UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-K

 

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Fiscal Year Ended December 31, 2019

OR 

 

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 001-37536

 

Conifer Holdings, Inc.

(Exact name of registrant as specified in its charter)

 

Michigan

 

27-1298795

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

 

 

 

550 West Merrill Street, Suite 200

 

 

Birmingham, Michigan

 

48009

(Address of principal executive offices)

 

(Zip code)

 

(248) 559-0840

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol(s)

 

Name of each exchange on which registered

Common Stock, no par value

 

CNFR

 

The Nasdaq Stock Market LLC

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.       Yes  No 

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes  No 

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 No 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 such files). Yes No 

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, 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.

 

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

Emerging growth company 

 

If an emerging growth 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 

The aggregate market value of the registrant’s Common Stock held by non-affiliates at June 28, 2019 was approximately $21.3 million, based on the Nasdaq closing price for such shares on that date.  The registrant has no non-voting common equity.

The number of outstanding shares of the registrant’s common stock, no par value, as of March 12, 2020, was 9,592,861.

 

 

 

 


 

CONIFER HOLDINGS, INC. AND SUBSIDIARIES

Form 10-K

INDEX

 

 

 

 

 

Page No.

Part I

 

 

 

 

Item 1.

 

Business

 

1

Item 1A.

 

Risk Factors

 

13

Item 1B.

 

Unresolved Staff Comments

 

30

Item 2.

 

Properties

 

30

Item 3.

 

Legal Proceedings

 

30

Item 4.

 

Mine Safety Disclosures

 

30

Part II

 

 

 

 

Item 5.

 

Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

 

31

Item 6.

 

Selected Consolidated Financial Data

 

33

Item 7.

 

Management's Discussion and Analysis of Financial Condition and Results of Operations

 

35

Item 7A.

 

Quantitative and Qualitative Disclosures About Market Risk

 

57

Item 8.

 

Financial Statements and Supplementary Data

 

58

Item 9.

 

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

 

58

Item 9A.

 

Controls and Procedures

 

58

Item 9B.

 

Other Information

 

58

Part III

 

 

 

 

    Items 10-14.  

 

 

 

60

Part IV

 

 

 

 

Item 15.

 

Exhibits and Financial Statement Schedules

 

60

Signatures

 

 

 

105

 

 

 

 


 

CONIFER HOLDINGS, INC. AND SUBSIDIARIES

PART I

ITEM 1. BUSINESS

Legal Organization

Conifer Holdings, Inc. (Nasdaq: CNFR) is a Michigan‑domiciled insurance holding company formed in 2009.  Our principal executive offices are located at 550 W. Merrill, Suite 200, Birmingham, MI 48009 (telephone number: (248) 559-0840).  Our corporate website address is www.cnfrh.com.

As used in this Form 10-K, references to “Conifer,” “Conifer Holdings,” “the Company,” “our Company,” “we,” “us,” and “our” refer to Conifer Holdings, Inc., a Michigan corporation, and its wholly owned subsidiaries Conifer Insurance Company (“CIC”), Red Cedar Insurance Company (“RCIC”), White Pine Insurance Company (“WPIC”), American Colonial Insurance Services and Sycamore Insurance Agency, Inc. (“SIA”).  CIC, RCIC and WPIC are collectively referred to as the "Insurance Company Subsidiaries."  On a stand-alone basis Conifer Holdings, Inc. is referred to as the "Parent Company."  

Business Overview

The Company is engaged in the sale of property and casualty insurance products and has organized its business model around three classes of insurance businesses: commercial lines, personal lines, and wholesale agency business.  Within these three businesses, the company offers various insurance products and insurance agency services.  

Through our Insurance Company Subsidiaries, we offer insurance coverage in specialty commercial and specialty personal product lines.  Currently, we are authorized to write insurance as an excess and surplus lines (“E&S”) carrier in 45 states including the District of Columbia.  We are also licensed to write insurance as an admitted carrier in 42 states, including the District of Columbia, and we offer our insurance products in all 50 states.

Our revenues are primarily derived from premiums earned from our insurance operations.  We also generate other revenues through investment income and other income which mainly consists of: installment fees and policy issuance fees generally related to the policies we write, as well as commission revenue to our wholesale agency business from third-party insurers.

Many of our products are targeted to traditionally profitable classes of policyholders that we believe are under-served by other insurers.  We market and sell these insurance products through a growing network of over 7,200 independent agents that distribute our policies through approximately 2,200 sales offices.  We are focused on growing our business in non‑commoditized property and casualty insurance markets, while maintaining underwriting discipline and a conservative investment strategy.

We have substantial expertise in serving the unique commercial insurance needs of owner‑operated businesses in the following markets:

 

Hospitality, such as restaurants, bars, taverns, and bowling centers (that require, among other lines, liquor liability insurance), as well as small grocery and convenience stores;

 

Artisan contractors, such as plumbers, painters, carpenters, electricians and other independent contractors; and

 

Security service providers, such as companies that provide security guard services, security alarm products and services, and private investigative services.

In our commercial lines business, we seek to differentiate ourselves and provide value to small business owner‑operators by bundling different insurance products that meet a significant portion of their insurance needs.  For example, in the hospitality market we offer property, casualty, and liquor liability, as well as, in some jurisdictions, workers’ compensation coverage.  The breadth of our specialty commercial insurance products enables our agents and their small business clients to avoid the administrative costs and time required to seek coverage for each of these items from separate insurers.  As such, we

1


 

compete for commercial lines business based on our flexible product offerings and customer service, rather than on pricing alone.  Our target commercial lines customer has an average account size of $5,500 in premium.

We also have substantial expertise in providing specialty homeowners insurance products to targeted customers that are often under-served by other homeowners' insurance carriers.  Our personal lines products primarily include low-value dwelling insurance tailored for owners of lower valued homes, which we currently offer in Illinois, Indiana, Louisiana and Texas.

In our personal lines business, we target homeowners in need of specific catastrophe coverage or dwelling insurance that are currently under-served by the insurance market, due to the modest value of their homes or the exposure to natural catastrophes in their geographic area.  Because these homeowners are under-served, this portion of the market is typically subject to less pricing pressure from larger nationwide insurers that offer a more commoditized product.  We believe our underwriting expertise enables us to compete effectively in these markets by evaluating and appropriately pricing risk.  In addition, we believe our willingness to meet these under-served segments of the personal lines insurance market fosters deeper relationships with, and increased loyalty from, the agents who distribute our products.  Our target personal lines customer has an average account size of $1,100 in premium.

Overall, we structure the multi-line distribution of our premium between commercial and personal lines to better diversify our business and mitigate the potential cyclical nature of either market.  In serving these markets, we write business on both an “admitted” and “E&S” basis.  As of December 31, 2019, approximately 46.3% of our gross written premiums were admitted, and approximately 53.7% were E&S.  Insurance companies writing on an admitted basis are licensed by the states in which they sell policies and are required to offer policies using premium rates and forms that are typically filed with state insurance regulators.  Carriers writing in the E&S market are not bound by most of the rate and form regulations imposed on standard market companies, allowing them the flexibility to change the coverage offered and the rate charged without the time constraints and financial costs associated with the filing process.  Our corporate structure allows us to offer both admitted and E&S products in select markets through either CIC or WPIC.  Our experience with specialty insurance products enables us to react to new market opportunities and underwrite multiple specialty lines.

The wholesale agency business provides non-risk bearing revenue through commissions and policy fees.  The wholesale agency business increases the product options to the Company’s independent retail agents by offering both insurance products from the Insurance Company Subsidiaries as well as products offered by other insurers.  This segment has expanded during 2019.  

Geographic Diversity and Mix of Business

Over the past several years, we have increased our focus on specific core commercial lines of business.  As part of this business strategy, we have deemphasized our Florida homeowners' business and other wind-exposed business in Texas and Hawaii.  We plan to continue to shift focus to low-value dwelling lines of business in order to bring personal lines premium levels back up and to maintain a strategic balance of commercial and personal lines of business.

While we pursue top line premium growth, we do not do so at the expense of losing underwriting discipline.  Our underwriters have the experience and institutional flexibility to recognize when to exit certain products in favor of more profitable opportunities as insurance market conditions dictate.  The following tables summarize our gross written premiums by segment and state for the years indicated therein (dollars in thousands):

 

 

Gross Written Premium by Segment

 

 

2019

 

%

 

 

2018

 

%

 

 

2017

 

%

 

Commercial

$

94,391

 

 

93

%

 

$

97,694

 

 

94

%

 

$

92,112

 

 

81

%

Personal

 

7,462

 

 

7

%

 

 

6,674

 

 

6

%

 

 

22,172

 

 

19

%

Total

$

101,853

 

 

100

%

 

$

104,368

 

 

100

%

 

$

114,284

 

 

100

%

2


 

 

 

 

Gross Written Premiums by State

 

 

 

2019

 

%

 

 

2018

 

%

 

 

2017

 

%

 

Michigan

 

$

19,346

 

 

19.0

%

 

$

19,822

 

 

19.0

%

 

$

21,099

 

 

18.5

%

Florida

 

 

16,993

 

 

16.7

%

 

 

23,389

 

 

22.4

%

 

 

26,562

 

 

23.1

%

Texas

 

 

8,236

 

 

8.1

%

 

 

6,509

 

 

6.2

%

 

 

12,910

 

 

11.3

%

New York

 

 

7,955

 

 

7.8

%

 

 

3,845

 

 

3.7

%

 

 

3,095

 

 

2.7

%

California

 

 

7,037

 

 

6.9

%

 

 

5,691

 

 

5.5

%

 

 

2,218

 

 

1.9

%

Pennsylvania

 

 

6,015

 

 

5.9

%

 

 

6,503

 

 

6.2

%

 

 

8,859

 

 

7.8

%

Ohio

 

 

4,129

 

 

4.1

%

 

 

4,025

 

 

3.9

%

 

 

3,850

 

 

3.4

%

Indiana

 

 

3,937

 

 

3.9

%

 

 

3,914

 

 

3.8

%

 

 

4,356

 

 

3.8

%

Colorado

 

 

3,044

 

 

3.0

%

 

 

2,835

 

 

2.7

%

 

 

2,998

 

 

2.6

%

New Jersey

 

 

2,051

 

 

2.0

%

 

 

4,884

 

 

4.7

%

 

 

3,960

 

 

3.5

%

Montana

 

 

1,945

 

 

1.9

%

 

 

2,433

 

 

2.3

%

 

 

2,409

 

 

2.1

%

All Other States

 

 

21,165

 

 

20.7

%

 

 

20,518

 

 

19.6

%

 

 

21,968

 

 

19.3

%

Total

 

$

101,853

 

 

100.0

%

 

$

104,368

 

 

100.0

%

 

$

114,284

 

 

100.0

%

 

The Conifer Approach

We have built our business in a manner that is designed to adapt to changing market conditions and deliver predictable results over time.  The following highlights key aspects of our model that contribute to our balanced approach:

 

Focus on under-served markets.  We focus on providing specialty insurance products to targeted policyholders in under-served markets.  We believe that most of our small business customers, many of which are owner‑operated, value the efficiency of dealing with a single insurer for multiple products.  By targeting small- to medium-sized accounts, we add value to the business owner directly without competing solely on price.

 

Strong relationships with our agents.  We develop strong relationships with our independent agents providing them with responsive service, attractive commissions and competitive products to offer policyholders.  We believe our agents understand that we view them as key partners in risk selection that help us serve our ultimate client-the insured.

 

Deep understanding of the business and regulatory landscapes of our markets.  The competition for insurance business and the regulatory operating environment vary significantly from state to state.  We focus on tailoring our business to concentrate on the geographic markets and regulatory environments with the greatest opportunities for growth and profitability.  Our business plan centers on identification of market opportunities in jurisdictions where our insurance products can profitably suit the needs of our potential customers.

 

Emphasis on flexibility.  We offer coverage to our insureds both on an E&S and admitted basis.  We believe this flexibility enables us to pivot effectively between E&S and admitted policies as customer needs and regulatory conditions dictate.

 

Conservative risk management with an emphasis on lowering volatility.  We focus on the risk/reward of insurance underwriting, while maintaining a prudent investment policy.  We employ conservative risk management practices and opportunistically purchase reinsurance to minimize our exposure to liability for individual risks.  In addition, we seek to maintain a diversified liquid investment portfolio to reduce overall balance sheet volatility.  As of December 31, 2019, our investments primarily consisted of fixed income investments with an average credit rating of “AA” and a duration-to-worst average of 3.0 years.

3


 

Our Competitive Strengths

We believe the following competitive strengths have allowed us to grow our business and will continue to support our strategic growth initiatives:

 

Talented underwriters with broad expertise.  Our underwriters have significant experience managing account profitability across market cycles.  With an average of over 26 years of experience, our senior underwriters possess the required expertise to respond appropriately to market forces.

 

Controlled and disciplined underwriting.  We underwrite substantially all policies to our specific guidelines with our experienced, in-house underwriting team.  We customize the coverages we offer, and continually monitor our markets and respond to changes in our markets by adjusting our pricing, product structures and underwriting guidelines.  By tailoring the terms and conditions of our policies, we align our actual underwriting risk with the profit of each insurance account that we write.

 

Proactive claims handling.  We employ a proactive claims handling philosophy that utilizes an internal team of experienced in-house attorneys to manage and supervise our claims from inception until resolution.  We pay what we owe, contest what we don't, and make sound judgment for those claims that fall in between.  Our proactive handling of claims reinforces our relationships with our customers and agents by demonstrating our willingness to defend our insureds aggressively and help them mitigate losses.

 

Proven management team.  Our senior management team has an average of over 26 years of experience in the insurance industry.  Our senior management team has successfully created, managed and grown numerous insurance companies and books of business, and has longstanding relationships with many independent agents and policyholders in our targeted markets.

 

Ability to leverage technology to drive efficiency.  We utilize a web‑based information technology system that creates greater organizational efficiency in our company.  Leveraging the infrastructure of programmers and support staff of third‑party vendors allows our in‑house business analysts to focus on new product development and roll‑out.  We believe this capability reduces our time to market for new products, enhances services for insureds, increases our ability to capture data, and reduces cost.

Marketing and Distribution

Independent agents are our main distribution source.  The selection of an insurance company by a business or individual is strongly influenced by the business or individual’s agent.  We seek to maintain favorable relationships with our select group of agents.  Our distribution philosophy is to treat our agents as partners, and we provide them with competitive products, personal service and attractive commissions.  We believe these factors contribute to our positive agency retention.

In 2019, our top six independent agencies accounted for approximately 33% of our gross written premiums in our commercial lines, and our top four independent agencies accounted for approximately 27% of our gross written premiums in our personal lines.  We have long term relationships with each of these agencies.  We anticipate our concentration in these agencies will decrease in future periods as we establish relationships with additional agencies, as part of our strategic growth plan.  Our Insurance Company Subsidiaries market and distribute their products mainly through an independent agency network, however we utilize managing general agents and certain key wholesalers when appropriate.

We recruit our producers through referrals from our existing network of agents, word‑of‑mouth, advertisement, as well as direct contacts initiated by potential agents.  Our marketing efforts are directed through our offices in Michigan, Florida and Pennsylvania.

We view our agents as key partners in risk selection.  We actively solicit their input regarding potential improvements to our business methods and consult with them in developing new products and entering new customer markets.  At the same time, we take careful measure to appropriately control and monitor our agents’ operations.  Controls include frequent review of the quality of business, loss experience and other mechanisms.  We retain sole binding authority on the majority of our business.  Binding authority is only granted to select long-term agents.  When binding authority is granted, we restrict this authority to a specific set of guidelines that are provided to each agent.  Moreover, our experienced underwriters review each risk to ensure the guidelines are followed.

4


 

In addition to marketing to individual agents, our Sycamore Insurance Agency reviews specific opportunities to write select business on a direct basis.  SIA also owns 50% of a small insurance agency that places small commercial risks, mainly for alarm and security guard markets.

Underwriting

We are focused on underwriting profitability and effective enterprise risk management.  With an average of over 26 years of experience, our senior underwriters have the experience to properly manage account profitability across market cycles.

Our underwriting philosophy for our specialty commercial risks in the hospitality industry is to look at each risk individually and selectively before writing any policies.  We remain focused on small- to medium-sized businesses where the owner is often on site and in a better position to efficiently and safely run the overall operations.  We understand the risks associated with the smaller enterprises and, due to lighter competition, believe we can receive a fair premium to compensate for the risk taken.

With respect to commercial property coverages, we believe it is important to focus on the profitability of the insureds’ business, as well as the traditional risk factors.  Therefore, in addition to obtaining inspections on commercial risks, we strive to understand the insureds’ business operations and bottom line to verify the underlying business is an acceptable risk.

All commercial and personal policy applications are underwritten according to established guidelines that have been provided to our independent agency force.  These guidelines have been integrated into our information technology system framework and only policies that meet our guidelines are accepted by our system.  Our underwriting staff has substantial industry experience in matching policy terms, conditions, and pricing to the risk profiles of our policyholders and therefore strengthens our ability to achieve profitability in the product lines we write.

Commercial Lines.  In writing commercial lines policies, we frequently employ tailored limiting endorsements, rating surcharges and customized limits to align our product offerings to the risk profile of the class and the specific policyholder being underwritten.  Furthermore, we consistently monitor our markets so that we are able to quickly implement changes in pricing, underwriting guidelines and product offerings as necessary to remain competitive.  We do not pursue commercial product lines where competition is based primarily on price.  We augment our own internally developed pricing models with benchmark rates and policy terms set forth by the Insurance Services Office, or ISO.  The ISO system is a widely recognized industry resource for common and centralized rates and forms.  It provides advisory ratings, statistical and actuarial services, sample policy provisions and other services to its members.

Personal Lines.  We employ internal product managers to review our position relative to our competition, create better segmentation of pricing and originate premium rate changes as appropriate.  Consistent with industry practice, we grant our personal lines agents limited binding authority within our specific guidelines.  Once a completed application and premium payment are submitted to us, the application is placed in a bound status, and reviewed for final approval.  If the agent has underwritten and submitted the account according to our guidelines, we process the application as complete.  If our guidelines have not been followed, the application may be cancelled or updated and re‑submitted for further underwriting review.

Claims

We believe that effective claims management is vitally important to our success, allowing us to cost effectively pay valid claims, while vigorously defending those claims that lack merit.  Our claims department consists of experienced claims professionals located in Michigan, Florida, Pennsylvania and Texas. We utilize a proactive claims handling philosophy to internally manage or supervise all of our claims from inception through final disposition. By handling our claims internally, we can quickly assess claims, improve communication with our policyholders and claimants and better control our claims management costs.

5


 

We have several in‑house attorneys with considerable legal experience in trying cases in the lines of business we write.  Included among these attorneys is our head in‑house litigator, who consults on all trials and has 26 years of litigation experience.  We also have numerous seasoned property and liability adjusters which allow us to manage our claims exposures more carefully, across all markets.  In addition, our claims professionals utilize a network of independent local adjusters and appraisers to assist with specific aspects of claims investigations, such as securing witness statements and conducting initial appraisals in states where it is practical to do so.  These outside vendors are mainly compensated based on pre‑negotiated fee schedules to control overall costs.

Claims personnel are organized by line of business, with specific managers assigned as supervisors for each line of business.  Reserving and payment authority levels of claims personnel are set by our Senior Vice President of claims and our Executive Vice President.  Those limits of authority are integrated into our claims information technology systems to ensure strict compliance.

Initial claim reserves are determined and set using our statistical averages of paid indemnity and loss adjustment expenses by line of business.  After reviewing statistical data and consulting with our internal actuary, our senior vice president of claims, together with other members of management, set initial reserves by line of business.  Once initial reserves have been set, reserves are evaluated periodically as specific claim information changes to generate management’s overall best estimate of reserves.  In addition, claim reviews with in‑house adjusters and attorneys provide a regular opportunity to review the adequacy of reserves.  Changes to claims reserves are made by senior management based on claim developments and input from these attorneys and adjusters.  We utilize an in‑house, experienced and fully credentialed actuary to support our financial efforts.

Reinsurance

We routinely purchase reinsurance for our commercial and personal lines to reduce volatility by limiting our exposure to large losses and to provide capacity for growth.  In a reinsurance transaction, an insurance company transfers, or cedes, all or part of its exposure in return for a portion of the premium.  We remain legally responsible for the entire obligation to policyholders, irrespective of any reinsurance coverage we may purchase.

On September 28, 2017, the Company entered into an adverse development cover (ADC) reinsurance agreement to cover loss development of up to $17.5 million in excess of stated reserves as of June 30, 2017, for accident years 2005 through 2016.  The agreement attaches when net losses exceed $1.4 million of the $36.6 million carried reserves at June 30, 2017, and extends to $19.5 million in coverage up to $57.5 million.  The company retains a 10% co-participation for any development in excess of the retention.

Information relating to our reinsurance structure and treaty information is included within Note 6 ~ Reinsurance.

6


 

Loss Reserve Development

The following table presents the development of our loss and loss adjustment expenses ("LAE") reserves from 2010 through 2019, net of reinsurance recoverables (dollars in thousands).

 

 

Year Ended December 31,

 

 

 

2010

 

 

2011

 

 

2012

 

 

2013

 

 

2014

 

 

2015

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

Net liability for losses and

  loss expenses

 

$

18,795

 

 

$

17,164

 

 

$

17,547

 

 

$

24,956

 

 

$

28,307

 

 

$

30,017

 

 

$

47,993

 

 

$

67,830

 

 

$

63,122

 

 

$

84,667

 

Liability re-estimated as of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One year later

 

 

16,565

 

 

 

12,807

 

 

 

13,508

 

 

 

23,763

 

 

 

29,321

 

 

 

40,239

 

 

 

57,452

 

 

 

71,186

 

 

 

79,351

 

 

 

 

 

Two years later

 

 

13,071

 

 

 

9,870

 

 

 

13,601

 

 

 

25,521

 

 

 

33,274

 

 

 

52,321

 

 

 

60,453

 

 

 

87,536

 

 

 

 

 

 

 

 

 

Three years later

 

 

10,300

 

 

 

10,038

 

 

 

13,821

 

 

 

26,560

 

 

 

38,569

 

 

 

58,251

 

 

 

69,833

 

 

 

 

 

 

 

 

 

 

 

 

 

Four years later

 

 

10,698

 

 

 

10,064

 

 

 

13,860

 

 

 

27,784

 

 

 

40,822

 

 

 

62,185

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Five years later

 

 

10,926

 

 

 

10,227

 

 

 

13,980

 

 

 

27,920

 

 

 

42,274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six years later

 

 

11,215

 

 

 

10,414

 

 

 

14,048

 

 

 

28,339

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Seven years later

 

 

11,402

 

 

 

10,471

 

 

 

13,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eight years later

 

 

11,463

 

 

 

10,404

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine years later

 

 

11,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ten years later

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cumulative redundancy

  (deficiency)

 

 

7,399

 

 

 

6,760

 

 

 

3,565

 

 

 

(3,383

)

 

 

(13,967

)

 

 

(32,168

)

 

 

(21,840

)

 

 

(19,706

)

 

 

(16,229

)

 

 

 

 

Deferred gain on ADC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,677

)

 

 

(5,677

)

 

 

(5,677

)

 

 

 

 

Net cumulative redundancy

  (deficiency)

 

$

7,399

 

 

$

6,760

 

 

$

3,565

 

 

$

(3,383

)

 

$

(13,967

)

 

$

(32,168

)

 

$

(16,163

)

 

$

(14,029

)

 

$

(10,552

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative amount of net

  liability paid as of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One year later

 

$

4,112

 

 

$

3,383

 

 

$

5,186

 

 

$

13,245

 

 

$

16,091

 

 

$

20,020

 

 

$

29,533

 

 

$

44,521

 

 

 

29,520

 

 

 

 

 

Two years later

 

 

6,277

 

 

 

6,092

 

 

 

9,106

 

 

 

19,711

 

 

 

24,060

 

 

 

35,972

 

 

 

56,962

 

 

 

62,369

 

 

 

 

 

 

 

 

 

Three years later

 

 

8,302

 

 

 

7,917

 

 

 

11,444

 

 

 

23,241

 

 

 

32,699

 

 

 

50,676

 

 

 

61,168

 

 

 

 

 

 

 

 

 

 

 

 

 

Four years later

 

 

9,372

 

 

 

8,788

 

 

 

13,015

 

 

 

26,056

 

 

 

37,474

 

 

 

58,317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Five years later

 

 

9,971

 

 

 

9,730

 

 

 

13,522

 

 

 

27,217

 

 

 

40,438

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six years later

 

 

10,799

 

 

 

10,167

 

 

 

13,903

 

 

 

27,280

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Seven years later

 

 

11,219

 

 

 

10,398

 

 

 

13,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eight years later

 

 

11,416

 

 

 

10,373

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine years later

 

 

11,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ten years later

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross liability-end of year

 

 

32,047

 

 

 

29,574

 

 

 

24,843

 

 

 

28,909

 

 

 

31,532

 

 

 

35,423

 

 

 

54,651

 

 

 

87,896

 

 

 

92,807

 

 

 

107,246

 

Reinsurance recoverable on

  unpaid losses

 

 

13,252

 

 

 

12,410

 

 

 

7,296

 

 

 

3,952

 

 

 

3,225

 

 

 

5,405

 

 

 

6,658

 

 

 

20,066

 

 

 

29,685

 

 

 

22,579

 

Net liability-end of year

 

 

18,795

 

 

 

17,164

 

 

 

17,547

 

 

 

24,957

 

 

 

28,307

 

 

 

30,018

 

 

 

47,993

 

 

 

67,830

 

 

 

63,122

 

 

 

84,667

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross liability re-estimated

  -latest

 

 

21,928

 

 

 

18,453

 

 

 

20,055

 

 

 

34,570

 

 

 

50,697

 

 

 

78,588

 

 

 

103,066

 

 

 

140,980

 

 

 

124,581

 

 

 

 

 

Reinsurance recoverable on

  unpaid losses re-estimated

  -latest

 

 

10,532

 

 

 

8,049

 

 

 

6,073

 

 

 

6,230

 

 

 

8,423

 

 

 

16,402

 

 

 

33,233

 

 

 

53,444

 

 

 

45,230

 

 

 

 

 

Net liability re-estimated

  -latest

 

 

11,396

 

 

 

10,404

 

 

 

13,982

 

 

 

28,340

 

 

 

42,274

 

 

 

62,186

 

 

 

69,833

 

 

 

87,536

 

 

 

79,351

 

 

 

 

 

Gross cumulative

  redundancy (deficiency)

 

$

10,119

 

 

$

11,121

 

 

$

4,788

 

 

$

(5,661

)

 

$

(19,165

)

 

$

(43,165

)

 

$

(48,415

)

 

$

(53,084

)

 

$

(31,774

)

 

 

 

 

 

The first line of the table presents the unpaid loss and LAE reserves at December 31 for each year, including the incurred but not reported ("IBNR") reserve.  The next section of the table sets forth the re‑estimates of incurred losses from later years, including payments, for the years indicated.  The increase/decrease from the original estimate would generally be a combination of factors, including, but not limited to:

 

Claims being settled for amounts different from the original estimates;

 

Reserves being increased or decreased for individual claims that remain open as more information becomes known about those individual claims; and

7


 

 

More or fewer claims being reported after the related year end, than had been expected to be reported before that date.

As our historical data for a particular line of business increases, both in terms of the number of years of loss experience and the size of our data pool, we will increasingly rely upon our own loss experience rather than industry loss experience in establishing our loss and LAE reserves.  We plan to continue to apply reserving practices consistent with historical methodologies.

Additional information relating to our reserves is included within the Losses and Loss Adjustment Expenses section of Note 1 ~ Summary of Significant Accounting Policies and Note 5 ~ Unpaid Losses and Loss Adjustment Expenses of the Notes to the Consolidated Financial Statements, as well as in the Critical Accounting Policies: Loss and Loss Adjustment Expense Reserves section of Item 7, Management’s Discussion and Analysis.

Regulation

Insurance Company Regulation

Our Insurance Company Subsidiaries are subject to regulation in the states where they conduct business.  State insurance regulations generally are designed to protect the interests of policyholders, consumers or claimants rather than shareholders or other investors. The nature and extent of such state regulation varies by jurisdiction, but generally involves:

 

Prior approval of the acquisition of control of an insurance company or of any company controlling an insurance company;

 

Regulation of certain transactions entered into by such insurance company subsidiary with any of its affiliates;

 

Approval of premium rates, forms and policies used for many lines of admitted insurance;

 

Standards of solvency and minimum amounts of capital and surplus that must be maintained;

 

Limitations on types and concentration of investments;

 

Licensing of insurers and agents;

 

Deposits of securities for the benefit of policyholders; and

 

The filing of periodic reports with state insurance regulators with respect to financial condition and other matters.

In addition, state regulatory examiners perform periodic examinations of our Insurance Company Subsidiaries.  The results of these examinations can give rise to regulatory orders requiring remedial, injunctive or other corrective action.

Insurance Holding Company Regulation

We operate as an insurance holding company and are subject to regulation in the jurisdictions in which we conduct business.  These regulations require that each of our Insurance Company Subsidiaries register with the insurance department of its state of domicile and furnish information concerning the operations of companies within the holding company system that may materially affect the operations, management or financial condition of the insurers within the system.  The insurance laws similarly provide that all transactions among members of a holding company system must be fair and reasonable.  Certain types of transactions between our Insurance Company Subsidiaries and the Company and our other affiliates generally must be disclosed to the state regulators, and prior approval of the state insurance regulator generally is required for any material or extraordinary transaction.  In addition, a change of control of a domestic insurer or of any controlling person requires the prior approval of the state of domicile insurance regulator.

8


 

Various State and Federal Regulations

Insurance companies are also affected by a variety of state and federal legislative and regulatory measures and judicial decisions that define and extend the risks and benefits for which insurance is sought and provided.  In addition, for some classes of insureds individual state insurance departments may prevent premium rates for some classes of insureds from reflecting the level of risk assumed by the insurer for those classes.  Such developments may adversely affect the profitability of various lines of insurance.  In some cases, if permitted by applicable regulations, these adverse effects on profitability can be minimized through repricing of coverages or limitations or cessation of the affected business.

Reinsurance Intermediary

Our reinsurance intermediaries are also subject to regulation.  Under applicable regulations, an intermediary is responsible, as a fiduciary, for funds received on account of the parties to the reinsurance transaction.  The intermediaries are required to hold such funds in appropriate bank accounts subject to restrictions on withdrawals and prohibitions on commingling.

Licensing and Agency Contracts

We, or certain of our designated employees, must be licensed to act as agents by regulatory authorities in the states in which we conduct business.  Regulations and licensing laws vary in each state and are often complex.

Insurance licenses are issued by state insurance regulators upon application and may be of perpetual duration or may require periodic renewal.  There are often requirements to obtain appropriate new licenses before we can begin writing or offer new coverages in a new state.  The requirements are more stringent when writing on an admitted basis, as opposed to on an E&S basis where there is greater form and rate flexibility.

Insurers operating on an admitted basis must file premium rate schedules and policy or coverage forms for review and approval by the insurance regulators.  In many states, rates and policy forms must be approved prior to use, and insurance regulators have broad discretion in judging whether or not an insurer’s rates are adequate, excessive and unfairly discriminatory.

The applicable licensing laws and regulations in all states are subject to amendment or reinterpretation by state regulatory authorities, and such authorities are vested in most cases with relatively broad discretion as to the granting, revocation, suspension and renewal of licenses.  We, or our employees, could be excluded, or temporarily suspended, from continuing with some or all of our activities in, or otherwise subjected to penalties by, a particular state.

Membership in Insolvency Funds and Associations, Mandatory Pools and Insurance Facilities

Most states require admitted property and casualty insurers to become members of insolvency funds or associations, which generally protect policyholders against the insolvency of insurers.  Members of the fund or association must contribute to the payment of certain claims made against insolvent insurers.  The Company's assessments from insolvency funds were minimal for the years ended December 31, 2019, 2018, and 2017.

Our Insurance Company Subsidiaries are also required to participate in various mandatory insurance facilities or in funding mandatory pools, which are generally designed to provide insurance coverage for consumers who are unable to obtain insurance in the voluntary insurance market.  Among the pools participated in are those established in certain states to provide windstorm and other similar types of property coverage.  These pools typically require all companies writing applicable lines of insurance in the state for which the pool has been established to fund deficiencies experienced by the pool based upon each company’s relative premium writings in that state, with any excess funding typically distributed to the participating companies on the same basis.  To the extent that reinsurance treaties do not cover these assessments, they may have an adverse effect on the Company.  For the years ended December 31, 2019, 2018, and 2017, total assessments paid to all such facilities were minimal.

9


 

Restrictions on Dividends and Risk-Based Capital

For information on Restrictions on Dividends and Risk-based Capital that affect us please refer to Note 9 ~ Statutory Financial Data, Risk-Based Capital and Dividend Restrictions of the Notes to the Consolidated Financial Statements and the Regulatory and Rating Issues section within Item 7, Management’s Discussion and Analysis.

NAIC-IRIS Ratios

The National Association of Insurance Commissioners’ (“NAIC”) Insurance Regulatory Information System (“IRIS”) was developed by a committee of state insurance regulators and is primarily intended to assist state insurance departments in executing their statutory mandates to oversee the financial condition of insurance companies operating in their respective states.  IRIS identifies thirteen industry ratios and specifies “usual values” for each ratio.  Departure from the usual values on four or more ratios generally leads to inquiries or possible further review from individual state insurance commissioners.  However, the generation of ratios outside of the usual values does not necessarily indicate a financial problem.  For example, premium growth, alone, can trigger one or more unusual values.  Refer to the Regulatory and Rating Issues section within Item 7, Management’s Discussion and Analysis.

Effect of Federal Legislation

The Terrorism Risk Insurance Act, (“TRIA”), was enacted in November 2002.  After several extensions, Congress enacted the Terrorism Risk Insurance Program Reauthorization of 2015 (“Act”).  The Act extends the Federal Terrorism Insurance Program until December 31, 2020.  The Act continues to require insurance companies to offer terrorism coverage.  There is minimal exposure to this coverage as most of our policyholders decline this coverage option.

Employees

At December 31, 2019, we had 147 employees.  Substantially all of our employees are full-time.  Our employees are not subject to any collective bargaining agreement, and we are not aware of any current efforts to implement such an agreement.  We believe we have good working relations with our employees.

Available Information

We maintain an internet website at http://www.cnfrh.com, where we make available, free of charge, our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, Statements of Beneficial Ownership (Forms 3, 4, and 5), and any amendments to those reports, as soon as reasonably practicable after we electronically file such material with, or furnish to, the SEC.  In addition, the SEC maintains an Internet site that contains reports, proxy statements, and other information that we file at www.sec.gov.  The public may read and copy any materials we file with the Commission at the SEC's Public Reference Room at 100 F Street, NE., Washington, DC 20549, on official business days during the hours of 10 a.m. to 3 p.m.  The public may obtain information on the operation of the Public Reference Room by calling the Commission at 1-800-SEC-0330.  Information found on our website or any other website is not part of this annual report on Form 10-K or any other report we file with, or furnish to the SEC.

Glossary

 

Accident year

 

The annual calendar accounting period in which loss events occurred, regardless of when the losses are actually reported, booked or paid.

Accident year combined ratio

The accident year combined ratio is an insurance industry measure that excludes changes in net ultimate loss estimates from prior accident year loss reserves.  The accident year combined ratio provides management with an assessment of the specific policy year’s profitability (which matches policy pricing with related losses) and assists management in their evaluation of product pricing levels and quality of business written.  Management uses accident year combined ratio as one component to assess the Company's current year performance and as a measure to evaluate, and if necessary, adjust current year pricing and underwriting.

10


 

Adjusted operating income (loss)

Net income (loss) excluding net realized investment and other gains (losses), net of tax, the effects of tax reform, the tax effect of changes in unrealized gains to the extent included in net income, the change in the fair value of equity securities, net of tax, and the capitalization and amortization of deferred gains from the ADC.

Adjusted operating income (loss), per share

Adjusted operating income (loss) on a per share basis.

Assignment of Benefits

A legal tool that allows a third party to assert a claim and be paid for services performed for an insured who would normally be reimbursed directly by the insurance company after making a claim themselves.

Book value per share

Total common shareholders' equity divided by the number of common shares outstanding.

Case reserves

Estimates of anticipated future payments to be made on each specific reported claim.

Combined Ratio based on accounting principles generally accepted in the United States of America (“GAAP”)

The Combined Ratio is the sum of the Loss Ratio and the Expense Ratio.  These ratios differ from statutory ratios to reflect GAAP accounting, as management evaluates the performance of our underwriting operations using the GAAP combined ratio.

Combined Ratio based on statutory accounting practices (“SAP”)

The combined ratio based on SAP, expressed as a percentage, is the key measure of underwriting profitability traditionally used in the property and casualty insurance business.  The combined ratio is a statutory accounting measurement, which represents the sum of (i) the ratio of losses and loss expenses to net earned premiums (loss ratio), plus (ii) the ratio of underwriting expenses to net written premiums (expense ratio).

Combined Ratio (Overall)

When the combined ratio is under 100%, underwriting results are generally considered profitable; when the combined ratio is over 100%, underwriting results are generally considered unprofitable.

Deferred policy acquisition costs

 

Primarily commissions and premium-related taxes that vary with, and are primarily related to, the production of new contracts and are deferred and amortized to achieve a matching of revenues and expenses when reported in financial statements prepared in accordance with GAAP.

Deficiency

 

With regard to reserves for a given liability, a deficiency exists when it is estimated or determined that the reserves are insufficient to pay the ultimate settlement value of the related liabilities.  Where the deficiency is the result of an estimate, the estimated amount of deficiency (or even the finding of whether or not a deficiency exists) may change as new information becomes available.

Expense Ratio

For GAAP, it is the ratio of GAAP underwriting expenses incurred to net earned premiums plus other income.  For SAP, it is the ratio of Statutory underwriting expenses incurred to net written premiums.

Incurred but not reported (IBNR) reserves

 

Reserves for estimated losses and LAE that have been incurred but not yet reported to the insurer.  This includes amounts for unreported claims, development on known cases, and re-opened claims.

Loss

 

An occurrence that is the basis for submission and/or payment of a claim.  Losses may be covered, limited or excluded from coverage, depending on the terms of the policy.

Loss adjustment expenses (LAE)

 

The expenses of settling claims, including legal and other fees and the portion of general expenses allocated to claim settlement costs.

Loss ratio

The ratio of incurred losses and loss adjustment expenses to net earned premiums plus other income.

11


 

Loss reserves

 

Liabilities established by insurers and reinsurers to reflect the estimated cost of claims incurred that the insurer or reinsurer will ultimately be required to pay in respect of insurance or reinsurance it has written.  Reserves are established for losses and for LAE, and consist of case reserves and IBNR reserves.  As the term is used in this document, “loss reserves” is meant to include reserves for both losses and LAE, unless stated otherwise.

Loss reserve development

 

The increase or decrease in Loss or LAE as a result of the re-estimation of claims and claim adjustment expense reserves at successive valuation dates for a given group of claims.  Loss reserve development may be related to prior year or current year development.

Losses incurred

The total losses sustained by an insurance company under a policy or policies, whether paid or unpaid.  Incurred losses include a provision for IBNR.

NAIC-IRIS ratios

Financial ratios calculated by the NAIC to assist state insurance departments in monitoring the financial condition of insurance companies.

Policyholders' surplus

 

As determined under SAP, the amount remaining after all liabilities are subtracted from all admitted assets.  Admitted assets are assets of an insurer prescribed or permitted by a state to be recognized on the statutory balance sheet.  Policyholders' surplus is also referred to as “surplus” or “statutory surplus” for statutory accounting purposes.

Premium leverage ratio

The ratio of written premium (gross or net) to consolidated statutory surplus.

Redundancy

 

With regard to reserves for a given liability, a redundancy exists when it is estimated or determined that the reserves are greater than what will be needed to pay the ultimate settlement value of the related liabilities.  Where the redundancy is the result of an estimate, the estimated amount of redundancy (or even the finding of whether or not a redundancy exists) may change as new information becomes available.

Risk-Based Capital (RBC)

A measure adopted by the NAIC and enacted by states for determining the minimum statutory policyholders' surplus requirements of insurers.  Insurers having total adjusted capital less than that required by the RBC calculation will be subject to varying degrees of regulatory action.

Statutory accounting practices (SAP)

The practices and procedures prescribed or permitted by domiciliary state insurance regulatory authorities in the United States for recording transactions and preparing financial statements.

Underwriting gain or loss

Net earned premiums plus other income, less losses, LAE, commissions, and operating expenses.

 

12


 

ITEM 1A. RISK FACTORS

Summary Risk Factors

You should read the following risk factors carefully in connection with evaluating our business and the forward-looking information contained in this Annual Report on Form 10-K.  Any of the following risks could materially and adversely affect our business, operating results, financial condition and the actual outcome of matters as to which forward-looking statements are made in this Annual Report on Form 10-K.  While we believe we have identified and discussed below the key risk factors affecting our business, there may be additional risks and uncertainties that are not presently known or that are not currently believed to be significant that may adversely affect our business, operating results or financial condition in the future.

Our actual incurred losses may be greater than our loss and loss adjustment expense reserves, which could have a material adverse effect on our financial condition and results of operations.

Insurance companies’ financial condition and results of operations depend upon their ability to accurately assess the potential losses and loss adjustment expenses under the terms of the insurance policies they underwrite.  Reserves do not represent an exact calculation of liability.  Rather, reserves represent an estimate of what the expected ultimate settlement and administration of claims will cost, and the ultimate liability may be greater or less than the current estimate. In the insurance industry, there is always the risk that reserves may prove inadequate as it is possible for insurance companies to underestimate the cost of claims.

We base our estimates on our assessment of known facts and circumstances, as well as estimates of future trends in claim severity, claim frequency, judicial theories of liability and other factors.  These variables are affected by both internal and external events that could increase our exposure to losses, including changes in actuarial projections, claims handling procedures, inflation, severe weather, climate change, economic and judicial trends, and legislative changes.  We continually monitor reserves using new information on reported claims and a variety of statistical techniques to update our current estimate.  Our estimates could prove to be inadequate, and this underestimation could have a material adverse effect on our financial strength.

Among the uncertainties we encounter in establishing our reserves for losses and related expenses in connection with our insurance businesses are as follows:

 

When we write “occurrence” policies, we are obligated to pay covered claims, up to the contractually agreed amount, for any covered loss that occurs while the policy is in force.  Accordingly, claims may be reported and develop many years after a policy has lapsed;

 

Even when a claim is received (irrespective of whether the policy is a "claims-made,” which requires claims to be reported during the policy period, or an “occurrence” based form), it may take considerable time to fully appreciate the extent of the covered loss suffered by the insured and, consequently, estimates of loss associated with specific claims can increase over time;

 

New theories of liability are enforced retroactively from time to time by courts;

 

Volatility in the financial markets, economic events, weather events and other external factors may result in an increase in the number of claims and the severity of the claims reported.  In addition, elevated inflationary conditions would, among other things, drive loss costs to increase;

 

If claims became more frequent, even if we had no liability for those claims, the cost of evaluating these potential claims could escalate beyond the amount of the reserves we have established.  If we enter new lines of business, or encounter new theories of claims liability, we may encounter an increase in claims frequency and greater claims handling costs than we had anticipated; and

 

Estimation of IBNR losses is a complex and inherently uncertain process which involves a considerable degree of judgment and expertise, which adds to the overall difficulty of estimating loss reserves.

13


 

If any of our insurance reserves should prove to be inadequate for the reasons discussed above, or for any other reason, we will be required to increase reserves, resulting in a reduction in our net income and shareholders’ equity in the period in which the deficiency is identified.  Future loss experience substantially in excess of established reserves could also have a material adverse effect on future earnings and liquidity and financial rating, which would affect our ability to attract business and could affect our ability to retain or hire qualified personnel.

If we are unable to underwrite risks accurately and charge competitive yet profitable rates to our policyholders, our business, financial condition and results of operations will be adversely affected.

In general, the premiums for our insurance policies are established at the time a policy is issued and, therefore, before all of our underlying costs are known.  Like other insurance companies, we rely on estimates and assumptions in setting our premium rates.  Establishing adequate premium rates is necessary, together with investment income, to generate sufficient revenue to offset losses, LAE and other underwriting costs and to earn a profit.  If we do not accurately assess the risks that we underwrite, we may not charge adequate premiums to cover our losses and expenses, which would adversely affect our results of operations and our profitability.  Alternatively, we could set our premiums too high, which could reduce our competitiveness and lead to lower revenues.

Pricing involves the acquisition and analysis of historical loss data and the projection of future trends, loss costs and expenses, and inflation trends, among other factors, for each of our products in multiple risk tiers and many different markets.  In order to accurately price our policies, we:

 

Collect and properly analyze a substantial volume of data from our insureds;

 

Develop, test and apply appropriate actuarial projections and rating formulas;

 

Closely monitor and timely recognize changes in trends; and

 

Project both frequency and severity of our insureds’ losses with reasonable accuracy.

We seek to implement our pricing accurately in accordance with our assumptions.  Our ability to undertake these efforts successfully and, as a result, accurately price our policies, is subject to a number of risks and uncertainties, including:

 

Insufficient or unreliable data;

 

Incorrect or incomplete analysis of available data;

 

Uncertainties generally inherent in estimates and assumptions;

 

Our failure to implement appropriate actuarial projections and rating formulas or other pricing methodologies;

 

Regulatory constraints on rate increases; and

 

Our failure to accurately estimate investment yields and the duration of our liability for loss and loss adjustment expenses, as well as unanticipated court decisions, legislation or regulatory action.

In addition, as a result of current industry non-weather factors, such as the increase in litigation surrounding the Assignment of Benefits claims and lawsuits in Florida, in particular, we may experience additional losses that could adversely affect our financial position or results of operations.

We operate in a highly competitive environment and we may not continue to be able to compete effectively against larger or more wellestablished business rivals.

We compete with a large number of other companies in our selected lines of business.  Many of our competitors are substantially larger and may enjoy better name recognition, substantially greater financial resources, higher financial strength ratings by rating agencies, broader and more diversified product lines and more widespread agency relationships than us.  Insurers in our markets generally compete on the basis of price, consumer recognition, coverages offered, claims handling, financial stability, customer service and geographic coverage.  Although pricing is influenced to some degree by that of our competitors, it is not in our best interests to compete solely on price, and we may from time-to-time experience a loss of

14


 

market share during periods of intense price competition.  A number of new, proposed or potential legislative or industry developments could further increase competition in our industry including, but not limited to:

 

An increase in capital‑raising by companies in our lines of business, which could result in new entrants to our markets and an excess of capital in the industry;

 

The deregulation of commercial insurance lines in certain states and the possibility of federal regulatory reform of the insurance industry, which could increase competition from standard carriers for our E&S lines of insurance business; and

 

Changing practices caused by the Internet may lead to greater competition in the insurance business.  Among the possible changes are shifts in the way insurance is purchased.  If our distribution model was to be significantly altered by changes in the way products were marketed, including, without limitation, through use of the Internet, it could have a material adverse effect on our premiums, underwriting results and profits.

There is no assurance that we will be able to continue to compete successfully in the insurance market.  Increased competition in our market could result in a change in the supply and/or demand for insurance, affect our ability to price our products at risk‑adequate rates and retain existing business, or underwrite new business on favorable terms.  If this increased competition so limits our ability to transact business, our operating results could be adversely affected.

Our ability to meet ongoing cash requirements, service debt and pay dividends may be limited by our holding company structure and regulatory constraints restricting dividends or other distributions by our Insurance Company Subsidiaries.

We are a holding company that transacts the majority of our business through our Insurance Company Subsidiaries.  Our ability to meet our obligations on our outstanding debt, and to pay our expenses and shareholder dividends, depends upon the dividend paying capacity of our Insurance Company Subsidiaries.  We will be limited by the earnings of our Insurance Company Subsidiaries, and the distribution or other payment of such earnings to it in the form of dividends, loans, advances or the reimbursement of expenses.  Payments of dividends to us by our Insurance Company Subsidiaries are subject to various business considerations and restricted by state insurance laws, including laws establishing minimum solvency and liquidity thresholds, and could be subject to revised restrictions in the future.  The ability to pay ordinary and extraordinary dividends must be reviewed in relation to the impact on key financial measurement ratios, including RBC ratios.  The Insurance Company Subsidiaries’ ability to pay future dividends without advance regulatory approval is dependent upon maintaining a positive level of unassigned surplus.  As a result, at times, we may not be able to receive dividends from our Insurance Company Subsidiaries in amounts necessary to meet our debt obligations, to pay shareholder dividends on our capital stock or to pay corporate expenses.  Therefore, the inability of our Insurance Company Subsidiaries to pay dividends or make other distributions could have a material adverse effect on our business and financial condition.

The price of our common stock may be volatile and limited public float and low trading volume for our shares may have an adverse impact on the share price or make it difficult to liquidate.

The trading price of our common stock is likely to be highly volatile and could be subject to wide fluctuations in response to various factors, some of which are beyond our control and may not be related to our operating performance.  These fluctuations could be significant and could cause a loss in the amount invested in our shares of common stock.

In addition, the stock market in general, and the market for insurance companies in particular, has experienced extreme price and volume fluctuations that have often been unrelated or disproportionate to the operating performance of those companies.  Securities class action litigation has often been instituted against companies following periods of volatility in the overall market and in the market price of a company’s securities.  This litigation, if instituted against us, could result in substantial costs, divert our management’s attention and resources, and harm our business, operating results, and financial condition.

As a result of these factors, investors in our common stock may not be able to resell their shares at or above their purchase price or may not be able to resell them at all.  These market and industry factors may materially reduce the market

15


 

price of our common stock, regardless of our operating performance.  In addition, price volatility may be greater if the public float and the trading volume of our common stock remain low.

Our investment portfolio is subject to significant market and credit risks, which could result in an adverse impact on our financial conditions or results of operations.

Our results of operations depend, in part, on the performance of our investment portfolio.  We seek to hold a diversified portfolio of investments that is managed by professional investment advisory management firms in accordance with our investment policy and routinely reviewed by our Investment Committee.  However, our investments are subject to general economic conditions and market risks as well as risks inherent to particular securities.

The value of our investment portfolio is subject to the risk that certain investments may default or become impaired due to deterioration in the financial condition of one or more issuers of the securities held, or due to deterioration in the financial condition of an insurer that guarantees an issuer’s payments of such investments.  Such defaults and impairments could reduce our net investment income and result in realized investment losses.

Risks for all types of securities are managed through application of our investment policy, which establishes investment parameters that include but are not limited to maximum percentages of investment in certain types of securities and minimum levels of credit quality, which we believe are within guidelines established by the NAIC and various state insurance departments, as applicable.

A severe economic downturn could cause us to incur substantial realized and unrealized investment losses in future periods, which would have an adverse impact on our financial condition, results of operations, debt and financial strength ratings, Insurance Company Subsidiaries’ capital liquidity and ability to access capital markets.

Although we seek to preserve our capital, we cannot be certain that our investment objectives will be achieved, and results may vary substantially over time.  In addition, although we seek to employ investment strategies that are not correlated with our insurance exposures, losses in our investment portfolio may occur at the same time as underwriting losses and, therefore, exacerbate the adverse effect of the losses on us.

We may be adversely affected by interest rate changes.

Our investment portfolio is predominantly comprised of fixed income securities.  These securities are sensitive to changes in interest rates.  An increase in interest rates typically reduces the fair market value of fixed income securities.  In addition, if interest rates decline, investment income earned from future investments in fixed income securities will be lower.   We generally hold our fixed income securities to maturity, so our interest rate exposure does not usually result in realized losses.  However, as noted above, rising interest rates could result in a significant reduction of our book value.  A low investment yield environment could adversely impact our net earnings, as a result of fixed income securities maturing and being replaced with lower yielding securities which impact investing results.

Interest rates are highly sensitive to many factors beyond our control including general economic conditions, governmental monetary policy, and political conditions.  As discussed above, fluctuations in interest rates may adversely impact our business.  See Item 7A ~ Qualitative and Quantitative Disclosures About Market Risk for further discussion on interest rate risk.

A decline in our financial strength rating may result in a reduction of new or renewal business.

Participants in the insurance industry use ratings from independent ratings agencies, such as A.M.  Best Company, Inc. (“A.M. Best”) and Kroll Bond Rating Agency ("Kroll") as an important means of assessing the financial strength and quality of insurers.  In setting their ratings, A.M. Best and Kroll utilize a quantitative and qualitative analysis of a company’s balance sheet strength, operating performance and business profile.  These analyses include comparisons to peers and industry standards as well as assessments of operating plans, philosophy and management.  For A.M. Best, the ratings range from A++, or superior, to F for in liquidation.  Kroll's ratings range from AAA (extremely strong) to R (under regulatory supervision).  As of the date of this Form 10-K, A.M. Best has assigned financial strength ratings of B++ (Good) for CIC and WPIC.  A rating of B++ means A.M. Best considers both companies to have a “good” ability to meet ongoing financial

16


 

obligations.  Kroll has given CIC and WPIC an insurance financial strength rating of BBB+ with a stable outlook (fourth highest rating level out of eleven) as of the date of this Form 10-K.  A BBB+ rating indicates that the insurer's financial condition is adequate.

A.M. Best and Kroll assign ratings that are intended to provide an independent opinion of an insurance company’s ability to meet its financial obligations to policyholders and such ratings are not evaluations directed to investors.  A.M. Best and Kroll periodically review our ratings and may revise ratings downward or revoke them at their sole discretion based primarily on their analyses of our balance sheet strength (including capital adequacy and loss and loss adjustment expense reserve adequacy), operating performance and business profile.  Factors that could affect such analyses include but are not limited to:

 

If we change our business practices from our organizational business plan in a manner that no longer supports A.M. Best’s or Kroll's rating;

 

If unfavorable financial, regulatory or market trends affect us, including excess market capacity;

 

If we incur operating losses;

 

If we have unresolved issues with government regulators;

 

If we are unable to retain our senior management or other key personnel;

 

If our investment portfolio incurs significant losses; or

 

If A.M. Best or Kroll alters its capital adequacy assessment methodology in a manner that would adversely affect our rating.

These and other factors could result in a downgrade of our rating.  A downgrade of our rating could cause our current and future agents, retail brokers and insureds to choose other, more highly‑rated competitors.  A downgrade of this rating could also increase the cost or reduce the availability of reinsurance to us.

In addition, in view of the earnings and capital pressures recently experienced by many financial institutions, including insurance companies, it is possible that rating organizations will heighten the level of scrutiny that they apply to such institutions and may increase the capital and other requirements employed in the rating organizations’ models for maintenance of certain ratings levels.  It is possible that such reviews of us may result in adverse ratings consequences, which could have a material adverse effect on our financial condition and results of operations.  A downgrade or withdrawal of any rating could severely limit or prevent us from writing new and renewal insurance contracts.

Increased information technology security threats and more sophisticated computer crimes pose a risk to our systems, networks, products and services.

Our business is dependent upon the uninterrupted functioning of our information technology and telecommunication systems.  We rely upon our systems, as well as the systems of our vendors, to underwrite and process our business; make claim payments; provide customer service; provide policy administration services, such as endorsements, cancellations and premium collections; comply with insurance regulatory requirements; and perform actuarial and other analytical functions necessary for pricing and product development.  We have established security policies, processes and layers of defense designed to help identify and protect against intentional and unintentional misappropriation or corruption of our systems and information and disruption of our operations.  Our security measures are focused on the prevention, detection and remediation of damage from computer viruses, natural disasters, unauthorized access, cyber-attack and other similar disruptions.

Despite these efforts, our systems may be damaged, disrupted, or shut down due to attacks by unauthorized access, malicious software, undetected intrusion, hardware failures, or other events, and in these circumstances our disaster recovery planning may be ineffective or inadequate.  Information technology security threats from user error to cybersecurity attacks are increasing in frequency and sophistication.  Cybersecurity attacks may range from random attempts to coordinated and targeted attacks, including sophisticated computer crime and advanced threats.  These threats pose a risk to the security of our systems and networks and the confidentiality, availability and integrity of our data.  The potential consequences of a material cybersecurity attack include reputational damage, litigation with third parties, and increased cybersecurity protection and

17


 

remediation costs.  A sustained business interruption or system failure could adversely impact our ability to process our business, provide customer service, pay claims in a timely manner or perform other necessary business functions.  We could also be subject to fines and penalties from a security breach.  The cost to remedy a severe breach could be substantial.

Severe weather conditions and other catastrophes are inherently unpredictable and may have a material adverse effect on our financial results and financial condition.

Our property insurance business is exposed to the risk of severe weather conditions and other catastrophes.  Catastrophes can be caused by various events, including natural events such as hurricanes, winter weather, tornadoes, windstorms, earthquakes, hailstorms, severe thunderstorms, fires and other non-natural events such as explosions or riots.

The incidence and severity of catastrophes and severe weather conditions are inherently unpredictable.  The extent of losses from a catastrophe is a function of both the total amount of insured exposure in the area affected by the event and the severity of the event.  Severe weather conditions and catastrophes can cause greater losses in our property lines and cause our liquidity and financial condition to deteriorate.  In addition, our inability to obtain reinsurance coverage at reasonable rates and in amounts adequate to mitigate the risks associated with severe weather conditions and other catastrophes could have a material adverse effect on our business and results of operations.

We distribute our insurance products through a select group of agents, several of which account for a significant portion of our business, and there can be no assurance that such relationships will continue, or if they do continue, that the relationship will be on favorable terms to us. In addition, reliance on agents subjects us to their credit risk.

Our distribution model depends almost entirely on the agencies that distribute our products.  In 2019, our top six independent agencies accounted for approximately 33% of our gross written premiums in our commercial lines, and our top four independent agencies, accounted for approximately 27% of our gross written premiums in our personal lines.  We cannot assure you that these relationships, or our relationships with any of our agencies will continue.  Even if the relationships do continue, they may not be on terms that are profitable for us.  The termination of a relationship with one or more significant agents could result in lower direct written premiums and could have a material adverse effect on our results of operations or business prospects.

Certain premiums from policyholders, where the business is produced by agents, are collected directly by the agents and forwarded to our Insurance Company Subsidiaries.  In certain jurisdictions, when the insured pays its policy premium to these agents for payment on behalf of our Insurance Company Subsidiaries, the premiums might be considered to have been paid under applicable insurance laws and regulations.  Accordingly, the insured would no longer be liable to us for those amounts, whether or not we have actually received the premiums from that agent.  Consequently, we assume a degree of credit risk associated with agents.  There may be instances where agents collect premiums but do not remit them to us and we may be required under applicable law to provide the coverage set forth in the policy despite the absence of premiums.  If we are unable to collect premiums from agents in the future, underwriting profits may decline and our financial condition and results of operations could be materially and adversely affected.

The property and casualty insurance business is historically cyclical in nature, and we may experience periods with excess underwriting capacity and unfavorable premium rates, which could adversely affect our business.

Historically, insurers have experienced significant fluctuations in operating results due to competition, frequency and severity of catastrophic events, levels of capacity, adverse litigation trends, regulatory constraints, general economic conditions and other factors.  The supply of insurance is related to prevailing prices, the level of insured losses and the level of capital available to the industry that, in turn, may fluctuate in response to changes in rates of return on investments being earned in the insurance industry.  As a result, the insurance business historically has been a cyclical industry characterized by periods of intense price competition due to excessive underwriting capacity as well as periods when shortages of capacity increased premium levels.  Demand for insurance depends on numerous factors, including the frequency and severity of catastrophic events, levels of capacity, the introduction of new capital providers, and general economic conditions.  All of these factors fluctuate and may contribute to price declines generally in the insurance industry.

18


 

We cannot predict with certainty whether market conditions will improve, remain constant or deteriorate.  Negative market conditions may impair our ability to underwrite insurance at rates we consider appropriate and commensurate relative to the risk assumed.  If we cannot underwrite insurance at appropriate rates, our ability to transact business will be materially and adversely affected.  Any of these factors could lead to an adverse effect on our business, financial condition and results of operations.

Adverse economic factors, including recession, inflation, periods of high unemployment or lower economic activity could result in the sale of fewer policies than expected or an increase infrequency or severity of claims and premium defaults or both, which, in turn, could affect our growth and profitability.

Factors, such as business revenue, economic conditions, the volatility and strength of the capital markets and inflation can all affect the business and economic environment in which we operate.  These same factors affect our ability to generate revenue and profits.  In an economic downturn that is characterized by higher unemployment, declining spending and reduced corporate revenues, the demand for insurance products is adversely affected, which directly affects our premium levels and profitability.  Negative economic factors may also affect our ability to receive the appropriate rate for the risk we insure with our policyholders and may adversely affect the number of policies we can write, including with respect to our opportunities to underwrite profitable business.  In an economic downturn, our customers may have less need for insurance coverage, cancel existing insurance policies, modify their coverage or not renew with us.  Existing policyholders may exaggerate or even falsify claims to obtain higher claims payments.  These outcomes would reduce our underwriting profit to the extent these factors are not reflected in the rates we charge.

We are subject to extensive regulation, which may adversely affect our ability to achieve our business objectives. In addition, if we fail to comply with these regulations, we may be subject to penalties, including fines and suspensions, which may adversely affect our financial condition and results of operations.

As a holding company which owns insurance companies domiciled in the United States, we and our admitted Insurance Company Subsidiaries are subject to extensive regulation, primarily by Michigan (the domiciliary state for CIC and WPIC) and to a lesser degree, the other jurisdictions in which we operate.  Most insurance regulations are designed to protect the interests of insurance policyholders, as opposed to the interests of shareholders.  These regulations generally are administered by a department of insurance in each state and relate to, among other things, authorizations to write certain lines of business, capital and surplus requirements, reserve requirements, rate and form approvals, investment and underwriting limitations, affiliate transactions, dividend limitations, cancellation and non‑renewal of policies, changes in control, solvency and a variety of other financial and non‑financial aspects of our business.  These laws and regulations are regularly re‑examined and any changes in these laws and regulations or new laws may be more restrictive, could make it more expensive to conduct business or otherwise adversely affect our operations.  State insurance departments also conduct periodic examinations of the affairs of insurance companies and require the filing of annual and other reports relating to financial condition, holding company issues and other matters.  These regulatory requirements may impose timing and expense or other constraints that could adversely affect our ability to achieve some or all of our business objectives.

In addition, regulatory authorities have broad discretion to deny or revoke licenses for various reasons, including the violation of regulations.  In some instances, where there is uncertainty as to applicability, we follow practices based on our interpretations of regulations or practices that we believe are generally followed by the industry.  These practices may turn out to be different from the interpretations of regulatory authorities.  If we do not have the requisite licenses and approvals or do not comply with applicable regulatory requirements, insurance regulatory authorities could preclude or temporarily suspend us from carrying on some or all of our activities or otherwise penalize us.  This could adversely affect our ability to operate our business.

The admitted market is subject to more state regulation than the E&S market, particularly with regard to rate and form filing requirements, restrictions on the ability to exit lines of business, premium tax payments and membership in various state associations, such as guaranty associations.  Some states have deregulated their commercial insurance markets.  We cannot predict the effect that further deregulation would have on our business, financial condition or results of operations.

The NAIC has developed a system to test the adequacy of statutory capital of U.S.‑based insurers, known as Risk-Based Capital ("RBC"), that many states have adopted.  This system establishes the minimum amount of RBC necessary for a company to support its overall business operations.  It identifies property‑casualty insurers that may be inadequately capitalized by looking at certain inherent risks of each insurer’s assets and liabilities and its mix of premiums.  Insurers falling below a calculated threshold may be subject to varying degrees of regulatory action, including supervision,

19


 

rehabilitation or liquidation.  Failure to maintain adequate RBC at the required levels could adversely affect the ability of our Insurance Company Subsidiaries to maintain regulatory authority to conduct their business.

In addition, the various state insurance regulators have increased their focus on risks within an insurer’s holding company system that may pose enterprise risk to the insurer.  In 2012, the NAIC adopted significant changes to the insurance holding company act and regulations (the “NAIC Amendments”).  The NAIC Amendments, when adopted by the various states, are designed to respond to perceived gaps in the regulation of insurance holding company systems in the United States.  One of the major changes is a requirement that an insurance holding company system’s ultimate controlling person submit annually to its lead state insurance regulator an “enterprise risk report” that identifies activities, circumstances or events involving one or more affiliates of an insurer that, if not remedied properly, are likely to have a material adverse effect upon the financial condition or liquidity of the insurer or its insurance holding company system as a whole.  Other changes include requiring a controlling person to submit prior notice to its domiciliary insurance regulator of a divestiture of control, having detailed minimum requirements for cost sharing and management agreements between an insurer and its affiliates and expanding of the agreements between an insurer and its affiliates to be filed with its domiciliary insurance regulator.  The NAIC Amendments must be adopted by the individual state legislatures and insurance regulators in order to be effective.   Michigan (i.e., our main domiciliary state for both our CIC and WPIC subsidiaries), requires a form of the enterprise risk report.

In 2012, the NAIC also adopted the Risk Management and Own Risk and Solvency Assessment Model Act (the “ORSA Model Act”).  The ORSA Model Act, when adopted by the various states, will require an insurance holding company system’s Chief Risk Officer to submit annually to its lead state insurance regulator an Own Risk and Solvency Assessment Summary Report (“ORSA”).  The ORSA is a confidential internal assessment appropriate to the nature, scale and complexity of an insurer, conducted by that insurer of the material and relevant risks identified by the insurer associated with an insurer’s current business plan and the sufficiency of capital resources to support those risks.  The ORSA Model Act must be adopted by the individual state legislature and insurance regulators in order to be effective.  Michigan has adopted the ORSA Model Act.  ORSA filings were required in Michigan starting in 2018.  The Company is currently exempt from providing an ORSA summary report as it does not meet the minimum premium requirements.

We cannot predict the impact, if any, that the NAIC Amendments, compliance with the ORSA Model Act or any other regulatory requirements may have on our business, financial condition or results of operations.

We may become subject to additional government or market regulation which may have a material adverse impact on our business.

Market disruptions like those experienced during the credit‑driven financial market collapse in 2008, as well as the dramatic increase in the capital allocated to alternative asset management during recent years, have led to increased governmental as well as self‑regulatory scrutiny of the insurance industry in general.  In addition, certain legislation proposing greater regulation of the industry is periodically considered by governing bodies of some jurisdictions, and the credit‑driven equity market collapse may increase the likelihood that some increased regulation of the industry is mandated.

Our business could be adversely affected by changes in state laws, including those relating to asset and reserve valuation requirements, surplus requirements, limitations on investments and dividends, enterprise risk and RBC requirements and, at the federal level, by laws and regulations that may affect certain aspects of the insurance industry, including proposals for preemptive federal regulation.  The U.S. federal government generally has not directly regulated the insurance industry except for certain areas of the market, such as insurance for flood, nuclear and terrorism risks.  However, the federal government has undertaken initiatives or considered legislation in several areas that may affect the insurance industry, including tort reform and corporate governance.  The Dodd‑Frank Wall Street Reform and Consumer Protection Act (the “Dodd‑Frank Act”) also established the Federal Insurance Office, which is authorized to study, monitor and report to Congress on the insurance industry and to recommend that the Financial Stability Oversight Council (the “FSOC”) designate an insurer as an entity posing risks to U.S. financial stability in the event of the insurer’s material financial distress or failure.  In December 2013, the Federal Insurance Office issued a report on alternatives to modernize and improve the system of insurance regulation in the United States, including increasing national uniformity through either a federal charter or effective action by the states.  Any additional regulations established as a result of the Dodd‑Frank Act or actions in response to the Federal Insurance Office Report could increase our costs of compliance or lead to disciplinary action.  In addition, legislation has been introduced from time to time that, if enacted, could result in the federal government assuming a more direct role in the regulation of the insurance industry, including federal licensing in addition to or in lieu of state licensing and reinsurance

20


 

for natural catastrophes.  We are unable to predict whether any legislation will be enacted or any regulations will be adopted, or the effect any such developments could have on our business, financial condition or results of operations.

It is impossible to predict what, if any, changes in the regulations applicable to us, the markets in which we operate, trade and invest or the counterparties with which we do business may be instituted in the future.  Any such regulation could have a material adverse impact on our business.

The effect of emerging claim and coverage issues on our business is uncertain.

As industry practices and legal, judicial, social and other environmental conditions change, unexpected and unintended issues related to claims and coverage may emerge.  These issues may adversely affect our business by either broadening coverage beyond our underwriting intent or by increasing the number or size of claims.  In some instances, these changes may not become apparent until sometime after we have issued insurance contracts that are affected by the changes.  As a result, the full extent of liability under our insurance contracts may not be known for many years after a contract is issued.

We may be unable to obtain reinsurance coverage at reasonable prices or on terms that provide us adequate protection.

We purchase reinsurance in many of our lines of business to help manage our exposure to insurance risks that we underwrite and to reduce volatility in our results.

The availability and cost of reinsurance are subject to prevailing market conditions, both in terms of price and available capacity, each of which can affect our business volume and profitability.  The availability of reasonably affordable reinsurance is a critical element of our business plan.  One important way we utilize reinsurance is to reduce volatility in claims payments by limiting our exposure to losses from large risks.  Another way we use reinsurance is to purchase substantial protection against concentrated losses when we enter new markets.  As a result, our ability to manage volatility and avoid significant losses, expand into new markets or grow by offering insurance to new kinds of enterprises may be limited by the unavailability of reasonably priced reinsurance.  We may not be able to obtain reinsurance on acceptable terms or from entities with satisfactory creditworthiness.  In such event, if we are unwilling to accept the terms or credit risk of potential reinsurers, we would have to reduce the level of our underwriting commitments, which would reduce our revenues.

Many reinsurance companies have begun to exclude certain coverages from, or alter terms in, the reinsurance contracts we enter into with them.  Some exclusions relate to risks that we cannot in turn exclude from the policies we write due to business or regulatory constraints.  In addition, reinsurers are imposing terms, such as lower per occurrence and aggregate limits, on direct insurers that do not wholly cover the risks written by these direct insurers.  As a result, we, like other direct insurance companies, write insurance policies which to some extent do not have the benefit of reinsurance protection.  These gaps in reinsurance protection expose us to greater risk and greater potential losses.  For example, certain reinsurers have excluded coverage for terrorist acts or priced such coverage at unreasonably high rates.

If we are unable to retain key management and employees or recruit other qualified personnel, we may be adversely affected.

We believe that our future success depends, in large part, on our ability to retain our experienced management team and key employees, particularly our chairman and chief executive officer, James G. Petcoff. There can be no assurance that we can attract and retain the necessary employees to conduct our business activities on a timely basis or at all.  Our competitors may offer more favorable compensation arrangements to our key management or employees to incentivize them to leave our Company.  Furthermore, our competitors may make it more difficult for us to hire their personnel by offering excessive compensation arrangements to certain employees to induce them not to leave their current employment and bringing litigation against employees who do leave (and possibly us as well) to join us.  The loss of any of our executive officers or other key personnel, or our inability to recruit and retain additional qualified personnel as we grow, could materially and adversely affect our business and results of operations, and could prevent us from fully implementing our growth strategies.

We may require additional capital in the future, which may not be available or available only on unfavorable terms.

Our future capital requirements depend on many factors, including our ability to write new and renewal business successfully and to establish premium rates and reserves at levels sufficient to cover losses.  Our ability to underwrite

21


 

depends largely upon the expected quality of our claims paying process and our perceived financial strength as estimated by potential insureds, agents, brokers, other intermediaries and independent rating agencies.  To the extent that our existing capital is insufficient to fund our future operating requirements, cover claim losses, or satisfy ratings agencies in order to maintain a satisfactory rating, we may need to raise additional capital in the future through offerings of debt or equity securities or otherwise to:

 

Fund liquidity needs caused by underwriting or investment losses;

 

Replace capital lost in the event of significant reinsurance losses or adverse reserve developments;

 

Satisfy letters of credit or guarantee bond requirements that may be imposed by our clients or by regulators;

 

Meet rating agency or regulatory capital requirements; or

 

Respond to competitive pressures.

Any equity or debt financing, if available at all, may be on terms that are unfavorable to us.  Further, any additional capital raised through the sale of equity could dilute your ownership interest in the Company and may cause the value of our shares to decline.  Additional capital raised through the issuance of debt may result in creditors having rights, preferences and privileges senior or otherwise superior to those of the holders of our shares and may limit our flexibility in operating our business and make it more difficult to obtain capital in the future.  Disruptions, uncertainty, or volatility in the capital and credit markets may also limit our access to capital required to operate our business.  If we are not able to obtain adequate capital, our business, financial condition and results of operations could be materially adversely affected.

We are subject to credit risk with regard to our reinsurance counterparties.

Although reinsurance makes the assuming reinsurer liable to us to the extent of the risk ceded, we are not relieved of our primary liability to our insureds as the direct insurer.  We cannot be sure that our reinsurers will pay all reinsurance claims on a timely basis or at all.  For example, reinsurers may default in their financial obligations to us as the result of insolvency, lack of liquidity, operational failure, fraud, asserted defenses based on agreement wordings or the principle of utmost good faith, asserted deficiencies in the documentation of agreements or other reasons.  The failure of a reinsurer to pay us does not lessen our contractual obligations to insureds.  If a reinsurer fails to pay the expected portion of a claim or claims, our net losses might increase substantially and adversely affect our financial condition.  Any disputes with reinsurers regarding coverage under reinsurance contracts could be time‑consuming, costly and uncertain of success.

Downgrades to the credit ratings of our reinsurance counterparties may result in the reduction of rating agency capital credit provided by those reinsurance contracts and could, therefore, result in a downgrade of our own credit ratings.  We evaluate each reinsurance claim based on the facts of the case, historical experience with the reinsurer on similar claims and existing case law and include any amounts deemed uncollectible from the reinsurer in our reserve for uncollectible reinsurance.

Our Insurance Company Subsidiaries are subject to minimum capital and surplus requirements.  Failure to meet these requirements could subject us to regulatory action.

Our Insurance Company Subsidiaries are subject to minimum capital and surplus requirements imposed under the laws of their respective states of domicile and each state in which they issue policies.  As of December 31, 2019, our Insurance Company Subsidiaries were in compliance with all such reserves. Any failure by one of our Insurance Company Subsidiaries to meet minimum capital and surplus requirements imposed by applicable state law will subject it to corrective action.  This may include requiring adoption of a comprehensive financial plan, revocation of its license to sell insurance products or placing the subsidiary under state regulatory control.  A decline in the risk based capital ratios of our Insurance Company Subsidiaries could limit their ability to make a dividend to us and could be a factor in causing rating agencies to downgrade our ratings.  Any new minimum capital and surplus requirements adopted in the future may require us to increase the capital and surplus of our Insurance Company Subsidiaries, which we may not be able to do.

22


 

Any debt service obligations will reduce the funds available for other business purposes, and the terms and covenants relating to our current and future indebtedness could adversely impact our financial performance and liquidity.

As of December 31, 2019, we had $25.3 million of senior unsecured notes (the “Notes”) outstanding, $10.5 million of subordinated notes (the "Subordinated Notes") outstanding, and $2.0 million outstanding on our line of credit.  We are subject to risks typically associated with debt financing, such as insufficient cash flow to meet required debt service payment obligations and the inability to refinance existing indebtedness.

The Subordinated Notes contain various restrictive covenants that relate to the Company’s tangible net worth, fixed-charge coverage ratios, dividend paying capacity, reinsurance retentions, and RBC ratios.  If we are unable to meet debt covenant requirements or to obtain future waivers regarding such failures, we could be in breach of our credit agreement.  Any such breach could cause significant disruption to our operations, including a requirement to immediately repay our indebtedness, and would have severe adverse effects on our liquidity and financial flexibility.

