|
Total Revenue
|
|
$165.9m
|
$166.1m
|
$181.1m
|
$185.6m
|
$198.2m
|
$195.3m
|
$199.6m
|
$187.9m
|
$186.8m
|
$188.2m
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
$851k
|
$929k
|
($3.8m)
|
($3.9m)
|
($7.5m)
|
$11.5m
|
($1.5m)
|
$9.6m
|
$1.5m
|
($5.0m)
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income
|
|
$103k
|
$133k
|
$123k
|
$113k
|
$190k
|
$76k
|
$13k
|
$11k
|
$17k
|
$11k
|
|
Realized Investment Gains (Losses)
|
|
$4.9m
|
$2.6m
|
$9.2m
|
$5.2m
|
$1.6m
|
$7.4m
|
$4.9m
|
$30k
|
$70k
|
$1.2m
|
|
Capitalized Computer Software, Amortization
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$0
|
|
Equity Securities, FV-NI, Realized Gain (Loss)
|
|
—
|
—
|
—
|
$272k
|
$1.2m
|
$87k
|
$0
|
$0
|
$0
|
$0
|
|
Income (Loss) from Equity Method Investments
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$241k
|
($360k)
|
($766k)
|
|
Preferred Stock Dividends, Income Statement Impact
|
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
|
Insurance premiums, net
|
|
$150.9m
|
$153.5m
|
$163.3m
|
$172.9m
|
$181.9m
|
$183.5m
|
$184.2m
|
$185.4m
|
$178.8m
|
$178.7m
|
|
Realized investment gains, net
|
|
$4.9m
|
$2.6m
|
$9.2m
|
$5.2m
|
$1.6m
|
$7.4m
|
$4.9m
|
$30k
|
$70k
|
$1.2m
|
|
Unrealized losses on equity securities, net
|
|
—
|
—
|
$0
|
($2.2m)
|
$5.5m
|
($3.4m)
|
$1.9m
|
($7.6m)
|
($2.2m)
|
($1.5m)
|
|
Insurance benefits and losses incurred
|
|
$101.4m
|
$103.2m
|
$117.5m
|
$132.7m
|
$139.2m
|
$119.9m
|
$131.7m
|
$123.5m
|
$122.5m
|
$125.8m
|
|
Loss before income taxes
|
|
$5.7m
|
$3.5m
|
$5.4m
|
($971k)
|
($407k)
|
$15.5m
|
$5.3m
|
$2.1m
|
($565k)
|
($5.3m)
|
|
Income tax benefit
|
|
$1.3m
|
$888k
|
$828k
|
($267k)
|
($21k)
|
$3.3m
|
$1.0m
|
$571k
|
($394k)
|
($996k)
|
|
Net loss
|
|
$4.4m
|
$2.6m
|
$4.5m
|
($704k)
|
($386k)
|
$12.2m
|
$4.3m
|
$1.5m
|
($171k)
|
($4.3m)
|
|
Preferred stock dividends
|
|
($0)
|
($0)
|
($0)
|
($0)
|
($0)
|
($0)
|
($0)
|
($0)
|
($0)
|
($0)
|
|
Net loss applicable to common shareholders
|
|
$4.0m
|
$2.2m
|
$4.1m
|
($1.1m)
|
($785k)
|
$11.8m
|
$3.9m
|
$1.1m
|
($570k)
|
($4.7m)
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
$5.7m
|
$3.5m
|
$5.4m
|
($971k)
|
($407k)
|
$15.5m
|
$5.3m
|
$2.1m
|
($565k)
|
($5.3m)
|
|
Policyholder Benefits and Claims Incurred, Net
|
|
$101.4m
|
$103.2m
|
$117.5m
|
$132.7m
|
$139.2m
|
$119.9m
|
$131.7m
|
$123.5m
|
$122.5m
|
$125.8m
|
|
Premiums Earned, Net
|
|
$150.9m
|
$153.5m
|
$163.3m
|
$172.9m
|
$181.9m
|
$183.5m
|
$184.2m
|
$185.4m
|
$178.8m
|
$178.7m
|
|
