---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

(Mark One)
x	Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the Quarterly period ended June 30, 2018

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: 001-33549

Tiptree Inc.

(Exact name of Registrant as Specified in Its Charter)

Maryland		38-3754322
(State or Other Jurisdiction of		(IRS Employer
Incorporation of Organization)		Identification No.)
780 Third Avenue, 21st Floor, New York, New York		10017
(Address of Principal Executive Offices)		(Zip Code)

(212) 446-1400

(Registrant’s Telephone Number, Including Area Code)

Not applicable

(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

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   x No ¨ 

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   x     No   ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”“smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ¨                    Accelerated filer x

Non-accelerated filer ¨                    Smaller reporting company ¨

Emerging growth company ¨

If an emerging company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.)    Yes  ¨    No  x

As of August 1, 2018, there were 36,561,931 shares, par value $0.001, of the registrant’s Common Stock outstanding.

---

---

Tiptree Inc.

Quarterly Report on Form 10-Q

June 30, 2018

Table of Contents

ITEM		Page Number
PART I. Financial Information		F- 1
Item 1. Financial Statements (Unaudited)		F- 3
Condensed Consolidated Balance Sheets as of June 30, 2018 and December 31, 2017		F- 3
Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2018 and 2017		F- 4
Condensed Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2018 and 2017		F- 5
Condensed Consolidated Statement of Changes in Stockholders’ Equity for the period ended June 30, 2018 and 2017		F- 6
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2018 and 2017		F- 8
Notes to Condensed Consolidated Financial Statements		F- 10
(1) Organization		F- 10
(2) Summary of Significant Accounting Policies		F- 10
(3) Dispositions, Assets Held for Sale & Discontinued Operations		F- 15
(4) Operating Segment Data		F- 17
(5) Investments		F- 20
(6) Notes and Accounts Receivable, net		F- 24
(7) Reinsurance Receivable		F- 26
(8) Goodwill and Intangible Assets, net		F- 29
(9) Derivative Financial Instruments and Hedging		F- 30
(10) Debt, net		F- 32
(11) Fair Value of Financial Instruments		F- 33
(12) Liability for Unpaid Claims and Claim Adjustment Expenses		F- 39
(13) Revenue From Contracts with Customers		F- 40
(14) Other Assets and Other Liabilities and Accrued Expenses		F- 41
(15) Other Revenue, Other Expenses and Other Income		F- 42
(16) Stockholders’ Equity		F- 44
(17) Accumulated Other Comprehensive Income (Loss)		F- 46
(18) Stock Based Compensation		F- 46
(19) Income Taxes		F- 49
(20) Commitments and Contingencies		F- 49
(21) Earnings Per Share		F- 50
(22) Subsequent Events		F- 51
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		1
Item 3. Quantitative and Qualitative Disclosures About Market Risk		20
Item 4. Controls and Procedures		20
PART II. Other Information		21
Item 1. Legal Proceedings		21
Item 1A. Risk Factors		21
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds		21
Item 3. Defaults Upon Senior Securities		22
Item 4. Mine Safety Disclosures		22
Item 5. Other Information		22
Item 6. Exhibits, Financial Statement Schedules		22
Signatures		23

---

PART I. FINANCIAL INFORMATION

Forward-Looking Statements

Except for the historical information included and incorporated by reference in this Quarterly Report on Form 10-Q, the information included and incorporated by reference herein are “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. Forward-looking statements provide our current expectations or forecasts of future events and are not statements of historical fact. These forward-looking statements include information about possible or assumed future events, including, among other things, discussion and analysis of our future financial condition, results of operations and our strategic plans and objectives. When we use words such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “seek,” “may,” “might,” “plan,” “project,” “should,” “target,” “will,” or similar expressions, we intend to identify forward-looking statements.

Forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, many of which are beyond our control, are difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of various factors, including, but not limited to, those described in the section entitled “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2017 and in our other public filings with the SEC.

 

The factors described herein are not necessarily all of the important factors that could cause actual results or developments to differ materially from those expressed in any of our forward-looking statements.  Other unknown or unpredictable factors also could affect our forward-looking statements. Consequently, our actual performance could be materially different from the results described or anticipated by our forward-looking statements. Given these uncertainties, you should not place undue reliance on these forward-looking statements. Except as required by the applicable law, we undertake no obligation to update any forward-looking statements.

Market and Industry Data

Certain market data and industry data included in this Quarterly Report on Form 10-Q were obtained from reports of governmental agencies and industry publications and surveys. We believe the data from third-party sources to be reliable based upon our management’s knowledge of the industry, but have not independently verified such data and as such, make no guarantees as to its accuracy, completeness or timeliness.

Note to Reader

In reading this Quarterly Report on Form 10-Q, references to:

“AUM” means assets under management.

“Care” means Care Investment Trust LLC.

“CLOs” means collateralized loan obligations.

“Code” means the Internal Revenue Code of 1986, as amended.

“Common Stock” means Class A common stock $0.001 par value for periods prior to June 7, 2018 and thereafter the common stock $0.001 par value.

“consolidated CLOs” means Telos 5, Telos 6 and Telos 7.

“EBITDA” means earnings before interest, taxes, depreciation and amortization.

“Exchange Act” means the Securities Exchange Act of 1934, as amended.

“Fortress” means Fortress Credit Corp., as administrative agent, collateral agent and lead arranger, and affiliates of Fortress that are lenders under the Credit Agreement among the Company, Fortress and the lenders party thereto.

“Fortegra” means Fortegra Financial Corporation.

“GAAP” means U.S. generally accepted accounting principles.

“Invesque” means Invesque Inc. (f/k/a Mainstreet Health Investments Inc.).

“Luxury” means Luxury Mortgage Corp.

“NAIC” means the National Association of Insurance Commissioners.

“NPL” means nonperforming residential real estate mortgage loans.

“Operating Company” means Tiptree Operating Company, LLC.

“Reliance” means Reliance First Capital, LLC.

“REO” means real estate owned.

“SEC” means the U.S. Securities and Exchange Commission.

“Securities Act” means the Securities Act of 1933, as amended.

“Siena” means Siena Capital Finance LLC.

“TAMCO” means Tiptree Asset Management Company, LLC.

“Tax Act” means Public Law no. 115-97, commonly referred to as the Tax Cuts and Jobs Act.

“Telos” means Telos Asset Management, LLC.

“Telos 5” means Telos CLO 2014-5, Ltd.

F- 1

---

“Telos 6” means Telos CLO 2014-6, Ltd.

“Telos 7” means Telos CLO 2016-7, Ltd.

“TFP” means Tiptree Financial Partners, L.P.

“Tiptree”, the “Company”, “we”, “its”, “us” and “our” means, unless otherwise indicated by the context, Operating Company and its consolidated subsidiaries, together with the standalone net assets held by Tiptree Inc. (formerly known as Tiptree Financial Inc.)

F- 2

---

TIPTREE INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets (Unaudited)

(in thousands, except share data)

Item 1. Financial Statements (Unaudited)

	As of
	June 30, 2018				December 31, 2017
Assets:
Investments:
Available for sale securities, at fair value	$	234,361			$	182,448
Loans, at fair value	233,535				258,173
Equity securities, at fair value	140,132				25,536
Other investments	56,442				59,142
Total investments	664,470				525,299
Cash and cash equivalents	91,490				110,667
Restricted cash	18,148				31,570
Notes and accounts receivable, net	194,971				186,422
Reinsurance receivables	373,145				352,967
Deferred acquisition costs	146,882				147,162
Goodwill	91,562				91,562
Intangible assets, net	56,936				64,017
Other assets	40,329				31,584
Assets held for sale	51,598				448,492
Total assets	$	1,729,531			$	1,989,742
Liabilities and Stockholders’ Equity
Liabilities:
Debt, net	$	366,215			$	346,081
Unearned premiums	526,282				503,446
Policy liabilities and unpaid claims	122,290				112,003
Deferred revenue	63,797				56,745
Reinsurance payable	93,488				90,554
Other liabilities and accrued expenses	110,379				121,321
Liabilities held for sale	46,264				362,818
Total liabilities	$	1,328,715			$	1,592,968
Stockholders’ Equity: (1)
Preferred stock: $0.001 par value, 100,000,000 shares authorized, none issued or outstanding	$	—			$	—
Common Stock: $0.001 par value, 200,000,000 shares authorized, 36,643,317 and 35,003,004 shares issued and outstanding, respectively	37				35
Common stock - Class B: $0.001 par value, none and 50,000,000 shares authorized, none and 8,049,029 shares issued and outstanding, respectively	—				8
Additional paid-in capital	335,749				295,582
Accumulated other comprehensive income (loss), net of tax	(2,399		)		966
Retained earnings	60,265				38,079
Common Stock held by subsidiaries, 0 and 5,197,551 shares, respectively	—				(34,585		)
Class B common stock held by subsidiaries, none and 8,049,029 shares, respectively	—				(8		)
Total Tiptree Inc. stockholders’ equity	393,652				300,077
Non-controlling interests - TFP	—				77,494
Non-controlling interests - Other	7,164				19,203
Total stockholders’ equity	400,816				396,774
Total liabilities and stockholders’ equity	$	1,729,531			$	1,989,742

(1) See Note (16) Stockholders’ Equity for information related to changes in the Company’s equity capitalization.

See accompanying notes to condensed consolidated financial statements.

F- 3

---

TIPTREE INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations (Unaudited)

(in thousands, except share data)

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Revenues:
Earned premiums, net	$	100,044			$	87,477			$	201,689			$	176,708
Service and administrative fees	24,891				23,067				49,467				46,843
Ceding commissions	2,242				2,017				4,525				4,288
Net investment income	4,927				3,687				9,132				8,192
Net realized and unrealized gains (losses)	11,472				11,445				18,078				27,657
Other revenue	9,133				11,552				17,890				21,746
Total revenues	152,709				139,245				300,781				285,434
Expenses:
Policy and contract benefits	34,174				29,802				70,800				62,794
Commission expense	62,562				56,546				125,195				113,339
Employee compensation and benefits	27,188				29,035				54,976				58,065
Interest expense	6,655				6,305				12,601				12,383
Depreciation and amortization	2,953				3,471				5,910				7,025
Other expenses	17,600				21,886				36,765				39,505
Total expenses	151,132				147,045				306,247				293,111
Other income:
Income attributable to consolidated CLOs	—				7,941				—				16,808
Expenses attributable to consolidated CLOs	—				5,046				—				9,998
Net income (loss) attributable to consolidated CLOs	—				2,895				—				6,810
Total other income	—				2,895				—				6,810
Income (loss) before taxes from continuing operations	1,577				(4,905		)		(5,466		)		(867		)
Less: provision (benefit) for income taxes	701				(1,305		)		(867		)		263
Net income (loss) from continuing operations	876				(3,600		)		(4,599		)		(1,130		)
Discontinued operations:
Income (loss) before taxes from discontinued operations	—				(2,294		)		624				(3,824		)
Gain on sale of discontinued operations, net	—				—				46,184				—
Less: Provision (benefit) for income taxes	—				(570		)		12,327				(972		)
Net income (loss) from discontinued operations	—				(1,724		)		34,481				(2,852		)
Net income (loss) before non-controlling interests	876				(5,324		)		29,882				(3,982		)
Less: net income (loss) attributable to non-controlling interests - TFP	108				(1,045		)		5,500				(837		)
Less: net income (loss) attributable to non-controlling interests - Other	(58		)		164				(4		)		198
Net income (loss) attributable to Common Stockholders	$	826			$	(4,443	)		$	24,386			$	(3,343	)
Net income (loss) per Common Share:
Basic, continuing operations, net	$	0.02			$	(0.11	)		$	(0.11	)		$	(0.05	)
Basic, discontinued operations, net	—				(0.04		)		0.84				(0.07		)
Basic earnings per share	$	0.02			$	(0.15	)		$	0.73			$	(0.12	)
Diluted, continuing operations, net	0.02				(0.11		)		(0.11		)		(0.05		)
Diluted, discontinued operations, net	—				(0.04		)		0.84				(0.07		)
Diluted earnings per share	$	0.02			$	(0.15	)		$	0.73			$	(0.12	)
Weighted average number of Common Shares:
Basic	36,593,154				28,832,975				33,245,921				28,630,027
Diluted	37,386,319				28,832,975				33,245,921				28,630,027
Dividends declared per Common Share	$	0.035			$	0.030			$	0.070			$	0.060

See accompanying notes to condensed consolidated financial statements.

F- 4

---

TIPTREE INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited)

(in thousands)

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Net income (loss) before non-controlling interests	$	876			$	(5,324	)		$	29,882			$	(3,982	)
Other comprehensive income (loss), net of tax:
Unrealized gains (losses) on available-for-sale securities:
Unrealized holding gains (losses) arising during the period	(752		)		767				(3,045		)		1,445
Related tax (expense) benefit	174				(268		)		678				(511		)
Reclassification of (gains) losses included in net income	4				(20		)		535				27
Related tax expense (benefit)	(1		)		7				(117		)		(9		)
Unrealized gains (losses) on available-for-sale securities, net of tax	(575		)		486				(1,949		)		952
Interest rate swaps (cash flow hedges):
Unrealized gains (losses) on interest rate swaps	—				(510		)		1,111				(378		)
Related tax (expense) benefit	—				144				(276		)		96
Reclassification of (gains) losses included in net income (1)	—				93				(3,845		)		237
Related tax expense (benefit)	—				(32		)		936				(77		)
Unrealized (losses) gains on interest rate swaps from cash flow hedges, net of tax	—				(305		)		(2,074		)		(122		)
Other comprehensive income (loss), net of tax	(575		)		181				(4,023		)		830
Comprehensive income (loss)	301				(5,143		)		25,859				(3,152		)
Less: Comprehensive income (loss) attributable to non-controlling interests - TFP	108				(982		)		4,937				(658		)
Less: Comprehensive income (loss) attributable to non-controlling interests - Other	(58		)		12				(440		)		72
Comprehensive income (loss) attributable to Common Stockholders	$	251			$	(4,173	)		$	21,362			$	(2,566	)

(1) Deconsolidated as part of the sale of Care. See Note (3) Dispositions, Assets Held for Sale & Discontinued Operations.

See accompanying notes to condensed consolidated financial statements.

F- 5

---

TIPTREE INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Changes in Stockholders’ Equity (Unaudited)

(in thousands, except shares)

	Number of Shares						Par Value																				Shares held by subsidiaries														Total stockholders’ equity to Tiptree Inc.				Non-controlling interests - TFP				Non-controlling interests - Other				Total stockholders' equity
	Common Stock			Class B			Common Stock				Class B				Additional paid in capital				Accumulated other comprehensive income (loss)				Retained earnings				Common Stock			Common Stock Amount				Class B Shares			Class B Amount
Balance at December 31, 2016	34,983,616			8,049,029			$	35			$	8			$	297,391			$	555			$	37,974			(6,596,000	)		$	(42,524	)		(8,049,029	)		$	(8	)		$	293,431			$	76,077			$	20,636			$	390,144
Amortization of share based incentive compensation	—			—			—				—				976				—				—				—			—				—			—				976				—				—				976
Vesting of share-based incentive compensation	19,388			—			—				—				(537		)		—				—				99,537			647				—			—				110				—				—				110
Issuance of common stock for cash upon exercise of stock options	—			—			—				—				(1,371		)		—				—				1,510,920			9,471				—			—				8,100				—				—				8,100
Other comprehensive income, net of tax	—			—			—				—				—				777				—				—			—				—			—				777				179				(126		)		830
Non-controlling interest contributions	—			—			—				—				—				—				—				—			—				—			—				—				—				2,464				2,464
Non-controlling interest distributions	—			—			—				—				—				—				—				—			—				—			—				—				(483		)		(1,120		)		(1,603		)
Shares acquired by subsidiaries	—			—			—				—				—				—				—				(1,000,000	)		(7,300		)		—			—				(7,300		)		—				—				(7,300		)
Net changes in non-controlling interest	—			—			—				—				(177		)		—				—				—			—				—			—				(177		)		—				2,816				2,639
Dividends declared	—			—			—				—				—				—				(1,706		)		—			—				—			—				(1,706		)		—				—				(1,706		)
Net income	—			—			—				—				—				—				(3,343		)		—			—				—			—				(3,343		)		(837		)		198				(3,982		)
Balance at June 30, 2017	35,003,004			8,049,029			$	35			$	8			$	296,282			$	1,332			$	32,925			(5,985,543	)		$	(39,706	)		(8,049,029	)		$	(8	)		$	290,868			$	74,936			$	24,868			$	390,672

See accompanying notes to condensed consolidated financial statements.

F- 6

---

TIPTREE INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Changes in Stockholders’ Equity (Unaudited)

(in thousands, except shares)

	Number of Shares						Par Value								Additional paid in capital				Accumulated other comprehensive income (loss)				Retained earnings				Shares held by subsidiaries														Total stockholders’ equity to Tiptree Inc.				Non-controlling interests - TFP				Non-controlling interests - Other				Total stockholders' equity
	Common Stock			Class B			Common Stock				Class B																Common Stock			Common Stock Amount				Class B Shares			Class B Amount
Balance at December 31, 2017	35,003,004			8,049,029			$	35			$	8			$	295,582			$	966			$	38,079			(5,197,551	)		$	(34,585	)		(8,049,029	)		$	(8	)		$	300,077			$	77,494			$	19,203			$	396,774
Amortization of share-based incentive compensation	—			—			—				—				1,204				—				—				—			—				—			—				1,204				—				1,080				2,284
Vesting of share-based incentive compensation	—			—			—				—				(1,041		)		—				—				161,574			1,050				—			—				9				—				—				9
Other comprehensive income, net of tax	—			—			—				—				—				(3,024		)		—				—			—				—			—				(3,024		)		(563		)		(436		)		(4,023		)
Non-controlling interest contributions	—			—			—				—				—				—				—				—			—				—			—				—				—				1,418				1,418
Non-controlling interest distributions	—			—			—				—				—				—				—				—			—				—			—				—				(241		)		—				(241		)
Shares purchased under stock purchase plan	(1,372,739	)		—			(1		)		—				(8,857		)		—				—				—			—				—			—				(8,858		)		—				—				(8,858		)
Net changes in non-controlling interest							—				—				(132		)		—				—				—			—				—			—				(132		)		—				(14,097		)		(14,229		)
Reorganization merger	8,049,029			(8,049,029	)		8				(8		)		82,523				(341		)													8,049,029			8				82,190				(82,190		)		—				—
Cancellation of treasury shares	(5,035,977	)		—			(5		)		—				(33,530		)		—				—				5,035,977			33,535											—				—				—				—
Dividends declared							—				—				—				—				(2,200		)		—			—				—			—				(2,200		)		—				—				(2,200		)
Net income	—			—			—				—				—				—				24,386				—			—				—			—				24,386				5,500				(4		)		29,882
Balance at June 30, 2018	36,643,317			—			$	37			$	—			$	335,749			$	(2,399	)		$	60,265			—			$	—			—			$	—			$	393,652			$	—			$	7,164			$	400,816

See accompanying notes to condensed consolidated financial statements.

F- 7

---

TIPTREE INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows (Unaudited)

(in thousands)

	Six months ended June 30,
	2018				2017
Operating Activities:
Net income (loss) attributable to Common Stockholders	$	24,386			$	(3,343	)
Net income (loss) attributable to non-controlling interests - TFP	5,500				(837		)
Net income (loss) attributable to non-controlling interests - Other	(4		)		198
Net income (loss)	29,882				(3,982		)
Adjustments to reconcile net income to net cash provided by (used in) operating activities
Net realized and unrealized (gains) losses	(18,078		)		(27,657		)
Net (gain) on sale of subsidiary	(46,184		)		—
Net unrealized loss (gain) on interest rate swaps	—				(25		)
Change in fair value of contingent consideration	—				3,615
Non cash compensation expense	2,284				3,140
Amortization/accretion of premiums and discounts	430				686
Depreciation and amortization expense	5,911				16,232
Provision for doubtful accounts	126				378
Amortization of deferred financing costs	523				1,426
Loss on extinguishment of debt	428				—
Deferred tax expense (benefit)	11,460				(339		)
Changes in operating assets and liabilities:
Mortgage loans originated for sale	(730,657		)		(720,123		)
Proceeds from the sale of mortgage loans originated for sale	778,671				779,304
(Increase) decrease in notes and accounts receivable	(8,994		)		(12,032		)
(Increase) decrease in reinsurance receivables	(20,178		)		(39,010		)
(Increase) decrease in deferred acquisition costs	280				(326		)
(Increase) decrease in other assets	(19,091		)		(5,040		)
Increase (decrease) in unearned premiums	22,836				26,866
Increase (decrease) in policy liabilities and unpaid claims	10,287				4,633
Increase (decrease) in deferred revenue	7,052				281
Increase (decrease) in reinsurance payable	2,934				16,991
Increase (decrease) in other liabilities and accrued expenses	(19,759		)		(16,347		)
Operating activities from consolidated CLOs	—				(1,452		)
Net cash provided by (used in) operating activities	10,163				27,219
Investing Activities:
Purchases of investments	(182,294		)		(73,541		)
Proceeds from sales and maturities of investments	122,511				122,220
(Increase) decrease in loans owned, at amortized cost, net	—				(2,001		)
Purchases of real estate capital expenditures	(592		)		(359		)
Proceeds from the sale of real estate	9,384				6,510
Purchases of corporate fixed assets	(2,032		)		(1,340		)
Proceeds from the sale of subsidiaries	3,561				4,846
Proceeds from notes receivable	14,923				27,678
Issuance of notes receivable	(15,040		)		(27,635		)
Business and asset acquisitions, net of cash and deposits	—				(75,782		)
Investing activities from consolidated CLOs	—				48,470
Net cash provided by (used in) investing activities	(49,579		)		29,066
Financing Activities:
Dividends paid	(2,200		)		(1,706		)
Non-controlling interest contributions	1,418				2,464
Non-controlling interest distributions	(241		)		(1,130		)
Payment of debt issuance costs	(657		)		(1,267		)

F- 8

---

TIPTREE INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows (Unaudited)

(in thousands)

	Six months ended June 30,
	2018				2017
Proceeds from borrowings and mortgage notes payable	786,705				822,119
Principal paydowns of borrowings and mortgage notes payable	(776,031		)		(800,944		)
Proceeds from the exercise of options for Common Stock	—				8,100
Repurchases of common stock	(8,858		)		(7,300		)
Financing activities from consolidated CLOs	—				(49,010		)
Net cash provided by (used in) financing activities	136				(28,674		)
Net increase (decrease) in cash, cash equivalents and restricted cash	(39,280		)		27,611
Cash, cash equivalents and restricted cash – beginning of period	142,237				74,258
Cash, cash equivalents and restricted cash – beginning of period - held for sale	10,533				13,224
Cash, cash equivalents and restricted cash – end of period	113,490				115,093
Less: Reclassification of cash to assets held for sale	3,852				8,619
Cash, cash equivalents and restricted cash– end of period	$	109,638			$	106,474
Supplemental Schedule of Non-Cash Investing and Financing Activities:
Assets of consolidated CLOs deconsolidated due to sale and redemption	$	—			$	405,263
Liabilities of consolidated CLOs deconsolidated due to sale and redemption	$	—			$	387,273
Equity securities acquired through the sale of a subsidiary and asset sales	$	134,083			$	—
Real estate acquired through asset acquisition	$	—			$	8,178
Intangible assets related to in-place leases acquired through asset acquisition	$	—			$	2,049
Debt assumed through acquisitions	$	—			$	7,586
Cancellation of treasury shares	$	33,535			$	—
Acquisition of non-controlling interest	$	82,190			$	—
Acquired real estate properties through, or in lieu of, foreclosure of the related loan	$	5,100			$	6,976
	As of
Reconciliation of cash, cash equivalents and restricted cash shown in the statement of cash flows	June 30, 2018				December 31, 2017
Cash and cash equivalents	$	91,490			$	110,667
Restricted cash	18,148				31,570
Total cash, cash equivalents and restricted cash shown in the statement of cash flows	$	109,638			142,237

See accompanying notes to condensed consolidated financial statements.

F- 9

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

(1) Organization

Tiptree Inc. (together with its consolidated subsidiaries, collectively, Tiptree, the Company, or we) is a Maryland Corporation that was incorporated on March 19, 2007. Tiptree’s Common Stock trades on the Nasdaq Capital Market under the symbol “TIPT”. Tiptree is a holding company that combines specialty insurance operations with investment management expertise. We allocate our capital across our insurance operations and investments in other companies and assets which are managed as part of Tiptree Capital. As of June 30, 2018, Tiptree Capital consists of asset management operations, mortgage operations and other investments. As such, we classify our business into three reportable segments: specialty insurance, asset management and mortgage.

On April 10, 2018, Tiptree completed a reorganization merger whereby Tiptree Financial Partners, L.P. (TFP) merged with and into Tiptree, with Tiptree continuing as the surviving company. Prior to the merger Tiptree owned approximately 84% of TFP, with the remaining portion accounted for as non-controlling interest. See Note (16) Stockholders’ Equity for additional information.

In this report “Common Stock” means Class A common stock $0.001 par value for periods prior to June 7, 2018 and thereafter the common stock $0.001 par value. See Note (16) Stockholders’ Equity for more information.

(2) Summary of Significant Accounting Policies

Basis of Presentation and Principles of Consolidation

The accompanying unaudited condensed consolidated financial statements of Tiptree have been prepared in accordance with generally accepted accounting principles in the United States of America (GAAP) and include the accounts of the Company and its subsidiaries. The condensed consolidated financial statements are presented in U.S. dollars, the main operating currency of the Company. The unaudited condensed consolidated financial statements presented herein should be read in conjunction with the annual audited financial statements included in the Company’s annual report on Form 10-K for the fiscal year ended December 31, 2017. In the opinion of management, the accompanying unaudited interim financial information reflects all adjustments, including normal recurring adjustments necessary to present fairly the Company’s financial position, results of operations, comprehensive income and cash flows for each of the interim periods presented. The results of operations for the three and six months ended June 30, 2018 are not necessarily indicative of the results that may be expected for the full year ending on December 31, 2018.

As a result of changes in presentation made in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2017, certain prior period amounts related to discontinued operations have been reclassified from continuing operations to conform to the current presentation. These reclassifications had no effect on the reported results of operations. The primary difference in the presentation of the condensed consolidated financial statements from the prior year is the reclassification of Care, our senior living business, to discontinued operations in the condensed consolidated statement of operations. See Note (3) Dispositions, Assets Held for Sale & Discontinued Operations for additional information.

