| |
Puerto Rico
|
| |
6311
|
| |
66-0840765
|
|
| |
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| |
Brian S. Korn, Esq.
Manatt, Phelps & Phillips, LLP 7 Times Square New York, New York 10036 (212) 790-4000 (212) 790-4545 Facsimile |
| |
Pedro I. Vidal-Cordero, Esq.
Vidal, Nieves & Bauzá, LLC T-Mobile Center B7 Tabonuco Street, Suite 1108 Guaynabo, Puerto Rico 00968 (787) 413-8880 (787) 625-0889 Facsimile |
|
| | Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| | Non-accelerated filer ☐ | | | Smaller reporting company ☒ | |
| | (Do not check if a smaller reporting company) | | | Emerging growth company ☒ | |
| | | | | | | | | | | | | | |
|
Title of each Class of
Securities to be Registered |
| |
Proposed Maximum
Aggregate Offering Price(1) |
| |
Amount of
Registration Fee(2) |
| ||||||
|
Shares of common stock, par value $0.01 per share
|
| | | $ | 150,000,000 | | | | | $ | 18,675 | | |
| | |||||||||||||
| | | |
Per Share
|
| |
Total
|
| ||||||
|
Public offering price
|
| | | $ | | | | | $ | | | ||
|
Underwriting discount(1)
|
| | | $ | | | | | | $ | | | |
|
Proceeds to us (before expenses)
|
| | | $ | | | | | | $ | | | |
| | | |
Page
|
||
| | | | | ii | |
| | | | | 1 | |
| | | | | 12 | |
| | | | | 13 | |
| | | | | 40 | |
| | | | | 41 | |
| | | | | 42 | |
| Capitalization | | | | | 43 |
| Dilution | | | | | 44 |
| | | | | 45 | |
| | | | | 48 | |
| | | | | 50 | |
| | | | | 69 | |
| | | | | 102 | |
| | | | | 111 | |
| | | | | 118 | |
| | | | | 125 | |
| | | | | 128 | |
| | | | | 134 | |
| | | | | 144 | |
| | | | | 145 | |
| | | | | 156 | |
| Underwriting | | | | | 159 |
| | | | | 162 | |
| | | | | 162 | |
| | | | | 162 | |
| | | | | 163 | |
| | | | | 164 | |
| | | | | F-1 | |
| | ABIC | | |
Advantage Business Insurance Company I.I.
|
|
| | ACAMS | | |
Association of Certified Anti-Money Laundering Specialists
|
|
| | ADCP | | |
Advantage DCP Ltd
|
|
| | AIBC | | |
Advantage International Bank Corp.
|
|
| | AIMCL | | |
Advantage International Management (Cayman) Ltd.
|
|
| | AIMUSA | | |
Advantage Insurance Management (USA) LLC
|
|
| | AIS | | |
Advantage Insurance Services LLC
|
|
| |
AIVT
|
| | Advantage Insurance of Vermont PCC, LLC | |
| | ALAC | | |
Advantage Life & Annuity Company SPC
|
|
| | ALAI | | |
Advantage Life Assurance I.I.
|
|
| | ALIF | | |
Advantage Life Investment Fund SPC
|
|
| |
ALPR
|
| | Advantage Life Puerto Rico A.I. | |
| | A.M. Best | | |
A.M. Best Company, Inc.
|
|
| | AML | | |
Anti-Money Laundering
|
|
| | APCC | | |
Advantage Property & Casualty Company SPC
|
|
| | ASU | | |
Accounting Standards Update
|
|
| | AVI | | |
Advantage Insurance Inc.
|
|
| | BEPS | | |
Base Erosion and Profit Shifting
|
|
| | Blackstone | | |
The Blackstone Group L.P.
|
|
| |
BSA
|
| |
Bank Secrecy Act of 1970, also known as the Currency and Foreign Transactions Reporting Act
|
|
| |
BVPS
|
| | Book Value Per Diluted Common Share | |
| | CAMS | | |
Certified Anti-Money Laundering Specialist
|
|
| | CDD | | |
Customer Due Diligence
|
|
| | CFC | | |
Controlled Foreign Corporation
|
|
| | CFT | | |
Combating the Financing of Terrorism
|
|
| | CIMA | | |
Cayman Islands Monetary Authority
|
|
| | CIP | | |
Customer Identification Program
|
|
| | CLO | | |
Collateralized Loan Obligation
|
|
| | The Code | | |
Internal Revenue Code of 1986
|
|
| | CRS | | |
Common Reporting Standard for the Automatic Exchange of Information
|
|
| | CSU | | |
Common Share Unit
|
|
| |
CTR
|
| | Currency Transaction Report | |
| | DAC | | |
Deferred Policy Acquisition Costs
|
|
| | Exchange Act | | |
Securities Exchange Act of 1934
|
|
| | EY | | |
Ernst & Young Ltd.
|
|
| | FASB | | |
Financial Accounting Standards Board
|
|
| |
FATCA
|
| | Foreign Account Tax Compliance Act | |
| | FATF | | |
Financial Action Task Force
|
|
| | FCA | | |
Financial Conduct Authority of the United Kingdom
|
|
| | FFI | | |
Foreign Financial Institution
|
|
| | FinCEN | | |
Financial Crimes Enforcement Network of the U.S. Department of the Treasury
|
|
| | FIO | | |
Federal Insurance Office of the U.S. Department of the Treasury
|
|
| |
GAAP
|
| | Generally Accepted Accounting Principles in the United States of America | |
| | GDPR | | |
Global Data Protection Regulation of the European Union
|
|
| | GSO | | |
GSO / Blackstone Debt Funds Management LLC
|
|
| |
HNWI
|
| |
High Net Worth Individual (an individual owning net investable financial wealth in excess of $1 million)
|
|
| | HRPA | | |
Harbor Risk Pool Association
|
|
| | IDF | | |
Insurance-Dedicated Fund
|
|
| | IFE Act | | |
Puerto Rico International Financial Center Regulatory Act of 2012
|
|
| | IRS | | |
United States Internal Revenue Service
|
|
| | JOBS Act | | |
Jumpstart Our Business Startups Act of 2012
|
|
| | KBRA | | |
Kroll Bond Rating Agency, Inc.