Net Investment Income
|
|
—
|
—
|
$8.5m
|
$9.5m
|
$9.0m
|
$7.7m
|
$8.5m
|
$9.9m
|
$10.1m
|
$9.8m
|
|
Investment Income, Net
|
|
$9.5m
|
$9.3m
|
$7.7m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Net Income (Loss) Attributable to Parent
|
|
$4.4m
|
$2.6m
|
$4.5m
|
($704k)
|
($386k)
|
$12.2m
|
$4.3m
|
$1.5m
|
($171k)
|
($4.3m)
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
$4.0m
|
$2.2m
|
$4.1m
|
($1.1m)
|
($785k)
|
$11.8m
|
$3.9m
|
$1.1m
|
($570k)
|
($4.7m)
|
|
Earnings Per Share, Basic
|
|
—
|
—
|
—
|
($0.05)
|
($0.04)
|
$0.58
|
$0.19
|
$0.06
|
($0.03)
|
($0.23)
|
|
Earnings Per Share, Diluted
|
|
—
|
—
|
—
|
—
|
—
|
$0.56
|
$0.19
|
$0.06
|
($0.03)
|
($0.23)
|
|
Common Stock, Dividends, Per Share, Declared
|
|
—
|
—
|
—
|
($0.05)
|
$0.02
|
$0.00
|
$0.02
|
$0.02
|
$0.02
|
$0.02
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
—
|
—
|
—
|
—
|
—
|
20.4m
|
20.4m
|
20.4m
|
20.4m
|
20.4m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
—
|
—
|
—
|
—
|
—
|
21.8m
|
20.4m
|
20.4m
|
20.4m
|
20.4m
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred Policy Acquisition Costs, Amortization Expense
|
|
$10.3m
|
$11.9m
|
$10.6m
|
$17.6m
|
$17.3m
|
$19.4m
|
$24.1m
|
$19.4m
|
$16.4m
|
$16.6m
|
|
Interest Expense
|
|
$1.4m
|
$1.6m
|
$1.7m
|
$2.0m
|
$2.1m
|
$1.6m
|
$1.4m
|
$2.0m
|
$3.3m
|
$3.4m
|
|
Other Cost and Expense, Operating
|
|
$58.6m
|
$59.3m
|
$60.5m
|
$57.3m
|
$60.1m
|
$59.7m
|
$60.7m
|
$65.1m
|
$65.9m
|
$68.5m
|
|
Liability for Unpaid Claims and Claims Adjustment Expense, Incurred Claims
|
|
$98.7m
|
$99.9m
|
$112.3m
|
$128.6m
|
$137.2m
|
$119.1m
|
$130.9m
|
$121.5m
|
$114.7m
|
$118.1m
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
—
|
$1.0m
|
$1.0m
|
$1.0m
|
$1.0m
|
$1.0m
|
$1.0m
|
|
Other Expenses
|
|
$14.2m
|
$13.0m
|
$13.1m
|
$12.8m
|
$11.8m
|
$11.5m
|
$13.7m
|
$13.6m
|
$15.5m
|
$16.2m
|
|
Commissions and underwriting expenses
|
|
$43.2m
|
$44.8m
|
$43.4m
|
$39.0m
|
$45.5m
|
$46.8m
|
$47.5m
|
$46.7m
|
$46.1m
|
$48.0m
|
|
Other expense
|
|
$14.2m
|
$13.0m
|
$13.1m
|
$12.8m
|
$11.8m
|
$11.5m
|
$13.7m
|
$13.6m
|
$15.5m
|
$16.2m
|
|
Income Tax Expense (Benefit)
|
|
$1.3m
|
$888k
|
$828k
|
($267k)
|
($21k)
|
$3.3m
|
$1.0m
|
$571k
|
($394k)
|
($996k)
|
|
Benefits, Losses and Expenses
|
|
$160.2m
|
$162.6m
|
$175.8m
|
$186.5m
|
$198.6m
|
$179.8m
|
$194.3m
|
$185.8m
|
$187.4m
|
$193.5m
|
|
Total benefits and expenses
|
|
$160.2m
|
$162.6m
|
$175.8m
|
$186.5m
|
$198.6m
|
$179.8m
|
$194.3m
|
$185.8m
|
$187.4m
|
$193.5m
|