As a result of the adoption of ASU 2016-01, an immaterial amount of equity securities classified as available for sale as of December 31, 2017 were reclassified to equity securities, at fair value as of March 31, 2018. The net unrealized loss was immaterial. The adoption of ASU 2016-18 resulted in reclassification of restricted cash balances into cash, cash equivalents and restricted cash on the condensed consolidated statements of cash flows for the six months ended June 30, 2018 and 2017.

Tiptree consolidates those entities in which it has an investment of 50% or more of voting rights or has control over significant operating, financial and investing decisions of the entity as well as variable interest entities (VIEs) in which Tiptree is determined to be the primary beneficiary. VIEs are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity risk for the entity to finance its activities without additional subordinated financial support from other parties.

A VIE is required to be consolidated only by its primary beneficiary, which is defined as the party who has the power to direct the activities of a VIE that most significantly impact its economic performance and who has the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE. Generally, Tiptree’s consolidated VIEs are entities which Tiptree is considered the primary beneficiary through its controlling financial interests.

F- 10

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

Non-controlling interests on the condensed consolidated balance sheets represent the ownership interests in certain consolidated subsidiaries held by entities or persons other than Tiptree. Accounts and transactions between consolidated entities have been eliminated.

Use of Estimates

The preparation of the Company’s condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the Company’s condensed consolidated financial statements and accompanying notes. Management makes estimates and assumptions that include, but are not limited to, the determination of the following significant items:

•	Fair value of financial assets and liabilities, including, but not limited to, securities, loans and derivatives;

•	Value of acquired assets and liabilities;

•	Carrying value of goodwill and other intangibles, including estimated amortization period and useful lives;

•	Reserves for unpaid losses and loss adjustment expenses, estimated future claims and losses, potential litigation and other claims;

•	Valuation of contingent share issuances for compensation and purchase consideration, including estimates of number of shares and vesting schedules;

•	Revenue recognition including, but not limited to, the timing and amount of insurance premiums, service, administration fees, and loan origination fees; and

•	Other matters that affect the reported amounts and disclosure of contingencies in the condensed consolidated financial statements.

Although these and other estimates and assumptions are based on the best available estimates, actual results could differ materially from management’s estimates.

Business Combination Accounting

The Company accounts for business combinations by applying the acquisition method of accounting. The acquisition method requires, among other things, that the assets acquired and liabilities assumed in a business combination be measured at fair value as of the closing date of the acquisition. The net assets acquired may consist of tangible and intangible assets and the excess of purchase price over the fair value of identifiable net assets acquired, or goodwill. The determination of estimated useful lives and the allocation of the purchase price to the intangible assets requires significant judgment and affects the amount of future amortization and possible impairment charges. Contingent consideration, if any, is measured at fair value on the date of acquisition. The fair value of any contingent consideration liability is remeasured at each reporting date with any change recorded in other expense in the condensed consolidated statements of operations. Acquisition and transaction costs are expensed as incurred.

In certain instances, the Company may acquire less than 100% ownership of an entity, resulting in the recording of a non-controlling interest. The measurement of assets and liabilities acquired and non-controlling interest is initially established at a preliminary estimate of fair value, which may be adjusted during the measurement period, primarily due to the results of valuation studies applicable to the business combination.

Acquisitions that do not meet the criteria for the acquisition method of accounting are accounted for as acquisitions of assets.

Fair Value Measurement

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.

The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. The three levels, from highest to lowest, are defined as follows:

•Level 1 – Unadjusted, quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.

•Level 2 – Significant inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly through corroboration with observable market data. Level 2 inputs include quoted prices for similar instruments

F- 11

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

in active markets, and inputs other than quoted prices that are observable for the asset or liability. The types of financial assets and liabilities carried at level 2 are valued based on one or more of the following:

a) Quoted prices for similar assets or liabilities in active markets;

b) Quoted prices for identical or similar assets or liabilities in nonactive markets;

c) Pricing models whose inputs are observable for substantially the full term of the asset or liability;

d) Pricing models whose inputs are derived principally from or corroborated by observable market data through correlation or other means for substantially the full term of the asset or liability.

•Level 3 – Significant inputs that are unobservable inputs for the asset or liability, including the Company’s own data and assumptions that are used in pricing the asset or liability.

Fair Value Option

In addition to the financial instruments the Company is required to measure at fair value, the Company has elected to make an irrevocable election to utilize fair value as the initial and subsequent measurement attribute for certain eligible financial assets and liabilities. Unrealized gains and losses on items for which the fair value option has been elected are reported in Net realized and unrealized gains (losses) within the condensed consolidated statements of operations. The decision to elect the fair value option is determined on an instrument-by-instrument basis and must be applied to an entire instrument and is irrevocable once elected. Assets and liabilities measured at fair value pursuant to this guidance are reported separately in our condensed consolidated balance sheets from those instruments using another accounting method.

Recent Accounting Standards

Recently Adopted Accounting Pronouncements

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606). The amendments in this standard affects any entity that either enters into contracts with customers to transfer goods and services or enters into contracts for the transfer of nonfinancial assets unless those contracts are within the scope of other standards. The core principle of the guidance is that an entity should recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services. On July 9, 2015, the FASB decided to delay the effective date of ASU 2014-09 by one year. Reporting entities may choose to adopt the standard as of the original effective date. The deferral results in ASU 2014-09 being effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. A substantial majority of the Company’s non-investment related revenues are comprised of revenues from insurance contracts that are accounted for under Financial Services-Insurance (Topic 944) or certain financial services products (e.g. gains upon the origination of mortgages) that are not within the scope of the new standard.  The Company’s remaining revenues that are within the scope of Topic 606 are primarily comprised of revenues from contracts with customers for monthly membership dues for motor clubs, monthly administration fees for services provided for premiums, claims and reinsurance processing revenues, vehicle service contracts and warranty coverage revenues for household goods and appliances (collectively, remaining contracts). The Company has chosen the modified-retrospective method of adopting Topic 606, and has assessed these contracts and concluded that changes in accounting and revenue recognition upon adoption of Topic 606 was not material to the Company’s financial position as of January 1, 2018, and did not have a material impact on the Company’s condensed consolidated financial statements. No cumulative effect adjustment was made due to the adoption of this standard. See Note (13) Revenue From Contracts with Customers for disclosures required under ASU 2014-09 and others related to Topic 606.

In January 2016, the FASB issued ASU No. 2016-01, Financial Instruments-Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities, which makes targeted improvements to the recognition, measurement, presentation and disclosure of certain financial instruments. ASU 2016-01 focuses primarily on the accounting for equity investments, financial liabilities under the fair value option, and the presentation and disclosure requirements for certain financial instruments. Among its provisions for public business entities, ASU 2016-01 eliminates the requirement to disclose the method(s) and significant assumptions used to estimate the fair value of financial instruments measured at amortized cost, requires the use of the exit price notion when measuring the fair value of financial instruments for disclosure purposes, requires the separate presentation in other comprehensive income of the change in fair value of a liability due to instrument-specific credit risk for a liability for which the reporting entity has elected the fair value option, requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset (that is, securities or loans and receivables) and clarifies guidance related to the valuation allowance assessment when recognizing deferred tax assets resulting from unrealized losses

F- 12

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

on available-for-sale debt securities. ASU 2016-01 was effective for the Company as of January 1, 2018. The adoption of this standard did not have a material impact on the Company’s condensed consolidated financial statements.

In March 2016, the FASB issued ASU 2016-08, Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net), which clarify the implementation guidance on principal versus net considerations. The effective date and transition requirements for this standard are the same as the effective date and transition requirements of ASU 2014-09. See discussion of the impact of ASU 2014-09 above which addresses the total impact of Topic 606.

In April 2016, the FASB issued ASU 2016-10, Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing, which clarifies guidance related to identifying performance obligations and licensing implementation guidance contained in the new revenue recognition standard. The Update includes targeted improvements based on input the FASB received from the Transition Resource Group for Revenue Recognition and other stakeholders. The Update seeks to proactively address areas in which diversity in practice potentially could arise, as well as to reduce the cost and complexity of applying certain aspects of the guidance both at implementation and on an ongoing basis. The effective date and transition requirements for the amendments in this Update are the same as the effective date and transition requirements in Topic 606 (and any other Topic amended by Update 2014-09). See discussion of the impact of ASU 2014-09 above which addresses the total impact of Topic 606.

In May 2016, the FASB issued ASU 2016-11, Revenue Recognition (Topic 606) and Derivatives and Hedging (Topic 815): Rescission of SEC Guidance Because of Accounting Standards Updates 2014-09 and 2014-16 Pursuant to Staff Announcements at the March 3, 2016 EITF Meeting, which  rescinds SEC paragraphs pursuant to the SEC Staff Announcement, “Rescission of Certain SEC Staff Observer Comments upon Adoption of Topic 606,” and the SEC Staff Announcement, “Determining Whether the Host Contract in a Hybrid Financial Instrument Issued in the Form of a Share Is More Akin to Debt or Equity,” announced at the March 3, 2016 Emerging Issues Task Force (EITF) meeting. The adoption of this standard did not have a material impact on the Company’s condensed consolidated financial statements.

In May 2016, the FASB issued ASU 2016-12, Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients, which provides guidance on collectability, noncash consideration, and completed contracts at transition.  Additionally, the amendments in this Update provide a practical expedient for contract modifications at transition and an accounting policy election related to the presentation of sales taxes and other similar taxes collected from customers.  The effective date and transition requirements for the amendments in this Update are the same as the effective date and transition requirements for Topic 606 (and any other Topic amended by Update 2014-09). See discussion of the impact of ASU 2014-09 above which addresses the total impact of Topic 606.

In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments, which addresses the following eight specific cash flow issues: Debt prepayment or debt extinguishment costs; settlement of zero-coupon debt instruments or other debt instruments with coupon interest rates that are insignificant in relation to the effective interest rate of the borrowing; contingent consideration payments made after a business combination; proceeds from the settlement of insurance claims; proceeds from the settlement of corporate-owned life insurance policies (COLIs) (including bank-owned life insurance policies (BOLIs)); distributions received from equity method investees; beneficial interests in securitization transactions; and separately identifiable cash flows and application of the predominance principle. The standard is effective for financial statements issued for fiscal years beginning after December 15, 2017 and interim periods within those annual periods. Early adoption is permitted, including the adoption in an interim period. The amendments in this Update should be applied using a retrospective transition method to each period presented. The adoption of this standard did not have a material impact on the Company’s condensed consolidated financial statements.

In November 2016, the FASB issued ASU 2016-18, Restricted Cash (a consensus of the FASB Emerging Issues Task Force), which addresses classification and presentation of changes in restricted cash on the statement of cash flows. ASU 2016-18 requires an entity’s reconciliation of the beginning-of-period and end-of-period total amounts shown on the statement of cash flows to include in cash and cash equivalents amounts generally described as restricted cash and restricted cash equivalents. The ASU does not define restricted cash or restricted cash equivalents, but an entity will need to disclose the nature of the restrictions. ASU 2016-18 is effective for public business entities for annual and interim periods in fiscal years beginning after December 15, 2017. The adoption of ASU 2016-18 resulted in reclassification of restricted cash balances into cash, cash equivalents and restricted cash on the condensed consolidated statements of cash flows in the first quarter of 2018.

In February 2017, the FASB issued ASU 2017-05, Other Income-Gains and Losses from the Derecognition of Nonfinancial

F- 13

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

Assets (Subtopic 610-20) Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets. The new guidance is effective for fiscal years beginning after December 15, 2017 and interim periods within those years. Early adoption is permitted for interim or annual reporting periods beginning after December 15, 2016. The guidance may be applied retrospectively for all periods presented or retrospectively with a cumulative-effect adjustment at the date of adoption. The new guidance clarifies the scope and accounting of a financial asset that meets the definition of an “in-substance nonfinancial asset” and defines the term, “in-substance nonfinancial asset.” The ASU also adds guidance for partial sales of nonfinancial assets. The adoption of this standard did not have a material impact on the Company’s condensed consolidated financial statements.

In May 2017, the FASB issued ASU 2017-09, Compensation - Stock Compensation (Topic 718): Scope of Modification Accounting, which provided clarity as to what changes to the terms or conditions of share-based payment awards require an entity to apply modification accounting in Topic 718. ASU 2017-09 is effective for the Company for interim and annual periods beginning after December 15, 2017, with early adoption permitted, and is applied prospectively to changes in terms or conditions of awards occurring on or after the adoption date. The Company will consider the impact that this standard may have on future stock-based payment award modifications should they occur.

Recently Issued Accounting Pronouncements, Not Yet Adopted

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), which sets out the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e., lessees and lessors). The new standard requires lessees to apply a dual approach, classifying leases as either finance or operating leases based on the principle of whether or not the lease is effectively a financed purchase by the lessee. This classification will determine whether lease expense is recognized based on an effective interest method or on a straight-line basis over the term of the lease. A lessee is also required to record a right-of-use asset and a lease liability for all leases with a term of greater than 12 months regardless of their classification. Leases with a term of 12 months or less will be accounted for similar to existing guidance for operating leases today. The new standard requires lessors to account for leases using an approach that is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases. ASU 2016-02 supersedes the previous leases standard, Leases (Topic 840). The standard is effective on January 1, 2019, with early adoption permitted. The Company is currently evaluating the effect on its condensed consolidated financial statements.

In June 2016, the FASB issued ASU 2016-13 Financial Instruments -Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which amends guidance on reporting credit losses for assets held at amortized cost basis and available for sale debt securities. For assets held at amortized cost basis, Topic 326 eliminates the probable initial recognition threshold in current GAAP and, instead requires an entity to reflect its current estimate of all expected credit losses. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial assets to present the net amount expected to be collected. For available for sale debt securities, credit losses should be measured in a manner similar to current GAAP, however Topic 326 will require that credit losses be presented as an allowance rather than as a write-down. This ASU affects entities holding financial assets and net investment in leases that are not accounted for at fair value through net income. The amendments in ASU 2016-13 are effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, with early adoption permitted as of the fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The amendments will affect loans, debt securities, trade receivables, net investments in leases, off balance sheet credit exposures, reinsurance receivables, and any other financial assets not excluded from the scope that have the contractual right to receive cash. The Company is currently evaluating the effect on its condensed consolidated financial statements.

In January 2017, the FASB issued ASU 2017-04, Simplifying the Test for Goodwill Impairment. ASU 2017-04 does not change the qualitative assessment; however, it removes “the requirements for any reporting unit with a zero or negative carrying amount to perform a qualitative assessment and, if it fails that qualitative test, to perform Step 2 of the goodwill impairment test.” Instead, all reporting units, even those with a zero or negative carrying amount will apply the same impairment test. Therefore, as the FASB notes in the ASU’s Basis for Conclusions, the goodwill of reporting units with zero or negative carrying values will not be impaired, even when conditions underlying the reporting unit indicate that goodwill is impaired. Entities will, however, be required to disclose any reporting units with zero or negative carrying amounts and the respective amounts of goodwill allocated to those reporting units. The amendments in ASU 2017-04 are effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, with early adoption permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company is currently evaluating the effect on its condensed consolidated financial statements.

F- 14

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

In March 2017, the FASB issued ASU 2017-08, Receivables-Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities. The new guidance is effective for fiscal years beginning after December 15, 2018 and interim periods within those years. Early adoption is permitted for interim or annual reporting periods beginning after December 15, 2017. The guidance is to be applied on a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. The guidance shortens the amortization period for certain callable debt securities held at a premium, requiring the premium to be amortized to the earliest call date. The Company believes that the adoption of ASU 2017-08 will not have a material impact on its condensed consolidated financial statements.

In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities, which amends the guidance on hedge accounting. The amendment will make more financial and nonfinancial hedging strategies eligible for hedge accounting and amend the presentation and disclosure requirements. It is intended to more closely align hedge accounting with companies’ risk management strategies, simplify the application of hedge accounting, and increase transparency as to the scope and results of hedging programs. ASU 2017-12 can be adopted immediately in any interim or annual period. The mandatory effective date for calendar year-end public companies is January 1, 2019. The Company is currently evaluating the effect on its condensed consolidated financial statements.

In February 2018, the FASB issued ASU 2018-02, Income Statement-Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income, which permits companies to reclassify stranded tax effects caused by Public Law no. 115-97, commonly referred to as the Tax Cuts and Jobs Act (Tax Act) from accumulated other comprehensive income (AOCI) to retained earnings. Deferred tax assets (DTA) related to available for sale (AFS) securities unrealized gains and losses that were revalued as of December 31, 2017 created stranded tax effects in accumulated other comprehensive income (AOCI) due to the enactment of the tax act, due to the nature of existing GAAP requiring recognition of tax rate change effects on the DTA revaluation related to AFS securities as an adjustment to provision for income taxes. Specifically, ASU 2018-02 permits a reclassification from AOCI to retained earnings for stranded tax effects resulting from the Tax Act. Additionally, the ASU requires new disclosures by all companies, whether they opt to do the reclassification or not. The amendments in ASU 2018-02 are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, with early adoption permitted. The Company believes that the adoption of ASU 2018-02 will not have a material impact on its consolidated financial statements.

(3) Dispositions, Assets Held for Sale and Discontinued Operations

Dispositions

On January 18, 2017 and November 7, 2017, the Company sold its ownership in the subordinated notes of Telos 5 and Telos 6 (collectively, the Disposed CLOs). As a result of the sales, the Company determined that it no longer had the controlling interest in such entities. The Company, therefore, deconsolidated its ownership in the subordinated notes of the Disposed CLOs and is no longer reporting the assets and liabilities of the Disposed CLOs in its consolidated balance sheet as of December 31, 2017. The operations of the Disposed CLOs were consolidated in the results of the Company through the respective dates.

The operations of the Disposed CLOs were consolidated in the Company’s consolidated financial statements through the respective sale dates. On August 10, 2017, the Company’s ownership in the subordinated notes of Telos 7 was redeemed for cash as part of the complete liquidation of the CLO. The operations of Telos 7 were consolidated in the results of the Company through the redemption date.

The Company sold Siena on October 1, 2017. Consideration consisted of $2,500 in cash and $11,000 of seller provided financing at the time of sale. The financing has an interest rate of 10% and matures on November 18, 2018. The operations of Siena were consolidated in the results of the Company through the sale date.

The Company completed the sale of Care, as well as two senior living properties held in our specialty insurance business on February 1, 2018. The Company received approximately 16.6 million shares of Invesque Inc. (Invesque) with an estimated fair value of $134.1 million at the time of sale, resulting in an ownership of approximately 34% of the acquiring company at the time of sale. The Company has elected to apply the fair value option to the investment in Invesque. As such, these shares are held at fair value within equity securities, at fair value.

The pre-tax comprehensive income on the sale was approximately $44.2 million, which consists of $46.2 million gain on sale of subsidiary, $1.8 million of realized gain on the sale of the specialty insurance properties, offset by the reclassification of the interest rate swap from AOCI of $3.8 million.

F- 15

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

On July 3, 2018 the Company received approximately 0.2 million shares of Invesque as a result of a final working capital calculation. This was recorded as a receivable at the time of sale, and there was no change to the gain on sale of Care as a result of this final payment.

The Care sale contract also contains a provision which provides for contingent consideration should a specified portion of the portfolio be disposed of within a 3 year period at a gain, which must exceed a predefined threshold. This contingent consideration represents a gain contingency, and, as a result, the Company will not recognize any additional gain unless such consideration is realized.

The Company has reclassified the income and expenses attributable to Care to net income (loss) from discontinued operations for the three and six months ended June 30, 2018 and 2017.

The Company has entered into a definitive agreement to sell Luxury and classified Luxury as held for sale as of December 31, 2017. The agreement did not meet the requirements to be classified as a discontinued operation. Assets and liabilities attributable to Luxury have been reclassified to assets held for sale and liabilities held for sale, respectively, as of June 30, 2018 and December 31, 2017.

As of June 30, 2018 and December 31, 2017, the Company did not record any impairments with respect to assets held for sale or discontinued operations.

Assets Held for Sale

The following table represents detail of assets and liabilities held for sale in the condensed consolidated balance sheets for the following periods:

	As of
	June 30, 2018(1)				December 31, 2017
Assets	Luxury				Care			Luxury			Total
Investments:
Loans, at fair value	$	45,654			$	—		$	57,255		$	57,255
Loans at amortized cost, net	—				700			—			700
Real estate, net of accumulated depreciation of $0 and $26,823	—				347,303			—			347,303
Other investments	887				1,853			677			2,530
Total Investments	46,541				349,856			57,932			407,788
Cash and cash equivalents	3,852				8,316			2,217			10,533
Notes and accounts receivable, net	233				5,318			263			5,581
Intangible assets, net of accumulated amortization of $0 and $26,944	—				17,417			—			17,417
Other assets	972				6,508			665			7,173
Assets held for sale	$	51,598			$	387,415		$	61,077		$	448,492
Liabilities
Debt, net	$	44,721			$	296,868		$	53,835		$	350,703
Other liabilities and accrued expenses	1,543				10,693			1,422			12,115
Liabilities held for sale	$	46,264			$	307,561		$	55,257		$	362,818

(1) Reflects the closing of the sale of Care discussed above. The reduction in net assets and liabilities held for sale included approximately $13.4 million related to non-controlling interest.

F- 16

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

Discontinued Operations

The following table represents detail of revenues and expenses of discontinued operations in the condensed consolidated statements of operations for the following periods:

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Revenues:
Rental and related revenue	$	—			$	18,246			$	6,476			$	35,649
Other revenue	—				379				149				695
Total revenues	—				18,625				6,625				36,344
Expenses:
Employee compensation and benefits	—				7,697				2,788				14,776
Interest expense	—				2,999				1,252				5,700
Depreciation and amortization	—				4,726				—				8,981
Other expenses	—				5,497				1,961				10,711
Total expenses	—				20,919				6,001				40,168
Net income (loss) before taxes from discontinued operations	—				(2,294		)		624				(3,824		)
Gain on sale of discontinued operations, net	—				—				46,184				—
Less: provision (benefit) for income taxes	—				(570		)		12,327				(972		)
Net income (loss) from discontinued operations	$	—			$	(1,724	)		$	34,481			$	(2,852	)

The following table represents a summary of cash flows related to discontinued operation included in the condensed consolidated statements of cash flows for the following periods:

	Six Months Ended June 30,
	2018				2017
Net cash provided by (used in):
Operating activities	$	(2,095	)		$	10,003
Investing activities	(592		)		(74,796		)
Financing activities	(123		)		53,376
Net cash flows provided by discontinued operations	$	(2,810	)		$	(11,417	)

(4) Operating Segment Data

Tiptree is a holding company that combines specialty insurance operations with investment management expertise. We allocate our capital across our insurance operations and investments which are managed as part of Tiptree Capital. Today, Tiptree Capital consists of asset management operations, mortgage operations and other investments. As such, we classify our business into three reportable segments– specialty insurance, asset management and mortgage. Corporate activities include holding company interest expense, employee compensation and benefits, and other expenses.

Each reportable segment’s income (loss) is reported before income taxes, discontinued operations and non-controlling interests. Segment results incorporate the revenues and expenses of these subsidiaries since they commenced operations or were acquired.

Descriptions of each of our reportable segments are as follows:

Insurance:

Specialty Insurance operations are conducted through Fortegra Financial Corporation (Fortegra), an insurance holding company. Fortegra underwrites and provides specialty insurance products, primarily in the United States, and is a leading provider of credit insurance and asset protection products. Fortegra’s range of products and services include credit protection insurance, warranty and service contract products, and insurance programs which underwrite niche personal and commercial lines of insurance. We also offer various other insurance related products and services throughout the U.S. through our non-regulated subsidiaries.

F- 17

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

Tiptree Capital:

Asset Management operations are primarily conducted through Telos Asset Management LLC’s (Telos) management of CLOs. Telos is a subsidiary of Tiptree Asset Management Company, LLC (TAMCO), an SEC-registered investment advisor owned by the Company. Results include net income (loss) from consolidated CLOs.

Mortgage operations are conducted through Reliance. The Company’s mortgage origination business originated loans for sale to institutional investors, including GSEs and FHA/VA.

Other includes operations and investments that are not considered reportable segments. This includes the investment in Invesque not held in Specialty Insurance, Siena, which was sold on October 1, 2017, and Luxury which is classified as held for sale.

The tables below present the components of revenue, expense, pre-tax income (loss), and segment assets for each of the operating segments for the following period.

