For
the fiscal year ended December 31, 2007
|
Commission
File No. 0-3978
|
Nevada
|
95-2583928
|
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
23251
Mulholland Drive, Woodland Hills, California
|
91364
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
Common
Stock, No Par Value
|
NASDAQ
Stock Market LLC
|
(Title
of each class)
|
Name
Of Each Exchange On Which
Registered
|
Year ended December 31
|
||||||||||||||||||||||||
2007
|
2006
|
2005
|
||||||||||||||||||||||
Total Revenues
|
Percent
of
Total
Company
Revenues
|
Total
Revenues
|
Percent
of
Total
Company
Revenues
|
Total
Revenues
|
Percent
of
Total
Company
Revenues
|
|||||||||||||||||||
Insurance
company revenues
|
$ | 44,137,213 | 87.9 | % | $ | 48,942,568 | 89.4 | % | $ | 54,833,512 | 89.6 | % | ||||||||||||
Other revenues from
insurance operations
|
||||||||||||||||||||||||
Gross
commissions and fees:
|
||||||||||||||||||||||||
Health
insurance program commission
income
|
2,320,161 | 4.6 | % | 1,634,438 | 3.0 | % | 1,628,061 | 2.7 | % | |||||||||||||||
Policy
fee income
|
2,332,404 | 4.7 | % | 2,638,985 | 4.8 | % | 3,001,966 | 4.9 | % | |||||||||||||||
Daily
automobile rental insurance program:
Commission
|
390,659 | 0.8 | % | 371,317 | 0.7 | % | 441,066 | 0.7 | % | |||||||||||||||
Claim
administration fees
|
- | - | 4,035 | - | 70,000 | 0.1 | % | |||||||||||||||||
Association
operations membership
and fee income
|
309,712 | 0.6 | % | 300,527 | 0.5 | % | 318,349 | 0.5 | % | |||||||||||||||
Other
commission and fee income
|
13,095 | - | 38,030 | 0.1 | % | 48,589 | 0.1 | % | ||||||||||||||||
Total
gross commission and fee
income
|
5,366,031 | 10.7 | % | 4,987,332 | 9.1 | % | 5,508,031 | 9.0 | % | |||||||||||||||
Investment
income
|
152,002 | 0.3 | % | 100,955 | 0.2 | % | 68,828 | 0.1 | % | |||||||||||||||
Finance
charges and fees earned
|
553,997 | 1.1 | % | 678,740 | 1.2 | % | 758,325 | 1.3 | % | |||||||||||||||
Other
income
|
14,050 | - | 7,786 | - | 13,826 | - | ||||||||||||||||||
Total
other revenues from insurance
operations
|
6,086,080 | 12.1 | % | 5,774,813 | 10.5 | % | 6,349,010 | 10.4 | % | |||||||||||||||
Total
Revenues
|
$ | 50,223,293 | 100.0 | % | $ | 54,717,381 | 100.0 | % | $ | 61,182,522 | 100.0 | % |
Loss Year(s)
|
Reinsurer(s)
|
A.M.
Best Rating
|
Retention
|
Annual
Aggregate Deductible
|
|
2005
– 2007
|
Platinum
Underwriters Reinsurance, Inc.
&
Hannover Ruckversicherungs AG
|
|
A |
$300,000
|
$500,000
|
2004
|
Platinum
Underwriters Reinsurance, Inc.
&
Hannover Ruckversicherungs AG
|
|
A |
$250,000
|
$500,000
|
2003
|
Platinum
Underwriters Reinsurance, Inc.
&
Hannover Ruckversicherungs AG
&
QBE Reinsurance Corporation
|
|
A |
$250,000
|
$500,000
|
2002
|
Partner
Reinsurance Company of the U.S.
|
A+ |
$250,000
|
$675,000
|
|
2000
- 2001
|
Partner
Reinsurance Company of the U.S.
|
A+ |
$250,000
|
$500,000
|
|
1998
- 1999
|
General
Reinsurance Corporation
|
|
A++ |
$250,000
|
$750,000
|
CRUSADER
INSURANCE COMPANY
|
||||||||||||||||||||||||||||||||||||||||||||
ANALYSIS
OF LOSS AND LOSS ADJUSTMENT EXPENSE DEVELOPMENT
|
||||||||||||||||||||||||||||||||||||||||||||
Year
Ended December 31
|
||||||||||||||||||||||||||||||||||||||||||||
1997
|
1998
|
1999
|
2000
|
2001
|
2002
|
2003
|
2004
|
2005
|
2006
|
2007
|
||||||||||||||||||||||||||||||||||
Reserve
for Unpaid Losses and Loss Adjustment
Expenses
|
$ | 40,591,248 | $ | 40,374,232 | $ | 37,628,165 | $ | 34,546,026 | $ | 49,786,215 | $ | 53,596,945 | $ | 58,883,861 | $ | 67,349,989 | $ | 76,235,467 | $ | 70,076,430 | $ | 66,305,287 | ||||||||||||||||||||||
Paid Cumulative as of
|
||||||||||||||||||||||||||||||||||||||||||||
1
Year Later
|
12,677,646 | 15,393,167 | 18,745,224 | 20,841,417 | 23,010,615 | 21,326,688 | 18,546,279 | 14,626,446 | 17,257,218 | 18,136,958 | ||||||||||||||||||||||||||||||||||
2
Years Later
|
23,740,181 | 28,570,117 | 34,905,359 | 37,976,277 | 39,463,106 | 35,883,729 | 28,289,327 | 26,374,067 | 30,280,022 | |||||||||||||||||||||||||||||||||||
3
Years Later
|
30,217,031 | 38,923,545 | 46,072,688 | 49,053,708 | 46,256,431 | 40,808,763 | 35,508,898 | 34,031,644 | ||||||||||||||||||||||||||||||||||||
4
Years Later
|
35,620,705 | 45,425,709 | 53,153,491 | 52,821,183 | 49,157,040 | 44,116,477 | 39,577,949 | |||||||||||||||||||||||||||||||||||||
5
Years Later
|
40,639,328 | 50,526,164 | 56,021,297 | 54,919,573 | 51,678,787 | 46,382,760 | ||||||||||||||||||||||||||||||||||||||
6
Years Later
|
45,028,598 | 52,588,830 | 57,247,843 | 56,715,300 | 53,604,855 | |||||||||||||||||||||||||||||||||||||||
7
Years Later
|
46,921,020 | 53,482,116 | 58,801,974 | 58,428,481 | ||||||||||||||||||||||||||||||||||||||||
8
Years Later
|
47,807,308 | 54,659,842 | 60,000,165 | |||||||||||||||||||||||||||||||||||||||||
9
Years Later
|
48,975,696 | 55,763,935 | ||||||||||||||||||||||||||||||||||||||||||
10
Years Later
|
50,067,816 | |||||||||||||||||||||||||||||||||||||||||||
Reserves Reestimated as of
|
||||||||||||||||||||||||||||||||||||||||||||
1
Year Later
|
35,730,603 | 39,132,945 | 41,898,796 | 53,872,376 | 57,577,066 | 56,348,531 | 58,048,427 | 63,525,526 | 64,064,784 | 65,958,329 | ||||||||||||||||||||||||||||||||||
2
Years Later
|
36,032,215 | 43,164,627 | 56,423,375 | 59,746,880 | 60,629,814 | 57,237,770 | 54,623,000 | 51,981,027 | 60,840,795 | |||||||||||||||||||||||||||||||||||
3
Years Later
|
38,844,953 | 52,349,735 | 59,486,543 | 62,172,320 | 60,974,567 | 55,430,550 | 50,602,947 | 49,959,618 | ||||||||||||||||||||||||||||||||||||
4
Years Later
|
45,907,785 | 54,291,547 | 61,791,428 | 62,369,460 | 59,745,610 | 53,154,847 | 49,959,618 | |||||||||||||||||||||||||||||||||||||
5
Years Later
|
47,940,955 | 56,619,057 | 62,174,813 | 61,894,587 | 58,289,479 | 53,047,154 | ||||||||||||||||||||||||||||||||||||||
6
Years Later
|
50,374,721 | 57,151,258 | 61,983,908 | 61,192,597 | 58,677,307 | |||||||||||||||||||||||||||||||||||||||
7
Years Later
|
50,993,874 | 56,935,245 | 61,875,465 | 61,975,092 | ||||||||||||||||||||||||||||||||||||||||
8
Years Later
|
50,819,391 | 56,906,786 | 62,659,129 | |||||||||||||||||||||||||||||||||||||||||
9
Years Later
|
50,884,573 | 57,572,353 | ||||||||||||||||||||||||||||||||||||||||||
10
Years Later
|
51,464,485 | |||||||||||||||||||||||||||||||||||||||||||
Cumulative
Redundancy
(Deficiency)
|
$ | (10,873,237 | ) | $ | (17,198,121 | ) | $ | (25,030,964 | ) | $ | (27,429,066 | ) | $ | (8,891,092 | ) | $ | 549,791 | $ | 9,510,254 | $ | 17,390,371 | $ | 15,394,672 | $ | 4,118,101 | |||||||||||||||||||
Gross
Liability for Unpaid Losses and Loss Adjustment Expenses
|
$ | 42,004,851 | $ | 41,513,945 | $ | 41,592,489 | $ | 45,217,369 | $ | 60,534,295 | $ | 74,905,284 | $ | 78,139,090 | $ | 87,469,000 | $ | 101,914,548 | $ | 93,596,117 | $ | 94,730,711 | ||||||||||||||||||||||
Ceded
Liability for Unpaid Losses and Loss Adjustment Expenses
|
(1,413,603 | ) | (1,139,713 | ) | (3,964,324 | ) | (10,671,343 | ) | (10,748,080 | ) | (21,308,339 | ) | (19,255,229 | ) | (20,119,011 | ) | (25,679,081 | ) | (23,519,687 | ) | (28,425,424 | ) | ||||||||||||||||||||||
Net
Liability for Unpaid Losses and Loss Adjustment Expenses
|
$ | 40,591,248 | $ | 40,374,232 | $ | 37,628,165 | $ | 34,546,026 | $ | 49,786,215 | $ | 53,596,945 | $ | 58,883,861 | $ | 67,349,989 | $ | 76,235,467 | $ | 70,076,430 | $ | 66,305,287 | ||||||||||||||||||||||
Gross
Liability Reestimated
|
$ | 75,072,319 | $ | 83,062,677 | $ | 90,999,291 | $ | 94,132,085 | $ | 90,377,158 | $ | 77,385,663 | $ | 72,577,268 | $ | 72,219,583 | $ | 84,920,252 | $ | 90,501,882 | ||||||||||||||||||||||||
Ceded
Liability Reestimated
|
(23,607,834 | ) | (25,490,324 | ) | (28,340,162 | ) | (32,156,993 | ) | (31,699,851 | ) | (24,338,509 | ) | (23,203,661 | ) | (22,259,965 | ) | (24,079,457 | ) | (24,543,553 | ) | ||||||||||||||||||||||||
Net
Liability Reestimated
|
$ | 51,464,485 | $ | 57,572,353 | $ | 62,659,129 | $ | 61,975,092 | $ | 58,677,307 | $ | 53,047,154 | $ | 49,373,607 | $ | ,49,959,618 | $ | 60,840,795 | $ | 65,958,329 | ||||||||||||||||||||||||
Gross
Reserve Redundancy
(Deficiency)
|
$ | (33,067,468 | ) | $ | (41,548,732 | ) | $ | (49,406,802 | ) | $ | (48,914,716 | ) | $ | (29,842,863 | ) | $ | (2,480,379 | ) | $ | 5,561,882 | $ | 15,249,417 | $ | 16,994,296 | $ | 3,094,235 |
Twelve months ended December
31
|
|||||||||||||||||||||
Statutory:
|
2007
|
2006
|
2005
|
2004
|
2003
|
||||||||||||||||
Net
premiums written
|
$ | 33,412,745 | $ | 38,166,864 | $ | 46,030,707 | $ | 51,089,573 | $ | 47,420,157 | |||||||||||
Policyholders’
surplus
|
$ | 57,862,334 | $ | 50,023,768 | $ | 36,586,441 | $ | 29,436,343 | $ | 26,103,440 | |||||||||||
Ratio
|
0.6
to 1
|
0.8
to 1
|
1.3
to 1
|
1.7
to 1
|
1.8 to 1 |
|
|
·
|
Under
GAAP, policy acquisition costs such as commissions, premium taxes and
other variable costs incurred in connection with writing new and renewal
business are capitalized and amortized on a pro rata basis over the period
in which the related premiums are earned, rather than expensed as incurred
as required by SAP.
