Attached files
file | filename |
---|---|
EX-31.1 - CERTIFICATION - UNICO AMERICAN CORP | ex31-1.htm |
EX-32.1 - CERTIFICATION UNDER SECTION 906 - UNICO AMERICAN CORP | ex32-1.htm |
EX-32.2 - CERTIFICATION UNDER SECTION 906 - UNICO AMERICAN CORP | ex32-2.htm |
EX-31.2 - CERTIFICATION - UNICO AMERICAN CORP | ex31-2.htm |
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
[X] Quarterly Report under Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended June 30, 2015 or
[ ] Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Commission File No. 0-3978
UNICO AMERICAN CORPORATION
(Exact Name of Registrant as Specified in Its Charter)
Nevada 95-2583928
(State or Other Jurisdiction of (I.R.S. Employee
Incorporation or Organization) Identification No.)
23251 Mulholland Drive, Woodland Hills, California 91364
(Address of Principal Executive Offices) (Zip Code)
(818) 591-9800
(Registrant's Telephone Number, Including Area Code)
No Change
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No __
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes X No__
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer __ Accelerated filer __
Non-accelerated filer __ Smaller reporting company X
(Do not check if a smaller reporting company)
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No X
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Class | Outstanding at August 13, 2015 |
Common Stock, $0 par value per share | 5,338,943 |
1 of 24
PART 1 - FINANCIAL INFORMATION
ITEM 1 - FINANCIAL STATEMENTS
UNICO AMERICAN CORPORATION
AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
June 30 | December 31 | |||||||
2015 | 2014 | |||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Investments | ||||||||
Available-for-sale: | ||||||||
Fixed maturities, at fair value (amortized cost: June 30, 2015 $54,537,023; December 31, 2014 $35,153,111) | $ | 54,612,305 | $ | 35,158,556 | ||||
Short-term investments, at fair value | 51,611,974 | 72,259,408 | ||||||
Total Investments | 106,224,279 | 107,417,964 | ||||||
Cash | 366,111 | 309,162 | ||||||
Accrued investment income | 58,787 | 42,895 | ||||||
Receivables, net | 6,107,001 | 5,170,313 | ||||||
Reinsurance recoverable: | ||||||||
Paid losses and loss adjustment expenses | 341,741 | 201,007 | ||||||
Unpaid losses and loss adjustment expenses | 5,484,733 | 5,162,775 | ||||||
Deferred policy acquisition costs | 4,270,016 | 3,882,825 | ||||||
Property and equipment, net | 10,615,880 | 10,510,306 | ||||||
Deferred income taxes | 1,381,264 | 1,518,534 | ||||||
Other assets | 2,153,665 | 1,799,788 | ||||||
Total Assets | $ | 137,003,477 | $ | 136,015,569 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
LIABILITIES | ||||||||
Unpaid losses and loss adjustment expenses | $ | 44,231,712 | $ | 44,396,558 | ||||
Unearned premiums | 18,323,842 | 16,607,179 | ||||||
Advance premium and premium deposits | 383,498 | 250,421 | ||||||
Accrued expenses and other liabilities | 2,539,580 | 2,986,317 | ||||||
Total Liabilities | $ | 65,478,632 | $ | 64,240,475 | ||||
Commitments and contingencies | ||||||||
STOCKHOLDERS' EQUITY | ||||||||
Common stock, no par – authorized 10,000,000 shares; issued and outstanding shares 5,338,943 at June 30, 2015, and 5,341,147 at December 31, 2015 | $ | 3,742,297 | $ | 3,731,828 | ||||
Accumulated other comprehensive income | 49,686 | 3,594 | ||||||
Retained earnings | 67,732,862 | 68,039,672 | ||||||
Total Stockholders’ Equity | $ | 71,524,845 | $ | 71,775,094 | ||||
Total Liabilities and Stockholders' Equity | $ | 137,003,477 | $ | 136,015,569 |
See condensed notes to unaudited consolidated financial statements.
2 of 24
UNICO AMERICAN CORPORATION
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30 | June 30 | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
REVENUES | ||||||||||||||||
Insurance company operation: | ||||||||||||||||
Net earned premium | $ | 7,327,855 | $ | 6,484,354 | $ | 14,292,999 | $ | 12,872,595 | ||||||||
Investment income | 97,853 | 29,891 | 185,176 | 61,158 | ||||||||||||
Other income | 168,881 | 340,321 | 241,095 | 595,752 | ||||||||||||
Total Insurance Company Operation | 7,594,589 | 6,854,566 | 14,719,270 | 13,529,505 | ||||||||||||
Other insurance operations: | ||||||||||||||||
Gross commissions and fees | 701,995 | 749,045 | 1,393,214 | 1,483,608 | ||||||||||||
Investment income | 82 | 206 | 167 | 283 | ||||||||||||
Finance fees earned | 15,208 | 15,951 | 30,981 | 33,371 | ||||||||||||
Other income | 1,817 | 2,000 | 2,258 | 15,112 | ||||||||||||
Total Revenues | 8,313,691 | 7,621,768 | 16,145,890 | 15,061,879 | ||||||||||||
EXPENSES | ||||||||||||||||
Losses and loss adjustment expenses | 4,633,516 | 3,647,765 | 9,527,423 | 6,540,115 | ||||||||||||
Policy acquisition costs | 1,599,883 | 1,471,068 | 3,092,713 | 2,947,800 | ||||||||||||
Salaries and employee benefits | 1,166,206 | 1,271,221 | 2,414,113 | 2,553,149 | ||||||||||||
Commissions to agents/brokers | 44,756 | 54,230 | 89,344 | 98,069 | ||||||||||||
Other operating expenses | 686,657 | 775,163 | 1,430,661 | 1,614,088 | ||||||||||||
Total Expenses | 8,131,018 | 7,219,447 | 16,554,254 | 13,753,221 | ||||||||||||
Income (loss) before taxes | 182,673 | 402,321 | (408,364 | ) | 1,308,658 | |||||||||||
Income tax expense (benefit) | 70,292 | 132,315 | (123,960 | ) | 446,869 | |||||||||||
Net Income (Loss)
| $ | 112,381 | $ | 270,006 | $ | (284,404 | ) | $ | 861,789 | |||||||
PER SHARE DATA: | ||||||||||||||||
Basic | ||||||||||||||||
Earnings (loss) per share | $ | 0.02 | $ | 0.05 | $ | (0.05 | ) | $ | 0.16 | |||||||
Weighted average shares | 5,339,392 | 5,341,147 | 5,340,270 | 5,341,147 | ||||||||||||
Diluted | ||||||||||||||||
Earnings (loss) per share | $ | 0.02 | $ | 0.05 | $ | (0.05 | ) | $ | 0.16 | |||||||
Weighted average shares | 5,342,944 | 5,345,082 | 5,340,270 | 5,345,280 |
See condensed notes to unaudited consolidated financial statements.
3 of 24
UNICO AMERICAN CORPORATION
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(UNAUDITED)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30 | June 30 | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Net income (loss) | $ | 112,381 | $ | 270,006 | $ | (284,404 | ) | $ | 861,789 | |||||||
Other changes in comprehensive income (loss): | ||||||||||||||||
Changes in unrealized gains on securities classified as available-for-sale arising during the period | (14,195 | ) | 4,810 | 69,837 | 11,426 | |||||||||||
Income tax benefit (expense) related to changes in unrealized gains on securities classified as available-for-sale arising during the period | 4,826 | (1,635 | ) | (23,745 | ) | (3,885 | ) | |||||||||
Comprehensive Income (Loss) | $ | 103,012 | $ | 273,181 | $ | (238,312 | ) | $ | 869,330 |
See condensed notes to unaudited consolidated financial statements.
4 of 24
UNICO AMERICAN CORPORATION
AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
Six Months Ended | ||||||||
June 30 | ||||||||
2015 | 2014 | |||||||
Cash flows from operating activities: | ||||||||
Net income (loss) | $ | (284,404 | ) | $ | 861,789 | |||
Adjustments to reconcile net income (loss) to net cash from operations: | ||||||||
Depreciation and amortization | 234,345 | 277,935 | ||||||
Bond amortization, net | (9,054 | ) | (1,195 | ) | ||||
Non-cash stock based compensation | 11,552 | 11,552 | ||||||
Changes in assets and liabilities: | ||||||||
Net receivables and accrued investment income | (952,580 | ) | (805,905 | ) | ||||
Reinsurance recoverable | (462,692 | ) | (124,690 | ) | ||||
Deferred policy acquisition costs | (387,191 | ) | (161,724 | ) | ||||
Other assets | (111,974 | ) | 295,879 | |||||
Unpaid losses and loss adjustment expenses | (164,846 | ) | 270,451 | |||||
Unearned premium | 1,716,663 | 886,701 | ||||||
Advance premium and premium deposits | 133,077 | (6,372 | ) | |||||
Accrued expenses and other liabilities | (446,737 | ) | 31,748 | |||||
Income taxes current/deferred | (128,377 | ) | (82,388 | ) | ||||
Net Cash Provided (Used) by Operating Activities | (852,218 | ) | 1,453,781 | |||||
Cash flows from investing activities: | ||||||||
Purchase of fixed maturity investments | (21,323,858 | ) | (100,000 | ) | ||||
Proceeds from maturity of fixed maturity investments | 1,949,000 | 400,000 | ||||||
Net decrease (increase) in short-term investments | 20,647,434 | (1,712,301 | ) | |||||
Additions to property and equipment | (339,919 | ) | (313,806 | ) | ||||
Net Cash Provided (Used) by Investing Activities | 932,657 | (1,726,107 | ) | |||||
Cash flows from financing activities: | ||||||||
Repurchase of common stock | (23,490 | ) | — | |||||
Net Cash Used by Financing Activities | (23,490 | ) | — | |||||
Net increase (decrease) in cash | 56,949 | (272,326 | ) | |||||
Cash at beginning of period | 309,162 | 376,388 | ||||||
Cash at End of Period | $ | 366,111 | $ | 104,062 | ||||
Supplemental cash flow information | ||||||||
Cash paid during the period for: | ||||||||
Interest | — | — | ||||||
Income taxes | $ | 8,900 | $ | 533,800 | ||||
See condensed notes to unaudited consolidated financial statements.