The failure of any of the loss limitations or exclusions we employ, or changes in other claims or coverage issues, could have a material adverse effect on our financial condition or results of operations.

Although we seek to mitigate our loss exposure through a variety of methods, the future is inherently unpredictable.  It is difficult to predict the timing, frequency and severity of losses with statistical certainty.  It is not possible to completely eliminate our exposure to un‑forecasted or unpredictable events and, to the extent that losses from such risks occur, our financial condition and results of operations could be materially adversely affected.

For instance, various provisions of our policies, such as limitations or exclusions from coverage or choice of forum, which have been negotiated to limit our risks, may not be enforceable in the manner we intend.  At the present time, we employ a variety of endorsements to our policies that limit exposure to known risks.  As industry practices and legal, judicial, social and other conditions change, unexpected and unintended issues related to claims and coverage may emerge.  These issues may adversely affect our business by either extending coverage beyond the underwriting intent or by increasing the size or number of claims.

In addition, we design our policy terms to manage our exposure to expanding theories of legal liability like those which have given rise to claims for lead paint, asbestos, mold, construction defects and environmental matters.  Many of the policies we issue also include conditions requiring the prompt reporting of claims to us and entitle us to decline coverage in the event of a violation of that condition.  Also, many of our policies limit the period during which a policyholder may bring a claim under the policy, which in many cases is shorter than the statutory period under which such claims can be brought against our policyholders.  While these exclusions and limitations help us assess and reduce our loss exposure and help eliminate known exposures to certain risks, it is possible that a court or regulatory authority could nullify or void an exclusion or legislation could be enacted modifying or barring the use of such endorsements and limitations.  These types of governmental actions could result in higher than anticipated losses and loss adjustment expenses, which could have a material adverse effect on our financial condition or results of operations.  In some instances, these changes may not become apparent until sometime after we have issued insurance policies that are affected by the changes.  As a result, the full extent of liability under our insurance contracts may not be known for many years after a contract is issued.

We rely on our systems and employees, and those of certain thirdparty vendors and service providers in conducting our operations, and certain failures, including internal or external fraud, operational errors, or systems malfunctions, could materially adversely affect our operations.

We are exposed to many types of operational risk, including the risk of fraud by employees and outsiders, clerical and recordkeeping errors and computer or telecommunications systems malfunctions.  Our business depends on our ability to process a large number of increasingly complex transactions.  If any of our operational, accounting, or other data processing systems fail or have other significant shortcomings, we could be materially adversely affected.  Similarly, we depend on our employees.  We could be materially adversely affected if one or more of our employees cause a significant operational breakdown or failure, either as a result of human error or intentional sabotage or fraudulent manipulation of our operations or systems.

23


 

Third parties with whom we do business, including vendors that provide services or security solutions for our operations, could also be sources of operational and information security risk to us, including from breakdowns, failures, or capacity constraints of their own systems or employees.  Any of these occurrences could diminish our ability to operate our business, or cause financial loss, potential liability to insureds, inability to secure insurance, reputational damage or regulatory intervention, which could materially adversely affect us.

We may not be able to manage our growth effectively.

We intend to continue to grow our business, which could require additional capital, systems development and skilled personnel.  We cannot assure you that we will be able to locate profitable business opportunities, meet our capital needs, expand our systems and our internal controls effectively, allocate our human resources optimally, identify qualified employees or agents or incorporate effectively the components of any businesses we may acquire in our effort to achieve growth.  The failure to manage our growth effectively and maintain underwriting discipline could have a material adverse effect on our business, financial condition and results of operations.

Our geographic concentration ties our performance to the business, economic, natural perils, man-made perils, and regulatory conditions within our most concentrated region.

Our revenues and profitability are subject to the prevailing regulatory, legal, economic, political, demographic, competitive, weather and other conditions in the principal states in which we do business.  Changes in any of these conditions could make it less attractive for us to do business in such states and would have a more pronounced effect on us compared to companies that are more geographically diversified.  In addition, our exposure to severe losses from localized perils, such as earthquakes, hurricanes, tropical storms, tornadoes, wind, ice storms, hail, fires, terrorism, riots and explosions, is increased in those areas where we have written significant numbers of insurance policies.

Litigation and legal proceedings against our subsidiaries could have a material adverse effect on our business, financial condition and/or results of operations.

As an insurance holding company, our subsidiaries are named as defendants in various legal actions in the ordinary course of business.  We believe that the outcome of presently pending matters, individually and in the aggregate, will not have a material adverse effect on our consolidated financial position, operating results or liquidity.  However, the outcomes of lawsuits cannot be predicted and, if determined adversely, could require us to pay significant damage amounts or to change aspects of our operations, which could have a material adverse effect on our financial results.

We are subject to assessments and other surcharges from state guaranty funds, and mandatory state insurance facilities, which may reduce our profitability.

Our Insurance Company Subsidiaries are subject to assessments in most states where we are licensed for the provision of funds necessary for the settlement of covered claims under certain policies provided by impaired, insolvent or failed insurance companies.  These assessments are levied by guaranty associations within the state in proportion to the premiums written by member insures in the lines of business in which the impaired, insolvent or failed insurer was engaged.  Maximum contributions required by law in any one year vary by state, and have historically been less than one percent of annual premiums written. We cannot predict with certainty the amount of future assessments because they depend on factors outside our control, such as insolvencies of other insurance companies.  Significant assessments could have a material adverse effect on our financial condition and results of operations.


24


 

Risks Related to Ownership of Our Common Stock

We incur significant increased costs as a result of operating as a public company, and our management will be required to devote substantial time to new compliance initiatives.

As a public company, we incur significant legal, accounting and other expenses that we did not incur as a private company.  In addition, we are subject to the reporting requirements of the Exchange Act, which require, among other things, that we file with the SEC, annual, quarterly and current reports with respect to our business and financial condition.  We are also subject to other reporting and corporate governance requirements, including certain requirements of Nasdaq and provisions of the Sarbanes‑Oxley Act and the regulations promulgated thereunder, which will impose significant compliance obligations upon us.

The Sarbanes‑Oxley Act and the Dodd‑Frank Act, as well as new rules subsequently implemented by the SEC and Nasdaq, have increased regulation of, and imposed enhanced disclosure and corporate governance requirements on, public companies.  Our efforts to comply with these laws, regulations and standards have increased our operating costs and may divert management’s time and attention from revenue‑generating activities.

Other expenses associated with being a public company include increases in auditing, accounting and legal fees and expenses, investor relations expenses, increased directors’ fees and director and officer liability insurance costs, registrar and transfer agent fees and listing fees, as well as other expenses.

Certain provisions of our corporate governance documents and Michigan law could discourage, delay or prevent a merger or acquisition at a premium price.

Our amended and restated articles of incorporation and bylaws will contain provisions that may make the acquisition of our Company more difficult without the approval of our board of directors (our “Board”).  These include provisions that, among other things:

 

Permit the Board to issue up to 10 million shares of preferred stock, with any rights, preferences and privileges as they may determine (including the right to approve an acquisition or other change in control);

 

Provide that the authorized number of directors may be fixed only by the Board in accordance with our amended and restated bylaws;

 

Do not provide for cumulative voting rights (therefore allowing the holders of a majority of the shares entitled to vote in any election of directors to elect all of the directors standing for election);

 

Provide that all vacancies and newly created directorships may be filled by the affirmative vote of a majority of directors then in office, even if less than a quorum;

 

Prohibit removal of directors without cause;

 

Prohibit shareholders from calling special meetings of shareholders;

 

Requires unanimous consent for shareholders to take action by written consent without approval of the action by our Board;

 

Provide that shareholders seeking to present proposals before a meeting of shareholders or to nominate candidates for election as directors at a meeting of shareholders must provide advance notice in writing and also comply with specified requirements related to the form and content of a shareholder’s notice;

 

Require at least 80% supermajority shareholder approval to alter, amend or repeal certain provisions of our amended and restated articles of incorporation; and

 

Require at least 80% supermajority shareholder approval in order for shareholders to adopt, amend or repeal our amended and restated bylaws.

25


 

These provisions may frustrate or prevent any attempts by our shareholders to replace or remove our current management by making it more difficult for shareholders to replace members of the Board of Directors, which is responsible for appointing members of our management.

In addition, the 2015 Omnibus Incentive Plan permits the Board or a committee thereof to accelerate, vest or cause the restrictions to lapse with respect to outstanding equity awards, in the event of, or immediately prior to, a change in control.  Such vesting or acceleration could discourage the acquisition of our Company.

We could also become subject to certain anti‑takeover provisions under Michigan law which may discourage, delay or prevent someone from acquiring us or merging with us, whether or not an acquisition or merger is desired by or beneficial to our shareholders.  If a corporation’s board of directors chooses to “opt in” to certain provisions of Michigan Law, such corporation may not, in general, engage in a business combination with any beneficial owner, directly or indirectly, of 10% of the corporation’s outstanding voting shares unless the holder has held the shares for five years or more or, among other things, the board of directors has approved the business combination.  Our Board of Directors has not elected to be subject to this provision, but could do so in the future.  Any provision of our amended and restated articles of incorporation or bylaws or Michigan law that has the effect of delaying or deterring a change in control could limit the opportunity for our shareholders to receive a premium for their shares, and could also affect the price that some investors are willing to pay for our common stock otherwise.

We cannot assure you that we will declare or pay dividends on our common shares in the future so any returns may be limited to the value of our stock.

We currently anticipate that we will retain future earnings for the development, operation and expansion of our business and do not anticipate declaring or paying any cash dividends for the foreseeable future.  Any return to shareholders will therefore be limited to appreciation in value of their stock, if any.

In addition, any determination to declare or pay future dividends to our shareholders will be at the discretion of our board of directors and will depend on a variety of factors, including (1) our financial condition, liquidity, results of operations (including our ability to generate cash flow in excess of expenses and our expected or actual net income), retained earnings and collateral and capital requirements, (2) general business conditions, (3) legal, tax and regulatory limitations, (4) contractual prohibitions and other restrictions, (5) the effect of a dividend or dividends upon our financial strength ratings and (6) any other factors that our board of directors deems relevant.

Our principal shareholders and management own a significant percentage of our stock and will be able to exert significant control over matters subject to shareholder approval.

As of December 31, 2019, our executive officers, directors, 5% shareholders and their affiliates owned approximately 71.6% of our voting stock.  Therefore, these shareholders will have the ability to influence us through their ownership position.  These shareholders may be able to significantly influence all matters requiring shareholder approval.  For example, these shareholders may be able to significantly influence elections of directors, amendments of our organizational documents, or approval of any merger, sale of assets, or other major corporate transaction.  This may prevent or discourage unsolicited acquisition proposals or offers for our common stock that you may feel are in your best interest as one of our shareholders.


26


 

Risks Related to Ownership of Our Publicly Traded Debt

Our ability to meet our obligations on our outstanding debt, including making principal and interest payments on the Notes and the Subordinated Notes, may be limited by our holding company structure and regulatory constraints restricting dividends or other distributions by our Insurance Company Subsidiaries.

We are a holding company that transacts the majority of our business through our Insurance Company Subsidiaries and, as a result, our principal sources of funds are dividends and other payments from our Insurance Company Subsidiaries, including intercompany service fees.  Our ability to meet our obligations on our outstanding debt obligations, including making principal and interest payments on the Notes, depends on continuing to receive sufficient funds from our Insurance Company Subsidiaries.  We have met, and expect to continue to meet our outstanding debt obligations, including making principal and interest payments on the Notes, primarily through intercompany service fees we receive.  We also may use dividends paid to us by our Insurance Company Subsidiaries to meet part or all of our debt obligations, including making principal and interest payments on the Notes.  State insurance laws, however, limit the ability of our Insurance Company Subsidiaries to pay dividends and require them to maintain specified minimum levels of statutory capital and surplus.  The aggregate maximum amount of dividends permitted by law to be paid by an insurance company does not necessarily define an insurance company’s actual ability to pay dividends.  The actual ability to pay dividends may be further constrained by business and regulatory considerations, such as the impact of dividends on surplus, by our competitive position and by the amount of premiums that we can write.  As a result, our ability to use dividends as a source of funds to meet part or all of our debt obligations, including making principal and interest payments on the Notes, may be significantly limited.  Any significant reduction in the intercompany service fees we receive, and any regulatory and other limitations on the payment of dividends to us by our Insurance Company Subsidiaries, may adversely affect our ability to pay interest on the Notes as it comes due and the principal of the Notes at their maturity.

Servicing our indebtedness will require a significant amount of cash.  Our ability to generate sufficient cash depends on many factors, some of which are not within our control.

Our ability to make payments on our indebtedness (including the Notes) will depend on our ability to generate cash in the future.  To a certain extent, this is subject to general economic, financial, competitive, legislative, regulatory and other factors that are beyond our control.  If we are unable to generate sufficient cash flow to service our debt and meet our other commitments, we may need to restructure or refinance all or a portion of our debt, sell material assets or operations or raise additional debt or equity capital.  We may not be able to effect any of these actions on a timely basis, on commercially reasonable terms or at all, and these actions may not be sufficient to meet our capital requirements.  In addition, the terms of our existing or future debt arrangements may restrict us from effecting any of these alternatives.

There are limited covenants in the Indenture.

In addition to our currently outstanding indebtedness and other liabilities, the Indenture does not restrict us or our subsidiaries from incurring additional debt or other liabilities, including additional senior debt or secured debt under our secured credit facilities.  If we incur additional debt or liabilities, our ability to pay the obligations on the Notes could be adversely affected.

Our indebtedness, including the indebtedness we or our subsidiaries may incur in the future, could have important consequences for the holders of the Notes, including:

 

limiting our ability to satisfy our obligations with respect to the Notes;

 

increasing our vulnerability to general adverse economic and industry conditions;

 

limiting our ability to obtain additional financing to fund future working capital, capital expenditures, and other general corporate requirements;

 

requiring a substantial portion of our cash flow from operations for the payment of principal of, and interest on, our indebtedness and thereby reducing our ability to use our cash flow to fund working capital, capital expenditures and general corporate requirements; and

27


 

 

limiting our flexibility in planning for, or reacting to, changes in our business and the industry; and putting us at a disadvantage compared to competitors with less indebtedness.

In addition, we have limited restrictions under the Indenture from granting security interests in our assets, paying dividends or issuing or repurchasing securities.

Moreover, the Indenture does not require us to maintain any financial ratios or specific levels of net worth, revenues, income, cash flow or liquidity and, accordingly, does not protect holders of the Notes in the event that we experience material adverse changes in our financial condition or results of operations.  Holders of the Notes have limited protection under the Indenture in the event of a highly leveraged transaction, reorganization, default under our existing indebtedness, restructuring, merger or similar transaction.

For these reasons, you should not consider the covenants in the Indenture a significant factor in evaluating whether to invest in the Notes.

The Notes will be structurally subordinated to the indebtedness and other liabilities of our subsidiaries.

The Notes are obligations exclusively of Conifer Holdings, Inc. and not of any of our subsidiaries.  None of our subsidiaries is a guarantor of the Notes and the Notes are not required to be guaranteed by any subsidiary we may acquire or create in the future.  Any assets of our subsidiaries will not be directly available to satisfy the claims of our creditors, including holders of the Notes.  Except to the extent we are a creditor with recognized claims against our subsidiaries, all claims of creditors of our subsidiaries will have priority over our equity interests in such subsidiaries (and therefore the claims of our creditors, including holders of the Notes) with respect to the assets of such subsidiaries.  Even if we are recognized as a creditor of one or more of our subsidiaries, our claims would still be effectively subordinated to any security interests in the assets of any such subsidiary and to any indebtedness or other liabilities of any such subsidiary senior to our claims.  Consequently, the Notes will be structurally subordinated to all indebtedness and other liabilities of any of our subsidiaries and any subsidiaries that we may in the future acquire or establish.  Our subsidiaries may incur substantial indebtedness in the future, all of which would be structurally senior to the Notes.

We may be able to incur substantially more debt.

Conifer may be able to incur substantial indebtedness in the future and such debt may be secured debt or debt of its subsidiaries.  The terms of the Indenture governing the notes will not prohibit Conifer or its subsidiaries from incurring unsecured debt and the limitation on incurring secured debt is subject to important limitations, qualifications and exceptions.  If Conifer incurs any secured debt (including secured revolving loans under our Senior Credit Facility) or any of its subsidiaries incur any debt, all such debt will be effectively senior to the Notes either to the extent of the value of the collateral securing such debt or structurally, and if Conifer incurs any additional indebtedness that ranks equally with the Notes, the holders of that debt will be entitled to share ratably with the holders of the Notes in any proceeds distributed in connection with any insolvency, liquidation, reorganization, dissolution or other winding up of Conifer.  If new debt is added to Conifer’s current debt levels, or Conifer’s subsidiaries incur additional debt, the related risks Conifer faces will increase.

Although the Notes may be listed on the NASDAQ, an active trading market for the Notes may not develop, which could limit the market price of the Notes or your ability to sell them.

Although the Notes may be listed on the NASDAQ, we cannot provide any assurances that an active trading market will develop for the Notes or that you will be able to sell your Notes.  If the Notes are traded after their initial issuance, they may trade at a discount from their initial offering price depending on prevailing interest rates, the market for similar securities, our credit ratings, general economic conditions, our financial condition, performance and prospects and other factors.  The underwriters have advised us that they intend to make a market in the Notes, but they are not obligated to do so.  The underwriters may discontinue any market-making in the Notes at any time at their sole discretion.  Accordingly, we cannot assure you that a liquid trading market will develop for the Notes, that you will be able to sell your Notes at a particular time or that the price you receive when you sell will be favorable.  To the extent an active trading market does not develop, the liquidity and trading price for the Notes may be harmed.  Accordingly, you may be required to bear the financial risk of an investment in the Notes for an indefinite period of time.

28


 

No market currently exists for the Notes and an active trading market may not develop.

The Notes are securities with no established trading market.  We have applied for listing of the Notes on the Nasdaq Global Market, but no assurance can be given as to the approval of the Notes for listing or, if listed, the continued listing for the term of the Notes, or the liquidity or trading market for the Notes.  There can be no assurance that a secondary market for the Notes will develop.  We are not required to maintain a listing on the Nasdaq Global Market or any other exchange.  Even if the listing of the Notes on the Nasdaq Global Market is approved, we cannot assure you that a market will develop, or continue, or that you will be able to sell your Notes easily.

The liquidity of any market for the Notes will depend upon various factors, including:

 

the number of holders of the Notes;

 

the interest of securities dealers in making a market for the Notes;

 

the overall market for debt securities;

 

our financial performance and prospects; and

 

the prospects for companies in our industry generally.

Accordingly, we cannot assure you that an active trading market will develop, or continue, for the Notes.  If the Notes are traded after their initial issuance, they may trade at a discount from their initial offering price, depending upon prevailing interest rates and other factors, including those listed above.

Volatility in the market price and trading volume of our common stock could adversely impact the trading price of the Notes.

The stock market in recent years has experienced significant price and volume fluctuations that have often been unrelated to the operating performance of companies.  In addition, the market price of our common stock historically has been volatile.  The market price of our common stock could fluctuate significantly for many reasons, including in response to the risks described in this section or in our Annual Report for the fiscal year ended December 31, 2019, or our subsequently filed quarterly reports on Form 10-Q or elsewhere in this prospectus for reasons unrelated to our operations, such as reports by industry analysts, investor perceptions or negative announcements by our customers, competitors or suppliers regarding their own performance, as well as industry conditions and general financial, economic and political instability.  A decrease in the market price of our common stock would likely adversely impact the trading price of the Notes.  The market price of our common stock could also be affected by possible sales of our common stock by investors who view the Notes as a more attractive means of equity participation in us and by hedging or arbitrage trading activity that may develop involving our common stock.  This trading activity could, in turn, affect the trading price of the Notes.  This volatility in the market price of our common stock may affect the price at which you could sell the shares of our common stock you receive upon conversion of your Notes, if any, and the sale of substantial amounts of our common stock could adversely affect the price of our common stock and the value of your Notes.

If we default on our obligations to pay our other indebtedness, we may not be able to make payments on the Notes.

Any default under the agreements governing our indebtedness, including other indebtedness to which we may be a party that is not waived by the required lenders, and the remedies sought by the holders of such indebtedness could make us unable to pay principal, premium, if any, and interest on the Notes and substantially decrease the market value of the Notes.  If we are unable to generate sufficient cash flow and are otherwise unable to obtain funds necessary to meet required payments of principal, premium, if any, and interest on our indebtedness, or if we otherwise fail to comply with the various covenants, including financial and operating covenants, in the instruments governing our indebtedness, we could be in default under the terms of the agreements governing such indebtedness.  In the event of such default, the holders of such indebtedness could elect to declare all the funds borrowed thereunder to be due and payable, together with accrued and unpaid interest, the lenders under any other debt we may incur in the future could elect to terminate their commitments, cease making further loans and institute foreclosure proceedings against our assets, and we could be forced into bankruptcy or liquidation.  If our operating performance declines, we may in the future need to seek to obtain waivers from the required lenders under other

29


 

debt that we may incur in the future to avoid being in default.  If we breach our covenants under other debt and seek a waiver, we may not be able to obtain a waiver from the required lenders.  If this occurs, we would be in default under other debt, the lenders could exercise their rights as described above, and we could be forced into bankruptcy or liquidation.  If we are unable to repay debt, lenders having secured obligations could proceed against the collateral securing the debt.

The price at which holders will be able to sell their Notes prior to maturity will depend on a number of factors and may be substantially less than the amount originally invested.

We believe that the value of the Notes in any secondary market will be affected by the supply and demand of the Notes, the interest rate, their ranking and a number of other factors.  The following factors, among others, may have an impact on the market value of the Notes:

 

United States interest rates.  We expect that the market value of the Notes will be affected by actual or anticipated changes in interest rates in the United States.  In general, if U.S. interest rates increase, the market value of the Notes may decrease.

 

Our credit ratings, financial condition and results.  Actual or anticipated changes in our A.M.  Best ratings, other credit ratings, financial condition or results of operations may affect the market value of the Notes.

 

Our other existing and future liabilities.  Existing and any future indebtedness and other obligations of our, or of our subsidiaries, may affect the market value of the Notes.

 

General economic conditions.  General economic conditions may affect the market value of the Notes.

 

Market for similar securities.  The market for similar securities may affect the market value of the Notes.

Some of these factors are interrelated in complex ways.  As a result, the effect of any one factor, such as an increase in United States interest rates, may be offset or magnified by the effect of one or more other factors.

We may redeem the Notes before maturity, and holders of the redeemed Notes may be unable to reinvest the proceeds at the same or a higher rate of return.

We may redeem all or a portion of the Notes.  If redemption does occur, holders of the redeemed Notes may be unable to reinvest the money received in the redemption at a rate that is equal to or higher than the rate of return on the Notes.

ITEM 1B.  UNRESOLVED STAFF COMMENTS

None.

ITEM 2.  PROPERTIES

We lease office space in Birmingham, Michigan, where our principal executive office is located.  We also lease offices in Southfield, Michigan; Jacksonville, Orlando and Miami, Florida; and Somerset, Pennsylvania.  We believe that our facilities are adequate for our current needs and that suitable additional or substitute space will be available as needed.

ITEM 3.  LEGAL PROCEEDINGS

We are party to legal proceedings which arise in the ordinary course of business.  We believe that the outcome of such matters, individually and in the aggregate, will not have a material adverse effect on our consolidated financial position, operating results or liquidity.

ITEM 4.  MINE SAFETY DISCLOSURES

Not Applicable.

30


 

PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.

 

Shareholder Information

Corporate Headquarters

Transfer Agent & Registrar

550 W. Merrill Street

American Stock Transfer & Trust Co, LLC

Birmingham, MI 48009

6201 15th Avenue

Phone: (248) 559-0840

Brooklyn, NY 11219

 

 

Corporate Counsel

 

Honigman Miller Schwartz and Cohn,  LLP

 

600 Woodward Avenue

 

2290 First National Building

 

Detroit, MI 48226-3506

 

 

Shareholder Relations and Form 10-K

A copy of our 2019 Annual Report and Form 10-K, as filed with the Securities and Exchange Commission, may be obtained upon written request to our Financial Reporting Department at our corporate headquarters at ir@cnfrh.com.

Share Price and Dividend Information

Our common stock is traded on the Nasdaq under the symbol “CNFR.” The following table sets forth the high and low sale prices of our common shares as reported by the Nasdaq for each period shown:

 

 

 

High

 

 

Low

 

2019

 

 

 

 

 

 

 

 

First Quarter

 

 

4.86

 

 

 

3.70

 

Second Quarter

 

 

4.80

 

 

 

3.42

 

Third Quarter

 

 

4.00

 

 

 

3.20

 

Fourth Quarter

 

 

4.50

 

 

 

3.50

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

First Quarter

 

 

6.85

 

 

 

5.15

 

Second Quarter

 

 

6.40

 

 

 

5.60

 

Third Quarter

 

 

7.20

 

 

 

5.60

 

Fourth Quarter

 

 

5.90

 

 

 

3.06

 

 

Neither Michigan law nor our amended and restated articles of incorporation requires our board of directors to declare dividends on our common stock.  Conifer Holdings, Inc. is a holding company that has no substantial revenues of its own, and relies primarily on intercompany service fees, cash dividends or distributions from its subsidiaries to pay operating expenses, service debts, and pay dividends to shareholders.  The payment of dividends by the Insurance Company Subsidiaries is limited under the laws and regulations of their respective state of domicile.  These regulations stipulate the maximum amount of annual dividends or other distributions available to shareholders without prior approval of the relevant regulatory authorities.  Any future determination to declare cash dividends on our common stock will be made at the discretion of the board of directors and will depend on the financial condition, results of operations, capital requirements, general business conditions and other factors that the board of directors may deem relevant.  The Parent Company has not historically paid dividends and does not anticipate paying cash dividends on its common stock for the foreseeable future.

31


 

For additional information regarding dividend restrictions, refer to the Liquidity and Capital Resources section of Management’s Discussion and Analysis.

Shareholders of Record

As of March 12, 2020, there were 29 shareholders of record of our common stock.  A substantially greater number of holders are beneficial owners whose shares are held of record by banks, brokers and other nominees.

Repurchases of Company's Stock

On December 5, 2018, the Company's Board of Directors authorized a stock repurchase program, under which the Company may repurchase up to one million shares of the Company's common stock.  Shares may be purchased in the open market or through negotiated transactions.  The program may be terminated or suspended at any time, at the discretion of the Company.  The Company may in the future enter into a Rule 10b5-1 trading plan to effect a portion of the authorized purchases, if criteria set forth in the plan are met.  Such a plan would enable the Company to repurchase its shares during periods outside of its normal trading windows, when the Company typically would not be active in the market.  The timing of purchases, and the exact number of any shares to be purchased, will depend on market conditions.  The repurchase program does not include specific price targets or timetables.  For the year ended December 31, 2018 the Company had repurchased 129,175 shares of stock valued at approximately $584,000 related to the stock repurchase program. The Company also repurchased 8,053 shares of stock valued at approximately $52,000 related to the vesting of the Company’s restricted stock units.  For the year ended December 31, 2019, the Company had repurchased 154,208 shares of stock valued at approximately $638,000 related to the stock repurchase program.  Upon the repurchase of the Company's shares, the shares remain authorized, but not issued or outstanding.

Recent Sales of Unregistered Securities

In the past three years, we have sold and issued the following unregistered securities:

In June 2019, the Company issued $5.0 million of common equity through a private placement for 1,176,471 shares priced at $4.25 per share. The participants in the private placement consisted of members of the Company's Board of Directors. The Company used the proceeds for growth capital in the Company's specialty core business segments.

On September 27, 2017, the Company’s Board of Directors authorized a private placement stock purchase offering wherein the Company was authorized to sell a maximum of $7.0 million of the Company’s common stock, no par value per share, pursuant to Section 4(a)(2) of the Securities Act of 1933, as amended, and Rule 506(b) of Regulation D as promulgated under the Securities Act and in accordance with applicable federal securities laws, including Rule 10b5-1 and 10b-18 of the Securities Exchange Act of 1934 as amended.  The participants in the private placement consisted mainly of members of the Company’s management team and Board of Directors, including the Company’s Chairman and CEO, James Petcoff.

Under this private placement offering, the Company issued $5.0 million of common equity consisting of 800,000 shares at the price of $6.25 per share on September 28, 2017.  The Company’s common stock closing market price on the Nasdaq Stock Market on September 28, 2017, was $6.05 per share.  The offering was made to accredited investors only.  No commissions or other remuneration were paid in connection with the issuance.  The actual timing, number and value of shares to be issued under the private placement offering was determined by management in its discretion and depended on a number of factors, including the market price of the Company’s stock, general marketing conditions, and other factors.  The Company used the proceeds from the issuance to strengthen its balance sheet through contributions to the Insurance Company Subsidiaries to support future growth, as well as to cover the cost of the ADC and reserve strengthening.

No underwriters were involved in the foregoing sales of securities.  The issuances of the securities described above were deemed to be exempt from registration under the Securities Act in reliance on Section 4(2) of the Securities Act as transactions by an issuer not involving a public offering.

32


 

ITEM 6.  SELECTED CONSOLIDATED FINANCIAL DATA

The following tables set forth selected consolidated historical financial information of Conifer Holdings, Inc. and Subsidiaries as of the dates and for the periods indicated.  The selected financial data for the years ended December 31, 2019, 2018, 2017, 2016, and 2015 were derived from our audited consolidated financial statements and related notes thereto.

These historical results are not necessarily indicative of results to be expected for any future period.  The following financial information should be read in conjunction with “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and our consolidated financial statements and the related notes thereto included elsewhere in this report (dollars in thousands, except for per share data).

 

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

Operating Results:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross written premiums

 

$

101,853

 

 

$

104,368

 

 

$

114,284

 

 

$

114,923

 

 

$

93,750

 

Ceded written premiums

 

 

(14,129

)

 

 

(15,282

)

 

 

(23,044

)

 

 

(14,994

)

 

 

(14,076

)

Net written premiums

 

$

87,724

 

 

$

89,086

 

 

$

91,240

 

 

$

99,929

 

 

$

79,674

 

Net earned premiums

 

$

89,089

 

 

$

93,811

 

 

$

91,729

 

 

$

89,627

 

 

$

66,765

 

Net investment income

 

 

4,031

 

 

 

3,336

 

 

 

2,728

 

 

 

2,173

 

 

 

1,902

 

Net realized investment gains

 

 

1,196

 

 

 

61

 

 

 

70

 

 

 

1,365

 

 

 

285

 

Change in fair value of equity securities

 

 

(427

)

 

 

121

 

 

 

 

 

 

 

 

 

 

Other gains (losses) (1)

 

 

 

 

 

 

 

 

750

 

 

 

(400

)

 

 

104

 

Other income

 

 

2,109

 

 

 

1,582

 

 

 

1,560

 

 

 

1,118

 

 

 

1,667

 

Total revenue

 

 

95,998

 

 

 

98,911

 

 

 

96,837

 

 

 

93,883

 

 

 

70,723

 

Losses and loss adjustment expenses, net

 

 

59,744

 

 

 

62,515

 

 

 

73,917

 

 

 

59,003

 

 

 

38,882

 

Policy acquisition costs

 

 

24,911

 

 

 

25,534

 

 

 

26,245

 

 

 

25,280

 

 

 

16,183

 

Operating expenses

 

 

17,582

 

 

 

17,683

 

 

 

17,367

 

 

 

17,596

 

 

 

14,806

 

Interest expense

 

 

2,882

 

 

 

2,644

 

 

 

1,362

 

 

 

647

 

 

 

769

 

Total expenses

 

 

105,119

 

 

 

108,376

 

 

 

118,891

 

 

 

102,526

 

 

 

70,640

 

Income (loss) before income taxes

 

 

(9,121

)

 

 

(9,465

)

 

 

(22,054

)

 

 

(8,643

)

 

 

83

 

Equity earnings (losses) in affiliates, net of tax

 

 

386

 

 

 

290

 

 

 

65

 

 

 

129

 

 

 

(52

)

Income tax expense (benefit)

 

 

(913

)

 

 

52

 

 

 

(447

)

 

 

(77

)

 

 

48

 

Net income (loss)

 

 

(7,822

)

 

 

(9,227

)

 

 

(21,542

)

 

 

(8,437

)

 

 

(17

)

Less net income (loss) for non-controlling

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(81

)

Net income (loss) for Conifer

 

$

(7,822

)

 

$

(9,227

)

 

$

(21,542

)

 

$

(8,437

)

 

$

64

 

Net income (loss) allocable to common shareholders

 

$

(7,822

)

 

$

(9,227

)

 

$

(21,542

)

 

$

(8,437

)

 

$

(476

)

Net income (loss) per share allocable to common

  shareholders, basic and diluted

 

$

(0.88

)

 

$

(1.08

)

 

$

(2.74

)

 

$

(1.11

)

 

$

(0.09

)

Weighted average common shares outstanding,

  basic and diluted

 

 

8,880,107

 

 

 

8,543,876

 

 

 

7,867,344

 

 

 

7,618,588

 

 

 

5,369,960

 

33


 

 

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and invested assets

 

$

177,196

 

 

$

150,894

 

 

$

169,518

 

 

$

141,023

 

 

$

130,427

 

Reinsurance recoverables

 

 

27,734

 

 

 

34,745

 

 

 

24,539

 

 

 

7,498

 

 

 

7,044

 

Total assets

 

 

247,265

 

 

 

232,752

 

 

 

239,032

 

 

 

203,701

 

 

 

177,927

 

Unpaid losses and loss adjustment expenses

 

 

107,246

 

 

 

92,807

 

 

 

87,896

 

 

 

54,651

 

 

 

35,422

 

Unearned premiums

 

 

51,503

 

 

 

52,852

 

 

 

57,672

 

 

 

58,126

 

 

 

47,916

 

Debt

 

 

35,824

 

 

 

33,502

 

 

 

29,027

 

 

 

17,750

 

 

 

12,750

 

Total liabilities

 

 

204,540

 

 

 

190,589

 

 

 

186,206

 

 

 

135,907

 

 

 

100,665

 

Total shareholders’ equity attributable to Conifer

 

 

42,725

 

 

 

42,163

 

 

 

52,826

 

 

 

67,794

 

 

 

77,262

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity per common share outstanding

 

$

4.45

 

 

$

4.97

 

 

$

6.20

 

 

$

8.88

 

 

$

10.11

 

Regulatory capital and surplus (2)

 

 

59,561

 

 

 

63,993

 

 

 

62,451

 

 

 

62,189

 

 

 

71,153

 

 

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

Underwriting Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss ratio

 

 

66.8

%

 

 

66.4

%

 

 

79.9

%

 

 

65.0

%

 

 

56.8

%

Expense ratio

 

 

44.0

%

 

 

45.9

%

 

 

44.8

%

 

 

47.2

%

 

 

45.3

%

Combined ratio

 

 

110.8

%

 

 

112.3

%

 

 

124.7

%

 

 

112.2

%

 

 

102.1

%

 

(1)

In 2017, the Company recognized a $750,000 gain on the sale of the renewal rights of a portion of the low value dwelling book of business to another insurer.  In 2016, the value of intangible assets recorded for insurance licenses were written off when two affiliated insurance subsidiaries were merged.  In 2015, the Company recognized a gain as a result of the deconsolidation of an affiliate.

(2)

For our Insurance Company Subsidiaries, the excess of assets over liabilities are determined in accordance with statutory accounting principles as determined by the domiciliary state for each Insurance Company Subsidiary.  In 2018, CIC issued a surplus note to WPIC for $10.0 million.  The regulatory capital and surplus balance as of year ended December 31, 2019 eliminates the $10.0 million surplus note from the consolidated balance.

34


 

ITEM 7.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following Management’s Discussion and Analysis of financial condition and results of operations should be read in conjunction with the Consolidated Financial Statements, related notes and other financial information appearing elsewhere in this Annual Report on Form 10-K, filed with the U. S. Securities and Exchange Commission (“SEC”).

Forward-Looking Statements

Certain statements contained in this Annual Report on Form 10-K, which are not statements of historical fact, are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, as Section 21E of the Securities Exchange Act of 1934, as amended.  Forward-looking statements give current expectations or forecasts of future events or our future financial or operating performance.  Words such as “anticipate,” “believe,” “estimate,” “expect,” "will," “intend,” “may,” “plan,” “seek” and similar terms and phrases, or the negative thereof, may be used to identify forward-looking statements.

The forward-looking statements contained in this report are based on management’s good-faith belief and reasonable judgment based on current information.  The forward-looking statements are qualified by important factors, risks and uncertainties, many of which are beyond our control, which could cause our actual results to differ materially from those in the forward-looking statements, including those described above in Item 1A Risk Factors and subsequent reports filed with or furnished to the SEC.  Any forward-looking statement made by us in this report speaks only as of the date hereof or as of the date specified herein.  We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by any applicable laws or regulations.

Business Overview

We are an insurance holding company that markets and services our product offerings through specialty commercial and specialty personal insurance business lines.  Our growth has been significant since our founding in 2009.  Currently, we are authorized to write insurance as an excess and surplus lines carrier in 45 states, including the District of Columbia.  We are licensed to write insurance as an admitted carrier in 42 states, including the District of Columbia, and we offer our insurance products in all 50 states.

Our revenues are primarily derived from premiums earned from our insurance operations.  We also generate other revenues through investment income and other income which mainly consists of: installment fees and policy issuance fees generally related to the policies we write.

Our expenses consist primarily of losses and loss adjustment expenses, agents’ commissions, and other underwriting and administrative expenses.  We organize our operations in three insurance businesses: commercial insurance lines, personal lines, and agency business.  Together, the commercial and personal lines refer to “underwriting” operations that take insurance risk, and the agency business refers to non-risk insurance business.  

Through our commercial insurance lines, we offer coverage for both commercial property and commercial liability.  We also offer coverage for commercial automobiles and workers’ compensation.  Our insurance policies are sold to targeted small and mid-sized businesses on a single or multiple-coverage basis.

Through our personal insurance lines, we offer homeowners insurance and dwelling fire insurance products to individuals in several states.  Our specialty homeowners insurance product line is primarily comprised of low-value dwelling insurance tailored for owners of lower valued homes, which we offer in Illinois, Indiana and Texas.  Due to recent Florida-based industry events, we have been de-emphasizing our Florida homeowners’ business and reducing our exposures in that state, as well as other wind-exposed states like Texas and Hawaii.  

Through our wholesale agency business segment, we offer commercial and personal lines insurance products for our Insurance Company Subsidiaries as well as third-party insurers.  We have expanded the wholesale agency business to develop more non-risk revenue streams, and to provide our agents with more insurance product options.  

35


 

Critical Accounting Policies and Estimates

General

We identified the accounting estimates below as critical to the understanding of our financial position and results of operations.  Critical accounting estimates are defined as those estimates that are both important to the portrayal of our financial condition and results of operations and which require us to exercise significant judgment.  We use significant judgment concerning future results and developments in applying these critical accounting estimates and in preparing our consolidated financial statements. These judgments and estimates affect the reported amounts of assets, liabilities, revenues and expenses and the disclosure of material contingent assets and liabilities.  Actual results may differ materially from the estimates and assumptions used in preparing the consolidated financial statements.  We evaluate our estimates regularly using information that we believe to be relevant.  See the Consolidated Financial Statements Note 1 ~ Summary of Significant Accounting Policies, for further details.

Loss and Loss Adjustment Expense Reserves

Our recorded loss and loss adjustment expenses ("LAE") reserves represent management’s best estimate of unpaid loss and LAE at each balance sheet date, based on information, facts and circumstances known at such time.  Our loss and LAE reserves reflect our estimates at the balance sheet date of:

 

Case reserves, which are unpaid loss and LAE amounts that have been reported; and

 

Incurred but not reported ("IBNR") reserves, which are (1) unpaid loss and LAE amounts that have been incurred but not yet reported; and (2) the expected development on case reserves.

We do not discount the loss and LAE reserves for the time value of money.

Case reserves are initially set by our claims personnel.  When a claim is reported to us, our claims department completes a case‑basis valuation and establishes a case reserve for the estimated amount of the probable ultimate losses and LAE associated with that claim.  Our claims department updates their case‑basis valuations upon receipt of additional information and reduces case reserves as claims are paid.  The case reserve is based primarily upon an evaluation of the following factors:

 

The type of loss;

 

The severity of injury or damage;

 

Our knowledge of the circumstances surrounding the claim;

 

The jurisdiction of the occurrence;

 

Policy provisions related to the claim;

 

Expenses intended to cover the ultimate cost of settling claims, including investigation and defense of lawsuits resulting from such claims, costs of outside adjusters and experts, and all other expenses which are identified to the case; and

 

Any other information considered pertinent to estimating the indemnity and expense exposure presented by the claim.

IBNR reserves are determined by subtracting case reserves and paid loss and LAE from the estimated ultimate loss and LAE.  Our actuarial department develops estimated ultimate loss and LAE on a quarterly basis.  Our Reserve Review Committee (which includes our Chief Executive Officer, President, Chief Financial Officer, other members of executive management, and key actuarial, underwriting and claims personnel) meets each quarter to review our actuaries’ estimated ultimate expected loss and LAE.

36


 

We use several generally accepted actuarial methods to develop estimated ultimate loss and LAE estimates by line of business and accident year.  This process relies on the basic assumption that past experience, adjusted for the effects of current developments and likely trends, is a reasonable basis for predicting future outcomes.  These methods utilize various inputs, including:

 

Written and earned premiums;

 

Paid and reported losses and LAE;

 

Expected initial loss and LAE ratio, which is the ratio of incurred losses and LAE to earned premiums; and

 

Expected claim reporting and payout patterns based on our own loss experience and supplemented with insurance industry data where applicable.

The principal standard actuarial methods used by our actuaries for their comprehensive reviews include:

 

Loss ratio method—This method uses loss and LAE ratios for prior accident years, adjusted for current trends, to determine an appropriate expected loss and LAE ratio for a given accident year;

 

Loss development methods—Loss development methods assume that the losses and LAE yet to emerge for an accident year are proportional to the paid or reported loss and LAE amounts observed to‑date.  The paid loss development method uses losses and LAE paid to date, while the reported loss development method uses losses and LAE reported to date;

 

Bornheutter‑Ferguson method—This method is a combination of the loss ratio and loss development methods, where the loss development factor is given more weight as an accident year matures; and

 

Frequency/severity method—This method projects claim counts and average cost per claim on a paid or reported basis for high frequency, low severity products.

Our actuaries give different weights to each of these methods based upon the amount of historical experience data by line of business and by accident year, and based on judgment as to what method is believed to result in the most accurate estimate.  The application of each method by line of business and by accident year may change in the future if it is determined that a different emphasis for each method would result in more accurate estimates.

Our actuaries also analyze several diagnostic measures by line of business and accident year, including but not limited to: reported and closed frequency and severity, claim reporting and claim closing patterns, paid and incurred loss ratio development, and ratios of paid loss and LAE to incurred loss and LAE.  After the actuarial methods and diagnostic measures have been performed and analyzed, our actuaries use their judgment and expertise to select an estimated ultimate loss and LAE by line of business and by accident year.

Our actuaries estimate an IBNR reserve for our unallocated LAE not specifically identified to a particular claim, namely our internal claims department salaries and associated general overhead and administrative expenses associated with the adjustment and processing of claims.  These estimates, which are referred to as unallocated loss adjustment expense ("ULAE") reserves, are based on internal cost studies and analyses reflecting the relationship of ULAE paid to actual paid and incurred losses.  We select factors that are applied to case reserves and IBNR reserve estimates in order to estimate the amount of ULAE reserves applicable to estimated loss reserves at the balance sheet date.

We allocate the applicable portion of our estimated loss and LAE reserves to amounts recoverable from reinsurers under reinsurance contracts and report those amounts separately from our loss and LAE reserves as an asset on our balance sheet.

37


 

The estimation of ultimate liability for losses and LAE is a complex, imprecise and inherently uncertain process, and therefore involves a considerable degree of judgment and expertise.  Our loss and LAE reserves do not represent an exact measurement of liability, but are estimates based upon various factors, including but not limited to:

 

Actuarial projections of what we, at a given time, expect to be the cost of the ultimate settlement and administration of claims reflecting facts and circumstances then known;

 

Estimates of future trends in claims severity and frequency;

 

Assessment of asserted theories of liability; and

 

Analysis of other factors, such as variables in claims handling procedures, economic factors, and judicial and legislative trends and actions.

Most or all of these factors are not directly or precisely quantifiable, particularly on a prospective basis, and are subject to a significant degree of variability over time.  In addition, the establishment of loss and LAE reserves makes no provision for the broadening of coverage by legislative action or judicial interpretation or for the extraordinary future emergence of new types of losses not sufficiently represented in our historical experience or which cannot yet be quantified.  As a result, an integral component of our loss and LAE reserving process is the use of informed subjective estimates and judgments about our ultimate exposure to losses and LAE.  Accordingly, the ultimate liability may vary significantly from the current estimate.  The effects of change in the estimated loss and LAE reserves are included in the results of operations in the period in which the estimate is revised.

Our reserves consist entirely of reserves for property and liability losses, consistent with the coverages provided for in the insurance policies directly written or assumed by us under reinsurance contracts.  Several years may elapse between the occurrence of an insured loss, the reporting of the loss to us and our payment of the loss.  The level of IBNR reserves in relation to total reserves depends upon the characteristics of the specific line of business, particularly related to the speed with which claims are reported and outstanding claims are paid.  Lines of business for which claims are reported slowly will have a higher percentage of IBNR reserves than lines of business that report and settle claims more quickly.

The following table shows the ratio of IBNR reserves to total reserves net of reinsurance recoverables as of December 31, 2019 (dollars in thousands):

Line of Business

Case

Reserves

 

 

IBNR

Reserves

 

 

Total

Reserves

 

 

Ratio of

IBNR to

Total

Reserves

 

Commercial Lines

$

43,299

 

 

$

38,501

 

 

$

81,800

 

 

 

47.1

%

Personal Lines

 

1,802

 

 

 

1,065

 

 

 

2,867

 

 

 

37.1

%

Total Lines

$

45,101

 

 

$

39,566

 

 

$

84,667

 

 

 

46.7

%

 

Although we believe that our reserve estimates are reasonable, it is possible that our actual loss and LAE experience may not conform to our assumptions and may, in fact, vary significantly from our assumptions.  Accordingly, the ultimate settlement of losses and the related LAE may vary significantly from the estimates included in our financial statements.  We continually review our estimates and adjust them as we believe appropriate as our experience develops or new information becomes known to us.  Such adjustments are included in current operations.

Our loss and LAE reserves do not represent an exact measurement of liability, but are estimates.  The most significant assumptions affecting our IBNR reserve estimates are the loss development factors applied to paid losses and case reserves to develop IBNR by line of business and accident year.  Although historical loss development provides us with an indication of future loss development, it typically varies from year to year.  Thus, for each accident year within each line of business we select one loss development factor out of a range of historical factors.

38


 

We generated a sensitivity analysis of our net reserves which represents reasonably likely levels of variability in our selected loss development factors.  We believe the most meaningful approach to the sensitivity analysis is to vary the loss development factors that drive the ultimate loss and LAE estimates.  We applied this approach on an accident year basis, reflecting the reasonably likely differences in variability by level of maturity of the underlying loss experience for each accident year.  Generally, the most recent accident years are characterized by more unreported losses and less information available for settling claims, and have more inherent uncertainty than the reserve estimates for more mature accident years.  Therefore, we used variability factors of plus or minus 10% for the most recent accident year, 5% for the preceding accident year, and 2.5% for the second preceding accident year.  There is minimal expected variability for accident years at four or more years’ maturity.

The following table displays ultimate net loss and LAE and net loss and LAE reserves by accident year for the year ended December 31, 2019.  We applied the sensitivity factors to each accident year amount and have calculated the amount of potential net loss and LAE reserve change and the impact on 2019 reported pre-tax income and on net income and shareholders’ equity at December 31, 2019.  We believe it is not appropriate to sum the illustrated amounts as it is not reasonably likely that each accident year’s reserve estimate assumptions will vary simultaneously in the same direction to the full extent of the sensitivity factor.  We also believe that such changes to our reserve balance would not have a material impact on our operating results, financial position, or liquidity. The net income and shareholders' equity amounts include an income tax rate assumption of 21%.  The dollar amounts in the table are in thousands.

 

 

 

 

 

 

December 31,

2019

 

 

Potential

Impact on

2019

 

 

 

Ultimate

Loss and

LAE

Sensitivity

Factor

 

 

Net Ultimate

Loss and

LAE

 

 

Net Loss and

LAE

Reserves

 

 

Pre-

Tax Income

 

 

Shareholders'

Equity

 

Increased Ultimate Losses & LAE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accident Year 2019

 

 

10.0

%

 

$

49,128

 

 

$

34,835

 

 

$

4,913

 

 

$

3,881

 

Accident Year 2018

 

 

5.0

%

 

 

53,080

 

 

 

24,664

 

 

 

2,654

 

 

 

2,097

 

Accident Year 2017

 

 

2.5

%

 

 

69,977

 

 

 

16,502

 

 

 

1,749

 

 

 

1,382

 

Prior to 2017 Accident Years

 

 

%

 

 

 

 

 

8,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Decreased Ultimate Losses & LAE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accident Year 2019

 

 

(10.0

)%

 

 

49,128

 

 

 

34,835

 

 

 

(4,913

)

 

 

(3,881

)

Accident Year 2018

 

 

(5.0

)%

 

 

53,080

 

 

 

24,664

 

 

 

(2,654

)

 

 

(2,097

)

Accident Year 2017

 

 

(2.5

)%

 

 

69,977

 

 

 

16,502

 

 

 

(1,749

)

 

 

(1,382

)

Prior to 2017 Accident Years

 

 

 

 

 

 

 

 

 

 

8,665

 

 

 

 

 

 

 

 

Investment Valuation and Impairment

We carry debt securities classified as available‑for‑sale at fair value, and unrealized gains and losses on such securities, net of any deferred taxes, are reported as a separate component of accumulated other comprehensive income.  Our equity securities that do not result in consolidation and are not accounted for under the equity method are measured at fair value and any changes in fair value are recognized in net income.  We carry other equity investments that do not have a readily determinable fair value at cost, less impairment and adjusted for observable price changes under the measurement alternative provided under GAAP. We review these investments for impairment during each reporting period.  We do not have any securities classified as trading or held‑to‑maturity.

We evaluate our available‑for‑sale investments regularly to determine whether there have been declines in value that are other‑than‑temporary.  Our outside investment managers assist us in this evaluation.  When we determine that a security has experienced an other‑than‑temporary impairment, the impairment loss is recognized as a realized investment loss.

39


 

We consider a number of factors in assessing whether an impairment is other‑than‑temporary, including (1) the amount and percentage that current fair value is below cost or amortized cost, (2) the length of time that the fair value has been below cost or amortized cost and (3) recent corporate developments or other factors that may impact an issuer’s near term prospects.  In addition, for debt securities, we consider the credit quality ratings for the securities, with a special emphasis on securities downgraded to below investment grade.  We also consider our intent to sell available‑for‑sale debt securities in an unrealized loss position, and if it is more likely than not that we will be required to sell these securities before a recovery in fair value to their cost or amortized cost basis.

Fair values are measured in accordance with ASC 820, Fair Value Measurements.  The guidance establishes a framework for measuring fair value and a three‑level hierarchy based upon the quality of inputs used to measure fair value.  The three levels of the fair value hierarchy are: (1) Level 1: inputs are based on quoted prices (unadjusted) in active markets for identical assets or liabilities, (2) Level 2: inputs are other than quoted prices that are observable for the asset or liabilities, either directly or indirectly, for substantially the full term of the asset or liability and (3) Level 3: unobservable inputs that are supported by little or no market activity.  The unobservable inputs represent the Company’s best assumption of how market participants would price the assets or liabilities.  The Company also has investment company limited partnership investments, which are measured at net asset value (NAV).  The fair value of these investments is based on the capital account balances reported by the investment funds subject to their management review and adjustment.  The capital account balances reflect the fair value of the investment funds.

The fair values of debt and equity securities have been determined using fair value prices provided by our investment managers, who utilize internationally recognized independent pricing services.  The prices provided by the independent pricing services are generally based on observable market data in active markets (e.g., broker quotes and prices observed for comparable securities).

The values for publicly‑traded equity securities are generally based on Level 1 inputs which use the market approach valuation technique.  The values for debt securities generally incorporate significant Level 2 inputs.  The carrying value of cash and short‑term investments approximate their fair values due to their short‑term maturity.

We review fair value prices provided by our outside investment managers for reasonableness by comparing the fair values provided by the managers to those provided by our investment custodian.  We also review and monitor changes in unrealized gains and losses.  We obtain an understanding of the methods, models and inputs used by our investment managers and independent pricing services, and controls are in place to validate that prices provided represent fair values.  Our control process includes initial and ongoing evaluation of the methodologies used, a review of specific securities and an assessment for proper classification within the fair value hierarchy.

Income Taxes

Our income tax expense, deferred tax assets and liabilities, and liabilities for unrecognized tax benefits reflect management’s best assessment of estimated current and future taxes to be paid.  We are subject to income taxes in the United States and numerous state jurisdictions.  Significant judgment is required in determining the consolidated income tax expense.

On December 22, 2017, the U.S. federal government enacted H.R. 1, “An Act to Provide for Reconciliation Pursuant to Titles II and V of the Concurrent Resolution on the Budget for Fiscal Year 2018” (the “Act”).  The Act provided for significant changes to corporate taxation including the decrease of the corporate tax rate from 34% to 21%.  

In 2018, the Company recognized a measurement period adjustment of $42,735 related to loss reserve discounting, which reduced deferred tax expense.  The Company also recognized a measurement period adjustment of $42,735 related to the loss reserve discounting transitional adjustment, which increased deferred tax expense.  The measurement period adjustments were based upon obtaining additional information about facts and circumstances that existed as of the enactment date that, if known, would have affected the income tax effects initially reported as provisional amounts under the Act.  The measurement period adjustments had no effect on the effective tax rate for the year ending December 31, 2018.  The accounting for the income tax effects of the Act pursuant to SAB 118 has been completed as of the end of the December 22, 2018, measurement period and for the year ended December 31, 2018.

40


 

Deferred income taxes arise from temporary differences between the tax basis of assets and liabilities and their reported amounts in the financial statements, which will result in taxable or deductible amounts in the future.  In evaluating our ability to recover our deferred tax assets within the jurisdiction from which they arise, we consider all available positive and negative evidence, including scheduled reversals of deferred tax liabilities, projected future taxable income, tax‑planning strategies, and results of recent operations.  In projecting future taxable income, we begin with historical results and incorporate assumptions about the amount of future state and federal pretax operating income adjusted for items that do not have tax consequences.  The assumptions about future taxable income require significant judgment and are consistent with the plans and estimates we are using to manage the underlying businesses.  In evaluating the objective evidence that historical results provide, we consider three years of cumulative operating income or loss.

As of December 31, 2019, we have federal and state income tax net operating loss (“NOL”) carryforwards of $60.0 million and $17.7 million, respectively.  Of the NOL carryforwards, $50.0 million will expire in tax years 2020 through 2039 and $10.0 million will never expire.  Of the federal NOL amount, $14.1 million are subject to limitations under Section 382 of the Internal Revenue Code.  These net NOL carryforwards are limited in the amount that can be utilized in any one year and may expire before they are realized.  At this time we do not expect that any of the remaining NOL carryforwards will expire before utilized.

The carrying value of our gross deferred tax asset for the NOL carryforwards is equal to the total NOL carryforward amount times the applicable federal and state tax rates, and was $13.5 million and $10.7 million as of December 31, 2019 and 2018, respectively.  Total gross deferred tax assets were $17.2 million and $15.4 million as of December 31, 2019 and 2018.  A valuation allowance of $13.6 million and $12.6 million has been recorded against the gross deferred tax assets as of December 31, 2019 and 2018, respectively, as the Company has recognized a three-year cumulative loss as of December 31, 2019 which is significant negative evidence to support the lack of recoverability of those deferred tax assets in accordance with ASC 740, Income Taxes.  If the $13.6 million valuation allowance as of December 31, 2019 were reversed in the future, it would increase book value by $1.41.  The net deferred tax liabilities were zero and $115,000 as of December 31, 2019 and 2018.

If, in the future, we determine we can support the recoverability of a portion or all of the deferred tax assets under the guidance, the tax benefits relating to any reversal of the valuation allowance on deferred tax assets will be accounted for as a reduction of income tax expense and result in an increase in equity.  Changes in tax laws and rates may affect recorded deferred tax assets and liabilities and our effective tax rate in the future.

41


 

Non-GAAP Financial Measures

Adjusted Operating Income (Loss) and Adjusted Operating Income (Loss) Per Share

Adjusted operating income (loss) and adjusted operating income (loss) per share are non-GAAP measures that represent net income allocable to common shareholders excluding net realized investment and other gains (losses), net of tax, the effects of tax reform, the tax effect of changes in unrealized gains to the extent included in net income, the change in the fair value of equity securities, net of tax, and the capitalization and amortization of deferred gains from the ADC.  The most directly comparable financial GAAP measures to adjusted operating income and adjusted operating income per share are net income and net income per share, respectively.  Adjusted operating income and adjusted operating income per share are intended as supplemental information and are not meant to replace net income or net income per share.  Adjusted operating income and adjusted operating income per share should be read in conjunction with the GAAP financial results.  Our definition of adjusted operating income may be different from that used by other companies.  The following is a reconciliation of net income to adjusted operating income (dollars in thousands), as well as net income per share to adjusted operating income per share:

 

 

 

For the Years Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Net income (loss)

 

$

(7,822

)

 

$

(9,227

)

 

$

(21,542

)

Less:

 

 

 

 

 

 

 

 

 

 

 

 

Net realized investment gains and other gains, net

   of tax

 

 

1,196

 

 

 

61

 

 

 

820

 

Effect of tax law change

 

 

 

 

 

 

 

 

63

 

Tax effect of unrealized gains and losses on

   investments

 

 

824

 

 

 

 

 

 

356

 

Change in fair value of equity securities, net of tax

 

 

(427

)

 

 

121

 

 

 

 

Net (increase) decrease in deferred gain on losses ceded to ADC, net of tax

 

 

5,677

 

 

 

(5,677

)

 

 

 

Adjusted operating income (loss)

 

$

(15,092

)

 

$

(3,732

)

 

$

(22,781

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares, diluted

 

 

8,880,107

 

 

 

8,543,876

 

 

 

7,867,344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(0.88

)

 

$

(1.08

)

 

$

(2.74

)

Net realized investment gains and other gains, net

   of tax

 

 

0.13

 

 

 

0.01

 

 

 

0.10

 

Effect of tax law change

 

 

0.09

 

 

 

 

 

 

0.01

 

Tax effect of unrealized gains and losses on

   investments

 

 

 

 

 

 

 

 

0.05

 

Change in fair value of equity securities, net of tax

 

 

(0.05

)

 

 

0.01

 

 

 

 

Net (increase) decrease in deferred gain on losses ceded to ADC, net of tax

 

 

0.64

 

 

 

(0.66

)

 

 

 

Adjusted operating (loss) per share

 

$

(1.69

)

 

$

(0.44

)

 

$

(2.90

)

 

We use adjusted operating income and adjusted operating income per share, in conjunction with other financial measures, to assess our performance and to evaluate the results of our business.  We believe these measures provide investors with valuable information relating to our ongoing performance that may be obscured by the effect of investment gains and losses as a result of our market risk sensitive instruments, which primarily relate to fixed income securities that are available-for-sale and not held for trading purposes.  Realized investment gains and losses may vary significantly between periods and are generally driven by external economic developments, such as capital market conditions.  Accordingly, adjusted operating income excludes the effect of items that tend to be highly variable from period to period and highlights the results from our ongoing business operations and the underlying loss or profitability of our business.  We believe that it is useful for investors to evaluate adjusted operating income and adjusted operating income per share, along with net income and net income per share, when reviewing and evaluating our performance.

42


 

Executive Overview

For the year ended December 31, 2019, we continued to expand our commercial lines in areas where we have had the most success, reduced exposure in the more challenging areas, and repositioned our personal lines of business.  Our commercial lines gross written premiums decreased by $3.3 million, or 3.4%, to $94.4 million in 2019, compared to $97.7 million in 2018.  Personal lines gross written premiums increased by $788,000, or 11.8% to $7.5 million in 2019, compared to $6.7 million in 2018.  

The Company reported a net loss of $7.8 million, or $0.88 per share, in 2019, compared to a net loss of $9.2 million, or $1.08 per share, in 2018.  

Adjusted operating loss, a non-GAAP measure, was $15.1 million, or $1.69 per share, for the year ended December 31, 2019, compared to an adjusted operating loss of $3.7 million, or $0.44 per share, for the year ended December 31, 2018.

The 2019 results were mainly driven by $10.6 million of adverse development.  The largest difference between net loss and adjusted operating loss is related to the ADC (described below) in which the $5.7 million deferred gain as of December 31, 2018 was fully utilized in 2019.

In 2019, there was $313,000 of loss development on Hurricane Harvey and $495,000 of catastrophe reinsurance statement costs relating to Hurricane Irma.  In 2018, there was $583,000 of loss development on Hurricane Harvey and $1.0 million of catastrophe reinsurance reinstatement costs relating to Hurricane Irma.  The reinstatement costs, plus a short-term reduction in net earned premiums as we repositioned our business profile, contributed to a slightly higher expense ratio.

In an effort to reduce interest costs, we restructured our debt during 2018 by issuing $25.3 million of public senior unsecured notes (the "Notes") and paid down $19.5 million of our subordinated notes to $10.5 million.

In 2017, we entered into the ADC to protect against loss development of up to $17.5 million in excess of stated reserves as of June 30, 2017.  The agreement provides up to $17.5 million of reinsurance for adverse net loss reserve development for accident years 2005 through 2016.  The agreement attaches when net losses exceed $1.4 million of the $36.6 million carried reserves at June 30, 2017, and extends to $19.5 million in coverage up to $57.5 million (inclusive of a 10% co-participation).

The 2017 results were mainly driven by adverse development on prior-year reserves, the cost of the ADC, and losses from Hurricanes Irma and Harvey.

 

Adverse Development Cover

In 2017, we purchased the ADC to greatly reduce our exposure to prior-year adverse development.  In 2017, we recorded $7.2 million in ceded premiums under the ADC, and ceded $7.2 million in losses.  The benefits of the ADC can be seen during 2018 wherein we ceded $10.3 million of adverse development to the ADC.  Of the $10.3 million of ceded losses, $4.6 million was amortized in 2018, and reduced losses and LAE expense.  The remaining $5.7 million was recognized in 2019.  As of December 31, 2019, the deferred gain from the ADC was fully utilized.  

43


 

Results of Operations - 2019 Compared to 2018

The following table summarizes our operating results for the years indicated (dollars in thousands):

Summary Operating Results

 

 

 

Years Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

2019

 

 

2018

 

 

$ Change

 

 

% Change

 

Gross written premiums

 

$

101,853

 

 

$

104,368

 

 

$

(2,515

)

 

 

(2.4

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net written premiums

 

$

87,724

 

 

$

89,086

 

 

$

(1,362

)

 

 

(1.5

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

89,089

 

 

$

93,811

 

 

$

(4,722

)

 

 

(5.0

%)

Other income

 

 

2,109

 

 

 

1,582

 

 

 

527

 

 

 

33.3

%

Losses and loss adjustment expenses, net

 

 

59,744

 

 

 

62,515

 

 

 

(2,771

)

 

 

(4.4

%)

Policy acquisition costs

 

 

24,911

 

 

 

25,534

 

 

 

(623

)

 

 

(2.4

%)

Operating expenses

 

 

17,582

 

 

 

17,683

 

 

 

(101

)

 

 

(0.6

%)

Underwriting gain (loss)

 

 

(11,039

)

 

 

(10,339

)

 

 

(700

)

 

*

 

Net investment income

 

 

4,031

 

 

 

3,336

 

 

 

695

 

 

 

20.8

%

Net realized investment gains

 

 

1,196

 

 

 

61

 

 

 

1,135

 

 

*

 

Change in fair value of equity securities

 

 

(427

)

 

 

121

 

 

 

(548

)

 

*

 

Interest expense

 

 

2,882

 

 

 

2,644

 

 

 

238

 

 

 

9.0

%

Income (loss) before income taxes

 

 

(9,121

)

 

 

(9,465

)

 

 

344

 

 

*

 

Equity earnings (losses) in affiliates, net of tax

 

 

386

 

 

 

290

 

 

 

96

 

 

 

33.1

%

Income tax expense (benefit)

 

 

(913

)

 

 

52

 

 

 

(965

)

 

*

 

Net income (loss)

 

$

(7,822

)

 

$

(9,227

)

 

$

1,405

 

 

*

 

Underwriting Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss ratio (1)

 

 

66.8

%

 

 

66.4

%

 

 

 

 

 

 

 

 

Expense ratio (2)

 

 

44.0

%

 

 

45.9

%

 

 

 

 

 

 

 

 

Combined ratio (3)

 

 

110.8

%

 

 

112.3

%

 

 

 

 

 

 

 

 

 

(1)

The loss ratio is the ratio, expressed as a percentage, of net losses and loss adjustment expenses to net earned premiums and other income from underwriting operations.  The 2018 ratios have been recast to reflect the new presentation.  Refer to Note 17 ~ Segment Information for further details.  

(2)

The expense ratio is the ratio, expressed as a percentage, of policy acquisition costs and operating expenses to net earned premiums and other income from underwriting operations.  The 2018 ratios have been recast to reflect the new presentation.  Refer to Note 17 ~ Segment Information for further details.  

(3)

The combined ratio is the sum of the loss ratio and the expense ratio. A combined ratio under 100% indicates an underwriting profit. A combined ratio over 100% indicates an underwriting loss.

*  Percentage change is not meaningful

Premiums

Earned premiums are earned ratably over the term of the policy, whereas written premiums are reflected on the effective date of the policy.  Almost all commercial lines and homeowners products have annual policies, under which premiums are earned evenly over one year.  Almost all personal automobile policies are six month term policies under which premiums are earned evenly over a six-month period.  The resulting net earned premiums are impacted by the gross and ceded written premiums, earned ratably over time.

44


 

Our premiums are presented below for the years ended December 31, 2019 and 2018 (dollars in thousands):

Summary of Premium Revenue

 

 

 

Years Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

2019

 

 

2018

 

 

$ Change

 

 

% Change

 

Gross written premiums

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial lines

 

$

94,391

 

 

$

97,694

 

 

$

(3,303

)

 

 

(3.4

%)

Personal lines

 

 

7,462

 

 

 

6,674

 

 

 

788

 

 

 

11.8

%

Total

 

$

101,853

 

 

$

104,368

 

 

$

(2,515

)

 

 

(2.4

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net written premiums

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial lines

 

$

81,966

 

 

$

87,038

 

 

$

(5,072

)

 

 

(5.8

%)

Personal lines

 

 

5,758

 

 

 

2,048

 

 

 

3,710

 

 

 

181.2

%

Total

 

$

87,724

 

 

$

89,086

 

 

$

(1,362

)

 

 

(1.5

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Earned premiums

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial lines

 

$

83,858

 

 

$

83,352

 

 

$

506

 

 

 

0.6

%

Personal lines

 

 

5,231

 

 

 

10,459

 

 

 

(5,228

)

 

 

(50.0

%)

Total

 

$

89,089

 

 

$

93,811

 

 

$

(4,722

)

 

 

(5.0

%)

 

Gross written premiums decreased by $2.5 million, or 2.4%, to $101.9 million for the year ended December 31, 2019, as compared to $104.4 for the year ended December 31, 2018.  The decrease was attributable to a reduction in written premium in our hospitality programs, which was slightly offset by an increase in written premium in our small business programs.  

Commercial lines gross written premiums decreased $3.3 million, or 3.4%, to $94.4 million for the year ended December 31, 2019, as compared to $97.7 million for the year ended December 31, 2018.  Our hospitality programs’ gross written premiums decreased $6.6 million, or 12.0%, to $48.4 million for the year ended December 31, 2019, as compared to $55.0 million for the year ended December 31, 2018.  However, gross written premiums for our small business programs increased by $3.3 million, or 7.7%, to $46.0 million for the year ended December 31, 2019, as compared to $42.7 million for the year ended December 31, 2018.

Personal lines gross written premiums increased $788,000, or 11.8%, to $7.5 million for the year ended December 31, 2019, as compared to $6.7 million for the same period in 2018.  This was largely driven by an increase in our low value dwelling business.

Net written premiums decreased $1.4 million, or 1.5%, to $87.7 million, for the year ended December 31, 2019, as compared to $89.1 million for the year ended December 31, 2018.  The decrease was primarily due to the reduction in the commercial lines business.  

Other Income

Other income consists primarily of fees charged to policyholders by the Company for services outside of the premium charge, such as installment billings or policy issuance costs.  Commission income is also received by the Company’s insurance agencies for writing policies for third party insurance companies.  Other income increased by $527,000, or 33.3%, to $2.1 million for the year ended December 31, 2019, as compared to $1.6 million in 2018.  The increase in other income was primarily due to additional commission income in the Agency operations as well as increased fees charged on existing business.  

45


 

Losses and Loss Adjustment Expenses

The tables below detail our losses and LAE and loss ratios for the years ended December 31, 2019 and 2018 (dollars in thousands).  

We have changed the calculation to remove wholesale agency operations and corporate headquarters operations to provide a better measure of the underwriting operations’ efficiency.  The loss ratio calculation excludes other income from wholesale agency and Corporate.  The 2018 ratios have been recast to reflect the new presentation.  Refer to Note 17 ~ Segment Information for further details.

 

Year Ended December 31, 2019

 

Commercial

Lines

 

 

Personal

Lines

 

 

Total

 

Accident year net losses and LAE

 

$

45,690

 

 

$

3,502

 

 

$

49,192

 

Net (favorable) adverse development

 

 

7,566

 

 

 

2,986

 

 

 

10,552

 

Calendar year net loss and LAE

 

$

53,256

 

 

$

6,488

 

 

$

59,744

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accident year loss ratio

 

 

54.3

%

 

 

65.2

%

 

 

55.0

%

Net (favorable) adverse development

 

 

9.0

%

 

 

55.5

%

 

 

11.8

%

Calendar year loss ratio

 

 

63.3

%

 

 

120.7

%

 

 

66.8

%

 

Year Ended December 31, 2018

 

Commercial

Lines

 

 

Personal

Lines

 

 

Total

 

Accident year net losses and LAE

 

$

46,816

 

 

$

6,665

 

 

$

53,481

 

Net (favorable) adverse development

 

 

6,249

 

 

 

2,785

 

 

 

9,034

 

Calendar year net loss and LAE

 

$

53,065

 

 

$

9,450

 

 

$

62,515

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accident year loss ratio

 

 

56.1

%

 

 

62.3

%

 

 

56.8

%

Net (favorable) adverse development

 

 

7.5

%

 

 

26.1

%

 

 

9.6

%

Calendar year loss ratio

 

 

63.6

%

 

 

88.4

%

 

 

66.4

%

 

Net losses and LAE decreased by $2.7 million, or 4.4%, for the year ended December 31, 2019, as compared to the same period in 2018.  The calendar year loss ratios were 66.8% and 66.4% for the years ended December 31, 2019 and 2018, respectively.

The $10.6 million of adverse development in 2019 consisted of $7.6 million from commercial lines and $3.0 million from personal lines and mostly related to the 2017 and 2016 accident years.  

The $9.0 million of adverse development in 2018 consisted of $6.2 million from commercial lines and $2.8 million from personal lines and mostly related to the 2016 and 2015 accident years.

Expense Ratio

Our expense ratio is a measure of the efficiency and performance of the commercial and personal lines of business (our risk-bearing underwriting operations).  It is calculated by dividing the sum of policy acquisition costs and other underwriting expenses by the sum of net earned premiums and other income of the underwriting business.  Costs that cannot be readily identifiable as a direct cost of a segment or product line remain in Corporate for segment reporting purposes.  The expense ratio excludes wholesale agency and Corporate expenses.  In prior periods the wholesale agency operations and Corporate expenses were included in expense ratio calculation.  We have changed the calculation to remove wholesale agency operations and Corporate expenses to provide a better measure of the underwriting operations’ efficiency.  The 2018 ratios have been recast to reflect the new presentation. Refer to Note 17 ~ Segment Information for further details.

46


 

The table below provides the expense ratio by major component:

 

 

Years Ended December 31,

 

 

 

2019

 

2018

 

 

 

 

 

 

 

 

 

 

Commercial Lines

 

 

 

 

 

 

 

 

Policy acquisition costs

 

 

28.0

%

 

 

28.2

%

Operating expenses

 

 

15.3

%

 

 

17.6

%

Total

 

 

43.3

%

 

 

45.8

%

 

 

 

 

 

 

 

 

 

Personal Lines

 

 

 

 

 

 

 

 

Policy acquisition costs

 

 

32.4

%

 

 

36.0

%

Operating expenses

 

 

23.0

%

 

 

10.2

%

Total

 

 

55.4

%

 

 

46.2

%

 

 

 

 

 

 

 

 

 

Total Underwriting

 

 

 

 

 

 

 

 

Policy acquisition costs

 

 

28.2

%

 

 

29.2

%

Operating expenses

 

 

15.8

%

 

 

16.7

%

Total

 

 

44.0

%

 

 

45.9

%

 

Our expense ratio decreased by 1.9%, to 44.0% for the year ended December 31, 2019, as compared to the same period in 2018.  The decrease in the expense ratio was primarily due to lower operating and reinsurance costs in 2019 compared to 2018.  The reduction in the expense ratio was partially offset by lower net earned premium in 2019 compared to 2018.  

Policy acquisition costs are costs we incur to issue policies, which include commissions, premium taxes, underwriting reports and underwriter compensation costs.  The Company offsets direct commissions with ceded commissions from reinsurers.  The percentage of policy acquisition costs to net earned premiums and other income decreased by 1.0%, from 29.2% in 2018, to 28.2% in 2019.

Operating expenses consist primarily of employee compensation, information technology and occupancy costs, such as rent and utilities.  Operating expenses as a percent of net earned premiums and other income was 15.8% and 16.7% for the years ended December 31, 2019 and 2018, respectively.

Underwriting Results

We measure the performance of our consolidated results, in part, based on our underwriting gain or loss.  The following table provides the underwriting gain or loss for the years ended December 31, 2019 and 2018 (dollars in thousands):

Underwriting Gain (Loss)

 

 

 

Years Ended December 31,

 

 

 

 

 

 

 

2019

 

 

2018

 

 

Change

 

Commercial Lines

 

$

(5,574

)

 

$

(7,858

)

 

$

2,284

 

Personal Lines

 

 

(4,091

)

 

 

(3,700

)

 

 

(391

)

Total Underwriting

 

 

(9,665

)

 

 

(11,558

)

 

 

1,893

 

Wholesale Agency

 

 

830

 

 

 

1,432

 

 

 

(602

)

Corporate

 

 

(1,064

)

 

 

(213

)

 

 

(851

)

Eliminations

 

 

(1,140

)

 

 

 

 

 

(1,140

)

Total underwriting income (loss)

 

$

(11,039

)

 

$

(10,339

)

 

$

(700

)

 

47


 

Investment Income

Net investment income increased by $695,000, or 20.8%, to $4.0 million for the year ended December 31, 2019, as compared to $3.3 million for the year ended December 31, 2018.  This increase was mainly due to an increase in average invested assets during 2019.  Average invested assets as of December 31, 2019 were $154.9 million, compared to $148.9 million as of December 31, 2018, an increase of $6.0 million, or 4.0%.  As of December 31, 2019, the average invested asset balance was comprised of 81.1% debt securities, 5.8% equity securities and 13.1% short-term investments, compared to the December 31, 2018 mix of 86.3% debt securities, 6.9% equity securities and 6.8% short term investments.