	Three Months Ended June 30, 2018
					Tiptree Capital
	Specialty insurance				Asset management				Mortgage				Other				Total
Total revenue	$	134,111			$	181			$	12,688			$	5,729			$	152,709
Total expense	(125,380		)		(795		)		(12,334		)		(5,974		)		(144,483		)
Corporate expense	—				—				—				—				(6,649		)
Income (loss) before taxes from continuing operations	$	8,731			$	(614	)		$	354			$	(245	)		$	1,577
Less: provision (benefit) for income taxes																	701
Net income (loss) from discontinued operations																	—
Net income (loss) before non-controlling interests																	$	876
Less: net income (loss) attributable to non-controlling interests																	50
Net income (loss) attributable to Common Stockholders																	$	826

	Three Months Ended June 30, 2017
					Tiptree Capital
	Specialty insurance(1)				Asset management				Mortgage				Other				Total
Total revenue	$	111,171			$	3,818			$	14,384			$	9,872			$	139,245
Total expense	(111,903		)		(2,184		)		(15,684		)		(8,646		)		(138,417		)
Net income attributable to consolidated CLOs	—				2,895				—				—				2,895
Corporate expense	—				—				—				—				(8,628		)
Income (loss) before taxes from continuing operations	$	(732	)		$	4,529			$	(1,300	)		$	1,226			$	(4,905	)
Less: provision (benefit) for income taxes																	(1,305		)
Net income (loss) from discontinued operations																	(1,724		)
Net income (loss) before non-controlling interests																	$	(5,324	)
Less: net income (loss) attributable to non-controlling interests																	(881		)
Net income (loss) attributable to Common Stockholders																	$	(4,443	)

F- 18

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

	Six Months Ended June 30, 2018
					Tiptree Capital
	Specialty insurance				Asset management				Mortgage				Other				Total
Total revenue	$	264,109			$	2,036			$	25,686			$	8,950			$	300,781
Total expense	(254,035		)		(1,758		)		(25,179		)		(11,912		)		(292,884		)
Corporate expense	—				—				—				—				(13,363		)
Net income (loss) before taxes from continuing operations	$	10,074			$	278			$	507			$	(2,962	)		$	(5,466	)
Less: provision (benefit) for income taxes																	(867		)
Net income (loss) from discontinued operations																	34,481
Net income (loss) before non-controlling interests																	$	29,882
Less: net income (loss) attributable to non-controlling interests																	5,496
Net income (loss) attributable to Common Stockholders																	$	24,386

	Six Months Ended June 30, 2017
					Tiptree Capital
	Specialty insurance				Asset management				Mortgage				Other				Total
Total revenue	$	233,017			$	6,791			$	27,212			$	18,414			$	285,434
Total expense	(228,948		)		(3,491		)		(28,211		)		(17,104		)		(277,754		)
Net income attributable to consolidated CLOs	—				6,810				—				—				6,810
Corporate expense	—				—				—				—				(15,357		)
Net income (loss) before taxes from continuing operations	$	4,069			$	10,110			$	(999	)		$	1,310			$	(867	)
Less: provision (benefit) for income taxes																	263
Net income (loss) from discontinued operations																	(2,852		)
Net income (loss) before non-controlling interests																	$	(3,982	)
Less: net income (loss) attributable to non-controlling interests																	(639		)
Net income (loss) attributable to Common Stockholders																	$	(3,343	)

The following table presents the segment assets for the following periods:
	Segment Assets as of June 30, 2018
					Tiptree Capital
	Specialty insurance				Asset management				Mortgage				Other				Total
Segment assets	$	1,393,739			$	2,979			$	78,218			$	202,997			$	1,677,933
Assets held for sale	—				—				—				51,598				51,598
Total assets																	$	1,729,531
	Segment Assets as of December 31, 2017
					Tiptree Capital
	Specialty insurance				Asset management				Mortgage				Other				Total
Segment assets	$	1,367,437			$	5,537			$	90,260			$	78,016			$	1,541,250
Assets held for sale	—				—				—				448,492				448,492
Total assets																	$	1,989,742

F- 19

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

(5) Investments

Investments by Segment

The following table presents investments by operating segment and/or reporting unit, as appropriate:

	As of June 30, 2018
	Specialty insurance				Tiptree Capital
					Asset management				Mortgage (1)				Other (1) (2)				Total
Available for sale securities, at fair value	$	234,361			$	—			$	—			$	—			$	234,361
Loans, at fair value	179,609				—				53,926				—				233,535
Equity securities, at fair value	36,881				—				—				103,251				140,132
Other investments	31,641				1,530				5,039				18,232				56,442
Total	$	482,492			$	1,530			$	58,965			$	121,483			$	664,470
	As of December 31, 2017
	Specialty insurance				Tiptree Capital
					Asset management				Mortgage (1)				Other (1) (2)				Total
Available for sale securities, at fair value	$	182,448			$	—			$	—			$	—			$	182,448
Loans, at fair value	195,327				—				62,846				—				258,173
Equity securities, at fair value	25,536				—				—				—				25,536
Other investments	50,720				2,846				5,013				563				59,142
Total	$	454,031			$	2,846			$	67,859			$	563			$	525,299

(1) Investment income sourced from these investments is presented in Note (15) Other Revenue, Other Expenses and Other Income.

(2) Does not include items related to assets held for sale. See Note (3) Dispositions, Assets Held for Sale & Discontinued Operations.

F- 20

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

Available for Sale Securities, at fair value

All of the Company’s investments in available for sale securities as of June 30, 2018 and December 31, 2017 are held by subsidiaries in the specialty insurance business. The following tables present the Company's investments in available for sale securities:

	As of June 30, 2018
	Amortized cost				Gross unrealized gains				Gross unrealized losses				Fair value
U.S. Treasury securities and obligations of U.S. government authorities and agencies	$	44,592			$	2			$	(660	)		$	43,934
Obligations of state and political subdivisions	59,205				70				(636		)		58,639
Corporate securities	77,505				3				(1,337		)		76,171
Asset backed securities	46,903				194				(827		)		46,270
Certificates of deposit	3,040				—				—				3,040
Obligations of foreign governments	6,337				2				(32		)		6,307
Total	$	237,582			$	271			$	(3,492	)		$	234,361
	As of December 31, 2017
	Amortized cost				Gross unrealized gains				Gross unrealized losses				Fair value
U.S. Treasury securities and obligations of U.S. government authorities and agencies	$	48,399			$	20			$	(474	)		$	47,945
Obligations of state and political subdivisions	47,211				190				(420		)		46,981
Corporate securities	62,125				195				(345		)		61,975
Asset backed securities	23,369				182				(58		)		23,493
Certificates of deposit	896				—				—				896
Equity securities	595				10				(17		)		588
Obligations of foreign governments	562				9				(1		)		570
Total	$	183,157			$	606			$	(1,315	)		$	182,448

The following tables summarize the gross unrealized losses on available for sale securities in an unrealized loss position:

	As of June 30, 2018
	Less Than or Equal to One Year											More Than One Year
	Fair value				Gross unrealized losses				# of Securities			Fair value				Gross unrealized losses				# of Securities
U.S. Treasury securities and obligations of U.S. government authorities and agencies	$	28,581			$	(431	)		125			$	7,264			$	(229	)		57
Obligations of state and political subdivisions	34,451				(262		)		139			5,835				(374		)		41
Corporate securities	68,894				(1,031		)		669			5,273				(306		)		92
Asset-backed securities	6,137				(827		)		30			—				—				—
Obligations of foreign governments	4,701				(32		)		35			—				—				—
Total	$	142,764			$	(2,583	)		998			$	18,372			$	(909	)		190
	As of December 31, 2017
	Less Than or Equal to One Year											More Than One Year
	Fair value				Gross unrealized losses				# of Securities			Fair value				Gross unrealized losses				# of Securities
U.S. Treasury securities and obligations of U.S. government authorities and agencies	$	37,918			$	(291	)		115			$	7,584			$	(183	)		56
Obligations of state and political subdivisions	24,165				(135		)		96			7,294				(285		)		48
Corporate securities	37,573				(179		)		295			6,568				(166		)		127
Asset-backed securities	1,297				(58		)		2			—				—				—
Equity securities	295				(15		)		3			63				(2		)		2
Obligations of foreign governments	371				(1		)		1			—				—				—
Total	$	101,619			$	(679	)		512			$	21,509			$	(636	)		233

F- 21

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

The Company does not intend to sell the investments that were in an unrealized loss position as of June 30, 2018, and management believes that it is more likely than not that the Company will be able to hold these securities until full recovery of their amortized cost basis for fixed maturity securities. The unrealized losses were attributable to changes in interest rates and not credit-related issues. As of June 30, 2018 and December 31, 2017, based on the Company's review, none of the fixed maturity securities were deemed to be other-than-temporarily impaired based on the Company's analysis of the securities and its intent to hold the securities until recovery.

The amortized cost and fair values of investments in debt securities, by contractual maturity date, are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Excluded from this table are equity securities since they have no contractual maturity.

	As of
	June 30, 2018								December 31, 2017
	Amortized Cost				Fair Value				Amortized Cost				Fair Value
Due in one year or less	$	30,238			$	30,186			$	26,399			$	26,363
Due after one year through five years	115,702				114,324				86,287				85,852
Due after five years through ten years	38,628				37,607				41,442				41,085
Due after ten years	6,111				5,974				5,065				5,067
Asset-backed securities	46,903				46,270				23,369				23,493
Total	$	237,582			$	234,361			$	182,562			$	181,860

Pursuant to certain reinsurance agreements and statutory licensing requirements, the Company has deposited invested assets in custody accounts or insurance department safekeeping accounts. The Company cannot remove invested assets from these accounts without prior approval of the contractual party or regulatory authority, as applicable. The following table presents the Company's restricted investments included in the Company's available for sale securities:

	As of
	June 30, 2018				December 31, 2017
Fair value of restricted investments for special deposits required by state insurance departments	$	7,098			$	6,101
Fair value of restricted investments in trust pursuant to reinsurance agreements	22,683				10,175
Total fair value of restricted investments	$	29,781			$	16,276

The following table presents additional information on the Company’s available for sale securities:

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Purchases of available for sale securities	$	33,655			$	10,748			$	109,225			$	34,657
Proceeds from maturities, calls and prepayments of available for sale securities	$	7,152			$	12,000			$	17,170			$	16,223
Gains (losses) realized on maturities, calls and prepayments of available for sale securities	$	(4	)		$	(2	)		$	(30	)		$	(5	)
Gross proceeds from sales of available for sale securities	$	6,015			$	4,832			$	38,047			$	18,326
Gains (losses) realized on sales of available for sale securities	$	4			$	21			$	(496	)		$	(23	)

F- 22

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

Investment in Loans

The following table presents the Company’s investments in loans, measured at fair value:

	As of June 30, 2018												As of December 31, 2017
	Fair value				Unpaid principal balance (UPB)				Fair value exceeds / (below) UPB				Fair value				Unpaid principal balance (UPB)				Fair value exceeds / (below) UPB
Loans, at fair value
Corporate loans (1)	$	149,624			$	152,897			$	(3,273	)		$	157,661			$	157,834			$	(173	)
Mortgage loans held for sale	53,926				52,063				1,863				62,846				60,764				2,082
Non-performing loans (2)	29,985				38,739				(8,754		)		37,666				52,872				(15,206		)
Total loans, at fair value	$	233,535			$	243,699			$	(10,164	)		$	258,173			$	271,470			$	(13,297	)

(1) The UPB of these loans approximates cost basis.

(2) The cost basis of NPLs was approximately $24,630 and $32,398 at June 30, 2018 and December 31, 2017, respectively.

The following table presents the Company’s investments in loans, measured at fair value pledged as collateral:

	As of
	June 30, 2018				December 31, 2017
Corporate loans	$	144,808			$	154,279
Mortgage loans held for sale	53,052				62,212
Non-performing loans	—				30,703
Total fair value of loans pledged as collateral	$	197,860			$	247,194

As of June 30, 2018 and December 31, 2017, there were no mortgage loans held for sale 90 days or more past due.

Other Investments

The following table contains information regarding the Company’s other investments as of the following periods:

	As of
	June 30, 2018				December 31, 2017
Other investments
Real estate, net (1) (2)	$	—			$	19,226
Foreclosed residential real estate property	14,787				16,056
Seller financing (3)	11,825				11,275
Derivative assets	4,872				5,013
Debentures	5,196				4,163
Other	19,762				3,409
Total other investments	$	56,442			$	59,142

(1) Net of accumulated depreciation of $0 and $440, respectively.

(2) Disposed of as part of the sale of Care. See Note (3) Dispositions, Assets Held for Sale & Discontinued Operations.

(3) Seller provided financing related to the sale of our commercial lending business.

Net Investment Income

Net investment income represents income primarily from the following sources:

•	Interest income related to available for sale securities, at fair value;

•	Interest income related to loans, at fair value;

F- 23

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

•	Dividend income from equity securities, at fair value;

•	Earnings from other investments.

The following table presents the components of net investment income related to our specialty insurance business recorded on the condensed consolidated statements of operations:

	Three Months Ended June 30,								Six Months Ended June 30,
Net investment income	2018				2017				2018				2017
Available for sale securities, at fair value	$	1,829			$	782			$	3,048			$	1,600
Loans, at fair value	2,710				2,727				5,182				5,632
Equity securities, at fair value	563				728				953				1,453
Other investments	407				286				846				530
Total investment income	5,509				4,523				10,029				9,215
Less: investment expenses	582				836				897				1,023
Net investment income	$	4,927			$	3,687			$	9,132			$	8,192

The following table presents the components of net realized and unrealized gains (losses) recorded on the condensed consolidated statements of operations:

	Three Months Ended June 30,								Six Months Ended June 30,
Net realized and unrealized gains (losses)	2018				2017				2018				2017
Net realized gains (losses)	$	11,536			$	18,455			$	31,693			$	29,333
Net unrealized gains (losses)	(64		)		(7,010		)		(13,615		)		(1,676		)
Net realized and unrealized gains (losses)	$	11,472			$	11,445			$	18,078			$	27,657

The following table presents the net gain on the sale of mortgage loans and the cumulative net unrealized gains (losses) on equity securities, at fair value recorded on the condensed consolidated statements of operations:

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Net realized gain on sale of mortgage loans (1)	$	9,036			$	15,880			$	20,430			$	30,761
Net unrealized gains (losses) on equity securities, at fair value held at the reporting date	$	(315	)		$	(8,318	)		$	(14,159	)		$	(10,058	)

⁽¹⁾ Related to the Company’s mortgage business.

(6) Notes and Accounts Receivable, net

The following table summarizes the total notes and accounts receivable, net:

	As of
	June 30, 2018				December 31, 2017
Notes receivable, net - premium financing program (1)	$	12,237			$	12,225
Accounts and premiums receivable, net	51,981				59,946
Retrospective commissions receivable	74,440				68,064
Trust receivables	39,828				29,060
Other receivables	16,485				17,127
Total	$	194,971			$	186,422

(1) Related to the Company’s specialty insurance business.

F- 24

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

Notes Receivable, net

The Company has established an allowance for uncollectible amounts against its notes receivable of $78 and $66 as of June 30, 2018 and December 31, 2017, respectively. As of June 30, 2018 and December 31, 2017, there were $292 and $416 in balances classified as 90 days plus past due, respectively.

Accounts and premiums receivable, net, Retrospective commissions receivable, Trust receivables and Other receivables

Accounts and premiums receivable, net, retrospective commissions receivable, trust receivables and other receivables are primarily trade receivables from the specialty insurance business that are carried at their approximate fair value. The Company has established a valuation allowance against its accounts and premiums receivable of $266 and $196 as of June 30, 2018 and December 31, 2017, respectively.

F- 25

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

(7) Reinsurance Receivables

The following table presents the effect of reinsurance on premiums written and earned by our specialty insurance business for the following periods:

	Direct amount				Ceded to other companies				Assumed from other companies				Net amount				Percentage of amount - assumed to net
For the Three Months Ended June 30, 2018
Premiums written:
Life insurance	$	17,329			$	9,425			$	454			$	8,358			5.4	%
Accident and health insurance	30,191				20,291				787				10,687				7.4	%
Property and liability insurance	144,427				67,942				281				76,766				0.4	%
Total premiums written	191,947				97,658				1,522				95,811				1.6	%
Premiums earned:
Life insurance	15,693				7,931				436				8,198				5.3	%
Accident and health insurance	28,336				19,012				799				10,123				7.9	%
Property and liability insurance	134,662				61,285				8,346				81,723				10.2	%
Total premiums earned	$	178,691			$	88,228			$	9,581			$	100,044			9.6	%
For the Three Months Ended June 30, 2017
Premiums written:
Life insurance	$	15,604			$	7,947			$	496			$	8,153			6.1	%
Accident and health insurance	28,038				18,528				783				10,293				7.6	%
Property and liability insurance	135,805				63,129				5,844				78,520				7.4	%
Total premiums written	179,447				89,604				7,123				96,966				7.3	%
Premiums earned:
Life insurance	15,153				7,509				499				8,143				6.1	%
Accident and health insurance	26,526				18,167				784				9,143				8.6	%
Property and liability insurance	116,537				49,695				3,349				70,191				4.8	%
Total premiums earned	$	158,216			$	75,371			$	4,632			$	87,477			5.3	%
For the Six Months Ended June 30, 2018
Premiums written:
Life insurance	$	31,091			$	16,601			$	881			$	15,371			5.7	%
Accident and health insurance	56,817				37,724				1,556				20,649				7.5	%
Property and liability insurance	286,169				134,769				17,609				169,009				10.4	%
Total premiums written	374,077				189,094				20,046				205,029				9.8	%
Premiums earned:
Life insurance	31,307				15,753				889				16,443				5.4	%
Accident and health insurance	57,238				38,629				1,617				20,226				8.0	%
Property and liability insurance	264,271				115,216				15,965				165,020				9.7	%
Total premiums earned	$	352,816			$	169,598			$	18,471			$	201,689			9.2	%
For the Six Months Ended June 30, 2017
Premiums written:
Life insurance	$	27,900			$	13,677			$	933			$	15,156			6.2	%
Accident and health insurance	53,208				34,834				1,493				19,867				7.5	%
Property and liability insurance	257,562				120,097				10,826				148,291				7.3	%
Total premiums written	338,670				168,608				13,252				183,314				7.2	%
Premiums earned:
Life insurance	30,341				14,921				992				16,412				6.0	%
Accident and health insurance	53,895				37,225				1,559				18,229				8.6	%
Property and liability insurance	230,601				96,201				7,667				142,067				5.4	%
Total premiums earned	$	314,837			$	148,347			$	10,218			$	176,708			5.8	%

F- 26

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

The following table presents the components of policy and contract benefits, including the effect of reinsurance on losses and loss adjustment expenses (LAE) incurred:

	Direct amount				Ceded to other companies				Assumed from other companies				Net amount				Percentage of amount - assumed to net
For the Three Months Ended June 30, 2018
Losses Incurred
Life insurance	$	8,795			$	5,029			$	181			$	3,947			4.6	%
Accident and health insurance	4,293				3,655				(20		)		618				(3.2	)%
Property and liability insurance	52,676				35,117				7,420				24,979				29.7	%
Total losses incurred	65,764				43,801				7,581				29,544				25.7	%
	Member benefit claims (1)												4,630
	Total policy and contract benefits												$	34,174
For the Three Months Ended June 30, 2017
Losses Incurred
Life insurance	$	8,322			$	4,567			$	275			$	4,030			6.8	%
Accident and health insurance	4,912				4,186				216				942				22.9	%
Property and liability insurance	48,144				27,775				299				20,668				1.4	%
Total losses incurred	61,378				36,528				790				25,640				3.1	%
	Member benefit claims (1)												4,162
	Total policy and contract benefits												$	29,802
For the Six Months Ended June 30, 2018
Losses Incurred
Life insurance	$	19,148			$	10,701			$	343			$	8,790			3.9	%
Accident and health insurance	8,870				7,199				226				1,897				11.9	%
Property and liability insurance	106,233				68,047				13,383				51,569				26.0	%
Total losses incurred	134,251				85,947				13,952				62,256				22.4	%
	Member benefit claims (1)												8,544
	Total policy and contract benefits												$	70,800
For the Six Months Ended June 30, 2017
Losses Incurred
Life insurance	$	16,524			$	8,985			$	570			$	8,109			7.0	%
Accident and health insurance	8,744				7,563				472				1,653				28.6	%
Property and liability insurance	95,752				51,883				1,164				45,033				2.6	%
Total losses incurred	121,020				68,431				2,206				54,795				4.0	%
	Member benefit claims (1)												7,999
	Total policy and contract benefits												$	62,794

⁽¹⁾ - Member benefit claims are not covered by reinsurance.

F- 27

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

The following table presents the components of the reinsurance receivables:

	As of
	June 30, 2018				December 31, 2017
Prepaid reinsurance premiums:
Life (1)	$	65,425			$	65,218
Accident and health (1)	55,823				56,729
Property	151,288				131,735
Total	272,536				253,682
Ceded claim reserves:
Life	2,926				2,988
Accident and health	9,657				9,575
Property	68,442				61,406
Total ceded claim reserves recoverable	81,025				73,969
Other reinsurance settlements recoverable	19,584				25,316
Reinsurance receivables	$	373,145			$	352,967

^{(1) -} Including policyholder account balances ceded.

 

The following table presents the aggregate amount included in reinsurance receivables that is comprised of the three largest receivable balances from non-affiliated reinsurers:

	As of
	June 30, 2018
Total of the three largest receivable balances from non-affiliated reinsurers	$	84,837

As of June 30, 2018, the non-affiliated reinsurers from whom our specialty insurance business has the largest receivable balances were: MFI Insurance Company, LTD (A. M. Best Rating: Not rated), Freedom Insurance Company, LTD (A. M. Best Rating: Not rated) and Frandisco Property and Casualty Insurance Company (A. M. Best Rating: Not rated). The related receivables of these reinsurers are collateralized by assets on hand, assets held in trust accounts and letters of credit. As of June 30, 2018, the Company does not believe there is a risk of loss due to the concentration of credit risk in the reinsurance program given the collateralization.

F- 28

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

(8) Goodwill and Intangible Assets, net

The following table presents identifiable finite and indefinite-lived intangible assets, accumulated amortization, and goodwill by operating segment and/or reporting unit, as appropriate:

	As of June 30, 2018																As of December 31, 2017
					Tiptree Capital																Tiptree Capital
	Specialty insurance				Mortgage				Other				Total				Specialty insurance				Mortgage				Other				Total
Customer relationships	$	50,500			$	—			$	—			$	50,500			$	50,500			$	—			$	—			$	50,500
Accumulated amortization	(15,497		)		—				—				(15,497		)		(12,081		)		—				—				(12,081		)
Trade names	6,500				800				—				7,300				6,500				800				—				7,300
Accumulated amortization	(2,455		)		(240		)		—				(2,695		)		(2,182		)		(200		)		—				(2,382		)
Software licensing	8,500				640				—				9,140				8,500				640				—				9,140
Accumulated amortization	(6,092		)		(274		)		—				(6,366		)		(5,242		)		(228		)		—				(5,470		)
Insurance policies and contracts acquired	36,500				—				—				36,500				36,500				—				—				36,500
Accumulated amortization	(35,707		)		—				—				(35,707		)		(35,433		)		—				—				(35,433		)
Insurance licensing agreements(1)	13,761				—				—				13,761				13,761				—				—				13,761
Leases in place (2)	—				—				—				—				2,324				—				—				2,324
Accumulated amortization	—				—				—				—				(142		)		—				—				(142		)
Intangible assets, net	56,010				926				—				56,936				63,005				1,012				—				64,017
Goodwill	89,854				1,708				—				91,562				89,854				1,708				—				91,562
Total goodwill and intangible assets, net	$	145,864			$	2,634			$	—			$	148,498			$	152,859			$	2,720			$	—			$	155,579

(1) Represents intangible assets with an indefinite useful life. Impairment tests are performed at least annually on these assets.

(2) Disposed of as part of the sale of Care. See Note (3) Dispositions, Assets Held for Sale & Discontinued Operations.

Goodwill

The following table presents the activity in goodwill, by operating segment and/or reporting unit, as appropriate, and includes the adjustments made to the balance of goodwill to reflect the effect of the final valuation adjustments made for acquisitions, as well as the reduction to any goodwill attributable to discontinued operations or impairment related charges:

					Tiptree Capital
	Specialty insurance				Mortgage				Other				Total
Balance at December 31, 2017	$	89,854			$	1,708			$	—			$	91,562
Balance at June 30, 2018	$	89,854			$	1,708			$	—			$	91,562
Accumulated impairments	$	—			$	—			$	699			$	699

The Company conducts annual impairment tests of its goodwill as of October 1. For the three and six months ended June 30, 2018 and 2017, respectively, no impairment was recorded on the Company’s goodwill or intangibles.

Intangible Assets, net

The following table presents the activity, by operating segment and/or reporting unit, as appropriate, in finite and indefinite-lived other intangible assets and includes the adjustments made to the balance to reflect the effect of any final valuation adjustments made for acquisitions, as well as any reduction attributable to discontinued operations or impairment-related charges:

F- 29

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

	Specialty insurance				Mortgage				Total
Balance at December 31, 2017	$	63,005			$	1,012			$	64,017
Intangible assets divested	(2,167		)		—				(2,167		)
Less: amortization expense	(4,828		)		(86		)		(4,914		)
Balance at June 30, 2018	$	56,010			$	926			$	56,936

The following table presents the amortization expense on finite-lived intangible assets for the following periods:

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Amortization expense on intangible assets	$	2,439			$	2,882			$	4,914			$	5,879

The items previously disclosed for businesses the Company has designated as a discontinued operation are disclosed in Note (3) Dispositions, Assets Held for Sale & Discontinued Operations.

The following table presents the amortization expense on finite-lived intangible assets for the next five years by operating segment and/or reporting unit, as appropriate:

	As of June 30, 2018
	Specialty insurance (VOBA)				Specialty insurance (other)				Mortgage				Total
Remainder of 2018	$	191			$	4,538			$	85			$	4,814
2019	217				7,509				171				7,897
2020	123				5,027				171				5,321
2021	82				4,251				171				4,504
2022	54				3,595				126				3,775
2023 and thereafter	126				16,536				202				16,864
Total	$	793			$	41,456			$	926			$	43,175

(9) Derivative Financial Instruments and Hedging

The Company utilizes derivative financial instruments as part of its overall investment and hedging activities. Derivative contracts are subject to additional risk that can result in a loss of all or part of an investment. The Company’s derivative activities are primarily classified by underlying credit risk and interest rate risk. In addition, the Company is also subject to additional counterparty risk should it’s counterparties fail to meet the contract terms. The derivative financial instruments are located within derivative assets at fair value and are reported in other investments. Derivative liabilities are reported within other liabilities and accrued expenses.

Derivatives, at fair value

Interest Rate Lock Commitments

The Company enters into interest rate lock commitments (IRLCs) with customers in connection with its mortgage banking activities to fund residential mortgage loans with certain terms at specified times in the future. IRLCs that relate to the origination of mortgage loans that will be classified as held-for-sale are considered derivative instruments under applicable accounting guidance. As such, these IRLCs are recorded at fair value with changes in fair value typically resulting in recognition of a gain when the Company enters into IRLCs. In estimating the fair value of an IRLC, the Company assigns a probability that the loan commitment will be exercised and the loan will be funded (“pull through”). The fair value of the commitments is derived from the fair value of related mortgage loans, net of estimated costs to complete. Outstanding IRLCs expose the Company to the risk that the price of the loans underlying the commitments might decline from inception of the rate lock to funding of the loan. To manage this risk, the Company utilizes forward delivery contracts and TBA mortgage backed securities to economically hedge the risk of potential changes in the value of the loans that would result from the commitments.

F- 30

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

Forward Delivery Contracts and TBA Mortgage Backed Securities

 

The Company enters into forward delivery contracts with loan aggregators and other investors as one of the tools to manage the interest rate risk associated with IRLCs and loans held for sale. In addition, the Company enters into to be announced (TBA) mortgage backed securities which facilitate hedging and funding by allowing the Company to prearrange prices for mortgages that are in the process of originating. The Company utilizes these hedging instruments for Agency (Fannie Mae and Freddie Mac) and FHA/VA (Ginnie Mae) eligible IRLCs.