|
|
·
|
Certain
assets included in balance sheets under GAAP are designated as
“non-admitted assets” and are charged directly against statutory surplus
under SAP. Non-admitted assets include primarily premium
receivables that are outstanding over 90 days, federal deferred tax assets
in excess of statutory limitations, furniture, equipment, leasehold
improvements, and prepaid expenses.
|
|
·
|
Under
GAAP, amounts related to ceded reinsurance are shown gross as prepaid
reinsurance premiums and reinsurance recoverable, rather than netted
against unearned premium reserves and loss and loss adjustment expense
reserves, respectively, as required by
SAP.
|
|
·
|
Under
GAAP, fixed maturity securities, which are classified as
available-for-sale, are reported at estimated fair values, rather than at
amortized cost or the lower of amortized cost or market, depending on the
specific type of security as required by
SAP.
|
|
·
|
The
differing treatment of income and expense items results in a corresponding
difference in federal income tax expense. Under GAAP reporting,
changes in deferred income taxes are reflected as an item of income tax
benefit or expense. As required by SAP, federal income taxes
are recorded when payable, and deferred taxes, subject to limitations, are
recognized but only to the extent that they do not exceed 10% of statutory
surplus. Changes in deferred taxes are recorded directly to
statutory surplus.
|
LEVEL
|
TRIGGER
|
CORRECTIVE ACTION
|
||
Company
Action Level
|
Adjusted
Capital less than 200% of Authorized Control Level
|
The
insurer must submit a comprehensive plan to the insurance
commissioner
|
||
Regulatory
Action Level
|
Adjusted
Capital less than 150% of Authorized Control Level
|
In
addition to above, insurer is subject to examination, analysis, and
specific corrective action.
|
||
Authorized
Control Level
|
Adjusted
Capital less than 100% of Authorized Control Level
|
In
addition to both of the above, insurance commissioner may place insurer
under regulatory control.
|
||
Mandatory
Control Level
|
Adjusted
Capital less than 70% of Authorized Control Level
|
Insurer
must be placed under regulatory
control.
|
•
|
Availability
of sufficient reliable data.
|
|
•
|
Incorrect
or incomplete analysis of available data.
|
|
•
|
Uncertainties
inherent in estimates and assumptions.
|
|
•
|
Selection
and application of appropriate rating formulae or other pricing
methodologies.
|
|
•
|
Adoption
of successful pricing strategies.
|
|
•
|
Prediction
of policyholder retention (e.g., policy life
expectancy).
|
|
•
|
Unanticipated
court decisions, legislation or regulatory action.
|
|
•
|
Ongoing
changes in the Company’s claim settlement practices.
|
|
|
•
|
Unexpected
inflation.
|
|
•
|
Social
changes, particularly those affecting litigious
inclinations.
|
•
|
Place
limitations on the Company’s investments and dividends.
|
|
|
•
|
Place
limitations on the Company’s ability to transact business with its
affiliates.
|
|
•
|
Establish
standards of solvency including minimum reserves and capital surplus
requirements.
|
|
•
|
Prescribe
the form and content of, and to examine, the Company’s financial
statements.
|
|
•
|
Earthquake,
fire, flood and other natural disasters.
|
•
|
Terrorist
attacks and attacks by computer viruses or hackers.
|
|
•
|
Power
loss.
|
|
•
|
Unauthorized
access.
|
|
•
|
Computer
systems or data network failure.
|
High
|
Low
|
|||||||
Quarter Ended
|
Price
|
Price
|
||||||
March
31, 2006
|
$ | 9.74 | $ | 8.90 | ||||
June
30, 2006
|
$ | 12.03 | $ | 9.19 | ||||
September
30, 2006
|
$ | 12.14 | $ | 9.60 | ||||
December
31, 2006
|
$ | 13.59 | $ | 10.13 | ||||
March
31, 2007
|
$ | 14.25 | $ | 11.55 | ||||
June
30, 2007
|
$ | 13.45 | $ | 10.97 | ||||
September
30, 2007
|
$ | 14.03 | $ | 9.93 | ||||
December
31, 2007
|
$ | 11.90 | $ | 9.94 |
12/31/02
|
12/31/03
|
12/31/04
|
12/31/05
|
12/31/06
|
12/31/07
|
|||||||||||||
Unico
American Corp.
|
100.0
|
177.1
|
301.6 | 296.8 | 415.2 | 325.4 | ||||||||||||
NASDAQ
Market Index
|
100.0 | 149.5 | 162.7 | 166.2 |
182.6
|
198.0 | ||||||||||||
Peer
Group Index
|
100.0 | 119.5 |
149.5
|
171.7 | 196.7 | 189.6 |
Year ended December 31
|
||||||||||||||||||||
2007
|
2006
|
2005
|
2004
|
2003
|
||||||||||||||||
Total revenues
|
$ | 50,223,293 | $ | 54,717,381 | $ | 61,182,522 | $ | 61,903,310 | $ | 51,130,439 | ||||||||||
Total
costs and expenses
|
40,299,742 | 36,563,395 | 50,716,092 | 53,230,852 | 48,981,068 | |||||||||||||||
Income
before taxes
|
$ | 9,923,551 | $ | 18,153,986 | $ | 10,466,430 | $ | 8,672,458 | $ | 2,149,371 | ||||||||||
Net
income
|
$ | 6,613,707 | $ | 11,794,241 | $ | 6,715,004 | $ | 5,681,500 | $ | 1,068,650 | ||||||||||
Basic
earnings per share
|
$ | 1.18 | $ | 2.12 | $ | 1.22 | $ | 1.03 | $ | 0.19 | ||||||||||
Diluted
earnings per share
|
$ | 1.16 | $ | 2.09 | $ | 1.20 | $ | 1.02 | $ | 0.19 | ||||||||||
Cash
dividends per share
|
- | - | - | - | - | |||||||||||||||
Total
assets
|
$ | 193,383,977 | $ | 187,801,836 | $ | 186,297,179 | $ | 172,570,276 | $ | 161,493,695 | ||||||||||
Stockholders’
equity
|
$ | 69,863,818 | $ | 60,871,022 | $ | 48,394,373 | $ | 42,425,325 | $ | 38,470,857 |
December 31, 2007
|
December 31, 2006
|
December 31, 2005
|
||||||||||||||||||||||
Amount
|
%
|
Amount
|
%
|
Amount
|
%
|
|||||||||||||||||||
Fixed
maturities (at amortized cost)
|
||||||||||||||||||||||||
Certificates
of deposit
|
$ | 400,000 | - | $ | 400,000 | - | $ | 500,000 | - | |||||||||||||||
U.S.
treasury securities
|
130,211,428 | 93 | 127,553,801 | 91 | 107,290,653 | 79 | ||||||||||||||||||
U.S.
government sponsored enterprise
securities
|
- | - | - | - | 6,000,000 | 4 | ||||||||||||||||||
Industrial
and miscellaneous (taxable)
|
9,365,735 | 7 | 12,523,393 | 9 | 21,403,239 | 16 | ||||||||||||||||||
State
and municipal (tax exempt)
|
15,045 | - | 15,134 | - | 934,536 | 1 | ||||||||||||||||||
Total
fixed maturity investments
|
139,992,208 | 100 | 140,492,328 | 100 | 136,128,428 | 100 | ||||||||||||||||||
Short-term
cash investments (at cost)
|
||||||||||||||||||||||||
Certificates
of deposit
|
200,000 | 3 | 200,000 | 3 | 100,000 | 2 | ||||||||||||||||||
Cash
deposit in lieu of bond*
|
- | - | - | - | 200,000 | 5 | ||||||||||||||||||
Commercial
paper
|
3,887,322 | 53 | 1,665,000 | 25 | 1,830,000 | 41 | ||||||||||||||||||
Bank
money market accounts
|
444,781 | 6 | 210,270 | 3 | 182,673 | 4 | ||||||||||||||||||
U.S.