The portfolio’s average quality was AA at December 31, 2019 and 2018.  The portfolio produced a tax-equivalent book yield of 2.6% and 2.8% for the years ended December 31, 2019 and 2018, respectively.  The duration-to-worst average of the debt securities portfolio was 3.0 years and 3.1 years at December 31, 2019 and 2018, respectively.

The Company received a one-time dividend from an investment for $213,000 in the third quarter of 2019.  

Interest Expense

Interest expense was $2.9 million and $2.6 million for the years ended December 31, 2019 and 2018, respectively.  We issued $22.0 million of public senior unsecured notes (the "Notes") in the third quarter of 2018.  We issued an additional $3.3 million of the Notes in the fourth quarter of 2018.  Proceeds from the notes were used to pay down $19.5 million of the $30.0 million of subordinated notes that were issued in the third quarter of 2017.  Interest expense includes the amortization of debt issuance costs relating to the new Notes which is $260,000 per annum over the 5-year life of the Notes.  The interest expense relating to the amortization of debt issuance costs for the existing $10.5 million of the subordinated notes is $50,000 per annum over the 20-year life of the subordinated notes.  

The Company has a $10.0 million line of credit, which it drew upon and paid down at various times throughout 2019, and which contributed to interest expense.

Income Tax Expense (Benefit)

For the year ended December 31, 2019, the Company reported $0 of current federal income tax expense and $27,000 of current state income tax expense.  The Company reported a deferred tax benefit of $940,000 and $0 for the years ended December 31, 2019 and 2018, respectively.  The increase in the deferred tax benefit in 2019 was a result of the change in the net deferred tax asset valuation allowance related to the changes in unrealized gains.

There is a $13.6 million valuation allowance against 100% of the net deferred tax assets at December 31, 2019, which would increase book value by $1.41 per share if reversed in the future.  The valuation allowance was $12.6 million as of December 31, 2018. As of December 31, 2019, the Company has net operating loss carryforwards for federal income tax purposes of $60.0 million, of which $50.0 million expire in tax years 2020 through 2039 and $10.0 million never expire.  Of this amount, $14.1 million are limited in the amount that can be utilized in any one year and may expire before they are realized under Section 382 of the Internal Revenue Code.  The Company has state net operating loss carryforwards of $17.7 million, which expire in tax years 2021 through 2039.

In 2018, the Company recognized a measurement period adjustment of $42,735 related to loss reserve discounting, which reduced deferred tax expense.  The Company also recognized a measurement period adjustment of $42,735 related to the loss reserve discounting transitional adjustment, which increased deferred tax expense.  The measurement period adjustments were based upon obtaining additional information about facts and circumstances that existed as of the enactment date that, if known, would have affected the income tax effects initially reported as provisional amounts under the Act.  The measurement period adjustments had no effect on the effective tax rate for the year ended December 31, 2018.  The accounting for the income tax effects of the Act pursuant to SAB 118 has been completed as of the end of the December 22, 2018, measurement period and for the year ended December 31, 2018.

Results of Operations - 2018 Compared to 2017

The following table summarizes our operating results for the years indicated (dollars in thousands):

48


 

Summary Operating Results

 

 

 

Years Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

2017

 

 

$ Change

 

 

% Change

 

Gross written premiums

 

$

104,368

 

 

$

114,284

 

 

$

(9,916

)

 

 

(8.7

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net written premiums

 

$

89,086

 

 

$

91,240

 

 

$

(2,154

)

 

 

(2.4

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

93,811

 

 

$

91,729

 

 

$

2,082

 

 

 

2.3

%

Other income

 

 

1,582

 

 

 

1,560

 

 

 

22

 

 

 

1.4

%

Losses and loss adjustment expenses, net

 

 

62,515

 

 

 

73,917

 

 

 

(11,402

)

 

 

(15.4

%)

Policy acquisition costs

 

 

25,534

 

 

 

26,245

 

 

 

(711

)

 

 

(2.7

%)

Operating expenses

 

 

17,683

 

 

 

17,367

 

 

 

316

 

 

 

1.8

%

Underwriting gain (loss)

 

 

(10,339

)

 

 

(24,240

)

 

 

13,901

 

 

*

 

Net investment income

 

 

3,336

 

 

 

2,728

 

 

 

608

 

 

 

22.3

%

Net realized investment gains

 

 

61

 

 

 

70

 

 

 

(9

)

 

 

(12.86

%)

Change in fair value of equity securities

 

 

121

 

 

 

 

 

 

121

 

 

*

 

Other gains (losses)

 

 

 

 

 

750

 

 

 

(750

)

 

*

 

Interest expense

 

 

2,644

 

 

 

1,362

 

 

 

1,282

 

 

 

94.1

%

Income (loss) before income taxes

 

 

(9,465

)

 

 

(22,054

)

 

 

12,589

 

 

*

 

Income tax expense (benefit)

 

 

52

 

 

 

(447

)

 

 

499

 

 

*

 

Equity earnings (losses) in affiliates, net of tax

 

 

290

 

 

 

65

 

 

 

225

 

 

*

 

Net income (loss)

 

$

(9,227

)

 

$

(21,542

)

 

$

12,315

 

 

*

 

Underwriting Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss ratio (1)

 

 

66.4

%

 

 

79.9

%

 

 

 

 

 

 

 

 

Expense ratio (2)

 

 

45.9

%

 

 

44.8

%

 

 

 

 

 

 

 

 

Combined ratio (3)

 

 

112.3

%

 

 

124.7

%

 

 

 

 

 

 

 

 

 

(1)

The loss ratio is the ratio, expressed as a percentage, of net losses and loss adjustment expenses to net earned premiums and other income from underwriting operations.  The 2018 and 2017 ratios have been recast to reflect the new presentation.  Refer to Note 17 ~ Segment Information for further details.

(2)

The expense ratio is the ratio, expressed as a percentage, of policy acquisition costs and operating expenses to net earned premiums and other income from underwriting operations.  The 2018 and 2017 ratios have been recast to reflect the new presentation.  Refer to Note 17 ~ Segment Information for further details.  

(3)

The combined ratio is the sum of the loss ratio and the expense ratio. A combined ratio under 100% indicates an underwriting profit. A combined ratio over 100% indicates an underwriting loss.

*  Percentage change is not meaningful

Premiums

Earned premiums are earned ratably over the term of the policy, whereas written premiums are reflected on the effective date of the policy. All commercial lines and homeowners products have annual policies, under which premiums are earned evenly over one year.  Almost all personal automobile policies are six-month term policies under which premiums are earned evenly over a six-month period.  The resulting net earned premiums are impacted by the gross and ceded written premiums, earned ratably over time.

49


 

Our premiums are presented below for the years ended December 31, 2018 and 2017 (dollars in thousands):

Summary of Premium Revenue

 

 

 

Years Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

2017

 

 

$ Change

 

 

% Change

 

Gross written premiums

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial lines

 

$

97,694

 

 

$

92,112

 

 

$

5,582

 

 

 

6.1

%

Personal lines

 

 

6,674

 

 

 

22,172

 

 

 

(15,498

)

 

 

(69.9

)%

Total

 

$

104,368

 

 

$

114,284

 

 

$

(9,916

)

 

 

(8.7

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net written premiums

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial lines

 

$

87,038

 

 

$

78,217

 

 

$

8,821

 

 

 

11.3

%

Personal lines

 

 

2,048

 

 

 

13,023

 

 

 

(10,975

)

 

 

(84.3

)%

Total

 

$

89,086

 

 

$

91,240

 

 

$

(2,154

)

 

 

(2.4

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Earned premiums

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial lines

 

$

83,352

 

 

$

76,786

 

 

$

6,566

 

 

 

8.6

%

Personal lines

 

 

10,459

 

 

 

14,943

 

 

 

(4,484

)

 

 

(30.0

)%

Total

 

$

93,811

 

 

$

91,729

 

 

$

2,082

 

 

 

2.3

%

 

Gross written premiums decreased by $9.9 million, or 8.7%, to $104.4 million for the year ended December 31, 2018, as compared to $114.3 million for the year ended December 31, 2017.  These results reflect our continued execution of our growth initiatives in the niche commercial insurance markets and our strategic change in the mix of business of our personal lines.

Commercial lines gross written premiums increased $5.6 million, or 6.1%, to $97.7 million for the year ended December 31, 2018, as compared to $92.1 million for the year ended December 31, 2017.  This increase was seen across many commercial product lines as a result of our continued strategic expansion efforts.

Personal lines gross written premiums decreased $15.5 million, or 69.9%, to $6.7 million for the year ended December 31, 2018, as compared to $22.2 million for the same period in 2017.  This was largely driven by a reduction in wind-exposed homeowners business in both Hawaii and Florida.

Net written premiums decreased $2.2 million, or 2.4%, to $89.1 million for the year ended December 31, 2018, as compared to $91.2 million for the year ended December 31, 2017.  The decrease was primarily due to the reduction in wind-exposed homeowners business.

Other Income

Other income consists primarily of fees charged to policyholders by the Company for services outside of the premium charge, such as installment billings or policy issuance costs.  Commission income is also received by the Company’s insurance agencies for writing policies for third party insurance companies.  Other income for the year December 31, 2018 and December 31, 2017 remained flat at $1.6 million.

50


 

Losses and Loss Adjustment Expenses

The tables below detail our losses and LAE and loss ratios for the years ended December 31, 2018 and 2017 (dollars in thousands).

We have changed the calculation to remove wholesale agency operations and Corporate expenses to provide a better measure of the underwriting operations’ efficiency.  The loss ratio calculation excludes other income from wholesale agency and Corporate.  The 2018 and 2017 ratios have been recast to reflect the new presentation.  Refer to Note 17 ~ Segment Information for further details.

 

Year Ended December 31, 2018

Commercial

Lines

 

 

Personal

Lines

 

 

Total

 

Accident year net losses and LAE

$

46,816

 

 

$

6,665

 

 

$

53,481

 

Net (favorable) adverse development

 

6,249

 

 

 

2,785

 

 

 

9,034

 

Calendar year net loss and LAE

$

53,065

 

 

$

9,450

 

 

$

62,515

 

 

 

 

 

 

 

 

 

 

 

 

 

Accident year loss ratio

 

56.1

%

 

 

62.4

%

 

 

56.8

%

Net (favorable) adverse development

 

7.5

%

 

 

26.1

%

 

 

9.6

%

Calendar year loss ratio

 

63.6

%

 

 

88.5

%

 

 

66.4

%

 

Year Ended December 31, 2017

 

Commercial

Lines

 

 

Personal

Lines

 

 

Total

 

Accident year net losses and LAE

 

$

48,520

 

 

$

15,937

 

 

$

64,457

 

Net (favorable) adverse development

 

 

7,181

 

 

 

2,279

 

 

 

9,460

 

Calendar year net loss and LAE

 

$

55,701

 

 

$

18,216

 

 

$

73,917

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accident year loss ratio

 

 

63.0

%

 

 

102.7

%

 

 

69.7

%

Net (favorable) adverse development

 

 

9.3

%

 

 

14.7

%

 

 

10.2

%

Calendar year loss ratio

 

 

72.3

%

 

 

117.4

%

 

 

79.9

%

 

Net losses and LAE decreased by $11.4 million, or 15.4%, for the year ended December 31, 2018, as compared to the same period in 2017.  The calendar year loss ratios were 66.4% and 79.9% for the years ended December 31, 2018 and 2017, respectively.

The $9.0 million of adverse development in 2018 consisted of $6.2 million from commercial lines and $2.8 million from personal lines and mostly related to the 2016 and 2015 accident years.

The $9.5 million of adverse development in 2017 consisted of $7.2 million from commercial lines and $2.3 million from personal lines and mostly related to the 2016 and 2015 accident years.  This development primarily consisted of $5.1 million from commercial liability business, $1.6 million from the commercial property, $1.7 million from Florida homeowners and $0.5 million from commercial auto business.

Expense Ratio

Our expense ratio is a measure of the efficiency and performance of the commercial and personal lines of business (our risk-bearing underwriting operations).  It is calculated by dividing the sum of policy acquisition costs and other underwriting expenses by the sum of net earned premiums and other income of the underwriting business.  Costs that cannot be readily identifiable as a direct cost of a segment or product line remain in Corporate for segment reporting purposes.  The expense ratio excludes wholesale agency and Corporate expenses.  In prior periods the wholesale agency operations and Corporate expenses were included in expense ratio calculation.  We have changed the calculation to remove wholesale agency operations and Corporate expenses to provide a better measure of the underwriting operations’ efficiency.  The 2018 and 2017 ratios have been recast to reflect the new presentation. Refer to Note 17 ~ Segment Information for further details.

51


 

The table below provides the expense ratio by major component:

 

 

Years Ended December 31,

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

Commercial Lines

 

 

 

 

 

 

 

Policy acquisition costs

28.2%

 

 

29.0%

 

Operating expenses

17.6%

 

 

13.7%

 

Total

45.8%

 

 

42.7%

 

 

 

 

 

 

 

 

 

Personal Lines

 

 

 

 

 

 

 

Policy acquisition costs

36.0%

 

 

42.1%

 

Operating expenses

10.2%

 

 

12.5%

 

Total

46.2%

 

 

54.6%

 

 

 

 

 

 

 

 

 

Total Underwriting

 

 

 

 

 

 

 

Policy acquisition costs

29.2%

 

 

31.3%

 

Operating expenses

16.7%

 

 

13.5%

 

Total

45.9%

 

 

44.8%

 

 

Our expense ratio increased by 1.1%, to 45.9 for the year ended December 31, 2018, as compared to the same period in 2017.  The increase in the expense ratio was due to lower net earned premium in 2018 in our personal lines of business, as much of the wind-exposed homeowners business rolled off.

Policy acquisition costs are costs we incur to issue policies, which include commissions, premium taxes, underwriting reports and underwriter compensation costs.  The Company offsets direct commissions with ceded commissions from reinsurers.  The percentage of policy acquisition costs to net earned premiums and other income decreased by 2.1 percentage points from 31.3% in 2017, to 29.2% in 2018.

Operating expenses consist primarily of employee compensation, information technology and occupancy costs, such as rent and utilities.  Operating expenses as a percent of net earned premiums and other income were 16.7% and 13.5% for the years ended December 31, 2018 and 2017, respectively.

Underwriting Results

We measure the performance of our consolidated results, in part, based on our underwriting gain or loss.  The following table provides the underwriting gain or loss for the years ended December 31, 2018 and 2017 (dollars in thousands):

Underwriting Gain (Loss)

 

 

 

Years Ended December 31,

 

 

 

 

 

 

 

2018

 

 

2017

 

 

Change

 

Commercial Lines

 

$

(7,858

)

 

$

(11,645

)

 

$

3,787

 

Personal Lines

 

 

(3,700

)

 

 

(11,176

)

 

 

7,476

 

Total Underwriting

 

 

(11,558

)

 

 

(22,821

)

 

 

11,263

 

Wholesale Agency

 

 

1,432

 

 

 

1,046

 

 

 

386

 

Corporate

 

 

(213

)

 

 

(2,465

)

 

 

2,252

 

Eliminations

 

 

 

 

 

 

 

 

 

Total underwriting income (loss)

 

$

(10,339

)

 

$

(24,240

)

 

$

13,901

 

 

52


 

Investment Income

Net investment income increased by $608,000, or 22.3%, to $3.3 million for the year ended December 31, 2018, as compared to 2.7 million for the year ended December 31, 2017.  This increase was mainly due to an increase in interest rates and average invested assets during 2018.  Average invested assets as of December 31, 2018, were $148.9 million as compared to $143.1 million at December 31, 2017, an increase of $5.8 million, or 4.1%.  As of December 31, 2018, the average invested asset balance was comprised of 86.3% debt securities, 6.9% equity securities and 6.8% short-term investments, compared to the December 31, 2017 mix of 87.3% debt securities, 5.0% equity securities and 7.9% short term investments.

The portfolio’s average quality was AA at December 31, 2018 and 2017.  The portfolio produced a tax-equivalent book yield of 2.8% and 2.5% for the years ended December 31, 2018 and 2017, respectively.  The duration-to-worst average of the debt securities portfolio was 3.1 years and 3.2 years at December 31, 2018 and 2017, respectively.

Other Gains (Losses)

There were no other gains in 2018.  In 2017, we recognized a $750,000 gain on the sale of the renewal rights of a portion of the low-value dwelling book of business to another insurer.

Interest Expense

Interest expense was $2.6 million and $1.4 million for the years ended December 31, 2018 and 2017, respectively.  Interest expense increased due to the increase in outstanding debt throughout the year.  We issued $22.0 million of public senior unsecured notes (the "Notes") in the third quarter of 2018.  We issued an additional $3.3 million of the Notes in the fourth quarter of 2018.  Proceeds from the notes were used to pay down $19.5 million of the $30.0 million of subordinated notes that were issued in the third quarter of 2017.  Interest expense includes the amortization of debt issuance costs relating to the new Notes which is $260,000 per annum over the 5-year life of the Notes.  The interest expense relating to the amortization of debt issuance costs for the existing $10.5 million of the subordinated notes is $50,000 per annum over the 20-year life of the subordinated notes.

Income Tax Expense (Benefit)

On December 22, 2017, the U.S. federal government enacted H.R. 1, “An Act to Provide for Reconciliation Pursuant to Titles II and V of the Concurrent Resolution on the Budget for Fiscal Year 2018” (the “Act”).  The Act provided for significant changes to corporate taxation including the decrease of the corporate tax rate from 34% to 21%.  In 2017, the Company completed an analysis of the impact of the Act and followed the additional guidance provided by the Security and Exchange Commission’s Staff Accounting Bulletin No. 118 (“SAB 118”).  There were no material provisional balances as of December 31, 2017.

In 2018, the Company recognized a measurement period adjustment of $42,735 related to loss reserve discounting, which reduced deferred tax expense.  The Company also recognized a measurement period adjustment of $42,735 related to the loss reserve discounting transitional adjustment, which increased deferred tax expense.  The measurement period adjustments were based upon obtaining additional information about facts and circumstances that existed as of the enactment date that, if known, would have affected the income tax effects initially reported as provisional amounts under the Act.  The measurement period adjustments had no effect on the effective tax rate for the year ended December 31, 2018.  The accounting for the income tax effects of the Act pursuant to SAB 118 has been completed as of the end of the December 22, 2018, measurement period and for the year ending December 31, 2018.

For the year ended December 31, 2018, the Company reported $0 of current federal income tax expense and $52,000 of current state income tax expense.  The Company also reported a deferred tax benefit of $0.  For the year ended December 31, 2017, the Company reported $16,000 of current federal income tax benefit and $12,000 of current state income tax benefit.  For the year ended December 31, 2017, the Company also reported a deferred tax benefit of $419,000 which was largely the result of changes in the net deferred tax asset valuation allowance related to changes in unrealized gains.

53


 

There is a $12.6 million valuation allowance against 100% of the net deferred tax assets at December 31, 2018, which would increase book value by $1.49 per share if reversed in the future.  The valuation allowance was $9.9 million for 2017.  As of December 31, 2018, the Company has net operating loss carryforwards for federal income tax purposes of $48.3 million, of which $43.3 million expire in tax years 2019 through 2038 and $5.0 million never expire.  Of this amount, $14.1 million are limited in the amount that can be utilized in any one year and may expire before they are realized under Section 382 of the Internal Revenue Code.  The Company has state net operating loss carryforwards of $11.9 million, which expire in tax years 2021 through 2038.

Liquidity and Capital Resources

Sources and Uses of Funds

At December 31, 2019, we had $38.9 million in cash, cash equivalents, and short-term investments.  Our principal sources of funds are insurance premiums, investment income, proceeds from maturity and sale of invested assets and other income.  These funds are primarily used to pay claims, commissions, employee compensation, taxes and other operating expenses, and service debt.

We believe that our existing cash, cash equivalents, short-term investments and investment securities balances will be adequate to meet our capital and liquidity needs and the needs of our subsidiaries on a short-term and long-term basis.

We conduct our business operations primarily through our Insurance Company Subsidiaries.  Our ability to service debt, and pay administrative expenses is primarily reliant upon our intercompany service fees paid by the Insurance Company Subsidiaries to the holding company for management, administrative, and information technology services provided to the Insurance Company Subsidiaries by the Parent Company.  Secondarily, the Parent Company may receive dividends from the Insurance Company Subsidiaries; however, this is not the primary means in which the holding company supports its funding as state insurance laws restrict the ability of our Insurance Company Subsidiaries to declare dividends to the Parent Company.  Generally, the limitations are based on the greater of statutory net income for the preceding year or 10% of statutory surplus at the end of the preceding year.  No dividends were paid from our Insurance Company Subsidiaries in 2019, 2018 or 2017.

We contributed $3.9 million to our Insurance Company Subsidiaries in 2019.  No contributions to our Insurance Company Subsidiaries were made in 2018.  We contributed $20.9 million to our Insurance Company Subsidiaries in 2017.  We believe that the current statutory surplus levels and the funds available at the holding company level will provide the necessary statutory capital to support our premium volume growth over the next two years.

We are aware that our outstanding debt securities are currently trading at a substantial discount to their face amount.  In order to reduce future cash interest payments, as well as future amounts due at maturity or upon redemption, we may, from time to time, purchase such debt for cash, in exchange for common stock, or for a combination of cash and common stock, in open market or privately negotiated transactions.  We will evaluate any such transactions in light of then-existing market conditions, taking into account our current liquidity and prospects for future access to capital.  The amounts involved in such transactions, individually or in the aggregate, may be material.

Cash Flows

Operating Activities.  Cash provided by operating activities for the year ended December 31, 2019, was $15.4 million as compared to cash used in operating activities of $17.0 million for the year ended December 31, 2018.  The $32.4 million increase in cash from operations was mostly due to a $28.4 million increase in cash received from reinsurers due to ceded losses, including $12.5 million of cash received in 2019 from the ADC.  Also, ceded premiums paid to reinsurers decreased by $2.6 million in 2019 compared to 2018.  

Cash used in operating activities for the year ended December 31, 2018, was $17.0 million as compared to cash provided by operating activities of $9.1 million for the year ended December 31, 2017.  The $26.1 million fluctuation in cash from operations was due to a $10.0 million decrease in cash collected on gross premiums, mostly due to the reduction in wind-exposed homeowners premiums, a $2.8M increase in paid ceded premiums due to the ceded premiums paid on the ADC and

54


 

reinstatement premiums, and a $10.1 million increase in net paid losses due, in part, to losses incurred from the 2017 hurricanes.  

Investing Activities. Cash used in investing activities for the year ended December 31, 2019, was $25.0 million as compared to cash provided by investing activities of $12.2 million for the year ended December 31, 2018.  The increase in funds used in investing activities was due to an increase in funds available to be invested in our investment portfolio in the insurance subsidiaries.  

Cash provided by investing activities for the year ended December 31, 2018, was $12.2 million as compared to $26.0 million used in investing activities for the same period in 2017.  The increase in funds provided by investing activities was due to a decrease in funds available to be invested in our investment portfolios in the insurance subsidiaries as cash collections decreased and paid losses increased from operating activities.

Financing Activities.  Cash provided by financing activities for the years ended December 31, 2019 and 2018, were $6.3 million and $3.7 million, respectively.  The $2.6 million increase in 2019 compared to 2018 was largely due to a $5.0 million issuance of common stock in 2019, and no issuance of common stock in 2018.  

Cash provided by financing activities for the years ended December 31, 2018 and 2017, were $3.7 million and $16.2 million, respectively.  There was a $5.0 million issuance of common stock in 2017 and none in 2018.  Also, there was $6.9 million greater cash flow from debt, net of repayments and debt issuance costs in 2017, than in 2018.

Outstanding Debt

In September and October 2018, we issued $25.3 million of public senior unsecured notes (the “Notes”).  The Notes mature on September 30, 2023, and bear interest, payable quarterly, at the annual rate of 6.75%.  We used a portion of the proceeds from the Notes to pay down $19.5 million of the $30.0 million subordinated notes originally entered into on September 29, 2017 (“Subordinated Notes”).  Effective September 24, 2018, the Subordinated Notes agreement was amended.  Under the new terms, the Subordinated Notes carry a principle value of $10.5 million, mature on September 30, 2038, and bear an annual interest rate of 7.5% until September 30, 2023, and 12.5% thereafter. Interest is payable quarterly. Beginning September 30, 2021, the Company may redeem the Subordinated Notes, in whole or in part, or any quarter thereafter, for a call premium of $1.1 million. The call premium escalates quarterly to $1.75 million on September 30, 2023, then steps up to $3.05 million on December 31, 2023, and increases quarterly at a 12.5% per annum rate thereafter. The debt covenants are consistent with the existing Subordinated Note terms.  A $105,000 loan origination fee was paid on the effective date.

The carrying value of the Notes and Subordinated Notes are offset by $2.3 million of debt issuance costs that will be amortized through interest expense over the life of the loans.  Refer to Note 7 ~ Debt of the Notes to the Consolidated Financial Statements, for additional information regarding our outstanding debt.

On June 21, 2018, the Company entered into a $10.0 million line of credit.  The line of credit bears interest at the London Interbank rate ("LIBOR") plus 2.75% per annum, payable monthly.  The agreement includes several covenants, including but not limited to a minimum tangible net worth, a minimum fixed-charge coverage ratio, and minimum statutory risk-based capital levels.  As of December 31, 2019, the Company had $2.0 million outstanding on the line of credit, and was in compliance with all of its debt financial covenants.

55


 

Contractual Obligations and Commitments

The following table is a summary of our contractual obligations and commitments as of December 31, 2019 (dollars in thousands):

 

 

 

Payments due by period

 

 

 

Total

 

 

Less than

one year

 

 

One to

three years

 

 

Three to

five years

 

 

More than

five years

 

Senior unsecured notes

 

$

25,300

 

 

$

 

 

$

 

 

$

25,300

 

 

$

 

Interest on senior unsecured notes

 

 

6,404

 

 

 

1,708

 

 

 

3,415

 

 

 

1,281

 

 

 

 

Subordinated notes

 

 

10,500

 

 

 

 

 

 

 

 

 

 

 

 

10,500

 

Interest on subordinated notes

 

 

22,969

 

 

 

788

 

 

 

1,575

 

 

 

2,231

 

 

 

18,375

 

Lease obligations

 

 

3,498

 

 

 

864

 

 

 

1,598

 

 

 

1,036

 

 

 

 

Line of credit

 

 

2,000

 

 

 

2,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expense (1)

 

 

107,246

 

 

 

40,495

 

 

 

47,132

 

 

 

14,791

 

 

 

4,828

 

Purchase Obligations (2)

 

 

990

 

 

 

360

 

 

 

630

 

 

 

 

 

 

 

Total

 

$

178,907

 

 

$

46,215

 

 

$

54,350

 

 

$

44,639

 

 

$

33,703

 

 

(1)

The estimated unpaid loss and loss adjustment expense payments were made using estimates based on historical payment patterns.  However, future payments may be different than historical payment patterns.

(2)

Includes estimated future payments under the software license agreement relating to our policy issuance system.  This agreement requires minimum monthly payments of $30,000, and is variable with premium volume.  The future payment assumptions are based on the minimum monthly payments.  The software license agreement expires on September 30, 2022.

Regulatory and Rating Issues

The NAIC has a RBC formula to be applied to all property and casualty insurance companies.  The formula measures required capital and surplus based on an insurance company’s products and investment portfolio and is used as a tool to evaluate the capital adequacy of regulated companies.  The RBC formula is used by state insurance regulators to monitor trends in statutory capital and surplus for the purpose of initiating regulatory action. In general, an insurance company must submit a calculation of its RBC formula to the insurance department of its state of domicile as of the end of the previous calendar year.  These laws require increasing degrees of regulatory oversight and intervention as an insurance company’s RBC declines.

At December 31, 2019, all of our Insurance Company Subsidiaries were in excess of any minimum threshold at which corrective action would be required.

Insurance operations are subject to various leverage tests (e.g., premium-to-statutory surplus ratios), which are evaluated by regulators and rating agencies.  As of December 31, 2019, on a trailing twelve-month statutory combined basis, the gross written and net written premium leverage ratios were 1.7 to 1.0 and 1.5 to 1.0, respectively.

The NAIC’s Insurance Regulatory Information System (“IRIS”) was developed to assist state insurance departments in executing their statutory mandates to oversee the financial condition of insurance companies operating in their respective states.  IRIS identifies thirteen industry ratios and specifies “usual values” for each ratio.  State insurance regulators review the IRIS ratio results to determine if an insurer is in need of further regulatory scrutiny or action.  While the ratios, individually and collectively, are useful tools for identifying companies that may be experiencing financial difficulty, they are only a guide for regulators and should not be considered an absolute indicator of a Company's financial condition.  While inquiries from regulators are not uncommon, our Insurance Company Subsidiaries have not experienced any regulatory actions due to their IRIS ratio results or otherwise.

56


 

Recently Issued Accounting Pronouncements

Refer to Note 1 ~ Summary of Significant Accounting Policies: Recently Issued Accounting Guidance of the Notes to the Consolidated Financial Statements for detailed information.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risk is the risk of loss arising from adverse changes in market rates and prices such as interest rates, other relevant market rates or price changes.  The volatility and liquidity in the markets in which the underlying assets are traded directly influence market risk.  The following is a discussion of our primary risk exposures and how those exposures are currently managed as of December 31, 2019.  Our market risk sensitive instruments are primarily related to fixed income securities, which are available-for-sale and not held for trading purposes.

Interest Rate Risk

At December 31, 2019 and 2018, the fair value of our investment portfolio, excluding cash and cash equivalents, was $169.7 million and $140.1 million, respectively.  Our investment portfolio consists principally of investment-grade, fixed-income securities, classified as debt securities.  Accordingly, the primary market risk exposure to our debt portfolio is interest rate risk.  In general, the fair market value of a portfolio of fixed-income securities increases or decreases inversely with changes in market interest rates, while net investment income realized from future investments in fixed-income securities increases or decreases along with interest rates.  We attempt to mitigate interest rate risks by investing in securities with varied maturity dates and by managing the duration of our investment portfolio to a defined range of three to four years.  The duration-to-worst average of the debt securities portfolio was 3.0 and 3.1 years as of December 31, 2019 and 2018, respectively.

The table below summarizes our interest rate risk.  The table also illustrates the sensitivity of the fair value of our investments, classified as debt securities and short-term investments, to selected hypothetical changes in interest rates as of December 31, 2019.  The selected scenarios are not predictions of future events, but rather illustrate the effect that events may have on the fair value of the fixed-income portfolio and shareholders’ equity (dollars in thousands).

 

 

 

 

 

 

 

 

 

 

 

Hypothetical Percentage

Increase (Decrease) in

 

Hypothetical Change in Interest Rates As of December 31, 2019

 

Estimated

Fair Value

 

 

Estimated

Change in

Fair Value

 

 

Fair

Value

 

 

Shareholders'

Equity

 

200 basis point increase

 

$

152,599

 

 

$

(9,827

)

 

 

(6.05

)%

 

 

(23.0

)%

100 basis point increase

 

 

157,569

 

 

 

(4,857

)

 

 

(2.99

)%

 

 

(11.4

)%

No change

 

 

162,426

 

 

 

 

 

 

 

 

 

%

100 basis point decrease

 

 

166,698

 

 

 

4,272

 

 

 

2.63

%

 

 

10.0

%

200 basis point decrease

 

 

170,028

 

 

 

7,602

 

 

 

4.68

%

 

 

17.8

%

 

Credit Risk

An additional exposure to our debt securities portfolio is credit risk.  We manage our credit risk by investing only in investment-grade securities.  In addition, we comply with applicable statutory requirements which limit the portion of our total investment portfolio that we can invest in any one security.

We are subject to credit risks with respect to our reinsurers.  Although a reinsurer is liable for losses to the extent of the coverage which it assumes, our reinsurance contracts do not discharge our insurance companies from primary liability to each policyholder for the full amount of the applicable policy, and consequently our insurance companies remain obligated to pay claims in accordance with the terms of the policies regardless of whether a reinsurer fulfills or defaults on its obligations under the related reinsurance agreement.  To mitigate our credit risk to reinsurance companies, we attempt to select financially strong reinsurers with an A.M.  Best rating of "A-" or better and continue to evaluate their financial condition throughout the duration of our agreements.

At December 31, 2019 and 2018, the net amount due to the Company from reinsurers, including prepaid reinsurance, was $29.0 million and $36.6 million, respectively.  We believe all amounts recorded as due from reinsurers are recoverable.

57


 

Effects of Inflation

We do not believe that inflation has a material effect on our results of operations, except for the effect that inflation may have on interest rates and claims costs.  We consider the effects of inflation in pricing and estimating reserves for unpaid losses and LAE.  The actual effects of inflation on our results are not known until claims are ultimately settled.  In addition to general price inflation, we are exposed to a long-term upward trend in the cost of judicial awards for damages.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Refer to list of Financial Statement Schedules (including the Report of Independent Registered Public Accounting Firm referenced therein) set forth in Item 15 of this Annual Report on Form 10-K and Note 18 ~ Quarterly Financial Data (Unaudited) of the Notes to the Consolidated Financial Statements.

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

None.

ITEM 9A.  CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

The Company’s management, including its Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures, as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange Act") as of December 31, 2019.  Based on such evaluations, the Chief Executive Officer and Chief Financial Officer have concluded the Company’s disclosure controls and procedures are effective in recording, processing, summarizing, and reporting, on a timely basis, information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act, and that information is accumulated and communicated to the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Management’s Annual Report on Internal Control over Financial Reporting

The Company’s management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rule 13a-15(f).  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 internal control over financial reporting based on the framework in Internal Control-Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.  Based on this evaluation, the Company’s management has concluded that, as of December 31, 2019, the Company’s internal control over financial reporting was effective.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements.  Also, projections of any evaluation of effectiveness to future periods are subject to risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

There was no change in internal controls over financial reporting during the quarter ended December 31, 2019 that has materially affected, or is reasonably likely to materially effect, our internal controls over financial reporting.

Attestation Report of the Registered Public Accounting Firm

This Annual Report does not include an attestation report of our registered public accounting firm regarding internal control over financial reporting as required by Section 404(c) of the Sarbanes Oxley Act of 2002.  Because we qualify as an emerging growth company under the JOBS Act, management's report was not subject to attestation by our independent registered public accounting firm.

ITEM 9B.  OTHER INFORMATION

None.

58


 

PART III

Certain information required by Part III is omitted from this Report in that the Registrant will file a definitive Proxy Statement pursuant to Regulation 14A (the “Proxy Statement”) not later than 120 days after the end of the fiscal year covered by this report and certain information included therein is incorporated herein by reference.  Only those sections of the Proxy Statement that specifically address the items set forth herein are incorporated by reference.

ITEMS 10 to 14

Items 10 through 14 (inclusive) of this Part III are not included herein because the Company will file a definitive Proxy Statement with the SEC that will include the information required by such Items, and such information is incorporated herein by reference.  The Company’s Proxy Statement will be filed with the SEC and delivered to stockholders in connection with the Annual Meeting of Shareholders to be held on May 20, 2020 and the information under the following captions is included in such incorporation by reference: “Information about the Nominees, the Incumbent Directors and Other Executive Officers,” “Corporate Governance,” “Code of Conduct,” “Report of the Audit Committee,” “Section 16(a) Beneficial Ownership Reporting Compliance,”“Compensation of Executive Officers,” “Director Compensation,” “Report of the Compensation Committee of the Board on Executive Compensation,” “Compensation Committee Interlocks and Insider Participation”,“Security Ownership of Certain Beneficial Owners and Management”, Certain Relationships and Related Party Transactions,” “Independence Determination,” and “The Second Proposal on Which You are Voting on Ratification of Appointment of Independent Registered Public Accounting Firm." Our Code of Business Conduct and Ethics can be found on our website www.cnfrh.com.

59


 

CONIFER HOLDINGS, INC. AND SUBSIDIARIES

PART IV

ITEM 15.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES

The following documents are filed as part of this Report:

 

 

 

Page No.

1.

List of Financial Statements

 

 

Report of Independent Registered Public Accounting Firm on Financial Statements

61

 

Consolidated Balance Sheets – December 31, 2019 and 2018

62

 

Consolidated Statements of Operations – For Years Ended December 31, 2019, 2018 and 2017

63

 

Consolidated Statements of Comprehensive Income (Loss) – For Years Ended December 31, 2019, 2018 and 2017

64

 

Consolidated Statement of Changes in Shareholders’ Equity – For Years Ended December 31, 2019, 2018 and 2017

65

 

Consolidated Statements of Cash Flows – For Years Ended December 31, 2019, 2018 and 2017

66

 

Notes to Consolidated Financial Statements

67

2.

Financial Statement Schedules

 

 

Schedule I – Summary of Investments Other Than Investments in Related Parties – Omitted as information is included in the consolidated financial statements or notes thereto - See Note 2 ~ Investments

 

 

Schedule II – Condensed Financial Information of Registrant

98

 

Schedule III – Supplementary Insurance Information – Omitted as information is included in the consolidated financial statements or notes thereto - See Note 17 ~ Segment Information

 

 

Schedule IV – Reinsurance –  Omitted as information is included in the consolidated financial statements or notes thereto See Note 6 ~ Reinsurance

 

 

Schedule V – Valuation and Qualifying Accounts

102

 

Schedule VI – Supplemental Information Concerning Property and Casualty Insurance Operations –  Omitted as information is included in the consolidated financial statements or notes thereto

 

3.

Exhibits – The Exhibits listed on the accompanying Exhibit Index immediately following the Financial Statement Schedules are filed as part of, or incorporated by reference into, this Form 10-K

103

 

60


 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Shareholders and the Board of Directors of Conifer Holdings, Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheets of Conifer Holdings, Inc. and subsidiaries (the "Company") as of December 31, 2019 and 2018, the related consolidated statements of operations, comprehensive income (loss), changes in shareholders' equity, and cash flows, for each of the three years in the period ended December 31, 2019, and the related notes and the schedules listed in the Index at Item 15 (collectively referred to as the "financial statements").  In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2019 and 2018, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2019, in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These financial statements are the responsibility of the Company's management.  Our responsibility is to express an opinion on the Company's financial statements based on our audits.  We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB.  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.  The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.  As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.  Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.  Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements.  We believe that our audits provide a reasonable basis for our opinion.

/s/ Deloitte & Touche LLP

Detroit, Michigan

March 12, 2020

We have served as the Company's auditor since 2010.

61


 

CONIFER HOLDINGS, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(dollars in thousands)

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

Assets

 

 

 

 

 

 

 

 

Investment securities:

 

 

 

 

 

 

 

 

Debt securities, at fair value (amortized cost of $129,313 and $122,678,

   respectively)

 

$

131,000

 

 

$

120,440

 

Equity securities, at fair value (cost of $6,554 and $9,559, respectively)

 

 

7,306

 

 

 

10,737

 

Short-term investments, at fair value

 

 

31,426

 

 

 

8,925

 

Total investments

 

 

169,732

 

 

 

140,102

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

7,464

 

 

 

10,792

 

Premiums and agents' balances receivable, net

 

 

20,168

 

 

 

21,247

 

Receivable from Affiliate

 

 

313

 

 

 

3,582

 

Reinsurance recoverables on unpaid losses

 

 

22,579

 

 

 

29,685

 

Reinsurance recoverables on paid losses

 

 

5,155

 

 

 

5,060

 

Prepaid reinsurance premiums

 

 

1,250

 

 

 

1,829

 

Deferred policy acquisition costs

 

 

11,906

 

 

 

12,011

 

Other assets

 

 

8,698

 

 

 

8,444

 

Total assets

 

$

247,265

 

 

$

232,752

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Unpaid losses and loss adjustment expenses

 

$

107,246

 

 

$

92,807

 

Unearned premiums

 

 

51,503

 

 

 

52,852

 

Debt

 

 

35,824

 

 

 

33,502

 

Deferred gain on ADC

 

 

 

 

 

5,677

 

Accounts payable and accrued expenses

 

 

9,967

 

 

 

5,751

 

Total liabilities

 

 

204,540

 

 

 

190,589

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

 

 

Common stock, no par value (100,000,000 shares authorized; 9,592,861 and 8,478,202 issued and outstanding, respectively)

 

 

91,816

 

 

 

86,533

 

Accumulated deficit

 

 

(49,580

)

 

 

(41,758

)

Accumulated other comprehensive income (loss)

 

 

489

 

 

 

(2,612

)

Total shareholders' equity

 

 

42,725

 

 

 

42,163

 

Total liabilities and shareholders' equity

 

$

247,265

 

 

$

232,752

 

 

The accompanying notes are an integral part of the Consolidated Financial Statements.

62


 

CONIFER HOLDINGS, INC. AND SUBSIDIARIES

Consolidated Statements of Operations

(dollars in thousands, except per share data)

 

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Gross earned premiums

 

$

103,203

 

 

$

109,188

 

 

$

114,737

 

Ceded earned premiums

 

 

(14,114

)

 

 

(15,377

)

 

 

(23,008

)

Net earned premiums

 

 

89,089

 

 

 

93,811

 

 

 

91,729

 

Net investment income

 

 

4,031

 

 

 

3,336

 

 

 

2,728

 

Net realized investment gains

 

 

1,196

 

 

 

61

 

 

 

70

 

Change in fair value of equity securities

 

 

(427

)

 

 

121

 

 

 

 

Other gains (losses)

 

 

 

 

 

 

 

 

750

 

Other income

 

 

2,109

 

 

 

1,582

 

 

 

1,560

 

Total revenue

 

 

95,998

 

 

 

98,911

 

 

 

96,837

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Losses and loss adjustment expenses, net

 

 

59,744

 

 

 

62,515

 

 

 

73,917

 

Policy acquisition costs

 

 

24,911

 

 

 

25,534

 

 

 

26,245

 

Operating expenses

 

 

17,582

 

 

 

17,683

 

 

 

17,367

 

Interest expense

 

 

2,882

 

 

 

2,644

 

 

 

1,362

 

Total expenses

 

 

105,119

 

 

 

108,376

 

 

 

118,891

 

Income (loss) before income taxes

 

 

(9,121

)

 

 

(9,465

)

 

 

(22,054

)

Equity earnings in Affiliate, net of tax

 

 

386

 

 

 

290

 

 

 

65

 

Income tax expense (benefit)

 

 

(913

)

 

 

52

 

 

 

(447

)

Net income (loss)

 

$

(7,822

)

 

$

(9,227

)

 

$

(21,542

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share, basic and diluted

 

$

(0.88

)

 

$

(1.08

)

 

$

(2.74

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, basic and

  diluted

 

 

8,880,107

 

 

 

8,543,876

 

 

 

7,867,344

 

 

The accompanying notes are an integral part of the Consolidated Financial Statements.

63


 

CONIFER HOLDINGS, INC. AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income (Loss)

(dollars in thousands)

 

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Net income (loss)

 

$

(7,822

)

 

$

(9,227

)

 

$

(21,542

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized investment gains (losses):

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized investment gains (losses) during the period

 

 

3,725

 

 

 

(1,825

)

 

 

1,151

 

Income tax expense (benefit)

 

 

824

 

 

 

 

 

 

356

 

Unrealized investment gains (losses), net of tax

 

 

2,901

 

 

 

(1,825

)

 

 

795

 

Less: reclassification adjustments to:

 

 

 

 

 

 

 

 

 

 

 

 

Net realized investment gains (losses) included in net

   income (loss)

 

 

(200

)

 

 

(55

)

 

 

78

 

Income tax expense (benefit)

 

 

 

 

 

 

 

 

 

Total reclassifications included in net income (loss),

   net of tax

 

 

(200

)

 

 

(55

)

 

 

78

 

Other comprehensive income (loss)

 

 

3,101

 

 

 

(1,770

)

 

 

717

 

Total comprehensive income (loss)

 

$

(4,721

)

 

$

(10,997

)

 

$

(20,825

)

 

The accompanying notes are an integral part of the Consolidated Financial Statements.

64


 

CONIFER HOLDINGS, INC. AND SUBSIDIARIES

Consolidated Statement of Changes in Shareholders' Equity

(dollars in thousands)

 

 

 

No Par, Common

Stock

 

 

Retained

Earnings

 

 

Accumulated

Other

 

 

Total

 

 

 

Shares

 

 

Amount

 

 

(Accumulated

deficit)

 

 

Comprehensive

Income (Loss)

 

 

Shareholders'

Equity

 

Balances at December 31, 2016

 

 

7,633,070

 

 

$

80,342

 

 

$

(11,468

)

 

$

(1,080

)

 

$

67,794

 

Net loss

 

 

 

 

 

 

 

 

(21,542

)

 

 

 

 

 

(21,542

)

Issuance of common stock in private placement

 

 

800,000

 

 

 

5,000

 

 

 

 

 

 

 

 

 

5,000

 

Common stock issuance costs

 

 

 

 

 

 

(38

)

 

 

 

 

 

 

 

 

(38

)

Restricted stock units expense, net

 

 

87,258

 

 

 

895

 

 

 

 

 

 

 

 

 

895

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

717

 

 

 

717

 

Balances at December 31, 2017

 

 

8,520,328

 

 

$

86,199

 

 

$

(33,010

)

 

$

(363

)

 

$

52,826

 

Cumulative effect of adoption of ASU No. 2016-01,

   net of taxes

 

 

 

 

 

 

 

 

556

 

 

 

(556

)

 

 

 

Cumulative effect of adoption of ASU No. 2018-02,

   net of taxes

 

 

 

 

 

 

 

 

(77

)

 

 

77

 

 

 

 

Balances after cumulative effects

 

 

8,520,328

 

 

$

86,199

 

 

$

(32,531

)

 

$

(842

)

 

$

52,826

 

Net loss

 

 

 

 

 

 

 

 

(9,227

)

 

 

 

 

 

(9,227

)

Repurchase of common stock

 

 

(137,228

)

 

 

(636

)

 

 

 

 

 

 

 

 

(636

)

Restricted stock units expense

 

 

95,102

 

 

 

970

 

 

 

 

 

 

 

 

 

970

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

(1,770

)

 

 

(1,770

)

Balances at December 31, 2018

 

 

8,478,202

 

 

$

86,533

 

 

$

(41,758

)

 

$

(2,612

)

 

$

42,163

 

Net loss

 

 

 

 

 

 

 

 

(7,822

)

 

 

 

 

 

(7,822

)

Repurchase of common stock

 

 

(163,527

)

 

 

(676

)

 

 

 

 

 

 

 

 

(676

)

Issuance of common stock in private placement

 

 

1,176,471

 

 

 

5,000

 

 

 

 

 

 

 

 

 

5,000

 

Restricted stock units expense

 

 

101,715

 

 

 

959

 

 

 

 

 

 

 

 

 

959

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

3,101

 

 

 

3,101

 

Balances at December 31, 2019

 

 

9,592,861

 

 

$

91,816

 

 

$

(49,580

)

 

$

489

 

 

$

42,725

 

 

The accompanying notes are an integral part of the Consolidated Financial Statements.

65


 

CONIFER HOLDINGS, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(dollars in thousands)

 

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Cash Flows from Operating Activities

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(7,822

)

 

$

(9,227

)

 

$

(21,542

)

Adjustments to reconcile net income (loss) to net cash

   provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

453

 

 

 

386

 

 

 

372

 

Amortization of bond premium and discount, net

 

 

568

 

 

 

455

 

 

 

532

 

Net realized investment gains

 

 

(1,196

)

 

 

(61

)

 

 

(70

)

Change in fair value of equity securities

 

 

427

 

 

 

(121

)

 

 

 

Restricted stock unit expenses

 

 

959

 

 

 

970

 

 

 

895

 

Other

 

 

(1,210

)

 

 

(290

)

 

 

(484

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

(Increase) decrease in:

 

 

 

 

 

 

 

 

 

 

 

 

Premiums, agents' balances and other receivables

 

 

4,348

 

 

 

(789

)

 

 

2,249

 

Reinsurance recoverables

 

 

7,011

 

 

 

(10,206

)

 

 

(17,041

)

Prepaid reinsurance premiums

 

 

579

 

 

 

(748

)

 

 

3,039

 

Deferred policy acquisition costs

 

 

105

 

 

 

770

 

 

 

509

 

Other assets

 

 

(489

)

 

 

(1,252

)

 

 

4,239

 

Increase (decrease) in:

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and loss adjustment expenses

 

 

14,439

 

 

 

4,911

 

 

 

33,245

 

Unearned premiums

 

 

(1,349

)

 

 

(4,820

)

 

 

(454

)

Reinsurance premiums payable

 

 

 

 

 

(3,299

)

 

 

3,299

 

Accounts payable and other liabilities

 

 

(1,462

)

 

 

6,313

 

 

 

302

 

Net cash provided by (used in) operating activities

 

 

15,361

 

 

 

(17,008

)

 

 

9,090

 

Cash Flows From Investing Activities

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of investments

 

 

(157,235

)

 

 

(91,293

)

 

 

(218,492

)

Proceeds from maturities and redemptions of investments

 

 

22,401

 

 

 

22,827

 

 

 

25,213

 

Proceeds from sales of investments

 

 

109,882

 

 

 

80,774

 

 

 

167,338

 

Purchases of property and equipment

 

 

(61

)

 

 

(86

)

 

 

(13

)

Net cash provided by (used in) investing activities

 

 

(25,013

)

 

 

12,222

 

 

 

(25,954

)

Cash Flows From Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds received from issuance of shares of common stock

 

 

5,000

 

 

 

 

 

 

5,000

 

Repurchase of common stock

 

 

(676

)

 

 

(636

)

 

 

 

Borrowings under debt arrangements

 

 

2,100

 

 

 

25,300

 

 

 

32,000

 

Repayment of borrowings under debt arrangements

 

 

(100

)

 

 

(19,500

)

 

 

(19,750

)

Stock and debt issuance costs

 

 

 

 

 

(1,454

)

 

 

(1,011

)

Net cash provided by financing activities

 

 

6,324

 

 

 

3,710

 

 

 

16,239

 

Net increase (decrease) in cash

 

 

(3,328

)

 

 

(1,076

)

 

 

(625

)

Cash at beginning of period

 

 

10,792

 

 

 

11,868

 

 

 

12,493

 

Cash at end of period

 

$

7,464

 

 

$

10,792

 

 

$

11,868

 

Supplemental Disclosure of Cash Flow Information:

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid

 

$

2,547

 

 

$

3,116

 

 

$

876

 

Net income taxes paid (refunded)

 

 

35

 

 

 

(83

)

 

 

 

Increase (decrease) in net payable for securities

 

 

1,579

 

 

 

(3,642

)

 

 

2,691

 

 

The accompanying notes are an integral part of the Consolidated Financial Statements.

 

 

66


 

CONIFER HOLDINGS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

 

1. Summary Of Significant Accounting Policies

Basis of Presentation and Management Representation

The consolidated financial statements include accounts, after elimination of intercompany accounts and transactions, of Conifer Holdings, Inc. (the “Company” or “Conifer”), its wholly owned subsidiaries Conifer Insurance Company ("CIC"), Red Cedar Insurance Company ("RCIC"), White Pine Insurance Company ("WPIC"), and Sycamore Insurance Agency, Inc. ("SIA").  CIC, WPIC, and RCIC are collectively referred to as the "Insurance Company Subsidiaries."  On a stand-alone basis Conifer Holdings, Inc is referred to as the "Parent Company."  

The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”), which differ from statutory accounting practices prescribed or permitted for insurance companies by regulatory authorities.

Business

The Company is engaged in the sale of property and casualty insurance products and has organized its principal operations into three types of insurance businesses: commercial lines, personal lines, and agency business.  The Company underwrites a variety of specialty insurance products, including property, general liability, liquor liability, automobile, and homeowners and dwelling policies.  The Company markets and sells its insurance products through a network of independent agents, including managing general agents, whereby policies are written in all 50 states in the United States (“U.S.”).  The Company’s corporate headquarters are located in Birmingham, Michigan with additional office facilities in Florida and Pennsylvania.

Public Debt Offering

In September and October of 2018, the Company completed a public debt offering of $25.3 million of senior unsecured notes.  Refer to Note 7 ~ Debt for further details.

Summary of Significant Accounting Policies

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  While management believes the amounts included in the consolidated financial statements reflect management's best estimates and assumptions, actual results may differ from these estimates.

Cash, Cash Equivalents, and Short-term Investments

Cash consists of cash deposits in banks, generally in operating accounts.  Cash equivalents consist of money-market funds that are specifically used as overnight investments tied to cash deposit accounts.  Short-term investments, consisting of money-market funds, are classified as investments in the consolidated balance sheets as they relate to the Company’s investment activities.

Lease Accounting

Effective January 1, 2019, the Company adopted FASB Accounting Standards Update ("ASU") No. 2016-02, Leases (Topic 842), which addresses the financial reporting of leasing transactions. This update required the recognition of a right-of-use asset and a corresponding lease liability, discounted to the present value, for all leases that extend beyond 12 months. For operating leases, the asset and liability will be amortized over the lease term on a straight-line basis, with all cash flows included in the operating section of the consolidated statement of cash flows. We do not have any financing leases. The Company elected to use the transition option of practical expedients permitted within the new standard, which allows for the

67


 

adoption of the new standard at the effective date without adjusting the comparative prior periods presented. Our operating leases consist primarily of real estate utilized in the operation of our businesses with lease terms ranging from 5 to 10 years. Management has determined the appropriate discount rate to use in calculating the right-to-use asset and lease liability is 6.75%. The Company recorded a right-of-use asset of $3.9 million and lease liabilities of $3.9 million included in Other Assets and Other Liabilities in the Consolidated Balance Sheets on January 1, 2019.

Investment Securities

Debt securities are classified as available-for-sale and reported at fair value.  The Company determines the fair value using the market approach, which uses quoted prices or other relevant data based on market transactions involving identical or comparable assets.  The Company purchases the available-for-sale debt securities with the expectation that they will be held to maturity, however the Company may sell them if market conditions or credit‑related risk warrant earlier sales.  The Company does not have any securities classified as held-to-maturity or trading.

The change in unrealized gain and loss on debt securities is recorded as a component of accumulated other comprehensive income (loss), net of the related deferred tax effect, until realized.

The debt securities portfolio includes structured securities.  The Company recognizes income from these securities using a constant effective yield based on anticipated prepayments and the estimated economic life of the securities.  When actual prepayments differ significantly from anticipated prepayments, the estimated economic life is recalculated and the remaining unamortized premium or discount is amortized prospectively over the remaining economic life.  Premiums and discounts on structured securities are amortized or accreted over the life of the related available‑for‑sale security as an adjustment to yield using the effective interest method.  Such amortization and accretion is included in interest income in the consolidated statements of operations.  Dividend and interest income are recognized when earned.

Realized gains and losses from the sale of available-for-sale securities are determined on a specific-identification basis and included in earnings on the trade date.

Equity securities that do not result in consolidation and are not accounted for under the equity method are measured at fair value and any changes in fair value are recognized in net income in the Consolidated Statements of Operations.

Mutual fund and similar investments are measured at their net asset value, which approximates fair value. Any changes in the net asset value are recognized in net income in the Consolidated Statements of Operations.  This policy was effective in 2018 and 2017 amounts were not recasted.  

The Company carries other equity investments that do not have a readily determinable fair value at cost, less impairment and adjusted for observable price changes under the measurement alternative provided under GAAP.  We review these investments for impairment during each reporting period.  These investments are a component of Other Assets in the Consolidated Balance Sheets.

Other-than-Temporary Impairments

The Company reviews its impaired securities for possible other-than-temporary impairment ("OTTI") at each quarter-end.  A security has an impairment loss when its fair value is less than its cost or amortized cost at the balance sheet date.  The Company considers the following factors in performing its review: (i) the amount by which the security’s fair value is less than its cost, (ii) length of time the security has been impaired, (iii) whether management has the intent to sell the security, (iv) if it is more likely than not that management will be required to sell the security before recovery of its amortized cost basis, (v) whether the impairment is due to an issuer‑specific event, credit issues or change in market interest rates, (vi) the security’s credit rating and any recent downgrades or (vii) stress testing of expected cash flows under different scenarios.  If the Company cannot assert these conditions, an OTTI loss is recorded through the Consolidated Statements of Operations in the current period.

For all other impaired securities, the Company will assess whether the net present value of the cash flows expected to be collected from the security is less than its amortized cost basis.  Such a shortfall in cash flows is referred to as a “credit loss.”  For any such security, the Company separates the impairment loss into: (i) the credit loss and (ii) the non-credit loss, which is

68


 

the amount related to all other factors such as interest rate changes, fluctuations in exchange rates and market conditions.  The credit loss charge is recorded to the current period statements of operations and the non-credit loss is recorded to accumulated other comprehensive income (loss), within shareholders’ equity, on an after-tax basis.  A security’s cost basis is permanently reduced by the amount of a credit loss.  Income is accreted over the remaining life of a security based on the interest rate necessary to discount the expected future cash flows to the new basis.  If the security is non-income producing, any cash proceeds are applied as a reduction of principal when received.

Recognition of Premium Revenues

All of the property and casualty policies written by our insurance companies are considered short-duration contracts.  These policy premiums are earned on a daily pro-rata basis, net of reinsurance, over the term of the policy, which are six or twelve months in duration.  The portion of premiums written that relate to the unexpired terms of policies in force are deferred and reported as unearned premium at the balance sheet date.

Reinsurance

Reinsurance premiums, commissions, losses and loss adjustment expenses ("LAE") on reinsured business are accounted for on a basis consistent with that used in accounting for the original policies issued and the terms of the reinsurance contracts.  The amounts reported as reinsurance recoverables include amounts billed to reinsurers on losses and LAE paid as well as estimates of amounts expected to be recovered from reinsurers on insurance liabilities that have not yet been paid. Reinsurance recoverables on unpaid losses and LAE are estimated based upon assumptions consistent with those used in establishing the gross liabilities as they are applied to the underlying reinsured contracts.  The Company records an allowance for uncollectible reinsurance recoverables based on an assessment of the reinsurer’s creditworthiness and collectability of the recorded amounts.  Management believes an allowance for uncollectible recoverable from its reinsurers was not necessary for the periods presented.

The Company receives ceding commissions in connection with certain ceded reinsurance.  The ceding commissions are recorded as a reduction of operating expenses.

In 2017, the Company entered into an adverse development cover reinsurance agreement (the "ADC").  The ADC is a retroactive reinsurance contract.  If the cumulative losses and loss adjustment expenses ceded under the ADC exceed the consideration paid, the resulting gain from such excess is deferred and amortized into earnings in future periods using the interest method.  In any period in which there is a gain position and a revised estimate of claim and allocated claim adjustment expenses, a portion of the deferred gain is cumulatively recognized in earnings as if the revised estimate was available at the inception date of the ADC.  As of December 31, 2019, the deferred gain on the ADC was fully recognized.

Deferred Policy Acquisition Costs

Costs incurred which are incremental and directly related to the successful acquisition of new or renewal insurance business is deferred.  These deferred costs consist of commissions paid to agents, premium taxes, and underwriting costs, including compensation and payroll related benefits. Proceeds from reinsurance transactions that represent recovery of acquisition costs reduce applicable unamortized acquisition costs in such a manner that net acquisition costs are capitalized and charged to expense.  Amortization of such policy acquisition costs is charged to expense in proportion to premium earned over the estimated policy term.

To the extent that unearned premiums on existing policies are not adequate to cover the sum of expected losses and LAE, unamortized acquisition costs and policy maintenance costs, unamortized deferred policy acquisition costs are charged to expense to the extent required to eliminate the premium deficiency.  If the premium deficiency is greater than the unamortized policy acquisition costs, a liability is recorded for any such deficiency.  The Company considers anticipated investment income in determining whether a premium deficiency exists.  Management performs this evaluation at each insurance product line level.

69


 

Unpaid Losses and Loss Adjustment Expenses

The liability for unpaid losses and LAE in the Consolidated Balance Sheets represents the Company’s estimate of the amount it expects to pay for the ultimate cost of all losses and LAE incurred that remain unpaid at the balance sheet date.  The liability is recorded on an undiscounted basis, except for the liability for unpaid losses and LAE assumed related to acquired companies which are initially recorded at fair value.  The process of estimating the liability for unpaid losses and LAE is a complex process that requires a high degree of judgment.

The liability for unpaid losses and LAE represent the accumulation of individual case estimates for reported losses and LAE, and actuarially determined estimates for incurred but not reported losses and LAE.  The liability for unpaid losses and LAE is intended to include the ultimate net cost of all losses and LAE incurred but unpaid as of the balance sheet date.  The liability is stated net of anticipated deductibles, salvage and subrogation, and gross of reinsurance ceded.  The estimate of the unpaid losses and LAE liability is continually reviewed and updated.  Although management believes the liability for losses and LAE is reasonable, the ultimate liability may be more or less than the current estimate.

The estimation of ultimate liability for unpaid losses and LAE is a complex, imprecise and inherently uncertain process, and therefore involves a considerable degree of judgment and expertise.  The Company utilizes various actuarially‑accepted reserving methodologies in deriving the continuum of expected outcomes and ultimately determining its estimated liability amount.  These methodologies utilize various inputs, including but not limited to written and earned premiums, paid and reported losses and LAE, expected initial loss and LAE ratio, which is the ratio of incurred losses and LAE to earned premiums, and expected claim reporting and payout patterns (including company-specific and industry data).  The liability for unpaid loss and LAE does not represent an exact measurement of liability, but is an estimate that is not directly or precisely quantifiable, particularly on a prospective basis, and is subject to a significant degree of variability over time.  In addition, the establishment of the liability for unpaid losses and LAE makes no provision for the broadening of coverage by legislative action or judicial interpretation or for the extraordinary future emergence of new types of losses not sufficiently represented in the Company’s historical experience or which cannot yet be quantified.  As a result, an integral component of estimating the liability for unpaid losses and LAE is the use of informed subjective estimates and judgments about the ultimate exposure to unpaid losses and LAE.  The effects of changes in the estimated liability are included in the results of operations in the period in which the estimates are revised.

The Company allocates the applicable portion of the unpaid losses and LAE to amounts recoverable from reinsurers under reinsurance contracts and reports those amounts separately as assets on the consolidated balance sheets.

Income Taxes

Income taxes are accounted for under the asset and liability method.  Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax-credit carryforwards.  Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.  The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

Deferred tax assets are recognized to the extent that there is sufficient positive evidence, as allowed under the Accounting Standard Codification ("ASC") 740, Income Taxes, to support the recoverability of those deferred tax assets.  The Company establishes a valuation allowance to the extent that there is insufficient evidence to support the recoverability of the deferred tax asset under ASC 740.  In making such a determination, management considers all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax‑planning strategies, and results of recent operations.  If it is determined that the deferred tax assets would be realizable in the future in excess of their net recorded amount, an adjustment would be made to the deferred tax asset valuation allowance, which would reduce the provision for income taxes.

As of December 31, 2019 and 2018, the Company did not have any unrecognized tax benefits and had no accrued interest or penalties related to uncertain tax positions.

70


 

Other Income

Other income consists primarily of fees charged to policyholders by the Company for services outside of the premium charge, such as installment billings or policy issuance costs.  Commission income is also received by the Company’s insurance agencies for writing policies for third party insurance companies.  The Company recognizes commission income on the later of the effective date of the policy, the date when the premium can be reasonably established, or the date when substantially all services related to the insurance placement have been rendered.

Operating Expenses

Operating expenses consist primarily of other underwriting, compensation and benefits, information technology, facility and other administrative expenses.

Recently Issued Accounting Guidance

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326), which amends the current methodology and timing for recognizing credit losses.  This amendment will replace the current GAAP "incurred loss" methodology for credit losses with a methodology based on expected credit losses.  The new guidance will also require expanded consideration of a broader range of reasonable and increased supportable information for the credit loss estimates.  This ASU is effective for annual and interim reporting periods beginning after December 15, 2022.  Management is currently evaluating the impact of the guidance.

In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820), which modifies the disclosure requirements for assets and liabilities measured at fair value.  The requirements to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, the policy for timing of transfers between levels and the valuation processes for Level 3 fair value measurements have all been removed.  However, the changes in unrealized gains and losses included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period must be disclosed along with the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements (or other quantitative information if it is more reasonable).  Finally, for investments measured at net asset value, the requirements have been modified so that the timing of liquidation and the date when restrictions from redemption might lapse are only disclosed if the investee has communicated the timing to the entity or announced the timing publicly.  This ASU is effective for annual and interim reporting periods beginning after December 15, 2019.  Early adoption is permitted upon the issuance of this update.  Management does not expect the new guidance to have a material impact on the Company’s consolidated financial statements.

2. Investments

The cost or amortized cost, gross unrealized gain or loss, and estimated fair value of the investments in securities classified as available-for-sale at December 31, 2019 and 2018 were as follows (dollars in thousands):

 

 

 

December 31, 2019

 

 

 

Cost or

 

 

Gross Unrealized

 

 

 

 

 

 

 

Amortized

Cost

 

 

Gains

 

 

Losses

 

 

Estimated

Fair Value

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

$

9,392

 

 

$

66

 

 

$

(6

)

 

$

9,452

 

State and local government

 

 

14,388

 

 

 

545

 

 

 

 

 

 

14,933

 

Corporate debt

 

 

39,550

 

 

 

865

 

 

 

(21

)

 

 

40,394

 

Asset-backed securities

 

 

19,549

 

 

 

81

 

 

 

(55

)

 

 

19,575

 

Mortgage-backed securities

 

 

31,389

 

 

 

238

 

 

 

(112

)

 

 

31,515

 

Commercial mortgage-backed securities

 

 

9,972

 

 

 

116

 

 

 

(45

)

 

 

10,043

 

Collateralized mortgage obligations

 

 

5,073

 

 

 

29

 

 

 

(14

)

 

 

5,088

 

Total debt securities available for sale

 

$

129,313

 

 

$

1,940

 

 

$

(253

)

 

$

131,000

 

71


 

 

 

 

December 31, 2018

 

 

 

Cost or

 

 

Gross Unrealized

 

 

 

 

 

 

 

Amortized

Cost

 

 

Gains

 

 

Losses

 

 

Estimated

Fair Value

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

$

15,360

 

 

$

3

 

 

$

(178

)

 

$

15,185

 

State and local government

 

 

15,847

 

 

 

115

 

 

 

(174

)

 

 

15,788

 

Corporate debt

 

 

30,423

 

 

 

74

 

 

 

(651

)

 

 

29,846

 

Asset-backed securities

 

 

24,468

 

 

 

24

 

 

 

(208

)

 

 

24,284

 

Mortgage-backed securities

 

 

30,377

 

 

 

18

 

 

 

(1,155

)

 

 

29,240

 

Commercial mortgage-backed securities

 

 

4,025

 

 

 

5

 

 

 

(77

)

 

 

3,953

 

Collateralized mortgage obligations

 

 

2,178

 

 

 

9

 

 

 

(43

)

 

 

2,144

 

Total debt securities available for sale

 

$

122,678

 

 

$

248

 

 

$

(2,486

)

 

$

120,440

 


72


 

 

The following table summarizes the aggregate fair value and gross unrealized losses, by security type, of the available-for-sale securities in unrealized loss positions. The table segregates the holdings based on the length of time that individual securities have been in a continuous unrealized loss position (dollars in thousands):

 

 

 

December 31, 2019

 

 

 

Less than 12 months

 

 

12 months or More

 

 

Total

 

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

 

-

 

 

$

-

 

 

$

-

 

 

 

4

 

 

$

1,047

 

 

$

(6

)

 

 

4

 

 

$

1,047

 

 

$

(6

)

State and local government

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Corporate debt

 

 

7

 

 

 

3,720

 

 

 

(17

)

 

 

3

 

 

 

1,697

 

 

 

(4

)

 

 

10

 

 

 

5,417

 

 

 

(21

)

Asset-backed securities

 

 

3

 

 

 

2,596

 

 

 

(1

)

 

 

18

 

 

 

11,836

 

 

 

(54

)

 

 

21

 

 

 

14,432

 

 

 

(55

)

Mortgage-backed securities

 

 

3

 

 

 

715

 

 

 

(1

)

 

 

13

 

 

 

7,812

 

 

 

(111

)

 

 

16

 

 

 

8,527

 

 

 

(112

)

Commercial mortgage

  -backed securities

 

 

6

 

 

 

6,837

 

 

 

(45

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6

 

 

 

6,837

 

 

 

(45

)

Collateralized mortgage

  obligations

 

 

8

 

 

 

2,081

 

 

 

(14

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8

 

 

 

2,081

 

 

 

(14

)

Total debt securities

  available for sale

 

 

27

 

 

 

15,949

 

 

 

(78

)

 

 

38

 

 

 

22,392

 

 

 

(175

)

 

 

65

 

 

 

38,341

 

 

 

(253

)

 

 

 

December 31, 2018

 

 

 

Less than 12 months

 

 

12 months or More

 

 

Total

 

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

 

1

 

 

$

2,470

 

 

$

(24

)

 

 

16

 

 

$

11,725

 

 

$

(154

)

 

 

17

 

 

$

14,195

 

 

$

(178

)

State and local government

 

 

21

 

 

 

4,935

 

 

 

(40

)

 

 

16

 

 

 

4,273

 

 

 

(134

)

 

 

37

 

 

 

9,208

 

 

 

(174

)

Corporate debt

 

 

36

 

 

 

12,096

 

 

 

(140

)

 

 

25

 

 

 

11,993

 

 

 

(511

)

 

 

61

 

 

 

24,089

 

 

 

(651

)

Asset-backed securities

 

 

25

 

 

 

17,743

 

 

 

(148

)

 

 

9

 

 

 

4,166

 

 

 

(60

)

 

 

34

 

 

 

21,909

 

 

 

(208

)

Mortgage-backed securities

 

 

20

 

 

 

5,474

 

 

 

(138

)

 

 

30

 

 

 

21,715

 

 

 

(1,017

)

 

 

50

 

 

 

27,189

 

 

 

(1,155

)

Commercial mortgage

  -backed securities

 

 

4

 

 

 

1,082

 

 

 

(12

)

 

 

3

 

 

 

2,632

 

 

 

(65

)

 

 

7

 

 

 

3,714

 

 

 

(77

)

Collateralized mortgage

  obligations

 

 

4

 

 

 

116

 

 

 

(1

)

 

 

6

 

 

 

1,587

 

 

 

(42

)

 

 

10

 

 

 

1,703

 

 

 

(43

)

Total debt securities

  available for sale

 

 

111

 

 

 

43,916

 

 

 

(503

)

 

 

105

 

 

 

58,091

 

 

 

(1,983

)

 

 

216

 

 

 

102,007

 

 

 

(2,486

)

 

The Company analyzed its investment portfolio in accordance with its OTTI review procedures and determined the Company did not need to record a credit-related OTTI loss, nor recognize a non credit-related OTTI loss in other comprehensive income for the years ended December 31, 2019, 2018, and 2017.

73


 

The Company’s sources of net investment income are as follows (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Debt securities

 

$

3,476

 

 

$

3,419

 

 

$

2,757

 

Equity securities

 

 

352

 

 

 

129

 

 

 

124

 

Cash, cash equivalents, and short-term investments

 

 

487

 

 

 

85

 

 

 

122

 

Total investment income

 

 

4,315

 

 

 

3,633

 

 

 

3,003

 

Investment expenses

 

 

(284

)

 

 

(297

)

 

 

(275

)

Net investment income

 

$

4,031

 

 

$

3,336

 

 

$

2,728

 

 

The following table summarizes the gross realized gains and losses from sales or maturities of available-for-sale debt securities and equity securities, as follows (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

Gross realized gains

 

$

269

 

 

$

54

 

 

$

32

 

Gross realized losses

 

 

(54

)

 

 

(256

)

 

 

(8

)

Total debt securities

 

 

215

 

 

 

(202

)

 

 

24

 

Equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

Gross realized gains

 

 

1,020

 

 

 

337

 

 

 

76

 

Gross realized losses

 

 

(39

)

 

 

(74

)

 

 

(30

)

Total equity securities

 

 

981

 

 

 

263

 

 

 

46

 

Total net investment realized gains

 

$

1,196

 

 

$

61

 

 

$

70

 

 

Proceeds from the sales of available-for-sale securities were $33.7 million, $14.6 million and $1.8 million for the years ended December 31, 2019, 2018, and 2017, respectively.  The gross realized gains from sales of available-for-sale securities for the years ended December 31, 2019, 2018, and 2017 were $274,000, $7,000, and $106,000, respectively.  The gross realized losses from sales of available-for-sale securities for the years ended December 31, 2019, 2018, and 2017 were $53,000, $199,000, and $37,000, respectively.  The year ended December 31, 2017 has not been recast to confirm to the current presentation of ASU No. 2016-01.  Refer to Note 1 ~ Summary of Significant Accounting Policies for further details.  

The Company carries other equity investments that do not have a readily determinable fair value at cost, less impairment or observable changes in price.  We review these investments for impairment during each reporting period.  There was no impairment or observable changes in price recorded during 2019 related to the Company's equity securities without readily determinable fair value.  These investments are a component of Other Assets in the Consolidated Balance Sheets.  The value of these investments as of December 31, 2019 were $665,000.

74


 

The table below summarizes the amortized cost and fair value of available-for-sale debt securities by contractual maturity at December 31, 2019.  Actual maturities may differ from contractual maturities because certain borrowers have the right to call or prepay obligations with or without call or prepayment penalties (dollars in thousands):

 

 

 

Amortized

Cost

 

 

Estimated

Fair Value

 

Due in one year or less

 

$

7,276

 

 

$

7,293

 

Due after one year through five years

 

 

31,575

 

 

 

32,152

 

Due after five years through ten years

 

 

15,237

 

 

 

15,767

 

Due after ten years

 

 

9,242

 

 

 

9,567

 

Securities with contractual maturities

 

 

63,330

 

 

 

64,779

 

Asset-backed securities

 

 

19,549

 

 

 

19,575

 

Mortgage-backed securities

 

 

31,389

 

 

 

31,515

 

Commercial mortgage-backed securities

 

 

9,972

 

 

 

10,043

 

Collateralized mortgage obligations

 

 

5,073

 

 

 

5,088

 

Total debt securities

 

$

129,313

 

 

$

131,000

 

 

At December 31, 2019 and 2018, the Insurance Companies Subsidiaries had an aggregate of $8.0 million and $8.5 million, respectively, on deposit in trust accounts to meet the deposit requirements of various state insurance departments.  At December 31, 2019 and 2018, the Company had $58.4 million and $45.4 million held in trust accounts to meet collateral requirements with other third-party insurers, relating to various fronting arrangements.  There are withdrawal and other restrictions on these deposits, including the type of investments that may be held, however, the Company may generally invest in high-grade bonds and short-term investments and earn interest on the funds.

