UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Form 10-Q
|
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
| For the quarter ended September 30, 2003 | ||
| or | ||
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
Commission File Number 1-14094
Meadowbrook Insurance Group, Inc.
|
Michigan
|
38-2626206 | |
| (State of Incorporation) | (IRS Employer Identification No.) |
26600 Telegraph Road, Southfield, Michigan 48034
(248) 358-1100
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes þ No o
The aggregate number of shares of the Registrants Common Stock, $.01 par value, outstanding on November 6, 2003 was 29,022,435.
TABLE OF CONTENTS
| Page | ||||||
| PART I FINANCIAL INFORMATION | ||||||
|
ITEM 1.
|
FINANCIAL STATEMENTS | |||||
| Condensed Consolidated Statements of Income (unaudited) | 2-3 | |||||
| Consolidated Statements of Comprehensive Income (unaudited) | 4-5 | |||||
| Condensed Consolidated Balance Sheets (unaudited) | 6 | |||||
| Condensed Consolidated Statements of Cash Flows (unaudited) | 7 | |||||
| Notes to Consolidated Financial Statements (unaudited) and Management Representation | 8-17 | |||||
|
ITEM 2.
|
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS | 18-30 | ||||
|
ITEM 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK | 30 | ||||
|
ITEM 4.
|
CONTROLS AND PROCEDURES | 30 | ||||
| PART II OTHER INFORMATION | ||||||
|
ITEM 1.
|
LEGAL PROCEEDINGS | 31 | ||||
|
ITEM 2.
|
CHANGES IN SECURITIES AND USE OF PROCEEDS | 31 | ||||
|
ITEM 6.
|
EXHIBITS AND REPORTS ON FORM 8-K | 31 | ||||
| SIGNATURES | 32 | |||||
1
PART 1 FINANCIAL INFORMATION
| Item 1. | Financial Statements |
MEADOWBROOK INSURANCE GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
| For the Nine Months Ended | ||||||||||
| September 30, | ||||||||||
| 2003 | 2002 | |||||||||
| (Unaudited) | ||||||||||
| (In thousands, | ||||||||||
| except share data) | ||||||||||
|
Revenues:
|
||||||||||
|
Net premium earned
|
$ | 103,801 | $ | 114,310 | ||||||
|
Net commissions and fees
|
35,430 | 27,586 | ||||||||
|
Net investment income
|
10,127 | 10,380 | ||||||||
|
Net realized gains on investments
|
878 | 325 | ||||||||
|
Gain on sale of subsidiary
|
| 199 | ||||||||
|
Total revenues
|
150,236 | 152,800 | ||||||||
|
Expenses:
|
||||||||||
|
Net loss and loss adjustment expenses
|
67,652 | 79,735 | ||||||||
|
Salaries and employee benefits
|
36,172 | 27,978 | ||||||||
|
Policy acquisition and other underwriting expenses
|
15,745 | 26,879 | ||||||||
|
Other administrative expenses
|
18,206 | 17,468 | ||||||||
|
Interest on notes payable
|
656 | 2,706 | ||||||||
|
Gain on debt reduction
|
| (359 | ) | |||||||
|
Total expenses
|
138,431 | 154,407 | ||||||||
|
Income (loss) before income taxes
|
11,805 | (1,607 | ) | |||||||
|
Federal income tax expense (benefit)
|
3,870 | (748 | ) | |||||||
|
Net income (loss)
|
$ | 7,935 | $ | (859 | ) | |||||
|
Earnings per share:
|
||||||||||
|
Basic
|
$ | 0.27 | $ | (0.05 | ) | |||||
|
Diluted
|
$ | 0.27 | $ | (0.05 | ) | |||||
|
Weighted average number of common shares
outstanding:
|
||||||||||
|
Basic
|
29,245,087 | 17,477,035 | ||||||||
|
Diluted
|
29,287,573 | 17,477,035 | ||||||||
The accompanying notes are an integral part of the consolidated financial statements.