|
|
| | KPMG | | |
KPMG in the Cayman Islands
|
|
| | KYC | | |
Know Your Customer
|
|
| | MCAA | | |
Multilateral Competent Authority Agreement
|
|
| | NAIC | | |
The National Association of Insurance Commissioners of the United States
|
|
| | NAV | | |
Net Asset Value
|
|
| | NYSE | | |
The New York Stock Exchange
|
|
| |
OCIF
|
| |
Office of the Commissioner of Financial Institutions of the Commonwealth of Puerto Rico (Oficina del Comisionado de Instituciones Financieras)
|
|
| |
OCS
|
| |
Office of the Commissioner of Insurance of the Commonwealth of Puerto Rico (Oficina del Comisionado de Seguros)
|
|
| | OECD | | |
Organisation for Economic Co-Operation and Development
|
|
| | OFAC | | |
Office of Foreign Asset Control of the U.S. Department of the Treasury
|
|
| | OTTI | | |
Other Than Temporary Impairment
|
|
| | PAS | | |
Policy Administration System
|
|
| | P&C | | |
Property and Casualty
|
|
| | PFIC | | |
Passive Foreign Investment Company
|
|
| | PPLI | | |
Private Placement Life Insurance
|
|
| | PRA | | |
Prudential Regulation Authority of the United Kingdom
|
|
| | PROMESA | | |
Puerto Rico Oversight, Management, and Economic Stability Act of 2016
|
|
| | QEF | | |
Qualified Electing Fund
|
|
| | REEFS | | |
Regulatory Enhanced Electronic Forms Submission
|
|
| | RPG | | |
Risk Purchasing Group
|
|
| | RPII | | |
Related Person Insurance Income
|
|
| | RRG | | |
Risk Retention Group
|
|
| | SAR | | |
Suspicious Activity Report
|
|
| | SEC | | |
U.S. Securities and Exchange Commission
|
|
| | Sarbanes-Oxley | | |
Sarbanes-Oxley Act of 2002
|
|
| | Securities Act | | |
Securities Act of 1933
|
|
| |
USA PATRIOT Act
|
| |
Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act
|
|
| | USCL | | |
U.S. Commonwealth Life, A.I.
|
|
| | VIE | | |
Variable Interest Entity
|
|
| | VOBA | | |
Value of Business Acquired
|
|
| | VUL | | |
Variable Universal Life
|
|
| | | |
Three months ending
March 31, |
| |
Year ending December 31,
|
| ||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
| Revenue | | | | | | | |||||||||||||||||||||||||
|
Policy charges, premiums and fee income
|
| | | $ | 5,360 | | | | | $ | 4,167 | | | | | $ | 19,211 | | | | | $ | 14,478 | | | | | $ | 9,356 | | |
|
Reinsurance ceded
|
| | | | (554) | | | | | | (650) | | | | | | (2,306) | | | | | | (1,734) | | | | | | (1,518) | | |
|
Investment & other income
|
| | | | 2,231 | | | | | | 2,189 | | | | | | 7,944 | | | | | | 11,795 | | | | | | 9,899 | | |
|
Total revenue
|
| | | | 7,037 | | | | | | 5,706 | | | | | | 24,849 | | | | | | 24,539 | | | | | | 17,737 | | |
| Expenses | | | | | | | |||||||||||||||||||||||||
|
Loss and loss adjustment expenses
|
| | | | 1,138 | | | | | | 923 | | | | | | 3,470 | | | | | | 1,986 | | | | | | 689 | | |
|
Amortization and finance charges
|
| | | | 471 | | | | | | 623 | | | | | | 353 | | | | | | 1,434 | | | | | | 235 | | |
|
Underwriting, general & administrative expenses
|
| | | | 4,481 | | | | | | 3,164 | | | | | | 16,410 | | | | | | 15,099 | | | | | | 10,573 | | |
|
Total expenses
|
| | | | 6,090 | | | | | | 4,710 | | | | | | 20,233 | | | | | | 18,519 | | | | | | 11,497 | | |
|
Operating income (before tax)
|
| | | | 947 | | | | | | 996 | | | | | | 4,616 | | | | | | 6,020 | | | | | | 6,240 | | |
|
Net income
|
| | | $ | 922 | | | | | $ | 974 | | | | | $ | 3,858 | | | | | $ | 5,874 | | | | | $ | 6,647 | | |
|
Diluted earnings per share
|
| | | $ | 0.09 | | | | | $ | 0.10 | | | | | $ | 0.37 | | | | | $ | 0.60 | | | | | $ | 0.71 | | |
| | | |
March 31,
|
| |
December 31,
|
| ||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
| | | |
(unaudited)
|
| | | | ||||||||||||||||||||||||
| Assets | | | | | | | |||||||||||||||||||||||||
|
Separate account assets
|
| | | $ | 1,551,317 | | | | | $ | 1,129,803 | | | | | $ | 1,517,142 | | | | | $ | 1,114,849 | | | | | $ | 337,803 | | |
|
Investments and cash
|
| | | | 69,029 | | | | | | 84,388 | | | | | | 78,237 | | | | | | 83,723 | | | | | | 78,234 | | |
|
Restricted cash and regulatory deposits
|
| | | | 19,135 | | | | | | 8,001 | | | | | | 16,373 | | | | | | 18,070 | | | | | | 5,589 | | |
|
Receivables and other
|
| | | | 17,791 | | | | | | 13,829 | | | | | | 21,327 | | | | | | 12,677 | | | | | | 9,120 | | |
|
Deferred acquisition costs and VOBA
|
| | | | 26,067 | | | | | | 20,941 | | | | | | 25,099 | | | | | | 21,022 | | | | | | 1,374 | | |
|
Deferred income taxes
|
| | | | 11 | | | | | | 511 | | | | | | 11 | | | | | | 526 | | | | | | 716 | | |
|
Intangible assets
|
| | | | 1,815 | | | | | | 1,915 | | | | | | 1,961 | | | | | | 2,043 | | | | | | 2,220 | | |
|
Total assets
|
| | | $ | 1,685,165 | | | | | $ | 1,259,388 | | | | | $ | 1,660,150 | | | | | $ | 1,252,910 | | | | | $ | 435,056 | | |
| Liabilities | | | | | | | |||||||||||||||||||||||||
|
Separate account liabilities
|
| | | | 1,551,317 | | | | | | 1,129,803 | | | | | | 1,517,142 | | | | | | 1,114,849 | | | | | | 337,803 | | |
|
Reserves for insurance liabilities
|
| | | | 10,009 | | | | | | 4,577 | | | | | | 9,018 | | | | | | 3,536 | | | | | | 1,221 | | |
|
Note payable and surplus debenture
|
| | | | 889 | | | | | | 16,421 | | | | | | 11,175 | | | | | | 16,188 | | | | | | 940 | | |
|
Other liabilities
|
| | | | 26,831 | | | | | | 14,990 | | | | | | 27,677 | | | | | | 25,651 | | | | | | 9,271 | | |
|
Total liabilities
|
| | | | 1,589,046 | | | | | | 1,165,791 | | | | | | 1,565,012 | | | | | | 1,160,224 | | | | | | 349,235 | | |
