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 March 31, 2004 | ||
| 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 May 6, 2004 was 29,034,433.
TABLE OF CONTENTS
1
PART 1 FINANCIAL INFORMATION
| ITEM 1. | Financial Statements |
MEADOWBROOK INSURANCE GROUP, INC.
| For the Three Months Ended | ||||||||||
| March 31, | ||||||||||
| 2004 | 2003 | |||||||||
| (Unaudited) | ||||||||||
| (In thousands, | ||||||||||
| except share data) | ||||||||||
|
Revenues
|
||||||||||
|
Premiums earned
|
||||||||||
|
Gross
|
$ | 66,178 | $ | 45,313 | ||||||
|
Ceded
|
(16,465 | ) | (17,929 | ) | ||||||
|
Net earned
|
49,713 | 27,384 | ||||||||
|
Net commissions and fees
|
11,281 | 13,356 | ||||||||
|
Net investment income
|
3,597 | 3,353 | ||||||||
|
Net realized (losses) gains on disposition
of investments
|
(120 | ) | 205 | |||||||
|
Total revenues
|
64,471 | 44,298 | ||||||||
|
Expenses
|
||||||||||
|
Losses and loss adjustment expenses
|
51,414 | 27,323 | ||||||||
|
Reinsurance recoveries
|
(18,905 | ) | (10,137 | ) | ||||||
|
Net losses and loss adjustment expenses
|
32,509 | 17,186 | ||||||||
|
Salaries and employee benefits
|
12,808 | 11,932 | ||||||||
|
Policy acquisition and other underwriting expenses
|
7,562 | 3,756 | ||||||||
|
Other administrative expenses
|
6,628 | 7,084 | ||||||||
|
Interest expense
|
315 | 237 | ||||||||
|
Total expenses
|
59,822 | 40,195 | ||||||||
|
Income before taxes and equity earnings
|
4,649 | 4,103 | ||||||||
|
Federal income tax expense
|
1,440 | 1,347 | ||||||||
|
Equity earnings of affiliates
|
23 | | ||||||||
|
Net income
|
$ | 3,232 | $ | 2,756 | ||||||
|
Earnings Per Share
|
||||||||||
|
Basic
|
$ | 0.11 | $ | 0.09 | ||||||
|
Diluted
|
$ | 0.11 | $ | 0.09 | ||||||
|
Weighted average number of common
shares
|
||||||||||
|
Basic
|
29,025,509 | 29,503,567 | ||||||||
|
Diluted
|
29,395,208 | 29,510,681 | ||||||||
The accompanying notes are an integral part of the Consolidated Financial Statements.
2
MEADOWBROOK INSURANCE GROUP, INC.
| For the Three | |||||||||||
| Months Ended | |||||||||||
| March 31, | |||||||||||
| 2004 | 2003 | ||||||||||
| (Unaudited) | |||||||||||
| (In thousands) | |||||||||||
|
Net income
|
$ | 3,232 | $ | 2,756 | |||||||
|
Other comprehensive income, net of tax:
|
|||||||||||
|
Unrealized gains on securities
|
1,734 | 292 | |||||||||
|
Less: reclassification adjustment for losses
(gains) included in net income
|
73 | (141 | ) | ||||||||
|
Other comprehensive income, net of tax
|
1,807 | 151 | |||||||||
|
Comprehensive income
|
$ | 5,039 | $ | 2,907 | |||||||
The accompanying notes are an integral part of the Consolidated Financial Statements.
3
MEADOWBROOK INSURANCE GROUP, INC.