government money market fund
|
2,425,807 | 33 | 411,206 | 6 | 2,150,671 | 48 | ||||||||||||||||||
Short-term
U.S. treasury bills
|
393,768 | 5 | 4,322,048 | 63 | - | - | ||||||||||||||||||
Bank
savings accounts
|
4,481 | - | 11,483 | - | 11,818 | - | ||||||||||||||||||
Total
short-term cash investments
|
7,356,159 | 100 | 6,820,007 | 100 | 4,475,162 | 100 | ||||||||||||||||||
Total
investments
|
$ | 147,348,367 | $ | 147,312,335 | $ | 140,603,590 |
|
Total
|
Within 1 Year
|
1-3 Years
|
3-5 Years
|
After 5 years
|
|||||||||||||||
Contractual Obligations | ||||||||||||||||||||
Building
lease
|
$ | 4,534,707 | $ | 1,066,990 | $ | 2,133,980 | $ | 1,333,737 | - | |||||||||||
Loss
and loss adjustment expense
reserves*
|
94,730,711 | 33,170,607 | 35,098,380 | 12,359,759 | 14,101,965 | |||||||||||||||
Total
|
$ | 99,265,418 | $ | 34,237,597 | $ | 37,232,360 | $ | 13,693,496 | $ | 14,101,965 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Gross
written premium
|
$ | 44,970,399 | $ | 51,913,967 | $ | 60,268,784 | ||||||
Net
written premium (net of reinsurance ceded)
|
$ | 33,412,745 | $ | 38,166,864 | $ | 46,030,707 | ||||||
Earned
premium before reinsurance ceded
|
$ | 48,661,973 | $ | 56,692,213 | $ | 64,712,764 | ||||||
Earned
premium (net of reinsurance ceded)
|
$ | 37,129,665 | $ | 42,933,789 | $ | 50,477,920 | ||||||
Losses
and loss adjustment expenses
|
$ | 22,182,237 | $ | 17,826,979 | $ | 31,513,732 | ||||||
Gross
unpaid losses and loss adjustment expenses
|
$ | 94,730,711 | $ | 93,596,117 | $ | 101,914,548 | ||||||
Net
unpaid losses and loss adjustment expenses
|
$ | 66,305,287 | $ | 70,076,430 | $ | 76,235,467 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Direct
earned premium
|
$ | 48,661,973 | $ | 56,692,213 | $ | 64,712,764 | ||||||
Earned
ceded premium
|
||||||||||||
Excluding
provisionally rated ceded premium
|
11,560,877 | 13,825,061 | 14,281,810 | |||||||||
Provisionally
rated ceded premium
|
(28,569 | ) | (66,637 | ) | (46,966 | ) | ||||||
Total
earned ceded premium
|
11,532,308 | 13,758,424 | 14,234,844 | |||||||||
Ceding
commission
|
3,547,595 | 4,376,474 | 4,647,748 | |||||||||
Earned
ceded premium, net of ceding commission
|
$ | 7,984,713 | $ | 9,381,950 | $ | 9,587,096 | ||||||
Ratios
to direct earned premium
|
||||||||||||
Direct
ceded premium
|
24 | % | 24 | % | 22 | % | ||||||
Earned
ceded premium, net of ceding commission
|
16 | % | 17 | % | 15 | % |
Year Ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Net
earned premium
|
$ | 37,129,665 | $ | 42,933,789 | $ | 50,477,920 | ||||||
Net
losses and loss adjustment expenses
|
||||||||||||
Provision
for insured events of current year
|
26,300,338 | 29,997,662 | 35,338,196 | |||||||||
(Decrease)
in provision for events of prior years
|
(4,118,101 | ) | (12,170,683 | ) | (3,824,464 | ) | ||||||
Total
net losses and loss adjustment expenses
|
$ | 22,182,237 | $ | 17,826,979 | $ | 31,513,732 | ||||||
Loss
ratio
|
59.7 | % | 41.5 | % | 62.4 | % |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Loss
ratio
|
59.7 | % | 41.5 | % | 62.4 | % | ||||||
Expense
ratio
|
22.8 | % | 21.5 | % | 20.8 | % | ||||||
Combined
ratio
|
82.5 | % | 63.0 | % | 83.2 | % |
Year
ended
December 31, 2007
|
Year
ended
December 31, 2006
|
Year
ended
December 31, 2005
|
||||||||||||||||||||||
Accident Year
|
Favorable
Adverse)
Development
|
%
of Total
|
Favorable
Development
|
%
of Total
|
Favorable
Development
|
%
of Total
|
||||||||||||||||||
Prior
to 2001
|
$ | (782,496 | ) | (19 | )% | $ | 701,989 | 6 | % | $ | 474,872 | 12 | % | |||||||||||
2001
|
394,667 | 10 | % | 754,141 | 6 | % | 754,085 | 20 | % | |||||||||||||||
2002
|
495,521 | 12 | % | 819,572 | 7 | % | 578,264 | 15 | % | |||||||||||||||
2003
|
1,121,647 | 27 | % | 1,744,350 | 14 | % | 1,618,207 | 42 | % | |||||||||||||||
2004
|
792,070 | 19 | % | 7,524,447 | 62 | % | 399,036 | 11 | % | |||||||||||||||
2005
|
1,202,580 | 29 | % | 626,184 | 5 | % | - | - | ||||||||||||||||
2006
|
894,112 | 22 | % | - | - | - | - | |||||||||||||||||
Total
prior accident years
|
$ | 4,118,101 | 100 | % | $ | 12,170,683 | 100 | % | $ | 3,824,464 | 100 | % |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Direct
reserves
|
||||||||||||
Case
reserves
|
$ | 26,129,055 | $ | 21,796,117 | $ | 23,114,548 | ||||||
IBNR
reserves
|
68,601,656 | 71,800,000 | 78,800,000 | |||||||||
Total
direct reserves
|
$ | 94,730,711 | $ | 93,596,117 | $ | 101,914,548 | ||||||
Reserves
net of reinsurance
|
||||||||||||
Case
reserves
|
$ | 21,450,234 | $ | 18,776,430 | $ | 19,135,467 | ||||||
IBNR
reserves
|
44,855,053 | 51,300,000 | 57,100,000 | |||||||||
Total
net reserves
|
$ | 66,305,287 | $ | 70,076,430 | $ | 76,235,467 |
Year ended December 31
|
||||||||||||||||||||||||
Line of
Business
|
2007
|
2006
|
2005
|
|||||||||||||||||||||
CMP
|
$ | 90,126,649 | 95.1 | % | $ | 90,604,178 | 96.8 | % | $ | 98,758,298 | 96.9 | % | ||||||||||||
Other
Liability
|
4,524,684 | 4.8 | % | 2,736,790 | 2.9 | % | 2,967,804 | 2.9 | % | |||||||||||||||
Other
|
79,378 | 0.1 | % | 255,149 | 0.3 | % | 188,446 | 0.2 | % | |||||||||||||||
Total
|
$ | 94,730,711 | 100.0 | % | $ | 93,596,117 | 100.0 | % | $ | 101,914,548 | 100.0 | % |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Reserve
for unpaid losses and loss adjustment expenses at
beginning of year – net of reinsurance
|
$ | 70,076,430 | $ | 76,235,467 | $ | 67,349,989 | ||||||
Incurred
losses and loss adjustment expenses
|
||||||||||||
Provision
for insured events of current year
|
26,300,338 | 29,997,662 | 35,338,196 | |||||||||
Decrease
in provision for events of prior years
|
(4,118,101 | ) | (12,170,683 | ) | (3,824,464 | ) | ||||||
Total
losses and loss adjustment expenses
|
22,182,237 | 17,826,979 | 31,513,732 | |||||||||
Payments
|
||||||||||||
Losses
and loss adjustment expenses attributable to insured
events of the current year
|
7,816,422 | 6,728,798 | 8,001,808 | |||||||||
Losses
and loss adjustment expenses attributable to insured
events of prior years
|
18,136,958 | 17,257,218 | 14,626,446 | |||||||||
Total
payments
|
25,953,380 | 23,986,016 | 22,628,254 | |||||||||
Reserve
for unpaid losses and loss adjustment expenses at
end of year – net of reinsurance
|
66,305,287 | 70,076,430 | 76,235,467 | |||||||||
Reinsurance
recoverable on unpaid losses and loss adjustment
expenses at end of year
|
28,425,424 | 23,519,687 | 25,679,081 | |||||||||
Reserve
for unpaid losses and loss adjustment expenses at end
of year per balance sheet, gross of reinsurance *
|
$ | 94,730,711 | $ | 93,596,117 | $ | 101,914,548 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Commission
income
|
$ | 2,320,161 | $ | 1,634,438 | $ | 1,628,061 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Membership
and fee income
|
$ | 309,712 | $ | 300,527 | $ | 318,349 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Policy
fee income
|
$ | 2,332,404 | $ | 2,638,985 | $ | 3,001,966 | ||||||
Policies
issued
|
13,536 | 15,186 | 17,927 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Rental
program commission
|
$ | 344,120 | $ | 317,679 | $ | 411,189 | ||||||
Contingent
commission
|
46,539 | 53,638 | 29,877 | |||||||||
Total
commission
|
390,659 | 371,317 | 441,066 | |||||||||
Claim
administration fee
|
- | 4,035 | 70,000 | |||||||||
Total
commission and fee income
|
$ | 390,659 | $ | 375,352 | $ | 511,066 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Earthquake
program commission income
|
$ | 13,018 | $ | 37,914 | $ | 48,519 | ||||||
Miscellaneous
commission and fee income
|
77 | 116 | 70 | |||||||||
Total
other commission and fee income
|
$ | 13,095 | $ | 38,030 | $ | 48,589 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Premium
finance charges and fees earned
|
$ | 553,997 | $ | 678,740 | $ | 758,325 | ||||||
New
loans
|
2,835 | 3,596 | 4,200 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Average
invested assets – at amortized cost
|
$ | 147,330,351 | $ | 143,957,963 | $ | 136,355,683 | ||||||
Interest
income
|
||||||||||||
Insurance
company operations
|
$ | 6,695,121 | $ | 5,903,462 | $ | 4,248,399 | ||||||
Other
operations
|
152,002 | 100,955 | 68,828 | |||||||||
Realized
gains
|
- | 2,617 | - | |||||||||
Total
investment income and realized gains
|
$ | 6,847,123 | $ | 6,007,034 | $ | 4,317,227 | ||||||
Yield
on Average Invested Assets
|
4.65 | % | 4.17 | % | 3.17 | % |
Maturities by Calendar Year
|
Par Value
|
Amortized Cost
|
Fair Value
|
Weighted
Average Yield
|
||||||||||||
December
31, 2008
|
$ | 61,360,000 | $ | 61,457,640 | $ | 61,764,984 | 4.60 | % | ||||||||
December
31, 2009
|
33,200,000 | 33,243,458 | 33,913,066 | 4.86 | % | |||||||||||
December
31, 2010
|
100,000 | 100,000 | 100,000 | 4.11 | % | |||||||||||
December
31, 2011
|
7,250,000 | 7,235,271 | 7,570,234 | 4.61 | % | |||||||||||
December
31, 2012
|
38,000,000 | 37,955,839 | 39,547,188 | 4.43 | % | |||||||||||
Total
|
$ | 139,910,000 | $ | 139,992,208 | $ | 142,895,472 | 4.62 | % |
(Amounts
in Thousands)
|
||||||||||||||||||||||||
As of December 31
|
||||||||||||||||||||||||
2007
|
2006
|
2005
|
||||||||||||||||||||||
Amortized
|
Fair
|
Amortized
|
Fair
|
Amortized
|
Fair
|
|||||||||||||||||||
Type of
Security
|
Cost
|
Value
|
Cost
|
Value
|
Cost
|
Value
|
||||||||||||||||||
Certificates
of deposit
|
$ | 400 | $ | 400 | $ | 400 | $ | 400 | $ | 500 | $ | 500 | ||||||||||||
U.S.