|
Shareholders’ equity
|
| | | $ | 96,119 | | | | | $ | 93,597 | | | | | $ | 95,138 | | | | | $ | 92,686 | | | | | $ | 85,821 | | |
|
Total liabilities and shareholders’ equity
|
| | | $ | 1,685,165 | | | | | $ | 1,259,388 | | | | | $ | 1,660,150 | | | | | $ | 1,252,910 | | | | | $ | 435,056 | | |
| | | |
At or For the Three Months
Ended March 31, |
| |
At or For the Years
Ended December 31, |
| ||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
| Summary Pro Forma Capitalization Statistics (unaudited) | | ||||||||||||||||||||||||||||||
| Pro Forma Capitalization (1) | | | | | | | |||||||||||||||||||||||||
|
Pro forma shareholders’
equity(2) |
| | | $ | 96,119 | | | | | $ | 93,597 | | | | | $ | 95,138 | | | | | $ | 92,686 | | | | | $ | 85,821 | | |
|
Pro forma diluted common shares
outstanding |
| | | | 10,815,014 | | | | | | 10,884,399 | | | | | | 10,815,014 | | | | | | 10,406,539 | | | | | | 10,569,286 | | |
|
Pro forma book value per diluted
share |
| | | $ | 8.89 | | | | | $ | 8.60 | | | | | $ | 8.80 | | | | | $ | 8.52 | | | | | $ | 7.76 | | |
| Summary Operating Statistics (unaudited) | | ||||||||||||||||||||||||||||||
| Operating Statistics (at period end): | | | | | | | |||||||||||||||||||||||||
|
Number of office locations
|
| | | | 5 | | | | | | 4 | | | | | | 4 | | | | | | 4 | | | | | | 4 | | |
|
Number of full-time equivalent employees
|
| | | | 51 | | | | | | 43 | | | | | | 50 | | | | | | 41 | | | | | | 34 | | |
|
Number of life insurance policies
in force |
| | | | 349 | | | | | | 325 | | | | | | 342 | | | | | | 319 | | | | | | 187 | | |
| | | |
Actual
|
| |
As adjusted,
giving effect to the offering |
| ||||||
| | | |
(dollars in Thousands )
(unaudited) |
| |||||||||
|
Cash and cash equivalents:
|
| | | $ | 2,571 | | | | | $ | | | |
|
Surplus debenture:
|
| | | | 889 | | | | | | | | |
|
Total debt
|
| | | $ | 889 | | | | | $ | | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Common shares, par value $0.01 per share; authorized – 73,253,158 shares; issued and outstanding – 323,386 shares (actual) and 20,340,294 (as adjusted)(1)
|
| | | $ | 2 | | | | | $ | | | |
|
Preferred shares, par value $0.01 per share; authorized –
50,000,000 shares; issued and outstanding – 7,560,444 shares (actual) and none (as adjusted) |
| | | | 75 | | | | | | | | |
|
Additional paid-in capital
|
| | | | 79,685 | | | | | | | | |
|
Retained earnings
|
| | | | 17,150 | | | | | | | | |
|
Accumulated other comprehensive income (loss)
|
| | | | (793) | | | | | | | | |
|
Total shareholders’ equity
|
| | | $ | 96,119 | | | | | $ | | | |
|
Total capitalization
|
| | | $ | 97,008 | | | | | $ | | | |
| | |||||||||||||
| | | |
Common Shares
Purchased or to be Purchased |
| |
Total Consideration
Paid or to be Paid |
| |
Average Price
Per Share(2) |
| |||||||||
|
Existing holders of common shares(1)
|
| | | | 13,118,901 | | | | | $ | 97,744 | | | | | $ | 7.45 | | |
|
New investors
|
| | | | | | | | | | | | | | | | | | |
| | | |
As of December 31, 2016
|
| |||||||||||||||||||||||||||
| | | |
Advantage
Insurance Inc. Actual |
| |
U.S.
Commonwealth Life, A.I. Actual |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||
| | | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Policy charges, premiums and fee income
|
| | | $ | 7,313 | | | | | $ | 3,258 | | | | | $ | 62 | | | | | | (a) | | | | | $ | 10,633 | | |
|
Reinsurance, net
|
| | | | (1,817) | | | | | | (6) | | | | | | — | | | | | | | | | | | | (1,823) | | |
|
Investment & Other income
|
| | | | 17,998 | | | | | | 64 | | | | | | (62) | | | | | | (a) | | | | | | 18,000 | | |
|
Total revenue
|
| | | | 23,494 | | | | | | 3,316 | | | | | | — | | | | | | | | | | | | 26,810 | | |
| Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loss and loss adjustment expenses
|
| | | | 1,986 | | | | | | 1 | | | | | | (1) | | | | | | | | | | | | 1,986 | | |
|
Amortization and finance charges
|
| | | | 1,017 | | | | | | 1,419 | | | | | | 952 | | | | | | (b) | | | | | | 3,388 | | |
|
Underwriting, general & administrative
|
| | | | 15,016 | | | | | | 449 | | | | | | — | | | | | | | | | | | | 15,465 | | |
|
Total expenses
|
| | | | 18,019 | | | | | | 1,869 | | | | | | 951 | | | | | | | | | | | | 20,839 | | |
|
Operating income (before tax)
|
| | | $ | 5,475 | | | | | $ | 1,447 | | | | | $ | (951) | | | | | | | | | | | $ | 5,971 | | |
| | |||||||||||||||||||||||||||||||
| | Advantage Insurance Inc. common share units | | | | | | | | | | | | | |
| |
Common shares issued by Advantage
|
| | | | 8,511 | | | | | | | | |
| |
Value per common share unit as of October 1, 2016
|
| | | $ | 11.75 | | | | | | | | |
| | | | | | | | | | | | $ | 100 | | |
| | Advantage Insurance Inc. preferred shares | | | | | | | | | | | | | |
| |
Preferred shares issued by Advantage
|
| | | | 178,723 | | | | | | | | |
| |
Value per preferred share as of October 1, 2016
|
| | | $ | 11.75 | | | | | | | | |
| | | | | | | | | | | | | 2,100 | | |
| |
Contingent consideration payable
|
| | | | | | | | | | 1,361 | | |
| |
Note payable
|
| | | | | | | | | | 11,394 | | |
| |
Total purchase price
|
| | | | | | | | | $ | 14,955 | | |
| | ||||||||||||||
| |
Shareholder’s equity of USCL at October 1, 2016
|
| | | $ | 3,019 | | |
| | Adjustments for fair value | | | | | | | |
| |
Deferred acquisition costs
|
| | | | (690) | | |
| |
Reinsurance recoverable
|
| | | | (1,398) | | |
| |
Unearned revenue
|