5 of 24
UNICO AMERICAN CORPORATION
AND SUBSIDIARIES
CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of Business
Unico American Corporation is an insurance holding company that underwrites property and casualty insurance through its insurance company subsidiary; provides property, casualty, and health insurance through its agency subsidiaries; and provides insurance premium financing and membership association services through its other subsidiaries. Unico American Corporation is referred to herein as the "Company" or "Unico" and such references include both the corporation and its subsidiaries, all of which are wholly owned. Unico was incorporated under the laws of Nevada in 1969.
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of Unico American Corporation and its subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation.
Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information and the instructions to Form 10-Q and Rule 8-03 of Regulation S-X for smaller reporting companies. Accordingly, the financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the three and six months ended June 30, 2015, are not necessarily indicative of the results that may be expected for the year ending December 31, 2015. Quarterly financial statements should be read in conjunction with the consolidated financial statements and related notes in the Company’s 2014 Annual Report on Form 10-K as filed with the Securities and Exchange Commission.
Use of Estimates in the Preparation of the Financial Statements
The preparation of financial statements in conformity with GAAP requires the Company to make estimates and assumptions that affect its reported amounts of assets and liabilities and its disclosure of any contingent assets and liabilities at the date of its financial statements, as well as its reported amounts of revenues and expenses during the reporting period. The most significant assumptions in the preparation of these consolidated financial statements relate to losses and loss adjustment expenses. While every effort is made to ensure the integrity of such estimates, actual results may differ.
Fair Value of Financial Instruments
The Company employs a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The fair value of a financial instrument is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (the exit price). Financial assets and financial liabilities recorded on the consolidated balance sheets at fair value are categorized based on the reliability of inputs to the valuation techniques. (See Note 8.)
The Company has used the following methods and assumptions in estimating its fair value disclosures:
- Fixed maturities:
1. | Investment securities, excluding long-term certificates of deposit – Fair values are obtained from a national quotation service. |
2. | Long-term certificates of deposit – The carrying amounts reported in the consolidated balance sheets for these instruments approximate their fair values. |
- Cash and short-term investments – The carrying amounts reported in the consolidated balance sheets approximate their fair values given the short term nature of these instruments.
- Receivables, net – The carrying amounts reported in the consolidated balance sheets approximate their fair values given the short-term nature of these instruments.
- Accrued expenses and other liabilities – The carrying amounts reported in the consolidated balance sheets approximate the fair values given the short-term nature of these instruments.
6 of 24
NOTE 2 – REPURCHASE OF COMMON STOCK – EFFECTS ON STOCKHOLDERS’ EQUITY
On December 19, 2008, the Board of Directors authorized a stock repurchase program to acquire from time to time up to an aggregate of 500,000 shares of the Company’s common stock. This program has no expiration date and may be terminated by the Board of Directors at any time. As of June 30, 2015, and December 31, 2014, the Company had remaining authority under the 2008 program to repurchase up to an aggregate of 220,465 and 222,669 shares of its common stock, respectively. The 2008 program is the only program under which there is authority to repurchase shares of the Company’s common stock. The Company repurchased 2,204 shares of stock during the three and six months ended June 30, 2015, in unsolicited transactions at a cost of $23,490 of which $1,083 was allocated to capital and $22,407 was allocated to retained earnings. The Company did not repurchase any stock during the three and six months ended June 30, 2014. The Company has or will retire all stock repurchased.
NOTE 3 – EARNINGS (LOSS) PER SHARE
The following table represents the reconciliation of the Company's basic earnings (loss) per share and diluted earnings (loss) per share computations reported on the consolidated statements of operations for the three and six months ended June 30, 2015 and 2014:
Three Months Ended | Six Months Ended | |||||||||||||||
June 30 | June 30 | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Basic Earnings (Loss) Per Share | ||||||||||||||||
Net income (loss) | $ | 112,381 | $ | 270,006 | $ | (284,404 | ) | $ | 861,789 | |||||||
Weighted average shares outstanding | 5,339,392 | 5,341,147 | 5,340,270 | 5,341,147 | ||||||||||||
Basic earnings (loss) per share | $ | 0.02 | $ | 0.05 | $ | (0.05 | ) | $ | 0.16 | |||||||
Diluted Earnings (Loss) Per Share | ||||||||||||||||
Net income (loss) | $ | 112,381 | $ | 270,006 | $ | (284,404 | ) | $ | 861,789 | |||||||
Weighted average shares outstanding | 5,339,392 | 5,341,147 | 5,340,270 | 5,341,147 | ||||||||||||
Effect of dilutive securities | 3,552 | 3,935 | — | 4,133 | ||||||||||||
Diluted shares outstanding | 5,342,944 | 5,345,082 | 5,340,270 | 5,345,280 | ||||||||||||
Diluted earnings (loss) per share | $ | 0.02 | $ | 0.05 | $ | (0.05 | ) | $ | 0.16 |
Basic earnings per share exclude the impact of common share equivalents and are based upon the weighted average common shares outstanding. Diluted earnings per share utilize the average market price per share when applying the treasury stock method in determining common share dilution. When outstanding stock options are dilutive, they are treated as common share equivalents for purposes of computing diluted earnings per share and represent the difference between basic and diluted weighted average shares outstanding. In loss periods, stock options are excluded from the calculation of diluted (loss) per share, as the inclusion of stock options would have an anti-dilutive effect. As of June 30, 2015, the Company had 5,523 common share equivalents which were excluded in the six months diluted (loss) per share calculation.
NOTE 4 – RECENTLY ISSUED ACCOUNTING STANDARDS
In May 2015, the Financial Accounting Standards Board issued Accounting Standards Update (ASU) 2015-09 “Disclosures About Short-Duration Contracts.” The objective of this ASU is to increase transparency about significant estimates in unpaid losses and loss adjustment expenses and provide additional information about amount, timing and uncertainty of cash flows related to unpaid losses and loss adjustment expenses. ASU 2015-09 is not expected to have any impact on the Company’s consolidated financial statements. The disclosure mandated by ASU 2015-09 will become effective for annual and quarterly reporting periods ended on and after December 31, 2016.
NOTE 5 – ACCOUNTING FOR INCOME TAXES
The Company and its wholly owned subsidiaries file consolidated federal and state income tax returns. Pursuant to the tax allocation agreement, Crusader Insurance Company (Crusader) and American Acceptance Corporation (AAC) are allocated taxes or tax credits, in the case of losses, at current corporate rates based on their own taxable income or loss. The Company files income tax returns under U.S. federal and various state jurisdictions. The Company is subject to examination by U.S. federal income tax authorities for tax returns filed starting at taxable year 2011 and California state income tax authorities for tax returns filed starting at taxable year 2010. There are no ongoing examinations of income tax returns by federal or state tax authorities.
7 of 24
As of June 30, 2015, and December 31, 2014, the Company had no unrecognized tax benefits or liabilities. In addition, the Company had not accrued interest and penalties related to unrecognized tax benefits or liabilities. However, if interest and penalties would need to be accrued related to unrecognized tax benefits or liabilities, such amounts would be recognized as a component of federal income tax expense.
As a California insurance company, Crusader is obligated to pay a premium tax on gross premiums written in all states that Crusader is admitted. Premium taxes are deferred and amortized as the related premiums are earned. The premium tax is in lieu of state franchise taxes and is not included in the provision for state taxes.
NOTE 6 – PROPERTY AND EQUIPMENT, NET
Property and equipment consist of the following:
June 30 | December 31 | |||||||
2015 | 2014 | |||||||
Building, furniture, fixtures, equipment and leasehold improvements located in Calabasas, California | $ | 7,384,605 | $ | 7,269,449 | ||||
Furniture, fixtures, equipment and leasehold improvements located in Woodland Hills, California | 2,634,931 | 2,633,536 | ||||||
Accumulated depreciation and amortization | (2,872,311 | ) | (2,637,966 | ) | ||||
Land located in Calabasas, California | 1,787,485 | 1,787,485 | ||||||
Computer software under development | 1,681,170 | 1,457,802 | ||||||
Property and equipment, net | $ | 10,615,880 | $ | 10,510,306 |
Depreciation on the Calabasas building is computed using the straight line method over 39 years. Depreciation on furniture, fixtures and equipment in the Calabasas building is computed using the straight line method over 3 to 15 years. Amortization of leasehold improvements in the Calabasas building is being computed using the shorter of the useful life of the leasehold improvements or the remaining years of the lease.
Depreciation on furniture, fixtures and equipment located in Woodland Hills is computed using the straight line method over 3 to 7 years. Amortization of leasehold improvements on property located in Woodland Hills is computed using the shorter of the useful life of the leasehold improvements or the remaining years of the lease.
Depreciation and amortization expense on all property and equipment for the three and six months ended June 30, 2015, was $116,894 and $234,345, respectively, and for the three and six months ended June 30, 2014, was $139,749 and $277,935, respectively.
The Calabasas building has generated rental revenues in the amount of $39,109 and $88,966 for the three and six months ended June 30, 2015, respectively, and $233,744 and $463,591 for the three and six months ended June 30, 2014, respectively. The Calabasas building has incurred operating expenses, which included depreciation, in the amount of $166,126 and $344,205 for the three and six months ended June 30, 2015, respectively, and $181,468 and $383,787 for the three and six months ended June 30, 2014, respectively. These amounts are included in other income from insurance company operation and other operating expenses, respectively, in the Company’s consolidated statements of operations.