 

3. Fair Value Measurements

The Company’s financial instruments include assets carried at fair value, as well as debt carried at face value, net of unamortized debt issuance costs, but disclosed at fair value in this note.  Fair value is defined as the price that would be received for an asset or paid to transfer a liability in the principal most advantageous market for the asset or liability in an orderly transaction between market participants.  In determining fair value, the Company applies the market approach, which uses prices and other relevant data based on market transactions involving identical or comparable assets and liabilities.  The inputs to valuation techniques used to measure fair value are prioritized into a three-level hierarchy.  The hierarchy gives the highest priority to quoted prices from sources independent of the reporting entity (“observable inputs”) and the lowest priority to prices determined by the reporting entity’s own assumptions about market participant assumptions developed based on the best information available in the circumstances (“unobservable inputs”).  The fair value hierarchy is as follows:

Level 1—Valuations that are based on quoted prices (unadjusted) in active markets for identical assets or liabilities.

Level 2—Valuations that are based on observable inputs (other than Level 1 prices) such as quoted prices for similar assets or liabilities at the measurement date; quoted prices in markets that are not active; or other inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability.

Level 3—Unobservable inputs that are supported by little or no market activity.  The unobservable inputs represent the Company’s best assumption of how market participants would price the assets or liabilities.

NAV—The fair values of investment company limited partnership investments are based on the capital account balances reported by the investment funds subject to their management review and adjustment. These capital account balances reflect the fair value of the investment funds.

75


 

The following tables present the Company’s assets and liabilities measured at fair value, classified by the valuation hierarchy as of December 31, 2019 and 2018 (dollars in thousands):

 

 

 

December 31, 2019

 

 

 

Fair Value Measurements Using

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

$

9,452

 

 

$

 

 

$

9,452

 

 

$

 

State and local government

 

 

14,933

 

 

 

 

 

 

14,933

 

 

 

 

Corporate debt

 

 

40,394

 

 

 

 

 

 

40,394

 

 

 

 

Asset-backed securities

 

 

19,575

 

 

 

 

 

 

19,575

 

 

 

 

Mortgage-backed securities

 

 

31,515

 

 

 

 

 

 

31,515

 

 

 

 

Commercial mortgage-backed securities

 

 

10,043

 

 

 

 

 

 

10,043

 

 

 

 

Collateralized mortgage obligations

 

 

5,088

 

 

 

 

 

 

5,088

 

 

 

 

Total debt securities

 

 

131,000

 

 

 

 

 

 

131,000

 

 

 

 

Equity Securities

 

 

6,599

 

 

 

6,335

 

 

 

264

 

 

 

 

Short-term investments

 

 

31,426

 

 

 

31,426

 

 

 

 

 

 

 

Total marketable investments measured    at fair value

 

$

169,025

 

 

$

37,761

 

 

$

131,264

 

 

$

 

Investments measured at NAV:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in limited partnership

 

 

707

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets measured at fair value

 

$

169,732

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Notes *

 

$

22,669

 

 

$

 

 

$

22,669

 

 

$

 

Subordinated Notes *

 

 

11,222

 

 

 

 

 

 

 

 

 

11,222

 

Total Liabilities measured at fair value

 

$

33,891

 

 

$

 

 

$

22,669

 

 

$

11,222

 

 

*  Carried at face value of debt net of unamortized debt issuance costs on the consolidated balance sheet

76


 

 

 

 

December 31, 2018

 

 

 

Fair Value Measurements Using

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

$

15,185

 

 

$

 

 

$

15,185

 

 

$

 

State and local government

 

 

15,788

 

 

 

 

 

 

15,788

 

 

 

 

Corporate debt

 

 

29,846

 

 

 

 

 

 

29,846

 

 

 

 

Asset-backed securities

 

 

24,284

 

 

 

 

 

 

24,284

 

 

 

 

Mortgage-backed securities

 

 

29,240

 

 

 

 

 

 

29,240

 

 

 

 

Commercial mortgage-backed securities

 

 

3,953

 

 

 

 

 

 

3,953

 

 

 

 

Collateralized mortgage obligations

 

 

2,144

 

 

 

 

 

 

2,144

 

 

 

 

Total debt securities

 

 

120,440

 

 

 

 

 

 

120,440

 

 

 

 

Equity Securities

 

 

6,587

 

 

 

6,323

 

 

 

264

 

 

 

 

Short-term investments

 

 

8,925

 

 

 

8,925

 

 

 

 

 

 

 

Total marketable investments measured at fair value

 

$

135,952

 

 

$

15,248

 

 

$

120,704

 

 

$

 

Investments measured at NAV:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in limited partnership

 

 

4,150

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets measured at fair value

 

$

140,102

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Notes *

 

$

21,252

 

 

$

 

 

$

21,252

 

 

$

 

Subordinated Notes *

 

 

10,640

 

 

 

 

 

 

 

 

 

10,640

 

Total Liabilities measured at fair value

 

$

31,892

 

 

$

 

 

$

21,252

 

 

$

10,640

 

 

*  Carried at face value of debt net of unamortized debt issuance costs on the consolidated balance sheet

Level 1 investments consist of equity securities traded in an active exchange market.  The Company uses unadjusted quoted prices for identical instruments to measure fair value.  Level 1 also includes money market funds and other interest-bearing deposits at banks, which are reported as short-term investments.  The fair value measurements that were based on Level 1 inputs comprise 22.2% of the fair value of the total investment portfolio as of December 31, 2019.

Level 2 investments include debt securities and equity securities, which consist of U.S. government agency securities, state and local municipal bonds (including those held as restricted securities), corporate debt securities, mortgage-backed and asset-backed securities.  The fair value of securities included in the Level 2 category were based on the market values obtained from a third party pricing service that were evaluated using pricing models that vary by asset class and incorporate available trade, bid and other observable market information.  The third party pricing service monitors market indicators, as well as industry and economic events.  The fair value measurements that were based on Level 2 inputs comprise 77.3% of the fair value of the total investment portfolio as of December 31, 2019.

The Company obtains pricing for each security from independent pricing services, investment managers or consultants to assist in determining fair value for its Level 2 investments.  To validate that these quoted prices are reasonable estimates of fair value, the Company performs various quantitative and qualitative procedures, such as (i) evaluation of the underlying methodologies, (ii) analysis of recent sales activity, (iii) analytical review of our fair values against current market prices and (iv) comparison of the pricing services’ fair value to other pricing services’ fair value for the same investment.  No markets for the investments were determined to be inactive at period-ends.  Based on these procedures, the Company did not adjust the prices or quotes provided from independent pricing services, investment managers or consultants.

77


 

As of December 31, 2019 and 2018, Level 3 liabilities are entirely comprised of the Company's subordinated notes.  In determining the fair value of the subordinated debt outstanding at December 31, 2019 and 2018, the security attributes (issue date, maturity, coupon, calls, etc.) and market rates on September 24, 2018 (the date of the restated and amended agreement which was repriced at that time) were fed into a valuation model.  A lognormal trinomial interest rate lattice was created within the model to compute the option adjusted spread (“OAS”) which is the amount, in basis points, of interest rate required to be paid under the debt agreement over the risk-free U.S. Treasury rates. The OAS was then fed back into the model along with the December 31, 2019 and 2018, U.S. Treasury rates, respectively.  A new lattice was generated and the fair value was computed from the OAS.  There were no changes in assumptions of credit risk from the issuance date.

The Company’s policy on recognizing transfers between hierarchy levels is applied at the end of each reporting period.  There were no transfers between Levels 1, 2 and 3 for the years ended December 31, 2019 and 2018, respectively.

4. Deferred Policy Acquisition Costs

The Company defers costs incurred which are incremental and directly related to the successful acquisition of new or renewal insurance business, net of corresponding amounts of ceded reinsurance commissions.  Net deferred policy acquisition costs are amortized and charged to expense in proportion to premium earned over the estimated policy term.  The Company anticipates that its deferred policy acquisition costs will be fully recoverable and there were no premium deficiencies for the years December 31, 2019, 2018, and 2017.  The activity in deferred policy acquisition costs, net of reinsurance transactions, is as follows (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Balance at beginning of period

 

$

12,011

 

 

$

12,781

 

 

$

13,290

 

Deferred policy acquisition costs

 

 

24,806

 

 

 

24,764

 

 

 

25,736

 

Amortization of policy acquisition costs

 

 

(24,911

)

 

 

(25,534

)

 

 

(26,245

)

Net change

 

 

(105

)

 

 

(770

)

 

 

(509

)

Balance at end of period

 

$

11,906

 

 

$

12,011

 

 

$

12,781

 

 

5. Unpaid Losses and Loss Adjustment Expenses

The Company establishes reserves for unpaid losses and LAE which represent the estimated ultimate cost of all losses incurred that were both reported and unreported (i.e., incurred but not yet reported losses, or “IBNR”) and LAE incurred that remain unpaid at the balance sheet date.  The Company’s reserving process takes into account known facts and interpretations of circumstances and factors including the Company’s experience with similar cases, actual claims paid, historical trends involving claim payment patterns and pending levels of unpaid claims, loss management programs, product mix and contractual terms, changes in law and regulation, judicial decisions, and economic conditions.  In the normal course of business, the Company may also supplement its claims processes by utilizing third party adjusters, appraisers, engineers, inspectors, and other professionals and information sources to assess and settle catastrophe and non-catastrophe related claims.  The effects of inflation are implicitly considered in the reserving process.

Reserves are estimates of unpaid portions of losses that have occurred, including IBNR losses, therefore the establishment of appropriate reserves, is an inherently uncertain and complex process.  The ultimate cost of losses may vary materially from recorded amounts, which are based on management’s best estimates.  The highest degree of uncertainty is associated with reserves for losses incurred in the current reporting period as it contains the greatest proportion of losses that have not been reported or settled.  The Company regularly updates its reserve estimates as new information becomes available and as events unfold that may affect the resolution of unsettled claims.  Changes in prior year reserve estimates, which may be material, are reported in the results of operations in the period such changes are determined to be needed and recorded.

Management believes that the reserve for losses and LAE, net of reinsurance recoverables, is appropriately established in the aggregate and adequate to cover the ultimate net cost of reported and unreported claims arising from losses which had

78


 

occurred by the date of the consolidated financial statements based on available facts and in accordance with applicable laws and regulations.

The table below provides the changes in the reserves for losses and LAE, net of recoverables from reinsurers, for the periods indicated (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Gross reserves - beginning of period

 

$

92,807

 

 

$

87,896

 

 

$

54,651

 

Less: reinsurance recoverables on unpaid losses

 

 

29,685

 

 

 

20,066

 

 

 

6,658

 

Plus: deferred gain on ADC

 

 

(5,677

)

 

 

 

 

 

 

Net reserves - beginning of period

 

 

68,799

 

 

 

67,830

 

 

 

47,993

 

Add: incurred losses and loss adjustment expenses, net

  of reinsurance

 

 

 

 

 

 

 

 

 

 

 

 

Current period

 

 

49,192

 

 

 

53,482

 

 

 

64,458

 

Prior period

 

 

10,552

 

 

 

9,033

 

 

 

9,459

 

Total net incurred losses and loss adjustment

  expenses

 

 

59,744

 

 

 

62,515

 

 

 

73,917

 

Deduct: loss and loss adjustment expense payments,

  net of reinsurance

 

 

 

 

 

 

 

 

 

 

 

 

Current period

 

 

14,357

 

 

 

17,025

 

 

 

24,547

 

Prior period

 

 

29,519

 

 

 

44,521

 

 

 

29,533

 

Total net loss and loss adjustment expense

  payments

 

 

43,876

 

 

 

61,546

 

 

 

54,080

 

Net reserves - end of period

 

 

84,667

 

 

 

68,799

 

 

 

67,830

 

Plus: reinsurance recoverables on unpaid losses

 

 

22,579

 

 

 

29,685

 

 

 

20,066

 

Less: deferred gain on ADC

 

 

 

 

 

(5,677

)

 

 

 

Gross reserves - end of period

 

$

107,246

 

 

$

92,807

 

 

$

87,896

 

 

There was $10.6 million, $9.0 million, and $9.5 million of adverse development on prior accident year reserves in 2019, 2018 and 2017, respectively.  There were no significant changes in the key methods utilized in the analysis and calculations of the Company’s reserves during 2019, 2018 or 2017.

In 2019, the adverse development consisted of $7.6 million from commercial lines and $3.0 million from personal lines.  Of the $7.6 million of adverse development in commercial lines, the company experienced $11.0 million and $2.4 million of adverse development in its hospitality and small business lines of business, respectively.  This was partially offset by the remaining $5.7 million of benefit from the ADC that was recognized in 2019. Of the $3.0 million of adverse development in personal lines in 2019, $1.7 million was related to Florida homeowners business.

In 2018, the adverse development consisted of $6.2 million from commercial lines and $2.8 million from personal lines.  Of the $6.2 million of adverse development in commercial lines, $4.2 million was related to the commercial liability business.  Of the $2.8 million of adverse development in personal lines, $2.0 million and $727,000 were related to the Florida homeowners and Texas homeowners business, respectively.  This included $960,000 of adverse development related to hurricanes Harvey and Irma.

In 2017, the adverse development consisted of $7.2 million from commercial lines and $2.3 million from personal lines and was mostly related to the 2016 and 2015 accident years.  This development consisted of $5.1 million from the commercial liability business, $1.6 million from commercial property, $1.7 million from Florida homeowners and $0.5 million from commercial auto business.

79


 

On September 28, 2017, the Company entered into an ADC reinsurance agreement to cover loss development of up to $17.5 million in excess of stated reserves as of June 30, 2017, for accident years 2005 through 2016.  The agreement attaches when net losses exceed $1.4 million of the $36.6 million carried reserves at June 30, 2017, and extends to $19.5 million in coverage up to $57.5 million.  The company retains a 10% co-participation for any development in excess of the retention.

As of December 31, 2019, the deferred gain from the ADC was fully utilized.  In 2018, the Company ceded $10.3 million of losses under the ADC.  Of the $10.3 million, $4.6 million was recognized as a benefit, reducing losses and LAE expense, and $5.7 million was deferred (recorded as a liability on the Consolidated Balance Sheets) and was amortized into income as a benefit in future periods.  As of December 31, 2018, the Company had ceded to the limit of the ADC.  In 2017, $7.2 million of adverse development was ceded to the ADC.  Discussion of adverse development is net of benefits recognized under the ADC in that period.

Incurred losses during 2018 also included $583,000 in net catastrophe losses in the current calendar year related to Hurricane Harvey in Texas.  Of the $583,000 in net catastrophe losses, personal lines accounted for $960,000 of the losses while commercial lines saw $377,000 of favorable development in calendar year 2018.  Losses from Hurricane Irma were in excess of the Company’s $4.0 million retention on its catastrophe reinsurance treaty which resulted in $10.0 million of losses being ceded to the treaty during 2018.  This also resulted in a $1.0 million charge for catastrophe reinstatement premiums which was recorded as ceded premiums in 2018.

In 2017, incurred losses included $5.4 million in net catastrophe losses related to Hurricane Harvey in Texas and Hurricane Irma in Florida.  Approximately 34% of the losses were generated in Commercial Lines and 66% in Personal lines.  Losses from Hurricane Irma were in excess of the Company’s $4.0 million retention on its catastrophe reinsurance treaty which resulted in $5.2 million of losses being ceded to the treaty as of December 31, 2017.  This also resulted in a $806,000 charge for catastrophe reinstatement premiums which was recorded as ceded premiums in 2017.

Loss Development Tables

The following tables represent cumulative incurred loss and allocated loss adjustment expenses ("ALAE"), net of reinsurance, by accident year and cumulative paid loss and ALAE, net of reinsurance, by accident year, for the years ended December 31, 2009 to 2019, as well as total IBNR and the cumulative number of reported claims for the year ended December 31, 2019, by reportable segment and accident year (dollars in thousands).

 

Commercial Lines

 

 

 

 

 

 

Incurred loss and allocated loss adjustment expenses, net of reinsurance

 

 

Total

IBNR

 

 

Cumulative

number of

reported

claims

 

Accident

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

2009*

 

 

2010*

 

 

2011*

 

 

2012*

 

 

2013*

 

 

2014*

 

 

2015*

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

2019

 

 

2019

 

2009

$

11,400

 

 

$

12,066

 

 

$

10,312

 

 

$

8,943

 

 

$

8,232

 

 

$

8,403

 

 

$

8,359

 

 

$

8,414

 

 

$

8,442

 

 

$

8,441

 

 

$

8,441

 

 

$

 

 

 

877

 

2010

 

 

 

 

 

7,346

 

 

 

8,568

 

 

 

7,255

 

 

 

6,357

 

 

 

6,170

 

 

 

6,074

 

 

 

6,207

 

 

 

6,292

 

 

 

6,312

 

 

 

6,312

 

 

 

 

 

 

771

 

2011

 

 

 

 

 

 

 

 

 

6,753

 

 

 

5,758

 

 

 

5,326

 

 

 

5,049

 

 

 

4,932

 

 

 

4,903

 

 

 

4,935

 

 

 

4,933

 

 

 

4,933

 

 

 

 

 

 

590

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

7,745

 

 

 

6,421

 

 

 

6,288

 

 

 

6,384

 

 

 

6,253

 

 

 

6,190

 

 

 

6,209

 

 

 

6,209

 

 

 

 

 

 

560

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,018

 

 

 

9,435

 

 

 

9,893

 

 

 

10,237

 

 

 

11,252

 

 

 

11,218

 

 

 

11,624

 

 

 

50

 

 

 

608

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19,709

 

 

 

19,907

 

 

 

22,711

 

 

 

26,367

 

 

 

28,145

 

 

 

28,766

 

 

 

100

 

 

 

1,752

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,442

 

 

 

26,633

 

 

 

31,861

 

 

 

34,478

 

 

 

36,372

 

 

 

200

 

 

 

2,352

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32,396

 

 

 

34,935

 

 

 

40,440

 

 

 

44,355

 

 

 

1,125

 

 

 

3,544

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,251

 

 

 

44,495

 

 

 

49,749

 

 

 

3,658

 

 

 

5,776

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

42,624

 

 

 

42,432

 

 

 

8,619

 

 

 

5,993

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

41,286

 

 

 

20,265

 

 

 

5,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

$

280,479

 

 

$

34,018

 

 

 

 

 

80


 

 

Cumulative paid loss and allocated loss adjustment expenses, net of reinsurance

 

Accident

 

 

 

 

For the years ended December 31,

 

Year

2009*

 

 

2010*

 

 

2011*

 

 

2012*

 

 

2013*

 

 

2014*

 

 

2015*

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

2009

$

4,436

 

 

$

5,942

 

 

$

6,410

 

 

$

7,233

 

 

$

7,800

 

 

$

7,867

 

 

$

7,933

 

 

$

8,321

 

 

$

8,441

 

 

$

8,441

 

 

$

8,441

 

2010

 

 

 

 

 

3,066

 

 

 

4,488

 

 

 

5,219

 

 

 

5,910

 

 

 

6,040

 

 

 

6,065

 

 

 

6,166

 

 

 

6,258

 

 

 

6,312

 

 

 

6,312

 

2011

 

 

 

 

 

 

 

 

 

2,645

 

 

 

3,534

 

 

 

3,964

 

 

 

4,449

 

 

 

4,641

 

 

 

4,744

 

 

 

4,872

 

 

 

4,903

 

 

 

4,907

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

2,325

 

 

 

3,703

 

 

 

4,696

 

 

 

5,558

 

 

 

5,994

 

 

 

6,065

 

 

 

6,209

 

 

 

6,209

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,979

 

 

 

6,211

 

 

 

7,643

 

 

 

8,622

 

 

 

10,147

 

 

 

10,650

 

 

 

11,137

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,715

 

 

 

13,977

 

 

 

17,458

 

 

 

22,446

 

 

 

25,609

 

 

 

27,544

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,470

 

 

 

17,817

 

 

 

22,549

 

 

 

30,475

 

 

 

34,497

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,255

 

 

 

19,135

 

 

 

27,785

 

 

 

37,967

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,448

 

 

 

23,020

 

 

 

34,205

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,375

 

 

 

19,799

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,078

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

$

201,096

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - years 2009 through 2019

 

 

$

79,383

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - prior to 2009 (1)*

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid ADC

 

 

 

(2,075

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE, net of reinsurance

 

 

$

77,316

 

 

*  Presented as unaudited required supplementary information.

(1)

The Company's formation was in 2009, however, as a result of the acquisition of WPIC in 2010, incurred losses prior to the 2009 accident year remain outstanding.

 

Personal Lines

 

 

 

 

 

 

Incurred loss and allocated loss adjustment expenses, net of reinsurance

 

 

Total

IBNR

 

 

Cumulative

number of

reported

claims

 

Accident

 

 

 

 

 

 

 

 

For the years ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

2009*

 

 

2010*

 

 

2011*

 

 

2012*

 

 

2013*

 

 

2014*

 

 

2015*

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

2019

 

 

2019

 

2009

$

667

 

 

$

639

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

 

 

 

65

 

2010

 

 

 

 

 

320

 

 

 

188

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

 

 

 

77

 

2011

 

 

 

 

 

 

 

 

 

1,678

 

 

 

1,758

 

 

 

1,981

 

 

 

2,031

 

 

 

2,030

 

 

 

2,045

 

 

 

2,027

 

 

 

2,024

 

 

 

2,024

 

 

 

 

 

 

717

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

9,960

 

 

 

11,690

 

 

 

11,740

 

 

 

12,159

 

 

 

12,390

 

 

 

12,365

 

 

 

12,357

 

 

 

12,369

 

 

 

 

 

 

3,338

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,034

 

 

 

17,996

 

 

 

18,925

 

 

 

19,138

 

 

 

19,167

 

 

 

19,202

 

 

 

19,222

 

 

 

 

 

 

5,206

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,951

 

 

 

17,471

 

 

 

17,735

 

 

 

17,880

 

 

 

17,929

 

 

 

18,082

 

 

 

 

 

 

3,730

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,877

 

 

 

13,445

 

 

 

14,721

 

 

 

15,285

 

 

 

15,364

 

 

 

 

 

 

2,141

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,619

 

 

 

13,418

 

 

 

14,949

 

 

 

15,550

 

 

 

 

 

 

1,813

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,058

 

 

 

13,550

 

 

 

14,493

 

 

 

 

 

 

2,852

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,893

 

 

 

6,378

 

 

 

321

 

 

 

800

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,099

 

 

 

609

 

 

 

305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

$

107,399

 

 

$

929

 

 

 

 

 

81


 

 

 

 

 

 

 

Cumulative paid loss and allocated loss adjustment expenses, net of reinsurance

 

Accident

 

 

 

 

 

 

 

 

For the years ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

2009*

 

 

2010*

 

 

2011*

 

 

2012*

 

 

2013*

 

 

2014*

 

 

2015*

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

2009

$

537

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

2010

 

 

 

 

 

151

 

 

 

174

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

2011

 

 

 

 

 

 

 

 

 

787

 

 

 

1,292

 

 

 

1,633

 

 

 

1,859

 

 

 

1,983

 

 

 

2,021

 

 

 

2,024

 

 

 

2,024

 

 

 

2,024

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

5,665

 

 

 

9,251

 

 

 

10,844

 

 

 

11,777

 

 

 

12,202

 

 

 

12,306

 

 

 

12,329

 

 

 

12,349

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,955

 

 

 

15,883

 

 

 

18,052

 

 

 

18,600

 

 

 

19,014

 

 

 

19,174

 

 

 

19,214

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,819

 

 

 

16,515

 

 

 

17,260

 

 

 

17,746

 

 

 

17,855

 

 

 

18,047

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,771

 

 

 

11,873

 

 

 

13,844

 

 

 

15,159

 

 

 

15,250

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,119

 

 

 

11,238

 

 

 

14,442

 

 

 

15,110

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,320

 

 

 

12,944

 

 

 

14,004

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,296

 

 

 

5,618

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

$

104,553

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - years 2009 through 2019

 

 

$

2,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - prior to 2009 (1)*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid ADC

 

 

 

(112

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE, net of reinsurance

 

 

$

2,734

 

 

*  Presented as unaudited required supplementary information.

 

Total Lines

 

Incurred loss and allocated loss adjustment expenses, net of reinsurance

 

 

Total

IBNR

 

Cumulative

number of

reported

claims

 

Accident

 

 

 

For the years ended December 31,

 

 

 

 

 

 

 

 

Year

2009*

 

2010*

 

2011*

 

2012*

 

2013*

 

2014*

 

2015*

 

2016

 

2017

 

2018

 

2019

 

 

2019

 

2019

 

2009

 

12,066

 

 

12,705

 

 

10,946

 

 

9,577

 

 

8,866

 

 

9,037

 

 

8,993

 

 

9,048

 

 

9,076

 

 

9,075

 

 

9,075

 

 

 

 

 

942

 

2010

 

 

 

 

7,666

 

 

8,756

 

 

7,439

 

 

6,541

 

 

6,354

 

 

6,258

 

 

6,391

 

 

6,476

 

 

6,496

 

 

6,496

 

 

 

 

 

848

 

2011

 

 

 

 

 

 

 

8,431

 

 

7,517

 

 

7,307

 

 

7,081

 

 

6,963

 

 

6,949

 

 

6,964

 

 

6,957

 

 

6,957

 

 

 

 

 

1,307

 

2012

 

 

 

 

 

 

 

 

 

 

17,705

 

 

18,111

 

 

18,028

 

 

18,544

 

 

18,642

 

 

18,554

 

 

18,566

 

 

18,578

 

 

 

 

 

3,898

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

28,052

 

 

27,431

 

 

28,817

 

 

29,375

 

 

30,419

 

 

30,420

 

 

30,846

 

 

 

50

 

 

5,814

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37,660

 

 

37,378

 

 

40,446

 

 

44,247

 

 

46,074

 

 

46,848

 

 

 

100

 

 

5,482

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33,319

 

 

40,078

 

 

46,581

 

 

49,763

 

 

51,736

 

 

 

200

 

 

4,493

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,015

 

 

48,353

 

 

55,389

 

 

59,905

 

 

 

1,125

 

 

5,357

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

58,309

 

 

58,045

 

 

64,242

 

 

 

3,658

 

 

8,628

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48,517

 

 

48,810

 

 

 

8,940

 

 

6,793

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,385

 

 

 

20,874

 

 

6,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

387,878

 

 

 

34,947

 

 

 

 

82


 

 

Cumulative paid loss and allocated loss adjustment expenses, net of reinsurance

 

Accident

 

 

 

 

For the years ended December 31,

 

Year

2009*

 

 

2010*

 

 

2011*

 

 

2012*

 

 

2013*

 

 

2014*

 

 

2015*

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

2009

$

4,973

 

 

$

6,576

 

 

$

7,043

 

 

$

7,867

 

 

$

8,434

 

 

$

8,501

 

 

$

8,567

 

 

$

8,955

 

 

$

9,075

 

 

$

9,075

 

 

$

9,075

 

2010

 

 

 

 

 

3,217

 

 

 

4,662

 

 

 

5,403

 

 

 

6,094

 

 

 

6,223

 

 

 

6,248

 

 

 

6,350

 

 

 

6,442

 

 

 

6,496

 

 

 

6,496

 

2011

 

 

 

 

 

 

 

 

 

3,432

 

 

 

4,826

 

 

 

5,597

 

 

 

6,308

 

 

 

6,624

 

 

 

6,766

 

 

 

6,897

 

 

 

6,927

 

 

 

6,931

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

7,990

 

 

 

12,954

 

 

 

15,540

 

 

 

17,335

 

 

 

18,195

 

 

 

18,369

 

 

 

18,538

 

 

 

18,558

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,934

 

 

 

22,094

 

 

 

25,695

 

 

 

27,223

 

 

 

29,162

 

 

 

29,824

 

 

 

30,351

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,534

 

 

 

30,492

 

 

 

34,718

 

 

 

40,192

 

 

 

43,464

 

 

 

45,591

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,241

 

 

 

29,690

 

 

 

36,393

 

 

 

45,634

 

 

 

49,747

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,374

 

 

 

30,373

 

 

 

42,227

 

 

 

53,077

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,768

 

 

 

35,964

 

 

 

48,209

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,671

 

 

 

25,417

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,197

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

$

305,649

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - years 2009 through 2019

 

 

$

82,229

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - prior to 2009 (1)*

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid ADC

 

 

 

(2,187

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE, net of reinsurance

 

 

$

80,050

 

 

*  Presented as unaudited required supplementary information.

The following table reconciles the loss development information to the consolidated balance sheet for the year ended December 31, 2019, by reportable segment (dollars in thousands).

 

 

 

December 31,

2019

 

Net unpaid losses claims and ALAE

 

 

 

 

Commercial Lines

 

$

77,316

 

Personal Lines

 

 

2,734

 

Total unpaid losses and LAE, net of reinsurance

 

 

80,050

 

Reinsurance recoverable on losses and LAE

 

 

 

 

Commercial Lines

 

 

20,051

 

Personal Lines

 

 

2,528

 

Total reinsurance recoverable on unpaid losses and LAE

 

 

22,579

 

Unpaid ULAE

 

 

4,617

 

Total gross unpaid losses and LAE

 

$

107,246

 

 

Loss Duration Disclosure (unaudited)

The following table represents the average annual percentage payout of incurred losses by age, net of reinsurance, for each reportable segment.

 

 

 

Average annual percentage payout of incurred losses by age, net of reinsurance

 

 

 

Year 1

 

 

Year 2

 

 

Year 3

 

 

Year 4

 

 

Year 5

 

 

Year 6

 

 

Year 7

 

 

Year 8

 

 

Year 9

 

 

Year

10+

 

Commercial Lines

 

35.7%

 

 

26.9%

 

 

18.4%

 

 

9.5%

 

 

4.8%

 

 

2.3%

 

 

1.3%

 

 

0.7%

 

 

0.3%

 

 

0.1%

 

Personal Lines

 

79.5%

 

 

11.8%

 

 

5.5%

 

 

1.9%

 

 

1.0%

 

 

0.3%

 

 

—%

 

 

—%

 

 

—%

 

 

—%

 

Total Lines

 

37.7%

 

 

26.2%

 

 

17.8%

 

 

9.2%

 

 

4.6%

 

 

2.2%

 

 

1.2%

 

 

0.7%

 

 

0.3%

 

 

0.1%

 

 

83


 

6. Reinsurance

In the normal course of business, the Company participates in reinsurance agreements in order to limit losses that may arise from catastrophes or other individually severe events.  The Company primarily ceded all specific commercial liability risks in excess of $400,000 in 2019 and $500,000 in 2018 and 2017, and ceded all specific commercial property risks in excess of $400,000 in 2019, $300,000 in 2018, and $500,000 in 2017.  The Company ceded homeowners specific risks in excess of $300,000 in 2019, 2018 and 2017.  A "treaty" is a reinsurance agreement in which coverage is provided for a class of risks and does not require policy by policy underwriting of the reinsurer.  "Facultative" reinsurance is where a reinsurer negotiates an individual reinsurance agreement for every policy it will reinsure on a policy by policy basis.  A loss is covered under a reinsurance contract if the loss occurs within the effective dates of the agreement notwithstanding when the loss is reported.

Reinsurance does not discharge the Company, as the direct insurer, from liability to its policyholders.  Failure of reinsurers to honor their obligations could result in losses to the Company.  The Company evaluates the financial condition of its reinsurers and monitors the concentration of credit risk arising from similar geographic regions, activities, or economic characteristics of the reinsurers to minimize its exposure to significant losses from reinsurer insolvencies.  To date, the Company has not experienced any significant difficulties in collecting reinsurance recoverables.  The Company's current reinsurance structure includes the following primary categories:

Casualty Clash

 

Effective January 1, 2019 through December 31, 2019, the Company was party to a workers' compensation and casualty clash reinsurance treaty with limits up to $19.0 million in excess of a $1.0 million retention.  Clash coverage is a type of reinsurance that provides additional coverage in the event that one casualty loss event results in two or more claims and recovery under the reinsurance treaties may otherwise be limited due to the amount, type or number of claims.  Clash reinsurance further protects the balance sheet as it reduces the potential maximum loss on either a single risk or a large number of risks.

 

Effective January 1, 2015 through December 31, 2018, the Company was party to a casualty clash reinsurance treaty with limits up to $18.0 million in excess of a $2.0 million retention.

Facultative

 

The Company was party to a facultative reinsurance agreement with a large reinsurer for property risks with total insured values above the other reinsurance treaty limits.

Liability

 

Effective January 1, 2019 through December 31, 2019, the Company was party to an excess of loss reinsurance treaty for commercial liability coverage with limits up to $600,000 in excess of $400,000.  

Property

 

Effective November 1, 2014 through December 31, 2019, the Company was party to an excess of loss reinsurance treaty for personal property coverage with limits up to $2.7 million in excess of $300,000, for homeowners' and dwelling fire business.  

 

Effective January 1, 2019 through December 31, 2019, the Company was party to an excess of loss reinsurance treaty for commercial property coverage with limits up to $3.7 million in excess of $300,000.  

 

Effective January 1, 2018 through December 31, 2018, the Company was party to an excess of loss reinsurance treaty for commercial property coverage with limits up to $200,000 in excess of $300,000.  

 

 

Effective July 1, 2015 through December 31, 2018, the Company was party to an excess of loss reinsurance agreement for commercial property coverage with limits up to $2.0 million in excess of $2.0 million.  

 

84


 

 

At December 31, 2019, the Company was covered for property catastrophe losses up to $28.0 million in excess of a $2.0 million retention for the first event.  This treaty terminates on June 1, 2020.

 

At December 31, 2018, the Company was covered for property catastrophe losses up to $96.0 million in excess of a $4.0 million retention for the first event.  The treaty terminated on June 1, 2019.

 

At December 31, 2017, the Company was covered for property catastrophe losses up to $106.0 million in excess of a $4.0 million retention for the first event.  The treaty terminated on June 1, 2018.

Multiple Line

 

Effective January 1, 2019 through December 31, 2019, the Company was party to a multi-line excess of loss treaty that covers commercial property and casualty losses up to $600,000 in excess of a $400,000 retention.

 

Effective January 1, 2015 through December 31, 2018, the Company was party to a multi-line excess of loss treaty that covers commercial property and casualty losses up to $1.5 million in excess of a $500,000 retention.

Quota Share

 

The Company cedes 90% to 100% of its commercial umbrella coverages under quota share treaties.  Under a quota share agreement, the reinsurer pays a percentage of all losses the insurer sustains in return for a similar percent of the premiums written on that risk.  A ceding commission is paid by the reinsurer to the insurer to cover acquisition and operating expenses.

Adverse Development Cover

 

Effective September 28, 2017, the Company entered into an ADC to cover loss development of up to $17.5 million in excess of stated reserves as of June 30, 2017.  The consideration for the ADC was $7.2 million, which resulted in a one-time charge to ceded premiums fully earned in the third quarter.  The agreement provided up to $17.5 million of reinsurance for adverse net loss reserve development for accident years 2005 through 2016.  As of December 31, 2019, the Company had fully utilized the ADC.

Equipment Breakdown, Employment Practice Liability, and Data Compromise and Identity Recovery

 

The Company ceded 100% of a small number of equipment breakdown, employment practices liability, and data compromise coverages that are occasionally bundled with other products under a quota share agreement with a reinsurer.

The Company assumes written premiums under a few fronting arrangements.  The fronting arrangements are with unaffiliated insurers who write on behalf of the Company in markets that require a higher A.M.  Best rating than the Company’s rating, or where the policies are written in a state where the Company is not licensed or for other strategic reasons.  

The Company assumed $33.5 million, $31.1 million, and $28.0 million of written premiums under the insurance fronting arrangements for the years ended December 31, 2019,  2018, and 2017, respectively.

85


 

The following table presents the effects of reinsurance and assumption transactions on written premiums, earned premiums and losses and LAE (dollars in thousands). The 2019, 2018 and 2017 ceded written and earned premium amounts include $495,000, $1.0 million and $806,000 of reinsurance reinstatement costs relating to Hurricane Irma, respectively.

 

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Written premiums:

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

68,394

 

 

$

73,290

 

 

$

86,251

 

Assumed

 

 

33,459

 

 

 

31,078

 

 

 

28,033

 

Ceded

 

 

(14,129

)

 

 

(15,282

)

 

 

(23,044

)

Net written premiums

 

$

87,724

 

 

$

89,086

 

 

$

91,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earned premiums:

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

70,911

 

 

$

80,691

 

 

$

87,656

 

Assumed

 

 

32,292

 

 

 

28,497

 

 

 

27,081

 

Ceded

 

 

(14,114

)

 

 

(15,377

)

 

 

(23,008

)

Net earned premiums

 

$

89,089

 

 

$

93,811

 

 

$

91,729

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

66,256

 

 

$

65,284

 

 

$

79,035

 

Assumed

 

 

25,510

 

 

 

20,671

 

 

 

19,524

 

Ceded

 

 

(32,022

)

 

 

(23,440

)

 

 

(24,642

)

Net loss and LAE

 

$

59,744

 

 

$

62,515

 

 

$

73,917

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of Assumed Written Premiums to Net Written Premiums

 

 

38.1

%

 

 

34.9

%

 

 

30.7

%

 

7. Debt

At December 31, 2019, the Company's debt was comprised of three instruments: $25.3 million of publicly traded senior unsecured notes which were issued in September and October of 2018, a $10.0 million line of credit which commenced in June 2018, and $10.5 million of privately placed subordinated notes (the “Subordinated Notes”).  A summary of the Company's outstanding debt is as follows (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

Senior unsecured notes

 

$

24,288

 

 

$

24,018

 

Subordinated notes

 

 

9,536

 

 

 

9,484

 

Line of credit

 

 

2,000

 

 

 

 

Total

 

$

35,824

 

 

$

33,502

 

 

On September 24, 2018, the Company issued $22.0 million of public senior unsecured notes (the "Notes").  Maturing on September 30, 2023, the Notes bear interest at a rate of 6.75% per annum, payable quarterly at the end of March, June, September and December.  The Company may redeem the Notes, in whole or in part, at face value at any time after September 30, 2021.

On October 12, 2018 the Company issued an additional $3.3 million of the Notes as the underwriters fully exercised their over-allotment option.  The total aggregate principal amount of Notes sold by the Company in the public offering increased to $25.3 million.  Proceeds from the Notes were primarily used to pay down $19.5 million of the Subordinated Notes.

86


 

Effective September 24, 2018, the Company amended the terms of the Subordinated Notes to reduce the principle value to $10.5 million, change the maturity to September 30, 2038 and modify the call provisions.  The amended Subordinated Notes bear interest at a rate of 7.5% per annum until September 30, 2023, and 12.5% thereafter, and allow for four quarterly interest payment deferrals.  Interest is payable quarterly at the end of March, June, September and December.  Beginning September 30, 2021, the Company may redeem the Subordinated Notes, in whole or in part, for a call premium of $1.1 million.  The call premium escalates each quarter to ultimately $1.75 million on September 30, 2023, then steps up to $3.05 million on December 31, 2023, and increases quarterly at a 12.5% per annum rate thereafter.  The debt covenants are consistent with the original Subordinated Note terms.  The Company paid a $105,000 loan origination fee on the effective date.  The company recorded the Subordinated Notes amendment as a debt modification and retained the unamortized debt issuance costs from the original loan which will be amortized over the 20-year life of the amended Subordinated Notes in conjunction with the $105,000 origination fee.

The carrying value of the Notes and Subordinated Notes are offset by $1.0 million and $965,000 of debt issuance costs, respectively.  The debt issuance costs will be amortized through interest expense over the life of the loans.

The Subordinated Notes contain various restrictive covenants that relate to the Company’s minimum tangible net worth, minimum fixed-charge coverage ratios, dividend paying capacity, reinsurance retentions, and risk-based capital ratios.  At December 31, 2019, the Company was in compliance with all of its debt financial covenants.

On June 21, 2018, the Company entered into a $10.0 million line of credit.  The line of credit bears interest at the London Interbank rate ("LIBOR") plus 2.75% per annum, payable monthly.  The agreement includes several covenants, including but not limited to a minimum tangible net worth, a minimum fixed-charge coverage ratio, and minimum statutory risk-based capital levels.  As of December 31, 2019, the Company had $2.0 million outstanding on the line of credit, and was in compliance with all of its debt financial covenants.

On September 29, 2017, the Company executed $30.0 million of Subordinated Notes.  These Subordinated Notes were amended as described, above.  These Subordinated Notes had a maturity date of September 29, 2032, bore interest, payable quarterly at a fixed annual rate of 8.0%, and allowed for up to four quarterly interest deferrals.  On the fifth and tenth anniversary of the notes, the interest rate reset to 1,250 basis points and 1,500 basis points, respectively, above the 5-year mid-swap rate.

8.  Income Taxes

At December 31, 2019 and 2018, the Company had current income taxes receivable of $87,000 and $79,000, respectively, included in other assets in the consolidated balance sheets.

The income tax expense (benefit) is comprised of the following (dollars in thousands):

 

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Current tax expense (benefit)

 

$

27

 

 

$

52

 

 

$

(28

)

Deferred tax expense (benefit)

 

 

(940

)

 

 

 

 

 

(419

)

Total income tax expense (benefit)

 

$

(913

)

 

$

52

 

 

$

(447

)

 

87


 

The income tax expense (benefit) differed from the amounts computed by applying the statutory U.S. federal income tax rate of 21% in 2019 and 2018 and 34% in 2017 to pretax income as a result of the following (dollars in thousands):

 

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Income (loss) before income taxes

 

$

(9,121

)

 

$

(9,465

)

 

$

(22,054

)

Statutory U.S. federal income tax rate

 

 

(1,915

)

 

 

(1,988

)

 

 

(7,498

)

State income taxes, net of federal benefit

 

 

(230

)

 

 

(156

)

 

 

(106

)

Tax‑exempt investment income and dividend received deduction

 

 

(79

)

 

 

(70

)

 

 

(123

)

Nondeductible meals and entertainment

 

 

38

 

 

 

38

 

 

 

54

 

Valuation allowance on deferred tax assets

 

 

966

 

 

 

2,331

 

 

 

1,515

 

Change in federal tax rate

 

 

 

 

 

 

 

 

5,612

 

Other

 

 

307

 

 

 

(103

)

 

 

99

 

Income tax expense (benefit)

 

$

(913

)

 

$

52

 

 

$

(447

)

Effective tax rate

 

 

10.0

%

 

 

(0.5

)%

 

 

2.0

%

 

On December 22, 2017, the U.S. federal government enacted H.R. 1, “An Act to Provide for Reconciliation Pursuant to Titles II and V of the Concurrent Resolution on the Budget for Fiscal Year 2018” (the “Act”).  The Act provided for significant changes to corporate taxation including the decrease of the corporate tax rate from 34% to 21%.  In 2017, the Company completed an analysis of the impact of the Act and followed the additional guidance provided by the Security and Exchange Commission’s Staff Accounting Bulletin No. 118 (“SAB 118”).  There were no material provisional balances as of December 31, 2017.

In 2018, the Company recognized a measurement period adjustment of $42,735 related to loss reserve discounting, which reduced deferred tax expense.  The Company also recognized a measurement period adjustment of $42,735 related to the loss reserve discounting transitional adjustment, which increased deferred tax expense.  The measurement period adjustments were based upon obtaining additional information about facts and circumstances that existed as of the enactment date that, if known, would have affected the income tax effects initially reported as provisional amounts under the Act.  The measurement period adjustments had no effect on the effective tax rate for the year ending December 31, 2018.  The accounting for the income tax effects of the Act pursuant to SAB 118 has been completed as of the end of the December 22, 2018, measurement period and for the year ending December 31, 2018.

88


 

The tax effects of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities are presented below (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

Deferred tax assets:

 

 

 

 

 

 

 

 

Discounted unpaid losses and loss adjustment expenses

 

$

1,264

 

 

$

937

 

Unearned premiums

 

 

2,266

 

 

 

2,329

 

Net operating loss carryforwards

 

 

12,593

 

 

 

10,144

 

Net unrealized losses on investments

 

 

 

 

 

222

 

State net operating loss carryforwards

 

 

873

 

 

 

567

 

Deferred gain from ADC

 

 

 

 

 

1,254

 

Other

 

 

248

 

 

 

123

 

Gross deferred tax assets

 

 

17,244

 

 

 

15,576

 

Less valuation allowance

 

 

(13,572

)

 

 

(12,606

)

Total deferred tax assets, net of allowance

 

 

3,672

 

 

 

2,970

 

Deferred tax liabilities:

 

 

 

 

 

 

 

 

Investment basis difference

 

 

28

 

 

 

22

 

Net unrealized gains on investments

 

 

512

 

 

 

 

Deferred policy acquisition costs

 

 

2,500

 

 

 

2,522

 

Intangible assets

 

 

115

 

 

 

112

 

Property and equipment

 

 

57

 

 

 

63

 

Other

 

 

460

 

 

 

366

 

Total deferred tax liabilities

 

 

3,672

 

 

 

3,085

 

Net deferred tax liability

 

$

 

 

$

(115

)

 

The net deferred tax liability is recorded in accounts payable and accrued expenses in the consolidated balance sheets.

As of December 31, 2019, the Company has net operating loss carryforwards for federal income tax purposes of $60.0 million, of which $50.0 million expire in tax years 2020 through 2039 and $10.0 million never expire. Of this amount, $14.1 million are limited in the amount that can be utilized in any one year and may expire before they are realized under Section 382 of the Internal Revenue Code.  The Company has state net operating loss carryforwards of $17.7 million, which expire in tax years 2021 through 2039.

Management assesses the available positive and negative evidence to estimate whether sufficient future taxable income will be generated to permit the use of the existing deferred tax assets under the guidance of ASC 740.  A significant piece of objective negative evidence evaluated was the cumulative loss incurred over the three‑year period ended December 31, 2019.  Such objective evidence limits the Company's ability to consider other subjective evidence, such as management's projections for future growth.

Based on its evaluation, the Company has recorded a valuation allowance of $13.6 million and $12.6 million at December 31, 2019 and 2018, respectively, to reduce the deferred tax assets to an amount that is more likely than not to be realized based on the provisions in ASC 740.  The amount of the deferred tax assets considered realizable, however, could be adjusted if estimates of future taxable income during the carryforward period are reduced or if objective negative evidence in the form of cumulative losses is no longer present, and additional weight may be given to subjective evidence, such as the Company’s projections for growth.

The Company files consolidated federal income tax returns.  For the years before 2016, the Company is no longer subject to U.S. federal examinations; however, the Internal Revenue Service has the ability to review years prior to 2016 to the extent the Company utilized tax attributes carried forward from those prior years.  The statute of limitations on state filings is generally three to four years.

89


 

9.  Statutory Financial Data, Risk-Based Capital and Dividend Restrictions

U.S. state insurance laws and regulations prescribe accounting practices for determining statutory net income and capital and surplus for insurance companies.  In addition, state regulators may permit statutory accounting practices that differ from prescribed practices.  Statutory accounting practices prescribed or permitted by regulatory authorities for the Company’s Insurance Company Subsidiaries differ from GAAP.  The principal differences between statutory accounting practices ("SAP") and GAAP as they relate to the financial statements of the Company’s Insurance Company Subsidiaries are (i) policy acquisition costs are expensed as incurred under SAP, whereas they are deferred and amortized under GAAP, (ii) deferred tax assets are subject to more limitations regarding what amounts can be recorded under SAP and (iii) bonds are recorded at amortized cost under SAP and fair value under GAAP.

Risk-Based Capital ("RBC") requirements as promulgated by the National Association of Insurance Commissioners (‘‘NAIC’’) require property and casualty insurers to maintain minimum capitalization levels determined based on formulas incorporating various business risks (e.g., investment risk, underwriting profitability, etc.) of the Insurance Company Subsidiaries.  As of December 31, 2019, 2018, and 2017, the Insurance Company Subsidiaries’ adjusted capital and surplus exceeded their authorized control level as determined by the NAIC’s risk-based capital models.

Summarized 2019, 2018, and 2017 statutory basis information for the non-captive Insurance Company Subsidiaries, which differs from generally accepted accounting principles, is as follows (dollars in thousands).

 

 

 

CIC

 

 

WPIC

 

2019

 

 

 

 

 

 

 

 

Statutory capital and surplus

 

$

46,206

 

 

$

23,261

 

RBC authorized control level

 

 

12,868

 

 

 

4,266

 

Statutory net income (loss)

 

 

(3,627

)

 

 

(3,652

)

RBC %

 

 

359

%

 

 

545

%

 

 

 

CIC

 

 

WPIC

 

2018

 

 

 

 

 

 

 

 

Statutory capital and surplus

 

$

47,121

 

 

$

26,588

 

RBC authorized control level

 

 

11,901

 

 

 

4,682

 

Statutory net income (loss)

 

 

1,244

 

 

 

834

 

RBC %

 

 

396

%

 

 

568

%

 

 

 

CIC

 

 

WPIC

 

2017

 

 

 

 

 

 

 

 

Statutory capital and surplus

 

$

35,848

 

 

$

26,075

 

RBC authorized control level

 

 

8,873

 

 

 

6,224

 

Statutory net income (loss)

 

 

(6,993

)

 

 

(13,737

)

RBC %

 

 

404

%

 

 

419

%

 

Dividend Restrictions

The state insurance statutes in which the Insurance Company Subsidiaries are domiciled limit the amount of dividends that they may pay annually without first obtaining regulatory approval.  Generally, the limitations are based on the greater of statutory net income for the preceding year or 10% of statutory surplus at the end of the preceding year.  The Company must receive regulatory approval in order to pay dividends to the Parent Company from its Insurance Company Subsidiaries in 2019.

90


 

10. Shareholders’ Equity

Common Stock

In June 2019, the Company issued $5.0 million of common equity through a private placement for 1,176,471 shares priced at $4.25 per share. The participants in the private placement consisted of members of the Company's Board of Directors. The Company used the proceeds for growth capital in the Company's specialty core business segments.

On December 5, 2018, the Company's Board of Directors authorized a stock repurchase program, under which the Company may repurchase up to one million shares of the Company's common stock.  Shares may be purchased in the open market or through negotiated transactions.  The program may be terminated or suspended at any time, at the discretion of the Company.  The Company may in the future enter into a Rule 10b5-1 trading plan to effect a portion of the authorized purchases, if criteria set forth in the plan are met.  Such a plan would enable the Company to repurchase its shares during periods outside of its normal trading windows, when the Company typically would not be active in the market.  The timing of purchases, and the exact number of any shares to be purchased, will depend on market conditions.  The repurchase program does not include specific price targets or timetables. For the year ended December 31, 2018 the Company had repurchased 129,175 shares of stock valued at approximately $584,000 related to the stock repurchase program. The Company also repurchased 8,053 shares of stock valued at approximately $52,000 related to the vesting of the Company’s restricted stock units.  For the year ended December 31, 2019, the Company had repurchased 154,208 shares of stock valued at approximately $638,000 related to the stock repurchase program. The Company also repurchased 9,319 shares of stock valued at approximately $38,000 related to the vesting of the Company’s restricted stock units.  Upon the repurchase of the Company's shares, the shares remain authorized, but not issued or outstanding.    

In September 2017, the Company issued $5.0 million of common equity through a private placement for 800,000 shares priced at $6.25.  The participants in the private placement consisted mainly of members of the Company’s management team and insiders, including Chairman and CEO James Petcoff.  The Company used the proceeds to strengthen its balance sheet through contributions to the Insurance Company Subsidiaries to support their future growth, and to cover the cost of the ADC and reserve strengthening.

As of December 31, 2019, 2018, and 2017, the Company had 9,592,861, 8,478,202, and 8,520,328 issued and outstanding shares of common stock, respectively.

Holders of common stock are entitled to one vote per share and to receive dividends only when and if declared by the board of directors.  The holders have no preemptive, conversion or subscription rights.

11. Accumulated Other Comprehensive Income (Loss)

The following table presents changes in accumulated other comprehensive income (loss) for unrealized gains and losses on available-for-sale securities (dollars in thousands):

 

 

 

Year Ended

December 31,

 

 

 

2019

 

 

2018

 

Balance at beginning of period

 

$

(2,612

)

 

$

(363

)

Cumulative effect of adoption of ASU No. 2016-01,

   net of taxes

 

 

 

 

 

(556

)

Cumulative effect of adoption of ASU No. 2018-02,

   net of taxes

 

 

 

 

 

77

 

Balance after cumulative effects

 

 

(2,612

)

 

 

(842

)

Other comprehensive income (loss) before

  reclassifications

 

 

2,901

 

 

 

(1,825

)

Less: amounts reclassified from accumulated other

  comprehensive income (loss)

 

 

(200

)

 

 

(55

)

Net current period other comprehensive income (loss)

 

 

3,101

 

 

 

(1,770

)

Balance at end of period

 

$

489

 

 

$

(2,612

)

91


 

 

12. Earnings Per Share

Basic and diluted earnings (loss) per share are computed by dividing net income by the weighted average number of common shares outstanding during the period.  The following table presents the calculation of basic and diluted earnings (loss) per common share, as follows (dollars in thousands, except share and per share amounts):

 

 

 

Year Ended

December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Net income (loss)

 

$

(7,822

)

 

$

(9,227

)

 

$

(21,542

)

Weighted average common shares, basic and diluted*

 

 

8,880,107

 

 

 

8,543,876

 

 

 

7,867,344

 

Earnings (loss) per share, basic and diluted

 

$

(0.88

)

 

$

(1.08

)

 

$

(2.74

)

 

*  The non-vested shares of the restricted stock units were anti-dilutive as of December 31, 2019, 2018, and 2017.  Therefore, the non-vested shares are excluded from earnings (loss) per share in December 31, 2019, 2018, and 2017.

13. Stock-based Compensation

In 2015, the Company established the Conifer Holdings, Inc. 2015 Omnibus Incentive Plan (“2015 Plan”), which permits the granting of stock options, stock appreciation rights, restricted stock units ("RSU") and other stock-based awards.  The 2015 Plan authorizes up to 1,377,000 shares of common stock for awards to be issued to employees, directors or consultants of the Company.  The RSUs are issued at no less than the market price on the date the awards are granted.  The awards vest in five annual installments, commencing on the first anniversary from the date of grant.  The Company will expense the grant date fair value of the RSUs as compensation expense on a straight-line basis over the requisite service period.  Upon vesting, each RSU will convert into one share of common stock.  The unvested RSUs are subject to forfeiture in the event the employee is involuntarily or voluntarily terminated.  If the employee is terminated by the Company for cause, the Company has the option to forfeit the terminated employees’ vested shares for no consideration and to cause the employee to have no further rights or interest in the vested RSUs.

The following summarizes our RSU activity (units in thousands):

 

 

 

Number of

Units

 

 

Weighted

Average

Grant-Date

Fair Value

 

Outstanding at December 31, 2016

 

 

416

 

 

$

9.87

 

Units vested

 

 

(95

)

 

 

9.97

 

Units forfeited

 

 

(14

)

 

 

9.94

 

Outstanding at December 31, 2017

 

 

307

 

 

$

9.84

 

Units granted

 

 

70

 

 

 

5.76

 

Units vested

 

 

(95

)

 

 

9.84

 

Units forfeited

 

 

(18

)

 

 

8.96

 

Outstanding at December 31, 2018

 

 

264

 

 

$

8.91

 

Units vested

 

 

(102

)

 

 

9.47

 

Units forfeited

 

 

(6

)

 

 

7.37

 

Outstanding at December 31, 2019

 

 

156

 

 

$

8.45

 

 

The scheduled vesting for the restricted stock units at December 31, 2019, was as follows (units in thousands):

 

 

 

2020

 

 

2021

 

 

2022

 

 

2023

 

 

Total

 

Scheduled vesting - RSUs

 

 

102

 

 

 

31

 

 

 

13

 

 

 

10

 

 

 

156

 

 

92


 

In 2015, the Company issued 390,352 RSUs to executive officers and other employees to be settled in shares of common stock.  The total RSUs were valued at $4.1 million on the date of grant.  In 2016, the Company issued 111,281 RSUs to executive officers and other employees valued at $909,000 on the date of grant.  In 2018, the Company issued 70,000 RSUs to executive officers and other employees valued at $404,000 on the dates of grant.

The Company recorded $959,000, $970,000, and $948,000 of compensation expense related to the RSUs for the years ended December 31, 2019, 2018 and 2017, respectively.  The total compensation cost related to the non-vested portion of the restricted stock units which has not been recognized as of December 31, 2019 was $1.3 million.

 

14. Related Party Transactions

The Company employs B. Matthew Petcoff as Vice President of SIA. B. Matthew Petcoff is the brother of the Chairman and Chief Executive Officer, James G. Petcoff.

The Company employs Nicholas J. Petcoff as its Executive Vice President and a director, Andrew D. Petcoff as its Senior Vice President of Personal Lines, President of SIA and a director, and Hilary Petcoff as its Vice President of Enterprise Risk Management.  Nicholas J. Petcoff and Andrew D. Petcoff have been employed with the Company since 2009.  They are the sons of the Company's Chairman and Chief Executive Officer, James G. Petcoff. Hilary Petcoff has been employed with the Company since 2009 and was appointed as its Vice President of Enterprise Risk Management in May 2018. Ms. Petcoff is the daughter of the Company’s Chairman and Chief Executive Officer, James G. Petcoff.

15. Employee Benefit Plans

The Company maintains a retirement savings plan under section 401(k) of the Internal Revenue Code (the “Plan”) for certain eligible employees.  Eligible employees electing to participate in the 401(k) plan may defer and contribute from 1% to 100% of their compensation on a pre‑tax or post-tax basis, subject to statutory limits.  The Company will match the employees’ contributions up to the first 4% of their compensation.  The Company’s Plan expense amounted to $501,000, $479,000 and $432,000 for the years ended December 31, 2019, 2018 and 2017, respectively.

16. Commitments and Contingencies

Legal proceedings

The Company and its subsidiaries are subject at times to various claims, lawsuits and proceedings relating principally to alleged errors or omissions in the placement of insurance, claims administration, and other business transactions arising in the ordinary course of business.  Where appropriate, the Company vigorously defends such claims, lawsuits and proceedings.  Some of these claims, lawsuits and proceedings seek damages, including consequential, exemplary or punitive damages, in amounts that could, if awarded, be significant.  Most of the claims, lawsuits and proceedings arising in the ordinary course of business are covered by the insurance policy at issue.  We account for such activity through the establishment of unpaid losses and LAE reserves.  In accordance with accounting guidance, if it is probable that a liability has been incurred as of the date of the financial statements and the amount of loss is reasonably estimable; then an accrual for the costs to resolve these claims is recorded by the Company in the accompanying consolidated balance sheets.  Periodic expenses related to the defense of such claims are included in the accompanying consolidated statements of operations.  On the basis of current information, the Company does not believe that there is a reasonable possibility that any material loss exceeding amounts already accrued, if any, will result from any of the claims, lawsuits and proceedings to which the Company is subject to, either individually, or in the aggregate.

Commitments

The Company is party to an agreement with an unaffiliated company to provide a policy administration, billing, and claims system for the Company.  The scope of work and fee structure has changed over time.  Currently, the agreement requires a minimum monthly payment of $30,000 with a fee schedule that is scalable with the premium volume, and expires on September 30, 2022.

93


 

 

17. Segment Information

The Company is engaged in the sale of property and casualty insurance products and has organized its business model around three classes of insurance businesses: commercial lines, personal lines, and wholesale agency business. Within these three businesses, the Company offers various insurance products and insurance agency services. Such insurance businesses are engaged in underwriting and marketing insurance coverages, and administering claims processing for such policies. The Company views the commercial and personal lines segments as underwriting business (business that takes on insurance underwriting risk). The wholesale agency business provides non-risk bearing revenue through commissions and policy fees. The wholesale agency business increases the product options to the Company’s independent retail agents by offering both insurance products from the Insurance Company Subsidiaries as well as products offered by other insurers. This segment has expanded in 2019, resulting in its separate disclosure. Prior periods have been recast to reflect the separate disclosure of the wholesale agency segment.

The Company defines its operating segments as components of the business where separate financial information is available and used by the chief operating decision maker in deciding how to allocate resources to its segments and in assessing its performance. In assessing performance of its operating segments, the Company’s chief operating decision maker, the Chief Executive Officer, reviews a number of financial measures including gross written premiums, net earned premiums, losses and LAE, net of reinsurance recoveries, and other revenue and expenses. The primary measure used for making decisions about resources to be allocated to an operating segment and assessing its performance is segment underwriting gain or loss which is defined as segment revenues, consisting of net earned premiums and other income, less segment expenses, consisting of losses and LAE, policy acquisition costs and operating expenses of the operating segments. Operating expenses primarily include compensation and related benefits for personnel, policy issuance and claims systems, rent and utilities.  The Company markets, distributes and sells its insurance products through its own insurance agencies and a network of independent agents.  All of the Company’s insurance activities are conducted in the United States with a concentration of activity in Florida, Michigan, Texas and New York.  For the years ended December 31, 2019, 2018, and 2017, gross written premiums attributable to these four states were 51.6%, 51.3%, and 55.7% respectively, of the Company’s total gross written premiums.

The following table summarizes our net earned premiums:

 

 

 

Net Earned Premium

 

 

 

2019

 

 

2018

 

 

2017

 

Commercial

 

 

94

%

 

 

89

%

 

 

84

%

Personal

 

 

6

%

 

 

11

%

 

 

16

%

Total

 

 

100

%

 

 

100

%

 

 

100

%

 

The following provides a description of the Company’s two insurance businesses and product offerings within these businesses:

 

Commercial lines—offers coverage for property, liability, automobile and other miscellaneous coverage primarily to owner-operated small and mid-sized businesses, professional organizations and hospitality businesses such as restaurants, bars and taverns.

 

Personal lines—offers coverage for low-value dwelling, and wind-exposed homeowners.

The Agency business sells insurance products on behalf of the Company’s commercial and personal lines businesses as well as to third-party insurers. Certain acquisition costs incurred by the commercial and personal lines businesses are reflected as commission revenue for the Agency business and are eliminated in the Eliminations category.

In addition to the reportable segments, the Company maintains a Corporate and Other category to reconcile segment results to the consolidated totals.  The Corporate and Other category includes: (i) corporate operating expenses such as salaries and related benefits of the Company’s executive management team, some finance and information technology

94


 

personnel, and other corporate headquarters expenses, (ii) interest expense on the Company’s debt obligations; (iii) depreciation and amortization on property and equipment, and (iv) all investment income activity.  All investment income activity is reported within net investment income, net realized investment gains, and change in fair value of equity securities on the consolidated statements of operations.  The Company’s assets on the consolidated balance sheet are not allocated to the reportable segments.

The following tables present information by reportable segment (dollars in thousands):

 

Year Ended December 31, 2019

Commercial

Lines

 

 

Personal

Lines

 

 

Under-writing

 

 

Wholesale Agency

 

 

Corp-orate

 

 

Elim-inations

 

 

Total

 

Gross written premiums

$

94,391

 

 

$

7,462

 

 

$

101,853

 

 

$

 

 

$

 

 

$

 

 

$

101,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net written premiums

$

81,966

 

 

$

5,758

 

 

$

87,724

 

 

$

 

 

$

 

 

$

 

 

$

87,724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

$

83,858

 

 

$

5,231

 

 

$

89,089

 

 

$

 

 

$

 

 

$

 

 

$

89,089

 

Other income

 

216

 

 

 

143

 

 

 

359

 

 

 

9,073

 

 

 

224

 

 

 

(7,547

)

 

 

2,109

 

Segment revenue

 

84,074

 

 

 

5,374

 

 

 

89,448

 

 

 

9,073

 

 

 

224

 

 

 

(7,547

)

 

 

91,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses, net

 

53,256

 

 

 

6,488

 

 

 

59,744

 

 

 

 

 

 

 

 

 

 

 

 

59,744

 

Policy acquisition costs

 

23,511

 

 

 

1,744

 

 

 

25,255

 

 

 

6,063

 

 

 

 

 

 

(6,407

)

 

 

24,911

 

Operating expenses

 

12,881

 

 

 

1,233

 

 

 

14,114

 

 

 

2,180

 

 

 

1,288

 

 

 

 

 

 

17,582

 

Segment expenses

 

89,648

 

 

 

9,465

 

 

 

99,113

 

 

 

8,243

 

 

 

1,288

 

 

 

(6,407

)

 

 

102,237

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment underwriting gain (loss)

 

(5,574

)

 

 

(4,091

)

 

 

(9,665

)

 

 

830

 

 

 

(1,064

)

 

 

(1,140

)

 

 

(11,039

)

Investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,031

 

 

 

 

 

 

 

4,031

 

Net realized investment gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,196

 

 

 

 

 

 

 

1,196

 

Change in fair value of equity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(427

)

 

 

 

 

 

 

(427

)

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,882

)

 

 

 

 

 

 

(2,882

)

Income (loss) before income taxes

$

(5,574

)

 

$

(4,091

)

 

$

(9,665

)

 

$

830

 

 

$

854

 

 

$

(1,140

)

 

$

(9,121

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred policy acquisition costs

$

12,033

 

 

$

1,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(1,134

)

 

$

11,906

 

Unearned premiums

 

47,674

 

 

 

3,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51,503

 

Unpaid losses and loss adjustment expenses

 

101,850

 

 

 

5,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

107,246

 

95


 

 

Year Ended December 31, 2018

 

Commercial

Lines

 

 

Personal

Lines

 

 

Under-writing

 

 

Wholesale Agency

 

 

Corp-orate

 

 

Elim-inations

 

 

Total

 

Gross written premiums

 

$

97,694

 

 

$

6,674

 

 

$

104,368

 

 

$

 

 

$

 

 

$

 

 

$

104,368

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net written premiums

 

$

87,038

 

 

$

2,048

 

 

$

89,086

 

 

$

 

 

$

 

 

$

 

 

$

89,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

83,352

 

 

$

10,459

 

 

$

93,811

 

 

$

 

 

$

 

 

$

 

 

$

93,811

 

Other income

 

 

101

 

 

 

225

 

 

 

326

 

 

 

9,251

 

 

 

156

 

 

 

(8,151

)

 

 

1,582

 

Segment revenue

 

 

83,453

 

 

 

10,684

 

 

 

94,137

 

 

 

9,251

 

 

 

156

 

 

 

(8,151

)

 

 

95,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses, net

 

 

53,065

 

 

 

9,450

 

 

 

62,515

 

 

 

 

 

 

 

 

 

 

 

 

62,515

 

Policy acquisition costs

 

 

23,584

 

 

 

3,846

 

 

 

27,430

 

 

 

6,255

 

 

 

 

 

 

(8,151

)

 

 

25,534

 

Operating expenses

 

 

14,662

 

 

 

1,088

 

 

 

15,750

 

 

 

1,564

 

 

 

369

 

 

 

 

 

 

17,683

 

Segment expenses

 

 

91,311

 

 

 

14,384

 

 

 

105,695

 

 

 

7,819

 

 

 

369

 

 

 

(8,151

)

 

 

105,732

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment underwriting gain (loss)

 

 

(7,858

)

 

 

(3,700

)

 

 

(11,558

)

 

 

1,432

 

 

 

(213

)

 

$

 

 

 

(10,339

)

Investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,336

 

 

 

 

 

 

 

3,336

 

Net realized investment gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

61

 

 

 

 

 

 

 

61

 

Change in fair value of equity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

121

 

 

 

 

 

 

 

121

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,644

)

 

 

 

 

 

 

(2,644

)

Income (loss) before income taxes

 

$

(7,858

)

 

$

(3,700

)

 

$

(11,558

)

 

$

1,432

 

 

$

661

 

 

$

 

 

$

(9,465

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred policy acquisition costs

 

$

11,258

 

 

$

753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

12,011

 

Unearned premiums

 

 

49,549

 

 

 

3,303

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

52,852

 

Unpaid losses and loss adjustment expenses

 

 

87,643

 

 

 

5,164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

92,807

 

 

Year Ended December 31, 2017

 

Commercial

Lines

 

 

Personal

Lines

 

 

Under-writing

 

 

Wholesale Agency

 

 

Corp-orate

 

 

Elim-inations

 

 

Total

 

Gross written premiums

 

$

92,112

 

 

$

22,172

 

 

$

114,284

 

 

$

 

 

$

 

 

$

 

 

$

114,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net written premiums

 

$

78,217

 

 

$

13,023

 

 

$

91,240

 

 

$

 

 

$

 

 

$

 

 

$

91,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

76,786

 

 

$

14,943

 

 

$

91,729

 

 

$

 

 

$

 

 

$

 

 

$

91,729

 

Other income

 

 

221

 

 

 

573

 

 

 

794

 

 

 

10,380

 

 

 

130

 

 

 

(9,744

)

 

 

1,560

 

Segment revenue

 

 

77,007

 

 

 

15,516

 

 

 

92,523

 

 

 

10,380

 

 

 

130

 

 

 

(9,744

)

 

 

93,289

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses, net

 

 

55,701

 

 

 

18,216

 

 

 

73,917

 

 

 

 

 

 

 

 

 

 

 

 

73,917

 

Policy acquisition costs

 

 

22,366

 

 

 

6,537

 

 

 

28,903

 

 

 

7,086

 

 

 

 

 

 

(9,744

)

 

 

26,245

 

Operating expenses

 

 

10,585

 

 

 

1,939

 

 

 

12,524

 

 

 

2,248

 

 

 

2,595

 

 

 

 

 

 

17,367

 

Segment expenses

 

 

88,652

 

 

 

26,692

 

 

 

115,344

 

 

 

9,334

 

 

 

2,595

 

 

 

(9,744

)

 

 

117,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment underwriting gain (loss)

 

 

(11,645

)

 

 

(11,176

)

 

 

(22,821

)

 

 

1,046

 

 

 

(2,465

)

 

$

 

 

 

(24,240

)

Investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,728

 

 

 

 

 

 

 

2,728

 

Net realized investment gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

70

 

 

 

 

 

 

 

70

 

Other gains (losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

750

 

 

 

 

 

 

 

750

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,362

)

 

 

 

 

 

 

(1,362

)

Income (loss) before income taxes

 

$

(11,645

)

 

$

(11,176

)

 

$

(22,821

)

 

$

1,046

 

 

$

(279

)

 

$

 

 

$

(22,054

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred policy acquisition costs

 

$

10,116

 

 

$

2,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

12,781

 

Unearned premiums

 

 

45,951

 

 

 

11,721

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57,672

 

Unpaid losses and loss adjustment expenses

 

 

76,586

 

 

 

11,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

87,896

 

 

96


 

18. Quarterly Financial Data (Unaudited)

The following is a summary of quarterly results of operations for 2019 and 2018 (in thousands, except per share and ratio data).  The fluctuations between periods and changes in reserves, as disclosed in Note 5, are due to the normal fluctuations in operations from quarter to quarter.  The combined ratios in 2018 have been recast as a result of the addition of the wholesale agency segment.  See Note 17 ~ Segment Information for further details.  

 

 

1st

Quarter

 

 

2nd

Quarter

 

 

3rd

Quarter

 

 

4th

Quarter

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross written premiums

 

$

24,216

 

 

$

25,169

 

 

$

27,077

 

 

$

25,391

 

Net written premiums

 

$

20,322

 

 

$

21,434

 

 

$

23,806

 

 

$

22,162

 

Net earned premiums

 

$

21,687

 

 

$

21,349

 

 

$

22,775

 

 

$

23,278

 

Net investment income

 

 

910

 

 

 

1,051

 

 

 

1,210

 

 

 

860

 

Net realized gains

 

 

19

 

 

 

715

 

 

 

390

 

 

 

72

 

Change in fair value of equity securities

 

 

1,265

 

 

 

(915

)

 

 

(1,065

)

 

 

288

 

Other income

 

 

422

 

 

 

581

 

 

 

564

 

 

 

542

 

Losses and loss adjustment expenses, net

 

 

14,456

 

 

 

14,382

 

 

 

14,857

 

 

 

16,049

 

Policy acquisition costs

 

 

5,589

 

 

 

6,210

 

 

 

6,153

 

 

 

6,959

 

Operating expenses

 

 

4,323

 

 

 

4,340

 

 

 

4,297

 

 

 

4,622

 

Interest expense

 

 

710

 

 

 

725

 

 

 

720

 

 

 

727

 

Income tax expense (benefit)

 

 

11

 

 

 

 

 

 

(802

)

 

 

(122

)

Equity earnings (losses) in affiliates, net of tax

 

 

106

 

 

 

(8

)

 

 

121

 

 

 

167

 

Net income (loss)

 

$

(680

)

 

$

(2,884

)

 

$

(1,230

)

 

$

(3,028

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share, basic and diluted (1)

 

$

(0.08

)

 

$

(0.34

)

 

$

(0.13

)

 

$

(0.32

)

Combined ratio

 

 

108.1

%

 

 

113.0

%

 

 

109.2

%

 

 

112.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross written premiums

 

$

23,737

 

 

$

26,562

 

 

$

26,629

 

 

$

27,440

 

Net written premiums

 

$

19,845

 

 

$

22,595

 

 

$

22,846

 

 

$

23,800

 

Net earned premiums

 

$

23,800

 

 

$

23,938

 

 

$

23,450

 

 

$

22,623

 

Net investment income

 

 

802

 

 

 

837

 

 

 

786

 

 

 

911

 

Net realized gains (losses)

 

 

161

 

 

 

12

 

 

 

(21

)

 

 

(91

)

Change in fair value of equity securities

 

 

(297

)

 

 

29

 

 

 

152

 

 

 

237

 

Other income

 

 

357

 

 

 

450

 

 

 

405

 

 

 

370

 

Losses and loss adjustment expenses, net

 

 

13,328

 

 

 

15,068

 

 

 

16,554

 

 

 

17,565

 

Policy acquisition costs

 

 

6,513

 

 

 

6,472

 

 

 

6,452

 

 

 

6,097

 

Operating expenses

 

 

4,187

 

 

 

4,303

 

 

 

4,786

 

 

 

4,407

 

Interest expense

 

 

619

 

 

 

617

 

 

 

598

 

 

 

810

 

Income tax expense (benefit)

 

 

18

 

 

 

10

 

 

 

24

 

 

 

 

Equity earnings in affiliates, net of tax

 

 

55

 

 

 

89

 

 

 

93

 

 

 

53

 

Net income (loss)

 

$

213

 

 

$

(1,113

)

 

$

(3,551

)

 

$

(4,776

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share, basic and diluted (1)

 

$

0.02

 

 

$

(0.13

)

 

$

(0.42

)

 

$

(0.56

)

Combined ratio

 

 

99.7

%

 

 

108.8

%

 

 

118.2

%

 

 

123.0

%

 

(1)

Due to changes in the outstanding shares of the Company (Note 10 ~ Shareholders' Equity) the weighted average common shares outstanding has fluctuated over the past two years and therefore the quarterly earnings (loss) per common share does not total the full-year earnings (loss) per common share stated on the face of the Consolidated Statements of Operations.

 

97


 

Schedule II

Conifer Holdings, Inc.

Condensed Financial Information of Registrant

Balance Sheets – Parent Company Only

(dollars in thousands)

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

Assets

 

 

 

 

 

 

 

 

Investment in subsidiaries

 

$

75,607

 

 

$

72,419

 

Cash

 

 

506

 

 

 

1,133

 

Due from subsidiaries

 

 

893

 

 

 

403

 

Due from affiliate

 

 

214

 

 

 

445

 

Other assets

 

 

4,840

 

 

 

1,822

 

Total assets

 

$

82,060

 

 

$

76,222

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Debt

 

$

35,824

 

 

$

33,502

 

Other liabilities

 

 

3,511

 

 

 

557

 

Total liabilities

 

 

39,335

 

 

 

34,059

 

Shareholders' equity:

 

 

 

 

 

 

 

 

Common stock, no par value (100,000,000 shares authorized; 9,592,861

  and 8,478,202 issued and outstanding, respectively)

 

 

91,816

 

 

 

86,533

 

Accumulated deficit

 

 

(49,580

)

 

 

(41,758

)

Accumulated other comprehensive income (loss)

 

 

489

 

 

 

(2,612

)

Total shareholders' equity

 

 

42,725

 

 

 

42,163

 

Total liabilities and shareholders' equity

 

$

82,060

 

 

$

76,222

 

 

98


 

Schedule II

Conifer Holdings, Inc.