| | | | 952 | | |
| |
Value of business acquired
|
| | | | 14,478 | | |
| |
Bargain purchase gain
|
| | | | (1,406) | | |
| |
Shareholder’s equity of USCL at fair value
|
| | | | 14,955 | | |
| |
Total net purchase price paid by Advantage
|
| | | $ | 14,955 | | |
| | ||||||||
| | | |
At or For the Three Months
Ended March 31, |
| |
At or For the Years Ended December 31,
|
| ||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
|
Shareholders’ equity (A)
|
| | | $ | 96,119 | | | | | $ | 93,597 | | | | | $ | 95,138 | | | | | $ | 92,686 | | | | | $ | 85,821 | | |
| Diluted shares outstanding: | | | | | | | |||||||||||||||||||||||||
|
Number of common shares outstanding (B)
|
| | | | 323,386 | | | | | | 323,386 | | | | | | 323,386 | | | | | | 323,386 | | | | | | 365,199 | | |
|
Number of preferred shares outstanding
|
| | | | 7,560,444 | | | | | | 7,610,444 | | | | | | 7,560,444 | | | | | | 7,610,444 | | | | | | 7,701,721 | | |
|
Conversion Ratio applied(1)
|
| | | | 1.38770x | | | | | | 1.38770x | | | | | | 1.38770x | | | | | | 1.38770x | | | | | | 1.38770x | | |
|
Pro forma number of common shares
issued for preferred shares (C) |
| | | | 10,491,628 | | | | | | 10,561,013 | | | | | | 10,491,628 | | | | | | 10,561,013 | | | | | | 10,687,678 | | |
|
Pro forma total diluted shares (B) + (C)
|
| | | | 10,815,014 | | | | | | 10,884,399 | | | | | | 10,815,014 | | | | | | 10,884,399 | | | | | | 11,052,877 | | |
|
Pro forma book value per diluted
share |
| | | $ | 8.89 | | | | | $ | 8.60 | | | | | $ | 8.80 | | | | | $ | 8.52 | | | | | $ | 7.76 | | |
| Fully diluted shares outstanding: | | | | | | | |||||||||||||||||||||||||
|
Number of warrants outstanding
|
| | | | 1,630,220 | | | | | | 1,520,000 | | | | | | 1,630,220 | | | | | | 1,630,220 | | | | | | 1,520,000 | | |
|
Warrant preferred shares
|
| | | | 1,630,220 | | | | | | 1,520,000 | | | | | | 1,630,220 | | | | | | 1,630,220 | | | | | | 1,520,000 | | |
|
Conversion Ratio applied(1)
|
| | | | 1.38770x | | | | | | 1.38770x | | | | | | 1.38770x | | | | | | 1.38770x | | | | | | 1.38770x | | |
|
Pro forma number of common shares
issued for warrant preferred shares (D) |
| | | | 2,262,256 | | | | | | 2,109,304 | | | | | | 2,262,256 | | | | | | 2,262,256 | | | | | | 2,109,304 | | |
|
Warrant exercise price
|
| | | $ | 10.34 | | | | | $ | 10.17 | | | | | $ | 10.34 | | | | | $ | 10.34 | | | | | $ | 10.17 | | |
|
Pro forma warrant proceeds (E)
|
| | | | 16,856 | | | | | | 15,458 | | | | | | 16,856 | | | | | | 16,856 | | | | | | 15,458 | | |
|
Pro forma shareholders equity (A) + (E)
|
| | | $ | 113,058 | | | | | $ | 109,022 | | | | | $ | 111,994 | | | | | $ | 110,369 | | | | | $ | 101,498 | | |
|
Pro forma total fully diluted shares (B)
+ (C) + (D) |
| | | | 13,077,270 | | | | | | 12,993,703 | | | | | | 13,077,270 | | | | | | 13,146,665 | | | | | | 13,162,181 | | |
|
Pro forma book value per fully diluted share
|
| | | $ | 8.64 | | | | | $ | 8.39 | | | | | $ | 8.56 | | | | | $ | 8.33 | | | | | $ | 7.69 | | |
| | | |
At or For the Three Months
Ended March 31, |
| |
At or For the Years Ended December 31,
|
| ||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
| Income Statement Data: | | | | | | | |||||||||||||||||||||||||
|
Revenue
|
| | | $ | 7,037 | | | | | $ | 5,706 | | | | | $ | 24,849 | | | | | $ | 24,539 | | | | | $ | 17,737 | | |
|
Investment income
|
| | | | 1,383 | | | | | | 2,244 | | | | | | 8,552 | | | | | | 9,709 | | | | | | 9,140 | | |
|
Net income
|
| | | | 922 | | | | | | 974 | | | | | | 3,858 | | | | | | 5,874 | | | | | | 6,866 | | |
|
Other comprehensive (loss)/income
|
| | | | (2) | | | | | | (96) | | | | | | (880) | | | | | | 2,125 | | | | | | (2,882) | | |
|
Total comprehensive income
|
| | | | 920 | | | | | | 878 | | | | | | 2,978 | | | | | | 7,999 | | | | | | 3,984 | | |
| Balance Sheet Data: | | | | | | | |||||||||||||||||||||||||
|
Total assets
|
| | | $ | 1,685,165 | | | | | $ | 1,259,388 | | | | | $ | 1,660,150 | | | | | $ | 1,252,910 | | | | | $ | 435,275 | | |
|
Separate account assets
|
| | | | 1,551,317 | | | | | | 1,129,803 | | | | | | 1,517,142 | | | | | | 1,114,849 | | | | | | 337,803 | | |
|
Other assets
|
| | | | 64,819 | | | | | | 45,197 | | | | | | 64,771 | | | | | | 54,338 | | | | | | 19,019 | | |
|
Investments and cash
|
| | | | 69,029 | | | | | | 84,388 | | | | | | 78,237 | | | | | | 83,723 | | | | | | 78,234 | | |
|
Total shareholders’ equity
|
| | | | 96,119 | | | | | | 93,597 | | | | | | 95,138 | | | | | | 92,686 | | | | | | 85,821 | | |
| Per Share Data: | | | | | | | |||||||||||||||||||||||||
|
Basic earnings per common share
|
| | | $ | 2.85 | | | | | $ | 3.01 | | | | | $ | 11.93 | | | | | $ | 16.48 | | | | | $ | 16.35 | | |
|
Diluted earnings per common share
|
| | | | 0.09 | | | | | | 0.10 | | | | | | 0.37 | | | | | | 0.60 | | | | | | 0.71 | | |
|
Weighted average common shares
outstanding |
| | | | 323,386 | | | | | | 323,386 | | | | | | 323,386 | | | | | | 356,467 | | | | | | 406,428 | | |
|
Diluted average common shares outstanding
|
| | | | 10,815,014 | | | | | | 10,102,122 | | | | | | 10,540,877 | | | | | | 9,867,467 | | | | | | 9,352,747 | | |
| | | |
At or For the Three Months
Ended March 31, |
| |
At or For the Years Ended December 31,
|
| ||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
| Selected Performance Ratios: | | | | | | | |||||||||||||||||||||||||
|
Investment income as % of Investments
|
