | 2,469,641 | ||||||
Acquistion costs and other underwriting expenses:
|
||||||||
Commission expense
|
2,582,508 | 2,115,820 | ||||||
Other underwriting expenses
|
2,281,749 | 2,213,345 | ||||||
Total acquistion costs and other
|
||||||||
underwriting expenses
|
4,864,257 | 4,329,165 | ||||||
Underwriting income
|
$ | 267,178 | $ | 234,801 | ||||
Key Measures:
|
||||||||
Net loss ratio excluding the effect of catastrophes
|
57.1 | % | 53.4 | % | ||||
Effect of catastrophe loss on net loss ratio (2) (3)
|
15.9 | % | 0.0 | % | ||||
Net loss ratio
|
73.0 | % | 53.4 | % | ||||
Net underwriting expense ratio excluding the
|
||||||||
effect of catastrophes
|
13.8 | % | 21.7 | % | ||||
Effect of catastrophe loss on net underwriting
|
||||||||
expense ratio (1) (2) (3)
|
8.7 | % | 19.8 | % | ||||
Net underwriting expense ratio
|
22.5 | % | 41.5 | % | ||||
Net combined ratio excluding the effect
|
||||||||
of catastrophes
|
70.9 | % | 75.1 | % | ||||
Effect of catastrophe loss on net combined
|
||||||||
ratio (1) (2) (3)
|
24.6 | % | 19.8 | % | ||||
Net combined ratio
|
95.5 | % | 94.9 | % | ||||
Reconciliation of net underwriting expense ratio:
|
||||||||
Acquisition costs and other
|
||||||||
underwriting expenses
|
$ | 4,864,257 | $ | 4,329,165 | ||||
Less: Ceding commission revenue (1)
|
(3,381,283 | ) | (2,293,711 | ) | ||||
Less: Other income
|
(148,795 | ) | (116,681 | ) | ||||
|
$ | 1,334,179 | $ | 1,918,773 |
(1) The effect of severe winter weather, defined as a catastrophe, which occurred in January and February 2014, reduced contingent ceding commission revenue by $517,269 The effect of Superstorm Sandy, which occurred on October 29, 2012, reduced contingent ceding commission revenue by $916,112.
(2) Includes the sum of net catastrophe losses and loss adjustment expenses of $941,027 resulting from severe winter weather, which occurred in January and February 2014.
(3) For the three months ended March 31, 2014, the effect of catastrophe loss from severe winter weather on our net combined ratio only includes the direct effects of loss and loss adjustment expenses and ceding commission revenue and does not include the indirect effects of a $167,673 decrease in other underwriting expenses. For the three months ended March 31, 2013, the effect of catastrophe loss from Superstorm Sandy on our net loss ratio and net combined ratio, only includes the direct effects of loss and loss adjustment expenses and ceding commission revenue and does not include $139,440 of reinstatement premiums for catastrophe coverage and the indirect effects of a $158,333 decrease in other underwriting expenses.
