|
87-0447375
|
||
|
(State
or other jurisdiction of
Incorporation or organization) |
(I.R.S.
Employer
Identification No.) |
|
|
777
Main Street, Suite 1000, Fort Worth, Texas
|
76102
|
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
|
June
30
|
December 31
|
||||||
|
|
2007
|
2006
|
|||||
|
|
|
|
(unaudited)
|
(audited )
|
|||
|
ASSETS
|
|||||||
|
Investments:
|
|||||||
|
Debt
securities, available-for-sale, at market value
|
$
|
160,547
|
$
|
133,030
|
|||
|
Equity
securities, available-for-sale, at market value
|
30,192
|
4,580
|
|||||
|
Short-term
investments, available-for-sale, at market value
|
64,086
|
25,275
|
|||||
|
Total
investments
|
254,825
|
162,885
|
|||||
|
Cash
and cash equivalents
|
41,792
|
81,474
|
|||||
|
Restricted
cash and cash equivalents
|
10,042
|
24,569
|
|||||
|
Premiums
receivable
|
54,569
|
44,644
|
|||||
|
Accounts
receivable
|
12,441
|
13,223
|
|||||
|
Prepaid
reinsurance premium
|
1,773
|
1,629
|
|||||
|
Reinsurance
recoverable
|
6,505
|
5,930
|
|||||
|
Deferred
policy acquisition costs
|
20,214
|
17,145
|
|||||
|
Excess
of cost over fair value of net assets acquired
|
31,427
|
31,427
|
|||||
|
Intangible
assets
|
24,927
|
26,074
|
|||||
|
Prepaid
expenses
|
1,187
|
1,769
|
|||||
|
Other
assets
|
10,639
|
5,184
|
|||||
|
Total
assets
|
$
|
470,341
|
$
|
415,953
|
|||
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
|
Liabilities:
|
|||||||
|
Notes
payable
|
$
|
35,130
|
$
|
35,763
|
|||
|
Structured
settlements
|
9,794
|
24,587
|
|||||
|
Unpaid
losses and loss adjustment expenses
|
104,388
|
77,564
|
|||||
|
Unearned
premiums
|
107,859
|
91,606
|
|||||
|
Unearned
revenue
|
3,777
|
5,734
|
|||||
|
Reinsurance
balances payable
|
1,271
|
1,060
|
|||||
|
Accrued
agent profit sharing
|
1,256
|
1,784
|
|||||
|
Accrued
ceding commission payable
|
7,059
|
3,956
|
|||||
|
Pension
liability
|
2,895
|
3,126
|
|||||
|
Deferred
federal income taxes
|
1,225
|
2,310
|
|||||
|
Current
federal income tax payable
|
4,652
|
2,132
|
|||||
|
Accounts
payable and other accrued expenses
|
26,768
|
15,600
|
|||||
|
|
|||||||
|
Total
liabilities
|
306,074
|
265,222
|
|||||
|
Commitments
and Contingencies
|
|||||||
|
Stockholders'
equity:
|
|||||||
|
|
|||||||
|
Common
stock, $.18 par value (authorized 33,333,333 shares in 2007 and
2006;
issued 20,776,080 shares in 2007 and 2006)
|
3,740
|
3,740
|
|||||
|
Additional
paid in capital
|
118,085
|
117,932
|
|||||
|
Retained
earnings
|
45,265
|
31,480
|
|||||
|
Accumulated
other comprehensive loss
|
(2,746
|
)
|
(2,344
|
)
|
|||
|
Treasury
stock, at cost (7,828 shares in 2007 and 2006)
|
(77
|
)
|
(77
|
)
|
|||
|
Total