The following table summarizes the gross notional and fair value amounts of derivatives (on a gross basis) categorized by underlying risk:

	As of June 30, 2018												As of December 31, 2017
	Notional values				Asset derivatives				Liability derivatives				Notional values				Asset derivatives				Liability derivatives
Interest rate risk:
Interest rate lock commitments	$	184,472			$	4,812			$	—			$	190,645			$	4,808			$	—
Forward delivery contracts	33,748				14				—				71,152				30				—
TBA mortgage backed securities	171,000				46				639				197,000				175				117
Total	$	389,220			$	4,872			$	639			$	458,797			$	5,013			$	117

Derivatives Designated as Cash Flow Hedging Instruments

The following table presents the fair value and the related outstanding notional amounts of the Company's cash flow hedging derivative instruments and indicates where the Company records each amount in its condensed consolidated balance sheets:

			As of
	Balance Sheet Location		June 30, 2018 (1)				December 31, 2017
Unrealized gain (loss), net of tax, on the fair value of interest rate swaps	AOCI		$	—			$	2,074

(1) Deconsolidated of as part of the sale of Care. See Note (3) Dispositions, Assets Held for Sale & Discontinued Operations.

The following table presents the pretax impact of the cash flow hedging derivative instruments on the condensed consolidated financial statements for the following periods:

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Gains (losses) recognized in AOCI on the derivative-effective portion	$	—			$	(510	)		$	1,111			$	(378	)
(Gains) losses reclassified from AOCI into income-effective portion	$	—			$	93			$	—			$	237
Gains (losses) recognized in income on the derivative-ineffective portion	$	—			$	(1	)		$	—			$	(2	)

F- 31

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

(10) Debt, net

The following table summarizes the balance of the Company’s debt obligations, net of discounts and deferred financing costs.

						Maximum borrowing capacity as of				As of
Debt Type		Stated maturity date		Stated interest rate or range of rates		June 30, 2018				June 30, 2018				December 31, 2017
Corporate debt
Secured corporate credit agreements		December 2018 - September 2020		LIBOR + 1.00% to 5.50%		$	155,000			$	74,030			$	28,500
Junior subordinated notes		October 2057		8.50%		125,000				125,000				125,000
Preferred trust securities		June 2037		LIBOR + 4.10%		35,000				35,000				35,000
Total corporate debt										234,030				188,500
Asset based debt (1)
Asset based revolving financing (2)		April 2019 - August 2022		LIBOR + 2.25% - 2.60%		175,000				100,557				118,794
Residential mortgage warehouse borrowings (3)		August 2018 - June 2019		LIBOR + 2.50% to 3.00%		76,000				41,898				48,810
Total asset based debt										142,455				167,604
Total debt, face value										376,485				356,104
Unamortized discount, net										(659		)		(191		)
Unamortized deferred financing costs										(9,611		)		(9,832		)
Total debt, net										$	366,215			$	346,081

(1) Asset based debt is generally recourse only to specific assets and related cash flows.

(2) The weighted average coupon rate for asset based revolving financing was 4.35% and 3.73% at June 30, 2018 and December 31, 2017, respectively.

(3) The weighted average coupon rate for residential mortgage warehouse borrowings was 4.55% and 3.70% at June 30, 2018 and December 31, 2017, respectively.

The table below presents the amount of interest expense the Company incurred on its debt for the following periods:

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Interest expense on debt	$	6,620			$	6,319			$	12,561			$	12,397

The items previously disclosed for businesses the Company has designated as a discontinued operation are disclosed in Note (3) Dispositions, Assets Held for Sale & Discontinued Operations.

The following table presents the future maturities of the unpaid principal balance on the Company’s debt as of:

	June 30, 2018
Remainder of 2018	$	—
2019	47,727
2020	74,030
2021	—
2022	94,728
Thereafter	160,000
Total	$	376,485

The following narrative is a summary of certain of the terms of our debt agreements for the period ended June 30, 2018:

Corporate Debt

Secured Corporate Credit Agreements

F- 32

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

On May 4, 2018, Operating Company (Tiptree Operating Company, LLC.) entered into a Fifth Amendment to the Credit Agreement with Fortress providing for an additional $47,000 borrowing for a total principal amount outstanding of $75,000 as of the borrowing date. The Fifth Amendment extends the maturity date of all term loans under the Credit Agreement from September 18, 2018 to September 18, 2020. The amended facility also has a new interest rate at a variable rate of equal to one-month LIBOR with a LIBOR floor of 1.25%, plus a margin of 5.50% per annum and has a pre-payment fee of 1% for six months.

Asset Based Debt

Asset Backed Revolving Financing

During the six months ended June 30, 2018, the $11,917 balance of the NPL financing in our specialty insurance business was paid off and the borrowing was extinguished.

As of June 30, 2018 and December 31, 2017, a total of $94,728 and $101,428, respectively, was outstanding under the corporate loan financing agreement in our specialty insurance business.

As of June 30, 2018 and December 31, 2017, a total of $5,829 and $5,449, respectively, was outstanding under the borrowing related to our premium finance business in our specialty insurance business.

Residential Mortgage Warehouse Borrowings

During the six months ended June 30, 2018, a subsidiary in our mortgage business extended the maturity date of a $50,000 warehouse line of credit from March 2018 to May 2018, which was then extended to May 2019. The maturity date of a $25,000 warehouse line of credit was extended from June 2018 to June 2019.

As of June 30, 2018, the Company is in compliance with the representations and covenants for outstanding borrowings or has obtained waivers for any events of non-compliance.

(11) Fair Value of Financial Instruments

The Company maximizes the use of observable inputs and minimizes the use of unobservable inputs to the extent possible to measure a financial instrument’s fair value. Observable inputs reflect the assumptions market participants would use in pricing an asset or liability, and are affected by the type of product, whether the product is traded on an active exchange or in the secondary market, as well as current market conditions. To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for disclosure purposes, the level in the fair value hierarchy within which the fair value measurement in its entirety falls is determined based on the lowest level input that is significant to the fair value measurement in its entirety. Fair value is estimated by applying the hierarchy discussed in Note (2) Summary of Significant Accounting Policies which prioritizes the inputs used to measure fair value into three levels and bases the categorization within the hierarchy upon the lowest level of input that is available and significant to the fair value measurement. Accordingly, the degree of judgment exercised by the Company in determining fair value is greatest for instruments categorized within Level 3 of the fair value hierarchy.

The Company’s fair value measurement is based primarily on a market approach, which utilizes prices and other relevant information generated by market transactions involving identical or comparable financial instruments. Sources of inputs to the market approach include third-party pricing services, independent broker quotations and pricing matrices. Management analyzes the third party valuation methodologies and its related inputs to perform assessments to determine the appropriate level within the fair value hierarchy and to assess reliability of values. Further, management has a process in place to review all changes in fair value that occurred during each measurement period. Any discrepancies or unusual observations are followed through to resolution through the source of the pricing as well as utilizing comparisons, if applicable, to alternate pricing sources. In addition, the Company utilizes an income approach to measure the fair value of NPLs, as discussed below.

The Company utilizes observable and unobservable inputs within its valuation methodologies. Observable inputs may include: benchmark yields, reported trades, broker-dealer quotes, issuer spreads, benchmark securities, bids, offers and reference data. In addition, specific issuer information and other market data is used. Broker quotes are obtained from sources recognized to

F- 33

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

be market participants. Unobservable inputs may include: expected cash flow streams, default rates, supply and demand considerations and market volatility.

Available for Sale Securities

Available for sale securities are generally classified within either Level 1 or Level 2 of the fair value hierarchy and are based on prices provided by an independent pricing service and a third party investment manager who provide a single price or quote per security.

The following details the methods and assumptions used to estimate the fair value of each class of available for sale securities and the applicable level each security falls within the fair value hierarchy:

U.S Treasury Securities, Obligations of U.S. Government Authorities and Agencies, Obligations of State and Political Subdivisions, Corporate Securities, Asset-Backed Securities, and Obligations of Foreign Governments: Fair values were obtained from an independent pricing service and a third party investment manager. The prices provided by the independent pricing service are based on quoted market prices, when available, non-binding broker quotes, or matrix pricing and fall under Level 2 of the fair value hierarchy.

Certificates of Deposit: The estimated fair value of certificates of deposit approximate carrying value and fall under Level 1 of the fair value hierarchy.

Equity securities, at fair value

The fair values of publicly traded common and preferred stocks were obtained from market value quotations provided by an independent pricing service and fall under Level 1 of the fair value hierarchy. The fair values of non-publicly traded common and preferred stocks were based on prices obtained from an independent pricing service using unobservable inputs and fall under Level 3 of the fair value hierarchy.

The Company’s investment in Invesque is subject to certain contractual restrictions on registration and sale. The fair value of the Invesque shares is based on the market price adjusted for the impact of such restrictions. As of June 30, 2018 the weighted average estimated restriction period was 11 months. As a result of the discount on the Invesque investment, the fair value measurement falls under Level 2 of the fair value hierarchy.

Loans, at fair value

Corporate Loans: These loans are comprised of a diversified portfolio of middle market and broadly syndicated leveraged loans and are generally classified within either Level 2 or Level 3 in the fair value hierarchy. The Company has evaluated each loan’s respective liquidity and has additionally performed valuation benchmarking. The key characteristics which were evaluated as part of this determination were liquidity ratings, price changes to index benchmarks, depth of quotes, credit ratings and industry trends.

Mortgage Loans Held for Sale: Mortgage loans held for sale are generally classified as Level 2 in the fair value hierarchy and fair value is based upon forward sales contracts with third party investors, including estimated loan costs, and reserves.

Nonperforming Loans and REO: The Company determines the purchase price for NPLs at the time of acquisition and for each subsequent valuation by using a discounted cash flow valuation model and considering alternate loan resolution probabilities, including modification, liquidation, or conversion to REO. The significant unobservable inputs used in the fair value measurement of our NPLs are discount rates, loan resolution timeline, and the value of underlying properties. The fair values of NPLs which are making payments (generally based on a modification or a workout plan) are primarily based upon secondary market transaction prices, which are expressed as a percentage of unpaid principal balance (UPB). Observable inputs to the model include loan amounts, payment history, and property types. Our NPLs are on nonaccrual status at the time of purchase as it is probable that principal or interest is not fully collectible. NPLs are included in loans, at fair value and fall under Level 3 of the fair value hierarchy.

NPLs that have become REOs were measured at fair value on a non-recurring basis during the six months ended June 30, 2018 and the year ended December 31, 2017. The carrying value of REOs at June 30, 2018 and December 31, 2017 was $14,787 and $16,056, respectively. Upon conversion to REO, the fair value is estimated using broker price opinion (BPO). BPOs are subject

F- 34

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

to judgments of a particular broker formed by visiting a property, assessing general home values in an area, reviewing comparable listings, and reviewing comparable completed sales. These judgments may vary among brokers and may fluctuate over time based on housing market activities and the influx of additional comparable listings and sales. REO is included in other investments. Subsequent to conversion, REOs are carried at lower of cost or market.

Derivative Assets and Liabilities

Derivatives are comprised of interest rate lock commitments (IRLC) and to be announced mortgage backed securities (TBA) . The fair value of these instruments is based upon valuation pricing models, which represent the amount the Company would expect to receive or pay at the balance sheet date to exit the position. Our mortgage origination subsidiaries issue IRLCs to its customers, which are carried at estimated fair value on the Company’s condensed consolidated balance sheet. The estimated fair values of these commitments are generally calculated by reference to the value of the underlying loan associated with the IRLC net of costs to produce and an expected fall out assumption. The fair values of these commitments generally result in a Level 3 classification. Our mortgage origination subsidiaries manage their exposure by entering into forward delivery commitments with loan investors. For loans not locked with investors under a forward delivery commitment, the Company enters into hedge instruments, primarily TBAs, to protect against movements in interest rates. The fair values of TBA mortgage backed securities and forward delivery contracts generally result in a Level 2 classification.

The following tables present the Company’s fair value hierarchies for financial assets and liabilities, measured on a recurring basis:

	As of June 30, 2018
	Quoted prices in  active markets Level 1				Other significant  observable inputs  Level 2				Significant unobservable inputs Level 3				Fair value
Assets:
Available for sale securities, at fair value:
U.S. Treasury securities and obligations of U.S. government authorities and agencies	$	—			$	43,934			$	—			$	43,934
Obligations of state and political subdivisions	—				58,639				—				58,639
Obligations of foreign governments	—				6,307				—				6,307
Certificates of deposit	3,040				—				—				3,040
Asset backed securities	—				42,938				3,332				46,270
Corporate securities	—				76,171				—				76,171
Total available for sale securities, at fair value	3,040				227,989				3,332				234,361
Loans, at fair value:
Corporate loans	—				38,020				111,604				149,624
Mortgage loans held for sale	—				53,926				—				53,926
Non-performing loans	—				—				29,985				29,985
Total loans, at fair value	—				91,946				141,589				233,535
Equity securities, at fair value	14,749				125,128				255				140,132
Other investments:
Derivative assets:
Forward delivery contracts	—				14								14
Interest rate lock commitments	—				—				4,812				4,812
TBA mortgage backed securities	—				46				—				46
Total derivative assets	—				60				4,812				4,872
CLOs	—				—				1,999				1,999
Debentures	—				5,196				—				5,196
Total other investments, at fair value	—				5,256				6,811				12,067
Total	$	17,789			$	450,319			$	151,987			$	620,095
Liabilities:
Derivative liabilities:
TBA mortgage backed securities	$	—			$	639			$	—			$	639
Total derivative liabilities (included in other liabilities and accrued expenses)	—				639				—				639

F- 35

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

	As of June 30, 2018
	Quoted prices in  active markets Level 1				Other significant  observable inputs  Level 2				Significant unobservable inputs Level 3				Fair value
Contingent consideration payable	—				—				—				—
Total	$	—			$	639			$	—			$	639

	As of December 31, 2017
	Quoted prices in  active markets Level 1				Other significant  observable inputs  Level 2				Significant unobservable inputs Level 3				Fair value
Assets:
Available for sale securities, at fair value:
Equity securities	$	541			$	—			$	47			$	588
U.S. Treasury securities and obligations of U.S. government authorities and agencies	—				47,945				—				47,945
Obligations of state and political subdivisions	—				46,981				—				46,981
Obligations of foreign governments	—				570				—				570
Certificates of deposit	896				—				—				896
Asset backed securities	—				23,493				—				23,493
Corporate bonds	—				61,975				—				61,975
Total available for sale securities, at fair value	1,437				180,964				47				182,448
Loans, at fair value:
Corporate loans	—				40,925				116,736				157,661
Mortgage loans held for sale	—				62,846				—				62,846
Non-performing loans	—				—				37,666				37,666
Total loans, at fair value	—				103,771				154,402				258,173
Equity securities, at fair value	25,536				—				—				25,536
Other investments:
Derivative assets:
Forward delivery contracts	—				30				—				30
Interest rate lock commitments	—				—				4,808				4,808
TBA mortgage backed securities	—				175				—				175
Total derivative assets	—				205				4,808				5,013
CLOs	—				—				3,409				3,409
Debentures	—				4,163				—				4,163
Total other investments, at fair value	—				4,368				8,217				12,585
Total	$	26,973			$	289,103			$	162,666			$	478,742
Liabilities:
Derivative liabilities:
TBA mortgage backed securities	$	—			$	117			$	—			$	117
Total derivative liabilities (included in other liabilities and accrued expenses)	—				117				—				117
Contingent consideration payable	—				—				—				—
Total	$	—			$	117			$	—			$	117

F- 36

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

The following table represents additional information about assets that are measured at fair value on a recurring basis for which the Company has utilized Level 3 inputs to determine fair value for the following periods:    

	Six Months Ended June 30,
	2018 (1)				2017 (1)
	Non-CLO assets				Non-CLO assets				CLO assets
Balance at January 1,	$	162,666			$	211,192			$	585,870
Net realized gains (losses)	870				13,170				(187		)
Net unrealized gains (losses)	(1,720		)		1,183				(1,098		)
Origination of IRLC	24,981				25,824				—
Purchases	42,136				31,220				68,015
Sales (1)	(49,550		)		(57,410		)		(90,220		)
Issuances	154				425				533
Transfer into Level 3 (1)	9,220				1,970				15,204
Transfer adjustments (out of) Level 3 (1)	(6,694		)		(13,861		)		(65,072		)
Deconsolidation of CLOs due to sale					1,342				(251,300		)
Conversion to real estate owned	(5,100		)		(6,976		)		—
Conversion to mortgage held for sale	(24,976		)		(32,272		)		—
Other	—				(32		)		—
Balance at June 30,	$	151,987			$	175,775			$	261,745
Changes in unrealized gains (losses) included in earnings related to assets still held at period end	$	763			$	3,707			$	(622	)

(1)	All transfers are deemed to occur at end of period. Transfers between Level 2 and 3 were a result of subjecting third-party pricing on both CLO and Non-CLO assets to various liquidity, depth, bid-ask spread and benchmarking criteria as well as assessing the availability of observable inputs affecting their fair valuation.

The following table represents additional information about liabilities that are measured at fair value on a recurring basis for which the Company has utilized Level 3 inputs to determine fair value for the following periods:

	Six Months Ended June 30,
	2018				2017
	Non-CLO liabilities				Non-CLO liabilities				CLO liabilities
Balance at January 1,	$	—			$	3,084			$	912,034
Net unrealized (gains) losses	—				—				(3,002		)
Dispositions	—				—				(49,010		)
FV adjustment	—				3,615				—
Deconsolidation of CLOs due to sale	—				—				(378,043		)
Balance at June 30,	$	—			$	6,699			$	481,979
Changes in unrealized (gains) losses included in earnings related to liabilities still held at period end	$	—			$	(3,615	)		$	(3,048	)

F- 37

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

The following is quantitative information about Level 3 assets with significant unobservable inputs used in fair valuation.

	Fair Value as of												Actual or Range (Weighted average)
Assets	June 30, 2018				December 31, 2017				Valuation technique		Unobservable input(s)		June 30, 2018		December 31, 2017
Interest rate lock commitments	$	4,812			$	4,808			Internal model		Pull through rate		50% - 95%		50% - 95%
NPLs	29,985				37,666				Discounted cash flow		See table below (1)		See table below		See table below
Total	$	34,797			$	42,474

(1)

Significant changes in any of these inputs in isolation could result in a significant change to the fair value measurement. A decline in the discount rate in isolation would increase the fair value. A decrease in the housing pricing index in isolation would decrease the fair value. Individual loan characteristics, such as location and value of underlying collateral, affect the loan resolution timeline. An increase in the loan resolution timeline in isolation would decrease the fair value. A decrease in the value of underlying properties in isolation would decrease the fair value.

The following table sets forth quantitative information about the significant unobservable inputs used to measure the fair value of our NPLs. For NPLs that are not making payments, discount rate, loan resolution time-line, value of underlying properties, holdings costs and liquidation costs are the primary inputs used to measure fair value. For NPLs that are making payments, note rate and secondary market transaction prices/UPB are the primary inputs used to measure fair value.

		As of June 30, 2018						As of December 31, 2017
Unobservable inputs		High		Low		Average(1)		High		Low		Average(1)
Discount rate		30.0%		16.0%		24.0%		30.0%		16.0%		23.5%
Loan resolution time-line (Years)		2.0		0.5		1.3		2.3		0.5		1.3
Value of underlying properties		$1,775		$45		$355		$1,775		$40		$306
Holding costs		15.0%		4.6%		7.1%		22.0%		5.3%		7.6%
Liquidation costs		15.9%		8.4%		9.3%		16.8%		8.4%		9.4%
Note rate		6.0%		3.0%		5.5%		6.0%		3.0%		4.8%
Secondary market transaction prices/UPB		88.5%		75.5%		96.9%		88.5%		75.5%		83.4%

(1)	Weighted based on value of underlying properties (excluding the value of underlying properties line item).

The previously disclosed liability for contingent consideration payable related to Reliance expired on June 30, 2018 with a fair value of $0. The fair value at December 31, 2017 was $0.

The following table presents the carrying amounts and estimated fair values of financial assets and liabilities that are not recorded at fair value and their respective levels within the fair value hierarchy:

	As of June 30, 2018										As of December 31, 2017
	Level within fair value hierarchy		Fair value				Carrying value				Level within fair value hierarchy		Fair value				Carrying value
Assets:
Notes and accounts receivable, net	2		$	12,237			$	12,237			2		$	12,225			$	12,225
Total assets			$	12,237			$	12,237					$	12,225			$	12,225
Liabilities:
Debt, net	3		$	376,842			$	375,826			3		$	356,537			$	355,913
Total liabilities			$	376,842			$	375,826					$	356,537			$	355,913

Notes and Accounts Receivable: To the extent that carrying amounts differ from fair value, fair value is determined based on contractual cash flows discounted at market rates for similar credits. Categorized as Level 2 of the fair value hierarchy.

Debt: The carrying value represents the total debt balance at face value excluding the unamortized discount. The fair value of notes payable is determined based on contractual cash flows discounted at market rates for mortgage notes payable and either

F- 38

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

dealer quotes or contractual cash flows discounted at market rates for other notes payable. Categorized as Level 3 of the fair value hierarchy.

Additionally, the following financial assets and liabilities on the condensed consolidated balance sheets are not carried at fair value, but whose carrying amounts approximate their fair value:

Cash and Cash Equivalents: The carrying amounts of cash and cash equivalents are carried at cost which approximates fair value. Categorized as Level 1 of the fair value hierarchy.

Accounts and Premiums Receivable, net, retrospective commissions receivable and other receivables: The carrying amounts approximate fair value since no interest rate is charged on these short duration assets. Categorized as Level 2 of the fair value hierarchy. See Note (6) Notes and Accounts Receivable, net.

Due from Brokers, Dealers, and Trustees and Due to Brokers, Dealers and Trustees: The carrying amounts are included in other assets and other liabilities and accrued expenses and approximate their fair value due to their short‑term nature. Categorized as Level 2 of the fair value hierarchy.

(12) Liability for Unpaid Claims and Claim Adjustment Expenses

Roll forward of Claim Liability

The following table presents the activity in the net liability for unpaid losses and allocated loss adjustment expenses of short-duration contracts for the following periods:

	Six Months Ended June 30,
	2018				2017
Policy liabilities and unpaid claims balance as of January 1,	$	112,003			$	103,391
Less : liabilities of policy-holder accounts balances, gross	(15,474		)		(17,417		)
Less : non-insurance warranty benefit claim liabilities	(58		)		(91		)
Gross liabilities for unpaid losses and loss adjustment expenses	96,471				85,883
Less : reinsurance recoverable on unpaid losses - short duration	(73,778		)		(63,112		)
Less : other lines, gross	(224		)		(208		)
Net balance as of January 1, short duration	22,469				22,563
Incurred (short duration) related to:
Current year	55,926				50,925
Prior years	4,886				2,972
Total incurred	60,812				53,897
Paid (short duration) related to:
Current year	37,231				34,238
Prior years	19,475				17,653
Total paid	56,706				51,891
Net balance as of June 30, short duration	26,575				24,569
Plus : reinsurance recoverable on unpaid losses - short duration	80,865				69,772
Plus : other lines, gross	192				201
Gross liabilities for unpaid losses and loss adjustment expenses	107,632				94,542
Plus : liabilities of policy-holder accounts balances, gross	14,527				16,312
Plus : non-insurance warranty benefit claim liabilities	131				41
Policy liabilities and unpaid claims balance as of June 30,	$	122,290			$	110,895

F- 39

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

The following schedule reconciles the total on short duration contracts per the table above to the amount of total losses incurred as presented in the condensed consolidated statement of operations, excluding the amount for member benefit claims:

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Total incurred	$	28,844			$	25,209			$	60,812			$	53,897
Other lines incurred	77				(1		)		123				(3		)
Unallocated loss adjustment expense	623				432				1,321				901
Total losses incurred	$	29,544			$	25,640			$	62,256			$	54,795

For the six months ended June 30, 2018, the Company’s specialty insurance business experienced an increase in prior year case development of $4,886. This included $2,099 in non-standard auto and $4,564 in credit. This development was partially offset by favorable development in its warranty business. The warranty and credit lines of business are primarily in retrospective commission arrangements that cause loss development to minimally impact the operating income of the Company.

For the six months ended June 30, 2017, the Company’s specialty insurance business experienced an increase in prior year case development of $2,972. This included $1,165 in non-standard auto and $2,034 in warranty. This development was partially offset by favorable development in its credit lines of business. The warranty and credit lines of business are primarily in retrospective commission arrangements that minimally impact the operating income of the Company.

(13) Revenue From Contracts with Customers

As discussed in Note (2) Summary of Significant Accounting Policies, the Company adopted ASU 2014-09 and other ASUs related to Topic 606 as of January 1, 2018. A substantial majority of the Company’s non-investment related revenues are comprised of revenues from insurance contracts that are accounted for under Financial Services-Insurance (Topic 944) or certain financial services products (e.g. gains upon the origination of mortgages) that are not within the scope of the new standard. There was no impact to any prior period amounts or transition adjustment recorded as a result of the adoption of the new standard.

Revenue from contracts with customers is primarily comprised of asset management fee income included as a part of other revenue, and warranty coverage, car club and other revenues included as a part of service and administrative fees in our specialty insurance business. The table below presents the disaggregated amounts of revenue from contracts with customers by product type for the following periods:

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Asset management fee income	$	1,317			$	3,330			$	2,894			$	5,037
Warranty coverage revenue	6,279				5,783				12,402				9,488
Car club revenue	7,844				7,767				15,673				15,489
Other	1,856				2,053				3,953				3,949
Revenue from contracts with customers	$	17,296			$	18,933			$	34,922			$	33,963

Management Fees

The Company earns asset management fee income in the form of base management fees and incentives from the CLOs it manages. These base management fees are billed as the services are provided and paid periodically in accordance with the terms of the individual management agreements for as long as the Company manages the funds. Base management fees typically consist of fees based on the amount of assets held in the CLOs. Base management fees are recognized as revenue when earned. The Company does not recognize incentive fees until all contractual contingencies have been removed.

Service and Administrative Fees

Service fee revenue is recognized as the services are performed. These services include fulfillment, software development, and claims handling for our customers. Management reviews the financial results under each significant contract on a monthly basis. Any losses that may occur due to a specific contract would be recognized in the period in which the loss is determined probable.

F- 40

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

Administrative fee revenue includes the administration of premium associated with our producers and their PORCs. In addition, we also earn fee revenue from debt cancellation programs, motor club programs, and warranty programs. Related administrative fee revenue is recognized consistent with the earnings recognition pattern of the underlying insurance policies, debt cancellation contracts and motor club memberships being administered, using Rule of 78's, modified Rule of 78's, pro rata, or other methods as appropriate for the contract. Management selects the appropriate method based on available information, and periodically reviews the selections as additional information becomes available.

Information on Remaining Performance Obligations

We do not disclose information about remaining performance obligations pertaining to contracts that have an original expected duration of one year or less. The transaction price allocated to remaining unsatisfied or partially unsatisfied performance obligations with an original expected duration exceeding one year was not material at June 30, 2018.