39
Investments
Portfolio Summary
The following table presents a breakdown of the amortized cost, aggregate fair value and unrealized gains and losses by investment type as of March 31, 2014 and December 31, 2013:
Available for Sale Securities
March 31, 2014
|
||||||||||||||||||||||||
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
Aggregate
|
% of
|
|||||||||||||||||||
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Fair
|
|||||||||||||||||||
Category
|
Cost
|
Gains
|
Months
|
Months
|
Value
|
Value
|
||||||||||||||||||
Political subdivisions of States,
|
||||||||||||||||||||||||
Territories and Possessions
|
$ | 11,199,284 | $ | 257,295 | $ | (25,457 | ) | $ | (35,326 | ) | $ | 11,395,796 | 25.0 | % | ||||||||||
Corporate and other bonds
|
||||||||||||||||||||||||
Industrial and miscellaneous
|
25,068,588 | 724,043 | (62,730 | ) | (37,845 | ) | 25,692,056 | 56.3 | % | |||||||||||||||
Total fixed-maturity securities
|
36,267,872 | 981,338 | (88,187 | ) | (73,171 | ) | 37,087,852 | 81.3 | % | |||||||||||||||
Equity Securities
|
8,190,655 | 470,158 | (89,059 | ) | (58,228 | ) | 8,513,526 | 18.7 | % | |||||||||||||||
Total
|
$ | 44,458,527 | $ | 1,451,496 | $ | (177,246 | ) | $ | (131,399 | ) | $ | 45,601,378 | 100.0 | % |
December 31, 2013
|
||||||||||||||||||||||||
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
Aggregate
|
% of
|
|||||||||||||||||||
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Fair
|
|||||||||||||||||||
Category
|
Cost
|
Gains
|
Months
|
Months
|
Value
|
Value
|
||||||||||||||||||
Political subdivisions of States,
|
||||||||||||||||||||||||
Territories and Possessions
|
$ | 7,000,222 | $ | 162,616 | $ | (49,491 | ) | $ | (45,140 | ) | $ | 7,068,207 | 20.1 | % | ||||||||||
Corporate and other bonds
|
||||||||||||||||||||||||
Industrial and miscellaneous
|
21,079,680 | 569,139 | (179,810 | ) | (101,194 | ) | 21,367,815 | 60.6 | % | |||||||||||||||
Total fixed-maturity securities
|
28,079,902 | 731,755 | (229,301 | ) | (146,334 | ) | 28,436,022 | 80.7 | % | |||||||||||||||
Equity Securities
|
6,690,338 | 473,109 | (290,310 | ) | (76,464 | ) | 6,796,673 | 19.3 | % | |||||||||||||||
Total
|
$ | 34,770,240 | $ | 1,204,864 | $ | (519,611 | ) | $ | (222,798 | ) | $ | 35,232,695 | 100.0 | % | ||||||||||
40
Held to Maturity Securities
March 31, 2014
|
||||||||||||||||||||||||
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
% of
|
||||||||||||||||||||
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Fair
|
|||||||||||||||||||
Category
|
Cost
|
Gains
|
Months
|
Months
|
Value
|
Value
|
||||||||||||||||||
U.S. Treasury securities
|
$ | 606,327 | $ | 84,612 | $ | - | $ | - | $ | 690,939 | 16.8 | % | ||||||||||||
Political subdivisions of States,
|
||||||||||||||||||||||||
Territories and Possessions
|
1,410,299 | - | (3,437 | ) | - | 1,406,862 | 34.3 | % | ||||||||||||||||
Corporate and other bonds
|
||||||||||||||||||||||||
Industrial and miscellaneous
|
1,952,709 | 51,586 | - | - | 2,004,295 | 48.9 | % | |||||||||||||||||
Total
|
$ | 3,969,335 | $ | 136,198 | $ | (3,437 | ) | $ | - | $ | 4,102,096 | 100.0 | % |
December 31, 2013
|
||||||||||||||||||||||||
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
% of
|
||||||||||||||||||||
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Fair
|
|||||||||||||||||||
Category
|
Cost
|
Gains
|
Months
|
Months
|
Value
|
Value
|
||||||||||||||||||
U.S. Treasury securities
|
$ | 606,138 | $ | 46,915 | $ | - | $ | - | $ | 653,053 | 26.9 | % | ||||||||||||
Political subdivisions of States,
|
||||||||||||||||||||||||
Territories and Possessions
|
208,697 | - | (25,359 | ) | - | 183,338 | 7.6 | % | ||||||||||||||||
Corporate and other bonds
|
||||||||||||||||||||||||
Industrial and miscellaneous
|
1,584,647 | 4,223 | - | - | 1,588,870 | 65.5 | % | |||||||||||||||||
Total
|
$ | 2,399,482 | $ | 51,138 | $ | (25,359 | ) | $ | - | $ | 2,425,261 | 100.0 | % |
U.S. Treasury securities included in held to maturity securities are held in trust pursuant to the New York State Department of Financial Services’ minimum funds requirement.
