|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
$2.0m
|
($38.1m)
|
($11.1m)
|
($1.4m)
|
($11.0m)
|
$36.8m
|
($6.6m)
|
$24.4m
|
$14.9m
|
$14.6m
|
|
Deferred Policy Acquisition Costs, Amortization Expense
|
|
$28.5m
|
$29.7m
|
$34.2m
|
$28.3m
|
$27.4m
|
$25.0m
|
$26.5m
|
$15.5m
|
$17.4m
|
$18.9m
|
|
Depreciation
|
|
$806k
|
$1.1m
|
$1.5m
|
$1.7m
|
$1.4m
|
$1.1m
|
$536k
|
$515k
|
$619k
|
$741k
|
|
Deferred Income Tax Expense (Benefit)
|
|
$9.8m
|
($20.7m)
|
($62.6m)
|
($1.6m)
|
($402k)
|
$427k
|
$124k
|
$860k
|
($1.8m)
|
$1.5m
|
|
Payment, Tax Withholding, Share-based Payment Arrangement
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$393k
|
$278k
|
|
Share-based Payment Arrangement, Expense
|
|
—
|
—
|
$410k
|
$2.2m
|
$2.4m
|
$700k
|
$600k
|
$900k
|
—
|
—
|
|
Goodwill and Intangible Asset Impairment
|
|
$0
|
—
|
$0
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Goodwill, Impairment Loss
|
|
—
|
—
|
—
|
—
|
—
|
$12.6m
|
$0
|
$0
|
—
|
—
|
|
Gain (Loss) on Disposition of Property Plant Equipment
|
|
—
|
—
|
($80k)
|
($48k)
|
$9k
|
$13k
|
$0
|
$0
|
—
|
—
|
|
Income Tax Expense (Benefit)
|
|
$3.5m
|
$35.1m
|
$13.1m
|
$7.1m
|
($1.3m)
|
($43.5m)
|
($429k)
|
$1.7m
|
$68k
|
$2.9m
|
|
Operating Lease, Expense
|
|
—
|
$114k
|
$118k
|
$1.6m
|
$1.3m
|
$1.4m
|
$1.4m
|
$1.4m
|
$1.5m
|
$1.5m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity Securities, FV-NI, Unrealized Gain (Loss)
|
|
—
|
—
|
($828k)
|
$962k
|
$1.6m
|
$376k
|
($2.7m)
|
($190k)
|
$164k
|
($127k)
|
|
Gain (Loss) on Sale of Properties
|
|
—
|
$1.1m
|
$0
|
$5.5m
|
$0
|
$981k
|
$0
|
$0
|
—
|
—
|
|
Goodwill
|
|
$17.3m
|
$12.6m
|
$12.6m
|
$12.6m
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Liability for Unpaid Claims and Claims Adjustment Expense, Incurred Claims
|
|
$25.5m
|
$24.8m
|
$24.6m
|
$27.4m
|
$38.6m
|
$33.6m
|
$28.7m
|
$25.1m
|
$26.2m
|
$23.5m
|
|
Realized Investment Gains (Losses)
|
|
($2.0m)
|
$518k
|
$108k
|
$5.2m
|
$1.5m
|
$11.0m
|
($10.3m)
|
$760k
|
($2.6m)
|
$140k
|
|
Gain (Loss) on Investments
|
|
—
|
—
|
—
|
—
|
—
|
$3.0m
|
$2.3m
|
$99k
|
($1.5m)
|
$613k
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$102.3m
|
$93.0m
|
$84.6m
|
$72.2m
|
$48.8m
|
$40.5m
|
$56.9m
|
$22.1m
|
$31.9m
|
$18.0m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$2.2m
|
$1.3m
|
$724k
|
$511k
|
$221k
|
$1.0m
|
$100k
|
$442k
|
$663k
|
$447k
|
|
Payments to Acquire Businesses, Net of Cash Acquired
|
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Gains (Losses) on Sales of Investment Real Estate
|
|
$2.0m
|
($518k)
|
($108k)
|
($5.2m)
|
($1.5m)
|
$0
|
$10.3m
|
($760k)
|
$2.6m
|
($140k)
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($152.1m)
|
($85.0m)
|
($85.1m)
|
($69.3m)
|
($61.8m)
|
($41.1m)
|
($60.7m)
|
($14.5m)
|
($27.2m)
|
($19.7m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Maturities, Prepayments and Calls of Debt Securities, Available-for-sale
|
|
$56.0m
|
$74.9m
|
$65.9m
|
$181.6m
|
$220.4m
|
$53.1m
|
$44.5m
|
$29.5m
|
$51.2m
|
$40.6m
|
|
Proceeds from Issuance of Common Stock
|
|
—
|
—
|
—
|
—
|
—
|
$2.3m
|
$2.2m
|
$0
|
—
|
—
|
|
Proceeds from (Payments for) Other Financing Activities
|
|
—
|
—
|
—
|
($377k)
|
($869k)
|
($456k)
|
($118k)
|
($60k)
|
—
|
—
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
$2.5m
|
$2.5m
|
($58k)
|
($2.2m)
|
$904k
|
($6.2m)
|
($499k)
|
($3.5m)
|
($2.5m)
|
($4.6m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
($47.3m)
|
$10.6m
|
($572k)
|
$713k
|
($12.1m)
|
($6.8m)
|
($4.3m)
|
$4.0m
|
$2.3m
|
($6.3m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
—
|
—
|
$34.1m
|
$27.3m
|
$23.0m
|
$27.0m
|
$29.3m
|
$23.0m
|
|
Restricted Cash and Investments, Current
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.6m
|
$1.6m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes Paid, Net
|
|
$4.1m
|
$2.7m
|
$2.5m
|
$2.2m
|
$0
|
$1.2m
|
$300k
|
$1.8m
|
$472k
|
$1.9m
|