stockholders' equity
|
164,267
|
150,731
|
|||||
|
$
|
470,341
|
$
|
415,953
|
|
Three
Months Ended
|
Six
Months Ended
|
||||||||||||
|
June
30
|
June
30
|
||||||||||||
|
2007
|
2006
|
2007
|
2006
|
||||||||||
|
Gross
premiums written
|
$
|
66,577
|
$
|
47,876
|
$
|
131,235
|
$
|
95,611
|
|||||
|
Ceded
premiums written
|
(4,281
|
)
|
(2,484
|
)
|
(8,168
|
)
|
(4,440
|
)
|
|||||
|
Net
premiums written
|
62,296
|
45,392
|
123,067
|
91,171
|
|||||||||
|
Change
in unearned premiums
|
(6,986
|
)
|
(11,133
|
)
|
(16,109
|
)
|
(28,478
|
)
|
|||||
|
Net
premiums earned
|
55,310
|
34,259
|
106,958
|
62,693
|
|||||||||
|
Investment
income, net of expenses
|
3,047
|
2,236
|
6,037
|
4,593
|
|||||||||
|
Realized
gain (loss)
|
828
|
(1,283
|
)
|
881
|
(1,366
|
)
|
|||||||
|
Finance
charges
|
1,185
|
1,216
|
2,271
|
1,903
|
|||||||||
|
Commission
and fees
|
8,159
|
10,016
|
16,064
|
22,280
|
|||||||||
|
Processing
and service fees
|
203
|
727
|
475
|
1,584
|
|||||||||
|
Other
income
|
4
|
16
|
8
|
20
|
|||||||||
|
Total
revenues
|
68,736
|
47,187
|
132,694
|
91,707
|
|||||||||
|
Losses
and loss adjustment expenses
|
30,712
|
20,199
|
62,897
|
36,889
|
|||||||||
|
Other
operating expenses
|
23,723
|
20,027
|
46,424
|
41,053
|
|||||||||
|
Interest
expense
|
796
|
1,662
|
1,582
|
3,247
|
|||||||||
|
Interest
expense from amortization of discount on convertible notes
|
-
|
8,508
|
-
|
9,625
|
|||||||||
|
Amortization
of intangible asset
|
573
|
573
|
1,146
|
1,146
|
|||||||||
|
Total
expenses
|
55,804
|
50,969
|
112,049
|
91,960
|
|||||||||
|
Income
(loss) before tax
|
12,932
|
(3,782
|
)
|
20,645
|
(253
|
)
|
|||||||
|
Income
tax expense (benefit)
|
4,117
|
(940
|
)
|
6,860
|
163
|
||||||||
|
Net
income (loss)
|
$
|
8,815
|
$
|
(2,842
|
)
|
$
|
13,785
|
$
|
(416
|
)
|
|||
|
Common
stockholders net income (loss) per share:
|
|||||||||||||
|
Basic
|
$
|
0.42
|
$
|
(0.18
|
)
|
$
|
0.66
|
$
|
(0.03
|
)
|
|||
|
Diluted
|
$
|
0.42
|
$
|
(0.18
|
)
|
$
|
0.66
|
$
|
(0.03
|
)
|
|||
|
Three
Months Ended
|
Six
Months Ended
|
||||||||||||
|
June
30,
|
June
30,
|
||||||||||||
|
2007
|
2006
|
2007
|
2006
|
||||||||||
|
Common
Stock
|
|||||||||||||
|
Balance,
beginning of period
|
$
|
3,740
|
$
|
2,609
|
$
|
3,740
|
$
|
2,606
|
|||||
|
Conversion
of note payable to common stock
|
-
|
589
|
-
|
589
|
|||||||||
|
Issuance
of common stock upon option exercises
|
-
|
-
|
-
|
3
|
|||||||||
|
Balance,
end of period
|
3,740
|
3,198
|
3,740
|
3,198
|
|||||||||
|
Additional
Paid-In Capital
|
|||||||||||||
|
Balance,
beginning of period
|
117,983
|
69,034
|
117,932
|
62,907
|
|||||||||
|
Discount
on convertible notes, net of tax