A summary of the amortized cost and fair value of the Company’s investments in held-to-maturity securities by contractual maturity as of March 31, 2014 and December 31, 2013 is shown below:
March 31, 2014
|
December 31, 2013
|
|||||||||||||||
Amortized
|
Amortized
|
|||||||||||||||
Remaining Time to Maturity
|
Cost
|
Fair Value
|
Cost
|
Fair Value
|
||||||||||||
Less than one year
|
$ | - | $ | - | $ | - | $ | - | ||||||||
One to five years
|
- | - | - | - | ||||||||||||
Five to ten years
|
2,162,433 | 2,206,448 | 1,793,344 | 1,772,208 | ||||||||||||
More than 10 years
|
1,806,902 | 1,895,648 | 606,138 | 653,053 | ||||||||||||
Total
|
$ | 3,969,335 | $ | 4,102,096 | $ | 2,399,482 | $ | 2,425,261 |
41
Credit Rating of Fixed-Maturity Securities
The table below summarizes the credit quality of our available for sale fixed-maturity securities as of March 31, 2014 and December 31, 2013 as rated by Standard and Poor’s (or, if unavailable from Standard and Poor’s, then Moody’s or Fitch):
March 31, 2014
|
December 31, 2013
|
||||||||||||||||
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 | % | |||||||||
AAA
|
2,372,088 | 6.4 | % | 2,075,010 | 7.3 | % | |||||||||||
AA
|
7,402,806 | 20.0 | % | 4,566,384 | 16.1 | % | |||||||||||
A | 10,245,876 | 27.6 | % | 7,680,343 | 27.0 | % | |||||||||||
BBB
|
17,067,082 | 46.0 | % | 14,114,285 | 49.6 | % | |||||||||||
Total
|
$ | 37,087,852 | 100.0 | % | $ | 28,436,022 | 100.0 | % |
The table below summarizes the average yield by type of fixed-maturity security as of March 31, 2014 and December 31, 2013:
Category
|
March 31, 2014
|
December 31, 2013
|
||||||
U.S. Treasury securities and
|
||||||||
obligations of U.S. government
|
||||||||
corporations and agencies
|
3.76 | % | 3.98 | % | ||||
Political subdivisions of States,
|
||||||||
Territories and Possessions
|
4.01 | % | 4.34 | % | ||||
Corporate and other bonds
|
||||||||
Industrial and miscellaneous
|
4.42 | % | 4.69 | % | ||||
Total
|
4.28 | % | 4.59 | % |
The table below lists the weighted average maturity and effective duration in years on our fixed-maturity securities as of March 31, 2014 and December 31, 2013.
March 31, 2014
|
December 31, 2013
|
|||||||
Weighted average effective maturity
|
7.0 | 6.8 | ||||||
Weighted average final maturity
|
7.7 | 7.4 | ||||||
Effective duration
|
6.2 | 5.8 |
Fair Value Consideration
As disclosed in Note 4 to the Condensed Consolidated Financial Statements, with respect to “Fair Value Measurements,” we define fair value under GAAP guidance as the price that would be received to sell an asset or paid to transfer a liability in a transaction involving identical or comparable assets or liabilities between market participants (an “exit price”). This GAAP guidance establishes a fair value hierarchy that distinguishes between inputs based on market data from independent sources (“observable inputs”) and a reporting entity’s internal assumptions based upon the best information available when external market data is limited or unavailable (“unobservable inputs”). The fair value hierarchy in GAAP prioritizes fair value measurements into three levels based on the nature of the inputs. Quoted prices in active markets for identical assets have the highest priority (“Level 1”), followed by observable inputs other than quoted prices including prices for similar but not identical assets or liabilities (“Level 2”), and unobservable inputs, including the reporting entity’s estimates of the assumption that market participants would use, having the lowest priority (“Level 3”). As of March 31, 2014 and December 31, 2013, 57% and 78%, respectively, of the investment portfolio recorded at fair value was priced based upon quoted market prices.