| | | | 2.1% | | | | | | 2.9% | | | | | | 11.4% | | | | | | 12.6% | | | | | | 12.1% | | |
|
Ratio of net investment income to net income
|
| | | | 1.50 | | | | | | 2.30 | | | | | | 2.22 | | | | | | 1.65 | | | | | | 1.33 | | |
|
Corporate expense as % of revenue
|
| | | | 11.2% | | | | | | 9.7% | | | | | | 13.1% | | | | | | 12.3% | | | | | | 12.7% | | |
|
Change in pro forma book value per diluted share
|
| | | $ | 0.29 | | | | | $ | 0.56 | | | | | $ | 0.28 | | | | | $ | 0.75 | | | | | $ | 0.27 | | |
|
Percent change in pro forma book value per diluted share
|
| | | | 3.4% | | | | | | 7.0% | | | | | | 3.3% | | | | | | 9.7% | | | | | | 4.6% | | |
| Other: | | | | | | | |||||||||||||||||||||||||
|
Number of offices
|
| | | | 5 | | | | | | 4 | | | | | | 4 | | | | | | 4 | | | | | | 4 | | |
|
Number of full-time equivalent employees
|
| | | | 51 | | | | | | 43 | | | | | | 50 | | | | | | 41 | | | | | | 34 | | |
|
Number of life insurance policies
in force |
| | | | 349 | | | | | | 325 | | | | | | 342 | | | | | | 319 | | | | | | 187 | | |
|
Investment
|
| |
CUSIP
|
| |
ISIN
|
| |
Bloomberg
|
| |
Amortized
Cost |
| |
Fair Market
Value |
| |
FMV as % of
Amortized Cost |
| |||||||||
| Jamestown II | | | 47047NAC9 | | | US47047NAD75 | | | JTWN 2013-2A SUB | | | | $ | 2,543,578 | | | | | $ | 2,058,031 | | | | | | 81% | | |
| Ares XXVIII | | | 00214DAE3 | | | USG33025AC42 | | | ARES 2013-3A SUB | | | | | 4,245,001 | | | | | | 4,095,583 | | | | | | 96% | | |
| Tryon Park | | | 89852UAC9 | | | USG91086AB70 | | |
TPCLO 2013-1A SUB
|
| | | | 3,543,873 | | | | | | 3,467,596 | | | | | | 98% | | |
| Seneca Park | | | 817174AE5 | | | USG8027VAC03 | | |
SPARK 2014-1A SUB
|
| | | | 2,027,064 | | | | | | 1,490,063 | | | | | | 74% | | |
| Stewart Park | | | 860443AC4 | | | USG77759AB75 | | |
STWRT 2015-1A SUB
|
| | | | 8,782,091 | | | | | | 9,692,161 | | | | | | 110% | | |
| Webster Park | | | 948210AC3 | | | USG95136AB63 | | |
WPARK 2015-1A SUB
|
| | | | 2,732,735 | | | | | | 2,985,308 | | | | | | 109% | | |
| Westcott Park | | | 95753VAB6 | | | USG95521AB90 | | |
WSTCT 2016-1A SUB
|
| | | | 27,753,603 | | | | | | 25,131,799 | | | | | | 91% | | |
| Grippen Park | | | 39862DAB2 | | | USG4133EAB05 | | | GRIPP 2017-1A SUB | | | | | 3,548,309 | | | | | | 3,493,511 | | | | | | 98% | | |
| Greenwood Park | | | 39729TAB0 | | | US39729TAB08 | | |
GRNPK 2018-1X SUB
|
| | | | 5,158,188 | | | | | | 5,386,880 | | | | | | 104% | | |
| | | | | | | | | | | | | | $ | 60,334,442 | | | | | $ | 57,800,932 | | | | | | | | |
| | ||||||||||||||||||||||||||||
| | | |
For the Three Months
Ended March 31, |
| |
For the Years ended December 31,
|
| ||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |||||||||
| Income/(loss) before income tax, by segment | | | | | | | |||||||||||||||||||||||||
|
Life Insurance
|
| | | $ | 1,771 | | | | | $ | 1,653 | | | | | $ | 8,524 | | | | | $ | 10,008 | | | | | $ | 9,084 | | |
|
Business Insurance
|
| | | | (35) | | | | | | (103) | | | | | | (641) | | | | | | (963) | | | | | | (595) | | |
|
Corporate
|
| | | | (789) | | | | | | (554) | | | | | | (3,267) | | | | | | (3,025) | | | | | | (2,249) | | |
|
Income/(loss) before income tax
|
| | | | 947 | | | | | | 996 | | | | | | 4,616 | | | | | | 6,020 | | | | | | 6,240 | | |
|
Net income
|
| | | $ | 922 | | | | | $ | 974 | | | | | $ | 3,858 | | | | | $ | 5,874 | | | | | $ | 6,647 | | |
| | |||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
31-Mar
|
| |
31-Dec
|
| |
30-Sep
|
| |
30-Jun
|
| |
31-Mar
|
| |
31-Dec
|
| |
30-Sep
|
| |
30-Jun
|
| |
31-Mar
|
| |||||||||||||||||||||||||||
|
Portfolio Face Value
|
| | | $ | 102.4 | | | | | | 96.4 | | | | | $ | 96.4 | | | | | $ | 96.4 | | | | | $ | 96.4 | | | | | $ | 92.4 | | | | | $ | 92.4 | | | | | $ | 92.4 | | | | | $ | 61.6 | | |
|
Cash Distributions
|
| | | $ | 17.8 | | | | | $ | 2.8 | | | | | $ | 2.8 | | | | | $ | 3.7 | | | | | $ | 4.1 | | | | | $ | 3.8 | | | | | $ | 3.4 | | | | | $ | 2.7 | | | | | $ | 3.2 | | |
|
% of Face Value
|
| | | | 17.4% | | | | | | 2.9% | | | | | | 2.9% | | | | | | 3.8% | | | | | | 4.3% | | | | | | 4.1% | | | | | | 3.7% | | | | | | 2.9% | | | | | | 5.2% | | |
| | | |
For the Three Months
Ended March 31, |
| |
For the Years ended December 31,
|
| ||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |||||||||
|
Net cash provided by/(used in) operating activities
|
| | | $ | 765 | | | | | $ | 880 | | | | | $ | 3,835 | | | | | $ | 4,620 | | | | | $ | 4,607 | | |
|
Net cash provided by/(used in) investing
activities |
| | | | 8,337 | | | | | | (1,146) | | | | | | (1,426) | | | | | | 2,514 | | | | | | 3,609 | | |
|
Net cash provided by/(used in) financing
activities |
| | | | (9,968) | | | | | | 234 | | | | | | (5,622) | | | | | | (3,273) | | | | | | (4,755) | | |
|
Net change in cash and cash equivalents
|
| | | | (866) | | | | | | (32) | | | | | | (3,213) | | | | | | 3,861 | | | | | | 3,461 | | |
|
Cash and cash equivalents, end of period
|
| | | $ | 2,571 | | | | | $ | 6,618 | | | | | $ | 3,437 | | | | | $ | 6,650 | | | | | $ | 2,789 | | |
| | | |
Total
|
| |
Less than 1
year |
| |
1 – 3 years
|
| |
3 – 5 years
|
| |
More than
5 years |
| |||||||||||||||
|
Operating lease obligations
|
| | | $ | 1,412 | | | | | $ | 351 | | | | | $ | 877 | | | | | $ | 184 | | | | | | — | | |
|
Note payable(1)
|
| | | | 10,318 | | | | | | 5,216 | | | | | | 5,102 | | | | | | — | | | | | | — | | |
|
Surplus debenture
|