treasury securities
|
130,211 | 133,014 | 127,554 | 127,192 | 107,291 | 106,563 | ||||||||||||||||||
U.S.
government sponsored enterprise
securities
|
- | - | - | - | 6,000 | 5,933 | ||||||||||||||||||
Industrial
and miscellaneous taxable bonds
|
9,366 | 9,467 | 12,523 | 12,558 | 21,403 | 21,631 | ||||||||||||||||||
State
and municipal tax-exempt bonds
|
15 | 15 | 15 | 15 | 934 | 922 | ||||||||||||||||||
Total
fixed maturity investments
|
139,992 | 142,896 | 140,492 | 140,165 | 136,128 | 135,549 | ||||||||||||||||||
Short-term
cash investments
|
7,356 | 7,356 | 6,820 | 6,820 | 4,475 | 4,475 | ||||||||||||||||||
Total
investments
|
$ | 147,348 | $ | 150,252 | $ | 147,312 | $ | 146,985 | $ | 140,603 | $ | 140,024 |
Amortized
Cost
|
Fair Value
|
Gross Unrealized Loss
|
||||||||||
2007
|
||||||||||||
0-6
months
|
$ | 7,080,404 | $ | 7,071,870 | $ | 8,534 | ||||||
7-12
months
|
- | - | - | |||||||||
Over
12 months
|
2,917,362 | 2,909,775 | 7,587 | |||||||||
Total
|
$ | 9,997,766 | $ | 9,981,645 | $ | 16,121 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Policy
acquisition costs
|
$ | 8,465,047 | $ | 9,250,989 | $ | 10,512,688 | ||||||
Ratio
to net earned premium (GAAP ratio)
|
23 | % | 22 | % | 21 | % |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Total
salaries and employee benefits incurred
|
$ | 9,785,770 | $ | 9,913,740 | $ | 9,401,757 | ||||||
Less: charged
to losses and loss adjustment expenses
|
(1,409,391 | ) | (1,320,508 | ) | (1,387,198 | ) | ||||||
Less: capitalized
to policy acquisition costs
|
(2,666,816 | ) | (2,731,683 | ) | (2,873,586 | ) | ||||||
Net
amount charged to operating expenses
|
$ | 5,709,563 | $ | 5,861,549 | $ | 5,140,973 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Commission
to agents/brokers
|
$ | 1,002,771 | $ | 611,200 | $ | 674,674 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Other
operating expenses
|
$ | 2,940,124 | $ | 3,012,678 | $ | 2,874,025 |
Calendar year ended December
31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Net
reserves for unpaid losses and loss adjustment expenses
at beginning of year
|
$ | 70,076,430 | $ | 76,235,467 | $ | 67,349,989 | ||||||
Net
(decrease) in provision for events of prior years
|
(4,118,101 | ) | $ | (12,170,683 | ) | $ | (3,824,464 | ) | ||||
Percent
of development to beginning reserves
|
(5.9 | %) | (16.0 | %) | (5.7 | %) |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Ceded losses and loss
adjustment expenses incurred on excess of loss
treaties *
|
||||||||||||
Ceded
paid losses and loss adjustment expenses
|
$ | 3,287,750 | $ | 5,148,736 | $ | 6,828,051 | ||||||
Change
in ceded case loss reserves
|
1,659,134 | (959,394 | ) | 2,160,070 | ||||||||
Change
in ceded IBNR reserves
|
3,246,603 | (1,200,000 | ) | 3,400,000 | ||||||||
Total
ceded losses incurred
|
$ | 8,193,487 | $ | 2,989,342 | $ | 12,388,121 | ||||||
Ceded loss and loss
adjusting expense recoverable on excess of loss
treaties
|
||||||||||||
Ceded
case loss and loss adjusting expense reserves
recoverable
|
$ | 4,678,821 | $ | 3,019,687 | $ | 3,979,081 | ||||||
Ceded
IBNR reserves recoverable
|
23,746,603 | 20,500,000 | 21,700,000 | |||||||||
Total
ceded loss and loss adjusting expense reserves
recoverable
|
$ | 28,425,424 | $ | 23,519,687 | $ | 25,679,081 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Direct
earned premium
|
$ | 48,661,973 | $ | 56,692,213 | $ | 64,712,764 | ||||||
Earned
ceded premium
|
||||||||||||
Excess
of loss treaty premium
|
10,250,860 | 12,668,766 | 13,448,281 | |||||||||
Catastrophe treaty
premium
|
1,310,017 | 1,156,295 | 833,529 | |||||||||
Other
|
(28,569 | ) | (66,637 | ) | (46,966 | ) | ||||||
Total
earned ceded premium
|
11,532,308 | 13,758,424 | 14,234,844 | |||||||||
Ceding
commission
|
3,547,595 | 4,376,474 | 4,647,748 | |||||||||
Earned
ceded premium, net of ceding commission
|
$ | 7,984,713 | $ | 9,381,950 | $ | 9,587,096 | ||||||
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Changes
in reinsurance recoverable from statements of cash flows
|
$ | (4,955,568 | ) | $ | 3,602,749 | $ | (7,253,268 | ) |
2007
|
2006
|
|||||||
Fixed
maturity bonds (at amortized cost)
|
$ | 139,592,208 | $ | 140,092,328 | ||||
Short-term
cash investments (at cost)
|
7,356,159 | 6,820,007 | ||||||
Certificates
of deposit - over 1 year (at cost)
|
400,000 | 400,000 | ||||||
Total
invested assets
|
$ | 147,348,367 | $ | 147,312,335 |
Page
|
|
Number
|
|
Report
of Independent Registered Public Accounting Firm
|
39
|
Consolidated
Balance Sheets as of December 31, 2007, and 2006
|
40
|
Consolidated
Statements of Operations for the years ended December 31, 2007, 2006, and
2005
|
41
|
Consolidated
Statements of Comprehensive Income for the years ended December 31, 2007,
2006, and 2005
|
42
|
Consolidated
Statements of Changes in Stockholders' Equity for the years ended December
31, 2007, 2006, and 2005
|
43
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2007, 2006, and
2005
|
44
|
Notes
to Consolidated Financial Statements
|
45
|
December
31
|
December
31
|
|||||||
2007
|
2006
|
|||||||
ASSETS
|
||||||||
Investments
|
||||||||
Available
for sale:
|
||||||||
Fixed
maturities, at fair value (amortized cost: December
31, 2007 $139,992,208;
December 31, 2006 $140,492,328)
|
$ | 142,895,472 | $ | 140,164,942 | ||||
Short-term investments, at cost
|
7,356,159 | 6,820,007 | ||||||
Total
Investments
|
150,251,631 | 146,984,949 | ||||||
Cash
|
108,864 | 34,535 | ||||||
Accrued
investment income
|
1,554,741 | 1,762,586 | ||||||
Premiums
and notes receivable, net
|
5,066,646 | 5,841,749 | ||||||
Reinsurance
recoverable:
|
||||||||
Paid
losses and loss adjustment expenses
|
318,186 | 268,355 | ||||||
Unpaid
losses and loss adjustment expenses
|
28,425,424 | 23,519,687 | ||||||
Deferred
policy acquisition costs
|
5,722,847 | 6,430,265 | ||||||
Property
and equipment (net of accumulated depreciation)
|
557,234 | 739,080 | ||||||
Deferred
income taxes
|
295,026 | 1,473,024 | ||||||
Other
assets
|
1,083,378 | 747,606 | ||||||
Total
Assets
|
$ | 193,383,977 | $ | 187,801,836 | ||||
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
||||||||
LIABILITIES
|
||||||||
Unpaid
losses and loss adjustment expenses
|
$ | 94,730,711 | $ | 93,596,117 | ||||
Unearned
premiums
|
22,742,612 | 26,434,187 | ||||||
Advance
premium and premium deposits
|
2,159,290 | 1,802,243 | ||||||
Income
taxes payable
|
- | 1,605,385 | ||||||
Accrued
expenses and other liabilities
|
3,887,546 | 3,492,882 | ||||||
Total
Liabilities
|
$ | 123,520,159 | $ | 126,930,814 | ||||
Commitments
and contingencies
|
||||||||
STOCKHOLDERS' EQUITY
|
||||||||
Common
stock, no par – authorized 10,000,000 shares, issued and outstanding
shares 5,625,308 at December 31, 2007,
and
5,592,119 at
December 31, 2006
|
$ | 3,594,207 | $ | 3,236,745 | ||||
Accumulated
other comprehensive income (loss)
|
1,916,154 | (216,074 | ) | |||||
Retained
earnings
|
64,353,457 | 57,850,351 | ||||||
Total
Stockholders’ Equity
|
$ | 69,863,818 | $ | 60,871,022 | ||||
Total
Liabilities and Stockholders' Equity
|
$ | 193,383,977 | $ | 187,801,836 |
2007
|
2006
|
2005
|
||||||||||
REVENUES
|
||||||||||||
Insurance
Company Revenues
|
||||||||||||
Premium
earned
|
$ | 48,661,973 | $ | 56,692,213 | $ | 64,712,764 | ||||||
Premium
(ceded)
|
(11,532,308 | ) | (13,758,424 | ) | (14,234,844 | ) | ||||||
Net
premium earned
|
37,129,665 | 42,933,789 | 50,477,920 | |||||||||
Investment
income
|
6,695,121 | 5,903,462 | 4,248,399 | |||||||||
Realized
investment gains
|
- | 2,617 | - | |||||||||
Other
income
|
312,427 | 102,700 | 107,193 | |||||||||
Total
Insurance Company Revenues
|
44,137,213 | 48,942,568 | 54,833,512 | |||||||||
Other
Revenues from Insurance Operations
|
||||||||||||
Gross
commissions and fees
|
5,366,031 | 4,987,332 | 5,508,031 | |||||||||
Investment
income
|
152,002 | 100,955 | 68,828 | |||||||||
Finance
charges and fees earned
|
553,997 | 678,740 | 758,325 | |||||||||
Other
income
|
14,050 | 7,786 | 13,826 | |||||||||
Total
Revenues
|
50,223,293 | 54,717,381 | 61,182,522 | |||||||||
EXPENSES
|
||||||||||||
Losses
and loss adjustment expenses
|
22,182,237 | 17,826,979 | 31,513,732 | |||||||||
Policy
acquisition costs
|
8,465,047 | 9,250,989 | 10,512,688 | |||||||||
Salaries
and employee benefits
|
5,709,563 | 5,861,549 | 5,140,973 | |||||||||
Commissions
to agents/brokers
|
1,002,771 | 611,200 | 674,674 | |||||||||