|
-
|
34
|
-
|
6,066
|
|||||||||
|
Conversion
of note payable to common stock
|
-
|
24,562
|
-
|
24,562
|
|||||||||
|
Equity
based compensation
|
102
|
33
|
153
|
57
|
|||||||||
|
Exercise
of stock options
|
-
|
-
|
-
|
71
|
|||||||||
|
Balance,
end of period
|
118,085
|
93,663
|
118,085
|
93,663
|
|||||||||
|
Retained
Earnings
|
|||||||||||||
|
Balance,
beginning of period
|
36,450
|
24,715
|
31,480
|
22,289
|
|||||||||
|
Net
income (loss)
|
8,815
|
(2,842
|
)
|
13,785
|
(416
|
)
|
|||||||
|
Balance,
end of period
|
45,265
|
21,873
|
45,265
|
21,873
|
|||||||||
|
Accumulated
Other Comprehensive Loss
|
|||||||||||||
|
Balance,
beginning of period
|
(1,982
|
)
|
(3,417
|
)
|
(2,344
|
)
|
(2,597
|
)
|
|||||
|
Additional
minimum pension liability, net of tax
|
64
|
32
|
64
|
32
|
|||||||||
|
Unrealized
losses on securities, net of tax
|
(828
|
)
|
(283
|
)
|
(466
|
)
|
(1,103
|
)
|
|||||
|
Balance,
end of period
|
(2,746
|
)
|
(3,668
|
)
|
(2,746
|
)
|
(3,668
|
)
|
|||||
|
Treasury
Stock
|
|||||||||||||
|
Balance,
beginning of period
|
(77
|
)
|
(77
|
)
|
(77
|
)
|
(17
|
)
|
|||||
|
Acquisition
of treasury shares
|
-
|
-
|
-
|
(100
|
)
|
||||||||
|
Exercise
of stock options
|
-
|
-
|
-
|
40
|
|||||||||
|
Balance,
end of period
|
(77
|
)
|
(77
|
)
|
(77
|
)
|
(77
|
)
|
|||||
|
Stockholders'
Equity
|
$
|
164,267
|
$
|
114,989
|
$
|
164,267
|
$
|
114,989
|
|||||
|
Net
income (loss)
|
$
|
8,815
|
$
|
(2,842
|
)
|
$
|
13,785
|
$
|
(416
|
)
|
|||
|
Additional
minimum pension liability, net of tax
|
64
|
32
|
64
|
32
|
|||||||||
|
Unrealized
losses on securities, net of tax
|
(828
|
)
|
(283
|
)
|
(466
|
)
|
(1,103
|
)
|
|||||
|
Comprehensive
Income (Loss)
|
$
|
8,051
|
$
|
(3,093
|
)
|
$
|
13,383
|
$
|
(1,487
|
)
|
|||
|
Six
Months Ended
|
|||||||
|
June
30
|
|||||||
|
2007
|
2006
|
||||||
|
Cash
flows from operating activities:
|
|||||||
|
Net
income (loss)
|
$
|
13,785
|
$
|
(416
|
)
|
||
|
Adjustments
to reconcile net income (loss) to cash provided by operating
activities:
|
|||||||
|
Depreciation
and amortization expense
|
1,564
|
1,605
|
|||||
|
Amortization
of beneficial conversion feature
|
-
|
9,625
|
|||||
|
Amortization
of discount on structured settlement
|
207
|
523
|
|||||
|
Deferred
federal income tax benefit
|
(916
|
)
|
(5,671
|
)
|
|||
|
Realized
(gain) loss on investments
|
(881
|
)
|
1,366
|
||||
|
Change
in prepaid reinsurance premiums
|
(144
|
)
|
(818
|
)
|
|||
|
Change
in premiums receivable
|
(9,925
|
)
|
(20,346
|
)
|
|||
|
Change
in accounts receivable
|
796
|
(269
|
)
|
||||
|
Change
in deferred policy acquisition costs
|
(3,069
|
)
|
(3,400
|
)
|
|||
|