42
As more fully described in Note 3 to our Condensed Consolidated Financial Statements, “Investments—Impairment Review,” we completed a detailed review of all our securities in a continuous loss position as of March 31, 2014 and December 31, 2013, and concluded that the unrealized losses in these asset classes are temporary in nature and the result of a decrease in value due to technical spread widening and broader market sentiment, rather than fundamental collateral deterioration.
The table below summarizes the gross unrealized losses of our fixed-maturity securities available-for-sale and equity securities by length of time the security has continuously been in an unrealized loss position as of March 31, 2014 and December 31, 2013:
March 31, 2014
|
||||||||||||||||||||||||||||||||
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||||||||||
|
No. of
|
No. of
|
Aggregate
|
|||||||||||||||||||||||||||||
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
|||||||||||||||||||||||||
Category
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
||||||||||||||||||||||||
Political subdivisions of
|
||||||||||||||||||||||||||||||||
States, Territories and
|
||||||||||||||||||||||||||||||||
Possessions
|
$ | 2,669,178 | $ | (25,457 | ) | 9 | $ | 772,206 | $ | (35,326 | ) | 2 | $ | 3,441,384 | $ | (60,783 | ) | |||||||||||||||
Corporate and other
|
||||||||||||||||||||||||||||||||
bonds industrial and
|
||||||||||||||||||||||||||||||||
miscellaneous
|
4,378,126 | (62,730 | ) | 13 | 1,036,070 | (37,845 | ) | 4 | 5,414,196 | (100,575 | ) | |||||||||||||||||||||
Total fixed-maturity
|
||||||||||||||||||||||||||||||||
securities
|
$ | 7,047,304 | $ | (88,187 | ) | 22 | $ | 1,808,276 | $ | (73,171 | ) | 6 | $ | 8,855,580 | $ | (161,358 | ) | |||||||||||||||
Equity Securities:
|
||||||||||||||||||||||||||||||||
Preferred stocks
|
$ | 1,443,956 | $ | (68,114 | ) | 6 | $ | 646,300 | $ | (58,228 | ) | 3 | $ | 2,090,256 | $ | (126,342 | ) | |||||||||||||||
Common stocks
|
418,425 | (20,945 | ) | 2 | - | - | - | 418,425 | (20,945 | ) | ||||||||||||||||||||||
Total equity securities
|
$ | 1,862,381 | $ | (89,059 | ) | 8 | $ | 646,300 | $ | (58,228 | ) | 3 | $ | 2,508,681 | $ | (147,287 | ) | |||||||||||||||
Total
|
$ | 8,909,685 | $ | (177,246 | ) | 30 | $ | 2,454,576 | $ | (131,399 | ) | 9 | $ | 11,364,261 | $ | (308,645 | ) | |||||||||||||||
43
December 31, 2013
|
||||||||||||||||||||||||||||||||
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||||||||||
|
No. of
|
No. of
|
Aggregate
|
|||||||||||||||||||||||||||||
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
|||||||||||||||||||||||||
Category
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
||||||||||||||||||||||||
Fixed-Maturity Securities:
|
||||||||||||||||||||||||||||||||
Political subdivisions of
|
||||||||||||||||||||||||||||||||
States, Territories and
|
||||||||||||||||||||||||||||||||
Possessions
|
$ | 2,015,437 | $ | (49,491 | ) | 6 | $ | 415,866 | $ | (45,140 | ) | 2 | $ | 2,431,303 | $ | (94,631 | ) | |||||||||||||||
Corporate and other
|
||||||||||||||||||||||||||||||||
bonds industrial and
|
||||||||||||||||||||||||||||||||
miscellaneous
|
6,447,605 | (179,810 | ) | 24 | 1,430,377 | (101,194 | ) | 5 | 7,877,982 | (281,004 | ) | |||||||||||||||||||||
Total fixed-maturity
|
||||||||||||||||||||||||||||||||
securities
|
$ | 8,463,042 | $ | (229,301 | ) | 30 | $ | 1,846,243 | $ | (146,334 | ) | 7 | $ | 10,309,285 | $ | (375,635 | ) | |||||||||||||||
Equity Securities:
|
||||||||||||||||||||||||||||||||
Preferred stocks
|