On September 7, 2014, a lease from a single tenant occupying approximately 32,403 square feet of the Calabasas building ended, and the tenant has vacated the premises. The Company intends to occupy most of this recently vacated space as its new home office and is currently in the process of planning and implementing the steps necessary to modify the space to fit its operational needs with a targeted move in date by the end of third quarter of 2015. The Company’s current home office located in Woodland Hills, California, will be vacated, and the month-to-month lease for this office will be terminated upon the completion of the move to the Calabasas building.
The total square footage of the Calabasas building is 46,884, including common areas. As of June 30, 2015, 8,442 square feet of the Calabasas building was leased to non-affiliated entities, and 6,039 square feet was vacant and available to be leased to non-affiliated entities.
The Company capitalizes certain computer software costs purchased from outside vendors for internal use. These costs also include configuration and customization activities, coding, testing and installation. Training costs and maintenance are expensed as incurred, while upgrade and enhancements are capitalized if it is probable that such expenditure will result in additional functionality. The capitalized costs will not be depreciated until the software is placed into production.
8 of 24
NOTE 7 – SEGMENT REPORTING
ASC Topic 280, “Segment Reporting,” establishes standards for the way information about operating segments is reported in financial statements. The Company has identified its insurance company operation as its primary reporting segment. Revenues from this segment comprised 91% of total revenues for the three and six months ended June 30, 2015, compared to 90% of total revenues for the three and six months ended June 30, 2014. The Company’s remaining operations constitute a variety of specialty insurance services, each with unique characteristics and individually insignificant to total revenues.
Revenues, income (loss) before income taxes, and assets by segment are as follows:
Three Months Ended | Six Months Ended | |||||||||||||||
June 30 | June 30 | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Revenues | ||||||||||||||||
Insurance company operation | $ | 7,594,589 | $ | 6,854,566 | $ | 14,719,270 | $ | 13,529,505 | ||||||||
Other insurance operations | 3,382,306 | 3,168,472 | 6,523,946 | 5,990,845 | ||||||||||||
Intersegment eliminations (1) | (2,663,204 | ) | (2,401,270 | ) | (5,097,326 | ) | (4,458,471 | ) | ||||||||
Total other insurance operations | 719,102 | 767,202 | 1,426,620 | 1,532,374 | ||||||||||||
Total revenues | $ | 8,313,691 | $ | 7,621,768 | $ | 16,145,890 | $ | 15,061,879 | ||||||||
Income (Loss) Before Income Taxes | ||||||||||||||||
Insurance company operation | $ | 254,512 | $ | 731,578 | $ | (2,068 | ) | $ | 2,347,512 | |||||||
Other insurance operations | (71,839 | ) | (329,257 | ) | (406,296 | ) | (1,038,854 | ) | ||||||||
Total income (loss) before income taxes | $ | 182,673 | $ | 402,321 | $ | (408,364 | ) | $ | 1,308,658 |
As of | ||||||||
June 30 | December 31 | |||||||
2015 | 2014 | |||||||
Assets | ||||||||
Insurance company operation | $ | 121,456,170 | $ | 123,048,404 | ||||
Intersegment eliminations (2) | (634,205 | ) | (1,657,750 | ) | ||||
Total insurance company operation | 120,821,965 | 121,390,654 | ||||||
Other insurance operations | 16,181,512 | 14,624,915 | ||||||
Total assets | $ | 137,003,477 | $ | 136,015,569 |
(1) | Intersegment revenue eliminations reflect commissions paid by Crusader to Unifax Insurance Systems, Inc. (Unifax), a wholly owned subsidiary of Unico. |
(2) | Intersegment asset eliminations reflect the elimination of Crusader receivables from Unifax and Unifax payables to Crusader. |
NOTE 8 – FAIR VALUE OF FINANCIAL INSTRUMENTS
In determining the fair value of its financial instruments, the Company employs a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The fair value of a financial instrument is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (the exit price). Financial assets and financial liabilities recorded on the consolidated balance sheets at fair value are categorized based on the reliability of inputs to the valuation techniques as follows:
Level 1 – Financial assets and financial liabilities whose values are based on unadjusted quoted prices in active markets for identical assets or liabilities as of the reporting date.
Level 2 – Financial assets and financial liabilities whose values are based on quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in non-active markets; or valuation models whose inputs are observable, directly or indirectly, for substantially the full term of the asset or liability as of the reporting date.
9 of 24
Level 3 – Financial assets and financial liabilities whose values are based on prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement. These inputs reflect the Company’s estimates of the assumptions that market participants would use in valuing the financial assets and financial liabilities as of the reporting date.
The hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest level input that is significant to the fair value measurement in its entirety. Thus, a Level 3 fair value measurement may include inputs that are observable (Level 1 or Level 2) or unobservable (Level 3). The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.
The following table presents information about the Company’s consolidated financial instruments and their estimated fair values, which are measured on a recurring basis, and are allocated among the three levels within the fair value hierarchy as of June 30, 2015, and December 31, 2014:
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
June 30, 2015 | ||||||||||||||||
Financial instruments: | ||||||||||||||||
Fixed maturity securities: | ||||||||||||||||
U.S. treasury securities | $ | 29,141,305 | $ | — | $ | — | $ | 29,141,305 | ||||||||
Certificates of deposit | — | 25,471,000 | — | 25,471,000 | ||||||||||||
Total fixed maturity securities | 29,141,305 | 25,471,000 | — | 54,612,305 | ||||||||||||
Cash and short-term investments | 51,978,085 | — | — | 51,978,085 | ||||||||||||
Total financial instruments at fair value | $ | 81,119,390 | $ | 25,471,000 | $ | — | $ | 106,590,390 | ||||||||
December 31, 2014 | ||||||||||||||||
Financial instruments: | ||||||||||||||||
Fixed maturity securities: | ||||||||||||||||
U.S. treasury securities | $ | 20,069,556 | $ | — | $ | — | $ | 20,069,556 | ||||||||
Certificates of deposit | — | 15,089,000 | — | 15,089,000 | ||||||||||||
Total fixed maturity securities | 20,069,556 | 15,089,000 | — | 35,158,556 | ||||||||||||
Cash and short-term investments | 72,568,570 | — | — | 72,568,570 | ||||||||||||
Total financial instruments at fair value | $ | 92,638,126 | $ | 15,089,000 | $ | — | $ | 107,727,126 |
Fair value measurements are not adjusted for transaction costs. The Company recognizes transfers between levels at either the actual date of the event or a change in circumstances that caused the transfer. The Company did not have any transfers between Levels 1, 2 and 3 of the fair value hierarchy during the three and six months ended June 30, 2015 and 2014.
NOTE 9 – INVESTMENTS
A summary of total investment income is as follows:
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Fixed maturities | $ | 85,229 | $ | 13,543 | $ | 157,165 | $ | 26,632 | ||||||||
Short-term investments | 12,706 | 16,554 | 28,178 | 34,809 | ||||||||||||
Total investment income | $ | 97,935 | $ | 30,097 | $ | 185,343 | $ | 61,441 |
10 of 24
The amortized cost and estimated fair values of investments in fixed maturities by category are as follows:
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | |||||||||||||
June 30, 2015 | ||||||||||||||||
Available for sale: | ||||||||||||||||
Fixed maturities: | ||||||||||||||||
Certificates of deposit | $ | 25,471,000 | $ | — | $ | — | $ | 25,471,000 | ||||||||
U.S. treasury securities | 29,066,023 | 79,324 | (4,042 | ) | 29,141,305 | |||||||||||
Total fixed maturities | $ | 54,537,023 | $ | 79,324 | $ | (4,042 | ) | $ | 54,612,305 | |||||||
December 31, 2014 | ||||||||||||||||
Available for sale: | ||||||||||||||||
Fixed maturities: | ||||||||||||||||
Certificates of deposit | $ | 15,089,000 | $ | — | $ | — | $ | 15,089,000 | ||||||||
U.S. treasury securities | 20,064,111 | 14,476 | (9,031 | ) | 20,069,556 | |||||||||||
Total fixed maturities | $ | 35,153,111 | $ | 14,476 | $ | (9,031 | ) | $ | 35,158,556 |
A summary of the unrealized gains (losses) on investments carried at fair value and the applicable deferred federal income taxes are shown below:
June 30 | December 31 | |||||||
2015 | 2014 | |||||||
Gross unrealized gains of fixed maturities | $ | 79,324 | $ | 14,476 | ||||
Gross unrealized (losses) of fixed maturities | (4,042 | ) | (9,031 | ) | ||||
Net unrealized gains on investments | 75,282 | 5,445 | ||||||
Deferred federal tax expense | (25,596 | ) | (1,851 | ) | ||||
Net unrealized gains, net of deferred income taxes | $ | 49,686 | $ | 3,594 |
At June 30, 2015, and December 31, 2014, the Company had one U.S. treasury security in an unrealized loss position for a continuous period of less than twelve months and one U.S. treasury security in an unrealized loss position for a continuous period of more than twelve months.
The Company closely monitors its investments. If an unrealized loss is determined to be other-than-temporary, it is written off as a realized loss through the consolidated statements of operations. The Company’s methodology of assessing other-than-temporary impairments is based on security-specific analysis as of the balance sheet date and considers various factors including the length of time to maturity and the extent to which the fair value has been less than the cost, the financial condition and the near-term prospects of the issuer, and whether the debtor is current on its contractually obligated interest and principal payments. The unrealized losses on the U.S. treasury securities in unrealized loss positions as of June 30, 2015, and December 31, 2014, were determined to be temporary.
The Company does not have the intent to sell its fixed maturity investments and has the ability to hold its fixed maturity investments to their maturity. It is not likely that the Company would be required to sell any of its fixed maturity investments prior to recovery of its amortized costs. The Company did not sell any fixed maturity investments during the three and six months ended June 30, 2015 and 2014; therefore, there were no realized investment gains or losses in the corresponding periods. The unrealized gains or losses from fixed maturities are reported as “Accumulated other comprehensive income,” which is a separate component of stockholders’ equity, net of any deferred tax effect.