Change
in unpaid losses and loss adjustment expenses
|
26,824
|
16,288
|
|||||
|
Change
in unearned premiums
|
16,253
|
29,293
|
|||||
|
Change
in unearned revenue
|
(1,957
|
)
|
(4,088
|
)
|
|||
|
Change
in accrued agent profit sharing
|
(528
|
)
|
(920
|
)
|
|||
|
Change
in reinsurance recoverable
|
(575
|
)
|
(446
|
)
|
|||
|
Change
in reinsurance balances payable
|
211
|
(252
|
)
|
||||
|
Change
in current federal income tax payable
|
2,520
|
751
|
|||||
|
Change
in accrued ceding commission payable
|
3,103
|
8
|
|||||
|
Excess
tax benefits from share-based payments
|
-
|
(25
|
)
|
||||
|
Change
in all other liabilities
|
2,059
|
6,331
|
|||||
|
Change
in all other assets
|
(4,733
|
)
|
534
|
||||
|
|
|||||||
|
Net
cash provided by operating activities
|
44,594
|
29,673
|
|||||
|
Cash
flows from investing activities:
|
|||||||
|
Purchases
of property and equipment
|
(269
|
)
|
(249
|
)
|
|||
|
Premium
finance notes repaid, net of finance notes originated
|
(633
|
)
|
(2,368
|
)
|
|||
|
Acquisition
of subsidiaries, net of cash acquired
|
-
|
(25,964
|
)
|
||||
|
Change
in restricted cash
|
14,527
|
180
|
|||||
|
Purchases
of debt and equity securities
|
(106,636
|
)
|
(60,430
|
)
|
|||
|
Maturities
and redemptions of investment securities
|
62,506
|
13,268
|
|||||
|
Net
purchases of short-term investments
|
(38,771
|
)
|
(37,776
|
)
|
|||
|
Net
cash used in investing activities
|
(69,276
|
)
|
(113,339
|
)
|
|||
|
Cash
flows from financing activities:
|
|||||||
|
Proceeds
from exercise of employee stock options
|
-
|
40
|
|||||
|
Payment
of structured settlement
|
(15,000
|
)
|
-
|
||||
|
Proceeds
from issuance of convertible debt
|
-
|
25,000
|
|||||
|
Proceeds
from note payable to related party
|
-
|
12,500
|
|||||
|
Proceeds
from revolving loan on credit facility
|
-
|
15,000
|
|||||
|
Net
cash (used in) provided by financing activities
|
(15,000
|
)
|
52,540
|
||||
|
Decrease
in cash and cash equivalents
|
(39,682
|
)
|
(31,126
|
)
|
|||
|
Cash
and cash equivalents at beginning of period
|
81,474
|
44,528
|
|||||
|
Cash
and cash equivalents at end of period
|
$
|
41,792
|
$
|
13,402
|
|||
|
Supplemental
Cash Flow Information:
|
|||||||
|
Interest
paid
|
$
|
1,372
|
$
|
2,384
|
|||
|
Taxes
paid
|
$
|
5,256
|
$
|
5,082
|
|||
|
TGA
|
Aerospace
|
||||||
|
Operating
Unit
|
Operating
Unit
|
||||||
|
Fair
value of tangible assets excluding cash and cash
equivalents
|
$
|
52,906
|
$
|
8,391
|
|||
|
Fair
value of intangible assets acquired
|
31,585
|
12,575
|
|||||
|
Capitalized
direct expenses
|
232
|
36
|
|||||
|
Structured
settlement
|
(23,542
|
)
|
-
|
||||
|
Liabilities
assumed
|