$ | 1,835,958 | $ | (251,525 | ) | 8 | $ | 444,100 | $ | (62,551 | ) | 2 | $ | 2,280,058 | $ | (314,076 | ) | |||||||||||||||
Common stocks
|
879,525 | (38,785 | ) | 4 | 145,625 | (13,913 | ) | 1 | 1,025,150 | (52,698 | ) | |||||||||||||||||||||
Total equity securities
|
$ | 2,715,483 | $ | (290,310 | ) | 12 | $ | 589,725 | $ | (76,464 | ) | 3 | $ | 3,305,208 | $ | (366,774 | ) | |||||||||||||||
Total
|
$ | 11,178,525 | $ | (519,611 | ) | 42 | $ | 2,435,968 | $ | (222,798 | ) | 10 | $ | 13,614,493 | $ | (742,409 | ) |
44
There were 39 securities at March 31, 2014 that accounted for the gross unrealized loss, none of which were deemed by us to be other than temporarily impaired. There were 52 securities at December 31, 2013 that accounted for the gross unrealized loss, none of which were deemed by us to be other than temporarily impaired. Significant factors influencing our determination that unrealized losses were temporary included the magnitude of the unrealized losses in relation to each security’s cost, the nature of the investment and management’s intent not to sell these securities and it being not more likely than not that we will be required to sell these investments before anticipated recovery of fair value to our cost basis.
Liquidity and Capital Resources
Cash Flows
The primary sources of cash flow are from our insurance underwriting subsidiary, KICO, and include direct premiums written, ceding commissions from our quota share reinsurers, loss recovery payments from our reinsurers, investment income and proceeds from the sale or maturity of investments. Funds are used by KICO for ceded premium payments to reinsurers, which are paid on a net basis after subtracting losses paid on reinsured claims and reinsurance commissions. KICO also uses funds for loss payments and loss adjustment expenses on our net business, commissions to producers, salaries and other underwriting expenses as well as to purchase investments and fixed assets.
The primary sources of cash flow for our holding company operations are in connection with the fee income we receive from the premium finance loans and collection of principal and interest income from the notes received by us upon the sale of businesses that were included in our former discontinued operations. We also receive cash dividends from KICO, subject to statutory restrictions. For the three months ended March 31, 2014, KICO paid dividends of $350,000 to us.
On December 13, 2013, we completed an underwritten public offering of 3,450,000 shares of our common stock, including 450,000 shares issued pursuant to the underwriter’s 30-day over-allotment option, at a public offering price of $5.95 per share. The aggregate net proceeds we received were $18,804,000, after deducting underwriting discounts and commissions and other offering expenses. We used the net proceeds of the offering to contribute $15,000,000 of capital to our insurance subsidiary, KICO, to support its growth, including possible product expansion, to repay the $747,000 outstanding balance of our notes and to repay the $210,000 outstanding balance on our credit line. A registration statement relating to these securities was filed with the SEC and became effective on December 9, 2013.
We have an agreement with a bank for a $600,000 line of credit to be used for general corporate needs. The principal balance is payable on demand, and must be reduced to zero for a minimum of 30 consecutive days during each year of the term of the credit line. There were no borrowings on the credit line during the three months ended March 31, 2014, and the outstanding principal balance was $-0- as of March 31, 2014.