| March 31, | December 31, | |||||||||
| 2004 | 2003 | |||||||||
| (Unaudited) | ||||||||||
| (In thousands, except share | ||||||||||
| data) | ||||||||||
| ASSETS | ||||||||||
|
Investments
|
||||||||||
|
Debt securities available for sale, at fair value
(amortized cost of $284,367 and $260,330)
|
$ | 297,993 | $ | 271,217 | ||||||
|
Equity securities available for sale, at fair
value (cost of $1,980 and $1,980)
|
2,393 | 2,371 | ||||||||
|
Total investments
|
300,386 | 273,588 | ||||||||
|
Cash and cash equivalents
|
37,522 | 50,647 | ||||||||
|
Accrued investment income
|
3,473 | 3,441 | ||||||||
|
Premiums and agent balances receivable, net
|
88,699 | 77,554 | ||||||||
|
Reinsurance recoverable on:
|
||||||||||
|
Paid losses
|
16,746 | 17,566 | ||||||||
|
Unpaid losses
|
152,337 | 147,446 | ||||||||
|
Prepaid reinsurance premiums
|
22,556 | 20,492 | ||||||||
|
Deferred policy acquisition costs
|
22,340 | 19,564 | ||||||||
|
Deferred federal income taxes
|
14,324 | 15,201 | ||||||||
|
Goodwill
|
28,997 | 28,997 | ||||||||
|
Other assets
|
37,598 | 37,770 | ||||||||
|
Total assets
|
$ | 724,978 | $ | 692,266 | ||||||
| LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||||
|
Liabilities
|
||||||||||
|
Losses and loss adjustment expenses
|
$ | 349,801 | $ | 339,465 | ||||||
|
Unearned premiums
|
124,554 | 109,677 | ||||||||
|
Debt
|
17,692 | 17,506 | ||||||||
|
Accounts payable and accrued expenses
|
31,554 | 26,283 | ||||||||
|
Reinsurance funds held and balances payable
|
15,385 | 13,961 | ||||||||
|
Junior subordinated debentures
|
10,310 | 10,310 | ||||||||
|
Payable to insurance companies
|
3,833 | 7,853 | ||||||||
|
Other liabilities
|
11,584 | 12,098 | ||||||||
|
Total liabilities
|
564,713 | 537,153 | ||||||||
|
Commitments and contingencies (Note 7)
|
||||||||||
|
Shareholders Equity
|
||||||||||
|
Common stock, $0.01 stated value; authorized
50,000,000 shares; 29,034,433 and 29,022,435 shares issued and
outstanding
|
290 | 290 | ||||||||
|
Additional paid-in capital
|
125,243 | 125,181 | ||||||||
|
Retained earnings
|
26,347 | 23,069 | ||||||||
|
Note receivable from officer
|
(881 | ) | (886 | ) | ||||||
|
Accumulated other comprehensive income
|
9,266 | 7,459 | ||||||||
|
Total shareholders equity
|
160,265 | 155,113 | ||||||||
|
Total liabilities and shareholders equity
|
$ | 724,978 | $ | 692,266 | ||||||
The accompanying notes are an integral part of the Consolidated Financial Statements.
4
MEADOWBROOK INSURANCE GROUP, INC.
| For the Three Months | |||||||||||
| Ended March 31, | |||||||||||
| 2004 | 2003 | ||||||||||
| (Unaudited) | |||||||||||
| (In thousands) | |||||||||||
|
Cash Flows From Operating Activities
|
|||||||||||
|
Net income
|
$ | 3,232 | $ | 2,756 | |||||||
|
Adjustments to reconcile net income to net cash
provided by (used in) operating activities:
|
|||||||||||
|
Amortization of goodwill and other intangible
assets
|
99 | 70 | |||||||||
|
Amortization of deferred debenture issuance costs
|
11 | | |||||||||
|
Depreciation of furniture and equipment
|
275 | 380 | |||||||||
|
Net accretion of discount and premiums on bonds
|
318 | 470 | |||||||||
|
Gain on sale of investments
|
110 | (214 | ) | ||||||||
|
Stock-based employee compensation
|
27 | 86 | |||||||||
|
Deferred income tax (benefit) expense
|
(77 | ) | 1,347 | ||||||||
|
Changes in operating assets and liabilities:
|
|||||||||||
|
Decrease (increase) in:
|
|||||||||||
|
Premiums and agent balances receivable
|
(10,882 | ) | (9,895 | ) | |||||||
|
Reinsurance recoverable on paid and unpaid losses
|
(2,459 | ) | 3,011 | ||||||||
|
Prepaid reinsurance premiums
|
(1,638 | ) | 942 | ||||||||
|
Deferred policy acquisition costs
|
(2,946 | ) | (3,762 | ) | |||||||
|
Other assets
|
1,571 | (395 | ) | ||||||||
|
Increase (decrease) in:
|
|||||||||||
|
Losses and loss adjustment expenses
|
10,336 | (13,010 | ) | ||||||||
|
Unearned premiums
|
14,876 | 23,476 | |||||||||
|
Payable to insurance companies
|
(4,020 | ) | (888 | ) | |||||||
|
Reinsurance funds held and balances payable
|
1,212 | 1,990 | |||||||||
|
Other liabilities
|
6,112 | 6,450 | |||||||||
|
Total adjustments
|
12,925 | 10,058 | |||||||||
|
Net cash provided by operating activities
|
16,157 | 12,814 | |||||||||
|
Cash Flows From Investing Activities
|
|||||||||||
|
Purchase of debt securities available for sale
|
(38,582 | ) | (22,988 | ) | |||||||
|
Proceeds from sales and maturities of debt
securities available for sale
|
13,275 | 15,333 | |||||||||
|
Capital expenditures
|
(835 | ) | (215 | ) | |||||||
|
Purchase of books of business
|
(187 | ) | (100 | ) | |||||||
|
Deconsolidation of subsidiary
|
(4,218 | ) | | ||||||||