Other
operating expenses
|
2,940,124 | 3,012,678 | 2,874,025 | |||||||||
Total
Expenses
|
40,299,742 | 36,563,395 | 50,716,092 | |||||||||
Income
Before Taxes
|
9,923,551 | 18,153,986 | 10,466,430 | |||||||||
Income
Tax Expense
|
3,309,844 | 6,359,745 | 3,751,426 | |||||||||
Net
Income
|
$ | 6,613,707 | $ | 11,794,241 | $ | 6,715,004 | ||||||
PER
SHARE DATA:
|
||||||||||||
Basic
|
||||||||||||
Earnings
Per Share
|
$ | 1.18 | $ | 2.12 | $ | 1.22 | ||||||
Weighted
Average Shares
|
5,614,025 | 5,567,883 | 5,495,948 | |||||||||
Diluted Earnings
Per Share
|
||||||||||||
Earnings
Per Share
|
$ | 1.16 | $ | 2.09 | $ | 1.20 | ||||||
Weighted
Average Shares
|
5,681,893 | 5,652,901 | 5,612,426 | |||||||||
2007
|
2006
|
2005
|
||||||||||
Net
income
|
$ | 6,613,707 | $ | 11,794,241 | $ | 6,715,004 | ||||||
Other
changes in comprehensive income, net of tax:
|
||||||||||||
Unrealized gains
(losses) on securities classified as available-for-sale arising during the
period
|
2,132,228 | 166,150 | (758,396 | ) | ||||||||
Comprehensive
Income
|
$ | 8,745,935 | $ | 11,960,391 | $ | 5,956,608 |
Accumulated
|
||||||||||||||||||||
Other
|
||||||||||||||||||||
Common Shares
|
Comprehensive
|
|||||||||||||||||||
Issued
and
|
Income
|
Retained
|
||||||||||||||||||
Outstanding
|
Amount
|
(Losses)
|
Earnings
|
Total
|
||||||||||||||||
Balance
- December 31, 2004
|
5,492,315 | $ | 2,708,047 | $ | 376,172 | $ | 39,341,106 | $ | 42,425,325 | |||||||||||
Net
shares issued for exercise of stock
options
|
4,000 | 12,440 | - | - | 12,440 | |||||||||||||||
Change
in comprehensive income, net
of deferred income tax
|
- | - | (758,396 | ) | - | (758,396 | ) | |||||||||||||
Net
income
|
- | - | - | 6,715,004 | 6,715,004 | |||||||||||||||
Balance
- December 31, 2005
|
5,496,315 | $ | 2,720,487 | $ | (382,224 | ) | $ | 46,056,110 | $ | 48,394,373 | ||||||||||
Net
shares issued for exercise of stock
options
|
95,750 | 313,132 | - | - | 313,132 | |||||||||||||||
Tax
benefit from disqualified incentive stock options
|
- | 203,126 | 203,126 | |||||||||||||||||
Shares
canceled or adjusted
|
54 | - | - | - | - | |||||||||||||||
Change
in comprehensive income, net
of deferred income tax
|
- | - | 166,150 | - | 166,150 | |||||||||||||||
Net
income
|
- | - | - | 11,794,241 | 11,794,241 | |||||||||||||||
Balance
- December 31, 2006
|
5,592,119 | $ | 3,236,745 | $ | (216,074 | ) | $ | 57,850,351 | $ | 60,871,022 | ||||||||||
Net
shares issued for exercise of stock
options
|
42,672 | 301,336 | - | - | 301,336 | |||||||||||||||
Tax
benefit from disqualified incentive stock options
|
- | 60,786 | - | - | 60,786 | |||||||||||||||
Shares
repurchased
|
(9,483 | ) | (4,660 | ) | - | (110,601 | ) | (115,261 | ) | |||||||||||
Change
in comprehensive income, net
of deferred income tax
|
- | - | 2,132,228 | - | 2,132,228 | |||||||||||||||
Net
income
|
- | - | - | 6,613,707 | 6,613,707 | |||||||||||||||
Balance
- December 31, 2007
|
5,625,308 | $ | 3,594,207 | $ | 1,916,154 | $ | 64,353,457 | $ | 69,863,818 |
2007
|
2006
|
2005 |
|
||||||||||
Cash
flows from operating activities:
|
|||||||||||||
Net
income
|
$ | 6,613,707 | $ | 11,794,241 | $ | 6,715,004 | |||||||
Adjustments
to reconcile net income to net cash from operations
|
|||||||||||||
Depreciation
and amortization
|
238,876 | 238,834 | 160,571 | ||||||||||
Bond
amortization, net
|
(34,171 | ) | (66,447 | ) | 109,840 | ||||||||
Net
realized gain on sale of fixed maturities
|
- | (2,617 | ) | - | |||||||||
Changes
in assets and liabilities
|
|||||||||||||
Premium,
notes and investment income receivable
|
982,948 | 343,736 | 869,767 | ||||||||||
Reinsurance
recoverable
|
(4,955,568 | ) | 3,602,749 | (7,253,268 | ) | ||||||||
Deferred
policy acquisition costs
|
707,418 | 925,914 | 847,059 | ||||||||||
Other
assets
|
47,038 | (53,261 | ) | (197,085 | ) | ||||||||
Unpaid
losses and loss adjustment expenses
|
1,134,594 | (8,318,431 | ) | 14,445,548 | |||||||||
Unearned
premium
|
(3,691,575 | ) | (4,184,860 | ) | (5,037,346 | ) | |||||||
Advance
premium and premium deposits
|
357,047 | 341,453 | 393,566 | ||||||||||
Accrued
expenses and other liabilities
|
394,664 | (415,539 | ) | (1,316,362 | ) | ||||||||
Tax
benefit from disqualified incentive stock options
|
(60,786 | ) | (203,126 | ) | - | ||||||||
Income
taxes current/deferred
|
(1,847,832 | ) | 2,295,248 | 61,048 | |||||||||
Net
Cash Provided (Used) from Operations
|
(113,640 | ) | 6,297,894 | 9,798,342 | |||||||||
Cash
flows from investing activities:
|
|||||||||||||
Purchase
of fixed maturity investments
|
(69,740,710 | ) | (68,914,691 | ) | (59,444,701 | ) | |||||||
Proceeds
from maturity of fixed maturity investments
|
70,275,000 | 63,589,500 | 52,196,090 | ||||||||||
Proceeds
from sale of fixed maturity investments
|
- | 1,004,000 | - | ||||||||||
Net
(increase) in short-term investments
|
(536,152 | ) | (2,318,488 | ) | (1,357,044 | ) | |||||||
Additions
to property and equipment
|
(57,030 | ) | (153,410 | ) | (706,671 | ) | |||||||
Net
Cash (Used) by Investing Activities
|
(58,892 | ) | (6,793,089 | ) | (9,312,326 | ) | |||||||
Cash
flows from financing activities:
|
|||||||||||||
Repurchase
of common stock
|
(115,261 | ) | - | - | |||||||||
Proceeds
from issuance of common stock
|
301,336 | 313,132 | 12,440 | ||||||||||
Tax
benefit from disqualified incentive stock options
|
60,786 | 203,126 | - | ||||||||||
Repayment
of notes payable – related parties
|
- | - | (500,000 | ) | |||||||||
Net
Cash Provided (Used) by Financing Activities
|
246,861 | 516,258 | (487,560 | ) | |||||||||
Net
increase (decrease) in cash
|
74,329 | 21,063 | (1,544 | ) | |||||||||
Cash
at beginning of year
|
34,535 | 13,472 | 15,016 | ||||||||||
Cash
at End of Year
|
$ | 108,864 | $ | 34,535 | $ | 13,472 | |||||||
Supplemental
cash flow information
|
|||||||||||||
Cash
paid during the period for:
|
|||||||||||||
Interest
|
- | - | $ | 6,330 | |||||||||
Income
taxes
|
$ | 5,150,701 | $ | 4,325,651 | $ | 3,740,922 |
|
·
|
Investment
Securities -
Fair values for fixed maturity securities are obtained from a national
quotation service. The fair values for equity securities are
based on quoted market prices.
|
|
·
|
Cash
and Short-Term Investments - The carrying amounts reported in the balance
sheet for these instruments approximate their fair
values.
|
|
·
|
Premiums
and Notes Receivable - The carrying amounts reported in the balance sheet
for these instruments approximate their fair
values.
|
Year ended December 31
|
||||||||
2007
|
2006
|
|||||||
Premium
trust funds (1)
|
$ | 1,172,913 | $ | 933,053 | ||||
Assigned
to state agencies (2)
|
700,000 | 700,000 | ||||||
Total
restricted funds
|
$ | 1,872,913 | $ | 1,633,053 |
|
(1)
|
As
required by law, the Company segregates from its operating accounts the
premiums collected from insurers which are payable to insurance companies
into separate trust accounts. These amounts are included in
cash and short-term investments.
|
|
(2)
|
Included
in fixed maturity investments are statutory deposits assigned to and 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 states other
than California.
|
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Revenues
|
||||||||||||
Insurance
company operation
|
$ | 44,137,213 | $ | 48,942,568 | $ | 54,833,512 | ||||||
Other
insurance operations
|
18,524,343 | 20,095,648 | 22,847,069 | |||||||||
Intersegment
elimination (1)
|
(12,438,263 | ) | (14,320,835 | ) | (16,498,059 | ) | ||||||
Total
other insurance operations
|
6,086,080 | 5,774,813 | 6,349,010 | |||||||||
Total
revenues
|
$ | 50,223,293 | $ | 54,717,381 | $ | 61,182,522 | ||||||
Income before income
taxes
|
||||||||||||
Insurance
company operation
|
$ | 11,865,603 | $ | 19,589,474 | $ | 9,615,682 | ||||||
Other
insurance operations
|
(1,942,052 | ) | (1,435,488 | ) | 850,748 | |||||||
Total
income before income taxes
|
$ | 9,923,551 | $ | 18,153,986 | $ | 10,466,430 | ||||||
Assets
|
||||||||||||
Insurance
company operation
|
$ | 177,278,243 | $ | 167,475,047 | $ | 166,911,366 | ||||||
Intersegment
eliminations (2)
|
(1,537,590 | ) | (1,711,026 | ) | (2,180,548 | ) | ||||||
Total
insurance company operation
|
175,740,653 | 165,764,021 | 164,730,818 | |||||||||
Other
insurance operations
|
17,643,324 | 22,037,815 | 21,566,361 | |||||||||
Total
assets
|
$ | 193,383,977 | $ | 187,801,836 | $ | 186,297,179 |
Name of Reinsurer
|
A.M.