2
MEADOWBROOK INSURANCE GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
| For the Quarter Ended | ||||||||||
| September 30, | ||||||||||
| 2003 | 2002 | |||||||||
| (Unaudited) | ||||||||||
| (In thousands, | ||||||||||
| except share data) | ||||||||||
|
Revenues:
|
||||||||||
|
Net premium earned
|
$ | 40,187 | $ | 31,340 | ||||||
|
Net commissions and fees
|
10,803 | 8,654 | ||||||||
|
Net investment income
|
3,197 | 3,751 | ||||||||
|
Net realized gains on investments
|
299 | 626 | ||||||||
|
Total revenues
|
54,486 | 44,371 | ||||||||
|
Expenses:
|
||||||||||
|
Net loss and loss adjustment expenses
|
26,357 | 24,639 | ||||||||
|
Salaries and employee benefits
|
12,372 | 9,130 | ||||||||
|
Policy acquisition and other underwriting expenses
|
5,996 | 6,945 | ||||||||
|
Other administrative expenses
|
5,816 | 5,977 | ||||||||
|
Interest on notes payable
|
207 | 582 | ||||||||
|
Total expenses
|
50,748 | 47,273 | ||||||||
|
Income (loss) before income taxes
|
3,738 | (2,902 | ) | |||||||
|
Federal income tax expense (benefit)
|
1,238 | (1,011 | ) | |||||||
|
Net income (loss)
|
$ | 2,500 | $ | (1,891 | ) | |||||
|
Earnings per share:
|
||||||||||
|
Basic
|
$ | 0.09 | $ | (0.06 | ) | |||||
|
Diluted
|
$ | 0.09 | $ | (0.06 | ) | |||||
|
Weighted average number of common shares
outstanding:
|
||||||||||
|
Basic
|
29,022,419 | 29,785,580 | ||||||||
|
Diluted
|
29,169,826 | 29,785,580 | ||||||||
The accompanying notes are an integral part of the consolidated financial statements.
3
MEADOWBROOK INSURANCE GROUP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
| For the Nine | |||||||||||
| Months Ended | |||||||||||
| September 30, | |||||||||||
| 2003 | 2002 | ||||||||||
| (Unaudited) | |||||||||||
| (In thousands) | |||||||||||
|
Net income (loss)
|
$ | 7,935 | $ | (859 | ) | ||||||
|
Other comprehensive income, net of tax:
|
|||||||||||
|
Unrealized gains on securities
|
297 | 5,678 | |||||||||
|
Less: reclassification adjustment for gains
included in net income
|
(236 | ) | (264 | ) | |||||||
|
Other comprehensive income, net of tax
|
61 | 5,414 | |||||||||
|
Comprehensive income
|
$ | 7,996 | $ | 4,555 | |||||||
The accompanying notes are an integral part of the consolidated financial statements.
4
MEADOWBROOK INSURANCE GROUP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
| For the Quarter Ended | |||||||||||
| September 30, | |||||||||||
| 2003 | 2002 | ||||||||||
| (Unaudited) | |||||||||||
| (In thousands) | |||||||||||
|
Net income (loss)
|
$ | 2,500 | $ | (1,891 | ) | ||||||
|
Other comprehensive income (loss), net of tax:
|
|||||||||||
|
Unrealized (losses) gains on securities
|
(2,006 | ) | 5,305 | ||||||||
|
Less: reclassification adjustment for gains
included in net income
|
(7 | ) | (463 | ) | |||||||
|
Other comprehensive (loss) income, net of tax
|
(2,013 | ) | 4,842 | ||||||||
|
Comprehensive income
|
$ | 487 | $ | 2,951 | |||||||
The accompanying notes are an integral part of the consolidated financial statements.
5
MEADOWBROOK INSURANCE GROUP, INC.
| September 30, | December 31, | |||||||||
| 2003 | 2002 | |||||||||
| (Unaudited) | ||||||||||
| (In thousands, | ||||||||||
| except share data) | ||||||||||
| ASSETS | ||||||||||
|
Invested assets:
|
||||||||||
|
Debt securities available for sale, at fair value
(amortized cost of $255,374 and $231,876)
|
$ | 268,454 | $ | 244,861 | ||||||
|
Equity securities available for sale, at fair
value (cost of $1,980 and $1,980)
|
1,804 | 1,804 | ||||||||
|
Total invested assets
|
270,258 | 246,665 | ||||||||
|
Cash and cash equivalents
|
44,662 | 39,385 | ||||||||
|
Premiums and agent balances receivable
|
88,611 | 71,420 | ||||||||
|
Reinsurance recoverable on:
|
||||||||||
|
Paid losses
|
21,522 | 20,396 | ||||||||
|
Unpaid losses
|
175,866 | 181,817 | ||||||||
|
Prepaid reinsurance premiums
|
22,323 | 18,115 | ||||||||
|
Deferred policy acquisition costs
|
18,973 | 12,140 | ||||||||
|
Deferred federal income taxes
|
15,507 | 19,099 | ||||||||
|
Goodwill
|
28,997 | 28,997 | ||||||||
|
Other assets
|
39,026 | 36,805 | ||||||||
|
Total assets
|
$ | 725,745 | $ | 674,839 | ||||||
| LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||||
|
Liabilities:
|
||||||||||
|
Reserve for losses and loss adjustment expenses
|
$ | 362,351 | $ | 374,933 | ||||||
|
Unearned premiums
|
111,631 | 68,678 | ||||||||
|
Debt
|
19,303 | 32,497 | ||||||||
|