If the aforementioned is insufficient to cover our holding company cash requirements, we will seek to obtain additional financing.
Our reconciliation of net income to net cash provided by operations is generally influenced by the collection of premiums in advance of paid losses, the timing of reinsurance, issuing company settlements and loss payments.
45
Cash flow and liquidity are categorized into three sources: (1) operating activities; (2) investing activities; and (3) financing activities, which are shown in the following table:
Three Months Ended March 31,
|
2014
|
2013
|
||||||
Cash flows provided by (used in):
|
||||||||
Operating activities
|
$ | 404,628 | $ | 2,245,045 | ||||
Investing activities
|
(11,473,404 | ) | (1,052,866 | ) | ||||
Financing activities
|
(290,664 | ) | (603,637 | ) | ||||
Net (decrease) increase in cash and cash equivalents
|
(11,359,440 | ) | 588,542 | |||||
Cash and cash equivalents, beginning of period
|
19,922,506 | 2,240,012 | ||||||
Cash and cash equivalents, end of period
|
$ | 8,563,066 | $ | 2,828,554 |
Net cash provided by operating activities was $405,000 in 2014 as compared to $2,245,000 provided in 2013. The $1,840,000 decrease in cash flows provided by operating activities in 2014 was primarily a result of: (1) an increase of $670,000 in the payment of accrued liabilities in 2014, which were recorded as of December 31, 2013, compared to the accrued liabilities paid in 2013, which were recorded as of December 31, 2012, (2) the receipt of a $850,000 overpayment of taxes in 2013, compared to none in 2014, and (3) the net fluctuations in assets and liabilities of $400,000 relating to operating activities of KICO as affected by the growth in its operations which are described above, offset by an increase in net income (adjusted for non-cash items) of $194,000.
Net cash used in investing activities was $11,473,000 in 2014 compared to $1,053,000 used in 2013. The $10,420,000 increase in cash flows used in investing activities is the result of a $10,817,000 increase in acquisitions of invested assets, offset by a $996,000 increase in sales of invested assets.
Net cash used in financing activities was $291,000 in 2014 compared to $604,000 used in 2013. The $313,000 decrease in cash used in financing activities is a result of no debt activity in 2014, compared to $450,000 of net debt repayments in 2013, offset by an increase of $137,000 in dividends paid in 2014 compared to 2013.
Reinsurance
Our reinsurance treaties for both our Personal Lines business, which primarily consists of homeowners’ policies, and Commercial Lines business expired on June 30, 2013. Effective July 1, 2013, we entered into new treaties with different terms. The treaties are annual, except for personal lines described below, and provide for the following material terms as of July 1, 2013:
Personal Lines
Our personal lines treaty has a two year term expiring on June 30, 2015. Personal lines business, which includes homeowners, dwelling fire and canine legal liability insurance, is reinsured under a 75% quota share treaty, which provides coverage with respect to losses of up to $1,200,000 per occurrence. An excess of loss contract provides 100% of coverage for the next $1,700,000 of losses for a total reinsurance coverage of $2,600,000 with respect to losses of up to $2,900,000 per occurrence. Effective as of July 1, 2014, we have the option to increase the quota share percentage to a maximum of 85% or decrease the quota share percentage to a minimum of 55% by giving no less than 30 days advance notice. On May 12, 2014, we notified our personal lines reinsurers of our election to reduce the ceding percentage in the personal lines quota share treaty from 75% to 55% effective July 1, 2014. See “Catastrophe Reinsurance” below for a discussion of our reinsurance coverage with respect to our Personal Lines business in the event of a catastrophe.
Personal umbrella policies are reinsured under a 90% quota share treaty limiting us to a maximum of $100,000 per occurrence for the first $1,000,000 of coverage. The second $1,000,000 of coverage is 100% reinsured.