Best
Rating
|
Amount
Recoverable
|
||||||
Platinum
Underwriters Reinsurance, Inc.
|
A | $ | 15,687,956 | |||||
Partners
Reinsurance of the U.S.
|
A+ | 3,416,708 | ||||||
Hannover
Ruckversicherungs AG
|
A | 8,242,201 | ||||||
General
Reinsurance Corporation
|
A++ | 781,583 | ||||||
QBE
Reinsurance Corporation
|
A | 615,162 | ||||||
Total
|
$ | 28,743,610 |
Year ended
|
||||
December 31, 2005
|
||||
Net
income
|
||||
As
reported
|
$ | 6,715,004 | ||
Deduct:
|
||||
Total
stock-based employee compensation expense determined under fair-value
based method for all awards, net of related tax effects
|
- | |||
Estimated
stock-based employee compensation expense due to the acceleration of
future stock options net of related tax effects
|
89,100 | |||
Pro
forma
|
$ | 6,625,904 | ||
Income
per share
|
||||
As
reported
|
$ | 1.22 | ||
Pro
forma
|
$ | 1.21 | ||
Income
per share – assuming dilution:
|
||||
As
reported
|
$ | 1.20 | ||
Pro
forma
|
$ | 1.18 |
2002
|
1999
|
|
Dividend
yield
|
1.40%
|
2.46%
|
Expected
volatility
|
34%
|
43%
|
Expected
lives
|
10
Years
|
10
Years
|
Risk-free
interest rates
|
4.05%
|
6.09%
|
Fair
value of options granted
|
$1.32
|
$4.30
|
Gross
|
Gross
|
Estimated
|
||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
December 31,
2007
|
||||||||||||||||
Available
for sale:
|
||||||||||||||||
Fixed
maturities
|
||||||||||||||||
Certificates
of deposit
|
$ | 400,000 | - | - | $ | 400,000 | ||||||||||
U.S.
treasury securities
|
130,211,428 | $ | 2,811,090 | $ | 8,591 | 133,013,927 | ||||||||||
State
and municipal tax-exempt bonds
|
15,045 | - | 5 | 15,040 | ||||||||||||
Industrial
and miscellaneous taxable bonds
|
9,365,735 | 108,295 | 7,525 | 9,466,505 | ||||||||||||
Total
fixed maturities
|
$ | 139,992,208 | $ | 2,919,385 | $ | 16,121 | $ | 142,895,472 | ||||||||
December 31,
2006
|
||||||||||||||||
Available
for sale:
|
||||||||||||||||
Fixed
maturities
|
||||||||||||||||
Certificates
of deposit
|
$ | 400,000 | - | - | $ | 400,000 | ||||||||||
U.S.
treasury securities
|
127,553,801 | $ | 65,513 | $ | 427,668 | 127,191,646 | ||||||||||
State
and municipal tax-exempt bonds
|
15,134 | - | 104 | 15,030 | ||||||||||||
Industrial
and miscellaneous taxable bonds
|
12,523,393 | 81,594 | 46,721 | 12,558,266 | ||||||||||||
Total
fixed maturities
|
$ | 140,492,328 | $ | 147,107 | $ | 474,493 | $ | 140,164,942 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Gross
unrealized appreciation of fixed maturities:
|
$ | 2,919,385 | $ | 147,107 | $ | 262,912 | ||||||
Gross
unrealized (depreciation) of fixed maturities:
|
(16,121 | ) | (474,493 | ) | (842,040 | ) | ||||||
Net
unrealized appreciation (depreciation) on investments
|
2,903,264 | (327,386 | ) | (579,128 | ) | |||||||
Deferred
federal tax income (expense)
|
(987,110 | ) | 111,312 | 196,904 | ||||||||
Net
unrealized appreciation (depreciation),
net
of deferred income taxes
|
$ | 1,916,154 | $ | (216,074 | ) | $ | (382,224 | ) |
Amortized
|
Estimated
|
|||||||
Cost
|
Fair Value
|
|||||||
Due
in one year or less
|
$ | 61,457,640 | $ | 61,764,984 | ||||
Due
after one year through five years
|
78,534,568 | 81,130,488 | ||||||
Due
after five years through ten years
|
- | - | ||||||
Total
fixed maturities
|
$ | 139,992,208 | $ | 142,895,472 |
Year ended December
31
|
Amortized
Cost
|
Fair Value
|
Gross
Unrealized Loss
|
|||||||||
2007
|
||||||||||||
0-6
months
|
$ | 7,080,404 | $ | 7,071,870 | $ | 8,534 | ||||||
7-12
months
|
- | - | - | |||||||||
Over
12 months
|
2,917,362 | 2,909,775 | 7,587 | |||||||||
Total
|
$ | 9,997,766 | $ | 9,981,645 | $ | 16,121 | ||||||
2006
|
||||||||||||
0-6
months
|
$ | 17,464,974 | $ | 17,406,777 | $ | 58,197 | ||||||
7-12
months
|
27,040,360 | 26,931,181 | 109,179 | |||||||||
Over
12 months
|
57,120,330 | 56,813,213 | 307,117 | |||||||||
Total
|
$ | 101,625,664 | $ | 101,151,171 | $ | 474,493 |
Year ended December 31
|
||||||||
2007
|
2006
|
|||||||
Commercial
paper
|
$ | 3,887,322 | $ | 1,665,000 | ||||
U.S.
government money market fund
|
2,425,807 | 411,206 | ||||||
Short-term
U.S. treasury bills
|
393,768 | 4,322,048 | ||||||
Bank
money market accounts
|
444,781 | 210,270 | ||||||
Certificates
of deposit
|
200,000 | 200,000 | ||||||
Bank
savings accounts
|
4,481 | 11,483 | ||||||
Total
short-term investments
|
$ | 7,356,159 | $ | 6,820,007 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Fixed
maturities
|
$ | 6,448,349 | $ | 5,824,510 | $ | 4,218,302 | ||||||
Realized
gains on fixed maturities
|
- | 2,617 | - | |||||||||
Short-term
investments
|
398,774 | 179,907 | 98,925 | |||||||||
Total
investment income
|
$ | 6,847,123 | $ | 6,007,034 | $ | 4,317,227 |
Year ended December 31
|
||||||||
2007
|
2006
|
|||||||
Furniture,
fixtures, computer, and office equipment
|
$ | 2,407,480 | $ | 2,350,451 | ||||
Accumulated
depreciation
|
1,850,246 | 1,611,371 | ||||||
Net
property and equipment
|
$ | 557,234 | $ | 739,080 |
Year ended December 31
|
||||||||
2007
|
2006
|
|||||||
Premiums
and commission receivable
|
$ | 2,118,434 | $ | 2,177,694 | ||||
Premium
finance notes receivable
|
2,957,604 | 3,669,606 | ||||||
Total
premiums and notes receivable
|
5,076,038 | 5,847,300 | ||||||
Less
allowance for doubtful accounts
|
9,392 | 5,551 | ||||||
Net
premiums and notes receivable
|
$ | 5,066,646 | $ | 5,841,749 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Direct
reserves
|
||||||||||||
Case
reserves
|
$ | 26,129,055 | $ | 21,796,117 | $ | 23,114,548 | ||||||
IBNR
reserves
|
68,601,656 | 71,800,000 | 78,800,000 | |||||||||
Total
direct reserves
|
$ | 94,730,711 | $ | 93,596,117 | $ | 101,914,548 | ||||||
Reserves
net of reinsurance
|
||||||||||||
Case
reserves
|
$ | 21,450,234 | $ | 18,776,430 | $ | 19,135,467 | ||||||
IBNR
reserves
|
44,855,053 | 51,300,000 | 57,100,000 | |||||||||
Total
net reserves
|
$ | 66,305,287 | $ | 70,076,430 | $ | 76,235,467 |
Year ended December 31
|
||||||||||||||||||||||||
Line of
Business
|
2007
|
2006
|
2005
|
|||||||||||||||||||||
CMP
|
$ | 90,126,649 | 95.1 | % | $ | 90,604,178 | 96.8 | % | $ | 98,758,298 | 96.9 | % | ||||||||||||
Other
Liability
|
4,524,684 | 4.8 | % | 2,736,790 | 2.9 | % | 2,967,804 | 2.9 | % | |||||||||||||||
Other
|
79,378 | 0.1 | % | 255,149 | 0.3 | % | 188,446 | 0.2 | % | |||||||||||||||
Total
|
$ | 94,730,711 | 100.0 | % | $ | 93,596,117 | 100.0 | % | $ | 101,914,548 | 100.0 | % |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Reserve
for unpaid losses and loss adjustment expenses
At
beginning of year – net of reinsurance
|
$ | 70,076,430 | $ | 76,235,467 | $ | 67,349,989 | ||||||
Incurred
losses and loss adjustment expenses
|
||||||||||||
Provision
for insured events of current year
|
26,300,338 | 29,997,662 | 35,338,196 | |||||||||
(Decrease)
in provision for events of prior years
|
(4,118,101 | ) | (12,170,683 | ) | (3,824,464 | ) | ||||||
Total
losses and loss adjustment expenses
|
22,182,237 | 17,826,979 | 31,513,732 | |||||||||
Payments
|
||||||||||||
Losses
and loss adjustment expenses attributable to insured
events of the current year
|
7,816,422 | 6,728,798 | 8,001,808 | |||||||||
Losses
and loss adjustment expenses attributable to insured
events of prior years
|
18,136,958 | 17,257,218 | 14,626,446 | |||||||||
Total
payments
|
25,953,380 | 23,986,016 | 22,628,254 | |||||||||
Reserve
for unpaid losses and loss adjustment expenses at
end of year – net of reinsurance
|
66,305,287 | 70,076,430 | 76,235,467 | |||||||||
Reinsurance
recoverable on unpaid losses and loss adjustment
expenses at end of year
|
28,425,424 | 23,519,687 | 25,679,081 | |||||||||
Reserve
for unpaid losses and loss adjustment expenses at end
of year per balance sheet, gross of reinsurance *
|
$ | 94,730,711 | $ | 93,596,117 | $ | 101,914,548 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Deferred
policy acquisition costs at beginning of year
|
$ | 6,430,265 | $ | 7,356,179 | $ | 8,203,238 | ||||||
Policy
acquisition costs incurred during year
|
7,757,629 | 8,325,075 | 9,665,629 | |||||||||
Policy
acquisition costs amortized during year
|
(8,465,047 | ) | (9,250,989 | ) | (10,512,688 | ) | ||||||
Deferred
policy acquisition costs at end of year
|
$ | 5,722,847 | $ | 6,430,265 | $ | 7,356,179 |
Year
ending
|
||||
December
31, 2008
|
$ | 1,066,990 | ||
December
31, 2009
|
1,066,990 | |||
December
31, 2010
|
1,066,990 | |||
December
31, 2011
|
1,066,990 | |||
December
31, 2012 (through March 31, 2012)
|
266,747 | |||
Total
minimum payments
|
$ | 4,534,707 |
Year ended December 31
|
||||||||
2007
|
2006
|
|||||||
Premium
payable
|
$ | 1,757,368 | $ | 2,221,559 | ||||
Unearned
contingent commission on reinsurance treaty
|
746,445 | - | ||||||
Profit
sharing contributions
|
702,000 | 650,000 | ||||||
Accrued
salaries
|
430,165 | 345,560 | ||||||
Commission
payable
|
160,104 | 214,766 | ||||||
Other
|
91,464 | 60,997 | ||||||
Total
accrued expenses and other liabilities
|
$ | 3,887,546 | $ | 3,492,882 |
Loss Year(s)
|
Reinsurer(s)
|
A.M.