| | | | 857 | | | | | | 857 | | | | | | — | | | | | | — | | | | | | — | | |
|
Reserves for loss and loss adjustment expenses
|
| | | | 6,658 | | | | | | — | | | | | | 6,658 | | | | | | — | | | | | | — | | |
|
Reserves for future policy benefits
|
| | | | 1,168 | | | | | | 50 | | | | | | 1,118 | | | | | | — | | | | | | — | | |
|
Total contractual obligations
|
| | | $ | 20,413 | | | | | $ | 6,474 | | | | | $ | 13,755 | | | | | $ | 184 | | | | | $ | — | | |
| | |||||||||||||||||||||||||||||||
| | | |
At or for the Three Months
Ended March 31, |
| |
At or for the Years Ended December 31,
|
| ||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |||||||||
| Revenue | | | | | | | |||||||||||||||||||||||||
|
Policy charges, premiums and fee income
|
| | | $ | 2,971 | | | | | $ | 2,690 | | | | | $ | 11,823 | | | | | $ | 8,423 | | | | | $ | 6,627 | | |
|
Reinsurance
|
| | | | (554) | | | | | | (650) | | | | | | (2,306) | | | | | | (1,734) | | | | | | (1,518) | | |
|
Investment income
|
| | | | 1,320 | | | | | | 2,244 | | | | | | 8,420 | | | | | | 9,751 | | | | | | 9,128 | | |
|
Other income
|
| | | | 459 | | | | | | (55) | | | | | | (435) | | | | | | 1,591 | | | | | | 749 | | |
|
Total revenue
|
| | | | 4,196 | | | | | | 4,229 | | | | | | 17,502 | | | | | | 18,031 | | | | | | 14,986 | | |
| Expenses | | | | | | | |||||||||||||||||||||||||
|
Underwriting, general & administrative
|
| | | | 1,954 | | | | | | 1,953 | | | | | | 8,625 | | | | | | 6,810 | | | | | | 5,667 | | |
|
Amortization and finance charges
|
| | | | 471 | | | | | | 623 | | | | | | 353 | | | | | | 1,213 | | | | | | 235 | | |
|
Total expenses
|
| | | | 2,425 | | | | | | 2,576 | | | | | | 8,978 | | | | | | 8,023 | | | | | | 5,902 | | |
|
Operating income (before tax)
|
| | | $ | 1,771 | | | | | $ | 1,653 | | | | | $ | 8,524 | | | | | $ | 10,008 | | | | | $ | 9,084 | | |
| Separate Account Assets | | | | | | | |||||||||||||||||||||||||
|
Separate account assets
|
| | | $ | 1,485,801 | | | | | $ | 1,064,760 | | | | | $ | 1,451,938 | | | | | $ | 1,051,664 | | | | | $ | 293,881 | | |
|
Separate account policy loans
|
| | | | 65,516 | | | | | | 65,043 | | | | | | 65,204 | | | | | | 63,185 | | | | | | 43,922 | | |
| | | | | $ | 1,551,317 | | | | | $ | 1,129,803 | | | | | $ | 1,517,142 | | | | | $ | 1,114,849 | | | | | $ | 337,803 | | |
|
Number of Life Insurance Contracts in
Force |
| | | | 349 | | | | | | 325 | | | | | | 342 | | | | | | 319 | | | | | | 187 | | |
| | | |
Lloyd’s Year of Account
|
| |||||||||||||||||||||
|
(At March 31, 2018)
|
| |
2018(2)
|
| |
2017(3)
|
| |
2016(4)
|
| |
2015(5)
|
| ||||||||||||
|
Underwriting Capacity(1)
|
| | | $ | 2.8 | | | | | $ | 4.1 | | | | | $ | 4.5 | | | | | $ | 5.1 | | |
|
Number of Syndicate Participations
|
| | | | 7 | | | | | | 5 | | | | | | 7 | | | | | | 7 | | |
| | | |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
31-Mar
|
| |
31-Dec
|
| |
30-Sep
|
| |
30-Jun
|
| |
31-Mar
|
| |
31-Dec
|
| |
30-Sep
|
| |
30-Jun
|
| |
31-Mar
|
| |
31-Dec
|
| |
30-Sep
|
| |
30-Jun
|
| |
31-Mar
|
||||||||||||||||||||||||||||||||||||||
| Revenue | | | | $ | 2,841 | | | | | $ | 2,906 | | | | | $ | 1,567 | | | | | $ | 1,397 | | | | | $ | 1,477 | | | | | $ | 2,058 | | | | | $ | 1,211 | | | | | $ | 1,827 | | | | | $ | 1,412 | | | | | $ | 1,092 | | | | | $ | 728 | | | | | $ | 500 | | | | | $ | 431 |
| Expenses | | | | | 2,876 | | | | | | 2,954 | | | | | | 1,827 | | | | | | 1,591 | | | | | | 1,616 | | | | | | 2,367 | | | | | | 1,490 | | | | | | 2,059 | | | | | | 1,555 | | | | | | 1,261 | | | | | | 715 | | | | | | 778 | | | | | | 592 |
|
Operating income/(loss) (before tax)
|
| | | $ | (35) | | | | | $ | (48) | | | | | $ | (260) | | | | | $ | (194) | | | | | $ | (139) | | | | | $ | (309) | | | | | $ | (279) | | | | | $ | (232) | | | | | $ | (143) | | | | | $ | (169) | | | | | $ | 13 | | | | | $ | (278) | | | | | $ | (161) |
|
Profit/(loss) margin
|
| | | | -1.2% | | | | | | -1.7% | | | | | | -16.6% | | | | | | -13.9% | | | | | | -9.4% | | | | | | -15.0% | | | | | | -23.0% | | | | | | -12.7% | | | | | | -10.1% | | | | | | -15.5% | | | | | | 1.8% | | | | | | -55.6% | | | | | | -37.4% |
|
Investment
|
| |
Bloomberg
|
| |
Collateral
Manager |
| |
Date
Acquired |
| |
Face
Amount |
| |
Amortized
Cost |
| |
Fair Market
Value |
| |
FMV as % of
Amortized Cost |
| |||||||||||||||
| Jamestown II | | |
JTWN 2013-2A SUB
|
| |
Investcorp
|
| | | | 9/20/2013 | | | | | $ | 3,978,659 | | | | | $ | 2,543,578 | | | | | $ | 2,058,031 | | | | | | 81% | | |
| Ares XXVIII | | |
ARES 2013-3A SUB
|
| |
Ares
|
| | | | 10/10/2013 | | | | | | 10,000,000 | | | | | | 4,245,001 | | | | | | 4,095,583 | | | | | | 96% | | |
| Tryon Park | | |
TPCLO 2013-1A SUB
|
| |
GSO
|
| | | | 1/17/2014 | | | | | | 10,000,000 | | | | | | 3,543,873 | | | | | | 3,467,596 | | | | | | 98% | | |
| Seneca Park | | |
SPARK 2014-1A SUB
|
| |
GSO
|
| | | | 6/19/2014 | | | | | | 3,500,000 | | | | | | 2,027,064 | | | | | | 1,490,063 | | | | | | 74% | | |
| Stewart Park | | |
STWRT 2015-1A SUB
|
| |
GSO
|
| | | | 5/7/2015 | | | | | | 30,759,000 | | | | | | 8,782,091 | | | | | | 9,692,161 | | | | | | 110% | | |
| Webster Park | | |
WPARK 2015-1A SUB
|
| |
GSO
|
| | | | 1/20/2016 | | | | | | 3,400,000 | | | | | | 2,732,735 | | | | | | 2,985,308 | | | | | | 109% | | |
| Westcott Park | | |
WSTCT 2016-1A SUB
|
| |
GSO
|
| | | | 6/30/2016 | | | | | | 30,720,000 | | | | | | 27,753,603 | | | | | | 25,131,799 | | | | | | 91% | | |