Condensed Financial Information of Registrant

Statements of Comprehensive Income (Loss) – Parent Company Only

(dollars in thousands)

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Management fees from subsidiaries

 

$

11,621

 

 

$

13,567

 

 

$

15,905

 

Other income

 

 

167

 

 

 

73

 

 

 

826

 

Total revenue

 

 

11,788

 

 

 

13,640

 

 

 

16,731

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

14,433

 

 

 

17,336

 

 

 

13,496

 

Interest expense

 

 

2,880

 

 

 

2,644

 

 

 

1,362

 

Total expenses

 

 

17,313

 

 

 

19,980

 

 

 

14,858

 

Income (loss) before equity in earnings (losses) of subsidiaries and

  income tax expense (benefit)

 

 

(5,525

)

 

 

(6,340

)

 

 

1,873

 

Income tax expense (benefit)

 

 

30

 

 

 

(581

)

 

 

859

 

Income (loss) before equity earnings (losses) of subsidiaries

 

 

(5,555

)

 

 

(5,759

)

 

 

1,014

 

Equity earnings (losses) in subsidiaries

 

 

(2,267

)

 

 

(3,468

)

 

 

(22,556

)

Net income (loss)

 

 

(7,822

)

 

 

(9,227

)

 

 

(21,542

)

Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

Equity in other comprehensive income (loss) of subsidiaries

 

 

3,101

 

 

 

(1,770

)

 

 

717

 

Total Comprehensive income (loss)

 

$

(4,721

)

 

$

(10,997

)

 

$

(20,825

)

 

99


 

Schedule II

Conifer Holdings, Inc.

Condensed Financial Information of Registrant

Statement of Cash Flows – Parent Company Only

(dollars in thousands)

 

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Cash Flows from Operating Activities

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(7,822

)

 

$

(9,227

)

 

$

(21,542

)

Adjustments to reconcile net income (loss) to net cash used in

  operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

447

 

 

 

379

 

 

 

347

 

Equity in undistributed (income) loss of subsidiaries

 

 

2,267

 

 

 

3,468

 

 

 

22,556

 

Incentive awards expenses - vesting of RSUs

 

 

959

 

 

 

970

 

 

 

895

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Due from subsidiaries

 

 

(490

)

 

 

110

 

 

 

(513

)

Due from affiliates

 

 

231

 

 

 

(97

)

 

 

598

 

Current income tax recoverable

 

 

21

 

 

 

(488

)

 

 

(485

)

Other assets

 

 

(3,098

)

 

 

(229

)

 

 

532

 

Other liabilities

 

 

2,954

 

 

 

(360

)

 

 

590

 

Net cash provided by (used in) operating activities

 

 

(4,531

)

 

 

(5,474

)

 

 

2,978

 

Cash Flows From Investing Activities

 

 

 

 

 

 

 

 

 

 

 

 

Contributions to subsidiaries

 

 

(3,854

)

 

 

 

 

 

(20,860

)

Dividends received from subsidiaries

 

 

1,500

 

 

 

 

 

 

 

Purchases of investments

 

 

 

 

 

400

 

 

 

(400

)

Purchases of property and equipment

 

 

(66

)

 

 

(86

)

 

 

(13

)

Net cash provided by (used in) investing activities

 

 

(2,420

)

 

 

314

 

 

 

(21,273

)

Cash Flows From Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds received from issuance of shares of common stock

 

 

5,000

 

 

 

 

 

 

5,000

 

Repurchase of common stock

 

 

(676

)

 

 

(636

)

 

 

 

Borrowings under debt arrangements

 

 

2,000

 

 

 

25,300

 

 

 

32,000

 

Repayment of borrowings under debt arrangements

 

 

 

 

 

(19,500

)

 

 

(19,750

)

Stock and debt issuance costs

 

 

 

 

 

(1,454

)

 

 

(1,011

)

Net cash provided by financing activities

 

 

6,324

 

 

 

3,710

 

 

 

16,239

 

Net increase (decrease) in cash

 

 

(627

)

 

 

(1,450

)

 

 

(2,056

)

Cash at beginning of period

 

 

1,133

 

 

 

2,583

 

 

 

4,639

 

Cash at end of period

 

$

506

 

 

$

1,133

 

 

$

2,583

 

Supplemental Disclosure of Cash Flow Information:

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid

 

$

2,547

 

 

$

3,116

 

 

$

876

 

 

100


 

Conifer Holding, Inc.

Condensed Financial Information of Registrant

Parent Company Only

Notes to Condensed Financial Statements

1. Accounting Policies

Organization

Conifer Holdings, Inc. (the “Parent”) is a Michigan‑domiciled holding company organized for the purpose of managing its insurance entities.  The Parent conducts its principal operations through these entities.

Basis of Presentation

The accompanying condensed financial information should be read in conjunction with the Consolidated Financial Statements and related Notes of Conifer Holdings, Inc. and Subsidiaries.  Investments in subsidiaries are accounted for using the equity method.  Under the equity method, the investment in subsidiaries is stated at cost plus contributions and equity in undistributed income (loss) of consolidated subsidiaries less dividends received since the date of acquisition.

The Parent’s operations consist of income earned from management and administrative services performed for the insurance entities pursuant to intercompany services agreements.  These management and administrative services include providing management, marketing, offices and equipment, and premium collection, for which the insurance companies pay fees based on a percentage of gross premiums written.  Also, the Parent receives commission income for performing agency services.  The primary operating costs of the Parent are salaries and related costs of personnel, information technology, administrative expenses, and professional fees.  The income received from the management and administrative services is used to cover operating costs, meet debt service requirements and cover other holding company obligations.

Estimates and Assumptions

Preparation of the condensed financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the condensed financial statements and accompanying disclosures.  Those estimates are inherently subject to change, and actual results may ultimately differ from those estimates.

Dividends

The Parent received $1.5 million in cash dividends from its subsidiaries in 2019 and no cash dividends in 2018 and 2017.

2. Guarantees

The Parent has guaranteed the principal and interest obligations of a $10 million surplus note issued by Conifer Insurance Company to White Pine Insurance Company (both wholly owned subsidiaries). The note pays interest annually at a per annum rate of 4% and has no maturity. 

101


 

Schedule V

Conifer Holdings, Inc. and Subsidiaries

Valuation and Qualifying Accounts

For the Years Ended December 31, 2019, 2018 and 2017

(dollars in thousands)

 

Balance at

Beginning of Period

 

 

Charged to

Expense

 

 

Decrease to

Other

Comprehensive

Income

 

 

Deductions from

Allowance  Account

 

 

Balance at

End of Period

 

Valuation for Deferred Tax Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

12,606

 

 

 

966

 

 

 

 

 

 

 

 

 

13,572

 

2018

 

9,904

 

 

 

2,331

 

 

 

371

 

 

 

 

 

 

12,606

 

2017

 

8,389

 

 

 

1,515

 

 

 

 

 

 

 

 

 

9,904

 

 

102


 

CONIFER HOLDINGS, INC.

Exhibit Index

 

 

 

 

 

Incorporated by Reference

 

Exhibit

Number

 

Exhibit Description

 

Form

 

Period

Ending

 

Exhibit /

Appendix  
Number

 

Filing Date

Filed /

Furnished Herewith

3.1

 

Second Amended and Restated Articles of Incorporation of Conifer Holdings, Inc.

 

8-K

 

September 30, 2015

 

3.1

 

August 28, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

3.4

 

Amended and Restated Bylaws of Conifer Holdings, Inc.

 

S-1A

 

September 30, 2015

 

3.4

 

July 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

10.6

 

2015 Omnibus Incentive Plan

 

S-1

 

 

 

10.2

 

July 2, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

10.7

 

Lease Agreement, dated September 18, 2013, as amended

 

S-1

 

 

 

10.3

 

July 2, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

10.13

 

Employment agreements - Nicholas J. Petcoff, James G. Petcoff Andrew D. Petcoff, Brian J. Roney

 

10-K

 

December 31, 2016

 

10.13

 

March 15, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

10.14

 

Note Purchase Agreement dated September 29, 2017 between the Company and Elanus Capital Investments Master SP Series 3

 

10-Q

 

September 30, 2017

 

10.14

 

November 11, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

10.15

 

Credit Agreement Dated as of June 21, 2018 with The Huntington National Bank

 

10-K

 

December 31, 2018

 

10.15

 

March 13, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

10.16

 

First Amendment to Note Purchase Agreement dated as of June 21, 2018 between the Company and Elanus Capital Investments Master SP Series 3

 

10-K

 

December 31, 2018

 

10.16

 

March 13, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

10.17

 

Amended and Restated Note Purchase Agreement dated September 25, 2018 between the Company and Elanus Capital Investments Master SP Series 3

 

10-K

 

December 31, 2018

 

10.17

 

March 13, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

10.18

 

Waiver and Consent from The Huntington National Bank dated as of October 31, 2018, regarding the Amended and Restated Note Purchase Agreement between the Company and Elanus Capital Investments Master SP Series 3

 

10-K

 

December 31, 2018

 

10.18

 

March 13, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

10.19

 

First Amendment to Amended and Restated Note Purchase Agreement dated as of December 13, 2018 between the Company and Elanus Capital Investments Master SP Series 3

 

10-K

 

December 31, 2018

 

10.19

 

March 13, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

10.20

 

 

First Amendment to Credit Agreement dated as of December 27, 2018 between the Company and The Huntington National Bank

 

10-K

 

December 31, 2018

 

10.20

 

March 13, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

103


 

10.21

 

 

Second Amendment to Amended and Restated Note Purchase Agreement dated as of June 21, 2019 between the Company and Elanus Capital Investments Master SP Series

3

 

 

 

 

 

 

 

 

*

 

 

 

 

 

 

 

 

 

 

 

 

10.22

 

Second Amendment to Credit Agreement dated as of June 21, 2019 between the Company and The Huntington National Bank

 

 

 

 

 

 

 

 

*

 

 

 

 

 

 

 

 

 

 

 

 

21.1

 

List of Subsidiaries of the Company

 

 

 

 

 

 

 

 

*

 

 

 

 

 

 

 

 

 

 

 

 

23.1

 

Consent of Deloitte & Touche LLP, Independent Registered Public Accounting Firm

 

 

 

 

 

 

 

 

*

 

 

 

 

 

 

 

 

 

 

 

 

31.1

 

Section 302 Certification — CEO

 

 

 

 

 

 

 

 

*

 

 

 

 

 

 

 

 

 

 

 

 

31.2

 

Section 302 Certification — CFO

 

 

 

 

 

 

 

 

*

 

 

 

 

 

 

 

 

 

 

 

 

32.1*

 

Section 906 Certification — CEO

 

 

 

 

 

 

 

 

*

 

 

 

 

 

 

 

 

 

 

 

 

32.2*

 

Section 906 Certification — CFO

 

 

 

 

 

 

 

 

*

 

 

 

 

 

 

 

 

 

 

 

 

101.INS

 

XBRL Instance Document

 

 

 

 

 

 

 

 

*

101.SCH

 

XBRL Taxonomy Extension Schema Document

 

 

 

 

 

 

 

 

*

101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase

 

 

 

 

 

 

 

 

*

101.DEF

 

XBRL Taxonomy Extension Definition Linkbase

 

 

 

 

 

 

 

 

*

101.LAB

 

XBRL Taxonomy Extension Label Linkbase

 

 

 

 

 

 

 

 

*

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase

 

 

 

 

 

 

 

 

*

 

*  This certification is deemed not filed for purposes of section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended.

104


 

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities and Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

CONIFER HOLDINGS, INC.

 

 

 

 

By:

/s/ James G. Petcoff

 

 

James G. Petcoff

 

 

Chairman and Chief Executive Officer

 

 

(Principal Executive Officer)

 

 

 

 

By:

/s/ Harold J. Meloche

 

 

Harold J. Meloche

 

 

Chief Financial Officer and Treasurer

 

 

(Principal Accounting and  Financial Officer)

Dated:   March 12, 2020

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

 

Signature

 

Title

 

Date

 

 

 

 

 

/s/ James G. Petcoff

 

Chairman and Chief Executive Officer

 

March 12, 2020

James G. Petcoff

 

(Principal Executive Officer)

 

 

 

 

 

 

 

/s/ Harold J. Meloche

 

Chief Financial Officer and Treasurer

 

March 12, 2020

Harold J. Meloche

 

(Principal Accounting and  Financial Officer)

 

 

 

 

 

 

 

/s/ Jeffrey Hakala

 

Director

 

March 12, 2020

Jeffrey Hakala

 

 

 

 

 

 

 

 

 

/s/ Nicholas J. Petcoff

 

Director

 

March 12, 2020

Nicholas J. Petcoff

 

 

 

 

 

 

 

 

 

/s/ Jorge Morales

 

Director

 

March 12, 2020

Jorge Morales

 

 

 

 

 

 

 

 

 

/s/ Richard J. Williams, Jr.

 

Director

 

March 12, 2020

Richard J. Williams, Jr.

 

 

 

 

 

 

 

 

 

/s/ Joseph D. Sarafa

 

Director

 

March 12, 2020

Joseph D. Sarafa

 

 

 

 

 

 

 

 

 

/s/ Isolde O'Hanlon

 

Director

 

March 12, 2020

Isolde O'Hanlon

 

 

 

 

 

 

 

 

 

/s/ Andrew Petcoff

 

Director

 

March 12, 2020

Andrew Petcoff

 

 

 

 

 

 

 

 

 

/s/ John Melstrom

 

Director

 

March 12, 2020

John Melstrom

 

 

 

 

 

 

 

 

 

 

105

cnfr-ex1021_125.htm

Exhibit 10.21

 

 

 

 

CONIFER HOLDINGS, INC.

___________________________________

SECOND AMENDMENT

Dated as of June 21, 2019

to the

AMENDED AND Restated NOTE PURCHASE AGREEMENT

Dated as of September 29, 2017

___________________________________

RE:$30,000,000 8% Subordinated Notes due 2032

 

 

 

 

 


SECOND Amendment to the Note Purchase Agreement

This Second Amendment dated as of June 21, 2019 (the or this “First Amendment”) to the Note Purchase Agreement dated as of September 29, 2017, is between Conifer Holdings, Inc., a Michigan corporation (the “Company”), and each of the institutions which is a signatory to this First Amendment (collectively, the “Noteholders”).

Recitals:

A.The Company and each of the Purchasers listed on Schedule A to the Note Purchase Agreement (defined below) have heretofore entered into the Note Purchase Agreement dated as of September 29, 2017 (the “Note Purchase Agreement”).  The Company and each of the Purchasers listed on Schedule A to the Note Purchase Agreement (defined below) have heretofore also entered into the First Amendment to the Note Purchase Agreement dated as of September 29, 2017 on June 21, 2018, (the “First Amendment to the Note Purchase Agreement”).  The Company has heretofore issued $30,000,000 aggregate principal amount of its 8% Subordinated Notes due September 29, 2032 (the “Notes”) pursuant to the Note Purchase Agreement and the First Amendment to the Note Purchase Agreement.  The Noteholders constitute the Required Holders as defined in the Note Purchase Agreement.

B.The Company and the Noteholders now desire to amend the Note Purchase Agreement again, in the respects, but only in the respects, hereinafter set forth.

C.Capitalized terms used herein shall have the respective meanings ascribed thereto in the Note Purchase Agreement unless herein defined or the context shall otherwise require.

NOW, THEREFORE, upon the full and complete satisfaction of the conditions precedent to the effectiveness of this First Amendment set forth in Section 3.1 hereof, and in consideration of good and valuable consideration the receipt and sufficiency of which are hereby acknowledged, the Company and the Noteholders do hereby agree as follows:

Section 1.

Amendments.

Section 1.1.The following definitions set forth in Schedule B of the Note Purchase Agreement are amended and restated in their entireties to read as follows:

“Indebtedness” means, with respect to any Person, (a) all indebtedness for borrowed money (excluding trade liabilities incurred in the ordinary course of business and payable in accordance with customary practices) which is evidenced by a note, bond, debenture or similar instrument, (b) all obligations under Capital Leases, (c) all obligations in respect of letters of credit, acceptances or similar obligations issued or created for the account of the Company or any of its Subsidiaries as of such date, other than insurance contracts issued by the Company or any of its Subsidiaries in the ordinary course of business, (d) net obligations in respect of interest rate or currency obligation swaps, hedges or similar arrangements (the amount of any such obligation to be equal at any time to the termination value of such agreement or arrangement giving rise to such

 


 

obligation that would be payable by such Person at such time), (e) amounts owed as deferred purchase price for the purchase of any property or services (other than trade payables incurred in the ordinary course of business), (f) all indebtedness of others secured by any Lien on property owned or acquired by such Person, whether or not the indebtedness secured thereby has been assumed, (g) all liabilities of Company or any Subsidiary under any securitization, any so-called “synthetic lease” or “tax ownership operating lease” or any other off balance sheet transaction which is the functional equivalent of or takes the place of borrowing but which does not constitute a liability on a balance sheet of such Person, based on the outstanding amount of such liability if it had been structured as a financing on the balance sheet of such Person, (h) all obligations of such Person to purchase, redeem, retire, void or otherwise make any payment in respect of any mandatorily redeemable capital stock, and (i) obligations to guarantee any of the foregoing obligations on behalf of any Person other than the Company and its Subsidiaries; provided that standard trust accounts, deposit requirements or obligations of regulatory agencies and any collateral requirements or obligations of other insurance business partners in the normal course of business shall not constitute Indebtedness.

 

“Insurance Subsidiary” means any Subsidiary of the Company, the ability of which to pay dividends is regulated by an Insurance Regulatory Authority or that is otherwise required to be regulated thereby in accordance with the applicable insurance rules and regulations of its state of domicile.

 

“Permitted Liens” means, with respect to any Person, (A) to the extent incurred in the normal course of business (i) rights of third parties with respect to standard trust accounts, (ii) deposit requirements or similar obligations of regulatory agencies, and (iii) any collateral requirements or obligations of other insurance business partners including the Federal Home Loan Bank of Indiana relating to loans issued to the Insurance Subsidiaries, (B) Liens securing Indebtedness permitted in Section 10.2(b), Section 10.2(c) or Section 10.2(e), (C) Liens for taxes, fees, assessments or other governmental charges which are not past due or remain payable without penalty or which are disputed in good faith and in appropriate proceedings, and for which the Company or a Subsidiary has established  adequate reserves therefor in accordance with GAAP on the books of the Company or such Subsidiary, (D) mechanics’, materialmen’s, banker’s, carriers’, warehousemen’s and similar liens and encumbrances arising in the ordinary course of business and securing obligations of such Person that are not overdue for a period of more than sixty (60) days or are disputed in good faith by appropriate proceedings, provided that in the case of any such dispute (i) any proceedings commenced for the enforcement of such liens and encumbrances shall have been duly suspended and (ii) such provision for the payment of such liens and encumbrances has been made in accordance with GAAP on the books of such Person, (E) liens arising in connection with worker’s compensation, unemployment insurance, old age pensions and social security benefits and similar statutory obligations which are not overdue or are disputed in good faith by appropriate proceedings, provided that in the case of any such dispute (i) any proceedings commenced for the enforcement of such liens shall have been duly suspended and (ii) such provision for the payment of such liens has been made in accordance with GAAP on the books of such Person, (F)(i) liens incurred in the ordinary course of business to secure the performance of statutory obligations arising in connection with progress payments or advance payments due under contracts with the United States government or any agency thereof entered into in the ordinary course of business and (ii) liens incurred or deposits made in the ordinary course of business to secure the performance of statutory obligations, bids, leases, fee and

2

 


 

expense arrangements with trustees and fiscal agents and other similar obligations (exclusive of obligations incurred in connection with the borrowing of money, any lease-purchase arrangements or the payment of the deferred purchase price of property), provided that full provision for the payment of all such obligations set forth in clauses (i) and (ii) has been made in accordance with GAAP on the books of such Person, (G) minor survey exceptions or minor encumbrances, easements or reservations, or rights of others for rights-of-way, utilities and other similar purposes, or zoning or other restrictions as to the use of real properties, which to not materially interfere with the business of such Person, (H) liens in respect of judgments that do not constitute an Event of Default under clause (i) of Section 12 and (I) other Liens incurred in the ordinary course or which are not material in amount or nature and which do not secure Indebtedness.

 

“Tangible Net Worth” means as of any date Net Worth less the Intangible Assets of the Company and its consolidated Subsidiaries, excluding the cumulative impact to Tangible Net Worth from changes in net unrealized gains or losses from investments since December 31, 2017, and plus the amount of liabilities recorded on the balance sheet attributable to deferred gains from the Adverse Development Cover, all determined as of such date.  For purposes of this Agreement, “Intangible Assets” means the amount (to the extent reflected in determining such Net Worth) of goodwill, patents, trademarks, service marks, trade names, customer lists, renewal rights, copyrights, organization, and research and/or development expenses.  For purposes of this definition, net unrealized gains or losses shall have the meaning as applied in GAAP without giving effect to the Financial Accounting Standards Board’s Accounting Standards Update No. 2016-01, Financial Instruments (Topic 825): Recognition and Measurement of Financial Assets and Financial Liabilities.

Section 1.2.The following shall be added as new definitions in alphabetical order to Schedule B of the Note Purchase Agreement:

“Adverse Development Cover” means the Swiss Re Adverse Development Cover as described in the document “ADC Binding Quote Conifer 2017 08 31.”

“Hedging Contract” means any foreign exchange contract, currency swap agreement, futures contract, commodities hedge agreement, interest rate protection agreement, interest rate future agreement, interest rate swap agreement, interest rate cap agreement, interest rate collar agreement, option agreement or any other similar hedging agreement or arrangement entered into by a Person in the ordinary course of business.

“Senior Loan Agreement” means that certain Credit Agreement dated as of June 21, 2018, between the Company and The Huntington National Bank, as the same may be amended or modified from time to time.

Section 1.3.Section 10.2 of the Note Purchase Agreement is amended and restated in its entirety to read as follows:

10.2Indebtedness.

 

The Company will not, and will not permit its Subsidiaries to, become or remain obligated for any Indebtedness, except:

3

 


 

 

(a) Indebtedness to each holder of a Note;

 

(b)Indebtedness of the Company under Capital Leases for office machinery in existence as of the Closing Date not to exceed in the aggregate $100,000;

 

(c)Indebtedness of the Company arising under the Senior Loan Agreement or any replacement or refinancing thereof in a principal amount not to exceed $10,000,000 in the aggregate;

 

(d)Indebtedness existing as of the Closing Date and listed on Schedule 10.2;

(e)Indebtedness (including purchase money indebtedness) incurred in connection with the acquisition, construction or improvement of fixed or capital assets (whether pursuant to a loan or a Capital Lease) in an aggregate amount not exceeding $1,000,000 during any single fiscal year of the Company and $3,000,000 in the aggregate during the term of this Agreement at any time outstanding, and any renewals or refinancing of such Indebtedness, on substantially the same terms or terms that are not more burdensome on the Company as in effect on the date of incurrence of such Indebtedness and otherwise in compliance with this Agreement, provided that no Default or Event of Default has occurred and is continuing, both before and after giving effect to the incurrence, renewal or refinancing thereof; provided, further, that the principal amount of such renewed or refinanced Indebtedness shall not exceed the principal amount of the Indebtedness so renewed or refinanced and shall in no event exceed the caps set forth above:

(f)Indebtedness in respect of Hedging Contracts authorized as required under Section 8.9 of the Senior Loan Agreement and Hedging Contracts entered into in the ordinary course of business related loans from the Federal Home Loan Bank of Indiana for interest rate management and not for speculative purposes.

(g)Guaranty Obligations to the extent permitted under Section 10.7;

(h)Indebtedness incurred in the ordinary course of business with respect to surety and appeal bonds, performance and return-of-money bonds and other similar obligations or to or for the benefit of any Person providing workers’ compensation, health, disability or other employee benefits or property, casualty or liability insurance, all in the ordinary course of business in accordance with customary industry practices, in amounts and for the purposes customary in the Company’s industry;

(i)additional unsecured Indebtedness of the Company and its Subsidiaries not otherwise described above, not in excess of $1,500,000 in aggregate principal amount at any one time outstanding, provided that no Default or Event of Default shall have occurred and be continuing at the time of incurring such Indebtedness or shall result from the incurrence of such Indebtedness; and

(j)Loans from the Federal Home Loan Bank of Indiana issued or created for the account of the Insurance Subsidiaries.

4

 


 

Section 1.4.Section 10.7 of the Note Purchase Agreement is amended and restated in its entirety to read as follows:

 

10.7Restriction on Guarantees.

 

The Company will not, and will not permit its Subsidiaries to, enter into any Guaranty of any Indebtedness of any other Person, except (i) by endorsement for deposit in the ordinary course of business, (ii) guarantees of Indebtedness otherwise permitted pursuant to Section 10.2, (iii) any guarantees required by regulatory authorities and (iv) guarantees of Indebtedness of other Persons (including joint ventures) to the extent such indebtedness is permitted hereunder and under the Senior Loan Agreement and such guarantees constitute investments permitted under Section 9.10 of the Senior Loan Agreement.

Section 1.5.Section 11.1 of the Note Purchase Agreement is amended and restated in its entirety to read as follows:

11.1Tangible Net Worth.

Maintain as of the end of each fiscal quarter of the Company a Tangible Net Worth of not less than $45,000,000 as of June 30, 2018 and each fiscal quarter thereafter.

Section 1.6.The section heading of Section 11.6 of the Note Purchase Agreement is amended and restated in its entirety to read as follows: “Consolidated Debt to Capital.”

Section 1.7.Section 11.6 of the Note Purchase Agreement is amended and restated in its entirety to read as follows:

Commencing with the fiscal quarter ending June 30, 2018, not permit the ratio of the total Consolidated Indebtedness (excluding from the calculation of Consolidated Indebtedness any loans from the Federal Home Loan Bank of Indiana the proceeds of which were used solely to make investments as permitted under Section 9.10(a) of the Senior Loan Agreement and Indebtedness under Hedging Contracts related to such Indebtedness) to the Total Capital to exceed 0.45 to 1.00.  For purposes of the foregoing calculation, solely with respect to any revolving credit facility of the Company permitted to be incurred hereunder, only amounts drawn or otherwise outstanding thereunder shall be considered Indebtedness.

Section 2.

Representations and Warranties of the Company.

Section 2.1.To induce the Noteholders to execute and deliver this First Amendment (which representations shall survive the execution and delivery of this First Amendment), the Company represents and warrants to the Noteholders that:

 

(a)this First Amendment has been duly authorized, executed and delivered by the Company and this First Amendment constitutes the legal, valid and binding obligation, contract and agreement of the Company enforceable against the Company in accordance with its terms, except as enforcement may be limited by bankruptcy, insolvency,

5

 


 

 

reorganization, moratorium or similar laws or equitable principles relating to or limiting creditors’ rights generally;

 

(b)the execution, delivery and performance by the Company of this First Amendment (i) have been duly authorized by all requisite corporate action and, if required, shareholder action and (ii) do not require the consent or approval of any governmental or regulatory body or agency; and

 

(c)as of the date hereof and after giving effect to this First Amendment, no Default or Event of Default has occurred which is continuing.

Section 3.

Conditions to Effectiveness of This First Amendment.

Section 3.1.This First Amendment shall not become effective until, and shall become effective when, each and every one of the following conditions shall have been satisfied:

 

(a)executed counterparts of this First Amendment, duly executed by the Company and the holders of at least 50% of the outstanding principal of the Notes, shall have been delivered to the holders of Notes;

 

(b)the holders of Notes shall have received evidence satisfactory to them that the Company has entered into the Senior Loan Agreement; and

 

(c)the recitals set forth above and the representations and warranties of the Company set forth in Section 2 hereof are true and correct on and with respect to the date hereof; and

 

(d)the Noteholders shall have been reimbursed for all reasonable and documented expenses incurred relating to this First Amendment.

Upon receipt of all of the foregoing, this First Amendment shall become effective.

Section 4.

Miscellaneous.

Section 4.1.This First Amendment shall be construed in connection with and as part of the Note Purchase Agreement, and except as modified and expressly amended by this First Amendment, all terms, conditions and covenants contained in the Note Purchase Agreement and the Notes are hereby ratified and shall be and remain in full force and effect.

Section 4.2.Any and all notices, requests, certificates and other instruments executed and delivered after the execution and delivery of this First Amendment may refer to the Note Purchase Agreement without making specific reference to this First Amendment but nevertheless all such references shall include this First Amendment unless the context otherwise requires.

6

 


 

Section 4.3.The descriptive headings of the various Sections or parts of this First Amendment are for convenience only and shall not affect the meaning or construction of any of the provisions hereof.

Section 4.4.This First Amendment shall be governed by and construed in accordance with New York law, excluding choice-of-law principles of the law of such State that would permit the application of the laws of a jurisdiction other than such State.

Section 4.5.The execution hereof by you shall constitute a contract between us for the uses and purposes hereinabove set forth, and this First Amendment may be executed in any number of counterparts, each executed counterpart constituting an original, but all together only one agreement.

 

[Signature Pages to Follow]

 

 

7

 


IN WITNESS WHEREOF, the parties hereto have caused their duly authorized officers to execute and deliver this Second Amendment as of the date first set forth above.

 

CONIFER HOLDINGS, INC.

 

 

By

 

  Brian Roney

Its:  President

 

 

 

 

 

[Signature Page to Second Amendment]


Accepted and agreed to on the date first written above:

Elanus Capital Investments Master SP Series 3

 

 

 

By

Matthew Moniot

Its:Sole Director

 

[Signature Page to Second Amendment]

cnfr-ex1022_126.htm

 

Exhibit 10.22

SECOND AMENDMENT TO CREDIT AGREEMENT

THIS SECOND AMENDMENT TO CREDIT AGREEMENT (“Amendment”), is made as of the ____ day of June, 2019 (and is effective as of June 21, 2019), by and among CONIFER HOLDINGS, INC. (“Borrower”) and THE HUNTINGTON NATIONAL BANK (“Bank”).

RECITALS:

A.Borrower and Bank entered into a Credit Agreement dated as of June 21, 2018, as amended by a First Amendment to Credit Agreement dated December 27, 2018 (“Agreement”).

B.Borrower and Bank desire to amend the Agreement, all as set forth below.

NOW, THEREFORE, the parties agree as follows:

1.The definitions of Revolving Credit Maturity Date and Tangible Net Worth in Section 1.1 of the Agreement are amended to read as follows:

“Revolving Credit Maturity Date” shall mean June 19, 2020.

“Tangible Net Worth” means as of any date Net Worth less the Intangible Assets of the Borrower and its consolidated Subsidiaries, plus the amount of liabilities recorded on the balance sheet attributable to deferred gains from the Adverse Development Cover, all determined as of such date.  For purposes of this Agreement, “Intangible Assets” means the amount (to the extent reflected in determining such Net Worth) of goodwill, patents, trademarks, service marks, trade names, customer lists, renewal rights, copyrights, organization, and research and/or development expenses.”

2.The following definitions are added to Section 1.1 of the Agreement to read as follows:

“Beneficial Ownership Certification” shall mean a certification regarding beneficial ownership as required by the Beneficial Ownership Regulation.

“Beneficial Ownership Regulation” shall mean 31 CFR § 1010.230.

“CC Reserve” shall mean Fifty Thousand Dollars ($50,000).”

3.Section 2.3(v) of the Agreement is amended to read as follows:

 

“(v)

after giving effect to such Advance, the aggregate principal amount of the outstanding Advances plus the Letter of Credit

 


 

 

Reserve, plus the CC Reserve does not exceed the Borrowing Limit; and

 

4.Section 2.7 of the Agreement is amended to read as follows:

2.7

Reduction of Obligations. If at any time and for any reason the aggregate outstanding principal amount of Advances hereunder to Borrower plus the Letter of Credit Reserve plus the CC Reserve, shall exceed the lesser of (i) the Revolving Credit Commitment and (ii) the Borrowing Limit, then Borrower shall immediately reduce any pending request for an Advance on such day by the amount of such excess and, to the extent any excess remains thereafter, immediately repay an amount of the Obligations equal to such excess. Borrower acknowledges that, in connection with any repayment required hereunder, it shall also be responsible for the reimbursement of any prepayment or other costs required under the terms of the Revolving Credit Note.”

 

5.Section 2.10 of the Agreement is amended to read as follows:

“2.10

Unused Fee. From the Effective Date to the payment in full in cash of all Advances under the Revolving Credit Note and the termination of any obligation under this Agreement or any Loan Document on the part of Bank to extend Advances under the Revolving Credit Note to Borrower, Borrower shall pay to Bank, an unused fee quarterly commencing on July 1, 2019, and on the first day of each quarter thereafter for the previous quarter. The unused fee payable to Bank shall be determined by multiplying twenty five (25) basis points per annum times the daily unused amount of the Revolving Credit Commitment (which shall reflect a reduction for the aggregate undrawn face amount of all issued, outstanding and undrawn Letters of Credit) each day during the relevant period or portion thereof. The unused fee shall be computed in the same manner as interest is computed in the Revolving Credit Note. Whenever any payment of the unused fee shall be due on a day which is not a Business Day, the date for payment thereof shall be extended to the next Business Day. It is expressly understood that the unused fee described in this Section 2.10 shall not be refundable under any circumstances.”

 

6.Section 8.16 is added to the Agreement to read as follows:

“8.16

Beneficial Ownership Certificate and Other Additional Information. Borrower shall promptly provide information and documentation reasonably requested by Bank for purposes of compliance with applicable “know your customer” and anti-money laundering rules and regulations, including, without limitation, the Patriot Act and the Beneficial Ownership Regulation, if applicable.”

 

7.Sections 8.15(a) and (f) of the Agreement are amended to read as follows:

2


 

 

“(a)

Borrower shall maintain as of the end of each fiscal quarter (commencing June 30, 2019) of Borrower a Tangible Net Worth of not less than $30,000,000.

 

 

(f)

Borrower shall, commencing with the fiscal quarter ending June 30, 2019, not permit the ratio of the total Consolidated Indebtedness (excluding from the calculation of Consolidated Indebtedness any FHLB Debt the proceeds of which were used solely to make investments of the types permitted under Section 9.10(a) and Indebtedness under Hedging Contracts related to such Indebtedness) to the Total Capital to exceed 0.55 to 1.00. For purposes of the foregoing calculation, outstanding Advances shall be considered Indebtedness.”

 

8.Borrower hereby represents and warrants that, after giving effect to the amendments contained herein, (a) execution, delivery and performance of this Amendment and any other documents and instruments required under this Amendment or the Agreement are within its corporate powers, have been duly authorized, are not in contravention of law or the terms of such Borrower’s Articles of Incorporation or Bylaws and do not require the consent or approval of any governmental body, agency, or authority; and this Amendment and any other documents and instruments required under this Amendment or the Agreement, will be valid and binding in accordance with their terms; (b) the continuing representations and warranties of Borrower set forth in the Agreement are true and correct on and as of the date hereof with the same force and effect as made on and as of the date hereof; (c) except as previously disclosed by Borrower to Bank, no Event of Default (as defined in the Agreement) or condition or event which, with the giving of notice or the running of time, or both, would constitute an Event of Default under the Agreement, as hereby amended, has occurred and is continuing as of the date hereof.

9.Borrower hereby waives, discharges, and forever releases Bank, Bank’s employees, officers, directors, attorneys, stockholders and successors and assigns, from and of any and all claims, causes of action, allegations or assertions that Borrower has or may have had at any time up through and including the date of this Amendment, against any or all of the foregoing, regardless of whether any such claims, causes of action, allegations or assertions arose as a result of Bank’s actions or omissions in connection with the Agreement, or any amendments, extensions or modifications thereto, or Bank’s administration of debt evidenced by the Agreement or otherwise.

10.Except as expressly provided herein, all of the terms and conditions of the Agreement remain unchanged and in full force and effect.

11.This Amendment shall be effective as of June 21, 2019 upon (a) execution of this Amendment by Borrower and Bank and (b) [discuss Amendment to Subordinated Notes].

 

3


 

IN WITNESS the due execution hereof as of the day and year first above written.

THE HUNTINGTON NATIONAL BANK

CONIFER HOLDINGS, INC.

 

 

 

By:By:

Andrew R. CraigBrian Roney

 

Its: Senior Vice PresidentIts:President

 

 

 

By:

Nicholas Petcoff

 

Its:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

[Signature Page to Second Amendment to Credit Agreement (16131097)

cnfr-ex231_228.htm

Exhibit 23.1

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

We consent to the incorporation by reference in Registration Statement No. 333-206355 on Form S-8 and Registration Statement No. 333-226778 on Form S-1 of our report dated March 12, 2020, relating to the consolidated financial statements and financial statement schedules of Conifer Holdings, Inc., appearing in this Annual Report on Form 10-K of Conifer Holdings, Inc. for the year ended December 31, 2019.

/s/ Deloitte & Touche LLP

Detroit, MI
March 12, 2020

cnfr-ex311_143.htm

 

Exhibit 31.1

 

CHIEF EXECUTIVE OFFICER’S 302 CERTIFICATION

 

I, James G. Petcoff, certify that:

 

1.I have reviewed this Annual Report on Form 10-K of Conifer Holdings, Inc.;

 

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

(c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

(d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s Board of Directors (or persons performing the equivalent functions):

 

(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

 

 


 

Date: March 12, 2020

 

/s/ James G. Petcoff

 

James G. Petcoff

 

Chief Executive Officer

(principal executive officer)

 

 

 

cnfr-ex312_142.htm

 

Exhibit 31.2

 

CHIEF FINANCIAL OFFICER’S 302 CERTIFICATION

 

I, Harold J. Meloche, certify that:

 

1.I have reviewed this Annual Report on Form 10-K of Conifer Holdings, Inc.;

 

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

(a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

(b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

(c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

(d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s Board of Directors (or persons performing the equivalent functions):

 

(a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

(b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 


 


 

Date: March 12, 2020

 

/s/ Harold J. Meloche

 

Harold J. Meloche

 

Chief Financial Officer

(principal financial officer)

 

 

 

cnfr-ex321_140.htm

 

Exhibit 32.1

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Annual Report of Conifer Holdings, Inc. (the “Company”) on Form 10-K for the year ended December 31, 2019, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, James G. Petcoff, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

 

 

1.

The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

 

2.

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date: March 12, 2020

 

/s/ James G. Petcoff

 

James G. Petcoff

 

Chief Executive Officer

 

 

 

cnfr-ex322_141.htm

 

Exhibit 32.2

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Annual Report of Conifer Holdings, Inc. (the “Company”) on Form 10-K for the year ended December 31, 2019, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Harold J. Meloche, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

 

 

1.

The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

 

2.

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date: March 12, 2020

 

/s/ Harold J. Meloche

 

Harold J. Meloche

 

Chief Financial Officer

 

 

 

 

v3.20.1
Earnings Per Share - Basic and Diluted Income (Loss) Per Common Share (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Earnings Per Share [Abstract]                      
Net income (loss) $ (3,028) $ (1,230) $ (2,884) $ (680) $ (4,776) $ (3,551) $ (1,113) $ 213 $ (7,822) $ (9,227) $ (21,542)
Weighted average common shares outstanding, basic and diluted                 8,880,107 8,543,876 7,867,344
Earnings (loss) per share, basic and diluted $ (0.32) $ (0.13) $ (0.34) $ (0.08) $ (0.56) $ (0.42) $ (0.13) $ 0.02 $ (0.88) $ (1.08) $ (2.74)
v3.20.1
Statutory Financial Data, Risk-Based Capital and Dividend Restrictions - Summary of Statutory Basis Information (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
CIC      
Statutory Accounting Practices [Line Items]      
Statutory capital and surplus $ 46,206 $ 47,121 $ 35,848
RBC authorized control level 12,868 11,901 8,873
Statutory net income (loss) $ (3,627) $ 1,244 $ (6,993)
RBC % 359.00% 396.00% 404.00%
WPIC      
Statutory Accounting Practices [Line Items]      
Statutory capital and surplus $ 23,261 $ 26,588 $ 26,075
RBC authorized control level 4,266 4,682 6,224
Statutory net income (loss) $ (3,652) $ 834 $ (13,737)
RBC % 545.00% 568.00% 419.00%
v3.20.1
Income Taxes - Narrative (Details) - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Operating Loss Carryforwards [Line Items]      
Current income taxes receivable $ 87,000 $ 79,000  
Effective income tax rate 21.00% 21.00% 34.00%
Reduction in deferred tax expense related to loss reserve discounting   $ 42,735,000  
Increase in deferred tax expense related to transitional loss reserve discounting   42,735,000  
Valuation allowance $ 13,572,000 $ 12,606,000  
Domestic Tax Authority | Internal Revenue Service (IRS)      
Operating Loss Carryforwards [Line Items]      
Net operating loss carryforwards 60,000,000    
Net operating loss carryforwards, subject to expiration 50,000,000    
Net operating loss carryforwards, not subject to expiration 10,000,000    
Net operating loss carryforwards subject to limitations 14,100,000    
State Tax Authority      
Operating Loss Carryforwards [Line Items]      
Net operating loss carryforwards $ 17,700,000    
State Tax Authority | Minimum      
Operating Loss Carryforwards [Line Items]      
Income tax statute of limitations period 3 years    
State Tax Authority | Maximum      
Operating Loss Carryforwards [Line Items]      
Income tax statute of limitations period 4 years    
v3.20.1
Consolidated Statement of Changes in Shareholders' Equity - USD ($)
$ in Thousands
Total
No Par, Common Stock
Retained Earnings (Accumulated deficit)
Accumulated Other Comprehensive Income (Loss)
Balance at beginning of period at Dec. 31, 2016 $ 67,794 $ 80,342 $ (11,468) $ (1,080)
Balance at end of period (in shares) at Dec. 31, 2016   7,633,070    
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Net loss (21,542)   (21,542)  
Issuance of common stock in private placement 5,000 $ 5,000    
Issuance of common stock in private placement (in shares)   800,000    
Common stock issuance costs (38) $ (38)    
Restricted stock units expense, net 895 $ 895    
Restricted stock units expense, net (in shares)   87,258    
Other comprehensive income (loss) 717     717
Balance at end of period at Dec. 31, 2017 52,826 $ 86,199 (33,010) (363)
Balance at end of period (in shares) at Dec. 31, 2017   8,520,328    
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Cumulative effect of adoption of ASU, net of taxes | ASU No. 2016-01     556 (556)
Cumulative effect of adoption of ASU, net of taxes | ASU No. 2018-02     (77) 77
Balances after cumulative effects 52,826 $ 86,199 (32,531) (842)
Net loss (9,227)   (9,227)  
Repurchase of common stock (636) $ (636)    
Repurchase of common stock (in shares)   (137,228)    
Restricted stock units expense 970 $ 970    
Restricted stock units expense (in shares)   95,102    
Other comprehensive income (loss) (1,770)     (1,770)
Balance at end of period at Dec. 31, 2018 42,163 $ 86,533 (41,758) (2,612)
Balance at end of period (in shares) at Dec. 31, 2018   8,478,202    
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Net loss (7,822)   (7,822)  
Repurchase of common stock (676) $ (676)    
Repurchase of common stock (in shares)   (163,527)    
Issuance of common stock in private placement 5,000 $ 5,000    
Issuance of common stock in private placement (in shares)   1,176,471    
Restricted stock units expense 959 $ 959    
Restricted stock units expense (in shares)   101,715    
Other comprehensive income (loss) 3,101     3,101
Balance at end of period at Dec. 31, 2019 $ 42,725 $ 91,816 $ (49,580) $ 489
Balance at end of period (in shares) at Dec. 31, 2019   9,592,861    
v3.20.1
Summary of Significant Accounting Policies - Narrative (Details)
12 Months Ended
Dec. 31, 2019
USD ($)
class_business
state
Jan. 01, 2019
USD ($)
Dec. 31, 2018
USD ($)
Oct. 13, 2018
USD ($)
Oct. 12, 2018
USD ($)
Sep. 30, 2018
USD ($)
New Accounting Pronouncements or Change in Accounting Principle [Line Items]            
Number of types of business | class_business 3          
Number of states in which entity operates | state 50          
Discount rate 6.75%          
Unrecognized tax benefits $ 0   $ 0      
Income tax penalties and interest accrued $ 0   $ 0      
Accounting Standards Update 2016-02            
New Accounting Pronouncements or Change in Accounting Principle [Line Items]            
Right-of-use asset   $ 3,900,000        
Lease liability   $ 3,900,000        
Minimum            
New Accounting Pronouncements or Change in Accounting Principle [Line Items]            
Lease term 5 years          
Maximum            
New Accounting Pronouncements or Change in Accounting Principle [Line Items]            
Lease term 10 years          
Senior Unsecured Notes | Senior Unsecured Notes            
New Accounting Pronouncements or Change in Accounting Principle [Line Items]            
Face amount of debt $ 25,300,000     $ 25,300,000 $ 25,300,000 $ 25,300,000
v3.20.1
Investments - Gross Realized Gains and Losses (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Debt securities:                      
Gross realized gains                 $ 269 $ 54 $ 32
Gross realized losses                 (54) (256) (8)
Total debt securities                 215 (202) 24
Equity securities:                      
Gross realized gains                 1,020 337 76
Gross realized losses                 (39) (74) (30)
Total equity securities                 981 263 46
Total net investment realized gains $ 72 $ 390 $ 715 $ 19 $ (91) $ (21) $ 12 $ 161 $ 1,196 $ 61 $ 70
v3.20.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2019
Dec. 31, 2018
Investment securities:    
Debt securities, at fair value (amortized cost of $129,313 and $122,678, respectively) $ 131,000 $ 120,440
Equity securities, at fair value (cost of $6,554 and $9,559, respectively) 7,306 10,737
Short-term investments, at fair value 31,426 8,925
Total investments 169,732 140,102
Cash and cash equivalents 7,464 10,792
Premiums and agents' balances receivable, net 20,168 21,247
Receivable from Affiliate 313 3,582
Reinsurance recoverables on unpaid losses 22,579 29,685
Reinsurance recoverables on paid losses 5,155 5,060
Prepaid reinsurance premiums 1,250 1,829
Deferred policy acquisition costs 11,906 12,011
Other assets 8,698 8,444
Total assets 247,265 232,752
Liabilities:    
Unpaid losses and loss adjustment expenses 107,246 92,807
Unearned premiums 51,503 52,852
Debt 35,824 33,502
Deferred gain on ADC 0 5,677
Accounts payable and accrued expenses 9,967 5,751
Total liabilities 204,540 190,589
Commitments and contingencies 0 0
Shareholders' equity:    
Common stock, no par value (100,000,000 shares authorized; 9,592,861 and 8,478,202 issued and outstanding, respectively) 91,816 86,533
Accumulated deficit (49,580) (41,758)
Accumulated other comprehensive income (loss) 489 (2,612)
Total shareholders' equity 42,725 42,163
Total liabilities and shareholders' equity $ 247,265 $ 232,752
v3.20.1
Schedule V - Valuation and Qualifying Accounts
12 Months Ended
Dec. 31, 2019
Valuation And Qualifying Accounts [Abstract]  
Schedule V - Valuation and Qualifying Accounts

 

Balance at

Beginning of Period

 

 

Charged to

Expense

 

 

Decrease to

Other

Comprehensive

Income

 

 

Deductions from

Allowance  Account

 

 

Balance at

End of Period

 

Valuation for Deferred Tax Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

12,606

 

 

 

966

 

 

 

 

 

 

 

 

 

13,572

 

2018

 

9,904

 

 

 

2,331

 

 

 

371

 

 

 

 

 

 

12,606

 

2017

 

8,389

 

 

 

1,515

 

 

 

 

 

 

 

 

 

9,904

 

 

v3.20.1
Commitments and Contingencies
12 Months Ended
Dec. 31, 2019
Commitments And Contingencies Disclosure [Abstract]  
Commitments and Contingencies

16. Commitments and Contingencies

Legal proceedings

The Company and its subsidiaries are subject at times to various claims, lawsuits and proceedings relating principally to alleged errors or omissions in the placement of insurance, claims administration, and other business transactions arising in the ordinary course of business.  Where appropriate, the Company vigorously defends such claims, lawsuits and proceedings.  Some of these claims, lawsuits and proceedings seek damages, including consequential, exemplary or punitive damages, in amounts that could, if awarded, be significant.  Most of the claims, lawsuits and proceedings arising in the ordinary course of business are covered by the insurance policy at issue.  We account for such activity through the establishment of unpaid losses and LAE reserves.  In accordance with accounting guidance, if it is probable that a liability has been incurred as of the date of the financial statements and the amount of loss is reasonably estimable; then an accrual for the costs to resolve these claims is recorded by the Company in the accompanying consolidated balance sheets.  Periodic expenses related to the defense of such claims are included in the accompanying consolidated statements of operations.  On the basis of current information, the Company does not believe that there is a reasonable possibility that any material loss exceeding amounts already accrued, if any, will result from any of the claims, lawsuits and proceedings to which the Company is subject to, either individually, or in the aggregate.

Commitments

The Company is party to an agreement with an unaffiliated company to provide a policy administration, billing, and claims system for the Company.  The scope of work and fee structure has changed over time.  Currently, the agreement requires a minimum monthly payment of $30,000 with a fee schedule that is scalable with the premium volume, and expires on September 30, 2022.

 

v3.20.1
Unpaid Losses and Loss Adjustment Expenses (Tables)
12 Months Ended
Dec. 31, 2019
Insurance Loss Reserves [Abstract]  
Schedule of the Changes in the Reserves for Losses and Loss Adjustment Expense

The table below provides the changes in the reserves for losses and LAE, net of recoverables from reinsurers, for the periods indicated (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Gross reserves - beginning of period

 

$

92,807

 

 

$

87,896

 

 

$

54,651

 

Less: reinsurance recoverables on unpaid losses

 

 

29,685

 

 

 

20,066

 

 

 

6,658

 

Plus: deferred gain on ADC

 

 

(5,677

)

 

 

 

 

 

 

Net reserves - beginning of period

 

 

68,799

 

 

 

67,830

 

 

 

47,993

 

Add: incurred losses and loss adjustment expenses, net

  of reinsurance

 

 

 

 

 

 

 

 

 

 

 

 

Current period

 

 

49,192

 

 

 

53,482

 

 

 

64,458

 

Prior period

 

 

10,552

 

 

 

9,033

 

 

 

9,459

 

Total net incurred losses and loss adjustment

  expenses

 

 

59,744

 

 

 

62,515

 

 

 

73,917

 

Deduct: loss and loss adjustment expense payments,

  net of reinsurance

 

 

 

 

 

 

 

 

 

 

 

 

Current period

 

 

14,357

 

 

 

17,025

 

 

 

24,547

 

Prior period

 

 

29,519

 

 

 

44,521

 

 

 

29,533

 

Total net loss and loss adjustment expense

  payments

 

 

43,876

 

 

 

61,546

 

 

 

54,080

 

Net reserves - end of period

 

 

84,667

 

 

 

68,799

 

 

 

67,830

 

Plus: reinsurance recoverables on unpaid losses

 

 

22,579

 

 

 

29,685

 

 

 

20,066

 

Less: deferred gain on ADC

 

 

 

 

 

(5,677

)

 

 

 

Gross reserves - end of period

 

$

107,246

 

 

$

92,807

 

 

$

87,896

 

Short-duration Insurance Contracts, Claims Development

The following tables represent cumulative incurred loss and allocated loss adjustment expenses ("ALAE"), net of reinsurance, by accident year and cumulative paid loss and ALAE, net of reinsurance, by accident year, for the years ended December 31, 2009 to 2019, as well as total IBNR and the cumulative number of reported claims for the year ended December 31, 2019, by reportable segment and accident year (dollars in thousands).

 

Commercial Lines

 

 

 

 

 

 

Incurred loss and allocated loss adjustment expenses, net of reinsurance

 

 

Total

IBNR

 

 

Cumulative

number of

reported

claims

 

Accident

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

2009*

 

 

2010*

 

 

2011*

 

 

2012*

 

 

2013*

 

 

2014*

 

 

2015*

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

2019

 

 

2019

 

2009

$

11,400

 

 

$

12,066

 

 

$

10,312

 

 

$

8,943

 

 

$

8,232

 

 

$

8,403

 

 

$

8,359

 

 

$

8,414

 

 

$

8,442

 

 

$

8,441

 

 

$

8,441

 

 

$

 

 

 

877

 

2010

 

 

 

 

 

7,346

 

 

 

8,568

 

 

 

7,255

 

 

 

6,357

 

 

 

6,170

 

 

 

6,074

 

 

 

6,207

 

 

 

6,292

 

 

 

6,312

 

 

 

6,312

 

 

 

 

 

 

771

 

2011

 

 

 

 

 

 

 

 

 

6,753

 

 

 

5,758

 

 

 

5,326

 

 

 

5,049

 

 

 

4,932

 

 

 

4,903

 

 

 

4,935

 

 

 

4,933

 

 

 

4,933

 

 

 

 

 

 

590

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

7,745

 

 

 

6,421

 

 

 

6,288

 

 

 

6,384

 

 

 

6,253

 

 

 

6,190

 

 

 

6,209

 

 

 

6,209

 

 

 

 

 

 

560

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,018

 

 

 

9,435

 

 

 

9,893

 

 

 

10,237

 

 

 

11,252

 

 

 

11,218

 

 

 

11,624

 

 

 

50

 

 

 

608

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19,709

 

 

 

19,907

 

 

 

22,711

 

 

 

26,367

 

 

 

28,145

 

 

 

28,766

 

 

 

100

 

 

 

1,752

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,442

 

 

 

26,633

 

 

 

31,861

 

 

 

34,478

 

 

 

36,372

 

 

 

200

 

 

 

2,352

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32,396

 

 

 

34,935

 

 

 

40,440

 

 

 

44,355

 

 

 

1,125

 

 

 

3,544

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,251

 

 

 

44,495

 

 

 

49,749

 

 

 

3,658

 

 

 

5,776

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

42,624

 

 

 

42,432

 

 

 

8,619

 

 

 

5,993

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

41,286

 

 

 

20,265

 

 

 

5,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

$

280,479

 

 

$

34,018

 

 

 

 

 

 

Cumulative paid loss and allocated loss adjustment expenses, net of reinsurance

 

Accident

 

 

 

 

For the years ended December 31,

 

Year

2009*

 

 

2010*

 

 

2011*

 

 

2012*

 

 

2013*

 

 

2014*

 

 

2015*

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

2009

$

4,436

 

 

$

5,942

 

 

$

6,410

 

 

$

7,233

 

 

$

7,800

 

 

$

7,867

 

 

$

7,933

 

 

$

8,321

 

 

$

8,441

 

 

$

8,441

 

 

$

8,441

 

2010

 

 

 

 

 

3,066

 

 

 

4,488

 

 

 

5,219

 

 

 

5,910

 

 

 

6,040

 

 

 

6,065

 

 

 

6,166

 

 

 

6,258

 

 

 

6,312

 

 

 

6,312

 

2011

 

 

 

 

 

 

 

 

 

2,645

 

 

 

3,534

 

 

 

3,964

 

 

 

4,449

 

 

 

4,641

 

 

 

4,744

 

 

 

4,872

 

 

 

4,903

 

 

 

4,907

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

2,325

 

 

 

3,703

 

 

 

4,696

 

 

 

5,558

 

 

 

5,994

 

 

 

6,065

 

 

 

6,209

 

 

 

6,209

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,979

 

 

 

6,211

 

 

 

7,643

 

 

 

8,622

 

 

 

10,147

 

 

 

10,650

 

 

 

11,137

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,715

 

 

 

13,977

 

 

 

17,458

 

 

 

22,446

 

 

 

25,609

 

 

 

27,544

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,470

 

 

 

17,817

 

 

 

22,549

 

 

 

30,475

 

 

 

34,497

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,255

 

 

 

19,135

 

 

 

27,785

 

 

 

37,967

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,448

 

 

 

23,020

 

 

 

34,205

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,375

 

 

 

19,799

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,078

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

$

201,096

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - years 2009 through 2019

 

 

$

79,383

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - prior to 2009 (1)*

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid ADC

 

 

 

(2,075

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE, net of reinsurance

 

 

$

77,316

 

 

*  Presented as unaudited required supplementary information.

(1)

The Company's formation was in 2009, however, as a result of the acquisition of WPIC in 2010, incurred losses prior to the 2009 accident year remain outstanding.

 

Personal Lines

 

 

 

 

 

 

Incurred loss and allocated loss adjustment expenses, net of reinsurance

 

 

Total

IBNR

 

 

Cumulative

number of

reported

claims

 

Accident

 

 

 

 

 

 

 

 

For the years ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

2009*

 

 

2010*

 

 

2011*

 

 

2012*

 

 

2013*

 

 

2014*

 

 

2015*

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

2019

 

 

2019

 

2009

$

667

 

 

$

639

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

 

 

 

65

 

2010

 

 

 

 

 

320

 

 

 

188

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

 

 

 

77

 

2011

 

 

 

 

 

 

 

 

 

1,678

 

 

 

1,758

 

 

 

1,981

 

 

 

2,031

 

 

 

2,030

 

 

 

2,045

 

 

 

2,027

 

 

 

2,024

 

 

 

2,024

 

 

 

 

 

 

717

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

9,960

 

 

 

11,690

 

 

 

11,740

 

 

 

12,159

 

 

 

12,390

 

 

 

12,365

 

 

 

12,357

 

 

 

12,369

 

 

 

 

 

 

3,338

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,034

 

 

 

17,996

 

 

 

18,925

 

 

 

19,138

 

 

 

19,167

 

 

 

19,202

 

 

 

19,222

 

 

 

 

 

 

5,206

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,951

 

 

 

17,471

 

 

 

17,735

 

 

 

17,880

 

 

 

17,929

 

 

 

18,082

 

 

 

 

 

 

3,730

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,877

 

 

 

13,445

 

 

 

14,721

 

 

 

15,285

 

 

 

15,364

 

 

 

 

 

 

2,141

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,619

 

 

 

13,418

 

 

 

14,949

 

 

 

15,550

 

 

 

 

 

 

1,813

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,058

 

 

 

13,550

 

 

 

14,493

 

 

 

 

 

 

2,852

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,893

 

 

 

6,378

 

 

 

321

 

 

 

800

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,099

 

 

 

609

 

 

 

305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

$

107,399

 

 

$

929

 

 

 

 

 

 

 

 

 

 

 

Cumulative paid loss and allocated loss adjustment expenses, net of reinsurance

 

Accident

 

 

 

 

 

 

 

 

For the years ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

2009*

 

 

2010*

 

 

2011*

 

 

2012*

 

 

2013*

 

 

2014*

 

 

2015*

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

2009

$

537

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

2010

 

 

 

 

 

151

 

 

 

174

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

2011

 

 

 

 

 

 

 

 

 

787

 

 

 

1,292

 

 

 

1,633

 

 

 

1,859

 

 

 

1,983

 

 

 

2,021

 

 

 

2,024

 

 

 

2,024

 

 

 

2,024

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

5,665

 

 

 

9,251

 

 

 

10,844

 

 

 

11,777

 

 

 

12,202

 

 

 

12,306

 

 

 

12,329

 

 

 

12,349

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,955

 

 

 

15,883

 

 

 

18,052

 

 

 

18,600

 

 

 

19,014

 

 

 

19,174

 

 

 

19,214

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,819

 

 

 

16,515

 

 

 

17,260

 

 

 

17,746

 

 

 

17,855

 

 

 

18,047

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,771

 

 

 

11,873

 

 

 

13,844

 

 

 

15,159

 

 

 

15,250

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,119

 

 

 

11,238

 

 

 

14,442

 

 

 

15,110

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,320

 

 

 

12,944

 

 

 

14,004

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,296

 

 

 

5,618

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

$

104,553

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - years 2009 through 2019

 

 

$

2,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - prior to 2009 (1)*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid ADC

 

 

 

(112

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE, net of reinsurance

 

 

$

2,734

 

 

*  Presented as unaudited required supplementary information.

 

Total Lines

 

Incurred loss and allocated loss adjustment expenses, net of reinsurance

 

 

Total

IBNR

 

Cumulative

number of

reported

claims

 

Accident

 

 

 

For the years ended December 31,

 

 

 

 

 

 

 

 

Year

2009*

 

2010*

 

2011*

 

2012*

 

2013*

 

2014*

 

2015*

 

2016

 

2017

 

2018

 

2019

 

 

2019

 

2019

 

2009

 

12,066

 

 

12,705

 

 

10,946

 

 

9,577

 

 

8,866

 

 

9,037

 

 

8,993

 

 

9,048

 

 

9,076

 

 

9,075

 

 

9,075

 

 

 

 

 

942

 

2010

 

 

 

 

7,666

 

 

8,756

 

 

7,439

 

 

6,541

 

 

6,354

 

 

6,258

 

 

6,391

 

 

6,476

 

 

6,496

 

 

6,496

 

 

 

 

 

848

 

2011

 

 

 

 

 

 

 

8,431

 

 

7,517

 

 

7,307

 

 

7,081

 

 

6,963

 

 

6,949

 

 

6,964

 

 

6,957

 

 

6,957

 

 

 

 

 

1,307

 

2012

 

 

 

 

 

 

 

 

 

 

17,705

 

 

18,111

 

 

18,028

 

 

18,544

 

 

18,642

 

 

18,554

 

 

18,566

 

 

18,578

 

 

 

 

 

3,898

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

28,052

 

 

27,431

 

 

28,817

 

 

29,375

 

 

30,419

 

 

30,420

 

 

30,846

 

 

 

50

 

 

5,814

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37,660

 

 

37,378

 

 

40,446

 

 

44,247

 

 

46,074

 

 

46,848

 

 

 

100

 

 

5,482

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33,319

 

 

40,078

 

 

46,581

 

 

49,763

 

 

51,736

 

 

 

200

 

 

4,493

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,015

 

 

48,353

 

 

55,389

 

 

59,905

 

 

 

1,125

 

 

5,357

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

58,309

 

 

58,045

 

 

64,242

 

 

 

3,658

 

 

8,628

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48,517

 

 

48,810

 

 

 

8,940

 

 

6,793

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,385

 

 

 

20,874

 

 

6,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

387,878

 

 

 

34,947

 

 

 

 

 

Cumulative paid loss and allocated loss adjustment expenses, net of reinsurance

 

Accident

 

 

 

 

For the years ended December 31,

 

Year

2009*

 

 

2010*

 

 

2011*

 

 

2012*

 

 

2013*

 

 

2014*

 

 

2015*

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

2009

$

4,973

 

 

$

6,576

 

 

$

7,043

 

 

$

7,867

 

 

$

8,434

 

 

$

8,501

 

 

$

8,567

 

 

$

8,955

 

 

$

9,075

 

 

$

9,075

 

 

$

9,075

 

2010

 

 

 

 

 

3,217

 

 

 

4,662

 

 

 

5,403

 

 

 

6,094

 

 

 

6,223

 

 

 

6,248

 

 

 

6,350

 

 

 

6,442

 

 

 

6,496

 

 

 

6,496

 

2011

 

 

 

 

 

 

 

 

 

3,432

 

 

 

4,826

 

 

 

5,597

 

 

 

6,308

 

 

 

6,624

 

 

 

6,766

 

 

 

6,897

 

 

 

6,927

 

 

 

6,931

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

7,990

 

 

 

12,954

 

 

 

15,540

 

 

 

17,335

 

 

 

18,195

 

 

 

18,369

 

 

 

18,538

 

 

 

18,558

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,934

 

 

 

22,094

 

 

 

25,695

 

 

 

27,223

 

 

 

29,162

 

 

 

29,824

 

 

 

30,351

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,534

 

 

 

30,492

 

 

 

34,718

 

 

 

40,192

 

 

 

43,464

 

 

 

45,591

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,241

 

 

 

29,690

 

 

 

36,393

 

 

 

45,634

 

 

 

49,747

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,374

 

 

 

30,373

 

 

 

42,227

 

 

 

53,077

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,768

 

 

 

35,964

 

 

 

48,209

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,671

 

 

 

25,417

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,197

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

$

305,649

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - years 2009 through 2019

 

 

$

82,229

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - prior to 2009 (1)*

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid ADC

 

 

 

(2,187

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE, net of reinsurance

 

 

$

80,050

 

 

*  Presented as unaudited required supplementary information.

Short-duration Insurance Contracts, Reconciliation of Loss Development to Liability

The following table reconciles the loss development information to the consolidated balance sheet for the year ended December 31, 2019, by reportable segment (dollars in thousands).

 

 

 

December 31,

2019

 

Net unpaid losses claims and ALAE

 

 

 

 

Commercial Lines

 

$

77,316

 

Personal Lines

 

 

2,734

 

Total unpaid losses and LAE, net of reinsurance

 

 

80,050

 

Reinsurance recoverable on losses and LAE

 

 

 

 

Commercial Lines

 

 

20,051

 

Personal Lines

 

 

2,528

 

Total reinsurance recoverable on unpaid losses and LAE

 

 

22,579

 

Unpaid ULAE

 

 

4,617

 

Total gross unpaid losses and LAE

 

$

107,246

 

Loss Duration Schedule

The following table represents the average annual percentage payout of incurred losses by age, net of reinsurance, for each reportable segment.

 

 

 

Average annual percentage payout of incurred losses by age, net of reinsurance

 

 

 

Year 1

 

 

Year 2

 

 

Year 3

 

 

Year 4

 

 

Year 5

 

 

Year 6

 

 

Year 7

 

 

Year 8

 

 

Year 9

 

 

Year

10+

 

Commercial Lines

 

35.7%

 

 

26.9%

 

 

18.4%

 

 

9.5%

 

 

4.8%

 

 

2.3%

 

 

1.3%

 

 

0.7%

 

 

0.3%

 

 

0.1%

 

Personal Lines

 

79.5%

 

 

11.8%

 

 

5.5%

 

 

1.9%

 

 

1.0%

 

 

0.3%

 

 

—%

 

 

—%

 

 

—%

 

 

—%

 

Total Lines

 

37.7%

 

 

26.2%

 

 

17.8%

 

 

9.2%

 

 

4.6%

 

 

2.2%

 

 

1.2%

 

 

0.7%

 

 

0.3%

 

 

0.1%

 

v3.20.1
Statutory Financial Data, Risk-Based Capital and Dividend Restrictions (Tables)
12 Months Ended
Dec. 31, 2019
Insurance [Abstract]  
Summary of Statutory Basis Information

Summarized 2019, 2018, and 2017 statutory basis information for the non-captive Insurance Company Subsidiaries, which differs from generally accepted accounting principles, is as follows (dollars in thousands).

 

 

 

CIC

 

 

WPIC

 

2019

 

 

 

 

 

 

 

 

Statutory capital and surplus

 

$

46,206

 

 

$

23,261

 

RBC authorized control level

 

 

12,868

 

 

 

4,266

 

Statutory net income (loss)

 

 

(3,627

)

 

 

(3,652

)

RBC %

 

 

359

%

 

 

545

%

 

 

 

CIC

 

 

WPIC

 

2018

 

 

 

 

 

 

 

 

Statutory capital and surplus

 

$

47,121

 

 

$

26,588

 

RBC authorized control level

 

 

11,901

 

 

 

4,682

 

Statutory net income (loss)

 

 

1,244

 

 

 

834

 

RBC %

 

 

396

%

 

 

568

%

 

 

 

CIC

 

 

WPIC

 

2017

 

 

 

 

 

 

 

 

Statutory capital and surplus

 

$

35,848

 

 

$

26,075

 

RBC authorized control level

 

 

8,873

 

 

 

6,224

 

Statutory net income (loss)

 

 

(6,993

)

 

 

(13,737

)

RBC %

 

 

404

%

 

 

419

%

v3.20.1
Earnings Per Share
12 Months Ended
Dec. 31, 2019
Earnings Per Share [Abstract]  
Earnings Per Share

12. Earnings Per Share

Basic and diluted earnings (loss) per share are computed by dividing net income by the weighted average number of common shares outstanding during the period.  The following table presents the calculation of basic and diluted earnings (loss) per common share, as follows (dollars in thousands, except share and per share amounts):

 

 

 

Year Ended

December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Net income (loss)

 

$

(7,822

)

 

$

(9,227

)

 

$

(21,542

)

Weighted average common shares, basic and diluted*

 

 

8,880,107

 

 

 

8,543,876

 

 

 

7,867,344

 

Earnings (loss) per share, basic and diluted

 

$

(0.88

)

 

$

(1.08

)

 

$

(2.74

)

 

*  The non-vested shares of the restricted stock units were anti-dilutive as of December 31, 2019, 2018, and 2017.  Therefore, the non-vested shares are excluded from earnings (loss) per share in December 31, 2019, 2018, and 2017.

v3.20.1
Income Taxes
12 Months Ended
Dec. 31, 2019
Income Tax Disclosure [Abstract]  
Income Taxes

8.  Income Taxes

At December 31, 2019 and 2018, the Company had current income taxes receivable of $87,000 and $79,000, respectively, included in other assets in the consolidated balance sheets.

The income tax expense (benefit) is comprised of the following (dollars in thousands):

 

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Current tax expense (benefit)

 

$

27

 

 

$

52

 

 

$

(28

)

Deferred tax expense (benefit)

 

 

(940

)

 

 

 

 

 

(419

)

Total income tax expense (benefit)

 

$

(913

)

 

$

52

 

 

$

(447

)

 

The income tax expense (benefit) differed from the amounts computed by applying the statutory U.S. federal income tax rate of 21% in 2019 and 2018 and 34% in 2017 to pretax income as a result of the following (dollars in thousands):

 

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Income (loss) before income taxes

 

$

(9,121

)

 

$

(9,465

)

 

$

(22,054

)

Statutory U.S. federal income tax rate

 

 

(1,915

)

 

 

(1,988

)

 

 

(7,498

)

State income taxes, net of federal benefit

 

 

(230

)

 

 

(156

)

 

 

(106

)

Tax‑exempt investment income and dividend received deduction

 

 

(79

)

 

 

(70

)

 

 

(123

)

Nondeductible meals and entertainment

 

 

38

 

 

 

38

 

 

 

54

 

Valuation allowance on deferred tax assets

 

 

966

 

 

 

2,331

 

 

 

1,515

 

Change in federal tax rate

 

 

 

 

 

 

 

 

5,612

 

Other

 

 

307

 

 

 

(103

)

 

 

99

 

Income tax expense (benefit)

 

$

(913

)

 

$

52

 

 

$

(447

)

Effective tax rate

 

 

10.0

%

 

 

(0.5

)%

 

 

2.0

%

 

On December 22, 2017, the U.S. federal government enacted H.R. 1, “An Act to Provide for Reconciliation Pursuant to Titles II and V of the Concurrent Resolution on the Budget for Fiscal Year 2018” (the “Act”).  The Act provided for significant changes to corporate taxation including the decrease of the corporate tax rate from 34% to 21%.  In 2017, the Company completed an analysis of the impact of the Act and followed the additional guidance provided by the Security and Exchange Commission’s Staff Accounting Bulletin No. 118 (“SAB 118”).  There were no material provisional balances as of December 31, 2017.

In 2018, the Company recognized a measurement period adjustment of $42,735 related to loss reserve discounting, which reduced deferred tax expense.  The Company also recognized a measurement period adjustment of $42,735 related to the loss reserve discounting transitional adjustment, which increased deferred tax expense.  The measurement period adjustments were based upon obtaining additional information about facts and circumstances that existed as of the enactment date that, if known, would have affected the income tax effects initially reported as provisional amounts under the Act.  The measurement period adjustments had no effect on the effective tax rate for the year ending December 31, 2018.  The accounting for the income tax effects of the Act pursuant to SAB 118 has been completed as of the end of the December 22, 2018, measurement period and for the year ending December 31, 2018.

The tax effects of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities are presented below (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

Deferred tax assets:

 

 

 

 

 

 

 

 

Discounted unpaid losses and loss adjustment expenses

 

$

1,264

 

 

$

937

 

Unearned premiums

 

 

2,266

 

 

 

2,329

 

Net operating loss carryforwards

 

 

12,593

 

 

 

10,144

 

Net unrealized losses on investments

 

 

 

 

 

222

 

State net operating loss carryforwards

 

 

873

 

 

 

567

 

Deferred gain from ADC

 

 

 

 

 

1,254

 

Other

 

 

248

 

 

 

123

 

Gross deferred tax assets

 

 

17,244

 

 

 

15,576

 

Less valuation allowance

 

 

(13,572

)

 

 

(12,606

)

Total deferred tax assets, net of allowance

 

 

3,672

 

 

 

2,970

 

Deferred tax liabilities:

 

 

 

 

 

 

 

 

Investment basis difference

 

 

28

 

 

 

22

 

Net unrealized gains on investments

 

 

512

 

 

 

 

Deferred policy acquisition costs

 

 

2,500

 

 

 

2,522

 

Intangible assets

 

 

115

 

 

 

112

 

Property and equipment

 

 

57

 

 

 

63

 

Other

 

 

460

 

 

 

366

 

Total deferred tax liabilities

 

 

3,672

 

 

 

3,085

 

Net deferred tax liability

 

$

 

 

$

(115

)

 

The net deferred tax liability is recorded in accounts payable and accrued expenses in the consolidated balance sheets.

As of December 31, 2019, the Company has net operating loss carryforwards for federal income tax purposes of $60.0 million, of which $50.0 million expire in tax years 2020 through 2039 and $10.0 million never expire. Of this amount, $14.1 million are limited in the amount that can be utilized in any one year and may expire before they are realized under Section 382 of the Internal Revenue Code.  The Company has state net operating loss carryforwards of $17.7 million, which expire in tax years 2021 through 2039.

Management assesses the available positive and negative evidence to estimate whether sufficient future taxable income will be generated to permit the use of the existing deferred tax assets under the guidance of ASC 740.  A significant piece of objective negative evidence evaluated was the cumulative loss incurred over the three‑year period ended December 31, 2019.  Such objective evidence limits the Company's ability to consider other subjective evidence, such as management's projections for future growth.

Based on its evaluation, the Company has recorded a valuation allowance of $13.6 million and $12.6 million at December 31, 2019 and 2018, respectively, to reduce the deferred tax assets to an amount that is more likely than not to be realized based on the provisions in ASC 740.  The amount of the deferred tax assets considered realizable, however, could be adjusted if estimates of future taxable income during the carryforward period are reduced or if objective negative evidence in the form of cumulative losses is no longer present, and additional weight may be given to subjective evidence, such as the Company’s projections for growth.