Best Rating
|
Retention
|
Annual
Aggregate Deductible
|
|
2005
– 2007
|
Platinum
Underwriters Reinsurance, Inc.
&
Hannover Ruckversicherungs AG
|
|
A |
$300,000
|
$500,000
|
2004
|
Platinum
Underwriters Reinsurance, Inc.
&
Hannover Ruckversicherungs AG
|
|
A |
$250,000
|
$500,000
|
2003
|
Platinum
Underwriters Reinsurance, Inc.
&
Hannover Ruckversicherungs AG
&
QBE Reinsurance Corporation
|
|
A |
$250,000
|
$500,000
|
2002
|
Partner
Reinsurance Company of the U.S.
|
A+ |
$250,000
|
$675,000
|
|
2000
- 2001
|
Partner
Reinsurance Company of the U.S.
|
A+ |
$250,000
|
$500,000
|
|
1998
- 1999
|
General
Reinsurance Corporation
|
|
A++ |
$250,000
|
$750,000
|
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Premiums
written:
|
||||||||||||
Direct
business
|
$ | 44,970,399 | $ | 51,913,967 | $ | 60,268,784 | ||||||
Reinsurance
assumed
|
- | - | - | |||||||||
Reinsurance
ceded
|
(11,557,654 | ) | (13,747,103 | ) | (14,238,077 | ) | ||||||
Net
premiums written
|
$ | 33,412,745 | $ | 38,166,864 | $ | 46,030,707 | ||||||
Premiums
earned:
|
||||||||||||
Direct
business
|
$ | 48,661,973 | $ | 56,692,213 | $ | 64,712,764 | ||||||
Reinsurance
assumed
|
- | - | - | |||||||||
Reinsurance
ceded
|
(11,532,308 | ) | (13,758,424 | ) | (14,234,844 | ) | ||||||
Net
premiums earned
|
$ | 37,129,665 | $ | 42,933,789 | $ | 50,477,920 | ||||||
Incurred
losses and loss adjustment expenses:
|
||||||||||||
Direct
|
$ | 26,233,579 | $ | 20,816,321 | $ | 43,901,853 | ||||||
Assumed
|
- | - | - | |||||||||
Ceded
|
(4,051,342 | ) | (2,989,342 | ) | (12,388,121 | ) | ||||||
Net
incurred losses and loss adjustment expenses
|
$ | 22,182,237 | $ | 17,826,979 | $ | 31,513,732 |
Year
ended December 31, 2007
|
$ | 901,742 | ||
Year
ended December 31, 2006
|
$ | 896,063 | ||
Year
ended December 31, 2005
|
$ | 867,532 |
As
of December 31, 2007
|
$ | 57,862,334 | ||
As
of December 31, 2006
|
$ | 50,023,768 |
Year
ended December 31, 2007
|
$ | 8,194,562 | ||
Year
ended December 31, 2006
|
$ | 13,396,732 | ||
Year
ended December 31, 2005
|
$ | 6,817,451 |
Options
|
Weighted
Average Exercise
Price
|
|||||||
Outstanding
at December 31, 2004
|
272,000 | $ | 5.254 | |||||
Options
granted
|
- | - | ||||||
Options
exercised
|
(4,000 | ) | 3.110 | |||||
Options
terminated
|
- | - | ||||||
Outstanding
at December 31, 2005
|
268,000 | 5.286 | ||||||
Options
granted
|
- | - | ||||||
Options
exercised
|
(95,750 | ) | 3.270 | |||||
Options
terminated
|
- | - | ||||||
Outstanding
at December 31, 2006
|
172,250 | 6.407 | ||||||
Options
granted
|
- | - | ||||||
Options
exercised
|
(42,600 | ) | 6.331 | |||||
Options
terminated
|
(5,000 | ) | 9.250 | |||||
Outstanding
at December 31, 2007
|
124,650 | $ | 6.065 |
Exercise
Price
|
Number
of Options Outstanding
|
Weighted
Average
Remaining
Contractual Life (Years)
|
Weighted
Average
Exercise
Price of Outstanding Options
|
Number
of Options Exercisable
|
Weighted
Average
Exercise
Price of Exercisable Options
|
|||||||||||||||||
$ | 9.25 | 60,000 | 1.65 | $ | 9.25 | 60,000 | $ | 9.25 | ||||||||||||||
$ | 3.11 | 64,650 | 4.96 | $ | 3.11 | 64,650 | $ | 3.11 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Current
provision:
|
||||||||||||
Federal
|
$ | 3,221,567 | $ | 6,137,538 | $ | 3,319,904 | ||||||
State
|
8,701 | 11,537 | 142,923 | |||||||||
Total
federal and state
|
3,230,268 | 6,149,075 | 3,462,827 | |||||||||
Deferred
|
79,576 | 210,670 | 288,599 | |||||||||
Provision
for taxes
|
$ | 3,309,844 | $ | 6,359,745 | $ | 3,751,426 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Computed
income tax expense
|
$ | 3,374,008 | $ | 6,172,355 | $ | 3,558,586 | ||||||
Tax
effect of:
|
||||||||||||
State
tax, net of federal tax benefit
|
(40,339 | ) | 90,623 | 272,789 | ||||||||
Federal
tax in excess of 34%
|
- | 173,196 | - | |||||||||
Tax
exempt income
|
(265 | ) | (3,184 | ) | (4,166 | ) | ||||||
Other
|
(23,558 | ) | (73,245 | ) | (75,783 | ) | ||||||
Income
tax per financial statements
|
$ | 3,309,844 | $ | 6,359,745 | $ | 3,751,426 |
Year ended December 31
|
||||||||
2007
|
2006
|
|||||||
Deferred
tax assets:
|
||||||||
Discount
on loss reserves
|
$ | 1,989,844 | $ | 2,361,583 | ||||
Unearned
premiums
|
1,562,626 | 2,002,863 | ||||||
Unrealized
loss on investments
|
- | 111,312 | ||||||
State
income tax deductible in future periods
|
185,701 | 181,007 | ||||||
Other
|
348,101 | 176,154 | ||||||
Total
deferred tax assets
|
$ | 4,086,272 | $ | 4,832,919 | ||||
Deferred
tax liabilities:
|
||||||||
Deferred
acquisition costs
|
$ | 1,945,768 | $ | 2,447,275 | ||||
Unrealized
gain on investments
|
987,110 | - | ||||||
State
tax on undistributed insurance company earnings
|
659,821 | 521,235 | ||||||
Tax
depreciation in excess of book depreciation
|
129,540 | 150,138 | ||||||
Other
|
69,007 | 241,247 | ||||||
Total
deferred tax liabilities
|
$ | 3,791,246 | $ | 3,359,895 | ||||
Net
deferred tax assets
|
$ | 295,026 | $ | 1,473,024 |
Year ended December 31
|
||||||||||||
2007
|
2006
|
2005
|
||||||||||
Basic Earnings Per
Share
|
||||||||||||
Net
income numerator
|
$ | 6,613,707 | $ | 11,794,241 | $ | 6,715,004 | ||||||
Weighted
average shares outstanding denominator
|
5,614,025 | 5,567,883 | 5,495,948 | |||||||||
Per
share amount
|
$ | 1.18 | $ | 2.12 | $ | 1.22 | ||||||
Diluted Earnings Per
Share
|
||||||||||||
Net
income numerator
|
$ | 6,613,707 | $ | 11,794,241 | $ | 6,715,004 | ||||||
Weighted
average shares outstanding
|
5,614,025 | 5,567,883 | 5,495,948 | |||||||||
Effect
of diluted securities
|
67,868 | 85,018 | 116,478 | |||||||||
Diluted
shares outstanding denominator
|
5,681,893 | 5,652,901 | 5,612,426 | |||||||||
Per
share amount
|
$ | 1.16 | $ | 2.09 | $ | 1.20 |
Comparable Period by Quarter
Ended
|
||||||||||||||||
March 31
|
June 30
|
September 30
|
December 31
|
|||||||||||||
Calendar Year
2007
|
||||||||||||||||
Total
revenues
|
$ | 12,845,975 | $ | 12,638,966 | $ | 12,480,249 | $ | 12,258,103 | ||||||||
Income
before taxes
|
$ | 2,525,361 | $ | 2,451,914 | $ | 2,172,297 | $ | 2,773,979 | ||||||||
Net
income
|
$ | 1,688,588 | $ | 1,626,324 | $ | 1,534,251 | $ | 1,764,544 | ||||||||
Earnings
per share: Basic
|
$ | 0.30 | $ | 0.29 | $ | 0.27 | $ | 0.32 | ||||||||
Diluted
|
$ | 0.30 | $ | 0.29 | $ | 0.27 | $ | 0.31 | ||||||||
Calendar Year
2006
|
||||||||||||||||
Total
revenues
|
$ | 14,073,675 | $ | 13,667,146 | $ | 13,659,332 | $ | 13,317,228 | ||||||||
Income
before taxes
|
$ | 2,914,143 | $ | 3,013,171 | $ | 3,404,647 | $ | 8,822,025 | ||||||||
Net
income
|
$ | 1,887,550 | $ | 1,956,720 | $ | 2,214,146 | $ | 5,735,825 | ||||||||
Earnings
per share: Basic
|
$ | 0.34 | $ | 0.35 | $ | 0.40 | $ | 1.03 | ||||||||
Diluted
|
$ | 0.34 | $ | 0.35 | $ | 0.39 | $ | 1.01 |
|
3.1
|
Articles
of Incorporation of Registrant, as amended. (Incorporated
herein by reference to Exhibit 3.1 to the Registrant's Annual Report on
Form 10-K for the fiscal year ended March 31,
1984.)
|
|
3.2
|
By-Laws
of Registrant, as amended. (Incorporated herein by reference to
Exhibit 3.2 to Registrant's Annual Report on Form 10-K for the fiscal year
ended March 31, 1991.)
|
|
10.1
|
Unico
American Corporation Profit Sharing Plan &
Trust. (Incorporated herein by reference to Exhibit 10.1 to the
Registrant's Annual Report on Form 10-K for the fiscal year ended March
31, 1985.)*
|
|
10.2
|
The
Lease dated July 31, 1986, between Unico American Corporation and Cheldin
Management Company. (Incorporated herein by reference to Exhibit 10.5 to
Registrant's Annual Report on Form 10-K for the fiscal year ended March
31, 1987.)