Contract Balances

The timing of our revenue recognition may differ from the timing of payment by our customers. We record a receivable when revenue is recognized prior to payment and we have an unconditional right to payment. Alternatively, when payment precedes the provision of the related services, we record deferred revenue until the performance obligations are satisfied.

 

The table below presents the activity in the significant deferred assets and liabilities related to revenue from contracts with customers for the six month period ended June 30, 2018.

	January 1, 2018												June 30, 2018
	Beginning balance				Additions				Amortizations				Ending balance
Deferred costs
Warranty coverage revenue	$	2,249			$	190			$	707			$	1,732
Car club revenue	11,144				10,773				11,848				10,069
Total	$	13,393			$	10,963			$	12,555			$	11,801

Deferred revenue
Warranty coverage revenue	$	28,324			$	18,764			$	12,402			$	34,686
Car club revenue	14,861				14,165				15,673				13,353
Total	$	43,185			$	32,929			$	28,075			$	48,039

Bad debt expense was not material for any period presented.

(14) Other Assets and Other Liabilities and Accrued Expenses

Other Assets

The following table presents the components of other assets as reported in the condensed consolidated balance sheets:

	As of
	June 30, 2018				December 31, 2017
Due from brokers	$	1,393			$	261
Furniture, fixtures and equipment, net	5,399				4,304
Prepaid expenses	6,490				7,297
Accrued interest receivable	3,715				2,248
Management fee receivable	1,316				2,247
Income tax receivable	9,441				9,588
Other	12,575				5,639
Total other assets	$	40,329			$	31,584

F- 41

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

The following table presents the depreciation expense related to furniture, fixtures and equipment for the following periods:

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Depreciation expense related to furniture, fixtures and equipment	$	494			$	616			$	991			$	1,200

The items previously disclosed for businesses the Company has designated as a discontinued operation are disclosed in Note (3) Dispositions, Assets Held for Sale & Discontinued Operations.

Other Liabilities and Accrued Expenses

The following table presents the components of other liabilities and accrued expenses as reported in the condensed consolidated balance sheets:

	As of
	June 30, 2018				December 31, 2017
Accounts payable and accrued expenses	$	44,750			$	52,032
Deferred tax liabilities, net	32,252				22,744
Due to brokers	7,331				8,669
Commissions payable	8,111				14,185
Accrued interest payable	3,593				3,393
Escrow payable	523				6,753
Other	13,819				13,545
Total other liabilities and accrued expenses	$	110,379			$	121,321

(15) Other Revenue, Other Expenses and Other Income

Other Revenue

The following table presents the components of other revenue as reported in the condensed consolidated statement of operations:

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Interest income	$	1,773			$	4,424			$	3,650			$	9,130
Dividend income	2,495				—				4,158				—
Loan fee income	1,750				3,034				3,748				6,250
Management fee income	1,317				3,330				2,894				5,037
Other	1,798				764				3,440				1,329
Total other revenue	$	9,133			$	11,552			$	17,890			$	21,746

The items previously disclosed for businesses the Company has designated as a discontinued operation are disclosed in Note (3) Dispositions, Assets Held for Sale & Discontinued Operations.

F- 42

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

Other Expenses

The following table presents the components of other expenses as reported in the condensed consolidated statement of operations:

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Professional fees	$	3,736			$	5,636			$	8,808			$	9,327
General and administrative	3,723				3,574				7,475				7,395
Premium taxes	3,400				2,883				7,022				6,030
Mortgage origination expenses	2,269				2,287				4,452				4,322
Rent and related	2,552				2,608				4,948				5,163
Other	1,920				4,898				4,060				7,268
Total other expense	$	17,600			$	21,886			$	36,765			$	39,505

The items previously disclosed for businesses the Company has designated as a discontinued operation are disclosed in Note (3) Dispositions, Assets Held for Sale & Discontinued Operations.

Other Income

The CLOs are considered variable interest entities (VIE) and the Company consolidates entities when it is determined to be the primary beneficiary under current VIE accounting guidance.

During 2017 the Company exited all consolidated CLOs. See Note (3) Dispositions, Assets Held for Sale & Discontinued Operations.

The following table represents revenue and expenses of the consolidated CLOs included in the Company’s consolidated statements of operations for the periods indicated:

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Income:
Net realized and unrealized gains (losses)	$	—			$	315			$	—			$	1,568
Interest income	—				7,626				—				15,240
Total income	—				7,941				—				16,808
Expenses:
Interest expense	—				4,274				—				9,049
Other expense	—				772				—				949
Total expense	—				5,046				—				9,998
Net income (loss) attributable to consolidated CLOs	$	—			$	2,895			$	—			$	6,810

As summarized in the table below, the application of the measurement alternative results in the consolidated net income summarized above to be equivalent to the Company’s own economic interests in the CLOs which are eliminated upon consolidation:

Economic interests:	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Distributions received	$	—			$	1,672			$	—			$	3,839
Realized and unrealized gains (losses) on subordinated notes held by the Company, net	—				863				—				2,244
Total	—				2,535				—				6,083
Management fee income	—				360				—				727
Total economic interests	$	—			$	2,895			$	—			$	6,810

F- 43

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

(16) Stockholders’ Equity

On April 3, 2018, 424,399 units of TFP were exchanged for 1,187,468 shares of Class A common stock. TFP delivered to the Company for cancellation one share of Class B common stock of Tiptree for each share of Class A common stock issued. After the exchange, Tiptree directly owned approximately 84% of TFP.

On April 10, 2018, the Company completed a reorganization merger whereby TFP merged with and into the Company with the Company continuing as the surviving company (Reorganization Merger). After the Reorganization Merger, TFP ceased to exist and the Company owned 100% of Operating Company. As a result of the merger, the balance of Non-controlling interest - TFP as of the merger date was allocated to Additional paid in capital and Accumulated other comprehensive income (loss), as detailed in the condensed consolidated statement of changes in stockholders equity.

In connection with the Reorganization Merger, each TFP limited partner other than TFI received 2.798 shares of Class A common stock for each partnership unit. Outstanding warrants to acquire 652,500 shares of Class A common stock at an exercise price of $11.33 per share owned by TFP were canceled. Warrants to acquire 103,994 shares of Class A common stock at an exercise price of $11.33 per share were issued to partners of TFP other than TFI. The warrants to acquire 805,986 TFP LP units at $21.232 per unit were canceled and TFI issued warrants for 2,255,149 Tiptree shares of Class A common stock at an exercise price of $7.59 per share to holders of the canceled warrants. In addition, TFI canceled all of the outstanding Class B common stock.

On April 16, 2018, the Company canceled 5,035,977 shares of Class A common stock held by a subsidiary of the Company, which had no effect on total Tiptree Inc. stockholders’ equity.

At the 2018 Annual Meeting of Stockholders of the Company held on June 6, 2018, the Company’s stockholders approved an amendment and restatement (the Amendment) to the Fourth Articles of Amendment and Restatement of the Company (as amended by the Amendment, the Fifth A&R Charter) to remove all references to the Company’s Class B common stock as well as other ministerial changes, including changing the name of our Class A common stock to Common Stock. The Amendment was filed with the State Department of Assessments and Taxation of Maryland on June 7, 2018.

On March 19, 2018 and May 10, 2018, the Company engaged a broker in connection with a daily stock repurchase program for the repurchase of up to $10.0 million of shares of the Company’s outstanding Common Stock. The Company’s Board of Directors extended the Company’s authorization to make additional block repurchases of up to $10.0 million of shares in the aggregate, at the discretion of the Company's Executive Committee.

	Six Months Ended June 30, 2018							As of June 30, 2018
	Number of shares purchased			Average price per share				Remaining repurchase authorization
Share repurchase program	772,739			$	6.61			$	4,892
Block repurchase program	600,000			6.25				6,250
Total	1,372,739			$	6.45			$	11,142

The Company declared cash dividends per share for the following periods presented below:

	Dividends per share for
	Six Months Ended June 30,
	2018				2017
First Quarter	$	0.035			$	0.030
Second Quarter (1)	0.035				0.030
Total cash dividends declared	$	0.070			$	0.060

(1) See Note (22) Subsequent Events for when dividend was declared.

Statutory Reporting and Insurance Company Subsidiaries Dividend Restrictions

The Company's regulated insurance company subsidiaries may pay dividends to our insurance holding company, subject to statutory restrictions. Payments in excess of statutory restrictions (extraordinary dividends) to our insurance holding company

F- 44

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

are permitted only with prior approval of the insurance department of the applicable state of domicile. The Company eliminated all dividends from its subsidiaries in the condensed consolidated financial statements. For the three and six months ended June 30, 2018 and June 30, 2017, respectively, the Company's insurance company subsidiaries did not pay any ordinary or extra ordinary dividends.

The following table presents the combined statutory capital and surplus of the Company's insurance company subsidiaries, the required minimum statutory capital and surplus, as required by the laws of the states in which they are domiciled, and the combined amount available for ordinary dividends of the Company's insurance company subsidiaries for the following periods:

	As of
	June 30, 2018				December 31, 2017
Combined statutory capital and surplus of the Company's insurance company subsidiaries	$	117,810			$	105,989
Required minimum statutory capital and surplus	$	19,200			$	19,200
Amount available for ordinary dividends of the Company's insurance company subsidiaries	$	10,115			$	10,115

At June 30, 2018, the maximum amount of dividends that our regulated insurance company subsidiaries could pay under applicable laws and regulations without regulatory approval was approximately $10,115. The Company may seek regulatory approval to pay dividends in excess of this permitted amount, but there can be no assurance that the Company would receive regulatory approval if sought.

Under the National Association of Insurance Commissioners (NAIC) Risk-Based Capital Act of 1995, a company's Risk-Based Capital (RBC) is calculated by applying certain risk factors to various asset, claim and reserve items. If a company's adjusted surplus falls below calculated RBC thresholds, regulatory intervention or oversight is required. The Company's insurance company subsidiaries' RBC levels, as calculated in accordance with the NAIC’s RBC instructions, exceeded all RBC thresholds as of June 30, 2018.

The following table presents the net income of the Company’s statutory insurance companies for the following periods:

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Net income of statutory insurance companies	$	3,559			$	3,307			$	9,731			$	6,354

F- 45

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

(17) Accumulated Other Comprehensive Income (Loss)

The following table presents the activity in accumulated other comprehensive income (loss) (AOCI), net of tax, for the following periods:

	Unrealized gains (losses) on												Amount attributable to noncontrolling interests
	Available for sale securities				Interest rate swaps				Total AOCI				TFP				Other				Total AOCI to Tiptree Inc.
Balance at December 31, 2016	$	(700	)		$	1,759			$	1,059			$	(128	)		$	(376	)		$	555
Other comprehensive income (losses) before reclassifications	934				(282		)		652				(179		)		126				599
Amounts reclassified from AOCI	18				160				178				—				—				178
Period change	952				(122		)		830				(179		)		126				777
Balance at June 30, 2017	$	252			$	1,637			$	1,889			$	(307	)		$	(250	)		$	1,332
Balance at December 31, 2017	$	(460	)		$	2,074			$	1,614			$	(222	)		$	(426	)		$	966
Other comprehensive income (losses) before reclassifications	(2,367		)		835				(1,532		)		61				210				(1,261		)
Amounts reclassified from AOCI	418				—				418				—				—				418
Reclassification of AOCI - interest rate swaps (1)	—				(2,909		)		(2,909		)		502				226				(2,181		)
Reorganization merger	—				—				—				(341		)		—				(341		)
Period change	(1,949		)		(2,074		)		(4,023		)		222				436				(3,365		)
Balance at June 30, 2018	$	(2,409	)		$	—			$	(2,409	)		$	—			$	10			$	(2,399	)

(1) Relates to the sale of Care. See Note (3) Dispositions, Assets Held for Sale & Discontinued Operations

The following table presents the reclassification adjustments out of AOCI included in net income and the impacted line items on the condensed consolidated statement of operations for the following periods:

	Three Months Ended June 30,								Six Months Ended June 30,							Affected line item in consolidated statement of operations
Components of AOCI	2018				2017				2018				2017
Unrealized gains (losses) on available for sale securities	$	(4	)		$	20			$	(535	)		$	(27	)	Net realized and unrealized gains (losses)
Related tax (expense) benefit	1				(7		)		117				9			Provision for income tax
Net of tax	$	(3	)		$	13			$	(418	)		$	(18	)
Unrealized gains (losses) on interest rate swaps	$	—			$	(93	)		$	—			$	(237	)	Interest expense
Reclassification of AOCI - interest rate swaps (1)	—				—				3,845				—			Gain on sale of discontinued operations
Related tax (expense) benefit	—				32				(936		)		77			Provision for income tax
Net of tax	$	—			$	(61	)		$	2,909			$	(160	)

(1) Relates to the sale of Care. See Note (3) Dispositions, Assets Held for Sale & Discontinued Operations

(18) Stock Based Compensation

Equity Plans

2017 Omnibus Incentive Plan

The Company adopted the Tiptree 2017 Omnibus Incentive Plan (2017 Equity Plan) on June 6, 2017, which permits the grant of stock units, stock, and stock options up to a maximum of 6,100,000 shares of Common Stock. The general purpose of the 2017 Equity Plan is to attract, motivate and retain selected employees and directors for the Company and its subsidiaries, to

F- 46

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

provide them with incentives and rewards for performance and to better align their interests with the interests of the Company’s stockholders. Unless otherwise extended, the 2017 Equity Plan terminates automatically on June 6, 2027. The table below summarizes changes to the issuances under the Company’s 2013 and 2017 Equity Plan for the periods indicated:

2017 Equity Plan	Number of shares (1)
Available for issuance as of December 31, 2017	6,017,012
RSU and option awards granted	(535,478	)
Forfeited	15,236
Available for issuance as of June 30, 2018	5,496,770

(1) Excludes awards granted under the Company’s subsidiary incentive plans that are exchangeable for Tiptree Common Stock.

Restricted Stock Units (RSUs)

Generally, the Tiptree RSUs vest and become nonforfeitable with respect to one-third of Tiptree shares granted on each of the first, second and third anniversaries of the date of the grant, and expensed using the straight-line method over the requisite service period.

The following table summarizes changes to the issuances of RSUs under the 2017 Equity Plan for the periods indicated:

	Number of shares issuable			Weighted average grant date fair value
Unvested units as of December 31, 2017	598,882			$	6.48
Granted (1)	292,815			5.89
Vested	(186,244	)		6.31
Forfeited	(15,236	)		6.04
Unvested units as of June 30, 2018	690,217			$	6.28

⁽¹⁾ Includes grants of 24,016 shares of Common Stock to directors.

The Company values RSUs at their grant-date fair value as measured by Tiptree’s Common Stock price. Included in vested shares for 2018 are 24,670 shares surrendered to pay taxes on behalf of the employees with shares vesting. During the six months ended June 30, 2018, the Company granted 268,799 RSUs to employees of the Company. 147,467 shares vest ratably over a period of three years that began in February 2018 and the remaining 121,332 shares will cliff vest in February 2021.

Subsidiary Incentive Plans

Certain of the Company’s subsidiaries have established RSU programs under which they are authorized to issue RSUs or their equivalents, representing equity of such subsidiaries to certain of their employees. Such awards are accounted for as equity. These RSUs are subject to performance-vesting criteria based on the performance of the subsidiary (performance vesting RSUs) and time-vesting subject to continued employment (time vesting RSUs). Following the service period, such vested RSUs may be exchanged at fair market value, at the option of the holder, for Tiptree Common Stock under the 2017 Equity Plan. The Company has the option, but not the obligation to settle the exchange right in cash.

The following table summarizes changes to the issuances of subsidiary RSU’s under the subsidiary incentive plans for the periods indicated:

	Grant date fair value of equity shares issuable
Unvested balance as of December 31, 2017	$	8,792
Vested	(1,466		)
Unvested balance as of June 30, 2018	$	7,326

The vested and unvested balance (assuming full vesting) translates to 1,862,934 shares of Common Stock if converted as of June 30, 2018.

F- 47

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

Stock Options

Option awards have been granted to the Executive Committee with an exercise price equal to the fair market value of our common stock on the date of grant. The option awards have a 10-year term and are subject the recipient’s continuous service, a market requirement, and vest one third on each of the third, fourth and fifth anniversary of the grant date. The market requirement is a book value per share target that can be met at any time before the option expires and it only needs to be met once for the option to remain exercisable for the remainder of its term. If the service condition is met, the full amount of the compensation expense will be recognized over the appropriate vesting period whether the market requirement is met or not. The options granted in 2018 include a retirement provision and are amortized over the lessor of the service condition or expected retirement date.

The fair value option grants are estimated on the date of grant using a Black-Scholes-Merton option pricing formula embedded within a Monte Carlo model used to simulate the future stock prices of the Company, which assumes that the market requirement is achieved. Historical volatility was computed based on historical daily returns of the Company’s stock between the grant date and July 1, 2013, the date of the business combination through which Tiptree became a public company. The valuation is done under a risk-neutral framework using the 10-year zero-coupon risk-free interest rate derived from the Treasury Constant Maturities yield curve on the grant date. The current quarterly dividend rates in effect as of the date of the grant are used to calculate a spot dividend yield as of the date of grant for use in the model.

The following table presents the assumptions used to estimate the fair values of the stock options granted for the following period:

Valuation Input		Six Months Ended June 30, 2018
		Assumption		Average
Historical volatility		30.63%		N/A
Risk-free rate		2.85%		N/A
Dividend yield		2.03%		N/A
Expected term (years)				6.5

The following table presents the Company's stock option activity for the current period:

	Options outstanding			Weighted average exercise price (in dollars per stock option)				Weighted average grant date value (in dollars per stock option)				Options exercisable
Balance, December 31, 2017	821,864			$	6.36			$	2.82			—
Granted	242,663			5.85				1.88				—
Balance, June 30, 2018 (1)	1,064,527			$	6.24			$	2.61			—
Weighted average remaining contractual term at June 30, 2018 (in years)	8.6

(1) Book value targets for grants in 2018, 2017, and 2016 are $9.97, $10.14, and $8.96, respectively.

Stock-based Compensation Expense

The following table presents total stock-based compensation expense and the related income tax benefit recognized on the condensed consolidated statements of operations:

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Employee compensation and benefits	$	1,051			$	1,342			$	2,284			$	3,140
Income tax benefit	(221		)		(474		)		(480		)		(1,108		)
Net stock-based compensation expense	$	830			$	868			$	1,804			$	2,032

F- 48

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

Additional information on total non-vested stock-based compensation is as follows:

	As of
	June 30, 2018
	Stock options				Restricted stock awards and RSUs
Unrecognized compensation cost related to non-vested awards	$	1,718			$	7,065
Weighted - average recognition period (in years)	2.90				1.65

(19) Income Taxes

The following table represents the income tax expense (benefit):

	Three Months Ended June 30,												Six Months Ended June 30,
	2018						2017						2018						2017
Total income tax expense (benefit) from continuing operations	$	701					$	(1,305			)		$	(867			)		$	263
Effective tax rate (ETR)	44.5		%	(1)			26.4		%	(2)			15.9		%	(3)			(30.4		)%	(4)
Income tax expense (benefit) from discontinued operations	$	—					$	(570			)		$	12,327					$	(972			)

(1) Higher than the U.S. federal statutory income tax rate of 21% due to the effect of state income taxes, the impact of valuation allowance and other discrete items, partially offset by the dividends received deduction.

(2) Lower than the previous U.S. federal statutory income tax rate of 35% primarily due to state income taxes and other discrete items.

(3) Lower than the U.S. federal statutory income tax rate of 21% due to the effect of the dividends received deduction and other discrete items, partially offset by state income taxes, the impact of valuation allowance and other discrete items.

(4) Lower than the previous U.S. federal statutory income tax rate of 35% primarily due to other discrete items.

(20) Commitments and Contingencies

Contractual Obligations

The table below summarizes the Company’s contractual obligations by period that payments are due:

	As of June 30, 2018
	Less than one year				1-3 years				3-5 years				More than 5 years				Total
Total - operating lease obligations (1)	$	5,078			$	11,869			$	9,268			$	18,946			$	45,161

(1)	Minimum rental obligations for Tiptree, Luxury, Reliance and Fortegra office leases.

The following table presents rent expense for the Company’s office leases recorded on the condensed consolidated statements of operations:

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Rent expense for office leases	$	1,689			$	1,749			$	3,184			$	3,447

The items previously disclosed for businesses the Company has designated as a discontinued operation are disclosed in Note (3) Dispositions, Assets Held for Sale & Discontinued Operations

Litigation

The Company is a defendant in Mullins v. Southern Financial Life Insurance Co., which was filed in February 2006, in the Pike Circuit Court, in the Commonwealth of Kentucky. A class was certified in June 2010. At issue is the duration or term of coverage

F- 49

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

under certain disability and life credit insurance policies. The action alleges violations of the Consumer Protection Act and certain insurance statutes, as well as common law fraud and seeks compensatory and punitive damages, attorney fees and interest. To date, the court has not awarded sanctions in connection with Plaintiffs’ April 2012 Motion for Sanctions. In January 2015, the trial court issued an Order denying the Company’s motion to decertify the class, which was upheld on appeal. Following a February 2017 hearing, the court denied the Company’s Motion for Summary Judgment as to certain disability insurance policies. In January 2018, the court vacated its November 2017 order granting Company’s Motion for Summary Judgment as to the life certificates at issue with leave to refile. No trial or additional hearings are currently scheduled.

The Company considers such litigation customary in the insurance industry. In management's opinion, based on information available at this time, the ultimate resolution of such litigation, which it is vigorously defending, should not be materially adverse to the financial position of the Company. It should be noted that large punitive damage awards, bearing little relation to actual damages sustained by plaintiffs, have been awarded in certain states against other companies in the credit insurance business. At this time, the Company cannot estimate a range of loss that is reasonably possible.

The Company and its subsidiaries are parties to other legal proceedings in the ordinary course of business. Although the Company’s legal and financial liability with respect to such proceedings cannot be estimated with certainty, the Company does not believe that these proceedings, either individually or in the aggregate, are likely to have a material adverse effect on the Company’s financial position.

(21) Earnings Per Share

The Company calculates basic net income per Common Share based on the weighted average number of Common Shares outstanding (inclusive of vested restricted share units). The unvested restricted share units have the non-forfeitable right to participate in dividends declared and paid on the Company’s Common Stock on an as vested basis and are therefore considered a participating security. The Company calculates basic earnings per share using the “two-class” method, and for the three and six months ended June 30, 2018 and 2017, the income available to Common Stockholders was allocated to the unvested restricted stock units.

For the three months ended June 30, 2018 diluted net income per Common Shares for the period includes the effect of potential equity of subsidiaries as well as potential Common Stock. For the six months ended June 30, 2018 the assumed exercise of all dilutive instruments were anti-dilutive to continuing operations and not included in diluted net income per Common Share calculation.

F- 50

---

TIPTREE INC. AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements (Unaudited)

June 30, 2018

(in thousands, except share data)

The following table presents a reconciliation of basic and diluted net income per Common Share for the following periods:

	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Net income (loss) from continuing operations	$	876			$	(3,600	)		$	(4,599	)		$	(1,130	)
Less:
Net income (loss) attributable to non-controlling interests	50				(401		)		(1,066		)		176
Net income allocated to participating securities	15				—				—				—
Net income (loss) from continuing operations attributable to Common Shares	811				(3,199		)		(3,533		)		(1,306		)
Net income (loss) from discontinued operations	—				(1,724		)		34,481				(2,852		)
Less:
Net income (loss) from discontinued operations attributable to non-controlling interests	—				(480		)		6,562				(815		)
Net income (loss) from discontinued operations attributable to Common Shares	—				(1,244		)		27,919				(2,037		)
Net income (loss) attributable to Common Shares - basic	$	811			$	(4,443	)		$	24,386			$	(3,343	)
Effect of Dilutive Securities:
Securities of subsidiaries	(107		)		—				—				—
Adjustments to income relating to exchangeable interests, net of tax	108				—				—				—
Net income (loss) attributable to Common Shares - diluted	$	812			$	(4,443	)		$	24,386			$	(3,343	)
Weighted average number of shares of Common Stock outstanding - basic	36,593,154				28,832,975				33,245,921				28,630,027
Weighted average number of incremental shares of Common Stock issuable from exchangeable interests and contingent considerations	793,165				—				—				—
Weighted average number of shares of Common Stock outstanding - diluted	37,386,319				28,832,975				33,245,921				28,630,027
Basic:
Net income (loss) from continuing operations	$	0.02			$	(0.11	)		$	(0.11	)		$	(0.05	)
Net income (loss) from discontinued operations	—				(0.04		)		0.84				(0.07		)
Net income (loss) attributable to Common Shares	$	0.02			$	(0.15	)		$	0.73			$	(0.12	)
Diluted:
Net income (loss) from continuing operations	$	0.02			$	(0.11	)		$	(0.11	)		$	(0.05	)
Net income (loss) from discontinued operations	—				(0.04		)		0.84				(0.07		)
Net income (loss) attributable to Common Shares	$	0.02			$	(0.15	)		$	0.73			$	(0.12	)

(22) Subsequent Events

On August 2, 2018, the Company’s board of directors declared a quarterly cash dividend of $0.035 per share to holders of Common Stock with a record date of August 20, 2018, and a payment date of August 27, 2018.

F- 51

---

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Our Management’s Discussion and Analysis of Financial Conditions and Results of Operations is presented in this section as follows:

•	Overview

•	Results of Operations

•	Non-GAAP Reconciliations

•	Liquidity and Capital Resources

•	Critical Accounting Policies and Estimates

•	Off-Balance Sheet Arrangements

OVERVIEW

Tiptree is a holding company that combines insurance operations with investment management expertise. Our principal operating subsidiary is a leading provider of specialty insurance products and related services, including credit protection insurance, warranty products, and insurance programs which underwrite niche personal and commercial lines of insurance. We also allocate capital across a broad spectrum of investments, which we refer to as Tiptree Capital. Today, Tiptree Capital consists of asset management operations, mortgage operations and other investments, which include our minority interest in Invesque. When considering capital allocation decisions, we take a diversified approach, looking across sectors, geographies and asset classes, all with a longer-term horizon. We evaluate our performance primarily by the comparison of our shareholder’s long-term total return on capital, as measured by Adjusted EBITDA, Operating EBITDA and growth in book value per share plus dividends.