The Company files consolidated federal income tax returns.  For the years before 2016, the Company is no longer subject to U.S. federal examinations; however, the Internal Revenue Service has the ability to review years prior to 2016 to the extent the Company utilized tax attributes carried forward from those prior years.  The statute of limitations on state filings is generally three to four years.

v3.20.1
Deferred Policy Acquisition Costs
12 Months Ended
Dec. 31, 2019
Deferred Policy Acquisition Costs Disclosures [Abstract]  
Deferred Policy Acquisition Costs

4. Deferred Policy Acquisition Costs

The Company defers costs incurred which are incremental and directly related to the successful acquisition of new or renewal insurance business, net of corresponding amounts of ceded reinsurance commissions.  Net deferred policy acquisition costs are amortized and charged to expense in proportion to premium earned over the estimated policy term.  The Company anticipates that its deferred policy acquisition costs will be fully recoverable and there were no premium deficiencies for the years December 31, 2019, 2018, and 2017.  The activity in deferred policy acquisition costs, net of reinsurance transactions, is as follows (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Balance at beginning of period

 

$

12,011

 

 

$

12,781

 

 

$

13,290

 

Deferred policy acquisition costs

 

 

24,806

 

 

 

24,764

 

 

 

25,736

 

Amortization of policy acquisition costs

 

 

(24,911

)

 

 

(25,534

)

 

 

(26,245

)

Net change

 

 

(105

)

 

 

(770

)

 

 

(509

)

Balance at end of period

 

$

11,906

 

 

$

12,011

 

 

$

12,781

 

 

v3.20.1
Schedule II - Condensed Financial Information of Registrant - Balance Sheets Stock Information (Details) - $ / shares
Dec. 31, 2019
Dec. 31, 2018
Condensed Balance Sheet Statements, Captions [Line Items]    
Common stock, par value (in dollars per share) $ 0 $ 0
Common stock, shares authorized (in shares) 100,000,000 100,000,000
Common stock, shares issued (in shares) 9,592,861 8,478,202
Common stock, shares outstanding (in shares) 9,592,861 8,478,202
Parent Company    
Condensed Balance Sheet Statements, Captions [Line Items]    
Common stock, par value (in dollars per share) $ 0 $ 0
Common stock, shares authorized (in shares) 100,000,000 100,000,000
Common stock, shares issued (in shares) 9,592,861 8,478,202
Common stock, shares outstanding (in shares) 9,592,861 8,478,202
v3.20.1
Stock-based Compensation - Narrative (Details) - 2015 Omnibus Incentive Plan - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]          
Number of shares authorized (in shares)         1,377,000
Restricted Stock Units (RSUs)          
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]          
Vesting period         5 years
Number of shares issued upon conversion, per share (in shares)         1
Shares granted in period (in shares)   70,000   111,281 390,352
Shares granted in period   $ 404,000   $ 909,000 $ 4,100,000
Share-based compensation expense $ 959,000 $ 970,000 $ 948,000    
Share-based compensation expense not yet recognized $ 1,300,000        
v3.20.1
Commitments and Contingencies (Details)
Dec. 31, 2019
USD ($)
Agreement to Design and Implement New Systems  
Other Commitments [Line Items]  
Minimum monthly payment $ 30,000
v3.20.1
Schedule V - Valuation and Qualifying Accounts (Details) - Valuation for Deferred Tax Assets - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
SEC Schedule, 12-09, Movement in Valuation Allowances and Reserves [Roll Forward]      
Balance at Beginning of Period $ 12,606 $ 9,904 $ 8,389
Charged to Expense 966 2,331 1,515
Decrease to Other Comprehensive Income 0 371 0
Deductions from Allowance Account 0 0 0
Balance at End of Period $ 13,572 $ 12,606 $ 9,904
v3.20.1
Quarterly Financial Data (Unaudited) (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Quarterly Financial Information Disclosure [Abstract]                      
Gross written premiums $ 25,391 $ 27,077 $ 25,169 $ 24,216 $ 27,440 $ 26,629 $ 26,562 $ 23,737 $ 101,853 $ 104,368 $ 114,284
Net written premiums 22,162 23,806 21,434 20,322 23,800 22,846 22,595 19,845 87,724 89,086 91,240
Net earned premiums 23,278 22,775 21,349 21,687 22,623 23,450 23,938 23,800 89,089 93,811 91,729
Net investment income 860 1,210 1,051 910 911 786 837 802 4,031 3,336 2,728
Net realized gains (losses) 72 390 715 19 (91) (21) 12 161 1,196 61 70
Change in fair value of equity securities 288 (1,065) (915) 1,265 237 152 29 (297) (427) 121 0
Other gains (losses)                 0 0 750
Other income 542 564 581 422 370 405 450 357 2,109 1,582 1,560
Losses and loss adjustment expenses, net 16,049 14,857 14,382 14,456 17,565 16,554 15,068 13,328 59,744 62,515 73,917
Policy acquisition costs 6,959 6,153 6,210 5,589 6,097 6,452 6,472 6,513 24,911 25,534 26,245
Operating expenses 4,622 4,297 4,340 4,323 4,407 4,786 4,303 4,187 17,582 17,683 17,367
Interest expense 727 720 725 710 810 598 617 619 2,882 2,644 1,362
Income tax expense (benefit) (122) (802) 0 11 0 24 10 18 (913) 52 (447)
Equity earnings (losses) in affiliates, net of tax 167 121 (8) 106 53 93 89 55 386 290 65
Net income (loss) $ (3,028) $ (1,230) $ (2,884) $ (680) $ (4,776) $ (3,551) $ (1,113) $ 213 $ (7,822) $ (9,227) $ (21,542)
Net income (loss) per share, basic and diluted $ (0.32) $ (0.13) $ (0.34) $ (0.08) $ (0.56) $ (0.42) $ (0.13) $ 0.02 $ (0.88) $ (1.08) $ (2.74)
Combined ratio (percentage) 112.90% 109.20% 113.00% 108.10% 123.00% 118.20% 108.80% 99.70%      
v3.20.1
Reinsurance - Narrative (Details) - USD ($)
3 Months Ended 12 Months Ended 42 Months Ended 48 Months Ended 62 Months Ended
Sep. 28, 2017
Sep. 30, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2018
Dec. 31, 2018
Dec. 31, 2019
Effects of Reinsurance [Line Items]                
Assumed premiums written     $ 33,459,000 $ 31,078,000 $ 28,033,000      
Ceded premium written     14,129,000 15,282,000 23,044,000      
Ceded premiums earned     14,114,000 15,377,000 23,008,000      
Hurricane                
Effects of Reinsurance [Line Items]                
Ceded premium written     495,000 1,000,000 806,000      
Ceded premiums earned     495,000 1,000,000 806,000      
Maximum | Homeowners Lines                
Effects of Reinsurance [Line Items]                
Amount retained (excess of)     300,000 300,000 300,000      
Liability Risk | Maximum                
Effects of Reinsurance [Line Items]                
Amount retained (excess of)     400,000 500,000 500,000      
Property Risk | Maximum                
Effects of Reinsurance [Line Items]                
Amount retained (excess of)     400,000 300,000 500,000      
Workers Compensation and Casualty Clash                
Effects of Reinsurance [Line Items]                
Amount retained (excess of)     1,000,000          
Amount reinsured     19,000,000          
Casualty Clash                
Effects of Reinsurance [Line Items]                
Amount retained (excess of)             $ 2,000,000  
Amount reinsured             18,000,000  
Liability Reinsurance Policy                
Effects of Reinsurance [Line Items]                
Amount retained (excess of)     400,000          
Amount reinsured     600,000          
Property Reinsurance Policy | Property product line                
Effects of Reinsurance [Line Items]                
Amount retained (excess of)     2,000,000 4,000,000 4,000,000     $ 300,000
Amount reinsured               $ 2,700,000
Insured property value     $ 28,000,000 $ 96,000,000 $ 106,000,000      
Termination date     Jun. 01, 2020 Jun. 01, 2019 Jun. 01, 2018      
Property Reinsurance Policy | Commercial Lines                
Effects of Reinsurance [Line Items]                
Amount retained (excess of)     $ 300,000 $ 300,000   $ 2,000,000    
Amount reinsured     3,700,000          
Insured property value       200,000   $ 2,000,000    
Multiple Line Reinsurance Policy | Commercial Lines                
Effects of Reinsurance [Line Items]                
Amount retained (excess of)     400,000       500,000  
Amount reinsured     $ 600,000       $ 1,500,000  
Quota Share Reinsurance Agreement | Maximum | Commercial Lines                
Effects of Reinsurance [Line Items]                
Reinsurance retention policy, co-participation (percentage)     100.00%          
Quota Share Reinsurance Agreement | Minimum | Commercial Lines                
Effects of Reinsurance [Line Items]                
Reinsurance retention policy, co-participation (percentage)     90.00%          
Adverse Development Cover Reinsurance Agreement                
Effects of Reinsurance [Line Items]                
Amount reinsured $ 17,500,000              
Reinsurance retention policy, co-participation (percentage) 10.00%              
Ceded premiums earned       10,300,000 $ 7,200,000      
Adverse Development Cover Reinsurance Agreement | Maximum                
Effects of Reinsurance [Line Items]                
Amount reinsured $ 17,500,000              
Consideration for reinsurance   $ 7,200,000            
Quota Share Reinsurance Agreement, Other Arrangements | Maximum | Other insurance product line                
Effects of Reinsurance [Line Items]                
Reinsurance retention policy, co-participation (percentage)     100.00%          
Insurance Fronting Arrangement                
Effects of Reinsurance [Line Items]                
Assumed premiums written     $ 33,500,000 $ 31,100,000 $ 28,000,000      
v3.20.1
Unpaid Losses and Loss Adjustment Expenses - Narrative (Details) - USD ($)
3 Months Ended 12 Months Ended
Sep. 28, 2017
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Jun. 30, 2017
Dec. 31, 2016
Liability for Claims and Claims Adjustment Expense [Line Items]                            
Prior year adjustments                   $ 10,552,000 $ 9,033,000 $ 9,459,000    
Losses and loss adjustment expenses, net   $ 16,049,000 $ 14,857,000 $ 14,382,000 $ 14,456,000 $ 17,565,000 $ 16,554,000 $ 15,068,000 $ 13,328,000 59,744,000 62,515,000 73,917,000    
Unpaid losses and loss adjustment expenses   107,246,000       92,807,000       107,246,000 92,807,000 87,896,000   $ 54,651,000
Amount ceded                   14,114,000 15,377,000 23,008,000    
Ceded losses recognized as a benefit                   32,022,000 23,440,000 24,642,000    
Deferred ceded losses   $ 0       5,677,000       0 5,677,000      
Adverse Development Cover Reinsurance Agreement                            
Liability for Claims and Claims Adjustment Expense [Line Items]                            
Amount reinsured $ 17,500,000                          
Reinsurance retention policy, co-participation (percentage) 10.00%                          
Amount ceded                     10,300,000 7,200,000    
Ceded losses recognized as a benefit                     4,600,000      
Deferred ceded losses           5,700,000         5,700,000      
Catastrophe Reinsurance Treaty                            
Liability for Claims and Claims Adjustment Expense [Line Items]                            
Amount reinsured                     4,000,000 4,000,000    
Amount ceded                     10,000,000 5,200,000    
Ceded premiums           $ 1,000,000         1,000,000 806,000    
Maximum | Adverse Development Cover Reinsurance Agreement                            
Liability for Claims and Claims Adjustment Expense [Line Items]                            
Amount reinsured $ 17,500,000                          
Reinsurance retention policy carried reserves threshold 19,500,000                          
Unpaid losses and loss adjustment expenses                         $ 57,500,000  
Minimum | Adverse Development Cover Reinsurance Agreement                            
Liability for Claims and Claims Adjustment Expense [Line Items]                            
Reinsurance retention policy carried reserves threshold $ 1,400,000                          
Unpaid losses and loss adjustment expenses                         $ 36,600,000  
Hurricane                            
Liability for Claims and Claims Adjustment Expense [Line Items]                            
Prior year adjustments                     960,000      
Losses and loss adjustment expenses, net                     583,000 5,400,000    
Amount ceded                   495,000 1,000,000 806,000    
Commercial Line                            
Liability for Claims and Claims Adjustment Expense [Line Items]                            
Prior year adjustments                   7,600,000 6,200,000 $ 7,200,000    
Losses and loss adjustment expenses, net                   (5,700,000)        
Catastrophe losses incurred (percentage)                       34.00%    
Commercial Line | Hurricane                            
Liability for Claims and Claims Adjustment Expense [Line Items]                            
Losses and loss adjustment expenses, net                     (377,000)      
Personal Line                            
Liability for Claims and Claims Adjustment Expense [Line Items]                            
Prior year adjustments                   3,000,000 2,800,000 $ 2,300,000    
Catastrophe losses incurred (percentage)                       66.00%    
Personal Line | Hurricane                            
Liability for Claims and Claims Adjustment Expense [Line Items]                            
Losses and loss adjustment expenses, net                     960,000      
Hospitality                            
Liability for Claims and Claims Adjustment Expense [Line Items]                            
Prior year adjustments                   11,000,000        
Small Business Lines                            
Liability for Claims and Claims Adjustment Expense [Line Items]                            
Prior year adjustments                   2,400,000        
Florida Homeowners                            
Liability for Claims and Claims Adjustment Expense [Line Items]                            
Prior year adjustments                   $ 1,700,000 2,000,000 $ 1,700,000    
Commercial Liability Line                            
Liability for Claims and Claims Adjustment Expense [Line Items]                            
Prior year adjustments                     4,200,000 5,100,000    
Texas Homeowners                            
Liability for Claims and Claims Adjustment Expense [Line Items]                            
Prior year adjustments                     $ 727,000      
Commercial Property Line                            
Liability for Claims and Claims Adjustment Expense [Line Items]                            
Prior year adjustments                       1,600,000    
Commercial Automobile Line                            
Liability for Claims and Claims Adjustment Expense [Line Items]                            
Prior year adjustments                       $ 500,000    
v3.20.1
Reinsurance (Tables)
12 Months Ended
Dec. 31, 2019
Reinsurance Disclosures [Abstract]  
Summary of the Effects of Reinsurance

The following table presents the effects of reinsurance and assumption transactions on written premiums, earned premiums and losses and LAE (dollars in thousands). The 2019, 2018 and 2017 ceded written and earned premium amounts include $495,000, $1.0 million and $806,000 of reinsurance reinstatement costs relating to Hurricane Irma, respectively.

 

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Written premiums:

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

68,394

 

 

$

73,290

 

 

$

86,251

 

Assumed

 

 

33,459

 

 

 

31,078

 

 

 

28,033

 

Ceded

 

 

(14,129

)

 

 

(15,282

)

 

 

(23,044

)

Net written premiums

 

$

87,724

 

 

$

89,086

 

 

$

91,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earned premiums:

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

70,911

 

 

$

80,691

 

 

$

87,656

 

Assumed

 

 

32,292

 

 

 

28,497

 

 

 

27,081

 

Ceded

 

 

(14,114

)

 

 

(15,377

)

 

 

(23,008

)

Net earned premiums

 

$

89,089

 

 

$

93,811

 

 

$

91,729

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

66,256

 

 

$

65,284

 

 

$

79,035

 

Assumed

 

 

25,510

 

 

 

20,671

 

 

 

19,524

 

Ceded

 

 

(32,022

)

 

 

(23,440

)

 

 

(24,642

)

Net loss and LAE

 

$

59,744

 

 

$

62,515

 

 

$

73,917

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of Assumed Written Premiums to Net Written Premiums

 

 

38.1

%

 

 

34.9

%

 

 

30.7

%

v3.20.1
Accumulated Other Comprehensive Income (Loss) (Tables)
12 Months Ended
Dec. 31, 2019
Equity [Abstract]  
Schedule of Accumulated Other Comprehensive Income (Loss)

The following table presents changes in accumulated other comprehensive income (loss) for unrealized gains and losses on available-for-sale securities (dollars in thousands):

 

 

 

Year Ended

December 31,

 

 

 

2019

 

 

2018

 

Balance at beginning of period

 

$

(2,612

)

 

$

(363

)

Cumulative effect of adoption of ASU No. 2016-01,

   net of taxes

 

 

 

 

 

(556

)

Cumulative effect of adoption of ASU No. 2018-02,

   net of taxes

 

 

 

 

 

77

 

Balance after cumulative effects

 

 

(2,612

)

 

 

(842

)

Other comprehensive income (loss) before

  reclassifications

 

 

2,901

 

 

 

(1,825

)

Less: amounts reclassified from accumulated other

  comprehensive income (loss)

 

 

(200

)

 

 

(55

)

Net current period other comprehensive income (loss)

 

 

3,101

 

 

 

(1,770

)

Balance at end of period

 

$

489

 

 

$

(2,612

)

v3.20.1
Debt
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Debt

7. Debt

At December 31, 2019, the Company's debt was comprised of three instruments: $25.3 million of publicly traded senior unsecured notes which were issued in September and October of 2018, a $10.0 million line of credit which commenced in June 2018, and $10.5 million of privately placed subordinated notes (the “Subordinated Notes”).  A summary of the Company's outstanding debt is as follows (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

Senior unsecured notes

 

$

24,288

 

 

$

24,018

 

Subordinated notes

 

 

9,536

 

 

 

9,484

 

Line of credit

 

 

2,000

 

 

 

 

Total

 

$

35,824

 

 

$

33,502

 

 

On September 24, 2018, the Company issued $22.0 million of public senior unsecured notes (the "Notes").  Maturing on September 30, 2023, the Notes bear interest at a rate of 6.75% per annum, payable quarterly at the end of March, June, September and December.  The Company may redeem the Notes, in whole or in part, at face value at any time after September 30, 2021.

On October 12, 2018 the Company issued an additional $3.3 million of the Notes as the underwriters fully exercised their over-allotment option.  The total aggregate principal amount of Notes sold by the Company in the public offering increased to $25.3 million.  Proceeds from the Notes were primarily used to pay down $19.5 million of the Subordinated Notes.

Effective September 24, 2018, the Company amended the terms of the Subordinated Notes to reduce the principle value to $10.5 million, change the maturity to September 30, 2038 and modify the call provisions.  The amended Subordinated Notes bear interest at a rate of 7.5% per annum until September 30, 2023, and 12.5% thereafter, and allow for four quarterly interest payment deferrals.  Interest is payable quarterly at the end of March, June, September and December.  Beginning September 30, 2021, the Company may redeem the Subordinated Notes, in whole or in part, for a call premium of $1.1 million.  The call premium escalates each quarter to ultimately $1.75 million on September 30, 2023, then steps up to $3.05 million on December 31, 2023, and increases quarterly at a 12.5% per annum rate thereafter.  The debt covenants are consistent with the original Subordinated Note terms.  The Company paid a $105,000 loan origination fee on the effective date.  The company recorded the Subordinated Notes amendment as a debt modification and retained the unamortized debt issuance costs from the original loan which will be amortized over the 20-year life of the amended Subordinated Notes in conjunction with the $105,000 origination fee.

The carrying value of the Notes and Subordinated Notes are offset by $1.0 million and $965,000 of debt issuance costs, respectively.  The debt issuance costs will be amortized through interest expense over the life of the loans.

The Subordinated Notes contain various restrictive covenants that relate to the Company’s minimum tangible net worth, minimum fixed-charge coverage ratios, dividend paying capacity, reinsurance retentions, and risk-based capital ratios.  At December 31, 2019, the Company was in compliance with all of its debt financial covenants.

On June 21, 2018, the Company entered into a $10.0 million line of credit.  The line of credit bears interest at the London Interbank rate ("LIBOR") plus 2.75% per annum, payable monthly.  The agreement includes several covenants, including but not limited to a minimum tangible net worth, a minimum fixed-charge coverage ratio, and minimum statutory risk-based capital levels.  As of December 31, 2019, the Company had $2.0 million outstanding on the line of credit, and was in compliance with all of its debt financial covenants.

On September 29, 2017, the Company executed $30.0 million of Subordinated Notes.  These Subordinated Notes were amended as described, above.  These Subordinated Notes had a maturity date of September 29, 2032, bore interest, payable quarterly at a fixed annual rate of 8.0%, and allowed for up to four quarterly interest deferrals.  On the fifth and tenth anniversary of the notes, the interest rate reset to 1,250 basis points and 1,500 basis points, respectively, above the 5-year mid-swap rate.

v3.20.1
Fair Value Measurements
12 Months Ended
Dec. 31, 2019
Fair Value Disclosures [Abstract]  
Fair Value Measurements

 

3. Fair Value Measurements

The Company’s financial instruments include assets carried at fair value, as well as debt carried at face value, net of unamortized debt issuance costs, but disclosed at fair value in this note.  Fair value is defined as the price that would be received for an asset or paid to transfer a liability in the principal most advantageous market for the asset or liability in an orderly transaction between market participants.  In determining fair value, the Company applies the market approach, which uses prices and other relevant data based on market transactions involving identical or comparable assets and liabilities.  The inputs to valuation techniques used to measure fair value are prioritized into a three-level hierarchy.  The hierarchy gives the highest priority to quoted prices from sources independent of the reporting entity (“observable inputs”) and the lowest priority to prices determined by the reporting entity’s own assumptions about market participant assumptions developed based on the best information available in the circumstances (“unobservable inputs”).  The fair value hierarchy is as follows:

Level 1—Valuations that are based on quoted prices (unadjusted) in active markets for identical assets or liabilities.

Level 2—Valuations that are based on observable inputs (other than Level 1 prices) such as quoted prices for similar assets or liabilities at the measurement date; quoted prices in markets that are not active; or other inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability.

Level 3—Unobservable inputs that are supported by little or no market activity.  The unobservable inputs represent the Company’s best assumption of how market participants would price the assets or liabilities.

NAV—The fair values of investment company limited partnership investments are based on the capital account balances reported by the investment funds subject to their management review and adjustment. These capital account balances reflect the fair value of the investment funds.

The following tables present the Company’s assets and liabilities measured at fair value, classified by the valuation hierarchy as of December 31, 2019 and 2018 (dollars in thousands):

 

 

 

December 31, 2019

 

 

 

Fair Value Measurements Using

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

$

9,452

 

 

$

 

 

$

9,452

 

 

$

 

State and local government

 

 

14,933

 

 

 

 

 

 

14,933

 

 

 

 

Corporate debt

 

 

40,394

 

 

 

 

 

 

40,394

 

 

 

 

Asset-backed securities

 

 

19,575

 

 

 

 

 

 

19,575

 

 

 

 

Mortgage-backed securities

 

 

31,515

 

 

 

 

 

 

31,515

 

 

 

 

Commercial mortgage-backed securities

 

 

10,043

 

 

 

 

 

 

10,043

 

 

 

 

Collateralized mortgage obligations

 

 

5,088

 

 

 

 

 

 

5,088

 

 

 

 

Total debt securities

 

 

131,000

 

 

 

 

 

 

131,000

 

 

 

 

Equity Securities

 

 

6,599

 

 

 

6,335

 

 

 

264

 

 

 

 

Short-term investments

 

 

31,426

 

 

 

31,426

 

 

 

 

 

 

 

Total marketable investments measured    at fair value

 

$

169,025

 

 

$

37,761

 

 

$

131,264

 

 

$

 

Investments measured at NAV:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in limited partnership

 

 

707

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets measured at fair value

 

$

169,732

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Notes *

 

$

22,669

 

 

$

 

 

$

22,669

 

 

$

 

Subordinated Notes *

 

 

11,222

 

 

 

 

 

 

 

 

 

11,222

 

Total Liabilities measured at fair value

 

$

33,891

 

 

$

 

 

$

22,669

 

 

$

11,222

 

 

*  Carried at face value of debt net of unamortized debt issuance costs on the consolidated balance sheet

 

 

 

December 31, 2018

 

 

 

Fair Value Measurements Using

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

$

15,185

 

 

$

 

 

$

15,185

 

 

$

 

State and local government

 

 

15,788

 

 

 

 

 

 

15,788

 

 

 

 

Corporate debt

 

 

29,846

 

 

 

 

 

 

29,846

 

 

 

 

Asset-backed securities

 

 

24,284

 

 

 

 

 

 

24,284

 

 

 

 

Mortgage-backed securities

 

 

29,240

 

 

 

 

 

 

29,240

 

 

 

 

Commercial mortgage-backed securities

 

 

3,953

 

 

 

 

 

 

3,953

 

 

 

 

Collateralized mortgage obligations

 

 

2,144

 

 

 

 

 

 

2,144

 

 

 

 

Total debt securities

 

 

120,440

 

 

 

 

 

 

120,440

 

 

 

 

Equity Securities

 

 

6,587

 

 

 

6,323

 

 

 

264

 

 

 

 

Short-term investments

 

 

8,925

 

 

 

8,925

 

 

 

 

 

 

 

Total marketable investments measured at fair value

 

$

135,952

 

 

$

15,248

 

 

$

120,704

 

 

$

 

Investments measured at NAV:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in limited partnership

 

 

4,150

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets measured at fair value

 

$

140,102

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Notes *

 

$

21,252

 

 

$

 

 

$

21,252

 

 

$

 

Subordinated Notes *

 

 

10,640

 

 

 

 

 

 

 

 

 

10,640

 

Total Liabilities measured at fair value

 

$

31,892

 

 

$

 

 

$

21,252

 

 

$

10,640

 

 

*  Carried at face value of debt net of unamortized debt issuance costs on the consolidated balance sheet

Level 1 investments consist of equity securities traded in an active exchange market.  The Company uses unadjusted quoted prices for identical instruments to measure fair value.  Level 1 also includes money market funds and other interest-bearing deposits at banks, which are reported as short-term investments.  The fair value measurements that were based on Level 1 inputs comprise 22.2% of the fair value of the total investment portfolio as of December 31, 2019.

Level 2 investments include debt securities and equity securities, which consist of U.S. government agency securities, state and local municipal bonds (including those held as restricted securities), corporate debt securities, mortgage-backed and asset-backed securities.  The fair value of securities included in the Level 2 category were based on the market values obtained from a third party pricing service that were evaluated using pricing models that vary by asset class and incorporate available trade, bid and other observable market information.  The third party pricing service monitors market indicators, as well as industry and economic events.  The fair value measurements that were based on Level 2 inputs comprise 77.3% of the fair value of the total investment portfolio as of December 31, 2019.

The Company obtains pricing for each security from independent pricing services, investment managers or consultants to assist in determining fair value for its Level 2 investments.  To validate that these quoted prices are reasonable estimates of fair value, the Company performs various quantitative and qualitative procedures, such as (i) evaluation of the underlying methodologies, (ii) analysis of recent sales activity, (iii) analytical review of our fair values against current market prices and (iv) comparison of the pricing services’ fair value to other pricing services’ fair value for the same investment.  No markets for the investments were determined to be inactive at period-ends.  Based on these procedures, the Company did not adjust the prices or quotes provided from independent pricing services, investment managers or consultants.

As of December 31, 2019 and 2018, Level 3 liabilities are entirely comprised of the Company's subordinated notes.  In determining the fair value of the subordinated debt outstanding at December 31, 2019 and 2018, the security attributes (issue date, maturity, coupon, calls, etc.) and market rates on September 24, 2018 (the date of the restated and amended agreement which was repriced at that time) were fed into a valuation model.  A lognormal trinomial interest rate lattice was created within the model to compute the option adjusted spread (“OAS”) which is the amount, in basis points, of interest rate required to be paid under the debt agreement over the risk-free U.S. Treasury rates. The OAS was then fed back into the model along with the December 31, 2019 and 2018, U.S. Treasury rates, respectively.  A new lattice was generated and the fair value was computed from the OAS.  There were no changes in assumptions of credit risk from the issuance date.

The Company’s policy on recognizing transfers between hierarchy levels is applied at the end of each reporting period.  There were no transfers between Levels 1, 2 and 3 for the years ended December 31, 2019 and 2018, respectively.

v3.20.1
Accumulated Other Comprehensive Income (Loss)
12 Months Ended
Dec. 31, 2019
Equity [Abstract]  
Accumulated Other Comprehensive Income (Loss)

11. Accumulated Other Comprehensive Income (Loss)

The following table presents changes in accumulated other comprehensive income (loss) for unrealized gains and losses on available-for-sale securities (dollars in thousands):

 

 

 

Year Ended

December 31,

 

 

 

2019

 

 

2018

 

Balance at beginning of period

 

$

(2,612

)

 

$

(363

)

Cumulative effect of adoption of ASU No. 2016-01,

   net of taxes

 

 

 

 

 

(556

)

Cumulative effect of adoption of ASU No. 2018-02,

   net of taxes

 

 

 

 

 

77

 

Balance after cumulative effects

 

 

(2,612

)

 

 

(842

)

Other comprehensive income (loss) before

  reclassifications

 

 

2,901

 

 

 

(1,825

)

Less: amounts reclassified from accumulated other

  comprehensive income (loss)

 

 

(200

)

 

 

(55

)

Net current period other comprehensive income (loss)

 

 

3,101

 

 

 

(1,770

)

Balance at end of period

 

$

489

 

 

$

(2,612

)

 

v3.20.1
Schedule II - Condensed Financial Information of Registrant - Balance Sheets (Details) - USD ($)
$ in Thousands
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Assets        
Due from affiliate $ 313 $ 3,582    
Other assets 8,698 8,444    
Total assets 247,265 232,752    
Liabilities:        
Debt 35,824 33,502    
Total liabilities 204,540 190,589    
Shareholders' equity:        
Common stock, no par value (100,000,000 shares authorized; 9,592,861 and 8,478,202 issued and outstanding, respectively) 91,816 86,533    
Accumulated deficit (49,580) (41,758)    
Accumulated other comprehensive income (loss) 489 (2,612)    
Total shareholders' equity 42,725 42,163 $ 52,826 $ 67,794
Total liabilities and shareholders' equity 247,265 232,752    
Parent Company        
Assets        
Investment in subsidiaries 75,607 72,419    
Cash 506 1,133    
Due from subsidiaries 893 403    
Due from affiliate 214 445    
Other assets 4,840 1,822    
Total assets 82,060 76,222    
Liabilities:        
Debt 35,824 33,502    
Other liabilities 3,511 557    
Total liabilities 39,335 34,059    
Shareholders' equity:        
Common stock, no par value (100,000,000 shares authorized; 9,592,861 and 8,478,202 issued and outstanding, respectively) 91,816 86,533    
Accumulated deficit (49,580) (41,758)    
Accumulated other comprehensive income (loss) 489 (2,612)    
Total shareholders' equity 42,725 42,163    
Total liabilities and shareholders' equity $ 82,060 $ 76,222    
v3.20.1
Schedule II - Condensed Financial Information of Registrant - Statements of Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Revenue                      
Revenue                 $ 95,998 $ 98,911 $ 96,837
Other income $ 542 $ 564 $ 581 $ 422 $ 370 $ 405 $ 450 $ 357 2,109 1,582 1,560
Expenses                      
Operating expenses 4,622 4,297 4,340 4,323 4,407 4,786 4,303 4,187 17,582 17,683 17,367
Interest expense 727 720 725 710 810 598 617 619 2,882 2,644 1,362
Total expenses                 105,119 108,376 118,891
Income tax expense (benefit) (122) (802) 0 11 0 24 10 18 (913) 52 (447)
Net income (loss) $ (3,028) $ (1,230) $ (2,884) $ (680) $ (4,776) $ (3,551) $ (1,113) $ 213 (7,822) (9,227) (21,542)
Other Comprehensive Income                      
Equity in other comprehensive income (loss) of subsidiaries                 3,101 (1,770) 717
Parent Company                      
Revenue                      
Revenue                 11,788 13,640 16,731
Other income                 167 73 826
Expenses                      
Operating expenses                 14,433 17,336 13,496
Interest expense                 2,880 2,644 1,362
Total expenses                 17,313 19,980 14,858
Income (loss) before equity in earnings (losses) of subsidiaries and income tax expense (benefit)                 (5,525) (6,340) 1,873
Income tax expense (benefit)                 30 (581) 859
Income (loss) before equity earnings (losses) of subsidiaries                 (5,555) (5,759) 1,014
Equity earnings (losses) in subsidiaries                 (2,267) (3,468) (22,556)
Net income (loss)                 (7,822) (9,227) (21,542)
Other Comprehensive Income                      
Equity in other comprehensive income (loss) of subsidiaries                 3,101 (1,770) 717
Total Comprehensive income (loss)                 (4,721) (10,997) (20,825)
Parent Company | Management fees from subsidiaries                      
Revenue                      
Revenue                 $ 11,621 $ 13,567 $ 15,905
v3.20.1
Stock-based Compensation - RSU Activity (Details) - 2015 Omnibus Incentive Plan - Restricted Stock Units (RSUs) - $ / shares
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Number of Units          
Beginning period, outstanding (in shares) 264,000 307,000 416,000    
Units granted (in shares)   70,000   111,281 390,352
Units vested (in shares) (102,000) (95,000) (95,000)    
Units forfeited (in shares) (6,000) (18,000) (14,000)    
Ending period, outstanding (in shares) 156,000 264,000 307,000 416,000  
Weighted Average Grant-Date Fair Value          
Beginning period, outstanding (in dollars per share) $ 8.91 $ 9.84 $ 9.87    
Units granted (in dollars per share)   5.76      
Units vested (in dollars per share) 9.47 9.84 9.97    
Units forfeited (in dollars per share) 7.37 8.96 9.94    
Ending period, outstanding (in dollars per share) $ 8.45 $ 8.91 $ 9.84 $ 9.87  
v3.20.1
Segment Information - Narrative (Details) - business
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Segment Reporting Information [Line Items]      
Number of businesses 3    
Gross Written Premiums | Geographic Concentration Risk | Florida, Michigan, Texas and New York      
Segment Reporting Information [Line Items]      
Concentration risk 51.60% 51.30% 55.70%
v3.20.1
Unpaid Losses and Loss Adjustment Expenses - Loss Duration (Details)
Dec. 31, 2019
Short-duration Insurance Contracts, Historical Claims Duration [Line Items]  
Year 1 37.70%
Year 2 26.20%
Year 3 17.80%
Year 4 9.20%
Year 5 4.60%
Year 6 2.20%
Year 7 1.20%
Year 8 0.70%
Year 9 0.30%
Year 10, and onwards 0.10%
Commercial Lines  
Short-duration Insurance Contracts, Historical Claims Duration [Line Items]  
Year 1 35.70%
Year 2 26.90%
Year 3 18.40%
Year 4 9.50%
Year 5 4.80%
Year 6 2.30%
Year 7 1.30%
Year 8 0.70%
Year 9 0.30%
Year 10, and onwards 0.10%
Personal Lines  
Short-duration Insurance Contracts, Historical Claims Duration [Line Items]  
Year 1 79.50%
Year 2 11.80%
Year 3 5.50%
Year 4 1.90%
Year 5 1.00%
Year 6 0.30%
Year 7 0.00%
Year 8 0.00%
Year 9 0.00%
Year 10, and onwards 0.00%
v3.20.1
Unpaid Losses and Loss Adjustment Expenses - Changes in the Liability for Unpaid Losses and Loss Adjustment Expenses (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Liability for Unpaid Claims and Claims Adjustment Expense [Roll Forward]                      
Gross reserves - beginning of period       $ 92,807       $ 87,896 $ 92,807 $ 87,896 $ 54,651
Less: reinsurance recoverables on unpaid losses       29,685       20,066 29,685 20,066 6,658
Plus: deferred gain on ADC $ 0       $ (5,677)       0 (5,677)  
Net reserves - beginning of period       68,799       67,830 68,799 67,830 47,993
Add: incurred losses and loss adjustment expenses, net of reinsurance                      
Current period                 49,192 53,482 64,458
Prior period                 10,552 9,033 9,459
Total net incurred losses and loss adjustment expenses 16,049 $ 14,857 $ 14,382 $ 14,456 17,565 $ 16,554 $ 15,068 $ 13,328 59,744 62,515 73,917
Deduct: loss and loss adjustment expense payments, net of reinsurance                      
Current period                 14,357 17,025 24,547
Prior period                 29,519 44,521 29,533
Total net loss and loss adjustment expense payments                 43,876 61,546 54,080
Net reserves - end of period 84,667       68,799       84,667 68,799 67,830
Plus: reinsurance recoverables on unpaid losses 22,579       29,685       22,579 29,685 20,066
Gross reserves - end of period $ 107,246       $ 92,807       $ 107,246 $ 92,807 $ 87,896
v3.20.1
Income Taxes - Components of Deferred Tax Assets and Liabilities (Details) - USD ($)
$ in Thousands
Dec. 31, 2019
Dec. 31, 2018
Deferred tax assets:    
Discounted unpaid losses and loss adjustment expenses $ 1,264 $ 937
Unearned premiums 2,266 2,329
Net operating loss carryforwards 12,593 10,144
Net unrealized losses on investments   222
State net operating loss carryforwards 873 567
Deferred gain from ADC   1,254
Other 248 123
Gross deferred tax assets 17,244 15,576
Less valuation allowance (13,572) (12,606)
Total deferred tax assets, net of allowance 3,672 2,970
Deferred tax liabilities:    
Investment basis difference 28 22
Net unrealized gains on investments 512 0
Deferred policy acquisition costs 2,500 2,522
Intangible assets 115 112
Property and equipment 57 63
Other 460 366
Total deferred tax liabilities $ 3,672 3,085
Net deferred tax liability   $ (115)
v3.20.1
Debt - Outstanding Senior Debt (Details) - USD ($)
$ in Thousands
Dec. 31, 2019
Dec. 31, 2018
Debt Instrument [Line Items]    
Debt $ 35,824 $ 33,502
Senior Unsecured Notes    
Debt Instrument [Line Items]    
Debt 24,288 24,018
Subordinated notes    
Debt Instrument [Line Items]    
Debt 9,536 9,484
Line of credit    
Debt Instrument [Line Items]    
Debt $ 2,000 $ 0
v3.20.1
Accumulated Other Comprehensive Income (Loss) - Accumulated Other Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Jan. 01, 2019
Jan. 01, 2018
AOCI Attributable to Parent, Net of Tax [Roll Forward]          
Balance at beginning of period $ 42,163 $ 52,826 $ 67,794    
Balances after cumulative effects     52,826    
Other comprehensive income (loss) 3,101 (1,770) 717    
Balance at end of period 42,725 42,163 52,826    
Accumulated Other Comprehensive Income (Loss)          
AOCI Attributable to Parent, Net of Tax [Roll Forward]          
Balance at beginning of period (2,612) (363) (1,080)    
Balances after cumulative effects     (842) $ (2,612) $ (842)
Other comprehensive income (loss) before reclassifications 2,901 (1,825)      
Less: amounts reclassified from accumulated other comprehensive income (loss) (200) (55)      
Other comprehensive income (loss) 3,101 (1,770) 717    
Balance at end of period $ 489 $ (2,612) (363)    
Accounting Standards Update 2016-01 | Accumulated Other Comprehensive Income (Loss)          
AOCI Attributable to Parent, Net of Tax [Roll Forward]          
Cumulative effect of adoption of ASU, net of taxes     (556)   (556)
Accounting Standards Update 2018-02 | Accumulated Other Comprehensive Income (Loss)          
AOCI Attributable to Parent, Net of Tax [Roll Forward]          
Cumulative effect of adoption of ASU, net of taxes     $ 77   $ 77
v3.20.1
Investments - Available-for-sale Securities (Details) - USD ($)
$ in Thousands
Dec. 31, 2019
Dec. 31, 2018
Schedule Of Available For Sale Securities [Line Items]    
Debt securities, Cost or Amortized Cost $ 129,313 $ 122,678
Debt securities, Gross Unrealized Gain 1,940 248
Debt securities, Gross Unrealized Losses (253) (2,486)
Debt securities, Estimated Fair Value 131,000 120,440
U.S. Government    
Schedule Of Available For Sale Securities [Line Items]    
Debt securities, Cost or Amortized Cost 9,392 15,360
Debt securities, Gross Unrealized Gain 66 3
Debt securities, Gross Unrealized Losses (6) (178)
Debt securities, Estimated Fair Value 9,452 15,185
State and local government    
Schedule Of Available For Sale Securities [Line Items]    
Debt securities, Cost or Amortized Cost 14,388 15,847
Debt securities, Gross Unrealized Gain 545 115
Debt securities, Gross Unrealized Losses   (174)
Debt securities, Estimated Fair Value 14,933 15,788
Corporate debt    
Schedule Of Available For Sale Securities [Line Items]    
Debt securities, Cost or Amortized Cost 39,550 30,423
Debt securities, Gross Unrealized Gain 865 74
Debt securities, Gross Unrealized Losses (21) (651)
Debt securities, Estimated Fair Value 40,394 29,846
Asset-backed securities    
Schedule Of Available For Sale Securities [Line Items]    
Debt securities, Cost or Amortized Cost 19,549 24,468
Debt securities, Gross Unrealized Gain 81 24
Debt securities, Gross Unrealized Losses (55) (208)
Debt securities, Estimated Fair Value 19,575 24,284
Mortgage-backed securities    
Schedule Of Available For Sale Securities [Line Items]    
Debt securities, Cost or Amortized Cost 31,389 30,377
Debt securities, Gross Unrealized Gain 238 18
Debt securities, Gross Unrealized Losses (112) (1,155)
Debt securities, Estimated Fair Value 31,515 29,240
Commercial mortgage-backed securities    
Schedule Of Available For Sale Securities [Line Items]    
Debt securities, Cost or Amortized Cost 9,972 4,025
Debt securities, Gross Unrealized Gain 116 5
Debt securities, Gross Unrealized Losses (45) (77)
Debt securities, Estimated Fair Value 10,043 3,953
Collateralized mortgage obligations    
Schedule Of Available For Sale Securities [Line Items]    
Debt securities, Cost or Amortized Cost 5,073 2,178
Debt securities, Gross Unrealized Gain 29 9
Debt securities, Gross Unrealized Losses (14) (43)
Debt securities, Estimated Fair Value $ 5,088 $ 2,144
v3.20.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Cash Flows from Operating Activities      
Net income (loss) $ (7,822) $ (9,227) $ (21,542)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Depreciation and amortization 453 386 372
Amortization of bond premium and discount, net 568 455 532
Net realized investment gains (1,196) (61) (70)
Change in fair value of equity securities 427 (121) 0
Restricted stock unit expenses 959 970 895
Other (1,210) (290) (484)
(Increase) decrease in:      
Premiums, agents' balances and other receivables 4,348 (789) 2,249
Reinsurance recoverables 7,011 (10,206) (17,041)
Prepaid reinsurance premiums 579 (748) 3,039
Deferred policy acquisition costs 105 770 509
Other assets (489) (1,252) 4,239
Increase (decrease) in:      
Unpaid losses and loss adjustment expenses 14,439 4,911 33,245
Unearned premiums (1,349) (4,820) (454)
Reinsurance premiums payable   (3,299) 3,299
Accounts payable and other liabilities (1,462) 6,313 302
Net cash provided by (used in) operating activities 15,361 (17,008) 9,090
Cash Flows From Investing Activities      
Purchases of investments (157,235) (91,293) (218,492)
Proceeds from maturities and redemptions of investments 22,401 22,827 25,213
Proceeds from sales of investments 109,882 80,774 167,338
Purchases of property and equipment (61) (86) (13)
Net cash provided by (used in) investing activities (25,013) 12,222 (25,954)
Cash Flows From Financing Activities      
Proceeds received from issuance of shares of common stock 5,000   5,000
Repurchase of common stock (676) (636)  
Borrowings under debt arrangements 2,100 25,300 32,000
Repayment of borrowings under debt arrangements (100) (19,500) (19,750)
Stock and debt issuance costs   (1,454) (1,011)
Net cash provided by financing activities 6,324 3,710 16,239
Net increase (decrease) in cash (3,328) (1,076) (625)
Cash at beginning of period 10,792 11,868 12,493
Cash at end of period 7,464 10,792 11,868
Supplemental Disclosure of Cash Flow Information:      
Interest paid 2,547 3,116 876
Net income taxes paid (refunded) 35 (83)  
Increase (decrease) in net payable for securities $ 1,579 $ (3,642) $ 2,691
v3.20.1
Consolidated Balance Sheets (Parenthetical) - USD ($)
$ in Thousands
Dec. 31, 2019
Dec. 31, 2018
Statement Of Financial Position [Abstract]    
Debt securities, amortized cost $ 129,313 $ 122,678
Equity securities, amortized cost $ 6,554 $ 9,559
Common stock, par value (in dollars per share) $ 0 $ 0
Common stock, shares authorized (in shares) 100,000,000 100,000,000
Common stock, shares issued (in shares) 9,592,861 8,478,202
Common stock, shares outstanding (in shares) 9,592,861 8,478,202
v3.20.1
Investments - Narrative (Details) - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Investments Debt And Equity Securities [Abstract]      
Proceeds from sale of available-for-sale debt securities $ 33,700,000 $ 14,600,000 $ 1,800,000
Gross realized gain 274,000 7,000 106,000
Gross realized loss 53,000 199,000 $ 37,000
Other equity investments 665,000,000    
Deposits held in trust accounts 8,000,000 8,500,000  
Deposits, held in trust for collateral requirements $ 58,400,000 $ 45,400,000  
v3.20.1
Schedule II - Condensed Financial Information of Registrant
12 Months Ended
Dec. 31, 2019
Condensed Financial Information Of Parent Company Only Disclosure [Abstract]  
Schedule II - Condensed Financial Information of Registrant

Schedule II

Conifer Holdings, Inc.

Condensed Financial Information of Registrant

Balance Sheets – Parent Company Only

(dollars in thousands)

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

Assets

 

 

 

 

 

 

 

 

Investment in subsidiaries

 

$

75,607

 

 

$

72,419

 

Cash

 

 

506

 

 

 

1,133

 

Due from subsidiaries

 

 

893

 

 

 

403

 

Due from affiliate

 

 

214

 

 

 

445

 

Other assets

 

 

4,840

 

 

 

1,822

 

Total assets

 

$

82,060

 

 

$

76,222

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Debt

 

$

35,824

 

 

$

33,502

 

Other liabilities

 

 

3,511

 

 

 

557

 

Total liabilities

 

 

39,335

 

 

 

34,059

 

Shareholders' equity:

 

 

 

 

 

 

 

 

Common stock, no par value (100,000,000 shares authorized; 9,592,861

  and 8,478,202 issued and outstanding, respectively)

 

 

91,816

 

 

 

86,533

 

Accumulated deficit

 

 

(49,580

)

 

 

(41,758

)

Accumulated other comprehensive income (loss)

 

 

489

 

 

 

(2,612

)

Total shareholders' equity

 

 

42,725

 

 

 

42,163

 

Total liabilities and shareholders' equity

 

$

82,060

 

 

$

76,222

 

 

Schedule II

Conifer Holdings, Inc.

Condensed Financial Information of Registrant

Statements of Comprehensive Income (Loss) – Parent Company Only

(dollars in thousands)

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Management fees from subsidiaries

 

$

11,621

 

 

$

13,567

 

 

$

15,905

 

Other income

 

 

167

 

 

 

73

 

 

 

826

 

Total revenue

 

 

11,788

 

 

 

13,640

 

 

 

16,731

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

14,433

 

 

 

17,336

 

 

 

13,496

 

Interest expense

 

 

2,880

 

 

 

2,644

 

 

 

1,362

 

Total expenses

 

 

17,313

 

 

 

19,980

 

 

 

14,858

 

Income (loss) before equity in earnings (losses) of subsidiaries and

  income tax expense (benefit)

 

 

(5,525

)

 

 

(6,340

)

 

 

1,873

 

Income tax expense (benefit)

 

 

30

 

 

 

(581

)

 

 

859

 

Income (loss) before equity earnings (losses) of subsidiaries

 

 

(5,555

)

 

 

(5,759

)

 

 

1,014

 

Equity earnings (losses) in subsidiaries

 

 

(2,267

)

 

 

(3,468

)

 

 

(22,556

)

Net income (loss)

 

 

(7,822

)

 

 

(9,227

)

 

 

(21,542

)

Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

Equity in other comprehensive income (loss) of subsidiaries

 

 

3,101

 

 

 

(1,770

)

 

 

717

 

Total Comprehensive income (loss)

 

$

(4,721

)

 

$

(10,997

)

 

$

(20,825

)

 

Schedule II

Conifer Holdings, Inc.

Condensed Financial Information of Registrant

Statement of Cash Flows – Parent Company Only

(dollars in thousands)

 

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Cash Flows from Operating Activities

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(7,822

)

 

$

(9,227

)

 

$

(21,542

)

Adjustments to reconcile net income (loss) to net cash used in

  operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

447

 

 

 

379

 

 

 

347

 

Equity in undistributed (income) loss of subsidiaries

 

 

2,267

 

 

 

3,468

 

 

 

22,556

 

Incentive awards expenses - vesting of RSUs

 

 

959

 

 

 

970

 

 

 

895

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Due from subsidiaries

 

 

(490

)

 

 

110

 

 

 

(513

)

Due from affiliates

 

 

231

 

 

 

(97

)

 

 

598

 

Current income tax recoverable

 

 

21

 

 

 

(488

)

 

 

(485

)

Other assets

 

 

(3,098

)

 

 

(229

)

 

 

532

 

Other liabilities

 

 

2,954

 

 

 

(360

)

 

 

590

 

Net cash provided by (used in) operating activities

 

 

(4,531

)

 

 

(5,474

)

 

 

2,978

 

Cash Flows From Investing Activities

 

 

 

 

 

 

 

 

 

 

 

 

Contributions to subsidiaries

 

 

(3,854

)

 

 

 

 

 

(20,860

)

Dividends received from subsidiaries

 

 

1,500

 

 

 

 

 

 

 

Purchases of investments

 

 

 

 

 

400

 

 

 

(400

)

Purchases of property and equipment

 

 

(66

)

 

 

(86

)

 

 

(13

)

Net cash provided by (used in) investing activities

 

 

(2,420

)

 

 

314

 

 

 

(21,273

)

Cash Flows From Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds received from issuance of shares of common stock

 

 

5,000

 

 

 

 

 

 

5,000

 

Repurchase of common stock

 

 

(676

)

 

 

(636

)

 

 

 

Borrowings under debt arrangements

 

 

2,000

 

 

 

25,300

 

 

 

32,000

 

Repayment of borrowings under debt arrangements

 

 

 

 

 

(19,500

)

 

 

(19,750

)

Stock and debt issuance costs

 

 

 

 

 

(1,454

)

 

 

(1,011

)

Net cash provided by financing activities

 

 

6,324

 

 

 

3,710

 

 

 

16,239

 

Net increase (decrease) in cash

 

 

(627

)

 

 

(1,450

)

 

 

(2,056

)

Cash at beginning of period

 

 

1,133

 

 

 

2,583

 

 

 

4,639

 

Cash at end of period

 

$

506

 

 

$

1,133

 

 

$

2,583

 

Supplemental Disclosure of Cash Flow Information:

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid

 

$

2,547

 

 

$

3,116

 

 

$

876

 

 

1. Accounting Policies

Organization

Conifer Holdings, Inc. (the “Parent”) is a Michigan‑domiciled holding company organized for the purpose of managing its insurance entities.  The Parent conducts its principal operations through these entities.

Basis of Presentation

The accompanying condensed financial information should be read in conjunction with the Consolidated Financial Statements and related Notes of Conifer Holdings, Inc. and Subsidiaries.  Investments in subsidiaries are accounted for using the equity method.  Under the equity method, the investment in subsidiaries is stated at cost plus contributions and equity in undistributed income (loss) of consolidated subsidiaries less dividends received since the date of acquisition.

The Parent’s operations consist of income earned from management and administrative services performed for the insurance entities pursuant to intercompany services agreements.  These management and administrative services include providing management, marketing, offices and equipment, and premium collection, for which the insurance companies pay fees based on a percentage of gross premiums written.  Also, the Parent receives commission income for performing agency services.  The primary operating costs of the Parent are salaries and related costs of personnel, information technology, administrative expenses, and professional fees.  The income received from the management and administrative services is used to cover operating costs, meet debt service requirements and cover other holding company obligations.

Estimates and Assumptions

Preparation of the condensed financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the condensed financial statements and accompanying disclosures.  Those estimates are inherently subject to change, and actual results may ultimately differ from those estimates.

Dividends

The Parent received $1.5 million in cash dividends from its subsidiaries in 2019 and no cash dividends in 2018 and 2017.

2. Guarantees

The Parent has guaranteed the principal and interest obligations of a $10 million surplus note issued by Conifer Insurance Company to White Pine Insurance Company (both wholly owned subsidiaries). The note pays interest annually at a per annum rate of 4% and has no maturity. 

v3.20.1
Employee Benefit Plans
12 Months Ended
Dec. 31, 2019
Compensation And Retirement Disclosure [Abstract]  
Employee Benefit Plans

15. Employee Benefit Plans

The Company maintains a retirement savings plan under section 401(k) of the Internal Revenue Code (the “Plan”) for certain eligible employees.  Eligible employees electing to participate in the 401(k) plan may defer and contribute from 1% to 100% of their compensation on a pre‑tax or post-tax basis, subject to statutory limits.  The Company will match the employees’ contributions up to the first 4% of their compensation.  The Company’s Plan expense amounted to $501,000, $479,000 and $432,000 for the years ended December 31, 2019, 2018 and 2017, respectively.

v3.20.1
Statutory Financial Data, Risk-Based Capital and Dividend Restrictions
12 Months Ended
Dec. 31, 2019
Insurance [Abstract]  
Statutory Financial Data, Risk-Based Capital and Dividend Restrictions

9.  Statutory Financial Data, Risk-Based Capital and Dividend Restrictions

U.S. state insurance laws and regulations prescribe accounting practices for determining statutory net income and capital and surplus for insurance companies.  In addition, state regulators may permit statutory accounting practices that differ from prescribed practices.  Statutory accounting practices prescribed or permitted by regulatory authorities for the Company’s Insurance Company Subsidiaries differ from GAAP.  The principal differences between statutory accounting practices ("SAP") and GAAP as they relate to the financial statements of the Company’s Insurance Company Subsidiaries are (i) policy acquisition costs are expensed as incurred under SAP, whereas they are deferred and amortized under GAAP, (ii) deferred tax assets are subject to more limitations regarding what amounts can be recorded under SAP and (iii) bonds are recorded at amortized cost under SAP and fair value under GAAP.

Risk-Based Capital ("RBC") requirements as promulgated by the National Association of Insurance Commissioners (‘‘NAIC’’) require property and casualty insurers to maintain minimum capitalization levels determined based on formulas incorporating various business risks (e.g., investment risk, underwriting profitability, etc.) of the Insurance Company Subsidiaries.  As of December 31, 2019, 2018, and 2017, the Insurance Company Subsidiaries’ adjusted capital and surplus exceeded their authorized control level as determined by the NAIC’s risk-based capital models.

Summarized 2019, 2018, and 2017 statutory basis information for the non-captive Insurance Company Subsidiaries, which differs from generally accepted accounting principles, is as follows (dollars in thousands).

 

 

 

CIC

 

 

WPIC

 

2019

 

 

 

 

 

 

 

 

Statutory capital and surplus

 

$

46,206

 

 

$

23,261

 

RBC authorized control level

 

 

12,868

 

 

 

4,266

 

Statutory net income (loss)

 

 

(3,627

)

 

 

(3,652

)

RBC %

 

 

359

%

 

 

545

%

 

 

 

CIC

 

 

WPIC

 

2018

 

 

 

 

 

 

 

 

Statutory capital and surplus

 

$

47,121

 

 

$

26,588

 

RBC authorized control level

 

 

11,901

 

 

 

4,682

 

Statutory net income (loss)

 

 

1,244

 

 

 

834

 

RBC %

 

 

396

%

 

 

568

%

 

 

 

CIC

 

 

WPIC

 

2017

 

 

 

 

 

 

 

 

Statutory capital and surplus

 

$

35,848

 

 

$

26,075

 

RBC authorized control level

 

 

8,873

 

 

 

6,224

 

Statutory net income (loss)

 

 

(6,993

)

 

 

(13,737

)

RBC %

 

 

404

%

 

 

419

%

 

Dividend Restrictions

The state insurance statutes in which the Insurance Company Subsidiaries are domiciled limit the amount of dividends that they may pay annually without first obtaining regulatory approval.  Generally, the limitations are based on the greater of statutory net income for the preceding year or 10% of statutory surplus at the end of the preceding year.  The Company must receive regulatory approval in order to pay dividends to the Parent Company from its Insurance Company Subsidiaries in 2019.

v3.20.1
Unpaid Losses and Loss Adjustment Expenses
12 Months Ended
Dec. 31, 2019
Insurance Loss Reserves [Abstract]  
Unpaid Losses and Loss Adjustment Expenses

5. Unpaid Losses and Loss Adjustment Expenses

The Company establishes reserves for unpaid losses and LAE which represent the estimated ultimate cost of all losses incurred that were both reported and unreported (i.e., incurred but not yet reported losses, or “IBNR”) and LAE incurred that remain unpaid at the balance sheet date.  The Company’s reserving process takes into account known facts and interpretations of circumstances and factors including the Company’s experience with similar cases, actual claims paid, historical trends involving claim payment patterns and pending levels of unpaid claims, loss management programs, product mix and contractual terms, changes in law and regulation, judicial decisions, and economic conditions.  In the normal course of business, the Company may also supplement its claims processes by utilizing third party adjusters, appraisers, engineers, inspectors, and other professionals and information sources to assess and settle catastrophe and non-catastrophe related claims.  The effects of inflation are implicitly considered in the reserving process.

Reserves are estimates of unpaid portions of losses that have occurred, including IBNR losses, therefore the establishment of appropriate reserves, is an inherently uncertain and complex process.  The ultimate cost of losses may vary materially from recorded amounts, which are based on management’s best estimates.  The highest degree of uncertainty is associated with reserves for losses incurred in the current reporting period as it contains the greatest proportion of losses that have not been reported or settled.  The Company regularly updates its reserve estimates as new information becomes available and as events unfold that may affect the resolution of unsettled claims.  Changes in prior year reserve estimates, which may be material, are reported in the results of operations in the period such changes are determined to be needed and recorded.

Management believes that the reserve for losses and LAE, net of reinsurance recoverables, is appropriately established in the aggregate and adequate to cover the ultimate net cost of reported and unreported claims arising from losses which had occurred by the date of the consolidated financial statements based on available facts and in accordance with applicable laws and regulations.

The table below provides the changes in the reserves for losses and LAE, net of recoverables from reinsurers, for the periods indicated (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Gross reserves - beginning of period

 

$

92,807

 

 

$

87,896

 

 

$

54,651

 

Less: reinsurance recoverables on unpaid losses

 

 

29,685

 

 

 

20,066

 

 

 

6,658

 

Plus: deferred gain on ADC

 

 

(5,677

)

 

 

 

 

 

 

Net reserves - beginning of period

 

 

68,799

 

 

 

67,830

 

 

 

47,993

 

Add: incurred losses and loss adjustment expenses, net

  of reinsurance

 

 

 

 

 

 

 

 

 

 

 

 

Current period

 

 

49,192

 

 

 

53,482

 

 

 

64,458

 

Prior period

 

 

10,552

 

 

 

9,033

 

 

 

9,459

 

Total net incurred losses and loss adjustment

  expenses

 

 

59,744

 

 

 

62,515

 

 

 

73,917

 

Deduct: loss and loss adjustment expense payments,

  net of reinsurance

 

 

 

 

 

 

 

 

 

 

 

 

Current period

 

 

14,357

 

 

 

17,025

 

 

 

24,547

 

Prior period

 

 

29,519

 

 

 

44,521

 

 

 

29,533

 

Total net loss and loss adjustment expense

  payments

 

 

43,876

 

 

 

61,546

 

 

 

54,080

 

Net reserves - end of period

 

 

84,667

 

 

 

68,799

 

 

 

67,830

 

Plus: reinsurance recoverables on unpaid losses

 

 

22,579

 

 

 

29,685

 

 

 

20,066

 

Less: deferred gain on ADC

 

 

 

 

 

(5,677

)

 

 

 

Gross reserves - end of period

 

$

107,246

 

 

$

92,807

 

 

$

87,896

 

 

There was $10.6 million, $9.0 million, and $9.5 million of adverse development on prior accident year reserves in 2019, 2018 and 2017, respectively.  There were no significant changes in the key methods utilized in the analysis and calculations of the Company’s reserves during 2019, 2018 or 2017.

In 2019, the adverse development consisted of $7.6 million from commercial lines and $3.0 million from personal lines.  Of the $7.6 million of adverse development in commercial lines, the company experienced $11.0 million and $2.4 million of adverse development in its hospitality and small business lines of business, respectively.  This was partially offset by the remaining $5.7 million of benefit from the ADC that was recognized in 2019. Of the $3.0 million of adverse development in personal lines in 2019, $1.7 million was related to Florida homeowners business.

In 2018, the adverse development consisted of $6.2 million from commercial lines and $2.8 million from personal lines.  Of the $6.2 million of adverse development in commercial lines, $4.2 million was related to the commercial liability business.  Of the $2.8 million of adverse development in personal lines, $2.0 million and $727,000 were related to the Florida homeowners and Texas homeowners business, respectively.  This included $960,000 of adverse development related to hurricanes Harvey and Irma.

In 2017, the adverse development consisted of $7.2 million from commercial lines and $2.3 million from personal lines and was mostly related to the 2016 and 2015 accident years.  This development consisted of $5.1 million from the commercial liability business, $1.6 million from commercial property, $1.7 million from Florida homeowners and $0.5 million from commercial auto business.

On September 28, 2017, the Company entered into an ADC reinsurance agreement to cover loss development of up to $17.5 million in excess of stated reserves as of June 30, 2017, for accident years 2005 through 2016.  The agreement attaches when net losses exceed $1.4 million of the $36.6 million carried reserves at June 30, 2017, and extends to $19.5 million in coverage up to $57.5 million.  The company retains a 10% co-participation for any development in excess of the retention.

As of December 31, 2019, the deferred gain from the ADC was fully utilized.  In 2018, the Company ceded $10.3 million of losses under the ADC.  Of the $10.3 million, $4.6 million was recognized as a benefit, reducing losses and LAE expense, and $5.7 million was deferred (recorded as a liability on the Consolidated Balance Sheets) and was amortized into income as a benefit in future periods.  As of December 31, 2018, the Company had ceded to the limit of the ADC.  In 2017, $7.2 million of adverse development was ceded to the ADC.  Discussion of adverse development is net of benefits recognized under the ADC in that period.

Incurred losses during 2018 also included $583,000 in net catastrophe losses in the current calendar year related to Hurricane Harvey in Texas.  Of the $583,000 in net catastrophe losses, personal lines accounted for $960,000 of the losses while commercial lines saw $377,000 of favorable development in calendar year 2018.  Losses from Hurricane Irma were in excess of the Company’s $4.0 million retention on its catastrophe reinsurance treaty which resulted in $10.0 million of losses being ceded to the treaty during 2018.  This also resulted in a $1.0 million charge for catastrophe reinstatement premiums which was recorded as ceded premiums in 2018.

In 2017, incurred losses included $5.4 million in net catastrophe losses related to Hurricane Harvey in Texas and Hurricane Irma in Florida.  Approximately 34% of the losses were generated in Commercial Lines and 66% in Personal lines.  Losses from Hurricane Irma were in excess of the Company’s $4.0 million retention on its catastrophe reinsurance treaty which resulted in $5.2 million of losses being ceded to the treaty as of December 31, 2017.  This also resulted in a $806,000 charge for catastrophe reinstatement premiums which was recorded as ceded premiums in 2017.

Loss Development Tables

The following tables represent cumulative incurred loss and allocated loss adjustment expenses ("ALAE"), net of reinsurance, by accident year and cumulative paid loss and ALAE, net of reinsurance, by accident year, for the years ended December 31, 2009 to 2019, as well as total IBNR and the cumulative number of reported claims for the year ended December 31, 2019, by reportable segment and accident year (dollars in thousands).

 

Commercial Lines

 

 

 

 

 

 

Incurred loss and allocated loss adjustment expenses, net of reinsurance

 

 

Total

IBNR

 

 

Cumulative

number of

reported

claims

 

Accident

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

2009*

 

 

2010*

 

 

2011*

 

 

2012*

 

 

2013*

 

 

2014*

 

 

2015*

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

2019

 

 

2019

 

2009

$

11,400

 

 

$

12,066

 

 

$

10,312

 

 

$

8,943

 

 

$

8,232

 

 

$

8,403

 

 

$

8,359

 

 

$

8,414

 

 

$

8,442

 

 

$

8,441

 

 

$

8,441

 

 

$

 

 

 

877

 

2010

 

 

 

 

 

7,346

 

 

 

8,568

 

 

 

7,255

 

 

 

6,357

 

 

 

6,170

 

 

 

6,074

 

 

 

6,207

 

 

 

6,292

 

 

 

6,312

 

 

 

6,312

 

 

 

 

 

 

771

 

2011

 

 

 

 

 

 

 

 

 

6,753

 

 

 

5,758

 

 

 

5,326

 

 

 

5,049

 

 

 

4,932

 

 

 

4,903

 

 

 

4,935

 

 

 

4,933

 

 

 

4,933

 

 

 

 

 

 

590

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

7,745

 

 

 

6,421

 

 

 

6,288

 

 

 

6,384

 

 

 

6,253

 

 

 

6,190

 

 

 

6,209

 

 

 

6,209

 

 

 

 

 

 

560

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,018

 

 

 

9,435

 

 

 

9,893

 

 

 

10,237

 

 

 

11,252

 

 

 

11,218

 

 

 

11,624

 

 

 

50

 

 

 

608

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19,709

 

 

 

19,907

 

 

 

22,711

 

 

 

26,367

 

 

 

28,145

 

 

 

28,766

 

 

 

100

 

 

 

1,752

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,442

 

 

 

26,633

 

 

 

31,861

 

 

 

34,478

 

 

 

36,372

 

 

 

200

 

 

 

2,352

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32,396

 

 

 

34,935

 

 

 

40,440

 

 

 

44,355

 

 

 

1,125

 

 

 

3,544

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,251

 

 

 

44,495

 

 

 

49,749

 

 

 

3,658

 

 

 

5,776

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

42,624

 

 

 

42,432

 

 

 

8,619

 

 

 

5,993

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

41,286

 

 

 

20,265

 

 

 

5,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

$

280,479

 

 

$

34,018

 

 

 

 

 

 

Cumulative paid loss and allocated loss adjustment expenses, net of reinsurance

 

Accident

 

 

 

 

For the years ended December 31,

 

Year

2009*

 

 

2010*

 

 

2011*

 

 

2012*

 

 

2013*

 

 

2014*

 

 

2015*

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

2009

$

4,436

 

 

$

5,942

 

 

$

6,410

 

 

$

7,233

 

 

$

7,800

 

 

$

7,867

 

 

$

7,933

 

 

$

8,321

 

 

$

8,441

 

 

$

8,441

 

 

$

8,441

 

2010

 

 

 

 

 

3,066

 

 

 

4,488

 

 

 

5,219

 

 

 

5,910

 

 

 

6,040

 

 

 

6,065

 

 

 

6,166

 

 

 

6,258

 

 

 

6,312

 

 

 

6,312

 

2011

 

 

 

 

 

 

 

 

 

2,645

 

 

 

3,534

 

 

 

3,964

 

 

 

4,449

 

 

 

4,641

 

 

 

4,744

 

 

 

4,872

 

 

 

4,903

 

 

 

4,907

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

2,325

 

 

 

3,703

 

 

 

4,696

 

 

 

5,558

 

 

 

5,994

 

 

 

6,065

 

 

 

6,209

 

 

 

6,209

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,979

 

 

 

6,211

 

 

 

7,643

 

 

 

8,622

 

 

 

10,147

 

 

 

10,650

 

 

 

11,137

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,715

 

 

 

13,977

 

 

 

17,458

 

 

 

22,446

 

 

 

25,609

 

 

 

27,544

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,470

 

 

 

17,817

 

 

 

22,549

 

 

 

30,475

 

 

 

34,497

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,255

 

 

 

19,135

 

 

 

27,785

 

 

 

37,967

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,448

 

 

 

23,020

 

 

 

34,205

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,375

 

 

 

19,799

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,078

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

$

201,096

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - years 2009 through 2019

 

 

$

79,383

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - prior to 2009 (1)*

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid ADC

 

 

 

(2,075

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE, net of reinsurance

 

 

$

77,316

 

 

*  Presented as unaudited required supplementary information.

(1)

The Company's formation was in 2009, however, as a result of the acquisition of WPIC in 2010, incurred losses prior to the 2009 accident year remain outstanding.

 

Personal Lines

 

 

 

 

 

 

Incurred loss and allocated loss adjustment expenses, net of reinsurance

 

 

Total

IBNR

 

 

Cumulative

number of

reported

claims

 

Accident

 

 

 

 

 

 

 

 

For the years ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

2009*

 

 

2010*

 

 

2011*

 

 

2012*

 

 

2013*

 

 

2014*

 

 

2015*

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

 

2019

 

 

2019

 

2009

$

667

 

 

$

639

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

 

 

 

65

 

2010

 

 

 

 

 

320

 

 

 

188

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

 

 

 

77

 

2011

 

 

 

 

 

 

 

 

 

1,678

 

 

 

1,758

 

 

 

1,981

 

 

 

2,031

 

 

 

2,030

 

 

 

2,045

 

 

 

2,027

 

 

 

2,024

 

 

 

2,024

 

 

 

 

 

 

717

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

9,960

 

 

 

11,690

 

 

 

11,740

 

 

 

12,159

 

 

 

12,390

 

 

 

12,365

 

 

 

12,357

 

 

 

12,369

 

 

 

 

 

 

3,338

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,034

 

 

 

17,996

 

 

 

18,925

 

 

 

19,138

 

 

 

19,167

 

 

 

19,202

 

 

 

19,222

 

 

 

 

 

 

5,206

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,951

 

 

 

17,471

 

 

 

17,735

 

 

 

17,880

 

 

 

17,929

 

 

 

18,082

 

 

 

 

 

 

3,730

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,877

 

 

 

13,445

 

 

 

14,721

 

 

 

15,285

 

 

 

15,364

 

 

 

 

 

 

2,141

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,619

 

 

 

13,418

 

 

 

14,949

 

 

 

15,550

 

 

 

 

 

 

1,813

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,058

 

 

 

13,550

 

 

 

14,493

 

 

 

 

 

 

2,852

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,893

 

 

 

6,378

 

 

 

321

 

 

 

800

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,099

 

 

 

609

 

 

 

305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

$

107,399

 

 

$

929

 

 

 

 

 

 

 

 

 

 

 

Cumulative paid loss and allocated loss adjustment expenses, net of reinsurance

 

Accident

 

 

 

 

 

 

 

 

For the years ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

2009*

 

 

2010*

 

 

2011*

 

 

2012*

 

 

2013*

 

 

2014*

 

 

2015*

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

2009

$

537

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

 

$

634

 

2010

 

 

 

 

 

151

 

 

 

174

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

 

 

184

 

2011

 

 

 

 

 

 

 

 

 

787

 

 

 

1,292

 

 

 

1,633

 

 

 

1,859

 

 

 

1,983

 

 

 

2,021

 

 

 

2,024

 

 

 

2,024

 

 

 

2,024

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

5,665

 

 

 

9,251

 

 

 

10,844

 

 

 

11,777

 

 

 

12,202

 

 

 

12,306

 

 

 

12,329

 

 

 

12,349

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,955

 

 

 

15,883

 

 

 

18,052

 

 

 

18,600

 

 

 

19,014

 

 

 

19,174

 

 

 

19,214

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,819

 

 

 

16,515

 

 

 

17,260

 

 

 

17,746

 

 

 

17,855

 

 

 

18,047

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,771

 

 

 

11,873

 

 

 

13,844

 

 

 

15,159

 

 

 

15,250

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,119

 

 

 

11,238

 

 

 

14,442

 

 

 

15,110

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,320

 

 

 

12,944

 

 

 

14,004

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,296

 

 

 

5,618

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

$

104,553

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - years 2009 through 2019

 

 

$

2,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - prior to 2009 (1)*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid ADC

 

 

 

(112

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE, net of reinsurance

 

 

$

2,734

 

 

*  Presented as unaudited required supplementary information.

 

Total Lines

 

Incurred loss and allocated loss adjustment expenses, net of reinsurance

 

 

Total

IBNR

 

Cumulative

number of

reported

claims

 

Accident

 

 

 

For the years ended December 31,

 

 

 

 

 

 

 

 

Year

2009*

 

2010*

 

2011*

 

2012*

 

2013*

 

2014*

 

2015*

 

2016

 

2017

 

2018

 

2019

 

 

2019

 

2019

 

2009

 

12,066

 

 

12,705

 

 

10,946

 

 

9,577

 

 

8,866

 

 

9,037

 

 

8,993

 

 

9,048

 

 

9,076

 

 

9,075

 

 

9,075

 

 

 

 

 

942

 

2010

 

 

 

 

7,666

 

 

8,756

 

 

7,439

 

 

6,541

 

 

6,354

 

 

6,258

 

 

6,391

 

 

6,476

 

 

6,496

 

 

6,496

 

 

 

 

 

848

 

2011

 

 

 

 

 

 

 

8,431

 

 

7,517

 

 

7,307

 

 

7,081

 

 

6,963

 

 

6,949

 

 

6,964

 

 

6,957

 

 

6,957

 

 

 

 

 

1,307

 

2012

 

 

 

 

 

 

 

 

 

 

17,705

 

 

18,111

 

 

18,028

 

 

18,544

 

 

18,642

 

 

18,554

 

 

18,566

 

 

18,578

 

 

 

 

 

3,898

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

28,052

 

 

27,431

 

 

28,817

 

 

29,375

 

 

30,419

 

 

30,420

 

 

30,846

 

 

 

50

 

 

5,814

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37,660

 

 

37,378

 

 

40,446

 

 

44,247

 

 

46,074

 

 

46,848

 

 

 

100

 

 

5,482

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33,319

 

 

40,078

 

 

46,581

 

 

49,763

 

 

51,736

 

 

 

200

 

 

4,493

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,015

 

 

48,353

 

 

55,389

 

 

59,905

 

 

 

1,125

 

 

5,357

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

58,309

 

 

58,045

 

 

64,242

 

 

 

3,658

 

 

8,628

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48,517

 

 

48,810

 

 

 

8,940

 

 

6,793

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,385

 

 

 

20,874

 

 

6,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

387,878

 

 

 

34,947

 

 

 

 

 

Cumulative paid loss and allocated loss adjustment expenses, net of reinsurance

 

Accident

 

 

 

 

For the years ended December 31,

 

Year

2009*

 

 

2010*

 

 

2011*

 

 

2012*

 

 

2013*

 

 

2014*

 

 

2015*

 

 

2016

 

 

2017

 

 

2018

 

 

2019

 

2009

$

4,973

 

 

$

6,576

 

 

$

7,043

 

 

$

7,867

 

 

$

8,434

 

 

$

8,501

 

 

$

8,567

 

 

$

8,955

 

 

$

9,075

 

 

$

9,075

 

 

$

9,075

 

2010

 

 

 

 

 

3,217

 

 

 

4,662

 

 

 

5,403

 

 

 

6,094

 

 

 

6,223

 

 

 

6,248

 

 

 

6,350

 

 

 

6,442

 

 

 

6,496

 

 

 

6,496

 

2011

 

 

 

 

 

 

 

 

 

3,432

 

 

 

4,826

 

 

 

5,597

 

 

 

6,308

 

 

 

6,624

 

 

 

6,766

 

 

 

6,897

 

 

 

6,927

 

 

 

6,931

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

7,990

 

 

 

12,954

 

 

 

15,540

 

 

 

17,335

 

 

 

18,195

 

 

 

18,369

 

 

 

18,538

 

 

 

18,558

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,934

 

 

 

22,094

 

 

 

25,695

 

 

 

27,223

 

 

 

29,162

 

 

 

29,824

 

 

 

30,351

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,534

 

 

 

30,492

 

 

 

34,718

 

 

 

40,192

 

 

 

43,464

 

 

 

45,591

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,241

 

 

 

29,690

 

 

 

36,393

 

 

 

45,634

 

 

 

49,747

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,374

 

 

 

30,373

 

 

 

42,227

 

 

 

53,077

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,768

 

 

 

35,964

 

 

 

48,209

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,671

 

 

 

25,417

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,197

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

$

305,649

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - years 2009 through 2019

 

 

$

82,229

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE - prior to 2009 (1)*

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid ADC

 

 

 

(2,187

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid losses and ALAE, net of reinsurance

 

 

$

80,050

 

 

*  Presented as unaudited required supplementary information.