The Company’s investment in certificates of deposit (CDs) included $24,871,000 and $14,489,000 of brokered CDs as of June 30, 2015, and December 31, 2014, respectively. Brokered CDs provide the safety and security of a CD combined with the convenience gained by one-stop shopping for rates at various institutions. This allows the Company to spread its investments across multiple institutions so that all of its CD investments are insured by the Federal Deposit Insurance Corporation (FDIC). Brokered CDs are purchased through UnionBanc Investment Services, LLC, a registered broker-dealer, investment advisor, member of FINRA/SIPC, and a subsidiary of Union Bank, N.A. Brokered CDs are a direct obligation of the issuing depository institution, are bank products of the issuing depository institution, are held in the name of Union Bank as Custodian for the benefit of the Company, and are FDIC insured within permissible limits. As of June 30, 2015, and December 31, 2014, the Company’s remaining CDs totaling $600,000 are from four different banks and represent statutory deposits that are assigned to and are held by the California State Treasurer and the Insurance Commissioner of the State of Nevada. These deposits are required for writing certain lines of business in California and for admission in the state of Nevada. All the Company’s brokered and non-brokered CDs are within the FDIC insured permissible limits.
11 of 24
Short-term investments have an initial maturity of one year or less and consist of the following:
June 30, 2015 | December 31, 2014 | |||||||
U.S. treasury bills | $ | 43,985,398 | $ | 69,968,988 | ||||
U.S. treasury money market fund | 6,325,636 | 1,450,451 | ||||||
Bank money market accounts | 1,299,178 | 838,207 | ||||||
Bank savings accounts | 1,762 | 1,762 | ||||||
Total short-term investments | $ | 51,611,974 | $ | 72,259,408 |
NOTE 10 – CONTINGENCIES
The Company, by virtue of the nature of the business conducted by it, becomes involved in numerous legal proceedings as either plaintiff or defendant. The Company is also required to resort to legal proceedings from time to time in order to enforce collection of premiums, commissions, or fees for the services rendered to customers or to their agents. These routine items of litigation do not materially affect the Company and are handled on a routine basis by the Company through its counsel.
The Company establishes reserves for lawsuits, regulatory actions, and other contingencies for which the Company is able to estimate its potential exposure and believes a loss is probable. For loss contingencies believed to be reasonably possible, the Company discloses the nature of the loss contingency and an estimate of the possible loss, range of loss, or a statement that such an estimate cannot be made.
Likewise, the Company is sometimes named as a cross-defendant in litigation, which is principally directed against an insured who was issued a policy of insurance directly or indirectly through the Company. Incidental actions related to disputes concerning the issuance or non-issuance of individual policies are sometimes brought by customers or others. These items are also handled on a routine basis by the counsel, and they do not generally affect the operations of the Company. Management is confident that the ultimate outcome of pending litigation should not have an adverse effect on the Company's consolidated results of operations or financial position. The Company vigorously defends itself unless a reasonable settlement appears appropriate.
One of the Company’s agents, which was appointed in 2008 to assist the Company in implementing its Trucking Program, failed to pay the net premium and policy fees due Unifax, the exclusive general agent for Crusader. The agent was initially late in paying its February 2009 production that was due to Unifax on April 15, 2009. In May 2009, as a result of the agent’s failure to timely pay its balance due to Unifax, the Company terminated its agency agreement and assumed ownership and control of that agent’s policy expirations written with the Company. The Company subsequently commenced legal proceedings against the agent corporation, its three principals (who personally guaranteed the agent’s obligations), and a fourth individual for the recovery of the balance due and any related recovery costs incurred. All related recovery costs have been expensed as incurred. The agent corporation and two of its principals filed bankruptcy. The corporation was adjudicated bankrupt. The Company obtained judgments, non-dischargeable in bankruptcy, for the full amount due from the two principals who filed bankruptcy. The other principal stipulated to a judgment of $1,200,000, and that person has not filed for bankruptcy. The claim against the fourth individual was resolved. The Company collected $0 during the three and six months ended June 30, 2015, and $0 and $75,000 during the three and six months ended June 30, 2014, respectively. As of June 30, 2015, and December 31, 2014, the agent’s balance due to Unifax was $1,181,272. As of June 30, 2015, and December 31, 2014, the Company’s bad debt reserve associated with this matter was $1,181,272, which represents 100% of the balance due to Unifax. Although the receivable is fully reserved for financial reporting purposes at June 30, 2015, the Company continues to pursue collection of the judgments from the three principals.
ITEM 2 – MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
General
The Company is an insurance holding company that underwrites property and casualty insurance through its insurance company subsidiary; provides property, casualty, health and life insurance through its agency subsidiaries; provides insurance premium financing; and provides membership association services.
12 of 24
Total revenues for the three months ended June 30, 2015, were $8,313,691 compared to $7,621,768 for the three months ended June 30, 2014, an increase of $691,923 (9%). Total revenues for the six months ended June 30, 2015, were $16,145,890 compared to $15,061,879 for the six months ended June 30, 2014, an increase of $1,084,011 (7%). The Company had net income of $112,381 for the three months ended June 30, 2015, compared to net income of $270,006 for the three months ended June 30, 2014, a decrease of $157,625 (58%). The Company had net loss of $284,404 for the six months ended June 30, 2015, compared to net income of $861,789 for the six months ended June 30, 2014, a decrease of $1,146,193 (133%).
This overview discusses some of the relevant factors that management considers in evaluating the Company's performance, prospects and risks. It is not all inclusive and is meant to be read in conjunction with the entirety of the management discussion and analysis, the Company's consolidated financial statements and notes thereto, and all other items contained within the report on this Form 10-Q.
Revenue and Income Generation
The Company receives its revenues primarily from earned premium derived from the insurance company operation, commission and fee income generated from the insurance agency operation, finance charges and fee income from the premium finance operation, and investment income from cash generated primarily from the insurance company operation. The insurance company operation generated approximately 91% of total revenues for the three and six months ended June 30, 2015, compared to 90% of total revenues for the three and six months ended June 30, 2014. The Company’s remaining operations constitute a variety of specialty insurance services, each with unique characteristics and individually not material to total revenues.
Insurance Company Operation
As of June 30, 2015, Crusader was licensed as an admitted insurance carrier in the states of Arizona, California, Nevada, Oregon, and Washington. Since 2004, all of Crusader’s business was written in the state of California until June 2014 when Crusader also began writing business in the state of Arizona. During the three and six months ended June 30, 2015, 99.6% and 99.5% of Crusader’s total direct written premium was produced in California compared to 99.9% and 99.9% for the three and six months ended June 30, 2014, respectively. 98% and 99% of Crusader’s business was commercial multi-peril policies for the three months and six ended June 30, 2015, compared to 98% for the three months and six ended June 30, 2014, respectively. In November 2014, A.M. Best Company reaffirmed Crusader’s financial strength rating of A- (Excellent) and a rating outlook of “stable.” In addition, A.M. Best Company assigned Crusader an Issuer Credit Rating of a- (Excellent).
The property and casualty insurance business is cyclical in nature, and the previous years have been characterized as a “soft market.” The conditions of a soft market include premium rates that are stable or falling and insurance is readily available. Contrarily, “hard market” conditions occur during periods in which premium rates rise, coverage may be more difficult to find, and there is a potential for insurers’ profits to increase. The Company believes that the California property and casualty insurance market has begun to transition but remains soft and intensely competitive.
Written premium is a non-GAAP financial measure which is defined, under statutory accounting principles, as the contractually determined amount charged by the Company to the policyholder for the effective period of the contract based on the expectation of risk, policy benefits, and expenses associated with the coverage provided by the terms of the policies. Written premium is a required statutory measure. Earned premium, the most directly comparable GAAP measure, represents the portion of written premium that is recognized as income in the financial statements for the period presented and earned on a pro-rata basis over the terms of the policies.
The following is a reconciliation of net written premium to net earned premium:
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Net written premium | $ | 8,359,569 | $ | 7,521,325 | $ | 15,982,098 | $ | 13,807,594 | ||||||||
Change in direct unearned premium | (1,057,951 | ) | (1,014,973 | ) | (1,716,662 | ) | (886,700 | ) | ||||||||
Change in ceded unearned premium | 26,237 | (21,998 | ) | 27,563 | (48,299 | ) | ||||||||||
Net earned premium | $ | 7,327,855 | $ | 6,484,354 | $ | 14,292,999 | $ | 12,872,595 |
For the three months ended June 30, 2015, direct written premium as reported on Crusader’s statutory financial statements was $9,706,609 compared to $8,753,409 for the three months ended June 30, 2014, an increase of $953,200 (11%). For the six months ended June 30, 2015, direct written premium as reported on Crusader’s statutory financial statements was $18,579,571 compared to $16,255,156 for the six months ended June 30, 2014, an increase of $2,324,415 (14%).
13 of 24
The insurance company operation underwriting profitability is defined by pre-tax underwriting profit, which is calculated as net earned premium less losses and loss adjustment expenses and policy acquisition costs.