Year-to-date 2018, we have executed on several strategic objectives:

Insurance:

•	Specialty Insurance operations continued to grow as gross written premiums year-to-date were $393.7 million, up 12.0%, driven by growth in credit and other specialty programs. Net written premiums were $205.0 million, up 11.8%, driven by growth in credit and warranty products.

•	On March 28, 2018, we expanded our insurance operations into Europe with the creation of Fortegra Europe Insurance Company Limited (“FEIC”).

Tiptree Capital:

•	On February 1, 2018, we sold our senior living operations to Invesque in exchange for a net 16.4 million shares of Invesque common stock. Tiptree’s increase to book value was $0.91 per share, or a 9.1% increase over our December 31, 2017 book value per share, as exchanged.

Corporate:

•	On March 23, 2018, we initiated an up to $20 million share buy-back plan split evenly between open market and opportunistic large block purchases. As of June 30, 2018, we repurchased 1,372,739 shares at an average price of $6.45.

•	On April 10, 2018, we completed a corporate reorganization that eliminates Tiptree’s dual class stock structure.

•	On May 4, 2018, we extended our Fortress credit agreement to September 2020 and up-sized to $75 million while reducing the interest rate by 100 basis points.

Our results of operations are affected by a variety of factors including, but not limited to, general economic conditions and GDP growth, market liquidity and volatility, consumer confidence, U.S. demographics, employment and wage growth, business confidence and investment, inflation, interest rates and spreads, the impact of the regulatory environment, and the other factors set forth in Item 1A. “Risk Factors” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2017. Generally, our businesses are positively affected by a healthy U.S. consumer, stable to gradually rising interest rates, stable markets and business conditions and the aging U.S. population. Conversely, rising unemployment, volatile markets, rapidly rising interest rates, changing regulatory requirements and slowing business conditions can have a material adverse effect on our results of operations or financial condition.

Our specialty insurance business generally focuses on products which have low severity but high frequency loss experiences and are short-duration in nature. Our insurance business has historically also generated a significant proportion of fee based revenues. In general, the types of products we offer tend to have limited aggregation risk, and thus, limited exposure to catastrophic and residual risk. We mitigate our underwriting risk through a combination of reinsurance and retrospective commission structures with our distribution partners and/or third-party reinsurers. Our insurance results primarily depend on our pricing, underwriting, risk retention and the accuracy of reserves, reinsurance arrangements, returns on invested assets, and policy and contract renewals and run-off. While our insurance operations have historically maintained a relatively stable combined ratio which support steady earnings, our initiatives to change our business mix along with economic factors could generate different results than we have historically experienced. We believe there are additional growth opportunities to expand our warranty and programs insurance business model to other niche products and markets.

1

---

Our insurance company investment portfolio primarily serves as a source to pay claims and secondarily as a source of income for our operations. Our investments include fixed maturity securities, loans, credit investment funds, equity securities and CLOs. Many of our investments are held at fair value. Changes in fair value for loans, credit investment funds, equity securities and CLO assets and liabilities are reported quarterly as unrealized gains or losses in revenues and can be impacted by changes in interest rates, credit risk, or market risk, including specific company or industry factors. When credit markets are performing well, loans held in our CLOs and credit fund investments may prepay, subjecting those investments to reinvestment risk. In deteriorating credit environments, default risk can impact the performance of our investments, as well as flowing through income as unrealized losses. Our equity holdings are relatively concentrated. General equity market trends, along with company and industry specific factors, can impact the fair value of our holdings and can result in unrealized gains and losses affecting our results. In addition, both as part of our insurance company investments and separately in Tiptree Capital, as of February 1, 2018, common shares of Invesque represent a significant asset on our balance sheet. Any change in the fair value of Invesque’s common stock or Invesque’s dividend policy could have a significant impact on our financial condition and results of operations.

Our business can also be impacted in various ways by changes in interest rates which can result in fluctuations in fair value of our investments, revenues associated with floating rate loans, volume and revenues in our mortgage business and interest expense associated with floating rate debt used to fund many of our operations.

On December 22, 2017, the U.S. government enacted the Tax Act, which, among other things, reduces the corporate federal income tax rate from 35% to 21% effective January 1, 2018. As a result of the Tax Act, we estimate that our 2018 consolidated effective tax rate will be between 24% and 26%. We do not expect a significant near-term impact on cash used to pay taxes.

RESULTS OF OPERATIONS

The following is a summary of our consolidated financial results for the three and six months ended June 30, 2018 and 2017. Management uses the Non-GAAP measures Operating EBITDA, Adjusted EBITDA and book value per share as measurements of operating performance. Management believes they provide supplemental information useful to investors as they are frequently used by the financial community to analyze financial performance, debt service and comparison among companies. Management uses Operating EBITDA as part of its capital allocation process and to assess comparative returns on invested capital. Adjusted EBITDA is also used in determining incentive compensation for the Company’s executive officers. The Company defines Adjusted EBITDA as GAAP net income of the Company adjusted to add (i) corporate interest expense, consolidated income taxes and consolidated depreciation and amortization expense, (ii) adjust for the effect of purchase accounting, (iii) adjust for non-cash fair value adjustments, and (iv) any significant non-recurring expenses. Operating EBITDA represents Adjusted EBITDA plus stock based compensation expense, less realized and unrealized gains and losses and less third party non-controlling interests. Operating EBITDA and Adjusted EBITDA are not measurements of financial performance or liquidity under GAAP and should not be considered as an alternative or substitute for GAAP net income. Management believes the use of book value per share provides supplemental information useful to investors as it is frequently used by the financial community to analyze company growth on a relative per share basis.

Selected Key Metrics

($ in thousands)	Three Months Ended June 30,								Six Months Ended June 30,
GAAP:	2018				2017				2018				2017
Total revenues	$	152,709			$	139,245			$	300,781			$	285,434
Net income (loss) before non-controlling interests	876				(5,324		)		29,882				(3,982		)
Net income (loss) attributable to Common Stockholders	826				(4,443		)		24,386				(3,343		)
Diluted earnings per share	0.02				(0.15		)		0.73				(0.12		)
Cash dividends paid per common share	0.065				0.06				0.065				0.06
Non-GAAP: (1)
Operating EBITDA	15,053				14,301				23,951				26,670
Adjusted EBITDA	10,167				6,771				15,511				18,556
Book value per share (2)	10.74				9.87				10.74				9.87

(1) For further information relating to the Company’s Adjusted EBITDA and book value per share, including a reconciliation to GAAP financials, see “—Non-GAAP Reconciliations.”

(2) For periods prior to April 10, 2018, book value per share assumed full exchange of the limited partners units of TFP for Common Stock.

Revenues

For the three months ended June 30, 2018, revenues were $152.7 million, which increased $13.5 million, or 9.7%, over the prior year period. For the six months ended June 30, 2018, revenues were $300.8 million, which increased $15.3 million, or 5.4%, over the prior year period. The increase for both periods was driven by growth in earned premiums and service and administrative fees, partially

2

---

offset by reduced other income and unrealized losses on investments. Earned premiums were $201.7 million for the six months ended June 30, 2018, up from $176.7 million in the comparable 2017 period. This was consistent with our strategy of growing written premiums to increase investable assets and investment income. The combination of unearned premiums and deferred revenues on the balance sheet grew by $94.7 million, or 19.1%, from June 30, 2017 to June 30, 2018 as a result of an increase in credit protection and warranty written premiums.

Income (loss) before taxes (from continuing and discontinued operations)

The table below highlights key drivers impacting our consolidated results on a pre-tax basis. We focus on a longer term investment horizon. Many of our investments are carried at fair value and marked to market through unrealized gains and losses. As a result, we expect our earnings relating to these investments to be relatively volatile between periods in contrast to our fixed income securities, which are marked to market through accumulated other comprehensive income (“AOCI”) in stockholders equity. On February 1, 2018, we sold our senior living operations to Invesque in exchange for net 16.4 million shares of Invesque common stock which resulted in a gain on sale. During 2017, we made a strategic decision to decrease our overall exposure to CLO subordinated notes, which resulted in deconsolidation and decreased our earnings from CLO distributions and gains on sales of investments when comparing the three and six months ended June 30, 2018 versus the prior year periods.

($ in thousands)	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Unrealized and realized gains (losses)(1)	$	(3,829	)		$	(6,866	)		$	(11,534	)		$	(6,166	)
Discontinued operations (Care)(2)	$	—			$	(2,294	)		$	46,808			$	(3,824	)
Asset management - credit investments	$	(1,135	)		$	2,670			$	(858	)		$	7,838

(1) Excludes Mortgage realized and unrealized gains and losses - Performing and NPLs. Includes $7.2 million of unrealized losses attributable to Invesque shares from the date of the sale (February 1, 2018).

(2) Includes pre-tax Gain on sale of Discontinued Operations of $46.2 million.

Net Income (Loss) before non-controlling interests

For the three months ended June 30, 2018, net income before non-controlling interests was $0.9 million, compared to a loss of $5.3 million in the prior year period. The increase was driven by increased income from specialty insurance operations and reduced corporate expenses, which was partially offset by unrealized losses on Invesque common shares and lower distributions as we reduced our exposure to asset management related investments.

For the six months ended June 30, 2018, net income before non-controlling interests was $29.9 million compared to a loss of $4.0 million in the 2017 period, an increase of $33.9 million. In addition to the factors that impacted the three month period, the year-to-date increase was driven by $34.5 million of income from discontinued operations including the net gain on sale of Care.

Net Income (Loss) Available to Common Stockholders

For the three months ended June 30, 2018, net income available to Common Stockholders was $0.8 million, an increase of $5.3 million from the prior year period. For the six months ended June 30, 2018, net income available to Common Stockholders was $24.4 million, an increase of $27.7 million from the prior year period. The key drivers of net income available to Common Stockholders were the same factors which impacted the net income before non-controlling interests.

Operating and Adjusted EBITDA - Non-GAAP

For the three months ended June 30, 2018, Operating EBITDA was $15.1 million compared to $14.3 million in the prior year period, an increase of $0.8 million, or 5.6%. Operating EBITDA for the six months ended June 30, 2018 was $24.0 million compared to $26.7 million for the 2017 period, a decrease of $2.7 million, or 10.1%. The key drivers of the change in Operating EBITDA were driven by increased income from specialty insurance operations and reduced corporate expenses, which was partially offset by lower distributions on asset management related investments.

Adjusted EBITDA includes unrealized gains and losses, stock based compensation and non-controlling interests. For the three months ended June 30, 2018, Adjusted EBITDA was $10.2 million compared to $6.8 million in the prior year period, an increase of $3.4 million driven by improved specialty insurance operations and reduced corporate expenses, which was partially offset by lower investment income on asset management related investments. Adjusted EBITDA for the six months ended June 30, 2018 was $15.5 million compared to $18.6 million for the 2017 period, a decrease of $3.1 million, or 16.7% driven by improved specialty insurance operations and reduced corporate expenses, which were more than offset by unrealized losses on Invesque, and lower investment income and realized gains on asset management related investments. See “— Non-GAAP Reconciliations” for a reconciliation to GAAP net income.

3

---

Book Value per share - Non-GAAP

Total stockholders’ equity was $400.8 million as of June 30, 2018 compared to $390.7 million as of June 30, 2017, primarily driven by net income over the last four quarters and net of share repurchases and dividends paid.

Book value per share for the period ended June 30, 2018 was $10.74, an increase from book value per share, as exchanged, of $9.87 as of June 30, 2017. The key drivers of the period-over-period impact were basic earnings per share of $1.04 over the last four quarters and the purchase of 1.4 million shares at an average 39% discount to book value. Those increases were partially offset by dividends paid of $0.125 per share and officer and director compensation share issuances. Over the past twelve months, Tiptree returned $13.7 million to shareholders through share repurchases and dividends paid.

Results by Segment

Tiptree is a holding company that combines insurance operations with investment management expertise. In addition to our specialty insurance operations, we allocate our capital across our investments in other companies and assets which we refer to as Tiptree Capital. As of June 30, 2018, Tiptree Capital consists of asset management operations, mortgage operations and other investments (including Invesque common shares). As such, we classify our business into three reportable segments– specialty insurance, asset management and mortgage. Corporate activities include holding company interest expense, employee compensation and benefits, and other expenses. The following table presents the components of total pre-tax income including continuing and discontinued operations.

Pre-tax Income

($ in thousands)	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Specialty Insurance	$	8,731			$	(732	)		$	10,074			$	4,069
Tiptree Capital:
Asset management	(614		)		4,529				278				10,110
Mortgage	354				(1,300		)		507				(999		)
Other	(245		)		1,226				(2,962		)		1,310
Corporate	(6,649		)		(8,628		)		(13,363		)		(15,357		)
Pre-tax income (loss) from continuing operations	$	1,577			$	(4,905	)		$	(5,466	)		$	(867	)
Pre-tax income (loss) from discontinued operations (1)	$	—			$	(2,294	)		$	46,808			$	(3,824	)

(1)	Includes Care for 2017 and 2018. Includes $46.2 million pre-tax gain on sale of Care in 2018.

Invested Capital, Total Capital and Operating EBITDA - Non-GAAP ⁽¹⁾ 

Management evaluates the return on Invested Capital and Total Capital, which are non-GAAP financial measures, when making capital investment decisions. Invested Capital represents its total equity investment, including any re-investment of earnings, and acquisition costs, net of tax. Total Capital represents Invested Capital plus Corporate Debt. Management believes the use of these financial measures provide supplemental information useful to investors as they are frequently used by the financial community to analyze how the Company has allocated capital over-time and provide a basis for determining the return on capital to shareholders. Management uses both of these measures when making capital investment decisions, including reinvesting cash, and evaluating the relative performance of its businesses and investments. The following tables present the components of Invested Capital, Total Capital, Operating EBITDA and Adjusted EBITDA.

	As of June 30,
($ in thousands)	Invested Capital								Total Capital
	2018				2017				2018				2017
Specialty Insurance	$	288,433			$	265,156			$	448,433			$	410,416
Tiptree Capital	163,724				201,121				163,724				201,121
Asset management	2,498				60,503				2,498				60,503
Mortgage	31,217				22,071				31,217				22,071
Other (2)	130,009				118,547				130,009				118,547
Corporate	(14,852		)		(33,121		)		59,178				24,379
Total Tiptree	$	437,305			$	433,156			$	671,335			$	635,916

4

---

($ in thousands)	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Specialty Insurance	$	16,180			$	12,762			$	29,500			$	25,020
Tiptree Capital	3,659				8,256				7,007				15,091
Asset management	652				3,330				1,572				6,678
Mortgage	294				2,076				604				2,963
Other (2)	2,713				2,850				4,831				5,450
Corporate	(4,786		)		(6,717		)		(12,556		)		(13,441		)
Total Operating EBITDA	$	15,053			$	14,301			$	23,951			$	26,670
Stock-based compensation expense	(1,051		)		(1,342		)		(2,284		)		(3,140		)
Realized and unrealized gains (losses) (3)	(3,829		)		(6,866		)		(6,022		)		(6,166		)
Third party non-controlling interests	(6		)		678				(134		)		1,192
Total Adjusted EBITDA	$	10,167			$	6,771			$	15,511			$	18,556

(1)	For further information relating to the Company’s Total Capital and Operating EBITDA, including a reconciliation to GAAP total stockholders equity and pre-tax income, see “—Non-GAAP Reconciliations.”

(2)	Includes discontinued operations related to Care. As of February 1, 2018, invested capital from Care discontinued operations is represented by our investment in Invesque common shares. For more information, see “Note—(3) Dispositions, Assets Held for Sale & Discontinued Operations.”

(3)	Excludes Mortgage realized and unrealized gains and losses - Performing and NPLs.

Specialty Insurance

Our principal operating subsidiary is a provider of specialty insurance products and related services, including credit protection insurance, warranty products, and insurance programs which underwrite niche personal and commercial lines of insurance. We also offer fee-based administration and fronting services for our self-insured clients who own captive producer owned reinsurance companies (“PORCs”). We generate income from insurance underwriting operations and our investment portfolio. Insurance underwriting revenues are primarily generated from net earned premiums, service and administrative fees and ceding commissions. We measure insurance underwriting operations performance by adjusted underwriting margin, combined ratio and Operating EBITDA. The investment portfolio income consists of investment income, gains and losses and is measured by net portfolio income.

The following tables present the specialty insurance segment results for the three and six months ended June 30, 2018 and 2017.

Operating Results

($ in thousands)	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Gross written premiums	$	193,470			$	186,046			$	393,731			$	351,399
Net written premiums	$	95,811			$	96,965			205,029				183,314
Revenues:
Net earned premiums	$	100,044			$	87,477			$	201,689			$	176,708
Service and administrative fees	24,891				23,067				49,467				46,843
Ceding commissions	2,242				2,017				4,525				4,288
Net investment income	4,927				3,687				9,132				8,192
Net realized and unrealized gains (losses)	1,417				(6,062		)		(1,990		)		(5,064		)
Other income	590				985				1,286				2,050
Total revenues	$	134,111			$	111,171			$	264,109			$	233,017
Expenses:
Policy and contract benefits	34,174				29,802				70,800				62,794
Commission expense	62,562				56,546				125,195				113,339
Employee compensation and benefits	11,055				9,718				22,004				20,727
Interest expense	4,600				3,590				9,133				7,035
Depreciation and amortization expenses	2,697				3,197				5,419				6,491
Other expenses	10,292				9,050				21,484				18,562
Total expenses	$	125,380			$	111,903			$	254,035			$	228,948
Pre-tax income (loss)	$	8,731			$	(732	)		$	10,074			$	4,069

Results

Our specialty insurance operations are currently expanding product lines in an effort to increase written premiums. As part of this

5

---

process, the business is investing to grow warranty and programs, while maintaining a leading position in our credit protection markets. That, combined with the earnings performance of the investment portfolio, are key drivers in comparing 2018 versus 2017 results. The growth in written premiums, combined with higher retention in select products, has resulted in an increase of unearned premiums and deferred revenue on the balance sheet of 19.1% from $495.4 million as of June 30, 2017 to $590.1 million as of June 30, 2018.

For the three months ended June 30, 2018, pre-tax income was $8.7 million compared to a loss of $0.7 million in the prior year period. The primary drivers of the increase were net realized and unrealized gains of $1.4 million in the 2018 period versus $6.1 million of losses in the 2017 period primarily related to equities held in the portfolio. Insurance operations results increased versus the prior year period driven primarily by increased underwriting margin of $4.2 million, which was partially offset by increased other expenses of $1.2 million primarily from expenses associated with pursuing acquisition opportunities. Interest expense increased by $1.0 million from the prior year period, primarily associated with the issuance of the Junior Subordinated Notes in late 2017.

Pre-tax income was $10.1 million for the six months ended June 30, 2018, an increase of $6.0 million, over the prior year period. The primary drivers of the increase for the period were the same as the three month period.

Revenues

Revenues are generated by the sale of the following products: credit protection, warranty, programs, services and other. Credit protection products include credit life, credit disability, credit property, involuntary unemployment, and accidental death and dismemberment. Warranty products include auto service contracts, furniture and appliance service contracts and mobile device protection. Programs are primarily personal and commercial lines and other property-casualty products.

For the three months ended June 30, 2018, total revenues were $134.1 million, up $22.9 million, or 20.6%, primarily driven by an increase in earned premiums of $12.6 million and increases in service and administrative fees of $1.8 million. For the six months ended June 30, 2018, total revenues were $264.1 million, up $31.1 million, or 13.3%, primarily driven by an increase in earned premiums of $25.0 million and increases in service and administrative fees of $2.6 million. The increase in earned premiums was driven by growth in all product lines.

For the three months ended June 30, 2018, revenues on the investment portfolio, including net investment income and realized and unrealized gains, contributed income of $6.3 million compared to a loss of $2.4 million in the 2017 period. For the six months ended June 30, 2018, revenues on the investment portfolio contributed income of $7.1 million compared to $3.1 million of income in the 2017 period, an increase of $4.0 million. This was driven by realized and unrealized losses of $2.0 million, primarily related to investments in equities, compared to realized and unrealized losses of $5.1 million in 2017. See “—Specialty Insurance Investment Portfolio” for further discussion of the investment results.

Expenses

Total expenses include policy and contract benefits, commissions expense and operating expenses.

For the three months ended June 30, 2018, total expenses were $125.4 million compared to $111.9 million in the 2017 period. For the six months ended June 30, 2018, total expenses were $254.0 million compared to $228.9 million in the 2017 period. The primary drivers of the increase in both 2018 periods were policy and contract benefits and commission expense as net written premiums increased over the 2017 period.

There are two types of expenses for claims under insurance and warranty service contracts which are included in policy and contract benefits member benefit claims and net losses and loss adjustment expenses. Member benefit claims represent the costs of services and replacement devices incurred in warranty protection and car club service contracts. Net losses and loss adjustment expenses represent actual insurance claims paid, changes in unpaid claim reserves, net of amounts ceded, and the costs of administering claims for credit life and other insurance lines. Incurred claims are impacted by loss frequency, which is a measure of the number of claims per unit of insured exposure, and loss severity, which is based on the average size of claims. Loss occurrences in our insurance products are characterized by low severity and high frequency. Factors affecting loss frequency and loss severity include changes in claims reporting patterns, claims settlement patterns, judicial decisions, economic conditions, morbidity patterns and the attitudes of claimants towards settlements.

For the three months ended June 30, 2018, policy and contract benefits were $34.2 million, up $4.4 million from the prior year. For the six months ended June 30, 2018, policy and contract benefits were $70.8 million, up $8.0 million from the prior year primarily as a result of increased retention in our credit protection and program products. The increase in net losses over the prior year periods was a function of growth in earned premiums, partially offset by lower claims in mobile devices consistent with the decline in written premiums in that product line.

Commission expense is incurred on most product lines, the majority of which are retrospective commissions paid to distributors and

6

---

retailers selling our products, including credit insurance policies, warranty and mobile device protection service contracts, and motor club memberships. Credit insurance commission rates are, in many cases, set by state regulators and are also impacted by market conditions and retention levels.

For the three months ended June 30, 2018, total commission expense was $62.6 million compared to $56.5 million in the 2017 period. Total commission expense for six months ended June 30, 2018 was $125.2 million compared to $113.3 million in the 2017 period. The primary drivers of the increase were the commission expense associated with the growth in written premiums and higher retention rate on our credit protection and warranty products.

Operating expenses include employee compensation and benefits, interest expense, depreciation and amortization expenses and other

expenses.

For the three months ended June 30, 2018, total employee compensation and benefits were $11.1 million, an increase of $1.3 million from the 2017 period. For the six months ended June 30, 2018, total employee compensation and benefits were $22.0 million, up $1.3 million, driven by increased compensation associated with warranty and program products. Interest expense of $9.1 million in 2017 increased by $2.1 million versus the prior year, primarily from interest expense related to the Junior Subordinated Notes partially offset by reduced asset based borrowings on certain investments within the investment portfolio. Other expenses for the six months ended June 30, 2018 were $21.5 million, up $2.9 million from 2017 primarily from a combination of expenses of pursuing acquisition opportunities, asset-based debt extinguishment expenses, and premium taxes, the latter of which increased consistent with growth in written premiums.

Key Operating Metrics and Non-GAAP Operating Results

Gross & Net Written Premiums

Gross written premiums represents total premiums from insurance policies and warranty service contracts written during a reporting period based on the effective date of the individual policy. Net written premiums are gross written premiums less that portion of premiums ceded to third-party reinsurers or PORCs. The amount ceded is based on the individual reinsurance agreements. Net earned premiums are the earned portion of our net written premiums. At the end of each reporting period, premiums written that are not earned are classified as unearned premiums, which are earned in subsequent periods over the remaining term of the policy.

Written Premium Metrics

	Three Months Ended June 30,																Six Months Ended June 30,
	Gross Written Premiums								Net Written Premiums								Gross Written Premiums								Net Written Premiums
Insurance Products:	2018				2017				2018				2017				2018				2017				2018				2017
Credit protection	$	133,656			$	120,221			$	85,245			$	77,272			$	250,146			$	222,007			$	161,927			$	142,282
Warranty	28,257				35,774				13,996				14,903				53,922				57,544				29,524				27,425
Programs	31,557				30,047				(3,430		)		4,790				89,663				71,836				13,578				13,607
Services and Other	—				4				—				—				—				12				—				—
Total	$	193,470			$	186,046			$	95,811			$	96,965			$	393,731			$	351,399			$	205,029			$	183,314

For the three months ended June 30, 2018, gross written premiums were $193.5 million, up $7.4 million, or 4%, from the prior year period. This increase was driven by credit protection and other specialty program products, offset by a decline of $7.5 million in warranty products. Total net premiums written for 2017 were $95.8 million, down $1.2 million, or 1.2%. The decline was driven by specialty programs which had negative net written premiums for the quarter due to a non-standard auto program cancellation. This impact was substantially offset by credit protection products which increased 10.3% over the prior year period.

Total gross written premiums for the six months ended June 30, 2018 were $393.7 million, which represented an increase of $42.3 million, or 12.0%, from the prior year period. The amount of business retained was 52.0%, flat to the prior year period. Total net premiums written for 2017 were $205.0 million, up $21.7 million, or 11.8%, driven primarily by growth in credit protection products. Warranty net written premiums were $29.5 million, up $2.1 million from the 2017 period and specialty programs were $13.6 million, flat to the 2017 period. Warranty increases were driven by increases in our furniture, appliances and auto products. We believe our warranty service contracts and light commercial programs provide opportunity for growth through expanded product offerings, new clients and geographic expansion.

Product Underwriting Margin - Non-GAAP

The following table presents product specific revenue and expenses within the specialty insurance operations. We generally limit the

7

---

underwriting risk we assume using both reinsurance (e.g., quota share and excess of loss) and retrospective commission agreements with our partners (e.g., commissions paid are adjusted based on the actual underlying losses incurred), which manage and mitigate our risk. Period-over-period comparisons of revenues are often impacted by the PORCs and distribution partners choice as to whether to retain risk, specifically with respect to the relationship between service and administration expenses and ceding commissions, both components of revenue, and the offsetting policy and contract benefits and commissions paid to our partners and reinsurers. Generally, when losses are incurred, the risk which is retained by our partners and reinsurers is reflected in a reduction in commissions paid. In order to better explain to investors the net financial impact of the risk retained by the Company of the insurance contracts written and the impact on profitability, we use the Non-GAAP metric - Underwriting Margin.