(48,522
|
)
|
(7,697
|
)
|
|||
|
Cash
and cash equivalents used in acquisitions
|
$
|
12,659
|
$
|
13,305
|
|||
|
Average
|
Contractual
|
Intrinsic
|
|||||||||||
|
Number of
|
Exercise
|
Term
|
Value
|
||||||||||
|
Shares
|
Price
|
(Years)
|
($000)
|
||||||||||
|
Outstanding
at January 1, 2007
|
332,334
|
$
|
7.04
|
||||||||||
|
Granted
|
500,000
|
$
|
12.52
|
||||||||||
|
Exercised
|
-
|
$
|
-
|
||||||||||
|
Forfeited
or expired
|
(1,834
|
)
|
$
|
5.05
|
|||||||||
|
Outstanding
at June 30, 2007
|
830,500
|
$
|
10.35
|
8.3
|
$
|
1,674
|
|||||||
|
Exercisable
at June 30, 2007
|
138,751
|
$
|
4.79
|
3.9
|
$
|
1,017
|
|||||||
|
Three
Months Ended
|
Six
Months Ended
|
||||||||||||
|
June
30,
|
June
30,
|
||||||||||||
|
2007
|
2006
|
2007
|
2006
|
||||||||||
|
Intrinsic
value of options exercised
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
103
|
|||||
|
Cost
of share-based payments (non-cash)
|
$
|
102
|
$
|
33
|
$
|
153
|
$
|
57
|
|||||
|
Income
tax benefit of share-based payments recognized in
income
|
$
|
36
|
$
|
11
|
$
|
54
|
$
|
20
|
|||||
|
Three
Months Ended
|
Six
Months Ended
|
||||||||||||
|
June
30,
|
June
30,
|
||||||||||||
|
2007
|
2006
|
2007
|
2006
|
||||||||||
|
Grant
date fair value per share
|
$
|
4.04
|
$
|
6.26
|
$
|
4.04
|
$
|
6.26
|
|||||
|
Expected
term (in years)
|
6.4
|
5.0
|
6.4
|
5.0
|
|||||||||
|
Expected
volatility
|
19.4
|
%
|
59.1
|
%
|
19.4
|
%
|
59.1
|
%
|
|||||
|
Risk
free interest rate
|
4.5
|
%
|
4.9
|
%
|
4.5
|
%
|
4.9
|
%
|
|||||
|
Three
Months Ended
|
Six
Months Ended
|
||||||||||||
|
June
30,
|
June
30,
|
||||||||||||
|
2007
|
2006
|
2007
|
2006
|
||||||||||
|
Revenues:
|
|||||||||||||
|
Standard
Commercial Segment
|
$
|
20,003
|
$
|
19,264
|
$
|
41,770
|
$
|
36,804
|
|||||
|
Specialty
Commercial Segment
|
32,978
|
17,146
|
61,076
|
33,114
|
|||||||||
|
Personal
Segment
|
14,696
|
11,890
|
28,469
|
22,687
|
|||||||||
|
Corporate
|
1,059
|
(1,113
|
)
|
1,379
|
(898
|
)
|
|||||||
|
Consolidated
|
$
|
68,736
|
$
|
47,187
|
$
|
132,694
|
$
|
91,707
|
|||||
|
Pre-tax
income (loss):
|
|||||||||||||
|
Standard
Commercial Segment
|
$
|
2,664
|
$
|
2,773
|
$
|
5,423
|
$
|
6,133
|
|||||
|
Specialty
Commercial Segment
|
9,441
|
3,439
|
14,127
|
5,058
|
|||||||||
|
Personal
Segment
|
2,176
|
2,393
|
4,294
|
4,444
|
|||||||||
|
Corporate
|
(1,349
|
)
|
(12,387
|
)
|
(3,199
|
)
|
(15,888
|
)
|
|||||
|
Consolidated
|
$
|
12,932
|
$
|
(3,782
|
)
|
$
|
20,645
|
$
|
(253
|
)
|
|||
|
June
30,
2007
|
December 31,
2006
|
||||||
|
Assets
|
|||||||
|
Standard
Commercial Segment
|
$
|
132,303
|
$
|
130,764
|
|||
|
Specialty
Commercial Segment
|
235,178
|
||||||