| Grippen Park | | |
GRIPP 2017-1A SUB
|
| |
GSO
|
| | | | 3/15/2017 | | | | | | 4,000,000 | | | | | | 3,548,309 | | | | | | 3,493,511 | | | | | | 98% | | |
| Greenwood Park | | |
GRNPK 2018-1X SUB
|
| |
GSO
|
| | | | 3/06/2018 | | | | | | 6,000,000 | | | | | | 5,158,188 | | | | | | 5,386,880 | | | | | | 104% | | |
| | | | | | | | | | | | | | | | | $ | 102,357,659 | | | | | $ | 60,334,442 | | | | | $ | 57,800,931 | | | | | | | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
31-Mar
|
| |
31-Dec
|
| |
30-Sep
|
| |
30-Jun
|
| |
31-Mar
|
| |
31-Dec
|
| |
30-Sep
|
| |
30-Jun
|
| |
31-Mar
|
| |
31-Dec
|
| |
30-Sep
|
| |
30-Jun
|
| |
31-Mar
|
| |||||||||||||||||||||||||||||||||||||||
|
Number of CLO Investments
|
| | | | 9 | | | | | | 8 | | | | | | 8 | | | | | | 8 | | | | | | 8 | | | | | | 7 | | | | | | 7 | | | | | | 7 | | | | | | 6 | | | | | | 5 | | | | | | 5 | | | | | | 5 | | | | | | 4 | | |
|
Aggregate Amortized Cost
|
| | | $ | 60.3 | | | | | $ | 71.2 | | | | | $ | 71.8 | | | | | $ | 74.2 | | | | | $ | 75.7 | | | | | $ | 73.4 | | | | | $ | 74.8 | | | | | $ | 76.5 | | | | | $ | 49.2 | | | | | $ | 47.8 | | | | | $ | 48.6 | | | | | $ | 50.0 | | | | | $ | 22.3 | | |
|
Aggregate Fair Market Value
|
| | | $ | 57.8 | | | | | $ | 67.2 | | | | | $ | 67.7 | | | | | $ | 70.4 | | | | | $ | 75.1 | | | | | $ | 76.8 | | | | | $ | 76.0 | | | | | $ | 74.6 | | | | | $ | 40.3 | | | | | $ | 42.9 | | | | | $ | 50.3 | | | | | $ | 51.4 | | | | | $ | 22.5 | | |
|
FMV as a % of Amortized Cost
|
| | | | 96% | | | | | | 94% | | | | | | 94% | | | | | | 95% | | | | | | 99% | | | | | | 105% | | | | | | 102% | | | | | | 98% | | | | | | 82% | | | | | | 90% | | | | | | 103% | | | | | | 103% | | | | | | 101% | | |
| | | |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
31-Mar
|
| |
31-Dec
|
| |
30-Sep
|
| |
30-Jun
|
| |
31-Mar
|
| |
31-Dec
|
| |
30-Sep
|
| |
30-Jun
|
| |
31-Mar
|
| |
31-Dec
|
| |
30-Sep
|
| |
30-Jun
|
| |
31-Mar
|
| |||||||||||||||||||||||||||||||||||||||
|
Corporate Expenses
|
| | | $ | 798 | | | | | $ | 901 | | | | | $ | 1,238 | | | | | $ | 574 | | | | | $ | 554 | | | | | $ | 680 | | | | | $ | 507 | | | | | $ | 1,334 | | | | | $ | 504 | | | | | $ | 414 | | | | | $ | 566 | | | | | $ | 780 | | | | | $ | 489 | | |
|
Total revenue
|
| | | $ | 7,037 | | | | | $ | 8,174 | | | | | $ | 4,950 | | | | | $ | 6,019 | | | | | $ | 5,706 | | | | | $ | 8,729 | | | | | $ | 5,167 | | | | | $ | 6,726 | | | | | $ | 3,917 | | | | | $ | 4,356 | | | | | $ | 3,627 | | | | | $ | 7,885 | | | | | $ | 1,869 | | |
|
Corporate Expenses as % of Total revenue
|
| | | | 11% | | | | | | 11% | | | | | | 25% | | | | | | 10% | | | | | | 10% | | | | | | 8% | | | | | | 10% | | | | | | 20% | | | | | | 13% | | | | | | 10% | | | | | | 16% | | | | | | 10% | | | | | | 26% | | |
|
Company
|
| |
Location
|
| |
Minimum
Capital Required |
|
| Advantage Business Insurance Company I.I. | | |
Puerto Rico
|
| |
$1,500,000
|
|
| Advantage International Bank Corp. | | |
Puerto Rico
|
| |
$600,000
|
|
| Advantage Insurance of Vermont PCC, LLC | | |
Vermont
|
| |
$250,000
|
|
| Advantage Life & Annuity Company SPC | | |
Cayman Islands
|
| |
$400,000
|
|
| Advantage Life Assurance I.I. | | |
Puerto Rico
|
| |
$750,000
|
|
| Advantage Life Puerto Rico A.I. | | |
Puerto Rico
|
| |
$750,000
|
|
| Advantage Property & Casualty Company SPC | | |
Cayman Islands
|
| |
$200,000
|
|
| U.S. Commonwealth Life, A.I. | | |
Puerto Rico
|
| |
$750,000
|
|
|
Location
|
| |
Rentable Area in
Square Feet |
| |
Lease Renewal or
Expiration Date |
| |
Estimated Remaining
Payments |
|
| | | | | | | | | |
(dollars in thousands)
|
|
| American International Plaza 250 Muñoz Rivera Avenue, Suite 710 San Juan, Puerto Rico 00918 |
| |
5,500
|
| |
October 2021
|
| |
$556
|
|
| 18 Forum Lane, Suite 5304 Camana Bay Grand Cayman, Cayman Islands |
| |
3,033
|
| |
October 2022
|
| |
$1,124
|
|
|
Name
|
| |
Position(s)
|
| |
Age at
March 31, 2018 |
| |
Director Since
|
|
| Walter C. Keenan | | | Director, President and Chief Executive Officer | | |
50
|
| |
2013
|
|
| Mark Moffat | | | Director and Chief Investment Officer | | |
52
|
| |
2015
|
|
| Colin W. Devine | | | Director | | |
58
|
| |
2017
|
|
| Scot H. Fischer | | | Director | | |
57
|
| |
2017
|
|
| David A. Whitefield | | | Director | | |
71
|
| |
2012
|
|
| Gary D. Witherspoon | | | Director | | |
63
|
| |
2014
|
|
| Leslie C. Boughner | | | Chairman, Business Insurance | | |
66
|
| |
—
|
|
| Eduardo Colón | | | Chief Banking Officer | | |
60
|
| |
—
|
|
| Stuart N. Jessop | | | Chief Underwriting Officer | | |
50
|
| |
—
|
|
| Tamara K. Kravec | | | Chief Financial Officer | | |
48
|
| |
—
|
|
| Matthew I. Lawson | | | Chief Accounting Officer | | |
45
|
| |
—
|
|
| Eric A. Miller | | | Chief Information Officer | | |
65
|
| |
—
|
|
| |
Audit
Committee |
| |
Compensation
Committee |
| |
Investment
Committee |
| |
Nominating and
Governance Committee |
|
| |
David A. Whitefield (Chair)*
|
| |
Gary D. Witherspoon (Chair)*
|
| | Mark Moffat (Chair) | | |
Gary D. Witherspoon (Chair)*
|
|
| | Colin W. Devine† | | | Colin W. Devine*† | | | Scot H. Fischer* | | | Colin W. Devine*† | |
| | Gary D. Witherspoon* | | | Scot H. Fischer* | | |
Gary D. Witherspoon*
|
| | Scot H. Fischer* | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus ($)
|
| |
Stock
Awards ($)(1) |
| |
Option
Awards ($) |
| |
All Other
Compensation ($)(2) |
| |
Total ($)
|
| |||||||||||||||||||||