|
Other investing activities
|
1,496 | 267 | |||||||||
|
Net cash used in investing activities
|
(29,051 | ) | (7,703 | ) | |||||||
|
Cash Flows From Financing Activities
|
|||||||||||
|
Proceeds from lines of credit
|
4,947 | 4,763 | |||||||||
|
Payment of lines of credit
|
(4,760 | ) | (16,225 | ) | |||||||
|
Book overdraft
|
(445 | ) | 1,831 | ||||||||
|
Share issuance (repurchases)
|
22 | (546 | ) | ||||||||
|
Other financing activities
|
5 | (9 | ) | ||||||||
|
Net cash used in by financing activities
|
(231 | ) | (10,186 | ) | |||||||
|
Net decrease in cash and cash equivalents
|
(13,125 | ) | (5,075 | ) | |||||||
|
Cash and cash equivalents, beginning of period
|
50,647 | 39,385 | |||||||||
|
Cash and cash equivalents, end of period
|
$ | 37,522 | $ | 34,310 | |||||||
The accompanying notes are an integral part of the Consolidated Financial Statements.
5
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1 Summary of Significant Accounting Policies
| Basis of Presentation |
The 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 Preferred Insurance Company, Ltd. The consolidated financial statements also include Meadowbrook, Inc. and its subsidiaries, and Crest Financial Corporation and its subsidiaries.
Effective January 1, 2004, the Company deconsolidated its wholly-owned subsidiary, American Indemnity Insurance Company, Ltd., (AIIC), due to the adoption of Financial Accounting Standards Board Interpretation Number (FIN) 46(R) discussed further under heading New Accounting Pronouncements.
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, 2003.
The 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 three months ended March 31, 2004, are not necessarily indicative of the results expected for the full year.
Certain amounts in the 2003 financial statements and notes to consolidated financial statements have been reclassified to conform to the 2004 presentation.
| Revenue Recognition |
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 and actuarial estimates. Certain premiums are subject to retrospective premium adjustments. The estimated ultimate premium is recognized over the term of the insurance contract.
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.
Commission income, which includes reinsurance brokerage, is recorded on the later 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.
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
6
other than temporary declines in fair value are written down to their estimated net fair value and the related realized losses are recognized in income.
| 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 1,036,796 and 2,685,223 for the periods ended March 31, 2004 and 2003, 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 298,131 and 7,113 for the periods ended March 31, 2004 and 2003, respectively. In addition, shares issuable pursuant to outstanding warrants included in diluted earnings per share were 71,568 for the period ended March 31, 2004. Outstanding warrants of 300,000 for the period ended March 31, 2003, have been excluded from the diluted earnings per share, as they were anti-dilutive.
| Stock Options |
Effective January 1, 2003, the Company adopted the requirements of Statement of Financial Accounting Standards (SFAS) No. 148, Accounting for Stock-Based Compensation Transition and Disclosure an amendment of FASB Statement No. 123 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. Upon implementation of SFAS No. 148 in 2003, the Company is recognizing stock-based compensation expense for awards granted after January 1, 2003.
Prior to the adoption of SFAS No. 148, the Company applied the intrinsic value-based provisions set forth in APB Opinion No. 25. Under the intrinsic value method, compensation expense is determined on the measurement date, that is the first date on which both the number of shares the employee is entitled to receive, and the exercise price are known. Compensation expense, if any, resulting from stock options granted by the Company is determined based on the difference between the exercise price and the fair market value of the underlying common stock at the date of grant. The Companys Stock Option Plan requires the exercise price of the grants to be at the current fair market value of the underlying common stock.
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.
7
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 three months ending March 31, 2004 and 2003 would be as follows (in thousands):
| For the Three | |||||||||
| Months Ended | |||||||||
| March 31, | |||||||||
| 2004 | 2003 | ||||||||
|
Net income, as reported
|
$ | 3,232 | $ | 2,756 | |||||