Underwriting Revenues and Underwriting Margin - Non-GAAP

	Three Months Ended June 30,																Six Months Ended June 30,
	Underwriting Revenues								Underwriting Margin								Underwriting Revenues								Underwriting Margin
Insurance products:	2018				2017				2018				2017				2018				2017				2018				2017
Credit protection	$	92,167			$	82,716			$	18,525			$	16,615			$	184,904			$	167,425			$	36,648			$	31,577
Warranty	22,069				19,049				7,161				5,938				44,236				38,152				13,521				12,237
Programs	11,507				9,261				3,400				2,106				23,501				19,341				6,414				4,679
Services and Other	2,024				2,520				1,945				2,539				4,326				4,971				4,389				5,263
Total	$	127,767			$	113,546			$	31,031			$	27,198			$	256,967			$	229,889			$	60,972			$	53,756

(1) For further information relating to the Company’s underwriting margin, including a reconciliation to GAAP financials, see “—Non-GAAP Reconciliations.”

For the three months ended June 30, 2018, Underwriting margin was $31.0 million, up $3.8 million from the prior year period driven by increases in credit protection, warranty and program products.

Underwriting margin for the six months ended June 30, 2018 was $61.0 million, up from $53.8 million in 2017. Credit protection underwriting margin was $36.6 million, an increase from 2017 results by $5.0 million, or 16.1%. Credit protection products continue to provide opportunities for steady growth through a combination of expanded product offerings and new clients. Underwriting margin for warranty products was $13.5 million for the 2018 period, up $1.3 million, or 10.5%, from the 2017 period. The effects experienced in previous periods from our mobile protection products has slowed, and was more than offset by growth in furniture, appliances, and auto warranty business. Programs underwriting margin for the 2018 period was $6.4 million, up 37.1% from 2017, as new programs take hold. Services and other contributed $4.4 million in 2018, down $0.9 million from 2017 as certain business processing services are in run-off.

Invested Capital, Total Capital, Operating EBITDA and Insurance Operating Ratios

We use the combined ratio as an operating metric to evaluate our insurance underwriting performance, both overall and relative to peers. Expressed as a percentage, it represents the relationship of policy and contract benefits, commission expense (net of ceding commissions), employee compensation and benefits, and other expenses to net earned premiums, service and administrative fees, and other income. Investors use this ratio to evaluate our ability to profitably underwrite the risks we assume over time and manage our operating costs. A combined ratio less than 100% indicates an underwriting profit, while a combined ratio greater than 100% reflects an underwriting loss. The below table outlines the insurance operating ratios, capital invested and the drivers of Operating EBITDA split between underwriting and investments as management evaluates the return on the investment portfolio separately from the returns from underwriting activities.

8

---

Invested Capital, Total Capital, Operating EBITDA and Operating Ratios - Non-GAAP⁽¹⁾ 

($ in thousands)	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Invested Capital(1)	$	288,433			$	265,156			$	288,433			$	265,156
Total Capital(1)	$	448,433			$	410,416			$	448,433			$	410,416
Operating EBITDA drivers:
Underwriting	$	11,090			$	8,592			$	20,339			$	15,519
Investments	5,090				4,170				9,161				9,501
Specialty Insurance Operating EBITDA(1)	$	16,180			$	12,762			$	29,500			$	25,020
Insurance operating ratios:
Combined ratio	92.3		%		92.4		%		93.1		%		93.6		%

(1) For further information relating to the Company’s Operating EBITDA, Invested and Total Capital, adjusted combined ratio, and Net Portfolio Income (Loss), including a reconciliation to GAAP financials, see “—Non-GAAP Reconciliations.”

For the three months ended June 30, 2018, the combined ratio was 92.3% compared to 92.4% for the prior year period. The combined ratio was 93.1% for the six months ended June 30, 2018, compared to 93.6% for the prior year period. The decrease was driven primarily by improved product underwriting margins and lower stock-based compensation expense in the 2018 period versus the 2017 period. The combined ratio from 2015-2017 averaged 90.3%. The increase from our three-year average in recent quarters has been driven primarily by our investment in new products and geographies which we believe will result in premium growth in future periods.

For the three and six months ended June 30, 2018, Underwriting Operating EBITDA increased by $2.5 million and $4.8 million from the respective prior year periods, driven by the same factors discussed above under “Results.” See “—Specialty Insurance Investment Portfolio” for further discussion of the investment results and “—Non-GAAP Reconciliations” for a reconciliation to GAAP pre-tax income.

Insurance Investment Portfolio

Our investment portfolio is subject to different regulatory considerations, including with respect to types of assets, concentration limits, affiliate transactions and the use of leverage. Our investment strategy is designed to achieve attractive risk-adjusted returns over the entire investment horizon across select asset classes, sectors and geographies while maintaining adequate liquidity to meet our claims payment obligations. As such, volatility from realized and unrealized gains and losses may impact period-over-period performance. Unrealized gains and losses on equity securities and loans impact current period net income, while unrealized gains and losses on available for sale securities impact AOCI.

In managing our investment portfolio, we analyze net investments and net portfolio income, which are non-GAAP measures. Our presentation of net investments equals total investments plus cash and cash equivalents minus asset based financing related to certain investments. Our presentation of net portfolio income equals net investment income plus realized and unrealized gains and losses, excluding unrealized gains and losses on securities which are taken to AOCI, and minus interest expense associated with asset based financing of investments. Net investments and net portfolio income are used to calculate average annualized yield, which is one of the measures management uses to analyze the profitability of our investment portfolio. Management believes this information on a cumulative basis is useful since it allows investors to evaluate the performance of our investment portfolio based on the capital at risk and on a non-consolidated basis. Our calculation of net investments and net portfolio income may differ from similarly titled non-GAAP financial measures used by other companies. Net investments and net portfolio income are not measures of financial performance or liquidity under GAAP and should not be considered a substitute for total investments or net investment income. See “—Non-GAAP Reconciliations” for a reconciliation to GAAP total investments and investment income.

Specialty Insurance Investment Portfolio - Non-GAAP

9

---

($ in thousands)									As of June 30,
									2018				2017
Cash and cash equivalents (1)									$	21,052			$	55,178
Available for sale securities, at fair value									234,361				147,778
Equity securities, at fair value									36,881				39,230
Loans, at fair value (2)									86,137				75,590
Real estate, net									14,620				24,356
Other investments									17,022				4,032
Net investments									$	410,073			$	346,164
(1) Cash and cash equivalents, plus restricted cash, net of due from/due to brokers on consolidated loan funds, see “—Non-GAAP Reconciliations”, for a reconciliation to GAAP financials.
(2) Loans, at fair value, net of asset based debt, see “—Non-GAAP Reconciliations”, for a reconciliation to GAAP financials.
Specialty Insurance Net Investment Portfolio Income - Non-GAAP
($ in thousands)	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Net investment income	$	4,927			$	3,687			$	9,132			$	8,192
Realized gains (losses)	478				3,887				5,617				4,963
Unrealized gains (losses)	939				(9,949		)		(7,607		)		(10,027		)
Interest expense	(1,150		)		(1,764		)		(2,376		)		(3,465		)
Net portfolio income (loss)	$	5,194			$	(4,139	)		$	4,766			$	(337	)
Average Annualized Yield % (1)	5.1		%		(4.7		)%		2.4		%		(0.2		)%

(1) Average Annualized Yield % represents the ratio of annualized net investment income, realized and unrealized gains (losses) less investment portfolio interest expense to the average of the prior two quarters total investments less investment portfolio debt plus cash, but does not reflect the cumulative return on the portfolio.

Net investments of $410.1 million have grown 18.5% from June 30, 2017 through a combination of internal growth and increased retention of premiums written.

Our net investment income includes interest, dividends and rental income, net of investment expenses, on our invested assets. Our loans, at fair value, are generally floating rate and therefore earn LIBOR plus a spread. Generally, our interest income on those loans will increase in a rising interest rate environment, or decrease in a declining rate environment, subject to any LIBOR floors. Our held to maturity investments generally carry fixed coupons, which can impact our returns on investment. We report net realized gains and losses on our investments separately from our net investment income. Net realized gains occur when we sell our investment securities for more than their costs or amortized costs, as applicable. Net realized losses occur when we sell our investment securities for less than their costs or amortized costs, as applicable, or we write down the investment securities as a result of other-than-temporary impairment. We report net unrealized gains (losses) on securities classified as available-for-sale separately within accumulated other comprehensive income on our balance sheet. For loans, at fair value, and equity securities, we report unrealized gains (losses) within net realized gains (losses) on investment on the consolidated statement of income.

For the three months ended June 30, 2018 the net investment portfolio income was $5.2 million compared to a loss of $4.1 million in the comparable 2017 period. The increase in income was primarily a result of unrealized gains of $0.9 million in the 2018 period versus $9.9 million of unrealized losses in the 2017 period.

For the six months ended June 30, 2018, the net investment portfolio income was $4.8 million compared to a loss of $0.3 million in the comparable 2017 period. The average annualized yield for the three months improved from (4.7)% to 5.1% in 2018 and improved from (0.2)% in the six months 2017 to 2.4% in 2018. The improvement in both periods was a result of increased net investment income, lower asset-based interest expense, and reduced realized and unrealized losses compared to the prior year. For the six months ended June 30, 2018, fair market value changes on equities resulted in $5.7 million of losses compared to $10.1 million of losses in 2017.

Tiptree Capital

We allocate capital across a broad spectrum of investments, which we refer to as Tiptree Capital. As of June 30, 2018, Tiptree Capital includes our asset management operations and mortgage operations, which are both reportable segments, and other investments (including our Invesque shares). We manage Tiptree Capital on a total return basis balancing current cash flow and long term value appreciation.

In the fourth quarter 2017, we sold our interest in our commercial lending business and signed a definitive agreement to sell our

10

---

interest in our jumbo mortgage business. We have re-balanced our exposure to subordinated notes by retaining vertical tranches of our newly issued CLOs in the insurance company investment portfolio including Telos 3 (August 2017) and Telos 4 (January 2018). On February 1, 2018, we completed the sale of Care to Invesque. We received consideration of 16.6 million shares of which 13.5 million shares are held in other investments as part of Tiptree Capital, 2.9 million shares are held in the insurance investment portfolio and 0.2 million shares were paid as compensation to former Care employees. Care was classified as held for sale and a discontinued operation as of December 31, 2017.

Operating Results

($ in thousands)	Three Months Ended June 30,								Six Months Ended June 30,
Revenues:	2018				2017				2018				2017
Asset Management	$	181			$	3,818			$	2,036			$	6,791
Mortgage	$	12,688			$	14,384			25,686				27,212
Other	5,729				9,872				8,950				18,414
Expenses:
Asset Management	(795		)		(2,184		)		$	(1,758	)		$	(3,491	)
Mortgage	(12,334		)		(15,684		)		(25,179		)		(28,211		)
Other	(5,974		)		(8,646		)		(11,912		)		(17,104		)
Asset Management - Net income attributable to consolidated CLOs	—				2,895				$	—			$	6,810
Pre-tax income:
Asset Management	(614		)		4,529				$	278			$	10,110
Mortgage	354				(1,300		)		507				(999		)
Other	(245		)		1,226				(2,962		)		1,310
Discontinued operations (Care)	—				(2,294		)		46,808				(3,824		)

Tiptree Capital earns revenues from net interest income, fees and gain on sale of mortgages originated and sold to investors; management fees from CLOs under management; distributions from investments; realized and unrealized gains on the Company’s investment holdings (historically, primarily CLO subordinated notes and related CLO warehouses); and rental and related income from senior housing triple net lease properties and Managed Properties (now classified as discontinued operations).

Asset Management Results

The decline in pre-tax income from 2017 to 2018 was driven by reduced income from consolidated CLOs, primarily related to reductions in distributions on the subordinated notes as a result of our sales of those notes, and reduced management and incentive fees as discussed below. Total investment in CLO subordinated notes, management fee participation rights, and related derivatives, at fair market value, as of June 30, 2018 was $1.2 million, down from $55.4 million as of June 30, 2017.

For the three months ended June 30, 2018, management and incentive fee revenues were $1.3 million compared to $3.7 million in the 2017 period. For the six months ended June 30, 2018, management and incentive fee income was $2.9 million compared to $5.8 million for the 2017 period. The decline in both periods was driven by reduced fee-earning AUM and lower incentive fees on older CLOs (Telos 1 & 2). As of June 30, 2018, total fee earning AUM was $1.6 billion, which declined from $1.8 billion as of June 30, 2017 as the run-off in our older CLOs have not been replaced with new AUM.

The sale of CLO subordinated notes resulted in decreased distributions which were $0.1 million in the three months ended June 30, 2018 compared to $1.5 million in the 2017 period. Realized and unrealized gains associated with the CLO subordinated notes were $1.2 million in 2017 and did not repeat in the 2018 period. For the six months ended June 30, 2018 CLO distributions were $0.3 million compared to $4.4 million in the 2017 period. Realized and unrealized gains associated with the CLO subordinated notes were $3.4 million in 2017 and did not repeat in the 2018 period.

Mortgage Results

For the three months ended June 30, 2018, pre-tax income was $0.4 million compared to a loss of $1.3 million in 2017. The increase year-over-year was driven by a $3.0 million expense related to Reliance earn-out in the 2017 period that did not repeat in 2018, offset by slight declines in margins. Volumes were $212.7 million in the 2018 period, compared to $211.0 million in the 2017 period.

11

---

Pre-tax income for the six months ended June 30, 2018 was $0.5 million compared to a loss of $1.0 million in 2017. Revenues on mortgages held for sale in 2018 were $25.7 million compared to $27.2 million in 2017. The decrease was driven by declines in gain on sale margins which was partially offset by volumes which were $447.7 million for the 2018 period, compared to $437.0 million for the 2017 period. Expenses were $25.2 million for the 2018 period, which was down $3.0 million from the prior year period primarily from the previously mentioned earn-out which was incurred in 2017.

Other Results

Pre-tax income from other investments includes our investment in Invesque shares, our held for sale jumbo mortgage business, our commercial lending operations through its sale date in December 2017, and other principal investments. In the 2018 period, the results from our investment in Invesque shares include dividends received and unrealized gains and losses impacting our financial results.

For the three months ended June 30, 2018, we received $2.5 million of dividends from Invesque. This was partially offset by unrealized losses of $2.7 million, which were a result of a lower Invesque stock price at June 30, 2018 versus the sale date.

For the six months ended June 30, 2018, we received $4.2 million of dividends from Invesque. This was partially offset by unrealized losses of $5.8 million, which were a result of a lower Invesque stock price at June 30, 2018 versus the sale date. Other investments contributed a loss of $1.4 million for the 2018 period as compared to $1.3 million of income in the prior year, which was impacted by the loss of income from businesses exited in 2018.

Discontinued Operations Results - Care

Discontinued Operations includes the results from Care, previously reported in the Senior Living segment. For the six months ended June 30, 2018, the pre-tax income was $46.8 million compared to a loss of $3.8 million in the 2017 period. The increase was driven by a $46.2 million pre-tax gain on sale of Care.

Tiptree Capital - Invested Capital - Non-GAAP ⁽¹⁾ 

($ in thousands)	As of June 30,
	2018				2017
Asset management - fees, net(2)	$	1,316			$	5,110
Asset management - credit investments	1,182				55,393
Mortgage	31,217				22,071
Other	130,009				15,841
Care - Discontinued Operations(3)	—				102,706
Tiptree Capital	$	163,724			$	201,121

Tiptree Capital Operating Results - Operating EBITDA - Non-GAAP ⁽¹⁾ 

($ in thousands)	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Asset management - fees, net(2)	$	521			$	1,860			$	1,136			$	2,272
Asset management - credit investments	131				1,470				436				4,406
Mortgage	294				2,076				604				2,963
Other	2,713				703				4,207				722
Care - Discontinued Operations(3)	—				2,147				624				4,728
Tiptree Capital	$	3,659			$	8,256			$	7,007			$	15,091
Net realized and unrealized gains (losses)(4)	$	(3,933	)		$	1,441			$	(1,627	)		$	3,670

(1) For further information relating to Invested Capital and Operating EBITDA, including a reconciliation to GAAP financials, see “—Non-GAAP Reconciliations.”

(2) Includes management and incentive fees net of operating expenses including compensation.

(3) Includes discontinued operations related to Care. For more information, see “Note—(3) Dispositions, Assets Held for Sale & Discontinued Operations.”

(4) Excludes Mortgage realized and unrealized gains and losses - Performing and NPLs as those are recurring in nature and align with those business models.

Invested Capital

Invested Capital declined from $201.1 million as of June 30, 2017 to $163.7 million as of June 30, 2018. As a result of the asset sales in 2017, cash held at Tiptree corporate increased from $15.8 million as of June 30, 2017 to $62.0 million as of June 30, 2018.

Operating EBITDA

12

---

For the three months ended June 30, 2018 Operating EBITDA for Tiptree Capital declined from $8.3 million in the 2017 period to $3.7 million for 2018. For the six months ended June 30, 2018, Operating EBITDA for Tiptree Capital declined from $15.1 million in the 2017 period to $7.0 million in the 2018 period. The decline in both periods was primarily driven by a reduction in asset management Operating EBITDA as a result of reduced CLO distributions and lower incentive fees on older CLOs. Mortgage Operating EBITDA also declined period-over-period by as margins declined from the 2017 period. Operating EBITDA for other investments, primarily from Invesque dividends, was up $3.5 million from prior year, which was offset by the loss of $4.1 million of contributions from Care.

Corporate

($ in thousands)	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Employee compensation and benefits	2,020				1,596				$	3,460			$	3,094
Employee incentive compensation expense	1,728				1,675				3,978				3,377
Interest expense	1,182				1,273				1,810				2,553
Depreciation and amortization expenses	62				61				124				124
Other expenses	1,657				4,023				3,992				6,209
Total expenses	$	6,649			$	8,628			$	13,363			$	15,357

Results

Corporate expenses include expenses of the holding company for interest, employee compensation and benefits, and other costs. Corporate employee compensation and benefits includes the expense of management, legal and accounting staff. Other expenses primarily consisted of audit and professional fees, insurance, office rent and other related expenses.

For the three months ended June 30, 2018, total expenses were $6.6 million, down $2.0 million primarily driven by a reduction in professional fees and other consulting expenses which was partially offset by increased employee compensation and benefits.

Employee compensation and benefits increased $1.0 million for the six months ended June 30, 2018 compared to the 2017 period driven by increased incentive compensation expense primarily associated with stock-based compensation. Interest expense for the six months ended June 30, 2018 was $1.8 million, a decrease of $0.7 million as the credit facility was not up-sized until May 4, 2018. As of June 30, 2018 the outstanding borrowings were $74.0 million compared to $57.5 million at June 30, 2017. Other expenses were $4.0 million for 2018 as compared to $6.2 million in 2017. The period-over-period decrease was driven by reduced audit fees and other consulting expenses.

Provision for income taxes

Provision for income taxes - Total Operations

The total income tax expense of $11.5 million for the six months ended June 30, 2018 and total income tax benefit of $0.7 million for the six months ended June 30, 2017 is reflected as a component of net income (loss). For the six months ended June 30, 2018, the Company’s effective tax rate was equal to 27.7%, higher than the statutory rate of 21% primarily due to state taxes on the sale of Care. For the six months ended June 30, 2017, the Company’s effective tax rate was equal to 15.1%, lower than the then statutory rate of 35% primarily due to one-time discrete items.

Provision for income taxes - Continuing Operations

The Company had a tax benefit from continuing operations of $0.9 million for the six months ended June 30, 2018 as compared to a tax expense of $0.3 million for the six months ended June 30, 2017. The effective tax rate on income from continuing operations for the six months ended June 30, 2018 was approximately 15.9%, compared to (30.4)% for the six months ended June 30, 2017. Differences from the U.S. federal statutory income tax rate for the six months ended June 30, 2018 are primarily the result of the dividends received deduction offset by other discrete items.

For the six months ended June 30, 2017, the Company’s effective tax rate on income from continuing operations was equal to (30.4)%, which does not bear a customary relationship to the U.S. federal statutory income tax rate. The effective tax rate for the six months ended June 30, 2017 was lower than the U.S. federal statutory income tax rate of 35.0% due to other discrete items.

13

---

Balance Sheet Information - as of June 30, 2018 compared to the year ended December 31, 2017

Tiptree’s total assets were $1.7 billion as of June 30, 2018, compared to $2.0 billion as of December 31, 2017. The $260.1 million decrease in assets is primarily attributable to the sale of Care in the three months ended June 30, 2018. Additionally, loans at fair value and amortized cost and assets held for sale decreased, partially offset by increases in equity securities, notes and accounts receivable and reinsurance receivable. In addition, the combination of unearned premiums and deferred revenues increased as a result of growth in written premiums and extending contract durations in the insurance business.

Total Tiptree Inc. stockholders’ equity was $393.7 million as of June 30, 2018 compared to $300.1 million as of December 31, 2017, primarily driven by the corporate reorganization in April 2018 that eliminated Tiptree’s dual class stock structure along with net income in the six months ended June 30, 2018. As of June 30, 2018 there were 36,643,317 shares of Common Stock outstanding as compared to 35,003,004 as of December 31, 2017.

NON-GAAP RECONCILIATIONS

Adjusted EBITDA and Operating EBITDA - Non-GAAP

The Company defines Adjusted EBITDA as GAAP net income of the Company adjusted to add (i) corporate interest expense, consolidated income taxes and consolidated depreciation and amortization expense, (ii) adjust for the effect of purchase accounting, (iii) adjust for non-cash fair value adjustments, and (iv) any significant non-recurring expenses. Operating EBITDA represents Adjusted EBITDA plus stock based compensation expense, less realized and unrealized gains and losses and less third party non-controlling interests. Operating EBITDA and Adjusted EBITDA are not measurements of financial performance or liquidity under GAAP and should not be considered as an alternative or substitute for GAAP net income.

($ in thousands)	Three Months Ended June 30,								Six Months Ended June 30,
	2018				2017				2018				2017
Net income (loss) attributable to Common Stockholders	$	826			$	(4,443	)		$	24,386			$	(3,343	)
Add: net (loss) income attributable to noncontrolling interests	50				(881		)		5,496				(639		)
Less: net income from discontinued operations	—				(1,724		)		34,481				(2,852		)
Income (loss) from continuing operations	$	876			$	(3,600	)		$	(4,599	)		$	(1,130	)
Corporate Debt related interest expense (1)	4,538				2,998				8,390				5,913
Consolidated income tax expense (benefit)	701				(1,305		)		(867		)		263
Depreciation and amortization expense (2)	2,751				3,036				5,460				6,125
Non-cash fair value adjustments (3)	—				3,174				66				3,687
Non-recurring expenses (4)	1,301				—				925				(1,736		)
Adjusted EBITDA from continuing operations	$	10,167			$	4,303			$	9,375			$	13,122
Add: Stock-based compensation expense	1,051				1,342				2,284				3,140
Less: Realized and unrealized gain (loss)	(3,829		)		(6,866		)		(11,534		)		(6,166		)
Less: Third party non-controlling interests	(6		)		357				(134		)		486
Operating EBITDA from continuing operations	$	15,053			$	12,154			$	23,327			$	21,942
Income (loss) from discontinued operations	$	—			$	(1,724	)		$	34,481			$	(2,852	)
Consolidated income tax expense (benefit)	—				(570		)		12,327				(972		)
Consolidated depreciation and amortization expense	—				4,726				—				8,981
Non-cash fair value adjustments (3)	—				—				(40,672		)		—
Non-recurring expenses (4)	—				36				—				277
Adjusted EBITDA from discontinued operations	$	—			$	2,468			$	6,136			$	5,434
Less: Realized and unrealized gain (loss) (5)	—				$	—			$	5,512			$	—
Less: Third party non-controlling interests	—				$	321			$	—			$	706
Operating EBITDA from discontinued operations	$	—			$	2,147			$	624			$	4,728
Total Adjusted EBITDA	$	10,167			$	6,771			$	15,511			$	18,556
Total Operating EBITDA	$	15,053			$	14,301			$	23,951			$	26,670

(1)	Corporate Debt interest expense includes Secured corporate credit agreements, junior subordinated notes and preferred trust securities. Interest expense associated with asset-specific debt in specialty insurance, asset management, mortgage and other operations is not added-back for Adjusted EBITDA and Operating EBITDA.
(2)	Represents total depreciation and amortization expense less purchase accounting amortization related adjustments at the Insurance Company. Following the purchase accounting adjustments, current period expenses associated with deferred costs were more favorably stated and current period income associated with deferred revenues were less favorably stated. Thus, the purchase accounting effect related to our Insurance company increased EBITDA above what the historical basis of accounting would have generated.
(3)	For Reliance, within our mortgage operations, Adjusted EBITDA excludes the impact of changes in contingent earn-outs. For our specialty insurance operations, depreciation and amortization on senior living real estate that is within net investment income is added back to Adjusted EBITDA. For Care (Discontinued Operations), the reduction in EBITDA is related to accumulated depreciation and amortization, and certain operating expenses, which were previously included in Adjusted EBITDA in prior periods.
(4)	Acquisition, start-up and disposition costs including legal, taxes, banker fees and other costs.Includes payments pursuant to a separation agreement, dated November 10, 2015.
(5)	Adjustment excludes Mortgage realized and unrealized gains and losses - Performing and NPLs as those are recurring in nature and align with those business models.

14

---

Adjusted EBITDA and Operating EBITDA - Non-GAAP

The tables below present Adjusted EBITDA and Operating EBITDA by business component.

	Three Months Ended June 30, 2018
					Tiptree Capital
($ in thousands)	Specialty Insurance				Asset Management				Mortgage				Other				Discontinued Operations(1)				Tiptree Capital				Corporate Expenses				Total
Pre-tax income/(loss) from continuing ops	$	8,731			$	(614	)		$	354			$	(245	)		$	—			$	(505	)		$	(6,649	)		$	1,577
Pre-tax income/(loss) from discontinued ops	—				—				—				—				—				—				—				—
Adjustments:
Corporate Debt related interest expense(1)	3,357				—				—				—				—				—				1,181				4,538
Depreciation and amortization expenses(2)	2,495				—				136				58								194				62				2,751
Non-cash fair value adjustments(3)	—				—				—				—				—				—				—				—
Non-recurring expenses(4)	1,074				—				—				227				—				227				—				1,301
Adjusted EBITDA	$	15,657			$	(614	)		$	490			$	40			$	—			$	(84	)		$	(5,406	)		$	10,167
Add: Stock-based compensation expense	$	627			$	—			$	(196	)		$	—			$	—			$	(196	)		$	620			$	1,051
Less: Realized and unrealized gain (loss)(5)	104				(1,266		)		—				(2,667		)		—				(3,933		)		—				(3,829		)
Less: Third party non-controlling interests	—				—				—				(6		)		—				(6		)		—				(6		)
Operating EBITDA	$	16,180			$	652			$	294			$	2,713			$	—			$	3,659			$	(4,786	)		$	15,053

(1) Includes discontinued operations related to Care. For more information, see “Note—(3) Dispositions, Assets Held for Sale & Discontinued Operations.”