Mandatorily redeemable trust preferred securities
|
10,000 | | ||||||||
|
Reinsurance funds held and balances payable
|
20,940 | 16,199 | ||||||||
|
Other liabilities
|
47,532 | 35,137 | ||||||||
|
Total liabilities
|
571,757 | 527,444 | ||||||||
|
Commitments and contingencies (Note 7)
|
||||||||||
|
Shareholders Equity:
|
||||||||||
|
Common stock, $.01 par value; authorized
50,000,000 shares: 29,022,435 and 29,591,494 shares issued
and outstanding
|
290 | 296 | ||||||||
|
Additional paid-in capital
|
125,143 | 127,429 | ||||||||
|
Retained earnings
|
20,905 | 12,073 | ||||||||
|
Note receivable from officer
|
(884 | ) | (876 | ) | ||||||
|
Accumulated other comprehensive income
|
8,534 | 8,473 | ||||||||
|
Total shareholders equity
|
153,988 | 147,395 | ||||||||
|
Total liabilities and shareholders equity
|
$ | 725,745 | $ | 674,839 | ||||||
The accompanying notes are an integral part of the consolidated financial statements.
6
MEADOWBROOK INSURANCE GROUP, INC.
| For the Nine Months | ||||||||||
| Ended September 30, | ||||||||||
| 2003 | 2002 | |||||||||
| (Unaudited) | ||||||||||
| (In thousands) | ||||||||||
|
Net cash provided by operating activities
|
$ | 31,572 | $ | 879 | ||||||
|
Cash flows (used in) provided by investing
activities:
|
||||||||||
|
Purchase of debt securities available for sale
|
(70,715 | ) | (123,036 | ) | ||||||
|
Proceeds from sale of debt securities available
for sale
|
47,293 | 96,881 | ||||||||
|
Proceeds from sale of equity securities available
for sale
|
| 900 | ||||||||
|
Other investing activities
|
998 | 3,342 | ||||||||
|
Net cash used in investing activities
|
(22,424 | ) | (21,913 | ) | ||||||
|
Cash flows (used in) provided by financing
activities:
|
||||||||||
|
Net payments on bank loan
|
(13,194 | ) | (19,804 | ) | ||||||
|
Net proceeds from public offering
|
| 60,525 | ||||||||
|
Net proceeds from issuance of mandatorily
redeemable trust preferred securities
|
9,700 | | ||||||||
|
Share repurchases
|
(1,562 | ) | | |||||||
|
Other financing activities
|
1,185 | (19 | ) | |||||||
|
Net cash (used in) provided by financing
activities
|
(3,871 | ) | 40,702 | |||||||
|
Increase in cash and cash equivalents
|
5,277 | 19,668 | ||||||||
|
Cash and cash equivalents, beginning of period
|
39,385 | 33,302 | ||||||||
|
Cash and cash equivalents, end of period
|
$ | 44,662 | $ | 52,970 | ||||||
The accompanying notes are an integral part of the consolidated financial statements.
7
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1 Summary of Significant Accounting Policies
| Basis of Presentation |
The condensed consolidated financial statements include accounts, after elimination of intercompany accounts and transactions, of Meadowbrook Insurance Group, Inc. (the Company), its wholly owned subsidiary Star Insurance Company (Star), and Stars wholly owned subsidiaries, Savers Property and Casualty Insurance Company, Williamsburg National Insurance Company, and Ameritrust Insurance Corporation (which are collectively referred to as the Insurance Company Subsidiaries), and American Indemnity Insurance Company, Ltd. and Preferred Insurance Company, Ltd. The consolidated financial statements also include Meadowbrook, Inc. and its subsidiaries, and Crest Financial Corporation and its subsidiaries.
These financial statements and the notes thereto should be read in conjunction with the Companys audited financial statements and accompanying notes included in its Annual Report on Form 10-K for the year ended December 31, 2002.
The condensed consolidated financial statements reflect all normal recurring adjustments, which were, in the opinion of management, necessary to present a fair statement of the results for the interim period. The results of operations for the nine months ended September 30, 2003, are not necessarily indicative of the results expected for the full year.
| Revenue Recognition Policy |
Premiums written are recognized as earned on a pro rata basis over the life of the policy term. Unearned premiums represent the portion of premiums written that are applicable to the unexpired terms of policies in force. Provisions for unearned premiums on reinsurance assumed from others are made on the basis of ceding reports when received. Certain premiums are subject to retrospective premium adjustments. The estimated ultimate premium is recognized over the term of the insurance contract.