The following table reconciles the loss development information to the consolidated balance sheet for the year ended December 31, 2019, by reportable segment (dollars in thousands).

 

 

 

December 31,

2019

 

Net unpaid losses claims and ALAE

 

 

 

 

Commercial Lines

 

$

77,316

 

Personal Lines

 

 

2,734

 

Total unpaid losses and LAE, net of reinsurance

 

 

80,050

 

Reinsurance recoverable on losses and LAE

 

 

 

 

Commercial Lines

 

 

20,051

 

Personal Lines

 

 

2,528

 

Total reinsurance recoverable on unpaid losses and LAE

 

 

22,579

 

Unpaid ULAE

 

 

4,617

 

Total gross unpaid losses and LAE

 

$

107,246

 

 

Loss Duration Disclosure (unaudited)

The following table represents the average annual percentage payout of incurred losses by age, net of reinsurance, for each reportable segment.

 

 

 

Average annual percentage payout of incurred losses by age, net of reinsurance

 

 

 

Year 1

 

 

Year 2

 

 

Year 3

 

 

Year 4

 

 

Year 5

 

 

Year 6

 

 

Year 7

 

 

Year 8

 

 

Year 9

 

 

Year

10+

 

Commercial Lines

 

35.7%

 

 

26.9%

 

 

18.4%

 

 

9.5%

 

 

4.8%

 

 

2.3%

 

 

1.3%

 

 

0.7%

 

 

0.3%

 

 

0.1%

 

Personal Lines

 

79.5%

 

 

11.8%

 

 

5.5%

 

 

1.9%

 

 

1.0%

 

 

0.3%

 

 

—%

 

 

—%

 

 

—%

 

 

—%

 

Total Lines

 

37.7%

 

 

26.2%

 

 

17.8%

 

 

9.2%

 

 

4.6%

 

 

2.2%

 

 

1.2%

 

 

0.7%

 

 

0.3%

 

 

0.1%

 

v3.20.1
Deferred Policy Acquisition Costs (Tables)
12 Months Ended
Dec. 31, 2019
Deferred Policy Acquisition Costs Disclosures [Abstract]  
Summary of Deferred Policy Acquisition Costs The activity in deferred policy acquisition costs, net of reinsurance transactions, is as follows (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Balance at beginning of period

 

$

12,011

 

 

$

12,781

 

 

$

13,290

 

Deferred policy acquisition costs

 

 

24,806

 

 

 

24,764

 

 

 

25,736

 

Amortization of policy acquisition costs

 

 

(24,911

)

 

 

(25,534

)

 

 

(26,245

)

Net change

 

 

(105

)

 

 

(770

)

 

 

(509

)

Balance at end of period

 

$

11,906

 

 

$

12,011

 

 

$

12,781

 

 

v3.20.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2019
Income Tax Disclosure [Abstract]  
Schedule of Income Tax Expense (Benefit)

The income tax expense (benefit) is comprised of the following (dollars in thousands):

 

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Current tax expense (benefit)

 

$

27

 

 

$

52

 

 

$

(28

)

Deferred tax expense (benefit)

 

 

(940

)

 

 

 

 

 

(419

)

Total income tax expense (benefit)

 

$

(913

)

 

$

52

 

 

$

(447

)

Summary of Income Tax Expense (Benefit) Reconciliation

 

The income tax expense (benefit) differed from the amounts computed by applying the statutory U.S. federal income tax rate of 21% in 2019 and 2018 and 34% in 2017 to pretax income as a result of the following (dollars in thousands):

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Income (loss) before income taxes

 

$

(9,121

)

 

$

(9,465

)

 

$

(22,054

)

Statutory U.S. federal income tax rate

 

 

(1,915

)

 

 

(1,988

)

 

 

(7,498

)

State income taxes, net of federal benefit

 

 

(230

)

 

 

(156

)

 

 

(106

)

Tax‑exempt investment income and dividend received deduction

 

 

(79

)

 

 

(70

)

 

 

(123

)

Nondeductible meals and entertainment

 

 

38

 

 

 

38

 

 

 

54

 

Valuation allowance on deferred tax assets

 

 

966

 

 

 

2,331

 

 

 

1,515

 

Change in federal tax rate

 

 

 

 

 

 

 

 

5,612

 

Other

 

 

307

 

 

 

(103

)

 

 

99

 

Income tax expense (benefit)

 

$

(913

)

 

$

52

 

 

$

(447

)

Effective tax rate

 

 

10.0

%

 

 

(0.5

)%

 

 

2.0

%

 

Schedule of Deferred Tax Assets and Liabilities

The tax effects of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities are presented below (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

Deferred tax assets:

 

 

 

 

 

 

 

 

Discounted unpaid losses and loss adjustment expenses

 

$

1,264

 

 

$

937

 

Unearned premiums

 

 

2,266

 

 

 

2,329

 

Net operating loss carryforwards

 

 

12,593

 

 

 

10,144

 

Net unrealized losses on investments

 

 

 

 

 

222

 

State net operating loss carryforwards

 

 

873

 

 

 

567

 

Deferred gain from ADC

 

 

 

 

 

1,254

 

Other

 

 

248

 

 

 

123

 

Gross deferred tax assets

 

 

17,244

 

 

 

15,576

 

Less valuation allowance

 

 

(13,572

)

 

 

(12,606

)

Total deferred tax assets, net of allowance

 

 

3,672

 

 

 

2,970

 

Deferred tax liabilities:

 

 

 

 

 

 

 

 

Investment basis difference

 

 

28

 

 

 

22

 

Net unrealized gains on investments

 

 

512

 

 

 

 

Deferred policy acquisition costs

 

 

2,500

 

 

 

2,522

 

Intangible assets

 

 

115

 

 

 

112

 

Property and equipment

 

 

57

 

 

 

63

 

Other

 

 

460

 

 

 

366

 

Total deferred tax liabilities

 

 

3,672

 

 

 

3,085

 

Net deferred tax liability

 

$

 

 

$

(115

)

v3.20.1
Stock-based Compensation (Tables)
12 Months Ended
Dec. 31, 2019
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract]  
Schedule of Nonvested Restricted Stock Units Activity

The following summarizes our RSU activity (units in thousands):

 

 

 

Number of

Units

 

 

Weighted

Average

Grant-Date

Fair Value

 

Outstanding at December 31, 2016

 

 

416

 

 

$

9.87

 

Units vested

 

 

(95

)

 

 

9.97

 

Units forfeited

 

 

(14

)

 

 

9.94

 

Outstanding at December 31, 2017

 

 

307

 

 

$

9.84

 

Units granted

 

 

70

 

 

 

5.76

 

Units vested

 

 

(95

)

 

 

9.84

 

Units forfeited

 

 

(18

)

 

 

8.96

 

Outstanding at December 31, 2018

 

 

264

 

 

$

8.91

 

Units vested

 

 

(102

)

 

 

9.47

 

Units forfeited

 

 

(6

)

 

 

7.37

 

Outstanding at December 31, 2019

 

 

156

 

 

$

8.45

 

Vesting Schedule for Restricted Stock Units

The scheduled vesting for the restricted stock units at December 31, 2019, was as follows (units in thousands):

 

 

 

2020

 

 

2021

 

 

2022

 

 

2023

 

 

Total

 

Scheduled vesting - RSUs

 

 

102

 

 

 

31

 

 

 

13

 

 

 

10

 

 

 

156

 

v3.20.1
Reinsurance - Effects of Reinsurance and Assumption Transactions (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Written premiums:                      
Direct                 $ 68,394 $ 73,290 $ 86,251
Assumed                 33,459 31,078 28,033
Ceded                 (14,129) (15,282) (23,044)
Net written premiums $ 22,162 $ 23,806 $ 21,434 $ 20,322 $ 23,800 $ 22,846 $ 22,595 $ 19,845 87,724 89,086 91,240
Earned premiums:                      
Direct                 70,911 80,691 87,656
Assumed                 32,292 28,497 27,081
Ceded                 (14,114) (15,377) (23,008)
Net earned premiums 23,278 22,775 21,349 21,687 22,623 23,450 23,938 23,800 89,089 93,811 91,729
Loss and loss adjustment expenses:                      
Direct                 66,256 65,284 79,035
Assumed                 25,510 20,671 19,524
Ceded                 (32,022) (23,440) (24,642)
Total net incurred losses and loss adjustment expenses $ 16,049 $ 14,857 $ 14,382 $ 14,456 $ 17,565 $ 16,554 $ 15,068 $ 13,328 $ 59,744 $ 62,515 $ 73,917
Percentage of Assumed Written Premiums to Net Written Premiums                 38.10% 34.90% 30.70%
v3.20.1
Unpaid Losses and Loss Adjustment Expenses - Loss Development (Details)
$ in Thousands
Dec. 31, 2019
USD ($)
claim
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Dec. 31, 2013
USD ($)
Dec. 31, 2012
USD ($)
Dec. 31, 2011
USD ($)
Dec. 31, 2010
USD ($)
Dec. 31, 2009
USD ($)
Claims Development [Line Items]                      
Incurred $ 387,878                    
Total IBNR 34,947                    
Cumulative Paid 305,649                    
Unpaid losses and ALAE - years 2009 through 2019 82,229                    
Unpaid losses and ALAE - prior to 2009 8                    
Unpaid ADC (2,187)                    
Unpaid losses and ALAE, net of reinsurance 80,050                    
Commercial Lines                      
Claims Development [Line Items]                      
Incurred 280,479                    
Total IBNR 34,018                    
Cumulative Paid 201,096                    
Unpaid losses and ALAE - years 2009 through 2019 79,383                    
Unpaid losses and ALAE - prior to 2009 8                    
Unpaid ADC (2,075)                    
Unpaid losses and ALAE, net of reinsurance 77,316                    
Personal Lines                      
Claims Development [Line Items]                      
Incurred 107,399                    
Total IBNR 929                    
Cumulative Paid 104,553                    
Unpaid losses and ALAE - years 2009 through 2019 2,846                    
Unpaid ADC (112)                    
Unpaid losses and ALAE, net of reinsurance 2,734                    
Accident Year 2009                      
Claims Development [Line Items]                      
Incurred 9,075 $ 9,075 $ 9,076 $ 9,048 $ 8,993 $ 9,037 $ 8,866 $ 9,577 $ 10,946 $ 12,705 $ 12,066
Total IBNR $ 0                    
Cumulative number of reported claims | claim 942                    
Cumulative Paid $ 9,075 9,075 9,075 8,955 8,567 8,501 8,434 7,867 7,043 6,576 4,973
Accident Year 2009 | Commercial Lines                      
Claims Development [Line Items]                      
Incurred 8,441 8,441 8,442 8,414 8,359 8,403 8,232 8,943 10,312 12,066 11,400
Total IBNR $ 0                    
Cumulative number of reported claims | claim 877                    
Cumulative Paid $ 8,441 8,441 8,441 8,321 7,933 7,867 7,800 7,233 6,410 5,942 4,436
Accident Year 2009 | Personal Lines                      
Claims Development [Line Items]                      
Incurred 634 634 634 634 634 634 634 634 634 639 667
Total IBNR $ 0                    
Cumulative number of reported claims | claim 65                    
Cumulative Paid $ 634 634 634 634 634 634 634 634 634 634 $ 537
Accident Year 2010                      
Claims Development [Line Items]                      
Incurred 6,496 6,496 6,476 6,391 6,258 6,354 6,541 7,439 8,756 7,666  
Total IBNR $ 0                    
Cumulative number of reported claims | claim 848                    
Cumulative Paid $ 6,496 6,496 6,442 6,350 6,248 6,223 6,094 5,403 4,662 3,217  
Accident Year 2010 | Commercial Lines                      
Claims Development [Line Items]                      
Incurred 6,312 6,312 6,292 6,207 6,074 6,170 6,357 7,255 8,568 7,346  
Total IBNR $ 0                    
Cumulative number of reported claims | claim 771                    
Cumulative Paid $ 6,312 6,312 6,258 6,166 6,065 6,040 5,910 5,219 4,488 3,066  
Accident Year 2010 | Personal Lines                      
Claims Development [Line Items]                      
Incurred 184 184 184 184 184 184 184 184 188 320  
Total IBNR $ 0                    
Cumulative number of reported claims | claim 77                    
Cumulative Paid $ 184 184 184 184 184 184 184 184 174 $ 151  
Accident Year 2011                      
Claims Development [Line Items]                      
Incurred 6,957 6,957 6,964 6,949 6,963 7,081 7,307 7,517 8,431    
Total IBNR $ 0                    
Cumulative number of reported claims | claim 1,307                    
Cumulative Paid $ 6,931 6,927 6,897 6,766 6,624 6,308 5,597 4,826 3,432    
Accident Year 2011 | Commercial Lines                      
Claims Development [Line Items]                      
Incurred 4,933 4,933 4,935 4,903 4,932 5,049 5,326 5,758 6,753    
Total IBNR $ 0                    
Cumulative number of reported claims | claim 590                    
Cumulative Paid $ 4,907 4,903 4,872 4,744 4,641 4,449 3,964 3,534 2,645    
Accident Year 2011 | Personal Lines                      
Claims Development [Line Items]                      
Incurred 2,024 2,024 2,027 2,045 2,030 2,031 1,981 1,758 1,678    
Total IBNR $ 0                    
Cumulative number of reported claims | claim 717                    
Cumulative Paid $ 2,024 2,024 2,024 2,021 1,983 1,859 1,633 1,292 $ 787    
Accident Year 2012                      
Claims Development [Line Items]                      
Incurred 18,578 18,566 18,554 18,642 18,544 18,028 18,111 17,705      
Total IBNR $ 0                    
Cumulative number of reported claims | claim 3,898                    
Cumulative Paid $ 18,558 18,538 18,369 18,195 17,335 15,540 12,954 7,990      
Accident Year 2012 | Commercial Lines                      
Claims Development [Line Items]                      
Incurred 6,209 6,209 6,190 6,253 6,384 6,288 6,421 7,745      
Total IBNR $ 0                    
Cumulative number of reported claims | claim 560                    
Cumulative Paid $ 6,209 6,209 6,065 5,994 5,558 4,696 3,703 2,325      
Accident Year 2012 | Personal Lines                      
Claims Development [Line Items]                      
Incurred 12,369 12,357 12,365 12,390 12,159 11,740 11,690 9,960      
Total IBNR $ 0                    
Cumulative number of reported claims | claim 3,338                    
Cumulative Paid $ 12,349 12,329 12,306 12,202 11,777 10,844 9,251 $ 5,665      
Accident Year 2013                      
Claims Development [Line Items]                      
Incurred 30,846 30,420 30,419 29,375 28,817 27,431 28,052        
Total IBNR $ 50                    
Cumulative number of reported claims | claim 5,814                    
Cumulative Paid $ 30,351 29,824 29,162 27,223 25,695 22,094 13,934        
Accident Year 2013 | Commercial Lines                      
Claims Development [Line Items]                      
Incurred 11,624 11,218 11,252 10,237 9,893 9,435 10,018        
Total IBNR $ 50                    
Cumulative number of reported claims | claim 608                    
Cumulative Paid $ 11,137 10,650 10,147 8,622 7,643 6,211 3,979        
Accident Year 2013 | Personal Lines                      
Claims Development [Line Items]                      
Incurred 19,222 19,202 19,167 19,138 18,925 17,996 18,034        
Total IBNR $ 0                    
Cumulative number of reported claims | claim 5,206                    
Cumulative Paid $ 19,214 19,174 19,014 18,600 18,052 15,883 $ 9,955        
Accident Year 2014                      
Claims Development [Line Items]                      
Incurred 46,848 46,074 44,247 40,446 37,378 37,660          
Total IBNR $ 100                    
Cumulative number of reported claims | claim 5,482                    
Cumulative Paid $ 45,591 43,464 40,192 34,718 30,492 21,534          
Accident Year 2014 | Commercial Lines                      
Claims Development [Line Items]                      
Incurred 28,766 28,145 26,367 22,711 19,907 19,709          
Total IBNR $ 100                    
Cumulative number of reported claims | claim 1,752                    
Cumulative Paid $ 27,544 25,609 22,446 17,458 13,977 8,715          
Accident Year 2014 | Personal Lines                      
Claims Development [Line Items]                      
Incurred 18,082 17,929 17,880 17,735 17,471 17,951          
Total IBNR $ 0                    
Cumulative number of reported claims | claim 3,730                    
Cumulative Paid $ 18,047 17,855 17,746 17,260 16,515 $ 12,819          
Accident Year 2015                      
Claims Development [Line Items]                      
Incurred 51,736 49,763 46,581 40,078 33,319            
Total IBNR $ 200                    
Cumulative number of reported claims | claim 4,493                    
Cumulative Paid $ 49,747 45,634 36,393 29,690 18,241            
Accident Year 2015 | Commercial Lines                      
Claims Development [Line Items]                      
Incurred 36,372 34,478 31,861 26,633 22,442            
Total IBNR $ 200                    
Cumulative number of reported claims | claim 2,352                    
Cumulative Paid $ 34,497 30,475 22,549 17,817 10,470            
Accident Year 2015 | Personal Lines                      
Claims Development [Line Items]                      
Incurred 15,364 15,285 14,721 13,445 10,877            
Total IBNR $ 0                    
Cumulative number of reported claims | claim 2,141                    
Cumulative Paid $ 15,250 15,159 13,844 11,873 $ 7,771            
Accident Year 2016                      
Claims Development [Line Items]                      
Incurred 59,905 55,389 48,353 44,015              
Total IBNR $ 1,125                    
Cumulative number of reported claims | claim 5,357                    
Cumulative Paid $ 53,077 42,227 30,373 17,374              
Accident Year 2016 | Commercial Lines                      
Claims Development [Line Items]                      
Incurred 44,355 40,440 34,935 32,396              
Total IBNR $ 1,125                    
Cumulative number of reported claims | claim 3,544                    
Cumulative Paid $ 37,967 27,785 19,135 10,255              
Accident Year 2016 | Personal Lines                      
Claims Development [Line Items]                      
Incurred 15,550 14,949 13,418 11,619              
Total IBNR $ 0                    
Cumulative number of reported claims | claim 1,813                    
Cumulative Paid $ 15,110 14,442 11,238 $ 7,119              
Accident Year 2017                      
Claims Development [Line Items]                      
Incurred 64,242 58,045 58,309                
Total IBNR $ 3,658                    
Cumulative number of reported claims | claim 8,628                    
Cumulative Paid $ 48,209 35,964 20,768                
Accident Year 2017 | Commercial Lines                      
Claims Development [Line Items]                      
Incurred 49,749 44,495 44,251                
Total IBNR $ 3,658                    
Cumulative number of reported claims | claim 5,776                    
Cumulative Paid $ 34,205 23,020 12,448                
Accident Year 2017 | Personal Lines                      
Claims Development [Line Items]                      
Incurred 14,493 13,550 14,058                
Total IBNR $ 0                    
Cumulative number of reported claims | claim 2,852                    
Cumulative Paid $ 14,004 12,944 $ 8,320                
Accident Year 2018                      
Claims Development [Line Items]                      
Incurred 48,810 48,517                  
Total IBNR $ 8,940                    
Cumulative number of reported claims | claim 6,793                    
Cumulative Paid $ 25,417 14,671                  
Accident Year 2018 | Commercial Lines                      
Claims Development [Line Items]                      
Incurred 42,432 42,624                  
Total IBNR $ 8,619                    
Cumulative number of reported claims | claim 5,993                    
Cumulative Paid $ 19,799 10,375                  
Accident Year 2018 | Personal Lines                      
Claims Development [Line Items]                      
Incurred 6,378 5,893                  
Total IBNR $ 321                    
Cumulative number of reported claims | claim 800                    
Cumulative Paid $ 5,618 $ 4,296                  
Accident Year 2019                      
Claims Development [Line Items]                      
Incurred 44,385                    
Total IBNR $ 20,874                    
Cumulative number of reported claims | claim 6,079                    
Cumulative Paid $ 12,197                    
Accident Year 2019 | Commercial Lines                      
Claims Development [Line Items]                      
Incurred 41,286                    
Total IBNR $ 20,265                    
Cumulative number of reported claims | claim 5,774                    
Cumulative Paid $ 10,078                    
Accident Year 2019 | Personal Lines                      
Claims Development [Line Items]                      
Incurred 3,099                    
Total IBNR $ 609                    
Cumulative number of reported claims | claim 305                    
Cumulative Paid $ 2,119                    
v3.20.1
Fair Value Measurements - Narrative (Details)
Dec. 31, 2019
Level 1  
Fair Value, Concentration of Risk, Financial Statement Captions [Line Items]  
Investment portfolio percentage 22.20%
Level 2  
Fair Value, Concentration of Risk, Financial Statement Captions [Line Items]  
Investment portfolio percentage 77.30%
v3.20.1
Schedule II - Condensed Financial Information of Registrant - Additional Information (Details) - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Guarantee of debt      
Condensed Cash Flow Statements Captions [Line Items]      
Guarantee obligation $ 10,000,000    
Interest rate 4.00%    
Parent Company      
Condensed Cash Flow Statements Captions [Line Items]      
Dividends received from subsidiaries during period $ 1,500,000 $ 0 $ 0
v3.20.1
Employee Benefit Plans (Details) - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Compensation And Retirement Disclosure [Abstract]      
Minimum employee contribution amount, percentage of gross compensation 1.00%    
Maximum employee contribution amount, percentage of gross compensation 100.00%    
Employee matching contribution, percentage of employee gross compensation 4.00%    
Plan expense $ 501,000 $ 479,000 $ 432,000
v3.20.1
Segment Information - Information by Reportable Segment (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Segment Reporting Information [Line Items]                        
Gross written premiums $ 25,391 $ 27,077 $ 25,169 $ 24,216 $ 27,440 $ 26,629 $ 26,562 $ 23,737 $ 101,853 $ 104,368 $ 114,284  
Net written premiums 22,162 23,806 21,434 20,322 23,800 22,846 22,595 19,845 87,724 89,086 91,240  
Net earned premiums 23,278 22,775 21,349 21,687 22,623 23,450 23,938 23,800 89,089 93,811 91,729  
Other income 542 564 581 422 370 405 450 357 2,109 1,582 1,560  
Segment revenue                 91,198 95,393 93,289  
Losses and loss adjustment expenses, net 16,049 14,857 14,382 14,456 17,565 16,554 15,068 13,328 59,744 62,515 73,917  
Policy acquisition costs 6,959 6,153 6,210 5,589 6,097 6,452 6,472 6,513 24,911 25,534 26,245  
Operating expenses 4,622 4,297 4,340 4,323 4,407 4,786 4,303 4,187 17,582 17,683 17,367  
Segment expenses                 102,237 105,732 117,529  
Segment underwriting gain (loss)                 (11,039) (10,339) (24,240)  
Investment income 860 1,210 1,051 910 911 786 837 802 4,031 3,336 2,728  
Net realized investment gains 72 390 715 19 (91) (21) 12 161 1,196 61 70  
Other gains (losses)                 0 0 750  
Change in fair value of equity securities 288 (1,065) (915) 1,265 237 152 29 (297) (427) 121 0  
Interest expense (727) $ (720) $ (725) $ (710) (810) $ (598) $ (617) $ (619) (2,882) (2,644) (1,362)  
Income (loss) before income taxes                 (9,121) (9,465) (22,054)  
Deferred policy acquisition costs 11,906       12,011       11,906 12,011 12,781 $ 13,290
Unearned premiums 51,503       52,852       51,503 52,852 57,672  
Unpaid losses and loss adjustment expenses 107,246       92,807       107,246 92,807 87,896 $ 54,651
Operating Segments | Commercial Lines                        
Segment Reporting Information [Line Items]                        
Gross written premiums                 94,391 97,694 92,112  
Net written premiums                 81,966 87,038 78,217  
Net earned premiums                 83,858 83,352 76,786  
Other income                 216 101 221  
Segment revenue                 84,074 83,453 77,007  
Losses and loss adjustment expenses, net                 53,256 53,065 55,701  
Policy acquisition costs                 23,511 23,584 22,366  
Operating expenses                 12,881 14,662 10,585  
Segment expenses                 89,648 91,311 88,652  
Segment underwriting gain (loss)                 (5,574) (7,858) (11,645)  
Income (loss) before income taxes                 (5,574) (7,858) (11,645)  
Deferred policy acquisition costs 12,033       11,258       12,033 11,258 10,116  
Unearned premiums 47,674       49,549       47,674 49,549 45,951  
Unpaid losses and loss adjustment expenses 101,850       87,643       101,850 87,643 76,586  
Operating Segments | Personal Lines                        
Segment Reporting Information [Line Items]                        
Gross written premiums                 7,462 6,674 22,172  
Net written premiums                 5,758 2,048 13,023  
Net earned premiums                 5,231 10,459 14,943  
Other income                 143 225 573  
Segment revenue                 5,374 10,684 15,516  
Losses and loss adjustment expenses, net                 6,488 9,450 18,216  
Policy acquisition costs                 1,744 3,846 6,537  
Operating expenses                 1,233 1,088 1,939  
Segment expenses                 9,465 14,384 26,692  
Segment underwriting gain (loss)                 (4,091) (3,700) (11,176)  
Income (loss) before income taxes                 (4,091) (3,700) (11,176)  
Deferred policy acquisition costs 1,007       753       1,007 753 2,665  
Unearned premiums 3,829       3,303       3,829 3,303 11,721  
Unpaid losses and loss adjustment expenses 5,396       $ 5,164       5,396 5,164 11,310  
Operating Segments | Underwriting                        
Segment Reporting Information [Line Items]                        
Gross written premiums                 101,853 104,368 114,284  
Net written premiums                 87,724 89,086 91,240  
Net earned premiums                 89,089 93,811 91,729  
Other income                 359 326 794  
Segment revenue                 89,448 94,137 92,523  
Losses and loss adjustment expenses, net                 59,744 62,515 73,917  
Policy acquisition costs                 25,255 27,430 28,903  
Operating expenses                 14,114 15,750 12,524  
Segment expenses                 99,113 105,695 115,344  
Segment underwriting gain (loss)                 (9,665) (11,558) (22,821)  
Income (loss) before income taxes                 (9,665) (11,558) (22,821)  
Operating Segments | Wholesale Agency                        
Segment Reporting Information [Line Items]                        
Other income                 9,073 9,251 10,380  
Segment revenue                 9,073 9,251 10,380  
Policy acquisition costs                 6,063 6,255 7,086  
Operating expenses                 2,180 1,564 2,248  
Segment expenses                 8,243 7,819 9,334  
Segment underwriting gain (loss)                 830 1,432 1,046  
Income (loss) before income taxes                 830 1,432 1,046  
Corp-orate                        
Segment Reporting Information [Line Items]                        
Other income                 224 156 130  
Segment revenue                 224 156 130  
Operating expenses                 1,288 369 2,595  
Segment expenses                 1,288 369 2,595  
Segment underwriting gain (loss)                 (1,064) (213) (2,465)  
Investment income                 4,031 3,336 2,728  
Net realized investment gains                 1,196 61 70  
Other gains (losses)                     750  
Change in fair value of equity securities                 (427) 121    
Interest expense                 (2,882) (2,644) (1,362)  
Income (loss) before income taxes                 854 661 (279)  
Eliminations                        
Segment Reporting Information [Line Items]                        
Other income                 (7,547) (8,151) (9,744)  
Segment revenue                 (7,547) (8,151) (9,744)  
Policy acquisition costs                 (6,407) (8,151) (9,744)  
Segment expenses                 (6,407) $ (8,151) $ (9,744)  
Segment underwriting gain (loss)                 (1,140)      
Income (loss) before income taxes                 (1,140)      
Deferred policy acquisition costs $ (1,134)               $ (1,134)      
v3.20.1
Consolidated Statements of Comprehensive Income (Loss) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Statement Of Income And Comprehensive Income [Abstract]      
Net income (loss) $ (7,822) $ (9,227) $ (21,542)
Unrealized investment gains (losses):      
Unrealized investment gains (losses) during the period 3,725 (1,825) 1,151
Income tax expense (benefit) 824 0 356
Unrealized investment gains (losses), net of tax 2,901 (1,825) 795
Less: reclassification adjustments to:      
Net realized investment gains (losses) included in net income (loss) (200) (55) 78
Income tax expense (benefit) 0 0 0
Total reclassifications included in net income (loss), net of tax (200) (55) 78
Other comprehensive income (loss) 3,101 (1,770) 717
Total comprehensive income (loss) $ (4,721) $ (10,997) $ (20,825)
v3.20.1
Quarterly Financial Data (Unaudited) (Tables)
12 Months Ended
Dec. 31, 2019
Quarterly Financial Information Disclosure [Abstract]  
Summary of Quarterly Financial Results

The following is a summary of quarterly results of operations for 2019 and 2018 (in thousands, except per share and ratio data).  The fluctuations between periods and changes in reserves, as disclosed in Note 5, are due to the normal fluctuations in operations from quarter to quarter.  The combined ratios in 2018 have been recast as a result of the addition of the wholesale agency segment.  See Note 17 ~ Segment Information for further details.  

 

 

1st

Quarter

 

 

2nd

Quarter

 

 

3rd

Quarter

 

 

4th

Quarter

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross written premiums

 

$

24,216

 

 

$

25,169

 

 

$

27,077

 

 

$

25,391

 

Net written premiums

 

$

20,322

 

 

$

21,434

 

 

$

23,806

 

 

$

22,162

 

Net earned premiums

 

$

21,687

 

 

$

21,349

 

 

$

22,775

 

 

$

23,278

 

Net investment income

 

 

910

 

 

 

1,051

 

 

 

1,210

 

 

 

860

 

Net realized gains

 

 

19

 

 

 

715

 

 

 

390

 

 

 

72

 

Change in fair value of equity securities

 

 

1,265

 

 

 

(915

)

 

 

(1,065

)

 

 

288

 

Other income

 

 

422

 

 

 

581

 

 

 

564

 

 

 

542

 

Losses and loss adjustment expenses, net

 

 

14,456

 

 

 

14,382

 

 

 

14,857

 

 

 

16,049

 

Policy acquisition costs

 

 

5,589

 

 

 

6,210

 

 

 

6,153

 

 

 

6,959

 

Operating expenses

 

 

4,323

 

 

 

4,340

 

 

 

4,297

 

 

 

4,622

 

Interest expense

 

 

710

 

 

 

725

 

 

 

720

 

 

 

727

 

Income tax expense (benefit)

 

 

11

 

 

 

 

 

 

(802

)

 

 

(122

)

Equity earnings (losses) in affiliates, net of tax

 

 

106

 

 

 

(8

)

 

 

121

 

 

 

167

 

Net income (loss)

 

$

(680

)

 

$

(2,884

)

 

$

(1,230

)

 

$

(3,028

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share, basic and diluted (1)

 

$

(0.08

)

 

$

(0.34

)

 

$

(0.13

)

 

$

(0.32

)

Combined ratio

 

 

108.1

%

 

 

113.0

%

 

 

109.2

%

 

 

112.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross written premiums

 

$

23,737

 

 

$

26,562

 

 

$

26,629

 

 

$

27,440

 

Net written premiums

 

$

19,845

 

 

$

22,595

 

 

$

22,846

 

 

$

23,800

 

Net earned premiums

 

$

23,800

 

 

$

23,938

 

 

$

23,450

 

 

$

22,623

 

Net investment income

 

 

802

 

 

 

837

 

 

 

786

 

 

 

911

 

Net realized gains (losses)

 

 

161

 

 

 

12

 

 

 

(21

)

 

 

(91

)

Change in fair value of equity securities

 

 

(297

)

 

 

29

 

 

 

152

 

 

 

237

 

Other income

 

 

357

 

 

 

450

 

 

 

405

 

 

 

370

 

Losses and loss adjustment expenses, net

 

 

13,328

 

 

 

15,068

 

 

 

16,554

 

 

 

17,565

 

Policy acquisition costs

 

 

6,513

 

 

 

6,472

 

 

 

6,452

 

 

 

6,097

 

Operating expenses

 

 

4,187

 

 

 

4,303

 

 

 

4,786

 

 

 

4,407

 

Interest expense

 

 

619

 

 

 

617

 

 

 

598

 

 

 

810

 

Income tax expense (benefit)

 

 

18

 

 

 

10

 

 

 

24

 

 

 

 

Equity earnings in affiliates, net of tax

 

 

55

 

 

 

89

 

 

 

93

 

 

 

53

 

Net income (loss)

 

$

213

 

 

$

(1,113

)

 

$

(3,551

)

 

$

(4,776

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share, basic and diluted (1)

 

$

0.02

 

 

$

(0.13

)

 

$

(0.42

)

 

$

(0.56

)

Combined ratio

 

 

99.7

%

 

 

108.8

%

 

 

118.2

%

 

 

123.0

%

 

(1)

Due to changes in the outstanding shares of the Company (Note 10 ~ Shareholders' Equity) the weighted average common shares outstanding has fluctuated over the past two years and therefore the quarterly earnings (loss) per common share does not total the full-year earnings (loss) per common share stated on the face of the Consolidated Statements of Operations.

v3.20.1
Investments - Net Investment Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Net Investment Income [Line Items]                      
Investment income                 $ 4,315 $ 3,633 $ 3,003
Investment expenses                 (284) (297) (275)
Net investment income $ 860 $ 1,210 $ 1,051 $ 910 $ 911 $ 786 $ 837 $ 802 4,031 3,336 2,728
Debt securities                      
Net Investment Income [Line Items]                      
Investment income                 3,476 3,419 2,757
Equity securities                      
Net Investment Income [Line Items]                      
Investment income                 352 129 124
Cash, cash equivalents and short-term investments                      
Net Investment Income [Line Items]                      
Investment income                 $ 487 $ 85 $ 122
v3.20.1
Document and Entity Information - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2019
Mar. 12, 2020
Jun. 28, 2019
Cover [Abstract]      
Document Type 10-K    
Amendment Flag false    
Document Period End Date Dec. 31, 2019    
Document Fiscal Year Focus 2019    
Document Fiscal Period Focus FY    
Entity Registrant Name Conifer Holdings, Inc.    
Entity Central Index Key 0001502292    
Entity Current Reporting Status Yes    
Entity Voluntary Filers No    
Entity Interactive Data Current Yes    
Current Fiscal Year End Date --12-31    
Entity Filer Category Non-accelerated Filer    
Entity Well-known Seasoned Issuer No    
Entity Public Float     $ 21.3
Entity Common Stock, Shares Outstanding   9,592,861  
Entity Shell Company false    
Entity Small Business true    
Entity Emerging Growth Company true    
Entity Ex Transition Period true    
Title of 12(b) Security Common Stock, no par value    
Trading Symbol CNFR    
Security Exchange Name NASDAQ    
Entity File Number 001-37536    
Entity Incorporation, State or Country Code MI    
Entity Tax Identification Number 27-1298795    
Entity Address, Address Line One 550 West Merrill Street    
Entity Address, Address Line Two Suite 200    
Entity Address, City or Town Birmingham    
Entity Address, State or Province MI    
Entity Address, Postal Zip Code 48009    
City Area Code 248    
Local Phone Number 559-0840    
Document Annual Report true    
Document Transition Report false    
v3.20.1
Investments
12 Months Ended
Dec. 31, 2019
Investments Debt And Equity Securities [Abstract]  
Investments

2. Investments

The cost or amortized cost, gross unrealized gain or loss, and estimated fair value of the investments in securities classified as available-for-sale at December 31, 2019 and 2018 were as follows (dollars in thousands):

 

 

 

December 31, 2019

 

 

 

Cost or

 

 

Gross Unrealized

 

 

 

 

 

 

 

Amortized

Cost

 

 

Gains

 

 

Losses

 

 

Estimated

Fair Value

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

$

9,392

 

 

$

66

 

 

$

(6

)

 

$

9,452

 

State and local government

 

 

14,388

 

 

 

545

 

 

 

 

 

 

14,933

 

Corporate debt

 

 

39,550

 

 

 

865

 

 

 

(21

)

 

 

40,394

 

Asset-backed securities

 

 

19,549

 

 

 

81

 

 

 

(55

)

 

 

19,575

 

Mortgage-backed securities

 

 

31,389

 

 

 

238

 

 

 

(112

)

 

 

31,515

 

Commercial mortgage-backed securities

 

 

9,972

 

 

 

116

 

 

 

(45

)

 

 

10,043

 

Collateralized mortgage obligations

 

 

5,073

 

 

 

29

 

 

 

(14

)

 

 

5,088

 

Total debt securities available for sale

 

$

129,313

 

 

$

1,940

 

 

$

(253

)

 

$

131,000

 

 

 

 

December 31, 2018

 

 

 

Cost or

 

 

Gross Unrealized

 

 

 

 

 

 

 

Amortized

Cost

 

 

Gains

 

 

Losses

 

 

Estimated

Fair Value

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

$

15,360

 

 

$

3

 

 

$

(178

)

 

$

15,185

 

State and local government

 

 

15,847

 

 

 

115

 

 

 

(174

)

 

 

15,788

 

Corporate debt

 

 

30,423

 

 

 

74

 

 

 

(651

)

 

 

29,846

 

Asset-backed securities

 

 

24,468

 

 

 

24

 

 

 

(208

)

 

 

24,284

 

Mortgage-backed securities

 

 

30,377

 

 

 

18

 

 

 

(1,155

)

 

 

29,240

 

Commercial mortgage-backed securities

 

 

4,025

 

 

 

5

 

 

 

(77

)

 

 

3,953

 

Collateralized mortgage obligations

 

 

2,178

 

 

 

9

 

 

 

(43

)

 

 

2,144

 

Total debt securities available for sale

 

$

122,678

 

 

$

248

 

 

$

(2,486

)

 

$

120,440

 


 

The following table summarizes the aggregate fair value and gross unrealized losses, by security type, of the available-for-sale securities in unrealized loss positions. The table segregates the holdings based on the length of time that individual securities have been in a continuous unrealized loss position (dollars in thousands):

 

 

 

December 31, 2019

 

 

 

Less than 12 months

 

 

12 months or More

 

 

Total

 

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

 

-

 

 

$

-

 

 

$

-

 

 

 

4

 

 

$

1,047

 

 

$

(6

)

 

 

4

 

 

$

1,047

 

 

$

(6

)

State and local government

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Corporate debt

 

 

7

 

 

 

3,720

 

 

 

(17

)

 

 

3

 

 

 

1,697

 

 

 

(4

)

 

 

10

 

 

 

5,417

 

 

 

(21

)

Asset-backed securities

 

 

3

 

 

 

2,596

 

 

 

(1

)

 

 

18

 

 

 

11,836

 

 

 

(54

)

 

 

21

 

 

 

14,432

 

 

 

(55

)

Mortgage-backed securities

 

 

3

 

 

 

715

 

 

 

(1

)

 

 

13

 

 

 

7,812

 

 

 

(111

)

 

 

16

 

 

 

8,527

 

 

 

(112

)

Commercial mortgage

  -backed securities

 

 

6

 

 

 

6,837

 

 

 

(45

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6

 

 

 

6,837

 

 

 

(45

)

Collateralized mortgage

  obligations

 

 

8

 

 

 

2,081

 

 

 

(14

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8

 

 

 

2,081

 

 

 

(14

)

Total debt securities

  available for sale

 

 

27

 

 

 

15,949

 

 

 

(78

)

 

 

38

 

 

 

22,392

 

 

 

(175

)

 

 

65

 

 

 

38,341

 

 

 

(253

)

 

 

 

December 31, 2018

 

 

 

Less than 12 months

 

 

12 months or More

 

 

Total

 

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

 

1

 

 

$

2,470

 

 

$

(24

)

 

 

16

 

 

$

11,725

 

 

$

(154

)

 

 

17

 

 

$

14,195

 

 

$

(178

)

State and local government

 

 

21

 

 

 

4,935

 

 

 

(40

)

 

 

16

 

 

 

4,273

 

 

 

(134

)

 

 

37

 

 

 

9,208

 

 

 

(174

)

Corporate debt

 

 

36

 

 

 

12,096

 

 

 

(140

)

 

 

25

 

 

 

11,993

 

 

 

(511

)

 

 

61

 

 

 

24,089

 

 

 

(651

)

Asset-backed securities

 

 

25

 

 

 

17,743

 

 

 

(148

)

 

 

9

 

 

 

4,166

 

 

 

(60

)

 

 

34

 

 

 

21,909

 

 

 

(208

)

Mortgage-backed securities

 

 

20

 

 

 

5,474

 

 

 

(138

)

 

 

30

 

 

 

21,715

 

 

 

(1,017

)

 

 

50

 

 

 

27,189

 

 

 

(1,155

)

Commercial mortgage

  -backed securities

 

 

4

 

 

 

1,082

 

 

 

(12

)

 

 

3

 

 

 

2,632

 

 

 

(65

)

 

 

7

 

 

 

3,714

 

 

 

(77

)

Collateralized mortgage

  obligations

 

 

4

 

 

 

116

 

 

 

(1

)

 

 

6

 

 

 

1,587

 

 

 

(42

)

 

 

10

 

 

 

1,703

 

 

 

(43

)

Total debt securities

  available for sale

 

 

111

 

 

 

43,916

 

 

 

(503

)

 

 

105

 

 

 

58,091

 

 

 

(1,983

)

 

 

216

 

 

 

102,007

 

 

 

(2,486

)

 

The Company analyzed its investment portfolio in accordance with its OTTI review procedures and determined the Company did not need to record a credit-related OTTI loss, nor recognize a non credit-related OTTI loss in other comprehensive income for the years ended December 31, 2019, 2018, and 2017.

The Company’s sources of net investment income are as follows (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Debt securities

 

$

3,476

 

 

$

3,419

 

 

$

2,757

 

Equity securities

 

 

352

 

 

 

129

 

 

 

124

 

Cash, cash equivalents, and short-term investments

 

 

487

 

 

 

85

 

 

 

122

 

Total investment income

 

 

4,315

 

 

 

3,633

 

 

 

3,003

 

Investment expenses

 

 

(284

)

 

 

(297

)

 

 

(275

)

Net investment income

 

$

4,031

 

 

$

3,336

 

 

$

2,728

 

 

The following table summarizes the gross realized gains and losses from sales or maturities of available-for-sale debt securities and equity securities, as follows (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

Gross realized gains

 

$

269

 

 

$

54

 

 

$

32

 

Gross realized losses

 

 

(54

)

 

 

(256

)

 

 

(8

)

Total debt securities

 

 

215

 

 

 

(202

)

 

 

24

 

Equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

Gross realized gains

 

 

1,020

 

 

 

337

 

 

 

76

 

Gross realized losses

 

 

(39

)

 

 

(74

)

 

 

(30

)

Total equity securities

 

 

981

 

 

 

263

 

 

 

46

 

Total net investment realized gains

 

$

1,196

 

 

$

61

 

 

$

70

 

 

Proceeds from the sales of available-for-sale securities were $33.7 million, $14.6 million and $1.8 million for the years ended December 31, 2019, 2018, and 2017, respectively.  The gross realized gains from sales of available-for-sale securities for the years ended December 31, 2019, 2018, and 2017 were $274,000, $7,000, and $106,000, respectively.  The gross realized losses from sales of available-for-sale securities for the years ended December 31, 2019, 2018, and 2017 were $53,000, $199,000, and $37,000, respectively.  The year ended December 31, 2017 has not been recast to confirm to the current presentation of ASU No. 2016-01.  Refer to Note 1 ~ Summary of Significant Accounting Policies for further details.  

The Company carries other equity investments that do not have a readily determinable fair value at cost, less impairment or observable changes in price.  We review these investments for impairment during each reporting period.  There was no impairment or observable changes in price recorded during 2019 related to the Company's equity securities without readily determinable fair value.  These investments are a component of Other Assets in the Consolidated Balance Sheets.  The value of these investments as of December 31, 2019 were $665,000.

The table below summarizes the amortized cost and fair value of available-for-sale debt securities by contractual maturity at December 31, 2019.  Actual maturities may differ from contractual maturities because certain borrowers have the right to call or prepay obligations with or without call or prepayment penalties (dollars in thousands):

 

 

 

Amortized

Cost

 

 

Estimated

Fair Value

 

Due in one year or less

 

$

7,276

 

 

$

7,293

 

Due after one year through five years

 

 

31,575

 

 

 

32,152

 

Due after five years through ten years

 

 

15,237

 

 

 

15,767

 

Due after ten years

 

 

9,242

 

 

 

9,567

 

Securities with contractual maturities

 

 

63,330

 

 

 

64,779

 

Asset-backed securities

 

 

19,549

 

 

 

19,575

 

Mortgage-backed securities

 

 

31,389

 

 

 

31,515

 

Commercial mortgage-backed securities

 

 

9,972

 

 

 

10,043

 

Collateralized mortgage obligations

 

 

5,073

 

 

 

5,088

 

Total debt securities

 

$

129,313

 

 

$

131,000

 

 

At December 31, 2019 and 2018, the Insurance Companies Subsidiaries had an aggregate of $8.0 million and $8.5 million, respectively, on deposit in trust accounts to meet the deposit requirements of various state insurance departments.  At December 31, 2019 and 2018, the Company had $58.4 million and $45.4 million held in trust accounts to meet collateral requirements with other third-party insurers, relating to various fronting arrangements.  There are withdrawal and other restrictions on these deposits, including the type of investments that may be held, however, the Company may generally invest in high-grade bonds and short-term investments and earn interest on the funds.

v3.20.1
Fair Value Measurements - Financial Instruments (Details) - USD ($)
$ in Thousands
Dec. 31, 2019
Dec. 31, 2018
Assets:    
Total debt securities $ 131,000 $ 120,440
Equity Securities 6,599 6,587
Short-term investments 31,426 8,925
Total marketable investments measured at fair value 169,025 135,952
Total assets measured at fair value 169,732 140,102
Liabilities:    
Total Liabilities measured at fair value 33,891 31,892
U.S. Government    
Assets:    
Total debt securities 9,452 15,185
State and local government    
Assets:    
Total debt securities 14,933 15,788
Corporate debt    
Assets:    
Total debt securities 40,394 29,846
Asset-backed securities    
Assets:    
Total debt securities 19,575 24,284
Mortgage-backed securities    
Assets:    
Total debt securities 31,515 29,240
Commercial mortgage-backed securities    
Assets:    
Total debt securities 10,043 3,953
Collateralized mortgage obligations    
Assets:    
Total debt securities 5,088 2,144
Senior Unsecured Notes    
Liabilities:    
Debt 22,669 21,252
Subordinated notes    
Liabilities:    
Debt 11,222 10,640
Partnership interest    
Assets:    
Investments measured at NAV 707 4,150
Level 1    
Assets:    
Total debt securities 0 0
Equity Securities 6,335 6,323
Short-term investments 31,426 8,925
Total marketable investments measured at fair value 37,761 15,248
Liabilities:    
Total Liabilities measured at fair value 0 0
Level 1 | U.S. Government    
Assets:    
Total debt securities 0 0
Level 1 | State and local government    
Assets:    
Total debt securities 0 0
Level 1 | Corporate debt    
Assets:    
Total debt securities 0 0
Level 1 | Asset-backed securities    
Assets:    
Total debt securities 0 0
Level 1 | Mortgage-backed securities    
Assets:    
Total debt securities 0 0
Level 1 | Commercial mortgage-backed securities    
Assets:    
Total debt securities 0 0
Level 1 | Collateralized mortgage obligations    
Assets:    
Total debt securities 0 0
Level 1 | Senior Unsecured Notes    
Liabilities:    
Debt 0 0
Level 1 | Subordinated notes    
Liabilities:    
Debt 0 0
Level 2    
Assets:    
Total debt securities 131,000 120,440
Equity Securities 264 264
Short-term investments 0  
Total marketable investments measured at fair value 131,264 120,704
Liabilities:    
Total Liabilities measured at fair value 22,669 21,252
Level 2 | U.S. Government    
Assets:    
Total debt securities 9,452 15,185
Level 2 | State and local government    
Assets:    
Total debt securities 14,933 15,788
Level 2 | Corporate debt    
Assets:    
Total debt securities 40,394 29,846
Level 2 | Asset-backed securities    
Assets:    
Total debt securities 19,575 24,284
Level 2 | Mortgage-backed securities    
Assets:    
Total debt securities 31,515 29,240
Level 2 | Commercial mortgage-backed securities    
Assets:    
Total debt securities 10,043 3,953
Level 2 | Collateralized mortgage obligations    
Assets:    
Total debt securities 5,088 2,144
Level 2 | Senior Unsecured Notes    
Liabilities:    
Debt 22,669 21,252
Level 2 | Subordinated notes    
Liabilities:    
Debt 0 0
Level 3    
Assets:    
Total debt securities 0 0
Equity Securities 0 0
Short-term investments 0 0
Total marketable investments measured at fair value 0 0
Liabilities:    
Total Liabilities measured at fair value 11,222 10,640
Level 3 | U.S. Government    
Assets:    
Total debt securities 0 0
Level 3 | State and local government    
Assets:    
Total debt securities 0 0
Level 3 | Corporate debt    
Assets:    
Total debt securities 0 0
Level 3 | Asset-backed securities    
Assets:    
Total debt securities 0 0
Level 3 | Mortgage-backed securities    
Assets:    
Total debt securities 0 0
Level 3 | Commercial mortgage-backed securities    
Assets:    
Total debt securities 0 0
Level 3 | Collateralized mortgage obligations    
Assets:    
Total debt securities 0 0
Level 3 | Senior Unsecured Notes    
Liabilities:    
Debt 0 0
Level 3 | Subordinated notes    
Liabilities:    
Debt $ 11,222 $ 10,640
v3.20.1
Statutory Financial Data, Risk-Based Capital and Dividend Restrictions - Narrative (Details)
12 Months Ended
Dec. 31, 2019
Insurance [Abstract]  
Dividend restriction percentage of statutory surplus of preceding year 10.00%
v3.20.1
Income Taxes - Income Tax Expense (Benefit) (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Income Tax Disclosure [Abstract]                      
Current tax expense (benefit)                 $ 27 $ 52 $ (28)
Deferred tax expense (benefit)                 (940) 0 (419)
Total income tax expense (benefit) $ (122) $ (802) $ 0 $ 11 $ 0 $ 24 $ 10 $ 18 $ (913) $ 52 $ (447)
v3.20.1
Summary of Significant Accounting Policies (Policies)
12 Months Ended
Dec. 31, 2019
Accounting Policies [Abstract]  
Basis of Presentation and Management Representation

Basis of Presentation and Management Representation

The consolidated financial statements include accounts, after elimination of intercompany accounts and transactions, of Conifer Holdings, Inc. (the “Company” or “Conifer”), its wholly owned subsidiaries Conifer Insurance Company ("CIC"), Red Cedar Insurance Company ("RCIC"), White Pine Insurance Company ("WPIC"), and Sycamore Insurance Agency, Inc. ("SIA").  CIC, WPIC, and RCIC are collectively referred to as the "Insurance Company Subsidiaries."  On a stand-alone basis Conifer Holdings, Inc is referred to as the "Parent Company."  

The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”), which differ from statutory accounting practices prescribed or permitted for insurance companies by regulatory authorities.

Business

Business

The Company is engaged in the sale of property and casualty insurance products and has organized its principal operations into three types of insurance businesses: commercial lines, personal lines, and agency business.  The Company underwrites a variety of specialty insurance products, including property, general liability, liquor liability, automobile, and homeowners and dwelling policies.  The Company markets and sells its insurance products through a network of independent agents, including managing general agents, whereby policies are written in all 50 states in the United States (“U.S.”).  The Company’s corporate headquarters are located in Birmingham, Michigan with additional office facilities in Florida and Pennsylvania.

Public Debt Offering

Public Debt Offering

In September and October of 2018, the Company completed a public debt offering of $25.3 million of senior unsecured notes.  Refer to Note 7 ~ Debt for further details.

Use of Estimates

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  While management believes the amounts included in the consolidated financial statements reflect management's best estimates and assumptions, actual results may differ from these estimates.

Cash, Cash Equivalents, and Short-term Investments

Cash, Cash Equivalents, and Short-term Investments

Cash consists of cash deposits in banks, generally in operating accounts.  Cash equivalents consist of money-market funds that are specifically used as overnight investments tied to cash deposit accounts.  Short-term investments, consisting of money-market funds, are classified as investments in the consolidated balance sheets as they relate to the Company’s investment activities.

Lease Accounting

Lease Accounting

Effective January 1, 2019, the Company adopted FASB Accounting Standards Update ("ASU") No. 2016-02, Leases (Topic 842), which addresses the financial reporting of leasing transactions. This update required the recognition of a right-of-use asset and a corresponding lease liability, discounted to the present value, for all leases that extend beyond 12 months. For operating leases, the asset and liability will be amortized over the lease term on a straight-line basis, with all cash flows included in the operating section of the consolidated statement of cash flows. We do not have any financing leases. The Company elected to use the transition option of practical expedients permitted within the new standard, which allows for the adoption of the new standard at the effective date without adjusting the comparative prior periods presented. Our operating leases consist primarily of real estate utilized in the operation of our businesses with lease terms ranging from 5 to 10 years. Management has determined the appropriate discount rate to use in calculating the right-to-use asset and lease liability is 6.75%. The Company recorded a right-of-use asset of $3.9 million and lease liabilities of $3.9 million included in Other Assets and Other Liabilities in the Consolidated Balance Sheets on January 1, 2019.

Investment Securities and Other-than-temporary Impairments

Investment Securities

Debt securities are classified as available-for-sale and reported at fair value.  The Company determines the fair value using the market approach, which uses quoted prices or other relevant data based on market transactions involving identical or comparable assets.  The Company purchases the available-for-sale debt securities with the expectation that they will be held to maturity, however the Company may sell them if market conditions or credit‑related risk warrant earlier sales.  The Company does not have any securities classified as held-to-maturity or trading.

The change in unrealized gain and loss on debt securities is recorded as a component of accumulated other comprehensive income (loss), net of the related deferred tax effect, until realized.

The debt securities portfolio includes structured securities.  The Company recognizes income from these securities using a constant effective yield based on anticipated prepayments and the estimated economic life of the securities.  When actual prepayments differ significantly from anticipated prepayments, the estimated economic life is recalculated and the remaining unamortized premium or discount is amortized prospectively over the remaining economic life.  Premiums and discounts on structured securities are amortized or accreted over the life of the related available‑for‑sale security as an adjustment to yield using the effective interest method.  Such amortization and accretion is included in interest income in the consolidated statements of operations.  Dividend and interest income are recognized when earned.

Realized gains and losses from the sale of available-for-sale securities are determined on a specific-identification basis and included in earnings on the trade date.

Equity securities that do not result in consolidation and are not accounted for under the equity method are measured at fair value and any changes in fair value are recognized in net income in the Consolidated Statements of Operations.

Mutual fund and similar investments are measured at their net asset value, which approximates fair value. Any changes in the net asset value are recognized in net income in the Consolidated Statements of Operations.  This policy was effective in 2018 and 2017 amounts were not recasted.  

The Company carries other equity investments that do not have a readily determinable fair value at cost, less impairment and adjusted for observable price changes under the measurement alternative provided under GAAP.  We review these investments for impairment during each reporting period.  These investments are a component of Other Assets in the Consolidated Balance Sheets.

Other-than-Temporary Impairments

The Company reviews its impaired securities for possible other-than-temporary impairment ("OTTI") at each quarter-end.  A security has an impairment loss when its fair value is less than its cost or amortized cost at the balance sheet date.  The Company considers the following factors in performing its review: (i) the amount by which the security’s fair value is less than its cost, (ii) length of time the security has been impaired, (iii) whether management has the intent to sell the security, (iv) if it is more likely than not that management will be required to sell the security before recovery of its amortized cost basis, (v) whether the impairment is due to an issuer‑specific event, credit issues or change in market interest rates, (vi) the security’s credit rating and any recent downgrades or (vii) stress testing of expected cash flows under different scenarios.  If the Company cannot assert these conditions, an OTTI loss is recorded through the Consolidated Statements of Operations in the current period.

For all other impaired securities, the Company will assess whether the net present value of the cash flows expected to be collected from the security is less than its amortized cost basis.  Such a shortfall in cash flows is referred to as a “credit loss.”  For any such security, the Company separates the impairment loss into: (i) the credit loss and (ii) the non-credit loss, which is the amount related to all other factors such as interest rate changes, fluctuations in exchange rates and market conditions.  The credit loss charge is recorded to the current period statements of operations and the non-credit loss is recorded to accumulated other comprehensive income (loss), within shareholders’ equity, on an after-tax basis.  A security’s cost basis is permanently reduced by the amount of a credit loss.  Income is accreted over the remaining life of a security based on the interest rate necessary to discount the expected future cash flows to the new basis.  If the security is non-income producing, any cash proceeds are applied as a reduction of principal when received.

Recognition of Premium Revenues

Recognition of Premium Revenues

All of the property and casualty policies written by our insurance companies are considered short-duration contracts.  These policy premiums are earned on a daily pro-rata basis, net of reinsurance, over the term of the policy, which are six or twelve months in duration.  The portion of premiums written that relate to the unexpired terms of policies in force are deferred and reported as unearned premium at the balance sheet date.

Reinsurance

Reinsurance

Reinsurance premiums, commissions, losses and loss adjustment expenses ("LAE") on reinsured business are accounted for on a basis consistent with that used in accounting for the original policies issued and the terms of the reinsurance contracts.  The amounts reported as reinsurance recoverables include amounts billed to reinsurers on losses and LAE paid as well as estimates of amounts expected to be recovered from reinsurers on insurance liabilities that have not yet been paid. Reinsurance recoverables on unpaid losses and LAE are estimated based upon assumptions consistent with those used in establishing the gross liabilities as they are applied to the underlying reinsured contracts.  The Company records an allowance for uncollectible reinsurance recoverables based on an assessment of the reinsurer’s creditworthiness and collectability of the recorded amounts.  Management believes an allowance for uncollectible recoverable from its reinsurers was not necessary for the periods presented.

The Company receives ceding commissions in connection with certain ceded reinsurance.  The ceding commissions are recorded as a reduction of operating expenses.

In 2017, the Company entered into an adverse development cover reinsurance agreement (the "ADC").  The ADC is a retroactive reinsurance contract.  If the cumulative losses and loss adjustment expenses ceded under the ADC exceed the consideration paid, the resulting gain from such excess is deferred and amortized into earnings in future periods using the interest method.  In any period in which there is a gain position and a revised estimate of claim and allocated claim adjustment expenses, a portion of the deferred gain is cumulatively recognized in earnings as if the revised estimate was available at the inception date of the ADC.  As of December 31, 2019, the deferred gain on the ADC was fully recognized.

Deferred Policy Acquisition Costs

Deferred Policy Acquisition Costs

Costs incurred which are incremental and directly related to the successful acquisition of new or renewal insurance business is deferred.  These deferred costs consist of commissions paid to agents, premium taxes, and underwriting costs, including compensation and payroll related benefits. Proceeds from reinsurance transactions that represent recovery of acquisition costs reduce applicable unamortized acquisition costs in such a manner that net acquisition costs are capitalized and charged to expense.  Amortization of such policy acquisition costs is charged to expense in proportion to premium earned over the estimated policy term.

To the extent that unearned premiums on existing policies are not adequate to cover the sum of expected losses and LAE, unamortized acquisition costs and policy maintenance costs, unamortized deferred policy acquisition costs are charged to expense to the extent required to eliminate the premium deficiency.  If the premium deficiency is greater than the unamortized policy acquisition costs, a liability is recorded for any such deficiency.  The Company considers anticipated investment income in determining whether a premium deficiency exists.  Management performs this evaluation at each insurance product line level.

Unpaid Losses and Loss Adjustment Expenses

Unpaid Losses and Loss Adjustment Expenses

The liability for unpaid losses and LAE in the Consolidated Balance Sheets represents the Company’s estimate of the amount it expects to pay for the ultimate cost of all losses and LAE incurred that remain unpaid at the balance sheet date.  The liability is recorded on an undiscounted basis, except for the liability for unpaid losses and LAE assumed related to acquired companies which are initially recorded at fair value.  The process of estimating the liability for unpaid losses and LAE is a complex process that requires a high degree of judgment.

The liability for unpaid losses and LAE represent the accumulation of individual case estimates for reported losses and LAE, and actuarially determined estimates for incurred but not reported losses and LAE.  The liability for unpaid losses and LAE is intended to include the ultimate net cost of all losses and LAE incurred but unpaid as of the balance sheet date.  The liability is stated net of anticipated deductibles, salvage and subrogation, and gross of reinsurance ceded.  The estimate of the unpaid losses and LAE liability is continually reviewed and updated.  Although management believes the liability for losses and LAE is reasonable, the ultimate liability may be more or less than the current estimate.

The estimation of ultimate liability for unpaid losses and LAE is a complex, imprecise and inherently uncertain process, and therefore involves a considerable degree of judgment and expertise.  The Company utilizes various actuarially‑accepted reserving methodologies in deriving the continuum of expected outcomes and ultimately determining its estimated liability amount.  These methodologies utilize various inputs, including but not limited to written and earned premiums, paid and reported losses and LAE, expected initial loss and LAE ratio, which is the ratio of incurred losses and LAE to earned premiums, and expected claim reporting and payout patterns (including company-specific and industry data).  The liability for unpaid loss and LAE does not represent an exact measurement of liability, but is an estimate that is not directly or precisely quantifiable, particularly on a prospective basis, and is subject to a significant degree of variability over time.  In addition, the establishment of the liability for unpaid losses and LAE makes no provision for the broadening of coverage by legislative action or judicial interpretation or for the extraordinary future emergence of new types of losses not sufficiently represented in the Company’s historical experience or which cannot yet be quantified.  As a result, an integral component of estimating the liability for unpaid losses and LAE is the use of informed subjective estimates and judgments about the ultimate exposure to unpaid losses and LAE.  The effects of changes in the estimated liability are included in the results of operations in the period in which the estimates are revised.

The Company allocates the applicable portion of the unpaid losses and LAE to amounts recoverable from reinsurers under reinsurance contracts and reports those amounts separately as assets on the consolidated balance sheets.

Income Taxes

Income Taxes

Income taxes are accounted for under the asset and liability method.  Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax-credit carryforwards.  Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.  The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

Deferred tax assets are recognized to the extent that there is sufficient positive evidence, as allowed under the Accounting Standard Codification ("ASC") 740, Income Taxes, to support the recoverability of those deferred tax assets.  The Company establishes a valuation allowance to the extent that there is insufficient evidence to support the recoverability of the deferred tax asset under ASC 740.  In making such a determination, management considers all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax‑planning strategies, and results of recent operations.  If it is determined that the deferred tax assets would be realizable in the future in excess of their net recorded amount, an adjustment would be made to the deferred tax asset valuation allowance, which would reduce the provision for income taxes.

As of December 31, 2019 and 2018, the Company did not have any unrecognized tax benefits and had no accrued interest or penalties related to uncertain tax positions.

Other Income

Other Income

Other income consists primarily of fees charged to policyholders by the Company for services outside of the premium charge, such as installment billings or policy issuance costs.  Commission income is also received by the Company’s insurance agencies for writing policies for third party insurance companies.  The Company recognizes commission income on the later of the effective date of the policy, the date when the premium can be reasonably established, or the date when substantially all services related to the insurance placement have been rendered.

Operating Expenses

Operating Expenses

Operating expenses consist primarily of other underwriting, compensation and benefits, information technology, facility and other administrative expenses.

Recently Issued Accounting Guidance

Recently Issued Accounting Guidance

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326), which amends the current methodology and timing for recognizing credit losses.  This amendment will replace the current GAAP "incurred loss" methodology for credit losses with a methodology based on expected credit losses.  The new guidance will also require expanded consideration of a broader range of reasonable and increased supportable information for the credit loss estimates.  This ASU is effective for annual and interim reporting periods beginning after December 15, 2022.  Management is currently evaluating the impact of the guidance.

In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820), which modifies the disclosure requirements for assets and liabilities measured at fair value.  The requirements to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, the policy for timing of transfers between levels and the valuation processes for Level 3 fair value measurements have all been removed.  However, the changes in unrealized gains and losses included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period must be disclosed along with the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements (or other quantitative information if it is more reasonable).  Finally, for investments measured at net asset value, the requirements have been modified so that the timing of liquidation and the date when restrictions from redemption might lapse are only disclosed if the investee has communicated the timing to the entity or announced the timing publicly.  This ASU is effective for annual and interim reporting periods beginning after December 15, 2019.  Early adoption is permitted upon the issuance of this update.  Management does not expect the new guidance to have a material impact on the Company’s consolidated financial statements.

v3.20.1
Segment Information
12 Months Ended
Dec. 31, 2019
Segment Reporting [Abstract]  
Segment Information

17. Segment Information

The Company is engaged in the sale of property and casualty insurance products and has organized its business model around three classes of insurance businesses: commercial lines, personal lines, and wholesale agency business. Within these three businesses, the Company offers various insurance products and insurance agency services. Such insurance businesses are engaged in underwriting and marketing insurance coverages, and administering claims processing for such policies. The Company views the commercial and personal lines segments as underwriting business (business that takes on insurance underwriting risk). The wholesale agency business provides non-risk bearing revenue through commissions and policy fees. The wholesale agency business increases the product options to the Company’s independent retail agents by offering both insurance products from the Insurance Company Subsidiaries as well as products offered by other insurers. This segment has expanded in 2019, resulting in its separate disclosure. Prior periods have been recast to reflect the separate disclosure of the wholesale agency segment.

The Company defines its operating segments as components of the business where separate financial information is available and used by the chief operating decision maker in deciding how to allocate resources to its segments and in assessing its performance. In assessing performance of its operating segments, the Company’s chief operating decision maker, the Chief Executive Officer, reviews a number of financial measures including gross written premiums, net earned premiums, losses and LAE, net of reinsurance recoveries, and other revenue and expenses. The primary measure used for making decisions about resources to be allocated to an operating segment and assessing its performance is segment underwriting gain or loss which is defined as segment revenues, consisting of net earned premiums and other income, less segment expenses, consisting of losses and LAE, policy acquisition costs and operating expenses of the operating segments. Operating expenses primarily include compensation and related benefits for personnel, policy issuance and claims systems, rent and utilities.  The Company markets, distributes and sells its insurance products through its own insurance agencies and a network of independent agents.  All of the Company’s insurance activities are conducted in the United States with a concentration of activity in Florida, Michigan, Texas and New York.  For the years ended December 31, 2019, 2018, and 2017, gross written premiums attributable to these four states were 51.6%, 51.3%, and 55.7% respectively, of the Company’s total gross written premiums.

The following table summarizes our net earned premiums:

 

 

 

Net Earned Premium

 

 

 

2019

 

 

2018

 

 

2017

 

Commercial

 

 

94

%

 

 

89

%

 

 

84

%

Personal

 

 

6

%

 

 

11

%

 

 

16

%

Total

 

 

100

%

 

 

100

%

 

 

100

%

 

The following provides a description of the Company’s two insurance businesses and product offerings within these businesses:

 

Commercial lines—offers coverage for property, liability, automobile and other miscellaneous coverage primarily to owner-operated small and mid-sized businesses, professional organizations and hospitality businesses such as restaurants, bars and taverns.

 

Personal lines—offers coverage for low-value dwelling, and wind-exposed homeowners.

The Agency business sells insurance products on behalf of the Company’s commercial and personal lines businesses as well as to third-party insurers. Certain acquisition costs incurred by the commercial and personal lines businesses are reflected as commission revenue for the Agency business and are eliminated in the Eliminations category.

In addition to the reportable segments, the Company maintains a Corporate and Other category to reconcile segment results to the consolidated totals.  The Corporate and Other category includes: (i) corporate operating expenses such as salaries and related benefits of the Company’s executive management team, some finance and information technology personnel, and other corporate headquarters expenses, (ii) interest expense on the Company’s debt obligations; (iii) depreciation and amortization on property and equipment, and (iv) all investment income activity.  All investment income activity is reported within net investment income, net realized investment gains, and change in fair value of equity securities on the consolidated statements of operations.  The Company’s assets on the consolidated balance sheet are not allocated to the reportable segments.

The following tables present information by reportable segment (dollars in thousands):

 

Year Ended December 31, 2019

Commercial

Lines

 

 

Personal

Lines

 

 

Under-writing

 

 

Wholesale Agency

 

 

Corp-orate

 

 

Elim-inations

 

 

Total

 

Gross written premiums

$

94,391

 

 

$

7,462

 

 

$

101,853

 

 

$

 

 

$

 

 

$

 

 

$

101,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net written premiums

$

81,966

 

 

$

5,758

 

 

$

87,724

 

 

$

 

 

$

 

 

$

 

 

$

87,724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

$

83,858

 

 

$

5,231

 

 

$

89,089

 

 

$

 

 

$

 

 

$

 

 

$

89,089

 

Other income

 

216

 

 

 

143

 

 

 

359

 

 

 

9,073

 

 

 

224

 

 

 

(7,547

)

 

 

2,109

 

Segment revenue

 

84,074

 

 

 

5,374

 

 

 

89,448

 

 

 

9,073

 

 

 

224

 

 

 

(7,547

)

 

 

91,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses, net

 

53,256

 

 

 

6,488

 

 

 

59,744

 

 

 

 

 

 

 

 

 

 

 

 

59,744

 

Policy acquisition costs

 

23,511

 

 

 

1,744

 

 

 

25,255

 

 

 

6,063

 

 

 

 

 

 

(6,407

)

 

 

24,911

 

Operating expenses

 

12,881

 

 

 

1,233

 

 

 

14,114

 

 

 

2,180

 

 

 

1,288

 

 

 

 

 

 

17,582

 

Segment expenses

 

89,648

 

 

 

9,465

 

 

 

99,113

 

 

 

8,243

 

 

 

1,288

 

 

 

(6,407

)

 

 

102,237

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment underwriting gain (loss)

 

(5,574

)

 

 

(4,091

)

 

 

(9,665

)

 

 

830

 

 

 

(1,064

)

 

 

(1,140

)

 

 

(11,039

)

Investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,031

 

 

 

 

 

 

 

4,031

 

Net realized investment gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,196

 

 

 

 

 

 

 

1,196

 

Change in fair value of equity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(427

)

 

 

 

 

 

 

(427

)

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,882

)

 

 

 

 

 

 

(2,882

)

Income (loss) before income taxes

$

(5,574

)

 

$

(4,091

)

 

$

(9,665

)

 

$

830

 

 

$

854

 

 

$

(1,140

)

 

$

(9,121

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred policy acquisition costs

$

12,033

 

 

$

1,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(1,134

)

 

$

11,906

 

Unearned premiums

 

47,674

 

 

 

3,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51,503

 

Unpaid losses and loss adjustment expenses

 

101,850

 

 

 

5,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

107,246

 

 

Year Ended December 31, 2018

 

Commercial

Lines

 

 

Personal

Lines

 

 

Under-writing

 

 

Wholesale Agency

 

 

Corp-orate

 

 

Elim-inations

 

 

Total

 

Gross written premiums

 

$

97,694

 

 

$

6,674

 

 

$

104,368

 

 

$

 

 

$

 

 

$

 

 

$

104,368

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net written premiums

 

$

87,038

 

 

$

2,048

 

 

$

89,086

 

 

$

 

 

$

 

 

$

 

 

$

89,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

83,352

 

 

$

10,459

 

 

$

93,811

 

 

$

 

 

$

 

 

$

 

 

$

93,811

 

Other income

 

 

101

 

 

 

225

 

 

 

326

 

 

 

9,251

 

 

 

156

 

 

 

(8,151

)

 

 

1,582

 

Segment revenue

 

 

83,453

 

 

 

10,684

 

 

 

94,137

 

 

 

9,251

 

 

 

156

 

 

 

(8,151

)

 

 

95,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses, net

 

 

53,065

 

 

 

9,450

 

 

 

62,515

 

 

 

 

 

 

 

 

 

 

 

 

62,515

 

Policy acquisition costs

 

 

23,584

 

 

 

3,846

 

 

 

27,430

 

 

 

6,255

 

 

 

 

 

 

(8,151

)

 

 

25,534

 

Operating expenses

 

 

14,662

 

 

 

1,088

 

 

 

15,750

 

 

 

1,564

 

 

 

369

 

 

 

 

 

 

17,683

 

Segment expenses

 

 

91,311

 

 

 

14,384

 

 

 

105,695

 

 

 

7,819

 

 

 

369

 

 

 

(8,151

)

 

 

105,732

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment underwriting gain (loss)

 

 

(7,858

)

 

 

(3,700

)

 

 

(11,558

)

 

 

1,432

 

 

 

(213

)

 

$

 

 

 

(10,339

)

Investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,336

 

 

 

 

 

 

 

3,336

 

Net realized investment gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

61

 

 

 

 

 

 

 

61

 

Change in fair value of equity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

121

 

 

 

 

 

 

 

121

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,644

)

 

 

 

 

 

 

(2,644

)

Income (loss) before income taxes

 

$

(7,858

)

 

$

(3,700

)

 

$

(11,558

)

 

$

1,432

 

 

$

661

 

 

$

 

 

$

(9,465

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred policy acquisition costs

 

$

11,258

 

 

$

753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

12,011

 

Unearned premiums

 

 

49,549

 

 

 

3,303

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

52,852

 

Unpaid losses and loss adjustment expenses

 

 

87,643

 

 

 

5,164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

92,807

 

 

Year Ended December 31, 2017

 

Commercial

Lines

 

 

Personal

Lines

 

 

Under-writing

 

 

Wholesale Agency

 

 

Corp-orate

 

 

Elim-inations

 

 

Total

 

Gross written premiums

 

$

92,112

 

 

$

22,172

 

 

$

114,284

 

 

$

 

 

$

 

 

$

 

 

$

114,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net written premiums

 

$

78,217

 

 

$

13,023

 

 

$

91,240

 

 

$

 

 

$

 

 

$

 

 

$

91,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

76,786

 

 

$

14,943

 

 

$

91,729

 

 

$

 

 

$

 

 

$

 

 

$

91,729

 

Other income

 

 

221

 

 

 

573

 

 

 

794

 

 

 

10,380

 

 

 

130

 

 

 

(9,744

)

 

 

1,560

 

Segment revenue

 

 

77,007

 

 

 

15,516

 

 

 

92,523

 

 

 

10,380

 

 

 

130

 

 

 

(9,744

)

 

 

93,289

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses, net

 

 

55,701

 

 

 

18,216

 

 

 

73,917

 

 

 

 

 

 

 

 

 

 

 

 

73,917

 

Policy acquisition costs

 

 

22,366

 

 

 

6,537

 

 

 

28,903

 

 

 

7,086

 

 

 

 

 

 

(9,744

)

 

 

26,245

 

Operating expenses

 

 

10,585

 

 

 

1,939

 

 

 

12,524

 

 

 

2,248

 

 

 

2,595

 

 

 

 

 

 

17,367

 

Segment expenses

 

 

88,652

 

 

 

26,692

 

 

 

115,344

 

 

 

9,334

 

 

 

2,595

 

 

 

(9,744

)

 

 

117,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment underwriting gain (loss)

 

 

(11,645

)

 

 

(11,176

)

 

 

(22,821

)

 

 

1,046

 

 

 

(2,465

)

 

$

 

 

 

(24,240

)

Investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,728

 

 

 

 

 

 

 

2,728

 

Net realized investment gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

70

 

 

 

 

 

 

 

70

 

Other gains (losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

750

 

 

 

 

 

 

 

750

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,362

)

 

 

 

 

 

 

(1,362

)

Income (loss) before income taxes

 

$

(11,645

)

 

$

(11,176

)

 

$

(22,821

)

 

$

1,046

 

 

$

(279

)

 

$

 

 

$

(22,054

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred policy acquisition costs

 

$

10,116

 

 

$

2,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

12,781

 

Unearned premiums

 

 

45,951

 

 

 

11,721

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57,672

 

Unpaid losses and loss adjustment expenses

 

 

76,586

 

 

 

11,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

87,896

 

 

v3.20.1
Stock-based Compensation
12 Months Ended
Dec. 31, 2019
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract]  
Stock-based Compensation

13. Stock-based Compensation

In 2015, the Company established the Conifer Holdings, Inc. 2015 Omnibus Incentive Plan (“2015 Plan”), which permits the granting of stock options, stock appreciation rights, restricted stock units ("RSU") and other stock-based awards.  The 2015 Plan authorizes up to 1,377,000 shares of common stock for awards to be issued to employees, directors or consultants of the Company.  The RSUs are issued at no less than the market price on the date the awards are granted.  The awards vest in five annual installments, commencing on the first anniversary from the date of grant.  The Company will expense the grant date fair value of the RSUs as compensation expense on a straight-line basis over the requisite service period.  Upon vesting, each RSU will convert into one share of common stock.  The unvested RSUs are subject to forfeiture in the event the employee is involuntarily or voluntarily terminated.  If the employee is terminated by the Company for cause, the Company has the option to forfeit the terminated employees’ vested shares for no consideration and to cause the employee to have no further rights or interest in the vested RSUs.