	Six Months Ended June 30, 2018
					Tiptree Capital
($ in thousands)	Specialty Insurance				Asset Management				Mortgage				Other				Discontinued Operations(1)				Tiptree Capital				Corporate Expenses				Total
Pre-tax income/(loss) from continuing ops	$	10,074			$	278			$	507			$	(2,962	)		$	—			$	(2,177	)		$	(13,363	)		$	(5,466	)
Pre-tax income/(loss) from discontinued ops	—				—				—				—				46,808				46,808				—				46,808
Adjustments:
Corporate Debt related interest expense(1)	6,580				—				—				—				—				—				1,810				8,390
Depreciation and amortization expenses(2)	4,969				—				272				95								367				124				5,460
Non-cash fair value adjustments(3)	66				—				—				—				(40,672		)		(40,672		)		—				(40,606		)
Non-recurring expenses(4)	2,161				—				—				1,095				—				1,095				(2,331		)		925
Adjusted EBITDA	$	23,850			$	278			$	779			$	(1,772	)		$	6,136			$	5,421			$	(13,760	)		$	15,511
Add: Stock-based compensation expense	1,255				—				(175		)		—				—				(175		)		1,204				2,284
Less: Realized and unrealized gain (loss)(5)	(4,395		)		(1,294		)		—				(5,845		)		5,512				(1,627		)		—				(6,022		)
Less: Third party non-controlling interests	—				—				—				(134		)		—				(134		)		—				(134		)
Operating EBITDA	$	29,500			$	1,572			$	604			$	4,207			$	624			$	7,007			$	(12,556	)		$	23,951

(1) Includes discontinued operations related to Care. For more information, see “Note—(3) Dispositions, Assets Held for Sale & Discontinued Operations.”

	Three Months Ended June 30, 2017
					Tiptree Capital
($ in thousands)	Specialty Insurance				Asset Management				Mortgage				Other				Discontinued Operations(1)				Tiptree Capital				Corporate Expenses				Total
Pre-tax income/(loss) from continuing ops	$	(732	)		$	4,529			$	(1,300	)		$	1,226			$	—			$	4,455			$	(8,628	)		$	(4,905	)
Pre-tax income/(loss) from discontinued ops	—				—				—				—				(2,294		)		(2,294		)		—				(2,294		)
Adjustments:																													—
Corporate Debt related interest expense(1)	1,726				—				—				—				—				—				1,272				2,998
Depreciation and amortization expenses(2)	2,762				—				136				76				4,726				4,938				62				7,762
Non-cash fair value adjustments(3)	113				—				3,061				—				—				3,061				—				3,174
Non-recurring expenses(4)	—				—				—				—				36				36				—				36
Adjusted EBITDA	$	3,869			$	4,529			$	1,897			$	1,302			$	2,468			$	10,196			$	(7,294	)		$	6,771
Add: Stock-based compensation expense	586				—				179				—				—				179				577				1,342
Less: Realized and unrealized gain (loss)(5)	(8,307		)		1,199				—				242				—				1,441				—				(6,866		)
Less: Third party non-controlling interests	—				—				—				357				321				678				—				678
Operating EBITDA	$	12,762			$	3,330			$	2,076			$	703			$	2,147			$	8,256			$	(6,717	)		$	14,301

(1) Includes discontinued operations related to Care. For more information, see “Note—(3) Dispositions, Assets Held for Sale & Discontinued Operations.”

15

---

	Six Months Ended June 30, 2017
					Tiptree Capital
($ in thousands)	Specialty Insurance				Asset Management				Mortgage				Other				Discontinued Operations(1)				Tiptree Capital				Corporate Expenses				Total
Pre-tax income/(loss) from continuing ops	$	4,069			$	10,110			$	(999	)		$	1,310			$	—			$	10,421			$	(15,357	)		$	(867	)
Pre-tax income/(loss) from discontinued ops	—				—				—				—				(3,824		)		(3,824		)		—				(3,824		)
Adjustments:																													—
Corporate Debt related interest expense(1)	3,361				—				—				—				—				—				2,552				5,913
Depreciation and amortization expenses(2)	5,591				—				274				136				8,981				9,391				124				15,106
Non-cash fair value adjustments(3)	226				—				3,461				—				—				3,461				—				3,687
Non-recurring expenses(4)	—				—				—				—				277				277				(1,736		)		(1,459		)
Adjusted EBITDA	$	13,247			$	10,110			$	2,736			$	1,446			$	5,434			$	19,726			$	(14,417	)		$	18,556
Add: Stock-based compensation expense	1,937				—				227				—				—				227				976				3,140
Less: Realized and unrealized gain (loss)(5)	(9,836		)		3,432				—				238				—				3,670				—				(6,166		)
Less: Third party non-controlling interests	—				—				—				486				706				1,192				—				1,192
Operating EBITDA	$	25,020			$	6,678			$	2,963			$	722			$	4,728			$	15,091			$	(13,441	)		$	26,670

(1) Includes discontinued operations related to Care. For more information, see “Note—(3) Dispositions, Assets Held for Sale & Discontinued Operations.”

Book Value per share - Non-GAAP

Management believes the use of this financial measure provides supplemental information useful to investors as book value is frequently used by the financial community to analyze company growth on a relative per share basis. The following table provides a reconciliation between total stockholders’ equity and total shares outstanding, net of treasury shares.

($ in thousands, except per share information)	As of June 30,
	2018				2017
Total stockholders’ equity	$	400,816			$	390,672
Less non-controlling interest - other	7,164				24,867
Total stockholders’ equity, net of non-controlling interests - other	$	393,652			$	365,805
Total Common shares outstanding	36,643				29,017
Total Class B shares outstanding	—				8,049
Total shares outstanding	36,643				37,066
Book value per share(1)	$	10.74			$	9.87

(1) For periods prior to April 10, 2018, book value per share assumes full exchange of the limited partners units of TFP for Common Stock.

Invested & Total Capital - Non-GAAP

Invested Capital represents its total cash investment, including any re-investment of earnings, and acquisition costs, net of tax. Total Capital represents Invested Capital plus Corporate Debt.

($ in thousands)	As of June 30,
	2018				2017
Total stockholders’ equity	$	400,816			$	390,672
Less non-controlling interest - other	7,164				24,867
Total stockholders’ equity, net of non-controlling interests - other	$	393,652			$	365,805
Plus Specialty Insurance accumulated depreciation and amortization, net of tax	39,491				32,262
Plus Care accumulated depreciation and amortization - discontinued operations, net of tax and NCI	—				26,538
Plus acquisition costs	4,161				8,552
Invested Capital	$	437,304			$	433,157
Plus corporate debt	$	234,030			$	202,760
Total Capital	$	671,334			$	635,917

Specialty Insurance - Underwriting Margin - Non-GAAP

Underwriting margin is a measure of the underwriting profitability of our specialty insurance operations. It represents net earned premiums, service and administrative fees, ceding commissions and other income less policy and contract benefits and commission expense. We use the combined ratio as an insurance operating metric to evaluate our underwriting performance, both overall and relative to peers. Expressed as a percentage, it represents the relationship of policy and contract benefits, commission expense (net of ceding commissions), employee compensation and benefits, and other expenses to net earned premiums, service and administrative fees, and other income. The following table provides a reconciliation between underwriting margin and pre-tax income for the following periods:

16

---

($ in thousands)	Three Months Ended June 30,								Six Months Ended June 30,
Revenues:	2018				2017				2018				2017
Net earned premiums	$	100,044			$	87,477			$	201,689			$	176,708
Service and administrative fees	24,891				23,067				49,467				46,843
Ceding commissions	2,242				2,017				4,525				4,288
Other income	590				985				1,286				2,050
Underwriting Revenues - Non-GAAP	$	127,767			$	113,546			$	256,967			$	229,889
Less underwriting expenses:
Policy and contract benefits	34,174				29,802				70,800				62,794
Commission expense	62,562				56,546				125,195				113,339
Underwriting Margin - Non-GAAP	$	31,031			$	27,198			$	60,972			$	53,756
Less operating expenses:
Employee compensation and benefits	11,055				9,718				22,004				20,727
Other expenses	10,292				9,050				21,484				18,562
Combined Ratio	92.3		%		92.4		%		93.1		%		93.6		%
Plus investment revenues:
Net investment income	4,927				3,687				9,132				8,192
Net realized and unrealized gains	1,417				(6,062		)		(1,990		)		(5,064		)
Less other expenses:
Interest expense	4,600				3,590				9,133				7,035
Depreciation and amortization expenses	2,697				3,197				5,419				6,491
Pre-tax income (loss)	$	8,731			$	(732	)		$	10,074			$	4,069

Specialty Insurance Investment Portfolio - Non-GAAP

The following table provides a reconciliation between total investments and net investments for the following periods:

($ in thousands)	As of June 30,
	2018				2017
Total Investments	$	482,492			$	431,416
Investment portfolio debt (1)	(93,471		)		(140,430		)
Cash and cash equivalents	19,472				38,279
Restricted cash (2)	8,420				24,425
Receivable due from brokers (3)	—				4,544
Liability due to brokers (3)	(6,840		)		(12,070		)
Net investments - Non-GAAP	$	410,073			$	346,164

(1) Consists of asset-based financing on loans, at fair value including certain credit investments and NPLs, net of deferred financing costs, see Note—(10) Debt, net for further details.

(2) Restricted cash available to invest within certain credit investment funds which are consolidated under GAAP.

(3) Receivable due from and Liability due to brokers for unsettled trades within certain credit investment funds which are consolidated under GAAP.

LIQUIDITY AND CAPITAL RESOURCES

Our principal sources of liquidity are unrestricted cash, cash equivalents and other liquid investments and distributions from operating subsidiaries, including income from our investment portfolio and sales of investments. We intend to use our cash resources to continue to fund our operations and grow our businesses. We may seek additional sources of cash to fund acquisitions or investments. These additional sources of cash may take the form of debt or equity and may be at the parent, subsidiary or asset level. We are a holding company and our liquidity needs are primarily for interest payments on the Fortress credit facility, compensation, professional fees, office rent and insurance costs.

Our subsidiaries’ ability to generate sufficient net income and cash flows to make cash distributions will be subject to numerous business and other factors, including restrictions contained in our subsidiaries’ financing agreements, regulatory restrictions, availability of sufficient funds at such subsidiaries, general economic and business conditions, tax considerations, strategic plans, financial results and other factors such as target capital ratios and ratio levels anticipated by rating agencies to maintain or improve current ratings. We expect our cash and cash equivalents and distributions from operating subsidiaries and our subsidiaries’ access to financing to be adequate to fund our operations for at least the next 12 months.

As of June 30, 2018, we had cash and cash equivalents, excluding restricted cash, of $91.5 million, compared to $110.7 million at December 31, 2017, a decrease of $19.2 million.

Our mortgage businesses rely on short term uncommitted sources of financing as a part of their normal course of operations.  To date, we have been able to obtain and renew uncommitted warehouse credit facilities. If we were not able to obtain financing, then we may need to draw on other sources of liquidity to fund our mortgage business. See Note—(10) Debt, net for additional information regarding our mortgage warehouse borrowings.

17

---

For purposes of determining enterprise value and Adjusted EBITDA, we consider corporate credit agreements and preferred trust securities, which we refer to as corporate debt, as corporate financing and associated interest expense is added back. The below table outlines this amount by debt outstanding and interest expense at the insurance company and corporate level.

Corporate Debt

($ in thousands)		Corporate Debt outstanding as of June 30,								Interest expense for the three months ended June 30,								Interest expense for the six months ended June 30,
		2018				2017				2018				2017				2018				2017
Specialty insurance		$	160,000			$	145,260			$	3,536			$	1,726			$	6,758			$	3,346
Corporate		74,030				57,500				1,181				1,272				1,810				2,552
Total		$	234,030			$	202,760			$	4,717			$	2,998			$	8,568			$	5,898

Our credit facility with Fortress carries a rate of LIBOR (with a minimum LIBOR rate of 1.25%), plus a margin of 5.50% per annum. We are required to make quarterly principal payments of $1.0 million, subject to adjustment based on the Net Leverage Ratio (as defined in the credit agreement) at the end of each fiscal quarter. The outstanding debt under the Fortress credit agreement was $74.0 million as of June 30, 2018 compared to $57.5 million as of June 30, 2017. On May 4, 2018, we amended the Fortress credit agreement to increase the amount outstanding to $75 million, subject to a six month make whole on prepayments, extend the maturity date to September 18, 2020 and lowered the interest rate margin.

On October 16, 2017, Fortegra completed an offering of $125 million Junior Subordinated Notes due 2057. The Junior Subordinated Notes contain customary financial covenants that require, among other items, maximum leverage and limitations on restricted payments under certain circumstances.  As a result, in certain adverse circumstances, such limitations could restrict our ability to grow, or limit the dividends to the holding company to pay our obligations. Substantially all of the net proceeds from the Junior Subordinated Notes were used to repay existing indebtedness. We believe these funds will reposition Fortegra’s balance sheet, strengthen the Company’s positioning with industry rating agencies, and generate a source of long term capital. See Note (10) Debt, net for additional information of our debt and that of our subsidiaries.

Consolidated Comparison of Cash Flows

Summary Consolidated Statements of Cash Flows - Six Months Ended June 30, 2018 and June 30, 2017

($ in thousands)	Six months ended June 30,
	2018				2017
Operating activities
Operating activities - (excluding VIEs)	$	10,163			$	28,671
Operating activities - VIEs	—				(1,452		)
Total cash provided by (used in) operating activities	10,163				27,219
Investing activities
Investing activities - (excluding VIEs)	(49,579		)		(19,404		)
Investing activities - VIEs	—				48,470
Total cash provided by (used in) investing activities	(49,579		)		29,066
Financing activities
Financing activities - (excluding VIEs)	136				20,336
Financing activities - VIEs	—				(49,010		)
Total cash provided by (used in) financing activities	136				(28,674		)
Net increase (decrease) in cash	$	(39,280	)		$	27,611

18

---

Six Months Ended June 30, 2018

Operating Activities

Cash provided by operating activities (excluding VIEs) was $10.2 million for the six months ended June 30, 2018. The primary sources of cash from operating activities included mortgage sales outpacing originations in our loan origination business and increases in unearned premiums and policy liabilities in our specialty insurance segment. The primary uses of cash from operating activities including increases in reinsurance receivables and notes and account receivable in our specialty insurance segment.

Investing Activities

Cash used in investing activities (excluding VIEs) was $49.6 million for the six months ended June 30, 2018. The primary uses of cash from investing activities were purchases of investments exceeding proceeds from sales and maturities of investments in our specialty insurance segment. The primary sources of cash from investing activities were proceeds from the sale of Care and proceeds from the sale of REO properties in our specialty insurance segment.

Financing Activities

Cash provided by financing activities (excluding VIEs) was $0.1 million for the six months ended June 30, 2018. The primary source of cash from financing activities was related to a borrowing from our secured corporate credit agreement. The primary uses of cash from financing activities were principal paydowns on asset backed financing in our specialty insurance segment, principal paydowns exceeding new borrowings on debt facilities in our mortgage business, and repurchases of common stock under our stock repurchase plan.

Six Months Ended June 30, 2017

Operating Activities

Cash provided by operating activities (excluding VIEs) was $28.7 million for the six months ended June 30, 2017. The primary sources of cash from operating activities included mortgage loan sales outpacing originations in our mortgage business, and increases in reinsurance payable and unearned premiums in our specialty insurance business. The primary uses of cash from operating activities included an increase in reinsurance receivables and accounts and premiums receivables in our specialty insurance business.

Cash used in operating activities - VIEs was $1.5 million for the six months ended June 30, 2017.

Investing Activities

Cash used in investing activities (excluding VIEs) was $19.4 million for the six months ended June 30, 2017. The primary uses of cash from investing activities included investments in real estate properties in our senior living business. The primary sources of cash from investing activities were the sales and maturities of investments exceeding purchases of investments, specifically the samle of NPLs and corporate loans.

Cash provided by investing activities - VIEs was $48.5 million for the six months ended June 30, 2017 driven primarily by loan payments and sales in Telos 7.

Financing Activities

Cash provided financing activities (excluding VIEs) was $20.3 million for the six months ended June 30, 2017. The primary sources of cash from financing activities were from new borrowings in our senior living business to fund investments in real estate. The primary uses of cash from financing activities were from principal payments on mortgage warehouse facilities exceeding new borrowings.

Cash used in financing activities - VIEs was $49.0 million for the six months ended June 30, 2017 driven primarily by payments on debt in Telos 7.

Contractual Obligations

The table below summarizes Tiptree’s consolidated contractual obligations by period for payments that are due as of June 30, 2018:

($ in thousands)

Less than 1 year

1-3 years

3-5 years

More than 5 years

Total

19

---

($ in thousands)	Less than 1 year				1-3 years				3-5 years				More than 5 years				Total
Corporate Debt	$	—			$	74,030			$	—			$	160,000			$	234,030
Asset Based Debt	47,727				—				94,728				—				142,455
Total Debt	$	47,727			$	74,030			$	94,728			$	160,000			$	376,485
Operating lease obligations (2)	5,078				11,869				9,268				18,946				45,161
Total	$	52,805			$	85,899			$	103,996			$	178,946			$	421,646

(1)	See Note (10) Debt, net, in the accompanying consolidated financial statements for additional information.

(2)	Minimum rental obligation for Tiptree, Reliance, Luxury and Fortegra office leases. The total rent expense for the Company for the six months ended June 30, 2018 and 2017 was $1.5 million and $1.7 million, respectively.

Critical Accounting Policies and Estimates

The preparation of our financial statements in accordance with U.S. GAAP, which requires management to make estimates and assumptions that affect the amounts reported in our financial statements and accompanying notes. Actual results could differ materially from those estimates. There have been no material changes to the critical accounting policies and estimates as discussed in our 2017 Annual Report on Form 10-K.

Recently Adopted and Issued Accounting Standards

For a discussion of recently adopted and issued accounting standards see the section “Recent Accounting Standards” in Note (2) Summary of Significant Accounting Policies of the notes to the accompanying consolidated financial statements.

OFF-BALANCE SHEET ARRANGEMENTS

In the normal course of business, we enter into various off-balance sheet arrangements including entering into derivative financial instruments and hedging transactions, operating leases and sponsoring and owning interests in consolidated and non-consolidated variable interest entities.

Further disclosure on our off-balance sheet arrangements as of June 30, 2018 is presented in the “Notes to Consolidated Financial Statements” in “Part II. Item 8. Financial Statements and Supplementary Data” of this filing as follows:

•	Note (9) Derivative Financial Instruments and Hedging

•	Note (20) Commitments and Contingencies

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Our 2017 Annual Report on Form 10-K described our Quantitative and Qualitative Disclosures About Market Risk. Other than the below, there were no material changes to the assumptions or risks during the six months ended June 30, 2018.

As of June 30, 2018, we owned 16.4 million shares of common stock, or approximately 31%, of Invesque, a real estate investment company that specializes in health care real estate and senior living property investment throughout North America. Pursuant to the Investor Rights Agreement, we have agreed to restrictions on the sale of our Invesque shares for a period ranging from 1 month to 13 months as of June 30, 2018. The value of our Invesque shares will be reported at fair market value on a quarterly basis and may fluctuate. Invesque has historically paid monthly dividends but there can be no assurance that Invesque will continue to pay dividends in the same frequency or amount. A loss in the fair market value of our Invesque shares or a reduction or discontinuation in the dividends paid on our Invesque shares could have a material adverse effect on our financial condition and results of operations.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures (as such term defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (Exchange Act) as of the end of the period covered by this report. The Company’s disclosure controls and procedures are designed to provide reasonable assurance that information is recorded, processed, summarized and reported accurately and on a timely basis. Based on such evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Company’s disclosure controls and procedures are effective.

20

---

Changes in Internal Control over Financial Reporting

There have not been any changes in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d- 15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

Fortegra is a defendant in Mullins v. Southern Financial Life Insurance Co., which was filed in February 2006, in the Pike Circuit Court, in the Commonwealth of Kentucky. A class was certified in June 2010. At issue is the duration or term of coverage under certain disability and life credit insurance policies. The action alleges violations of the Consumer Protection Act and certain insurance statutes, as well as common law fraud and seeks compensatory and punitive damages, attorney fees and interest. To date, the court has not awarded sanctions in connection with Plaintiffs’ April 2012 Motion for Sanctions. In January 2015, the trial court issued an Order denying Fortegra’s motion to decertify the class, which was upheld on appeal. Following a February 2017 hearing, the court denied Fortegra’s Motion for Summary Judgment as to certain disability insurance policies. In January 2018, in response to a Plaintiffs’ motion, the court vacated its November 2017 order granting Fortegra’s Motion for Summary Judgment as to the life certificates at issue with leave to refile. No trial or additional hearings are currently scheduled.

In management’s opinion, based on information available at this time, the ultimate resolution of such litigation, which it is vigorously defending, should not be materially adverse to the financial position of Tiptree. It should be noted that large punitive damage awards, bearing little relation to actual damages sustained by plaintiffs, have been awarded in certain states against other companies in the credit insurance business. At this time, the Company cannot reasonably estimate a range of loss.

Tiptree and its subsidiaries are parties to other legal proceedings in the ordinary course of business. Although Tiptree’s legal and financial liability with respect to such proceedings cannot be estimated with certainty, Tiptree does not believe that these proceedings, either individually or in the aggregate, are likely to have a material adverse effect on Tiptree’s financial position or results of operations.

Item 1A. Risk Factors

For information regarding factors that could affect our Company, results of operations and financial condition, see the risk factors discussed under Part I, Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2017. There have been no material change in those risk factors.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Purchases of Equity Securities by the Issuer and Affiliated Purchasers

Share repurchase activity for the three months ended June 30, 2018 was as follows:

Period	Purchaser	Total Number of Shares Purchased(1)		Average Price Paid Per Share			Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs		Approximate Dollar Value of Shares That May Yet Be Purchased Under the Plans or Programs
April 1, 2018 to April 30, 2018: Open Market Purchases	Tiptree Inc.	124,720		$	6.31		124,720
May 1, 2018 to May 31, 2018: Open Market and Privately Negotiated Purchases(2)	Tiptree Inc.	805,397		$	6.34		805,397
June 1, 2018 to June 30, 2018: Open Market Purchases	Tiptree Inc.	413,257		$	6.73		413,257
	Total	1,343,374		$	6.46		1,343,374		$	11,140,354

(1)	On March 19, 2018, Tiptree engaged a broker in connection with a share repurchase program for the repurchase, by a subsidiary of the company, of up to $10 million of its outstanding Class A common stock. The Company expects the share purchases to be made from time to time in the open market or through privately negotiated

21

---

transactions, or otherwise, subject to applicable laws and regulations. Unless otherwise completed or terminated earlier, the repurchase program will expire on March 19, 2019. The Board of Directors of Tiptree also authorized Tiptree to make additional block repurchases of $10 million in the aggregate from time to time in the open market or through privately negotiated transactions, or otherwise, subject to Tiptree’s Executive Committee’s discretion.

(2)	In addition to the share repurchase program, on May 10, 2018, Tiptree repurchased and canceled 600,000 shares of its common stock for aggregate consideration of $3.75 million in a privately negotiated transaction.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not Applicable.

Item 5. Other Information

None.

Item 6. Exhibits, Financial Statement Schedules

The following documents are filed as a part of this Form 10-Q:
Financial Statements (Unaudited):
Condensed Consolidated Balance Sheets as of June 30, 2018 and December 31, 2017	F- 3
Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2018 and 2017	F- 4
Condensed Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2018 and 2017	F- 5
Condensed Consolidated Statement of Changes in Stockholders’ Equity for the period ended June 30, 2018 and 2017	F- 6
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2018 and 2017	F- 8
Notes to Condensed Consolidated Financial Statements	F- 10
Exhibits:
The Exhibits listed in the Index of Exhibits, which appears immediately following the signature page, is incorporated herein by reference and is filed as part of this Form 10-Q.

22

---

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, Tiptree Inc. has duly caused this report to be signed on its behalf by the undersigned, there unto duly authorized.

			Tiptree Inc.
Date:	August 6, 2018		By:/s/ Michael Barnes
			Michael Barnes
			Executive Chairman
Date:	August 6, 2018		By:/s/ Jonathan Ilany
			Jonathan Ilany
			Chief Executive Officer
Date:	August 6, 2018		By:/s/ Sandra Bell
			Sandra Bell
			Chief Financial Officer

23

---

EXHIBIT INDEX

Exhibit No.	Description
10.1	Agreement and Plan of Merger, dated April 9, 2018, by and among Tiptree Financial Partners, L.P. and Tiptree Inc. (previously filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K (File No. 001-33549), filed on April 10, 2018 and herein incorporated by reference).
10.2	Fifth Amendment to Credit Agreement, dated May 4, 2018, by and among Tiptree Operating Company, LLC, Fortress Credit Corp. as Administrative Agent, Collateral Agent and Lead Arranger, and the lenders party thereto (previously filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K (File No. 001-33549), filed on May 7, 2018 and herein incorporated by reference).
10.3	Stock Purchase Agreement, dated May 10, 2018, by and between Tiptree Inc. and Reliance Investors LLC (previously filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K (File No. 001-33549), filed on May 10, 2018 and herein incorporated by reference).
31.1	Certification of Executive Chairman pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).
31.2	Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).
31.3	Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).
32.1	Certification of Executive Chairman pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).
32.2	Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).
32.3	Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).
101.INS	XBRL Instance Document*
101.SCH	XBRL Taxonomy Extension Schema Document*
101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document*
101.LAB	XBRL Taxonomy Extension Label Linkbase Document*
101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document*
101.DEF	XBRL Taxonomy Extension Definition Linkbase Document*

*

Attached as Exhibit 101 to this Quarterly Report on Form 10-Q are the following materials, formatted in XBRL (eXtensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheets for June 30, 2018 and December 31, 2017, (ii) the Condensed Consolidated Statements of Operations for the six months ended June 30, 2018 and 2017, (iii) the Condensed Consolidated Statements of Comprehensive Income for the six months ended June 30, 2018 and 2017, (iv) the Condensed Consolidated Statements of Changes in Stockholders’ Equity for the period ended June 30, 2018, (v) the Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2018 and 2017 and (vi) the Notes to the Condensed Consolidated Financial Statements.

24