Crusader’s underwriting profit before income taxes is as follows:
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||||||||||
2015 |
2014 | Increase (Decrease) |
2015 |
2014 | Increase (Decrease) | |||||||||||||||||||
Net written premium | $ | 8,359,569 | $ | 7,521,325 | $ | 838,244 | $ | 15,982,098 | $ | 13,807,594 | $ | 2,174,504 | ||||||||||||
Change in net unearned premium | (1,031,714 | ) | (1,036,971 | ) | 5,257 | (1,689,099 | ) | (934,999 | ) | (754,100 | ) | |||||||||||||
Net earned premium | 7,327,855 | 6,484,354 | 843,501 | 14,292,999 | 12,872,595 | 1,420,404 | ||||||||||||||||||
Less: | ||||||||||||||||||||||||
Losses and loss adjustment expenses | 4,633,516 | 3,647,765 | 985,751 | 9,527,423 | 6,540,115 | 2,987,308 | ||||||||||||||||||
Policy acquisition costs | 1,599,883 | 1,471,068 | 128,815 | 3,092,713 | 2,947,800 | 144,913 | ||||||||||||||||||
Total | 6,233,399 | 5,118,833 | 1,114,566 | 12,620,136 | 9,487,915 | 3,132,221 | ||||||||||||||||||
Underwriting profit (before income taxes) | $ | 1,094,456 | $ | 1,365,521 | $ | (271,065 | ) | $ | 1,672,863 | $ | 3,384,680 | $ | (1,711,817 | ) |
The following table provides an analysis of the losses and loss adjustment expenses:
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||||||||||
2015 |
2014 |
Increase |
2015 |
2014 |
Increase | |||||||||||||||||||
Losses and loss adjustment expenses | ||||||||||||||||||||||||
Provision for insured events of current year | $ | 5,280,840 | $ | 4,455,943 | $ | 824,897 | $ | 11,286,539 | $ | 8,766,236 | $ | 2,520,303 | ||||||||||||
Development of insured events of prior years | (647,324 | ) | (808,178 | ) | 160,854 | (1,759,116 | ) | (2,226,121 | ) | 467,005 | ||||||||||||||
Total losses and loss adjustment expenses | $ | 4,633,516 | $ | 3,647,765 | $ | 985,751 | $ | 9,527,423 | $ | 6,540,115 | $ | 2,987,308 |
Losses and loss adjustment expenses were 63% and 67% of net earned premium for the three and six months ended June 30, 2015, respectively, compared to 56% and 51% of net earned premium for the three and six months ended June 30, 2014, respectively. As reflected in the above table, this increase is due to an increase in the provision for insured events of the current year and a decrease in favorable development of insured events of prior years.
Other Insurance Operations
The revenues from other insurance operations consist of commissions, fees, investment and other income. Excluding investment and other income, these operations accounted for approximately 9% of total revenues in the three and six months ended June 30, 2015, compared to approximately 11% of total revenues in the three and six months ended June 30, 2014.
Investments and Liquidity
The Company generates revenues from its total invested assets of $106,148,997 (at amortized cost) and $107,165,378 (at amortized cost) as of June 30, 2015 and 2014, respectively. Investment income increased $67,838 (225%) and $123,902 (202%) to $97,935 and $185,343 for the three and six months ended June 30, 2015, respectively, compared to $30,097 and $61,441 for the three and six months ended June 30, 2014, respectively. The increase in investment income was primarily a result of an increase in the Company’s annualized yield on average invested assets to 0.4% and 0.3% for the three and six months ended June 30, 2015, respectively, from 0.1% for the three and six months ended June 30, 2014. The increase in the annualized yield on average invested assets is primarily a result of a decrease in short-term investments and an increase in fixed maturity investments, that provide a higher yield. Due to the current interest rate and financial market environment, management believes it is prudent to purchase fixed maturity investments with maturities of 5 years or less and with minimal credit risk. As of June 30, 2015, all of the Company’s investments are in U.S. treasury securities, FDIC insured certificates of deposit, money market funds and a savings account. The Company’s investments in U.S treasury securities and money market funds are readily marketable. As of June 30, 2015, the weighted average maturity of the Company’s investments is approximately 1.5 years.
14 of 24
Liquidity and Capital Resources
Crusader generates a significant amount of cash as a result of its holdings of unearned premium reserves, its reserves for loss and loss adjustment expense payments, and its capital and surplus. Crusader's loss and loss adjustment expense payments are the most significant cash flow requirement of the Company. These payments are continually monitored and projected to ensure that the Company has the liquidity to cover these payments without the need to liquidate its investments. Cash and investments (at amortized cost) of the Company at June 30, 2015, were $106,515,108 compared to $107,721,681 at December 31, 2014. Crusader's cash and investments were 99% of the total cash and investments (at amortized cost) held by the Company as of June 30, 2015, and December 31, 2014.
As of June 30, 2015, the Company had invested $54,537,023 (at amortized cost) or 51% of its total invested assets in fixed maturity obligations, which included $29,066,023 (53% of fixed maturity investments) in U.S. treasury notes and $25,471,000 (47% of fixed maturity investments) in long-term certificates of deposit. As of December 31, 2014, the Company had invested $35,153,111 (at amortized cost) or 33% of its total invested assets in fixed maturity obligations, which included $20,064,111 (57% of fixed maturity investments) in U.S. treasury notes and $15,089,000 (43% of fixed maturity investments) in long-term certificates of deposit. The remaining balance of the Company's investments are in short-term investments that include U.S. treasury bills, a U.S. treasury money market fund, bank money market accounts and a bank savings account that are all highly rated and redeemable within one year.
The Company is required to classify its investment securities into one of three categories: held-to-maturity, available-for-sale, or trading securities. Although all of the Company's investments in fixed maturity securities are classified as available-for-sale, and, while the Company may sell investment securities from time to time in response to economic and market conditions, its investment guidelines place primary emphasis on buying and holding high-quality investments to maturity.
The Company’s investment guidelines on equity securities limit investments in equity securities to an aggregate maximum of $2,000,000. The Company’s investment guidelines on fixed maturities limit those investments to high-grade obligations with a maximum term of 8 years. The maximum investment authorized in any one issuer is $2,000,000. This dollar limitation excludes bond premiums paid in excess of par value and U.S. government or U.S. government guaranteed issues. When the Company invests in fixed maturity municipal securities, preference is given to issues that are pre-refunded and secured by U.S. treasury securities. The short-term investments are either U.S. government obligations, FDIC insured, or are in an institution with a Moody's rating of P2 and/or a Standard & Poor's rating of A1. All of the Company's fixed maturity investment securities are rated, readily marketable, and could be liquidated without any materially adverse financial impact.
On December 19, 2008, the Board of Directors authorized a stock repurchase program to acquire from time to time up to an aggregate of 500,000 shares of the Company’s common stock. This program has no expiration date and may be terminated by the Board of Directors at any time. As of June 30, 2015, and December 31, 2014, the Company had remaining authority under the 2008 program to repurchase up to an aggregate of 220,465 and 222,669 shares of its common stock, respectively. The 2008 program is the only program under which there is authority to repurchase shares of the Company’s common stock. The Company repurchased 2,204 shares of stock during the three and six months ended June 30, 2015, in unsolicited transactions at a cost of $23,490 of which $1,083 was allocated to capital and $22,407 was allocated to retained earnings. The Company did not repurchase any stock during the three and six months ended June 30, 2014. The Company has or will retire all stock repurchased.
The Company reported $852,218 net cash used by operating activities for the six months ended June 30, 2015, compared to $1,453,781 net cash provided by operating activities for the six months ended June 30, 2014. The change in cash flows from operating activities is primarily attributable to the increase in loss and loss adjustment expense payments. Other fluctuations in cash flows from operating activities relate to the timing of the collection and the payment of insurance-related receivables and payables. The variability of the Company’s losses and loss adjustment expenses is primarily due to its small population of claims which may result in greater fluctuations in claim frequency and/or severity. Although the consolidated statements of cash flows reflect net cash used by operating activities, the Company does not anticipate future liquidity problems and continues to be well capitalized and adequately reserved.
Although material capital expenditures may also be funded through borrowings, the Company believes that its cash and short-term investments at June 30, 2015, net of statutory deposits of $700,000, and California insurance company statutory dividend restrictions applicable to Crusader, plus the cash to be generated from operations, should be sufficient to meet its operating requirements during the next 12 months without the necessity of borrowing funds. Since trust receivables were in excess of trust payables, there were no trust restrictions on cash and short-term investments at June 30, 2015.
15 of 24
Results of Operations
All comparisons made in this discussion are comparing the three and six months ended June 30, 2015, to the three and six months ended June 30, 2014, unless otherwise indicated.
For the three and six months ended June 30, 2015, total revenues were $8,313,691 and $16,145,890, respectively, an increase of $691,923 (9%) and $1,084,011 (7%), compared to total revenues of $7,621,768 and $15,061,789 for the three and six months ended June 30, 2014, respectively. For the three and six months ended June 30, 2015, the Company had income before taxes of $182,673 and loss before taxes of $408,364, respectively, a decrease of $219,648 (55%) and $1,717,022 (131%), compared to income before taxes of $402,321 and $1,308,658 for the three and six months ended June 30, 2014, respectively. For the three and six months ended June 30, 2015, the Company had net income of $112,381 and net loss of $284,404, respectively, a decrease of $157,625 (58%) and $1,146,193 (133%), compared to net income of $270,006 and $861,789 for the three and six months ended June 30, 2014, respectively.
The increase in revenues of $691,923 (9%) for the three months ended June 30, 2015, when compared to June 30, 2014, was primarily due to an increase in net earned premium of $843,501 (13%) partially offset by decrease in other income of $171,623 (50%). The increase in revenues of $1,084,011 (7%) for the six months ended June 30, 2015, when compared to June 30, 2014, was primarily due to an increase in net earned premium of $1,420,404 (11%) partially offset by decrease in other income of $367,511 (60%).
The decrease in income before tax of $219,648 (55%) for the three months ended June 30, 2015, compared to the three months ended June 30, 2014, was due primarily to an increase in losses and loss adjustment expenses of $985,751 (27%) partially offset by the increase in revenues of $691,923 (9%). The decrease in income (loss) before tax of $1,717,022 (131%) for the six months ended June 30, 2015, compared to the six months ended June 30, 2014, was due primarily to an increase in losses and loss adjustment expenses of $2,987,308 (46%) partially offset by the increase in revenues of $1,084,011 (7%).
Written premium is a required statutory measure. Direct written premium (before reinsurance) reported on Crusader’s statutory financial statements increased $953,200 (11%) and $2,324,415 (14%) to $9,706,609 and $18,579,571 for the three and six months ended June 30, 2015, respectively, compared to $8,753,409 and $16,255,156 for the three and six months ended June 30, 2014, respectively. These increases in direct written premium during the three and six months ended June 30, 2015, when compared to the comparable period of 2014, were due primarily to increases in the Company’s apartment and commercial trucking programs, which are included in the Company’s commercial multi-peril business.