Commission income, which includes reinsurance brokerage, is recorded on the latter of the effective date or the billing date of the policies on which they were earned. Commission income is reported net of sub-broker commission expense. Commission and other adjustments are recorded when they occur and the Company maintains an allowance for estimated policy cancellations and commission returns.
Fee income, which includes risk management consulting, loss control, and claims services, is recognized in the period the services are provided. The claims processing fees are recognized as revenue over the estimated life of the claims. For those contracts that provide services beyond the contractually defined termination date of the related contracts, fees are deferred in an amount equal to managements estimate of the Companys obligation to continue to provide services.
The Company reviews, on an ongoing basis, the collectibility of its receivables and establishes an allowance for estimated uncollectible accounts.
Realized gains or losses on sale of investments are determined on the basis of specific costs of the investments. Dividend and interest income are recognized when earned. Discount or premium on debt securities purchased at other than par value is amortized using the constant yield method. Investments with other than temporary declines in fair value are written down to their estimated fair value and the related realized losses are recognized in income.
8
Earnings Per Share
Basic earnings per share are based on the weighted average number of common shares outstanding during the period, while diluted earnings per share includes the weighted average number of common shares and potential dilution from shares issuable pursuant to stock options using the treasury stock method.
Outstanding options of 2,090,149 and 2,761,804 for the nine months ended September 30, 2003 and 2002, respectively, have been excluded from the diluted earnings per share as they were anti-dilutive. Shares issuable pursuant to stock options included in diluted earnings per share were 42,486 for the nine months ended September 30, 2003. There were no shares issuable pursuant to stock options included in diluted earnings per share for the nine months ended September 30, 2002. In addition, outstanding warrants of 300,000 for the nine months ended September 30, 2003 and 2002, have been excluded from the diluted earnings per share as they were anti-dilutive.
Outstanding options of 1,129,649 and 2,761,804 for the quarters ended September 30, 2003 and 2002, respectively, have been excluded from the diluted earnings per share as they were anti-dilutive. Shares issuable pursuant to stock options included in diluted earnings per share were 121,605 for the quarter ended September 30, 2003. There were no shares issuable pursuant to stock options included in diluted earnings per share for the quarter ended September 30, 2002. In addition, shares issuable pursuant to outstanding warrants included in diluted earnings per share were 25,802 for the quarter ended September 30, 2003. Outstanding warrants of 300,000 for the quarter ended September 30, 2002 have been excluded from the diluted earnings per share as they were anti-dilutive.
New Accounting Pronouncements
The Financial Accounting Standards Board (FASB) has issued Statement of Financial Accounting Standards (SFAS) No. 148 Accounting for Stock-Based Compensation Transition and Disclosure an amendment of FASB Statement No. 123, for periods starting after December 15, 2003, or thereafter. SFAS No. 148 provides three optional transition methods for entities that voluntarily adopt the fair value recognition principles of SFAS No. 123, Accounting for Stock-Based Compensation, and modifies the disclosure requirements of that Statement. Under the prospective method, stock-based compensation expense is recognized for awards granted after the beginning of the fiscal year in which the change is made. The modified prospective method recognizes stock-based compensation expense related to new and unvested awards in the year of change equal to that which would have been recognized had SFAS No. 123 been adopted as of its effective date, fiscal years beginning after December 15, 1994. The retrospective restatement method recognizes stock compensation costs for the year of change and restates financial statements for all prior periods presented as though the fair value recognition provisions of SFAS No. 123 had been adopted as of its effective date.
The Company, through its 1995 and 2002 Stock Option Plans (the Plans), may grant options to key executives and other members of management of the Company and its subsidiaries in amounts not to exceed 2,000,000 shares of the Companys common stock allocated for each plan. The Plans are administered by the Compensation Committee (the Committee) of the Board of Directors. Option shares may be exercised subject to the terms of the Plans and the terms prescribed by the Committee at the time of grant. Currently, the Plans options have either five or ten-year terms and are exercisable and vest in equal increments over the option term.
9
As of January 1, 2003, the Company adopted the requirements of SFAS No. 148 utilizing the prospective method. Under the prospective method, stock-based compensation expense is recognized for awards granted after the beginning of the fiscal year in which the change is made. If compensation cost for stock option grants had been determined based on a fair value method, net income and earnings per share on a pro forma basis for the periods ending September 30, 2003 and 2002 would be as follows (in thousands):
| For the Nine-Months | |||||||||