The following summarizes our RSU activity (units in thousands):

 

 

 

Number of

Units

 

 

Weighted

Average

Grant-Date

Fair Value

 

Outstanding at December 31, 2016

 

 

416

 

 

$

9.87

 

Units vested

 

 

(95

)

 

 

9.97

 

Units forfeited

 

 

(14

)

 

 

9.94

 

Outstanding at December 31, 2017

 

 

307

 

 

$

9.84

 

Units granted

 

 

70

 

 

 

5.76

 

Units vested

 

 

(95

)

 

 

9.84

 

Units forfeited

 

 

(18

)

 

 

8.96

 

Outstanding at December 31, 2018

 

 

264

 

 

$

8.91

 

Units vested

 

 

(102

)

 

 

9.47

 

Units forfeited

 

 

(6

)

 

 

7.37

 

Outstanding at December 31, 2019

 

 

156

 

 

$

8.45

 

 

The scheduled vesting for the restricted stock units at December 31, 2019, was as follows (units in thousands):

 

 

 

2020

 

 

2021

 

 

2022

 

 

2023

 

 

Total

 

Scheduled vesting - RSUs

 

 

102

 

 

 

31

 

 

 

13

 

 

 

10

 

 

 

156

 

 

In 2015, the Company issued 390,352 RSUs to executive officers and other employees to be settled in shares of common stock.  The total RSUs were valued at $4.1 million on the date of grant.  In 2016, the Company issued 111,281 RSUs to executive officers and other employees valued at $909,000 on the date of grant.  In 2018, the Company issued 70,000 RSUs to executive officers and other employees valued at $404,000 on the dates of grant.

The Company recorded $959,000, $970,000, and $948,000 of compensation expense related to the RSUs for the years ended December 31, 2019, 2018 and 2017, respectively.  The total compensation cost related to the non-vested portion of the restricted stock units which has not been recognized as of December 31, 2019 was $1.3 million.

v3.20.1
Summary of Significant Accounting Policies
12 Months Ended
Dec. 31, 2019
Accounting Policies [Abstract]  
Summary of Significant Accounting Policies

CONIFER HOLDINGS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

 

1. Summary Of Significant Accounting Policies

Basis of Presentation and Management Representation

The consolidated financial statements include accounts, after elimination of intercompany accounts and transactions, of Conifer Holdings, Inc. (the “Company” or “Conifer”), its wholly owned subsidiaries Conifer Insurance Company ("CIC"), Red Cedar Insurance Company ("RCIC"), White Pine Insurance Company ("WPIC"), and Sycamore Insurance Agency, Inc. ("SIA").  CIC, WPIC, and RCIC are collectively referred to as the "Insurance Company Subsidiaries."  On a stand-alone basis Conifer Holdings, Inc is referred to as the "Parent Company."  

The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”), which differ from statutory accounting practices prescribed or permitted for insurance companies by regulatory authorities.

Business

The Company is engaged in the sale of property and casualty insurance products and has organized its principal operations into three types of insurance businesses: commercial lines, personal lines, and agency business.  The Company underwrites a variety of specialty insurance products, including property, general liability, liquor liability, automobile, and homeowners and dwelling policies.  The Company markets and sells its insurance products through a network of independent agents, including managing general agents, whereby policies are written in all 50 states in the United States (“U.S.”).  The Company’s corporate headquarters are located in Birmingham, Michigan with additional office facilities in Florida and Pennsylvania.

Public Debt Offering

In September and October of 2018, the Company completed a public debt offering of $25.3 million of senior unsecured notes.  Refer to Note 7 ~ Debt for further details.

Summary of Significant Accounting Policies

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  While management believes the amounts included in the consolidated financial statements reflect management's best estimates and assumptions, actual results may differ from these estimates.

Cash, Cash Equivalents, and Short-term Investments

Cash consists of cash deposits in banks, generally in operating accounts.  Cash equivalents consist of money-market funds that are specifically used as overnight investments tied to cash deposit accounts.  Short-term investments, consisting of money-market funds, are classified as investments in the consolidated balance sheets as they relate to the Company’s investment activities.

Lease Accounting

Effective January 1, 2019, the Company adopted FASB Accounting Standards Update ("ASU") No. 2016-02, Leases (Topic 842), which addresses the financial reporting of leasing transactions. This update required the recognition of a right-of-use asset and a corresponding lease liability, discounted to the present value, for all leases that extend beyond 12 months. For operating leases, the asset and liability will be amortized over the lease term on a straight-line basis, with all cash flows included in the operating section of the consolidated statement of cash flows. We do not have any financing leases. The Company elected to use the transition option of practical expedients permitted within the new standard, which allows for the adoption of the new standard at the effective date without adjusting the comparative prior periods presented. Our operating leases consist primarily of real estate utilized in the operation of our businesses with lease terms ranging from 5 to 10 years. Management has determined the appropriate discount rate to use in calculating the right-to-use asset and lease liability is 6.75%. The Company recorded a right-of-use asset of $3.9 million and lease liabilities of $3.9 million included in Other Assets and Other Liabilities in the Consolidated Balance Sheets on January 1, 2019.

Investment Securities

Debt securities are classified as available-for-sale and reported at fair value.  The Company determines the fair value using the market approach, which uses quoted prices or other relevant data based on market transactions involving identical or comparable assets.  The Company purchases the available-for-sale debt securities with the expectation that they will be held to maturity, however the Company may sell them if market conditions or credit‑related risk warrant earlier sales.  The Company does not have any securities classified as held-to-maturity or trading.

The change in unrealized gain and loss on debt securities is recorded as a component of accumulated other comprehensive income (loss), net of the related deferred tax effect, until realized.

The debt securities portfolio includes structured securities.  The Company recognizes income from these securities using a constant effective yield based on anticipated prepayments and the estimated economic life of the securities.  When actual prepayments differ significantly from anticipated prepayments, the estimated economic life is recalculated and the remaining unamortized premium or discount is amortized prospectively over the remaining economic life.  Premiums and discounts on structured securities are amortized or accreted over the life of the related available‑for‑sale security as an adjustment to yield using the effective interest method.  Such amortization and accretion is included in interest income in the consolidated statements of operations.  Dividend and interest income are recognized when earned.

Realized gains and losses from the sale of available-for-sale securities are determined on a specific-identification basis and included in earnings on the trade date.

Equity securities that do not result in consolidation and are not accounted for under the equity method are measured at fair value and any changes in fair value are recognized in net income in the Consolidated Statements of Operations.

Mutual fund and similar investments are measured at their net asset value, which approximates fair value. Any changes in the net asset value are recognized in net income in the Consolidated Statements of Operations.  This policy was effective in 2018 and 2017 amounts were not recasted.  

The Company carries other equity investments that do not have a readily determinable fair value at cost, less impairment and adjusted for observable price changes under the measurement alternative provided under GAAP.  We review these investments for impairment during each reporting period.  These investments are a component of Other Assets in the Consolidated Balance Sheets.

Other-than-Temporary Impairments

The Company reviews its impaired securities for possible other-than-temporary impairment ("OTTI") at each quarter-end.  A security has an impairment loss when its fair value is less than its cost or amortized cost at the balance sheet date.  The Company considers the following factors in performing its review: (i) the amount by which the security’s fair value is less than its cost, (ii) length of time the security has been impaired, (iii) whether management has the intent to sell the security, (iv) if it is more likely than not that management will be required to sell the security before recovery of its amortized cost basis, (v) whether the impairment is due to an issuer‑specific event, credit issues or change in market interest rates, (vi) the security’s credit rating and any recent downgrades or (vii) stress testing of expected cash flows under different scenarios.  If the Company cannot assert these conditions, an OTTI loss is recorded through the Consolidated Statements of Operations in the current period.

For all other impaired securities, the Company will assess whether the net present value of the cash flows expected to be collected from the security is less than its amortized cost basis.  Such a shortfall in cash flows is referred to as a “credit loss.”  For any such security, the Company separates the impairment loss into: (i) the credit loss and (ii) the non-credit loss, which is the amount related to all other factors such as interest rate changes, fluctuations in exchange rates and market conditions.  The credit loss charge is recorded to the current period statements of operations and the non-credit loss is recorded to accumulated other comprehensive income (loss), within shareholders’ equity, on an after-tax basis.  A security’s cost basis is permanently reduced by the amount of a credit loss.  Income is accreted over the remaining life of a security based on the interest rate necessary to discount the expected future cash flows to the new basis.  If the security is non-income producing, any cash proceeds are applied as a reduction of principal when received.

Recognition of Premium Revenues

All of the property and casualty policies written by our insurance companies are considered short-duration contracts.  These policy premiums are earned on a daily pro-rata basis, net of reinsurance, over the term of the policy, which are six or twelve months in duration.  The portion of premiums written that relate to the unexpired terms of policies in force are deferred and reported as unearned premium at the balance sheet date.

Reinsurance

Reinsurance premiums, commissions, losses and loss adjustment expenses ("LAE") on reinsured business are accounted for on a basis consistent with that used in accounting for the original policies issued and the terms of the reinsurance contracts.  The amounts reported as reinsurance recoverables include amounts billed to reinsurers on losses and LAE paid as well as estimates of amounts expected to be recovered from reinsurers on insurance liabilities that have not yet been paid. Reinsurance recoverables on unpaid losses and LAE are estimated based upon assumptions consistent with those used in establishing the gross liabilities as they are applied to the underlying reinsured contracts.  The Company records an allowance for uncollectible reinsurance recoverables based on an assessment of the reinsurer’s creditworthiness and collectability of the recorded amounts.  Management believes an allowance for uncollectible recoverable from its reinsurers was not necessary for the periods presented.

The Company receives ceding commissions in connection with certain ceded reinsurance.  The ceding commissions are recorded as a reduction of operating expenses.

In 2017, the Company entered into an adverse development cover reinsurance agreement (the "ADC").  The ADC is a retroactive reinsurance contract.  If the cumulative losses and loss adjustment expenses ceded under the ADC exceed the consideration paid, the resulting gain from such excess is deferred and amortized into earnings in future periods using the interest method.  In any period in which there is a gain position and a revised estimate of claim and allocated claim adjustment expenses, a portion of the deferred gain is cumulatively recognized in earnings as if the revised estimate was available at the inception date of the ADC.  As of December 31, 2019, the deferred gain on the ADC was fully recognized.

Deferred Policy Acquisition Costs

Costs incurred which are incremental and directly related to the successful acquisition of new or renewal insurance business is deferred.  These deferred costs consist of commissions paid to agents, premium taxes, and underwriting costs, including compensation and payroll related benefits. Proceeds from reinsurance transactions that represent recovery of acquisition costs reduce applicable unamortized acquisition costs in such a manner that net acquisition costs are capitalized and charged to expense.  Amortization of such policy acquisition costs is charged to expense in proportion to premium earned over the estimated policy term.

To the extent that unearned premiums on existing policies are not adequate to cover the sum of expected losses and LAE, unamortized acquisition costs and policy maintenance costs, unamortized deferred policy acquisition costs are charged to expense to the extent required to eliminate the premium deficiency.  If the premium deficiency is greater than the unamortized policy acquisition costs, a liability is recorded for any such deficiency.  The Company considers anticipated investment income in determining whether a premium deficiency exists.  Management performs this evaluation at each insurance product line level.

Unpaid Losses and Loss Adjustment Expenses

The liability for unpaid losses and LAE in the Consolidated Balance Sheets represents the Company’s estimate of the amount it expects to pay for the ultimate cost of all losses and LAE incurred that remain unpaid at the balance sheet date.  The liability is recorded on an undiscounted basis, except for the liability for unpaid losses and LAE assumed related to acquired companies which are initially recorded at fair value.  The process of estimating the liability for unpaid losses and LAE is a complex process that requires a high degree of judgment.

The liability for unpaid losses and LAE represent the accumulation of individual case estimates for reported losses and LAE, and actuarially determined estimates for incurred but not reported losses and LAE.  The liability for unpaid losses and LAE is intended to include the ultimate net cost of all losses and LAE incurred but unpaid as of the balance sheet date.  The liability is stated net of anticipated deductibles, salvage and subrogation, and gross of reinsurance ceded.  The estimate of the unpaid losses and LAE liability is continually reviewed and updated.  Although management believes the liability for losses and LAE is reasonable, the ultimate liability may be more or less than the current estimate.

The estimation of ultimate liability for unpaid losses and LAE is a complex, imprecise and inherently uncertain process, and therefore involves a considerable degree of judgment and expertise.  The Company utilizes various actuarially‑accepted reserving methodologies in deriving the continuum of expected outcomes and ultimately determining its estimated liability amount.  These methodologies utilize various inputs, including but not limited to written and earned premiums, paid and reported losses and LAE, expected initial loss and LAE ratio, which is the ratio of incurred losses and LAE to earned premiums, and expected claim reporting and payout patterns (including company-specific and industry data).  The liability for unpaid loss and LAE does not represent an exact measurement of liability, but is an estimate that is not directly or precisely quantifiable, particularly on a prospective basis, and is subject to a significant degree of variability over time.  In addition, the establishment of the liability for unpaid losses and LAE makes no provision for the broadening of coverage by legislative action or judicial interpretation or for the extraordinary future emergence of new types of losses not sufficiently represented in the Company’s historical experience or which cannot yet be quantified.  As a result, an integral component of estimating the liability for unpaid losses and LAE is the use of informed subjective estimates and judgments about the ultimate exposure to unpaid losses and LAE.  The effects of changes in the estimated liability are included in the results of operations in the period in which the estimates are revised.

The Company allocates the applicable portion of the unpaid losses and LAE to amounts recoverable from reinsurers under reinsurance contracts and reports those amounts separately as assets on the consolidated balance sheets.

Income Taxes

Income taxes are accounted for under the asset and liability method.  Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax-credit carryforwards.  Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.  The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

Deferred tax assets are recognized to the extent that there is sufficient positive evidence, as allowed under the Accounting Standard Codification ("ASC") 740, Income Taxes, to support the recoverability of those deferred tax assets.  The Company establishes a valuation allowance to the extent that there is insufficient evidence to support the recoverability of the deferred tax asset under ASC 740.  In making such a determination, management considers all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax‑planning strategies, and results of recent operations.  If it is determined that the deferred tax assets would be realizable in the future in excess of their net recorded amount, an adjustment would be made to the deferred tax asset valuation allowance, which would reduce the provision for income taxes.

As of December 31, 2019 and 2018, the Company did not have any unrecognized tax benefits and had no accrued interest or penalties related to uncertain tax positions.

Other Income

Other income consists primarily of fees charged to policyholders by the Company for services outside of the premium charge, such as installment billings or policy issuance costs.  Commission income is also received by the Company’s insurance agencies for writing policies for third party insurance companies.  The Company recognizes commission income on the later of the effective date of the policy, the date when the premium can be reasonably established, or the date when substantially all services related to the insurance placement have been rendered.

Operating Expenses

Operating expenses consist primarily of other underwriting, compensation and benefits, information technology, facility and other administrative expenses.

Recently Issued Accounting Guidance

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326), which amends the current methodology and timing for recognizing credit losses.  This amendment will replace the current GAAP "incurred loss" methodology for credit losses with a methodology based on expected credit losses.  The new guidance will also require expanded consideration of a broader range of reasonable and increased supportable information for the credit loss estimates.  This ASU is effective for annual and interim reporting periods beginning after December 15, 2022.  Management is currently evaluating the impact of the guidance.

In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820), which modifies the disclosure requirements for assets and liabilities measured at fair value.  The requirements to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, the policy for timing of transfers between levels and the valuation processes for Level 3 fair value measurements have all been removed.  However, the changes in unrealized gains and losses included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period must be disclosed along with the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements (or other quantitative information if it is more reasonable).  Finally, for investments measured at net asset value, the requirements have been modified so that the timing of liquidation and the date when restrictions from redemption might lapse are only disclosed if the investee has communicated the timing to the entity or announced the timing publicly.  This ASU is effective for annual and interim reporting periods beginning after December 15, 2019.  Early adoption is permitted upon the issuance of this update.  Management does not expect the new guidance to have a material impact on the Company’s consolidated financial statements.

v3.20.1
Investments - Available-for-sale Fixed Maturity Securities by Contractual Maturity (Details) - USD ($)
$ in Thousands
Dec. 31, 2019
Dec. 31, 2018
Amortized Cost    
Due in one year or less $ 7,276  
Due after one year through five years 31,575  
Due after five years through ten years 15,237  
Due after ten years 9,242  
Securities with contractual maturities 63,330  
Total debt securities 129,313 $ 122,678
Estimated Fair Value    
Due in one year or less 7,293  
Due after one year through five years 32,152  
Due after five years through ten years 15,767  
Due after ten years 9,567  
Securities with contractual maturities 64,779  
Total debt securities 131,000 120,440
Asset-backed securities    
Amortized Cost    
Total debt securities 19,549 24,468
Estimated Fair Value    
Total debt securities 19,575 24,284
Mortgage-backed securities    
Amortized Cost    
Total debt securities 31,389 30,377
Estimated Fair Value    
Total debt securities 31,515 29,240
Commercial mortgage-backed securities    
Amortized Cost    
Total debt securities 9,972 4,025
Estimated Fair Value    
Total debt securities 10,043 3,953
Collateralized mortgage obligations    
Amortized Cost    
Total debt securities 5,073 2,178
Estimated Fair Value    
Total debt securities $ 5,088 $ 2,144
v3.20.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2019
Segment Reporting [Abstract]  
Schedule of Information by Reportable Segment

The following table summarizes our net earned premiums:

 

 

 

Net Earned Premium

 

 

 

2019

 

 

2018

 

 

2017

 

Commercial

 

 

94

%

 

 

89

%

 

 

84

%

Personal

 

 

6

%

 

 

11

%

 

 

16

%

Total

 

 

100

%

 

 

100

%

 

 

100

%

The following tables present information by reportable segment (dollars in thousands):

 

Year Ended December 31, 2019

Commercial

Lines

 

 

Personal

Lines

 

 

Under-writing

 

 

Wholesale Agency

 

 

Corp-orate

 

 

Elim-inations

 

 

Total

 

Gross written premiums

$

94,391

 

 

$

7,462

 

 

$

101,853

 

 

$

 

 

$

 

 

$

 

 

$

101,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net written premiums

$

81,966

 

 

$

5,758

 

 

$

87,724

 

 

$

 

 

$

 

 

$

 

 

$

87,724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

$

83,858

 

 

$

5,231

 

 

$

89,089

 

 

$

 

 

$

 

 

$

 

 

$

89,089

 

Other income

 

216

 

 

 

143

 

 

 

359

 

 

 

9,073

 

 

 

224

 

 

 

(7,547

)

 

 

2,109

 

Segment revenue

 

84,074

 

 

 

5,374

 

 

 

89,448

 

 

 

9,073

 

 

 

224

 

 

 

(7,547

)

 

 

91,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses, net

 

53,256

 

 

 

6,488

 

 

 

59,744

 

 

 

 

 

 

 

 

 

 

 

 

59,744

 

Policy acquisition costs

 

23,511

 

 

 

1,744

 

 

 

25,255

 

 

 

6,063

 

 

 

 

 

 

(6,407

)

 

 

24,911

 

Operating expenses

 

12,881

 

 

 

1,233

 

 

 

14,114

 

 

 

2,180

 

 

 

1,288

 

 

 

 

 

 

17,582

 

Segment expenses

 

89,648

 

 

 

9,465

 

 

 

99,113

 

 

 

8,243

 

 

 

1,288

 

 

 

(6,407

)

 

 

102,237

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment underwriting gain (loss)

 

(5,574

)

 

 

(4,091

)

 

 

(9,665

)

 

 

830

 

 

 

(1,064

)

 

 

(1,140

)

 

 

(11,039

)

Investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,031

 

 

 

 

 

 

 

4,031

 

Net realized investment gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,196

 

 

 

 

 

 

 

1,196

 

Change in fair value of equity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(427

)

 

 

 

 

 

 

(427

)

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,882

)

 

 

 

 

 

 

(2,882

)

Income (loss) before income taxes

$

(5,574

)

 

$

(4,091

)

 

$

(9,665

)

 

$

830

 

 

$

854

 

 

$

(1,140

)

 

$

(9,121

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred policy acquisition costs

$

12,033

 

 

$

1,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(1,134

)

 

$

11,906

 

Unearned premiums

 

47,674

 

 

 

3,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51,503

 

Unpaid losses and loss adjustment expenses

 

101,850

 

 

 

5,396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

107,246

 

 

Year Ended December 31, 2018

 

Commercial

Lines

 

 

Personal

Lines

 

 

Under-writing

 

 

Wholesale Agency

 

 

Corp-orate

 

 

Elim-inations

 

 

Total

 

Gross written premiums

 

$

97,694

 

 

$

6,674

 

 

$

104,368

 

 

$

 

 

$

 

 

$

 

 

$

104,368

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net written premiums

 

$

87,038

 

 

$

2,048

 

 

$

89,086

 

 

$

 

 

$

 

 

$

 

 

$

89,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

83,352

 

 

$

10,459

 

 

$

93,811

 

 

$

 

 

$

 

 

$

 

 

$

93,811

 

Other income

 

 

101

 

 

 

225

 

 

 

326

 

 

 

9,251

 

 

 

156

 

 

 

(8,151

)

 

 

1,582

 

Segment revenue

 

 

83,453

 

 

 

10,684

 

 

 

94,137

 

 

 

9,251

 

 

 

156

 

 

 

(8,151

)

 

 

95,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses, net

 

 

53,065

 

 

 

9,450

 

 

 

62,515

 

 

 

 

 

 

 

 

 

 

 

 

62,515

 

Policy acquisition costs

 

 

23,584

 

 

 

3,846

 

 

 

27,430

 

 

 

6,255

 

 

 

 

 

 

(8,151

)

 

 

25,534

 

Operating expenses

 

 

14,662

 

 

 

1,088

 

 

 

15,750

 

 

 

1,564

 

 

 

369

 

 

 

 

 

 

17,683

 

Segment expenses

 

 

91,311

 

 

 

14,384

 

 

 

105,695

 

 

 

7,819

 

 

 

369

 

 

 

(8,151

)

 

 

105,732

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment underwriting gain (loss)

 

 

(7,858

)

 

 

(3,700

)

 

 

(11,558

)

 

 

1,432

 

 

 

(213

)

 

$

 

 

 

(10,339

)

Investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,336

 

 

 

 

 

 

 

3,336

 

Net realized investment gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

61

 

 

 

 

 

 

 

61

 

Change in fair value of equity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

121

 

 

 

 

 

 

 

121

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,644

)

 

 

 

 

 

 

(2,644

)

Income (loss) before income taxes

 

$

(7,858

)

 

$

(3,700

)

 

$

(11,558

)

 

$

1,432

 

 

$

661

 

 

$

 

 

$

(9,465

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred policy acquisition costs

 

$

11,258

 

 

$

753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

12,011

 

Unearned premiums

 

 

49,549

 

 

 

3,303

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

52,852

 

Unpaid losses and loss adjustment expenses

 

 

87,643

 

 

 

5,164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

92,807

 

 

Year Ended December 31, 2017

 

Commercial

Lines

 

 

Personal

Lines

 

 

Under-writing

 

 

Wholesale Agency

 

 

Corp-orate

 

 

Elim-inations

 

 

Total

 

Gross written premiums

 

$

92,112

 

 

$

22,172

 

 

$

114,284

 

 

$

 

 

$

 

 

$

 

 

$

114,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net written premiums

 

$

78,217

 

 

$

13,023

 

 

$

91,240

 

 

$

 

 

$

 

 

$

 

 

$

91,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

76,786

 

 

$

14,943

 

 

$

91,729

 

 

$

 

 

$

 

 

$

 

 

$

91,729

 

Other income

 

 

221

 

 

 

573

 

 

 

794

 

 

 

10,380

 

 

 

130

 

 

 

(9,744

)

 

 

1,560

 

Segment revenue

 

 

77,007

 

 

 

15,516

 

 

 

92,523

 

 

 

10,380

 

 

 

130

 

 

 

(9,744

)

 

 

93,289

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses, net

 

 

55,701

 

 

 

18,216

 

 

 

73,917

 

 

 

 

 

 

 

 

 

 

 

 

73,917

 

Policy acquisition costs

 

 

22,366

 

 

 

6,537

 

 

 

28,903

 

 

 

7,086

 

 

 

 

 

 

(9,744

)

 

 

26,245

 

Operating expenses

 

 

10,585

 

 

 

1,939

 

 

 

12,524

 

 

 

2,248

 

 

 

2,595

 

 

 

 

 

 

17,367

 

Segment expenses

 

 

88,652

 

 

 

26,692

 

 

 

115,344

 

 

 

9,334

 

 

 

2,595

 

 

 

(9,744

)

 

 

117,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment underwriting gain (loss)

 

 

(11,645

)

 

 

(11,176

)

 

 

(22,821

)

 

 

1,046

 

 

 

(2,465

)

 

$

 

 

 

(24,240

)

Investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,728

 

 

 

 

 

 

 

2,728

 

Net realized investment gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

70

 

 

 

 

 

 

 

70

 

Other gains (losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

750

 

 

 

 

 

 

 

750

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,362

)

 

 

 

 

 

 

(1,362

)

Income (loss) before income taxes

 

$

(11,645

)

 

$

(11,176

)

 

$

(22,821

)

 

$

1,046

 

 

$

(279

)

 

$

 

 

$

(22,054

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred policy acquisition costs

 

$

10,116

 

 

$

2,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

12,781

 

Unearned premiums

 

 

45,951

 

 

 

11,721

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57,672

 

Unpaid losses and loss adjustment expenses

 

 

76,586

 

 

 

11,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

87,896

 

 

v3.20.1
Consolidated Statements of Operations - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Revenue      
Gross earned premiums $ 103,203 $ 109,188 $ 114,737
Ceded earned premiums (14,114) (15,377) (23,008)
Net earned premiums 89,089 93,811 91,729
Net investment income 4,031 3,336 2,728
Net realized investment gains 1,196 61 70
Change in fair value of equity securities (427) 121 0
Other gains (losses) 0 0 750
Other income 2,109 1,582 1,560
Total revenue 95,998 98,911 96,837
Expenses      
Losses and loss adjustment expenses, net 59,744 62,515 73,917
Policy acquisition costs 24,911 25,534 26,245
Operating expenses 17,582 17,683 17,367
Interest expense 2,882 2,644 1,362
Total expenses 105,119 108,376 118,891
Income (loss) before income taxes (9,121) (9,465) (22,054)
Equity earnings in Affiliate, net of tax 386 290 65
Income tax expense (benefit) (913) 52 (447)
Net income (loss) $ (7,822) $ (9,227) $ (21,542)
Net income (loss) per share, basic and diluted $ (0.88) $ (1.08) $ (2.74)
Weighted average common shares outstanding, basic and diluted 8,880,107 8,543,876 7,867,344
v3.20.1
Investments - Available-for-sale Securities in Unrealized Loss Positions (Details)
$ in Thousands
Dec. 31, 2019
USD ($)
security
Dec. 31, 2018
USD ($)
security
Debt and Equity Securities, Available-for-sale, Continuous Unrealized Loss Position, Number of Positions [Abstract]    
Debt securities, less than 12 months, number of issues | security 27 111
Debt securities, 12 months or More, number of issues | security 38 105
Debt securities, number of issues | security 65 216
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position [Abstract]    
Debt securities, less than 12 months, fair value $ 15,949  
Debt securities, 12 months or More, fair value 22,392  
Debt securities, fair value 38,341  
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position, Accumulated Loss [Abstract]    
Debt securities, less than 12 months, unrealized losses (78)  
Debt securities, 12 months or More, unrealized losses (175)  
Debt securities, total unrealized losses $ (253)  
U.S. Government    
Debt and Equity Securities, Available-for-sale, Continuous Unrealized Loss Position, Number of Positions [Abstract]    
Debt securities, less than 12 months, number of issues | security 0 1
Debt securities, 12 months or More, number of issues | security 4 16
Debt securities, number of issues | security 4 17
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position [Abstract]    
Debt securities, less than 12 months, fair value $ 0 $ 2,470
Debt securities, 12 months or More, fair value 1,047 11,725
Debt securities, fair value 1,047 14,195
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position, Accumulated Loss [Abstract]    
Debt securities, less than 12 months, unrealized losses 0 (24)
Debt securities, 12 months or More, unrealized losses (6) (154)
Debt securities, total unrealized losses $ (6) $ (178)
State and local government    
Debt and Equity Securities, Available-for-sale, Continuous Unrealized Loss Position, Number of Positions [Abstract]    
Debt securities, less than 12 months, number of issues | security 0 21
Debt securities, 12 months or More, number of issues | security 0 16
Debt securities, number of issues | security 0 37
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position [Abstract]    
Debt securities, less than 12 months, fair value $ 0 $ 4,935
Debt securities, 12 months or More, fair value 0 4,273
Debt securities, fair value 0 9,208
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position, Accumulated Loss [Abstract]    
Debt securities, less than 12 months, unrealized losses 0 (40)
Debt securities, 12 months or More, unrealized losses 0 (134)
Debt securities, total unrealized losses $ 0 $ (174)
Corporate debt    
Debt and Equity Securities, Available-for-sale, Continuous Unrealized Loss Position, Number of Positions [Abstract]    
Debt securities, less than 12 months, number of issues | security 7 36
Debt securities, 12 months or More, number of issues | security 3 25
Debt securities, number of issues | security 10 61
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position [Abstract]    
Debt securities, less than 12 months, fair value $ 3,720 $ 12,096
Debt securities, 12 months or More, fair value 1,697 11,993
Debt securities, fair value 5,417 24,089
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position, Accumulated Loss [Abstract]    
Debt securities, less than 12 months, unrealized losses (17) (140)
Debt securities, 12 months or More, unrealized losses (4) (511)
Debt securities, total unrealized losses $ (21) $ (651)
Asset-backed securities    
Debt and Equity Securities, Available-for-sale, Continuous Unrealized Loss Position, Number of Positions [Abstract]    
Debt securities, less than 12 months, number of issues | security 3 25
Debt securities, 12 months or More, number of issues | security 18 9
Debt securities, number of issues | security 21 34
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position [Abstract]    
Debt securities, less than 12 months, fair value $ 2,596 $ 17,743
Debt securities, 12 months or More, fair value 11,836 4,166
Debt securities, fair value 14,432 21,909
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position, Accumulated Loss [Abstract]    
Debt securities, less than 12 months, unrealized losses (1) (148)
Debt securities, 12 months or More, unrealized losses (54) (60)
Debt securities, total unrealized losses $ (55) $ (208)
Mortgage-backed securities    
Debt and Equity Securities, Available-for-sale, Continuous Unrealized Loss Position, Number of Positions [Abstract]    
Debt securities, less than 12 months, number of issues | security 3 20
Debt securities, 12 months or More, number of issues | security 13 30
Debt securities, number of issues | security 16 50
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position [Abstract]    
Debt securities, less than 12 months, fair value $ 715 $ 5,474
Debt securities, 12 months or More, fair value 7,812 21,715
Debt securities, fair value 8,527 27,189
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position, Accumulated Loss [Abstract]    
Debt securities, less than 12 months, unrealized losses (1) (138)
Debt securities, 12 months or More, unrealized losses (111) (1,017)
Debt securities, total unrealized losses $ (112) $ (1,155)
Commercial mortgage-backed securities    
Debt and Equity Securities, Available-for-sale, Continuous Unrealized Loss Position, Number of Positions [Abstract]    
Debt securities, less than 12 months, number of issues | security 6 4
Debt securities, 12 months or More, number of issues | security 0 3
Debt securities, number of issues | security 6 7
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position [Abstract]    
Debt securities, less than 12 months, fair value $ 6,837 $ 1,082
Debt securities, 12 months or More, fair value 0 2,632
Debt securities, fair value 6,837 3,714
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position, Accumulated Loss [Abstract]    
Debt securities, less than 12 months, unrealized losses (45) (12)
Debt securities, 12 months or More, unrealized losses 0 (65)
Debt securities, total unrealized losses $ (45) $ (77)
Collateralized mortgage obligations    
Debt and Equity Securities, Available-for-sale, Continuous Unrealized Loss Position, Number of Positions [Abstract]    
Debt securities, less than 12 months, number of issues | security 8 4
Debt securities, 12 months or More, number of issues | security 0 6
Debt securities, number of issues | security 8 10
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position [Abstract]    
Debt securities, less than 12 months, fair value $ 2,081 $ 116
Debt securities, 12 months or More, fair value 0 1,587
Debt securities, fair value 2,081 1,703
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position, Accumulated Loss [Abstract]    
Debt securities, less than 12 months, unrealized losses (14) (1)
Debt securities, 12 months or More, unrealized losses 0 (42)
Debt securities, total unrealized losses $ (14) (43)
Debt Securities    
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position [Abstract]    
Debt securities, less than 12 months, fair value   43,916
Debt securities, 12 months or More, fair value   58,091
Debt securities, fair value   102,007
Debt and Equity Securities, Available-for-sale, Unrealized Loss Position, Accumulated Loss [Abstract]    
Debt securities, less than 12 months, unrealized losses   (503)
Debt securities, 12 months or More, unrealized losses   (1,983)
Debt securities, total unrealized losses   $ (2,486)
v3.20.1
Shareholders' Equity - Narrative (Details)
1 Months Ended 12 Months Ended
Jun. 30, 2019
USD ($)
$ / shares
shares
Sep. 30, 2017
USD ($)
$ / shares
shares
Dec. 31, 2019
USD ($)
vote
shares
Dec. 31, 2018
USD ($)
shares
Dec. 05, 2018
shares
Dec. 31, 2017
shares
Equity, Class of Treasury Stock [Line Items]            
Common stock, shares issued (in shares)     9,592,861 8,478,202    
Common stock, shares outstanding (in shares)     9,592,861 8,478,202    
Common stock voting rights, number of votes per share | vote     1      
Restricted Stock Units (RSUs)            
Equity, Class of Treasury Stock [Line Items]            
Shares repurchased (in shares)     9,319 8,053    
Shares repurchased | $     $ 38,000 $ 52,000    
Stock Repurchase Program, December 2018            
Equity, Class of Treasury Stock [Line Items]            
Number of shares authorized for repurchase (in shares)         1,000,000  
Shares repurchased (in shares)     154,208 129,175    
Shares repurchased | $     $ 638,000 $ 584,000    
Common stocks            
Equity, Class of Treasury Stock [Line Items]            
Common stock, shares issued (in shares)     9,592,861 8,478,202   8,520,328
Common stock, shares outstanding (in shares)     9,592,861 8,478,202   8,520,328
Private placement | Common stocks            
Equity, Class of Treasury Stock [Line Items]            
Common equity issued | $ $ 5,000,000 $ 5,000,000        
Common equity issued (in shares) 1,176,471 800,000        
Offering price per share (in dollars per share) | $ / shares $ 4.25 $ 6.25        
v3.20.1
Income Taxes - Effective Income Tax Reconciliation (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Income Tax Disclosure [Abstract]                      
Income (loss) before income taxes                 $ (9,121) $ (9,465) $ (22,054)
Statutory U.S. federal income tax rate                 (1,915) (1,988) (7,498)
State income taxes, net of federal benefit                 (230) (156) (106)
Tax‑exempt investment income and dividend received deduction                 (79) (70) (123)
Nondeductible meals and entertainment                 38 38 54
Valuation allowance on deferred tax assets                 966 2,331 1,515
Change in federal tax rate                   0 5,612
Other                 307 (103) 99
Total income tax expense (benefit) $ (122) $ (802) $ 0 $ 11 $ 0 $ 24 $ 10 $ 18 $ (913) $ 52 $ (447)
Effective tax rate                 10.00% (0.50%) 2.00%
v3.20.1
Quarterly Financial Data (Unaudited)
12 Months Ended
Dec. 31, 2019
Quarterly Financial Information Disclosure [Abstract]  
Quarterly Financial Data (Unaudited)

18. Quarterly Financial Data (Unaudited)

The following is a summary of quarterly results of operations for 2019 and 2018 (in thousands, except per share and ratio data).  The fluctuations between periods and changes in reserves, as disclosed in Note 5, are due to the normal fluctuations in operations from quarter to quarter.  The combined ratios in 2018 have been recast as a result of the addition of the wholesale agency segment.  See Note 17 ~ Segment Information for further details.  

 

 

1st

Quarter

 

 

2nd

Quarter

 

 

3rd

Quarter

 

 

4th

Quarter

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross written premiums

 

$

24,216

 

 

$

25,169

 

 

$

27,077

 

 

$

25,391

 

Net written premiums

 

$

20,322

 

 

$

21,434

 

 

$

23,806

 

 

$

22,162

 

Net earned premiums

 

$

21,687

 

 

$

21,349

 

 

$

22,775

 

 

$

23,278

 

Net investment income

 

 

910

 

 

 

1,051

 

 

 

1,210

 

 

 

860

 

Net realized gains

 

 

19

 

 

 

715

 

 

 

390

 

 

 

72

 

Change in fair value of equity securities

 

 

1,265

 

 

 

(915

)

 

 

(1,065

)

 

 

288

 

Other income

 

 

422

 

 

 

581

 

 

 

564

 

 

 

542

 

Losses and loss adjustment expenses, net

 

 

14,456

 

 

 

14,382

 

 

 

14,857

 

 

 

16,049

 

Policy acquisition costs

 

 

5,589

 

 

 

6,210

 

 

 

6,153

 

 

 

6,959

 

Operating expenses

 

 

4,323

 

 

 

4,340

 

 

 

4,297

 

 

 

4,622

 

Interest expense

 

 

710

 

 

 

725

 

 

 

720

 

 

 

727

 

Income tax expense (benefit)

 

 

11

 

 

 

 

 

 

(802

)

 

 

(122

)

Equity earnings (losses) in affiliates, net of tax

 

 

106

 

 

 

(8

)

 

 

121

 

 

 

167

 

Net income (loss)

 

$

(680

)

 

$

(2,884

)

 

$

(1,230

)

 

$

(3,028

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share, basic and diluted (1)

 

$

(0.08

)

 

$

(0.34

)

 

$

(0.13

)

 

$

(0.32

)

Combined ratio

 

 

108.1

%

 

 

113.0

%

 

 

109.2

%

 

 

112.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross written premiums

 

$

23,737

 

 

$

26,562

 

 

$

26,629

 

 

$

27,440

 

Net written premiums

 

$

19,845

 

 

$

22,595

 

 

$

22,846

 

 

$

23,800

 

Net earned premiums

 

$

23,800

 

 

$

23,938

 

 

$

23,450

 

 

$

22,623

 

Net investment income

 

 

802

 

 

 

837

 

 

 

786

 

 

 

911

 

Net realized gains (losses)

 

 

161

 

 

 

12

 

 

 

(21

)

 

 

(91

)

Change in fair value of equity securities

 

 

(297

)

 

 

29

 

 

 

152

 

 

 

237

 

Other income

 

 

357

 

 

 

450

 

 

 

405

 

 

 

370

 

Losses and loss adjustment expenses, net

 

 

13,328

 

 

 

15,068

 

 

 

16,554

 

 

 

17,565

 

Policy acquisition costs

 

 

6,513

 

 

 

6,472

 

 

 

6,452

 

 

 

6,097

 

Operating expenses

 

 

4,187

 

 

 

4,303

 

 

 

4,786

 

 

 

4,407

 

Interest expense

 

 

619

 

 

 

617

 

 

 

598

 

 

 

810

 

Income tax expense (benefit)

 

 

18

 

 

 

10

 

 

 

24

 

 

 

 

Equity earnings in affiliates, net of tax

 

 

55

 

 

 

89

 

 

 

93

 

 

 

53

 

Net income (loss)

 

$

213

 

 

$

(1,113

)

 

$

(3,551

)

 

$

(4,776

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share, basic and diluted (1)

 

$

0.02

 

 

$

(0.13

)

 

$

(0.42

)

 

$

(0.56

)

Combined ratio

 

 

99.7

%

 

 

108.8

%

 

 

118.2

%

 

 

123.0

%

 

(1)

Due to changes in the outstanding shares of the Company (Note 10 ~ Shareholders' Equity) the weighted average common shares outstanding has fluctuated over the past two years and therefore the quarterly earnings (loss) per common share does not total the full-year earnings (loss) per common share stated on the face of the Consolidated Statements of Operations.

v3.20.1
Related Party Transactions
12 Months Ended
Dec. 31, 2019
Related Party Transactions [Abstract]  
Related Party Transactions

14. Related Party Transactions

The Company employs B. Matthew Petcoff as Vice President of SIA. B. Matthew Petcoff is the brother of the Chairman and Chief Executive Officer, James G. Petcoff.

The Company employs Nicholas J. Petcoff as its Executive Vice President and a director, Andrew D. Petcoff as its Senior Vice President of Personal Lines, President of SIA and a director, and Hilary Petcoff as its Vice President of Enterprise Risk Management.  Nicholas J. Petcoff and Andrew D. Petcoff have been employed with the Company since 2009.  They are the sons of the Company's Chairman and Chief Executive Officer, James G. Petcoff. Hilary Petcoff has been employed with the Company since 2009 and was appointed as its Vice President of Enterprise Risk Management in May 2018. Ms. Petcoff is the daughter of the Company’s Chairman and Chief Executive Officer, James G. Petcoff.

v3.20.1
Investments (Tables)
12 Months Ended
Dec. 31, 2019
Investments Debt And Equity Securities [Abstract]  
Schedule of Available-for-sale Securities

The cost or amortized cost, gross unrealized gain or loss, and estimated fair value of the investments in securities classified as available-for-sale at December 31, 2019 and 2018 were as follows (dollars in thousands):

 

 

 

December 31, 2019

 

 

 

Cost or

 

 

Gross Unrealized

 

 

 

 

 

 

 

Amortized

Cost

 

 

Gains

 

 

Losses

 

 

Estimated

Fair Value

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

$

9,392

 

 

$

66

 

 

$

(6

)

 

$

9,452

 

State and local government

 

 

14,388

 

 

 

545

 

 

 

 

 

 

14,933

 

Corporate debt

 

 

39,550

 

 

 

865

 

 

 

(21

)

 

 

40,394

 

Asset-backed securities

 

 

19,549

 

 

 

81

 

 

 

(55

)

 

 

19,575

 

Mortgage-backed securities

 

 

31,389

 

 

 

238

 

 

 

(112

)

 

 

31,515

 

Commercial mortgage-backed securities

 

 

9,972

 

 

 

116

 

 

 

(45

)

 

 

10,043

 

Collateralized mortgage obligations

 

 

5,073

 

 

 

29

 

 

 

(14

)

 

 

5,088

 

Total debt securities available for sale

 

$

129,313

 

 

$

1,940

 

 

$

(253

)

 

$

131,000

 

 

 

 

December 31, 2018

 

 

 

Cost or

 

 

Gross Unrealized

 

 

 

 

 

 

 

Amortized

Cost

 

 

Gains

 

 

Losses

 

 

Estimated

Fair Value

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

$

15,360

 

 

$

3

 

 

$

(178

)

 

$

15,185

 

State and local government

 

 

15,847

 

 

 

115

 

 

 

(174

)

 

 

15,788

 

Corporate debt

 

 

30,423

 

 

 

74

 

 

 

(651

)

 

 

29,846

 

Asset-backed securities

 

 

24,468

 

 

 

24

 

 

 

(208

)

 

 

24,284

 

Mortgage-backed securities

 

 

30,377

 

 

 

18

 

 

 

(1,155

)

 

 

29,240

 

Commercial mortgage-backed securities

 

 

4,025

 

 

 

5

 

 

 

(77

)

 

 

3,953

 

Collateralized mortgage obligations

 

 

2,178

 

 

 

9

 

 

 

(43

)

 

 

2,144

 

Total debt securities available for sale

 

$

122,678

 

 

$

248

 

 

$

(2,486

)

 

$

120,440

 


 

Schedule of Unrealized Loss Positions

The following table summarizes the aggregate fair value and gross unrealized losses, by security type, of the available-for-sale securities in unrealized loss positions. The table segregates the holdings based on the length of time that individual securities have been in a continuous unrealized loss position (dollars in thousands):

 

 

 

December 31, 2019

 

 

 

Less than 12 months

 

 

12 months or More

 

 

Total

 

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

 

-

 

 

$

-

 

 

$

-

 

 

 

4

 

 

$

1,047

 

 

$

(6

)

 

 

4

 

 

$

1,047

 

 

$

(6

)

State and local government

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Corporate debt

 

 

7

 

 

 

3,720

 

 

 

(17

)

 

 

3

 

 

 

1,697

 

 

 

(4

)

 

 

10

 

 

 

5,417

 

 

 

(21

)

Asset-backed securities

 

 

3

 

 

 

2,596

 

 

 

(1

)

 

 

18

 

 

 

11,836

 

 

 

(54

)

 

 

21

 

 

 

14,432

 

 

 

(55

)

Mortgage-backed securities

 

 

3

 

 

 

715

 

 

 

(1

)

 

 

13

 

 

 

7,812

 

 

 

(111

)

 

 

16

 

 

 

8,527

 

 

 

(112

)

Commercial mortgage

  -backed securities

 

 

6

 

 

 

6,837

 

 

 

(45

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6

 

 

 

6,837

 

 

 

(45

)

Collateralized mortgage

  obligations

 

 

8

 

 

 

2,081

 

 

 

(14

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8

 

 

 

2,081

 

 

 

(14

)

Total debt securities

  available for sale

 

 

27

 

 

 

15,949

 

 

 

(78

)

 

 

38

 

 

 

22,392

 

 

 

(175

)

 

 

65

 

 

 

38,341

 

 

 

(253

)

 

 

 

December 31, 2018

 

 

 

Less than 12 months

 

 

12 months or More

 

 

Total

 

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

 

No.

of

Issues

 

 

Fair Value of

Investments

with

Unrealized

Losses

 

 

Gross

Unrealized

Losses

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

 

1

 

 

$

2,470

 

 

$

(24

)

 

 

16

 

 

$

11,725

 

 

$

(154

)

 

 

17

 

 

$

14,195

 

 

$

(178

)

State and local government

 

 

21

 

 

 

4,935

 

 

 

(40

)

 

 

16

 

 

 

4,273

 

 

 

(134

)

 

 

37

 

 

 

9,208

 

 

 

(174

)

Corporate debt

 

 

36

 

 

 

12,096

 

 

 

(140

)

 

 

25

 

 

 

11,993

 

 

 

(511

)

 

 

61

 

 

 

24,089

 

 

 

(651

)

Asset-backed securities

 

 

25

 

 

 

17,743

 

 

 

(148

)

 

 

9

 

 

 

4,166

 

 

 

(60

)

 

 

34

 

 

 

21,909

 

 

 

(208

)

Mortgage-backed securities

 

 

20

 

 

 

5,474

 

 

 

(138

)

 

 

30

 

 

 

21,715

 

 

 

(1,017

)

 

 

50

 

 

 

27,189

 

 

 

(1,155

)

Commercial mortgage

  -backed securities

 

 

4

 

 

 

1,082

 

 

 

(12

)

 

 

3

 

 

 

2,632

 

 

 

(65

)

 

 

7

 

 

 

3,714

 

 

 

(77

)

Collateralized mortgage

  obligations

 

 

4

 

 

 

116

 

 

 

(1

)

 

 

6

 

 

 

1,587

 

 

 

(42

)

 

 

10

 

 

 

1,703

 

 

 

(43

)

Total debt securities

  available for sale

 

 

111

 

 

 

43,916

 

 

 

(503

)

 

 

105

 

 

 

58,091

 

 

 

(1,983

)

 

 

216

 

 

 

102,007

 

 

 

(2,486

)

 

Schedule of Investment Income

The Company’s sources of net investment income are as follows (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Debt securities

 

$

3,476

 

 

$

3,419

 

 

$

2,757

 

Equity securities

 

 

352

 

 

 

129

 

 

 

124

 

Cash, cash equivalents, and short-term investments

 

 

487

 

 

 

85

 

 

 

122

 

Total investment income

 

 

4,315

 

 

 

3,633

 

 

 

3,003

 

Investment expenses

 

 

(284

)

 

 

(297

)

 

 

(275

)

Net investment income

 

$

4,031

 

 

$

3,336

 

 

$

2,728

 

Schedule of Gross Realized Gains and Losses on Securities

The following table summarizes the gross realized gains and losses from sales or maturities of available-for-sale debt securities and equity securities, as follows (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

Gross realized gains

 

$

269

 

 

$

54

 

 

$

32

 

Gross realized losses

 

 

(54

)

 

 

(256

)

 

 

(8

)

Total debt securities

 

 

215

 

 

 

(202

)

 

 

24

 

Equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

Gross realized gains

 

 

1,020

 

 

 

337

 

 

 

76

 

Gross realized losses

 

 

(39

)

 

 

(74

)

 

 

(30

)

Total equity securities

 

 

981

 

 

 

263

 

 

 

46

 

Total net investment realized gains

 

$

1,196

 

 

$

61

 

 

$

70

 

Summary of Amortized Cost and Fair Value of Securities

The table below summarizes the amortized cost and fair value of available-for-sale debt securities by contractual maturity at December 31, 2019.  Actual maturities may differ from contractual maturities because certain borrowers have the right to call or prepay obligations with or without call or prepayment penalties (dollars in thousands):

 

 

 

Amortized

Cost

 

 

Estimated

Fair Value

 

Due in one year or less

 

$

7,276

 

 

$

7,293

 

Due after one year through five years

 

 

31,575

 

 

 

32,152

 

Due after five years through ten years

 

 

15,237

 

 

 

15,767

 

Due after ten years

 

 

9,242

 

 

 

9,567

 

Securities with contractual maturities

 

 

63,330

 

 

 

64,779

 

Asset-backed securities

 

 

19,549

 

 

 

19,575

 

Mortgage-backed securities

 

 

31,389

 

 

 

31,515

 

Commercial mortgage-backed securities

 

 

9,972

 

 

 

10,043

 

Collateralized mortgage obligations

 

 

5,073

 

 

 

5,088

 

Total debt securities

 

$

129,313

 

 

$

131,000

 

v3.20.1
Shareholders' Equity
12 Months Ended
Dec. 31, 2019
Stockholders Equity Note [Abstract]  
Shareholders' Equity

10. Shareholders’ Equity

Common Stock

In June 2019, the Company issued $5.0 million of common equity through a private placement for 1,176,471 shares priced at $4.25 per share. The participants in the private placement consisted of members of the Company's Board of Directors. The Company used the proceeds for growth capital in the Company's specialty core business segments.

On December 5, 2018, the Company's Board of Directors authorized a stock repurchase program, under which the Company may repurchase up to one million shares of the Company's common stock.  Shares may be purchased in the open market or through negotiated transactions.  The program may be terminated or suspended at any time, at the discretion of the Company.  The Company may in the future enter into a Rule 10b5-1 trading plan to effect a portion of the authorized purchases, if criteria set forth in the plan are met.  Such a plan would enable the Company to repurchase its shares during periods outside of its normal trading windows, when the Company typically would not be active in the market.  The timing of purchases, and the exact number of any shares to be purchased, will depend on market conditions.  The repurchase program does not include specific price targets or timetables. For the year ended December 31, 2018 the Company had repurchased 129,175 shares of stock valued at approximately $584,000 related to the stock repurchase program. The Company also repurchased 8,053 shares of stock valued at approximately $52,000 related to the vesting of the Company’s restricted stock units.  For the year ended December 31, 2019, the Company had repurchased 154,208 shares of stock valued at approximately $638,000 related to the stock repurchase program.  The Company also repurchased 9,319 shares of stock valued at approximately $38,000 related to the vesting of the Company’s restricted stock units.  Upon the repurchase of the Company's shares, the shares remain authorized, but not issued or outstanding.    

In September 2017, the Company issued $5.0 million of common equity through a private placement for 800,000 shares priced at $6.25.  The participants in the private placement consisted mainly of members of the Company’s management team and insiders, including Chairman and CEO James Petcoff.  The Company used the proceeds to strengthen its balance sheet through contributions to the Insurance Company Subsidiaries to support their future growth, and to cover the cost of the ADC and reserve strengthening.

As of December 31, 2019, 2018, and 2017, the Company had 9,592,861, 8,478,202, and 8,520,328 issued and outstanding shares of common stock, respectively.

Holders of common stock are entitled to one vote per share and to receive dividends only when and if declared by the board of directors.  The holders have no preemptive, conversion or subscription rights.

v3.20.1
Reinsurance
12 Months Ended
Dec. 31, 2019
Reinsurance Disclosures [Abstract]  
Reinsurance

6. Reinsurance

In the normal course of business, the Company participates in reinsurance agreements in order to limit losses that may arise from catastrophes or other individually severe events.  The Company primarily ceded all specific commercial liability risks in excess of $400,000 in 2019 and $500,000 in 2018 and 2017, and ceded all specific commercial property risks in excess of $400,000 in 2019, $300,000 in 2018, and $500,000 in 2017.  The Company ceded homeowners specific risks in excess of $300,000 in 2019, 2018 and 2017.  A "treaty" is a reinsurance agreement in which coverage is provided for a class of risks and does not require policy by policy underwriting of the reinsurer.  "Facultative" reinsurance is where a reinsurer negotiates an individual reinsurance agreement for every policy it will reinsure on a policy by policy basis.  A loss is covered under a reinsurance contract if the loss occurs within the effective dates of the agreement notwithstanding when the loss is reported.

Reinsurance does not discharge the Company, as the direct insurer, from liability to its policyholders.  Failure of reinsurers to honor their obligations could result in losses to the Company.  The Company evaluates the financial condition of its reinsurers and monitors the concentration of credit risk arising from similar geographic regions, activities, or economic characteristics of the reinsurers to minimize its exposure to significant losses from reinsurer insolvencies.  To date, the Company has not experienced any significant difficulties in collecting reinsurance recoverables.  The Company's current reinsurance structure includes the following primary categories:

Casualty Clash

 

Effective January 1, 2019 through December 31, 2019, the Company was party to a workers' compensation and casualty clash reinsurance treaty with limits up to $19.0 million in excess of a $1.0 million retention.  Clash coverage is a type of reinsurance that provides additional coverage in the event that one casualty loss event results in two or more claims and recovery under the reinsurance treaties may otherwise be limited due to the amount, type or number of claims.  Clash reinsurance further protects the balance sheet as it reduces the potential maximum loss on either a single risk or a large number of risks.

 

Effective January 1, 2015 through December 31, 2018, the Company was party to a casualty clash reinsurance treaty with limits up to $18.0 million in excess of a $2.0 million retention.

Facultative

 

The Company was party to a facultative reinsurance agreement with a large reinsurer for property risks with total insured values above the other reinsurance treaty limits.

Liability

 

Effective January 1, 2019 through December 31, 2019, the Company was party to an excess of loss reinsurance treaty for commercial liability coverage with limits up to $600,000 in excess of $400,000.  

Property

 

Effective November 1, 2014 through December 31, 2019, the Company was party to an excess of loss reinsurance treaty for personal property coverage with limits up to $2.7 million in excess of $300,000, for homeowners' and dwelling fire business.  

 

Effective January 1, 2019 through December 31, 2019, the Company was party to an excess of loss reinsurance treaty for commercial property coverage with limits up to $3.7 million in excess of $300,000.  

 

Effective January 1, 2018 through December 31, 2018, the Company was party to an excess of loss reinsurance treaty for commercial property coverage with limits up to $200,000 in excess of $300,000.  

 

 

Effective July 1, 2015 through December 31, 2018, the Company was party to an excess of loss reinsurance agreement for commercial property coverage with limits up to $2.0 million in excess of $2.0 million.  

 

 

At December 31, 2019, the Company was covered for property catastrophe losses up to $28.0 million in excess of a $2.0 million retention for the first event.  This treaty terminates on June 1, 2020.

 

At December 31, 2018, the Company was covered for property catastrophe losses up to $96.0 million in excess of a $4.0 million retention for the first event.  The treaty terminated on June 1, 2019.

 

At December 31, 2017, the Company was covered for property catastrophe losses up to $106.0 million in excess of a $4.0 million retention for the first event.  The treaty terminated on June 1, 2018.

Multiple Line

 

Effective January 1, 2019 through December 31, 2019, the Company was party to a multi-line excess of loss treaty that covers commercial property and casualty losses up to $600,000 in excess of a $400,000 retention.

 

Effective January 1, 2015 through December 31, 2018, the Company was party to a multi-line excess of loss treaty that covers commercial property and casualty losses up to $1.5 million in excess of a $500,000 retention.

Quota Share

 

The Company cedes 90% to 100% of its commercial umbrella coverages under quota share treaties.  Under a quota share agreement, the reinsurer pays a percentage of all losses the insurer sustains in return for a similar percent of the premiums written on that risk.  A ceding commission is paid by the reinsurer to the insurer to cover acquisition and operating expenses.

Adverse Development Cover

 

Effective September 28, 2017, the Company entered into an ADC to cover loss development of up to $17.5 million in excess of stated reserves as of June 30, 2017.  The consideration for the ADC was $7.2 million, which resulted in a one-time charge to ceded premiums fully earned in the third quarter.  The agreement provided up to $17.5 million of reinsurance for adverse net loss reserve development for accident years 2005 through 2016.  As of December 31, 2019, the Company had fully utilized the ADC.

Equipment Breakdown, Employment Practice Liability, and Data Compromise and Identity Recovery

 

The Company ceded 100% of a small number of equipment breakdown, employment practices liability, and data compromise coverages that are occasionally bundled with other products under a quota share agreement with a reinsurer.

The Company assumes written premiums under a few fronting arrangements.  The fronting arrangements are with unaffiliated insurers who write on behalf of the Company in markets that require a higher A.M.  Best rating than the Company’s rating, or where the policies are written in a state where the Company is not licensed or for other strategic reasons.  

The Company assumed $33.5 million, $31.1 million, and $28.0 million of written premiums under the insurance fronting arrangements for the years ended December 31, 2019,  2018, and 2017, respectively.

The following table presents the effects of reinsurance and assumption transactions on written premiums, earned premiums and losses and LAE (dollars in thousands). The 2019, 2018 and 2017 ceded written and earned premium amounts include $495,000, $1.0 million and $806,000 of reinsurance reinstatement costs relating to Hurricane Irma, respectively.

 

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Written premiums:

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

68,394

 

 

$

73,290

 

 

$

86,251

 

Assumed

 

 

33,459

 

 

 

31,078

 

 

 

28,033

 

Ceded

 

 

(14,129

)

 

 

(15,282

)

 

 

(23,044

)

Net written premiums

 

$

87,724

 

 

$

89,086

 

 

$

91,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earned premiums:

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

70,911

 

 

$

80,691

 

 

$

87,656

 

Assumed

 

 

32,292

 

 

 

28,497

 

 

 

27,081

 

Ceded

 

 

(14,114

)

 

 

(15,377

)

 

 

(23,008

)

Net earned premiums

 

$

89,089

 

 

$

93,811

 

 

$

91,729

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Direct

 

$

66,256

 

 

$

65,284

 

 

$

79,035

 

Assumed

 

 

25,510

 

 

 

20,671

 

 

 

19,524

 

Ceded

 

 

(32,022

)

 

 

(23,440

)

 

 

(24,642

)

Net loss and LAE

 

$

59,744

 

 

$

62,515

 

 

$

73,917

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of Assumed Written Premiums to Net Written Premiums

 

 

38.1

%

 

 

34.9

%

 

 

30.7

%

 

v3.20.1
Earnings Per Share (Tables)
12 Months Ended
Dec. 31, 2019
Earnings Per Share [Abstract]  
Schedule of Earnings Per Share The following table presents the calculation of basic and diluted earnings (loss) per common share, as follows (dollars in thousands, except share and per share amounts):

 

 

Year Ended

December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Net income (loss)

 

$

(7,822

)

 

$

(9,227

)

 

$

(21,542

)

Weighted average common shares, basic and diluted*

 

 

8,880,107

 

 

 

8,543,876

 

 

 

7,867,344

 

Earnings (loss) per share, basic and diluted

 

$

(0.88

)

 

$

(1.08

)

 

$

(2.74

)

 

*  The non-vested shares of the restricted stock units were anti-dilutive as of December 31, 2019, 2018, and 2017.  Therefore, the non-vested shares are excluded from earnings (loss) per share in December 31, 2019, 2018, and 2017.

v3.20.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2019
Fair Value Disclosures [Abstract]  
Summary of Assets and Liabilities Measured at Fair Value

The following tables present the Company’s assets and liabilities measured at fair value, classified by the valuation hierarchy as of December 31, 2019 and 2018 (dollars in thousands):

 

 

 

December 31, 2019

 

 

 

Fair Value Measurements Using

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

$

9,452

 

 

$

 

 

$

9,452

 

 

$

 

State and local government

 

 

14,933

 

 

 

 

 

 

14,933

 

 

 

 

Corporate debt

 

 

40,394

 

 

 

 

 

 

40,394

 

 

 

 

Asset-backed securities

 

 

19,575

 

 

 

 

 

 

19,575

 

 

 

 

Mortgage-backed securities

 

 

31,515

 

 

 

 

 

 

31,515

 

 

 

 

Commercial mortgage-backed securities

 

 

10,043

 

 

 

 

 

 

10,043

 

 

 

 

Collateralized mortgage obligations

 

 

5,088

 

 

 

 

 

 

5,088

 

 

 

 

Total debt securities

 

 

131,000

 

 

 

 

 

 

131,000

 

 

 

 

Equity Securities

 

 

6,599

 

 

 

6,335

 

 

 

264

 

 

 

 

Short-term investments

 

 

31,426

 

 

 

31,426

 

 

 

 

 

 

 

Total marketable investments measured    at fair value

 

$

169,025

 

 

$

37,761

 

 

$

131,264

 

 

$

 

Investments measured at NAV:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in limited partnership

 

 

707

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets measured at fair value

 

$

169,732

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Notes *

 

$

22,669

 

 

$

 

 

$

22,669

 

 

$

 

Subordinated Notes *

 

 

11,222

 

 

 

 

 

 

 

 

 

11,222

 

Total Liabilities measured at fair value

 

$

33,891

 

 

$

 

 

$

22,669

 

 

$

11,222

 

 

*  Carried at face value of debt net of unamortized debt issuance costs on the consolidated balance sheet

 

 

 

December 31, 2018

 

 

 

Fair Value Measurements Using

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

$

15,185

 

 

$

 

 

$

15,185

 

 

$

 

State and local government

 

 

15,788

 

 

 

 

 

 

15,788

 

 

 

 

Corporate debt

 

 

29,846

 

 

 

 

 

 

29,846

 

 

 

 

Asset-backed securities

 

 

24,284

 

 

 

 

 

 

24,284

 

 

 

 

Mortgage-backed securities

 

 

29,240

 

 

 

 

 

 

29,240

 

 

 

 

Commercial mortgage-backed securities

 

 

3,953

 

 

 

 

 

 

3,953

 

 

 

 

Collateralized mortgage obligations

 

 

2,144

 

 

 

 

 

 

2,144

 

 

 

 

Total debt securities

 

 

120,440

 

 

 

 

 

 

120,440

 

 

 

 

Equity Securities

 

 

6,587

 

 

 

6,323

 

 

 

264

 

 

 

 

Short-term investments

 

 

8,925

 

 

 

8,925

 

 

 

 

 

 

 

Total marketable investments measured at fair value

 

$

135,952

 

 

$

15,248

 

 

$

120,704

 

 

$

 

Investments measured at NAV:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in limited partnership

 

 

4,150

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets measured at fair value

 

$

140,102

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Unsecured Notes *

 

$

21,252

 

 

$

 

 

$

21,252

 

 

$

 

Subordinated Notes *

 

 

10,640

 

 

 

 

 

 

 

 

 

10,640

 

Total Liabilities measured at fair value

 

$

31,892

 

 

$

 

 

$

21,252

 

 

$

10,640

 

 

*  Carried at face value of debt net of unamortized debt issuance costs on the consolidated balance sheet

v3.20.1
Debt (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of Outstanding Senior Debt A summary of the Company's outstanding debt is as follows (dollars in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

Senior unsecured notes

 

$

24,288

 

 

$

24,018

 

Subordinated notes

 

 

9,536

 

 

 

9,484

 

Line of credit

 

 

2,000

 

 

 

 

Total

 

$

35,824

 

 

$

33,502

 

 

v3.20.1
Unpaid Losses and Loss Adjustment Expenses - Reconciliation of Loss to the Liability for Claims (Details) - USD ($)
$ in Thousands
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Short-duration Insurance Contracts, Reconciliation of Claims Development to Liability [Line Items]        
Unpaid losses and ALAE, net of reinsurance $ 80,050      
Reinsurance recoverables on unpaid losses 22,579 $ 29,685 $ 20,066 $ 6,658
Unpaid ULAE 4,617      
Total gross unpaid losses and LAE 107,246 $ 92,807 $ 87,896 $ 54,651
Commercial Lines        
Short-duration Insurance Contracts, Reconciliation of Claims Development to Liability [Line Items]        
Unpaid losses and ALAE, net of reinsurance 77,316      
Reinsurance recoverables on unpaid losses 20,051      
Personal Lines        
Short-duration Insurance Contracts, Reconciliation of Claims Development to Liability [Line Items]        
Unpaid losses and ALAE, net of reinsurance 2,734      
Reinsurance recoverables on unpaid losses $ 2,528      
v3.20.1
Deferred Policy Acquisition Costs - Activity in Deferred Policy Acquisition Costs (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Movement Analysis of Deferred Policy Acquisition Costs [Roll Forward]                      
Balance at beginning of period       $ 12,011       $ 12,781 $ 12,011 $ 12,781 $ 13,290
Deferred policy acquisition costs                 24,806 24,764 25,736
Amortization of policy acquisition costs $ (6,959) $ (6,153) $ (6,210) $ (5,589) $ (6,097) $ (6,452) $ (6,472) $ (6,513) (24,911) (25,534) (26,245)
Net change                 (105) (770) (509)
Balance at end of period $ 11,906       $ 12,011       $ 11,906 $ 12,011 $ 12,781
v3.20.1
Debt - Narrative (Details)
12 Months Ended
Oct. 12, 2018
USD ($)
Sep. 24, 2018
USD ($)
Jun. 21, 2018
USD ($)
Sep. 29, 2017
USD ($)
Dec. 31, 2019
USD ($)
debt_instrument
Dec. 31, 2018
USD ($)
Oct. 13, 2018
USD ($)
Sep. 30, 2018
USD ($)
Debt Instrument [Line Items]                
Number of debt instruments | debt_instrument         3      
Debt         $ 35,824,000 $ 33,502,000    
Senior Unsecured Notes                
Debt Instrument [Line Items]                
Debt         24,288,000 24,018,000    
Senior Unsecured Notes | Senior Unsecured Notes                
Debt Instrument [Line Items]                
Face amount of debt $ 25,300,000       25,300,000   $ 25,300,000 $ 25,300,000
Debt issued 3,300,000 $ 22,000,000            
Maturity date   Sep. 30, 2023            
Interest rate   6.75%            
Debt issuance costs         1,000,000      
Line of credit                
Debt Instrument [Line Items]                
Borrowing capacity     $ 10,000,000   10,000,000      
Debt         2,000,000 0    
Line of credit | LIBOR                
Debt Instrument [Line Items]                
Variable interest rate     2.75%          
Subordinated notes                
Debt Instrument [Line Items]                
Debt         9,536,000 $ 9,484,000    
Subordinated notes | Subordinated notes                
Debt Instrument [Line Items]                
Face amount of debt   $ 10,500,000   $ 30,000,000 $ 10,500,000      
Maturity date   Sep. 30, 2038   Sep. 29, 2032        
Debt repaid $ 19,500,000              
Interest rate, payment terms         Interest is payable quarterly at the end of March, June, September and December.      
Call premium percentage   12.50%            
Loan origination fee   $ 105,000,000            
Debt term   20 years            
Debt issuance costs         $ 965,000      
Derivative, basis spread on fixed rate       8.00%        
Subordinated notes | Subordinated notes | Swap rate                
Debt Instrument [Line Items]                
Debt term       5 years        
Subordinated notes | Subordinated notes | Swap rate | Period One                
Debt Instrument [Line Items]                
Derivative, basis spread on fixed rate       1250.00%        
Subordinated notes | Subordinated notes | Swap rate | Period Two                
Debt Instrument [Line Items]                
Derivative, basis spread on variable rate       1500.00%        
Subordinated notes | Subordinated notes | Debt Instrument, Redemption, Period One                
Debt Instrument [Line Items]                
Interest rate   7.50%            
Call premium   $ 1,100,000            
Subordinated notes | Subordinated notes | Debt Instrument, Redemption, Period Two                
Debt Instrument [Line Items]                
Interest rate   12.50%            
Call premium   $ 1,750,000            
Subordinated notes | Subordinated notes | Debt Instrument, Redemption, Period Three                
Debt Instrument [Line Items]                
Call premium   $ 3,050,000            
v3.20.1
Schedule II - Condensed Financial Information of Registrant - Statement of Cash Flows (Details) - USD ($)
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Cash Flows from Operating Activities                      
Net income (loss) $ (3,028,000) $ (1,230,000) $ (2,884,000) $ (680,000) $ (4,776,000) $ (3,551,000) $ (1,113,000) $ 213,000 $ (7,822,000) $ (9,227,000) $ (21,542,000)
Adjustments to reconcile net income (loss) to net cash used in operating activities:                      
Depreciation and amortization                 453,000 386,000 372,000
Incentive awards expenses - vesting of RSUs                 959,000 970,000 895,000
Changes in operating assets and liabilities:                      
Other assets                 (489,000) (1,252,000) 4,239,000
Net cash provided by (used in) operating activities                 15,361,000 (17,008,000) 9,090,000
Cash Flows From Investing Activities                      
Purchases of investments                 (157,235,000) (91,293,000) (218,492,000)
Purchases of property and equipment                 (61,000) (86,000) (13,000)
Net cash provided by (used in) investing activities                 (25,013,000) 12,222,000 (25,954,000)
Cash Flows From Financing Activities                      
Proceeds received from issuance of shares of common stock                 5,000,000   5,000,000
Repurchase of common stock                 (676,000) (636,000)  
Borrowings under debt arrangements                 2,100,000 25,300,000 32,000,000
Repayment of borrowings under debt arrangements                 (100,000) (19,500,000) (19,750,000)
Net cash provided by financing activities                 6,324,000 3,710,000 16,239,000
Net increase (decrease) in cash                 (3,328,000) (1,076,000) (625,000)
Cash at beginning of period       10,792,000       11,868,000 10,792,000 11,868,000 12,493,000
Cash at end of period 7,464,000       10,792,000       7,464,000 10,792,000 11,868,000
Supplemental Disclosure of Cash Flow Information:                      
Interest paid                 2,547,000 3,116,000 876,000
Parent Company                      
Cash Flows from Operating Activities                      
Net income (loss)                 (7,822,000) (9,227,000) (21,542,000)
Adjustments to reconcile net income (loss) to net cash used in operating activities:                      
Depreciation and amortization                 447,000 379,000 347,000
Equity in undistributed (income) loss of subsidiaries                 2,267,000 3,468,000 22,556,000
Incentive awards expenses - vesting of RSUs                 959,000 970,000 895,000
Changes in operating assets and liabilities:                      
Due from subsidiaries                 (490,000) 110,000 (513,000)
Due from affiliates                 231,000 (97,000) 598,000
Current income tax recoverable                 21,000 (488,000) (485,000)
Other assets                 (3,098,000) (229,000) 532,000
Other liabilities                 2,954,000 (360,000) 590,000
Net cash provided by (used in) operating activities                 (4,531,000) (5,474,000) 2,978,000
Cash Flows From Investing Activities                      
Contributions to subsidiaries                 (3,854,000) 0 (20,860,000)
Dividends received from subsidiaries                 1,500,000 0 0
Purchases of investments                 0 400,000 (400,000)
Purchases of property and equipment                 (66,000) (86,000) (13,000)
Net cash provided by (used in) investing activities                 (2,420,000) 314,000 (21,273,000)
Cash Flows From Financing Activities                      
Proceeds received from issuance of shares of common stock                 5,000,000 0 5,000,000
Repurchase of common stock                 (676,000) (636,000) 0
Borrowings under debt arrangements                 2,000,000 25,300,000 32,000,000
Repayment of borrowings under debt arrangements                 0 (19,500,000) (19,750,000)
Stock and debt issuance costs                 0 (1,454,000) (1,011,000)
Net cash provided by financing activities                 6,324,000 3,710,000 16,239,000
Net increase (decrease) in cash                 (627,000) (1,450,000) (2,056,000)
Cash at beginning of period       $ 1,133,000       $ 2,583,000 1,133,000 2,583,000 4,639,000
Cash at end of period $ 506,000       $ 1,133,000       506,000 1,133,000 2,583,000
Supplemental Disclosure of Cash Flow Information:                      
Interest paid                 $ 2,547,000 $ 3,116,000 $ 876,000
v3.20.1
Stock-based Compensation - Vesting Schedule for RSUs (Details) - 2015 Omnibus Incentive Plan - Restricted Stock Units (RSUs) - shares
shares in Thousands
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]        
Scheduled vesting - RSUs (in shares) 156 264 307 416
2020        
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]        
Scheduled vesting - RSUs (in shares) 102      
2021        
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]        
Scheduled vesting - RSUs (in shares) 31      
2022        
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]        
Scheduled vesting - RSUs (in shares) 13      
2023        
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]        
Scheduled vesting - RSUs (in shares) 10      
v3.20.1
Segment Information - Summary of Net Earned Premiums by Segment (Details) - Net Earned Premium - Operating Segments
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Segment Reporting Information [Line Items]      
Concentration percentage 100.00% 100.00% 100.00%
Commercial Lines      
Segment Reporting Information [Line Items]      
Concentration percentage 94.00% 89.00% 84.00%
Personal Lines      
Segment Reporting Information [Line Items]      
Concentration percentage 6.00% 11.00% 16.00%