46
Commercial Lines
General liability commercial policies written by us, except for commercial auto policies, are reinsured under a 25% quota share treaty, which provides coverage with respect to losses of up to $400,000 per occurrence. Excess of loss contracts provide 100% of coverage for the next $2,500,000 of losses for a total reinsurance coverage of $2,600,000 with respect to losses of up to $2,900,000 per occurrence.
Commercial Auto
Commercial auto policies are covered by an excess of loss reinsurance contract, which provides $1,700,000 of coverage in excess of $300,000.
Catastrophe Reinsurance
We have catastrophe reinsurance coverage with regard to losses of up to $90,000,000. The initial $4,000,000 of losses in a catastrophe are subject to a 75% quota share treaty, such that we retain $1,000,000 per catastrophe occurrence With respect to any additional catastrophe losses of up to $86,000,000 per catastrophe, we are 100% reinsured under our catastrophe reinsurance program. Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts.
47
The single maximum risks to which we are subject under these treaties per occurrence are as follows:
Treaty
|
Extent of Loss
|
Risk Retained(1)
|
||
Personal Lines
|
Initial $1,200,000
|
$300,000
|
||
$1,200,000 - $2,900,000
|
None
|
|||
Over $2,900,000
|
100%
|
|||
Personal Umbrella
|
Initial $1,000,000
|
$100,000
|
||
$1,000,000 - $2,000,000
|
None
|
|||
Over $2,000,000
|
100%
|
|||
Commercial Lines
|
Initial $400,000
|
$300,000
|
||
$400,000 - $2,900,000
|
None
|
|||
Over $2,900,000
|
100%
|
|||
Commercial Auto
|
Initial $300,000
|
$300,000
|
||
$300,000 - $2,000,000
|
None
|
|||
Over $2,000,000
|
100%
|
|||
Catastrophe
|
Initial $4,000,000
|
$1,000,000
|
||
$4,000,000 - $90,000,000
|
None
|
|||
Over $90,000,000
|
100%
|
(1)
|
Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts.
|
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to investors.
Factors That May Affect Future Results and Financial Condition
Based upon the factors set forth under “Factors That May Affect Future Results and Financial Condition” in Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2013, as well as other factors affecting our operating results and financial condition, past financial performance should not be considered to be a reliable indicator of future performance, and investors should not use historical trends to anticipate results or trends in future periods. In addition, such factors, among others, may affect the accuracy of certain forward-looking statements contained in our periodic reports, including this Quarterly Report.
48
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Not applicable
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e)) that are designed to assure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosures.
As required by Exchange Act Rule 13a-15(b), as of the end of the period covered by this Annual Report, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, we evaluated the effectiveness of our disclosure controls and procedures. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of March 31, 2014.
Changes in Internal Control over Financial Reporting
There was no change in our internal control over financial reporting during our most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
49
PART II. OTHER INFORMATION
Item 1. Legal Proceedings.
None
Item 1A. Risk Factors.
Not applicable
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
(a) None
(b) Not applicable
(c) There were no purchases of common stock made by us or any “affiliated purchaser” during the quarter ended March 31, 2014.
Item 3. Defaults Upon Senior Securities.
None
Item 4. Mine Safety Disclosures.
Not applicable
Item 5. Other Information.
None
Item 6. Exhibits.
Exhibit No. | Description | |
3(a)
|
Restated Certificate of Incorporation, as amended
|
|
3(b)
|
By-laws, as amended1
|
|
|
|
|
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.
|
1 Denotes document filed as an exhibit to our Current Report on Form 8-K for an event dated November 5, 2009 and incorporated herein by reference.
50
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
KINGSTONE COMPANIES, INC.
|
|||
Date: May 15, 2014
|
By:
|
/s/ Barry B. Goldstein | |
Barry B. Goldstein | |||
President
|
|||
Date: May 15, 2014
|
By:
|
/s/ Victor Brodsky | |
Victor Brodsky
|
|||
Chief Financial Officer
|
|||
51