The property casualty insurance marketplace continues to be intensely competitive. While Crusader attempts to meet such competition with competitive prices, its emphasis is on service, promotion, and distribution. Crusader believes that rate adequacy is more important than premium growth and that underwriting profit (net earned premium less losses and loss adjustment expenses and policy acquisition costs) is its primary goal. Nonetheless, Crusader believes that it can grow its sales and profitability by continuing to focus upon four areas of its operations: (1) product development, (2) improved service to retail brokers, (3) appointment of captive and independent retail agents, and (4) geographical expansion. In order to enhance service, the Company is currently customizing and configuring a new policy administration system that is primarily focused on transacting business through the internet, as well as providing more options to make the brokers’ and agents’ time more efficient. The Company has not achieved its expected implementation targets for its new policy administration system. The Company is currently attempting to renegotiate the terms of its agreement with the vendor of the policy administration system so that it might still achieve the additional efficiencies and advantages that it originally sought from it in a cost-effective, timely manner. Crusader does not intend to substantially increase its number of appointed retail agents until the Company implements its new policy administration system.
Earned premium (before reinsurance) increased $910,223 (12%) to $8,648,658 and $1,494,453 (10%) to $16,862,909 for the three and six months ended June 30, 2015, respectively, compared to $7,738,435 and $15,368,456 for the three and six months ended June 30, 2014, respectively. The Company writes annual policies and, therefore, earns written premium ratably over the one-year policy term.
Ceded earned premium increased $66,722 (5%) to $1,320,803 and $74,049 (3%) to $2,569,910 for the three and six months ended June 30, 2015, respectively, compared to $1,254,081 and $2,495,861 for the three and six months ended June 30, 2014, respectively. Ceded earned premium as a percentage of direct earned premium was 15% for the three and six months ended June 30, 2015, and 16% for the three and six months ended June 30, 2014.
16 of 24
In calendar years 2015 and 2014, Crusader retained a participation in its excess of loss reinsurance treaties of 10% in its 1st layer ($500,000 in excess of $500,000), 0% in its 2nd layer ($2,000,000 in excess of $1,000,000) and 0% in its property and casualty clash treaty. In calendar years 2015 and 2014, Crusader retained a participation in its catastrophe excess of loss reinsurance treaties of 5% in its 1st layer ($9,000,000 in excess of $1,000,000) and 0% in its 2nd layer ($31,000,000 in excess of $10,000,000).
Crusader’s excess of loss reinsurance treaties provided for a contingent commission for accident years 2006, 2004 and 2003. Crusader’s 2006 1st layer primary excess of loss reinsurance treaty provided for a contingent commission equal to 20% of the net profit, if any, accruing to the reinsurer. Crusader’s 2004 and 2003 1st layer primary excess of loss reinsurance treaties provided for a contingent commission to the Company equal to 45% of the net profit, if any, accruing to the reinsurer. The contingent commission income recognized was $123,494 and $91,686 for the three and six months ended June 30, 2015, respectively, and $9,463 and $23,269 for the three and six months ended June 30, 2014, respectively. As of June 30, 2015, the contingent commission agreements have expired, and all contingent commission income due on these agreements had been recognized. As of June 30, 2015, and December 31, 2014, the unearned contingent commission balance included in “Accrued expenses and other liabilities” in the consolidated balance sheets was $0 and $77,839, respectively.
The Company evaluates each of its ceded reinsurance contracts at its inception to determine if there is a sufficient risk transfer to allow the contract to be accounted for as reinsurance under current accounting literature. As of June 30, 2015, all such ceded contracts are accounted for as risk transfer reinsurance.
Crusader’s direct, ceded and net earned premium are as follows:
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||||||||||
2015 |
2014 |
Increase |
2015 |
2014 |
Increase | |||||||||||||||||||
Direct earned premium | $ | 8,648,658 | $ | 7,738,435 | $ | 910,223 | $ | 16,862,909 | $ | 15,368,456 | $ | 1,494,453 | ||||||||||||
Ceded earned premium | 1,320,803 | 1,254,081 | 66,722 | 2,569,910 | 2,495,861 | 74,049 | ||||||||||||||||||
Net earned premium | $ | 7,327,855 | $ | 6,484,354 | $ | 843,501 | $ | 14,292,999 | $ | 12,872,595 | $ | 1,420,404 | ||||||||||||
Ratio of ceded earned premium to direct earned premium | 15 | % | 16 | % | 15 | % | 16 | % |
Investment income increased $67,838 (225%) to $97,935 and $123,902 (202%) to $185,343 for the three and six months ended June 30, 2015, respectively, compared to $30,097 and $61,441 for the three and six months ended June 30, 2014, respectively.
The increase in investment income was primarily a result of an increase in the Company’s annualized yield on average invested assets to 0.4% and 0.3% for the three and six months ended June 30, 2015, respectively, from 0.1% for the three and six months ended June 30, 2014. The increase in the annualized yield on average invested assets is primarily a result of a decrease in short-term investments and an increase in fixed maturity investments, which provide a higher yield.
Investment income and average annualized yields on the Company’s average invested assets are as follows:
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Average invested assets* - at amortized cost | $ | 106,406,920 | $ | 106,736,613 | $ | 106,780,758 | $ | 106,458,629 | ||||||||
Interest income: | ||||||||||||||||
Insurance company operation | $ | 97,853 | $ | 29,891 | $ | 185,176 | $ | 61,158 | ||||||||
Other insurance operations | 82 | 206 | 167 | 283 | ||||||||||||
Total investment income and realized gains | $ | 97,935 | $ | 30,097 | $ | 185,343 | $ | 61,441 | ||||||||
Annualized yield on average invested assets | 0.4 | % | 0.1 | % | 0.3 | % | 0.1 | % |
*The average is based on the beginning and ending balance of the amortized cost of the invested assets for each respective period.
17 of 24
The par value, amortized cost, estimated market value and weighted average yield of fixed maturity investments at June 30, 2015, by contractual maturity are as follows:
Maturities by Calendar Year | Par Value |
Amortized Cost |
Fair Value | Weighted Average Yield | ||||||||||||
December 31, 2015 | $ | 7,700,000 | $ | 7,698,956 | $ | 7,703,125 | 0.4 | % | ||||||||
December 31, 2016 | 15,141,000 | 15,135,465 | 15,148,030 | 0.7 | % | |||||||||||
December 31, 2017 | 31,630,000 | 31,602,387 | 31,661,642 | 0.8 | % | |||||||||||
December 31, 2018 | 100,000 | 100,215 | 99,508 | 0.8 | % | |||||||||||
Total | $ | 54,571,000 | $ | 54,537,023 | $ | 54,612,305 | 0.7 | % |
Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without penalties.
The weighted average maturity of the Company’s fixed maturity investments was 1.5 years as of June 30, 2015, and 1.1 years as of June 30, 2014. Due to the current interest rate environment, management believes it is prudent to purchase fixed maturity investments with maturities of 5 years or less and with minimal credit risk.
As of June 30, 2015, the Company held five fixed maturity securities with unrealized gains of $79,324, one fixed maturity security with an unrealized loss of $3,335 for a continuous period of less than 12 months and one fixed maturity security with an unrealized loss of $707 for a continuous period of more than 12 months. As of December 31, 2014, the Company held three fixed maturity securities with unrealized gains of $14,476, one fixed maturity security with an unrealized loss of $7,238 continuous period of less than 12 months and one fixed maturity security with an unrealized loss of $1,793 continuous period of more than 12 months.
The Company closely monitors its investments. If an unrealized loss is determined to be other-than-temporary, it is written off as a realized loss through the consolidated statements of operations. The Company’s methodology of assessing other-than-temporary impairments is based on security-specific analysis as of the balance sheet date and considers various factors including the length of time to maturity and the extent to which the fair value has been less than the cost, the financial condition and the near-term prospects of the issuer, and whether the debtor is current on its contractually obligated interest and principal payments. The unrealized losses on the U.S. treasury securities in unrealized loss positions as of June 30, 2015, and December 31, 2014, were determined to be temporary.
The Company does not have the intent to sell its fixed maturity investments and has the ability to hold its fixed maturity investments to their maturity. It is not likely that the Company would be required to sell any of its fixed maturity investments prior to recovery of its amortized costs. The Company did not sell any fixed maturity investments during the three and six months ended June 30, 2015 and 2014; therefore, there were no realized investment gains or losses in the corresponding periods. The unrealized gains or losses from fixed maturities are reported as “Accumulated other comprehensive income,” which is a separate component of stockholders’ equity, net of any deferred tax effect.
Other Income included in “Insurance company operation” and “Other insurance operations” revenues decreased $171,623 (50%) to $170,698 and $367,511 (60%) to $243,353 for the three and six months ended June 30, 2015, respectively, compared to $342,321 and $610,864 for the three and six months ended June 30, 2014, respectively.
The decrease in other income was primarily the result of a $194,635 and $374,625 reduction in rental income received by Crusader from the Calabasas property during three and six months ended June 30, 2015, respectively, when compared to comparable 2014 periods, due to a major tenant vacating the building in September 2014. The Company intends to occupy most of this recently vacated space as its new home office and is currently in the process of planning and implementing the steps necessary to modify the space to fit its operational needs with a targeted move in date by the end of third quarter of 2015.
Gross commissions and fees decreased $47,050 (6%) to $701,995 and $90,394 (6%) to $1,393,214 for the three and six months ended June 30, 2015, respectively, compared to $749,045 and $1,483,608 for the three and six months ended June 30, 2014, respectively.