|
|
10.3
|
The
Lease Amendment #1 dated February 22, 1995, between Unico American
Corporation and Cheldin Management amending the lease dated July 31,
1986. (Incorporated herein by reference to Exhibit 10.5 to
Registrant's Annual Report on Form 10-K for the fiscal year ended March
31, 1995.)
|
|
10.4
|
The
Lease Amendment #2 dated March,23, 2007, between Unico American
Corporation and Cheldin Management amending the lease dated July 31,
1986.
|
|
10.5
|
1999
Omnibus Stock Plan of Unico American Corporation (Incorporated herein by
reference to Exhibit A to Registrant’s Proxy Statement for its Annual
Meeting of Shareholders held June 4,
2000.)*
|
|
10.6
|
Employment
Agreement effective December 15, 2007, by and between the Registrant and
Cary L. Cheldin. (Incorporated herein by reference to Exhibit 10.1 to
Registrant's Current Report on Form 8-K filed on March 21,
2008)*
|
|
10.7
|
Employment
Agreement effective May 15, 2006, by and between the Registrant and George
C. Gilpatrick. (Incorporated herein by reference to Exhibit 10.2 to
Registrant's Current Report on Form 8-K filed on May 31,
2006.)*
|
|
10.8
|
Employment
Agreement effective December 15, 2007, by and between the Registrant and
Lester A. Aaron. (Incorporated herein by reference to Exhibit 10.2 to
Registrant's Current Report on Form 8-K filed on March 21,
2008)*
|
|
21
|
Subsidiaries
of Registrant. (Incorporated herein by reference to Exhibit 22
to Registrant's Annual Report on Form 10-K for the fiscal year ended March
31, 1984.)
|
|
23
|
Consent
of Independent Registered Public Accounting Firm - KPMG
LLP.
|
|
31.1
|
Certificate
of Chief Executive 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.
|
|
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.
|
|
*
Indicates management contract or compensatory plan or
arrangement.
|
UNICO AMERICAN CORPORATION | ||
By: | /s/ Erwin Cheldin | |
Erwin Cheldin | ||
Chairman of the Board |
Signature
|
Title
|
Date
|
/s/ Erwin
Cheldin
Erwin
Cheldin
|
Chairman
of the Board, President
and Chief
Executive
Officer, (Principal
Executive Officer)
|
March
28, 2008
|
/s/ Lester A.
Aaron
Lester
A. Aaron
|
Treasurer,
Chief Financia Officer
and Director
(Principal
Accounting and Principal
Financial Officer)
|
March
28, 2008
|
/s/ Cary L.
Cheldin
Cary
L. Cheldin
|
Executive
Vice President and
Director
|
March
28, 2008
|
/s/ George C.
Gilpatrick
George
C. Gilpatrick
|
Vice
President, Secretary and
Director
|
March
28, 2008
|
/s/ David A.
Lewis
|
Director
|
March
28, 2008
|
David
A. Lewis
|
||
/s/ Warren D.
Orloff
|
Director
|
March
28, 2008
|
Warren
D. Orloff
|
||
/s/ Donald B.
Urfrig
|
Director
|
March
28, 2008
|
Donald
B. Urfrig
|
December 31 |
December
31
|
|
|||||||
2007 | 2006 |
|
|||||||
ASSETS
|
|||||||||
Investments
|
|||||||||
Short-term
investments
|
$ | 2,725 | $ | 9,741 | |||||
Total
Investments
|
2,725 | 9,741 | |||||||
Cash
|
5,743 | 5,815 | |||||||
Accrued
investment and other income
|
- | 5,000 | |||||||
Investments
in subsidiaries
|
84,168,039 | 79,694,821 | |||||||
Property
and equipment (net of accumulated depreciation)
|
557,234 | 739,080 | |||||||
Other
assets
|
509,170 | 189,344 | |||||||
Total
Assets
|
$ | 85,242,911 | $ | 80,643,801 | |||||
LIABILITIES AND
STOCKHOLDERS’ EQUITY
|
|||||||||
LIABILITIES
|
|||||||||
Accrued
expenses and other liabilities
|
$ | 123,646 | $ | 165,620 | |||||
Payables
to subsidiaries (net of receivables) (1)
|
15,255,447 | 18,001,774 | |||||||
Income
taxes payable
|
- | 1,605,385 | |||||||
Total
Liabilities
|
$ | 15,379,093 | $ | 19,772,779 | |||||
STOCKHOLDERS’
EQUITY
|
|||||||||
Common
stock
|
$ | 3,594,207 | $ | 3,236,745 | |||||
Accumulated
other comprehensive (loss)
|
1,916,154 | (216,074 | ) | ||||||
Retained
earnings
|
64,353,457 | 57,850,351 | |||||||
Total
Stockholders’ Equity
|
$ | 69,863,818 | $ | 60,871,022 | |||||
Total
Liabilities and Stockholders’ Equity
|
$ | 85,242,911 | $ | 80,643,801 |
|
(1)
The Company and its wholly owned subsidiaries file consolidated federal
and combined California income tax returns. Pursuant to a tax
allocation agreement, Crusader Insurance Company and American Acceptance
Corporation are allocated taxes or (in the case of losses) tax credits at
current corporate rates based on their own taxable income or
loss. The payable to subsidiaries includes their income tax
receivable or liability included in the consolidated
return.
|
2007
|
2006
|
2005
|
||||||||||
REVENUES
|
||||||||||||
Net
investment income
|
$ | 1,735 | $ | 529 | $ | 6,120 | ||||||
Other
income
|
14,078 | 7,663 | 13,820 | |||||||||
Total
Revenue
|
15,813 | 8,192 | 19,940 | |||||||||
EXPENSES
|
||||||||||||
General
and administrative expenses
|
8,552 | 1,818 | 6,930 | |||||||||
Income
before equity in net income of subsidiaries
|
7,261 | 6,374 | 13,010 | |||||||||
Equity
in net income of subsidiaries
|
6,606,446 | 11,787,867 | 6,701,994 | |||||||||
Net
Income
|
$ | 6,613,707 | $ | 11,794,241 | $ | 6,715,004 |
2007
|
2006
|
2005
|
||||||||||
Cash
flows from operating activities:
|
||||||||||||
Cash
flows from operating activities:
|
||||||||||||
Net
income
|
$ | 6,613,707 | $ | 11,794,241 | $ | 6,715,004 | ||||||
Adjustments
to reconcile net income to net cash from
operations
|
||||||||||||
Undistributed
equity in net (income) of subsidiaries
|
(6,606,446 | ) | (11,787,867 | ) | (6,701,994 | ) | ||||||
Depreciation
and amortization
|
238,876 | 238,833 | 160,571 | |||||||||
Accrued
expenses and other liabilities
|
(41,974 | ) | 9,268 | 6,555 | ||||||||
Accrued
investment and other income
|
5,000 | 7,902 | (6,902 | ) | ||||||||
Income
taxes receivable (payable)
|
- | - | (227,550 | ) | ||||||||
Tax
benefit from disqualified incentive stock options
|
(60,785 | ) | (203,126 | ) | - | |||||||
Other
assets
|
(319,826 | ) | 281,098 | (13,655 | ) | |||||||
Net
cash provided (used) from operations
|
(171,448 | ) | 340,349 | (67,971 | ) | |||||||
Cash
flows from investing activities
|
||||||||||||
Decrease
(increase) in short-term investments
|
7,016 | (383 | ) | (211 | ) | |||||||
Additions
to property and equipment
|
(57,030 | ) | (153,409 | ) | (706,671 | ) | ||||||
Net
cash (used) by investing activities
|
(50,014 | ) | (153,792 | ) | (706,882 | ) | ||||||
Cash
flows from financing activities
|
||||||||||||
Proceeds
from issuance of common stock
|
301,336 | 313,132 | 12,440 | |||||||||
Tax
benefit from disqualified incentive stock options
|
60,785 | 203,126 | - | |||||||||
Repayment
of notes payable – related parties
|
- | - | (500,000 | ) | ||||||||
Repurchase
of common stock
|
(115,261 | ) | - | - | ||||||||
Net
change in payables and receivables from subsidiaries
|
(25,470 | ) | (704,017 | ) | 1,261,113 | |||||||
Net
cash provided (used) by financing activities
|
221,390 | (187,759 | ) | 773,553 | ||||||||
Net
(decrease) in cash
|
(72 | ) | (1,202 | ) | (1,300 | ) | ||||||
Cash
at beginning of year
|
5,815 | 7,017 | 8,317 | |||||||||
Cash
at end of year
|
$ | 5,743 | $ | 5,815 | $ | 7,017 |
Future
|
||||||||||||||||||||||||||||||||||||
Benefits,
|
Benefits,
|
Amortization
|
||||||||||||||||||||||||||||||||||
Deferred
|
Losses,
|
Claims,
|
of
Deferred
|
|||||||||||||||||||||||||||||||||
Policy
|
and
Loss
|
Net
|
Losses
and
|
Policy
|
Other
|
Net
|
||||||||||||||||||||||||||||||
Acquisition
|
Adjustment
|
Unearned
|
Premium
|
Investment
|
Settlement
|
Acquisition
|
Operating
|
Premium
|
||||||||||||||||||||||||||||
Cost
|
Expenses
|
Premiums
|
Revenue
|
Income
|
Expenses
|
Costs
|
Costs
|
Written
|
||||||||||||||||||||||||||||
Year
Ended
|
||||||||||||||||||||||||||||||||||||
December
31, 2007
|
||||||||||||||||||||||||||||||||||||
Property
& Casualty
|
$ | 5,722,847 | $ | 94,730,711 | $ | 22,742,612 | $ | 37,129,665 | $ | 6,695,121 | $ | 22,12,237 | $ | 8,465,047 | $ | 1,032,591 | $ | 33,412,745 | ||||||||||||||||||
Year
Ended
|
||||||||||||||||||||||||||||||||||||
December
31, 2006
|
||||||||||||||||||||||||||||||||||||
Property
& Casualty
|
$ | 6,430,265 | $ | 93,596,117 | $ | 26,434,187 | $ | 42,933,789 | $ | 5,906,079 | $ | 17,826,979 | $ | 9,250,989 | $ | 1,691,629 | $ | 38,166,864 | ||||||||||||||||||
Year
Ended
|
||||||||||||||||||||||||||||||||||||
December
31, 2005
|
||||||||||||||||||||||||||||||||||||
Property
& Casualty
|
$ | 7,356,179 | $ | 101,914,548 | $ | 30,619,047 | $ | 50,477,920 | $ | 4,248,399 | $ | 31,513,732 | $ | 10,512,688 | $ | 2,402,397 | $ | 46,030,707 | ||||||||||||||||||