18 of 24
The decreases in gross commission and fee income for the three and six months ended June 30, 2015, as compared to the three and six months ended June 30, 2014, are as follows:
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||||||||||
Increase | Increase | |||||||||||||||||||||||
2015 | 2014 | (Decrease) | 2015 | 2014 | (Decrease) | |||||||||||||||||||
Policy fee income | $ | 430,431 | $ | 409,945 | $ | 20,486 | $ | 836,338 | $ | 806,845 | $ | 29,493 | ||||||||||||
Health insurance program | 247,536 | 292,933 | (45,397 | ) | 493,044 | 548,204 | (55,160 | ) | ||||||||||||||||
Membership and fee income | 22,402 | 25,762 | (3,360 | ) | 45,570 | 51,694 | (6,124 | ) | ||||||||||||||||
Daily automobile rental insurance program: | ||||||||||||||||||||||||
Commission income (excluding contingent commission) | 1,626 | 20,405 | (18,779 | ) | 1,675 | 50,901 | (49,226 | ) | ||||||||||||||||
Contingent commission | — | — | — | 16,587 | 25,964 | (9,377 | ) | |||||||||||||||||
Total | $ | 701,995 | $ | 749,045 | $ | (47,050 | ) | $ | 1,393,214 | $ | 1,483,608 | $ | (90,394 | ) |
Unifax sells and services insurance policies for Crusader. The commissions paid by Crusader to Unifax are eliminated as intercompany transactions and are not reflected as income in the consolidated financial statements. Unifax also receives non-refundable policy fee income that is directly related to the Crusader policies it sells. For financial statement reporting purposes, policy fees are earned ratably over the life of the related insurance policy. The unearned portion of the policy fee is recorded as a liability on the consolidated balance sheets under “Accrued expenses and other liabilities.” The earned portion of the policy fee charged to the policyholder by Unifax is recognized as income in the consolidated financial statements. Policy fee income increased $20,486 (5%) and $29,493 (4%) in the three and six months ended June 30, 2015, respectively, compared to the three and six months ended June 30, 2014. The increase in policy fee income is due primarily to a 9% increase in policies issued in the current amortization period as compared to the prior year amortization period.
American Insurance Brokers, Inc. (AIB), a wholly owned subsidiary of the Company, markets health insurance in California through non-affiliated insurance companies for individuals and groups. For these services, AIB receives commission based on the premiums that it writes. Commission income decreased $45,397 (15%) and $55,160 (10%) in the three and six months ended June 30, 2015, respectively, compared to the three and six months ended June 30, 2014. The decreases in commission income reported in the three and six months ended June 30, 2015, when compared to the prior year corresponding periods, were a result of decreases in the number of group accounts it underwrites and commission income on individual and group policies due primarily to the Patient Protection and Affordable Care Act.
The Company's wholly owned subsidiary Insurance Club, Inc., dba AAQHC An Administrator (AAQHC), is a third party administrator for contracted insurance companies and is a membership association that provides various consumer benefits to its members, including participation in group health care insurance policies that AAQHC negotiates for the association. For these services, AAQHC receives membership and fee income from its members. Membership and fee income decreased $3,360 (13%) and $6,124 (12%) in the three and six months ended June 30, 2015, respectively, compared to the three and six months ended June 30, 2014. These decreases were primarily a result of a decrease in the number of association members enrolled in AAQHC during the three and six months ended June 30, 2015, compared to the number of association members enrolled during the three and six months ended June 30, 2014.
The daily automobile rental insurance program is produced by Bedford Insurance Services, Inc. (Bedford), a wholly owned subsidiary of the Company. Bedford receives commission from a non-affiliated insurance company based on premium written. Bedford no longer writes new business for the non-affiliated insurance company it previously represented as a general agent. Bedford entered into a new Producer Agreement effective June 1, 2013, with a non-affiliated group of insurance companies. Under this agreement, Bedford has the authority to solicit and refer to these companies its daily automobile rental insurance policy submissions. Bedford does not have the authority to bind any risk or commit to any course of action without first requesting prior written permission. For its services, Bedford receives a commission. Commission in the daily automobile rental insurance program (excluding contingent commission) decreased $18,779 (92%) and $49,226 (97%) in the three and six months ended June 30, 2015, respectively, compared to the three and six months ended June 30, 2014. The decrease in commission income in the three and six months ended June 30, 2015, compared to the three and six months ended June 30, 2014, is primarily due to a continued decline in premiums written in this program from the non-affiliated insurance companies that it previously represented as a general agent. The Company no longer actively markets this program.
19 of 24
Finance fees earned consist of late fees, returned check fees and payment processing fees. These fees earned by the Company’s wholly owned premium finance subsidiary, AAC, decreased $743 (5%) to $15,208 and $2,390 (7%) to $30,981 for the three and six months ended June 30, 2015, compared to $15,951 and in $33,371 fees earned during the three and six months ended June 31, 2014. The decrease in fees earned during the three and six months ended June 30, 2015, compared to the three and six months ended June 30, 2014, is primarily a result of fewer late fees earned during the period compared to the prior year period. During the three and six months ended June 30, 2015, AAC issued 906 and 1,783 loans, respectively, and had 2,570 loans outstanding as of June 30, 2015. During the three and six months ended June 30, 2014, AAC issued 871 and 1,689 loans, respectively, and had 2,484 loans outstanding as of June 30, 2014. AAC only provides premium financing for Crusader policies produced by Unifax in California. AAC reduced the interest rate charged on premiums financed to 0% beginning July 20, 2010 and, therefore, did not earn any finance charges during the three and six months ended June 30, 2015 and 2014. This reduction in the interest rate charged was initiated in an effort to increase the sales of existing renewal and new business written by Unifax for Crusader. Due to the low interest rate environment, the cost of money to provide this incentive is not material. The Company monitors the cost of providing this incentive and depending on the cost/benefit determination, can continue to offer it or withdraw it at any time.
Losses and loss adjustment expenses were 63% and 67% of net earned premium for the three and six months ended June 30, 2015, respectively, compared to 56% and 51% of net earned premium for the three and six months ended June 30, 2014, respectively.
Loss ratio is calculated by dividing losses and loss adjustment expenses by net earned premium. Losses and loss adjustment expenses and loss ratios are as follows:
Three Months Ended June 30 | ||||||||||||
2015 | 2014 | Increase | ||||||||||
Net earned premium | $ | 7,327,855 | $ | 6,484,354 | $ | 843,501 | ||||||
Losses and loss adjustment expenses: | ||||||||||||
Provision for insured events of current year | 5,280,840 | 4,455,943 | 824,897 | |||||||||
Development of insured events of prior years | (647,324 | ) | (808,178 | ) | 160,854 | |||||||
Total losses and loss adjustment expenses | $ | 4,633,516 | $ | 3,647,765 | $ | 985,751 | ||||||
Calendar year loss ratio | 63 | % | 56 | % |
Six Months Ended June 30 | ||||||||||||
2015 | 2014 | Increase | ||||||||||
Net earned premium | $ | 14,292,999 | $ | 12,872,595 | $ | 1,420,404 | ||||||
Losses and loss adjustment expenses: | ||||||||||||
Provision for insured events of current year | 11,286,539 | 8,766,236 | 2,520,303 | |||||||||
Development of insured events of prior years | (1,759,116 | ) | (2,226,121 | ) | 467,005 | |||||||
Total losses and loss adjustment expenses | $ | 9,527,423 | $ | 6,540,115 | $ | 2,987,308 | ||||||
Calendar year loss ratio | 67 | % | 51 | % |
The current accident year losses and loss adjustment expenses in the three and six months ended June 30, 2015, were 72% and 79% of net earned premium, respectively, compared to current accident year losses and loss adjustment expenses of 69% and 68% in the three and six months ended June 30, 2014, respectively.
The Company reported a $160,854 and $467,005 decrease in the favorable development of losses and loss adjustment expenses on insured events of prior accident years during the three and six months ended June 30, 2015, respectively, compared with the three and six months ended June 30, 2014. While the Company continued to have favorable development in 2015, the decrease in the favorable development from the comparable prior year period was primarily due to adverse development in the 2011 accident year in the three and six months ended June 30, 2015.
The variability of the Crusader’s losses and loss adjustment expenses for the periods presented is primarily due to the small population of the Crusader’s claims, which may result in greater fluctuations in claim frequency and/or severity. In addition, Crusader’s reinsurance retention, which is relatively high in relationship to its net earned premium, can result in increased loss ratio volatility when large losses are incurred. Nevertheless, management believes that its reinsurance retentions are reasonable given the amount of Crusader’s surplus and its goal to minimize ceded premium.
20 of 24
The preparation of the Company’s consolidated financial statements requires estimation of certain liabilities, most significantly the liability for unpaid losses and loss adjustment expenses. Management makes its best estimate of the liability for these unpaid claims costs as of the end of each fiscal quarter. Due to the inherent uncertainties in estimating the Company’s unpaid claims costs, actual loss and loss adjustment expense payments are expected to vary, perhaps significantly, from any estimate made prior to the settling of all claims. Variability is inherent in establishing loss and loss adjustment expense reserves, especially for a small insurer like Crusader. For any given line of insurance, accident year, or other group of claims, there is a continuum of possible loss and loss adjustment expense reserve estimates, each having its own unique degree of propriety or reasonableness. Due to the complexity and nature of the insurance claims process, there are potentially an infinite number of reasonably likely scenarios. The Company does not specifically identify reasonably likely scenarios; rather, management draws on its collective experience to judgmentally determine its best estimate. In addition to applying a variety of standard actuarial methods to the data, an extensive series of diagnostic tests are applied to the resultant loss and loss adjustment expense reserve estimates to determine management’s best estimate of the unpaid claims liability. Among the statistics reviewed for each accident year are loss and loss adjustment expense development patterns, frequencies, severities, loss ratios to premium, and loss adjustment expense ratios to loss.
When there is clear evidence that the actual claims costs emerged are different than expected for any prior accident year, the claims cost estimates for that year are revised accordingly. If the claims costs that emerge are less favorable than initially anticipated, generally, the Company increases its loss and loss adjustment expense reserves immediately. However, if the claims costs that emerge are more favorable than initially anticipated, generally, the Company reduces its loss and loss adjustment expense reserves over time while it continues to assess the validity of the observed trends based on the subsequent emerged claim costs.
The establishment of loss and loss adjustment expense reserves is a difficult process as there are many factors that can ultimately affect the final settlement of a claim. Estimates are based on a variety of industry data and on the Company’s current and historical accident year claims data, including but not limited to reported claim counts, open claim counts, closed claim counts, closed claim counts with payments, paid losses, paid loss adjustment expenses, case loss reserves, case loss adjustment expense reserves, earned premiums and policy exposures, salvage and subrogation, and unallocated loss adjustment expenses paid. Many other factors, including changes in reinsurance, changes in pricing, changes in policy forms and coverage, changes in underwriting and risk selection, legislative changes, results of litigation and inflation are also taken into account.
At the end of each fiscal quarter, the Company’s loss and loss adjustment expense reserves for each accident year (i.e., for all claims incurred within each year) are reevaluated independently by the Company’s president, the Company’s chief financial officer and by an independent consulting actuary. Generally accepted actuarial methods, including the widely used Bornhuetter-Ferguson and loss development methods, are employed to estimate ultimate claims costs. An actuarial central estimate of the ultimate claims costs and IBNR reserves is ultimately determined by management and tested for reasonableness by the independent consulting actuary.
Policy acquisition costs consist of commissions, premium taxes, inspection fees, and certain other underwriting costs that are directly related to and vary with the successful production of Crusader insurance policies. These costs include both Crusader expenses and the allocated expenses of other Unico subsidiaries. Crusader's reinsurers pay Crusader a ceding commission, which is primarily a reimbursement of the acquisition cost related to the ceded premium. No ceding commission is received on facultative or catastrophe ceded premium. Policy acquisition costs, net of ceding commission, are deferred and amortized as the related premiums are earned. The Company annually reevaluates its acquisition costs to determine that costs related to successful policy acquisition are capitalized and deferred. These costs were approximately 22% of net earned premium for the three and six months ended June 30, 2015, and 23% of net earned premium for the three and six months ended June 30, 2014. Policy acquisition costs increased in the three and six months ended June 30, 2015, due primarily to the increase in net earned premium in the three and six months ended June 30, 2015, compared to the three and six months ended June 30, 2014.
Policy acquisition costs and the ratio to net earned premium are as follows:
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||||||||||
2015 | 2014 | Increase | 2015 | 2014 | Increase | |||||||||||||||||||
Policy acquisition costs | $ | 1,599,883 | $ | 1,471,068 | $ | 128,815 | $ | 3,092,713 | $ | 2,947,800 | $ | 144,913 | ||||||||||||
Ratio to net earned premium (GAAP ratio) | 22 | % | 23 | % | 22 | % | 23 | % |
21 of 24
Salaries and employee benefits decreased $105,015 (8%) to $1,166,206 and $139,036 (5%) to $2,414,113 for the three and six months ended June 30, 2015, respectively, compared to salary and employee benefits of $1,271,221 and $2,553,149 for the three and six months ended June 30, 2014, respectively.
Salaries and employee benefits incurred and charged to operating expenses are as follows:
Three Months Ended June 30 | ||||||||||||
2015 | 2014 | (Decrease) | ||||||||||
Total salaries and employee benefits incurred | $ | 1,792,209 | $ | 1,815,347 | $ | (23,138 | ) | |||||
Less: charged to losses and loss adjustment expenses | (255,608 | ) | (219,451 | ) | (36,157 | ) | ||||||
Less: capitalized to policy acquisition costs | (370,395 | ) | (324,675 | ) | (45,720 | ) | ||||||
Net amount charged to operating expenses | $ | 1,166,206 | $ | 1,271,221 | $ | (105,015 | ) |
Six Months Ended June 30 | ||||||||||||
2015 | 2014 | (Decrease) | ||||||||||
Total salaries and employee benefits incurred | $ | 3,641,145 | $ | 3,648,756 | $ | (7,611 | ) | |||||
Less: charged to losses and loss adjustment expenses | (504,274 | ) | (422,866 | ) | (81,408 | ) | ||||||
Less: capitalized to policy acquisition costs | (722,758 | ) | (672,741 | ) | (50,017 | ) | ||||||
Net amount charged to operating expenses | $ | 2,414,113 | $ | 2,553,149 | $ | (139,036 | ) |
Commissions to agents/brokers decreased $9,474 (17%) to $44,756 and $8,725 (9%) to $89,344 for the three and six months ended June 30, 2015, respectively, compared to $54,230 and $98,069 for the three and six months ended June 30, 2014.
Other operating expenses decreased $88,506 (11%) to $686,657 and $183,427 (11%) to $1,430,661 for the three and six months ended June 30, 2015, respectively, compared to $775,163 and $1,614,088 for the three and six months ended June 30, 2014, respectively. The decrease in other operating expenses for the three and six months ended June 30, 2015, compared to the three and six months ended June 30, 2014, is related primarily to lower external audit fees and depreciation expense.
Income tax provision decreased $62,023 (47%) to an income tax expense of $70,292 (38% of pre-tax income) and decreased $570,829 (128%) to a benefit of $123,960 (30% of pre-tax income) for the three and six months ended June 30, 2015, from an income tax expense of $132,315 (33% of pre-tax income) and $446,869 (34% of pre-tax income) for the three and six months ended June 30, 2014. The income tax provision is primarily related to income before taxes. The calculated tax rate for the six months ended June 30, 2015, consisted of a federal tax benefit rate of 32% and a state income tax expense rate of approximately 2%. The calculated tax rate for the six months ended June 30, 2014, consisted of a federal tax expense rate of 34% and a state income tax expense rate of approximately 0%.
Forward Looking Statements
Certain statements contained herein, including the sections entitled “Business,” “Legal Proceedings” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” that are not historical facts are forward looking. These statements, which may be identified by forward looking words or phrases such as “anticipate,” “appear,” “believe,” “estimate,” “expect,” “intend,” “may,” “plan,” “should,” and “would” involve risks and uncertainties, many of which are beyond the control of the Company. Such risks and uncertainties could cause actual results to differ materially from these forward looking statements. Factors which could cause actual results to differ materially include: underwriting or marketing actions not being effective; rate increases for coverages not being sufficient; premium rate adequacy relating to competition or regulation; actual versus estimated claim experience; the outcome of rate change filings with regulatory authorities; acceptance by insureds of rate changes; adequacy of rate changes; changes in Crusader’s A.M. Best rating; regulatory changes or developments; the outcome of regulatory proceedings; unforeseen calamities; general market conditions; and the Company’s ability to introduce new profitable products.
ITEM 3 – QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Company’s consolidated balance sheets include a substantial amount of invested assets whose fair values are subject to various market risk exposures including interest rate risk and equity price risk.
22 of 24
The Company’s invested assets consist of the following:
June 30 2015 | December 31 2014 | Increase (Decrease) | ||||||||||
Fixed maturity bonds (at amortized value) | $ | 29,066,023 | $ | 20,064,111 | $ | 9,001,912 | ||||||
Short-term cash investments (at cost) | 51,611,974 | 72,259,408 | (20,647,434 | ) | ||||||||
Certificates of deposit - over 1 year (at cost) | 25,471,000 | 15,089,000 | 10,382,000 | |||||||||
Total invested assets | $ | 106,148,997 | $ | 107,412,519 | $ | (1,263,522 | ) |
During the six months ended June 30, 2015, the Company invested a large portion of short-term investment maturities into U.S. treasury and FDIC insured certificate of deposit fixed maturity securities. There has been no material change in the market risk exposures since the end of the preceding fiscal year end.
ITEM 4 – CONTROLS AND PROCEDURES
An evaluation was carried out by the Company's management, including its Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company's disclosure controls and procedures as of June 30, 2015, as defined in Rule 13a-15(e) or 15d-15(e) under the Securities Exchange Act of 1934. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the design and operation of these disclosure controls and procedures were effective.
During the period covered by this report, there has been no change in the Company's internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Rule 13a-15 or 15d-15 under the Securities Exchange Act of 1934 that has materially affected or is reasonably likely to materially affect the Company's internal control over financial reporting.
PART II - OTHER INFORMATION
ITEM 1A – RISK FACTORS
There were no material changes from risk factors as previously disclosed in the Company’s Form 10-K for the year ended December 31, 2014, in response to Item 1A to Part I of Form 10-K.
ITEM 6 – EXHIBITS
10.1 | Employment Agreement effective March 17, 2015, between Unico American Corporation and Cary L. Cheldin (Incorporated herein by reference to Exhibit 10.1 to Registrant’s Current Report on Form 8-K with date of earliest event reported of March 16, 2015.)* |
31.2 | Certificate of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
32.1 | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
32.2 | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
101 | The following information from the Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2015, formatted in XBRL (Extensible Business Reporting Language) and furnished electronically herewith: (i) the consolidated balance sheets; (ii) the consolidated statements of operations; (iii) the consolidated statements of comprehensive (loss) income; (iv) the consolidated statements of cash flows; and (v) the condensed notes to unaudited consolidated financial statements.** |
* Indicates management contract or compensation plan or arrangement.
** XBRL information is furnished and deemed not filed as part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, is deemed not filed for purposes of Section 18 of the Securities Exchange Act and otherwise is not subject to liability under these sections.
23 of 24
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
UNICO AMERICAN CORPORATION
Date: August 13, 2015 By: /s/ CARY L. CHELDIN
Cary L. Cheldin
Chairman of the Board, President and Chief
Executive Officer (Principal Executive Officer)
Date: August 13, 2015 By: /s/ LESTER A. AARON
Lester A. Aaron
Treasurer, Chief Financial Officer (Principal
Accounting and Principal Financial Officer)
24 of 24