|
Walter C. Keenan
President and Chief Executive Officer |
| | | | 2017 | | | | | $ | 150,000 | | | | | | — | | | | | $ | 87,000 | | | | | | — | | | | | $ | 318,600 | | | | | $ | 555,600 | | |
| | | | 2016 | | | | | $ | 150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 525,000 | | | | | $ | 675,000 | | | ||
|
Tamara K. Kravec
Chief Financial Officer |
| | | | 2017 | | | | | $ | 30,000 | | | | | | — | | | | | $ | 300,000(3) | | | | | | — | | | | | $ | 75,000 | | | | | $ | 405,000 | | |
| | | | 2016 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
|
Leslie C. Boughner
Chairman, Business Insurance |
| | | | 2017 | | | | | $ | 200,000 | | | | | | — | | | | | $ | 43,500 | | | | | | — | | | | | | 33,000 | | | | | $ | 276,500 | | |
| | | | 2016 | | | | | $ | 200,000 | | | | | $ | 75,000 | | | | | $ | 25,000 | | | | | | — | | | | | $ | 28,000 | | | | | $ | 328,000 | | | ||
|
Matthew I. Lawson
Chief Accounting Officer |
| | | | 2017 | | | | | $ | 200,000 | | | | | | — | | | | | $ | 43,500 | | | | | | — | | | | | | 12,000 | | | | | $ | 255,500 | | |
| | | | 2016 | | | | | $ | 200,000 | | | | | $ | 25,000 | | | | | $ | 25,000 | | | | | | — | | | | | $ | 13,000 | | | | | $ | 263,000 | | | ||
|
Eric A. Miller
Chief Information Officer |
| | | | 2017 | | | | | $ | 100,000 | | | | | | — | | | | | $ | 43,500 | | | | | | — | | | | | $ | 105,900 | | | | | $ | 249,400 | | |
| | | | 2016 | | | | | $ | 100,000 | | | | | | — | | | | | $ | 25,000 | | | | | | — | | | | | $ | 141,000 | | | | | $ | 266,000 | | | ||
| | | |
Restricted Shares Vesting in
|
| | | | | | | |||||||||||||||||||||
| | | |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
Total
|
| |||||||||||||||
|
Leslie C. Boughner
|
| | | | — | | | | | | 4,304 | | | | | | 1,667 | | | | | | 1,667 | | | | | | 7,638 | | |
|
Eduardo Colon
|
| | | | — | | | | | | 4,304 | | | | | | 1,667 | | | | | | 1,667 | | | | | | 7,638 | | |
|
Colin W. Devine
|
| | | | — | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | 1,000 | | |
|
Scot H. Fischer
|
| | | | — | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | 1,000 | | |
|
Walter C. Keenan
|
| | | | — | | | | | | 3,333 | | | | | | 3,333 | | | | | | 3,334 | | | | | | 10,000 | | |
|
Matthew I. Lawson
|
| | | | — | | | | | | 4,304 | | | | | | 1,667 | | | | | | 1,667 | | | | | | 7,638 | | |
|
Eric A. Miller
|
| | | | — | | | | | | 4,304 | | | | | | 1,667 | | | | | | 1,667 | | | | | | 7,638 | | |
|
Tamara K. Kravec(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Mark Moffat(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
All others
|
| | | | — | | | | | | 20,106 | | | | | | 10,668 | | | | | | 10,667 | | | | | | 41,441 | | |
| Total | | | | | — | | | | | | 42,655 | | | | | | 20,669 | | | | | | 20,669 | | | | | | 83,993 | | |
|
Name
|
| |
Fees Earned or
Paid in Cash ($) |
| |
Stock Awards ($)(1)
|
| |
Total ($)
|
| |||||||||
|
Colin W. Devine
|
| | | $ | 14,500 | | | | | $ | 9,550 | | | | | $ | 24,050 | | |
|
Scot H. Fischer
|
| | | | 24,500 | | | | | $ | 9,550 | | | | | | 34,050 | | |
|
Mark Moffat(2)
|
| | | | 38,250 | | | | | | — | | | | | | 38,250 | | |
|
Gary D. Witherspoon
|
| | | | 27,750 | | | | | | — | | | | | | 27,750 | | |
|
David A. Whitefield(3)
|
| | | | 38,250 | | | | | | — | | | | | | 38,250 | | |
| | | |
Shares Beneficially Owned
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
As of March 31, 2018
|
| |
Pro Forma for
the offering |
| ||||||||||||||||||||||||||||||||||||||||||
|
Name and Address of Beneficial Owner
|
| |
Shares
|
| |
Percent
|
| |
Preferred
Shares |
| |
Percent
|
| |
Shares after
giving effect to conversion of Preferred Shares(9) |
| |
Percent
|
| |
Shares
|
| |
Percent
|
| ||||||||||||||||||||||||
| Directors: | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
|
Colin Devine
|
| | | | 1,000 | | | | | | 0.2% | | | | | | | | | | | | | | | | | | 1,000 | | | | | | * | | | | | | — | | | | | | — | | |
|
Scot H. Fischer
|
| | | | 1,000 | | | | | | 0.2% | | | | | | | | | | | | | | | | | | 1,000 | | | | | | * | | | | | | — | | | | | | — | | |
|
Walter C. Keenan(1)
|
| | | | 44,800 | | | | | | 11.0% | | | | | | 50,000 | | | | | | 0.7% | | | | | | 114,185 | | | | | | 1.0% | | | | | | — | | | | | | — | | |
|
Mark Moffat
|
| | | | 10,400 | | | | | | 2.6% | | | | | | | | | | | | | | | | | | 10,400 | | | | | | 0.1% | | | | | | — | | | | | | — | | |
|
David A. Whitefield
|
| | | | 1,750 | | | | | | 0.4% | | | | | | 4,761 | | | | | | 0.1% | | | | | | 8,357 | | | | | | 0.1% | | | | | | — | | | | | | — | | |
|
Gary D. Witherspoon(2)
|
| | | | 12,993 | | | | | | 3.2% | | | | | | 1,243,476 | | | | | | 16.4% | | | | | | 1,738,565 | | | | | | 16.0% | | | | | | — | | | | | | — | | |
|
Executive Officers
(not identified above): |
| | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
|
Leslie C. Boughner
|
| | | | 7,638 | | | | | | 1.9% | | | | | | | | | | | | | | | | | | 7,638 | | | | | | 0.1% | | | | | | — | | | | | | — | | |
|
Eduardo Colón
|
| | | | 7,638 | | | | | | 1.9% | | | | | | | | | | | | | | | | | | 7,638 | | | | | | 0.1% | | | | | | — | | | | | | — | | |
|
Stuart N. Jessop
|
| | | | 71,780 | | | | | | 17.6% | | | | | | | | | | | | | | | | | | 71,780 | | | | | | 0.7% | | | | | | — | | | | | | — | | |
|
Tamara K. Kravec(3)
|
| | | | 0 | | | | | | * | | | | | | | | | | | | | | | | | | 0 | | | | | | * | | | | | | — | | | | | | — | | |
|
Matthew I. Lawson
|
| | | | 7,638 | | | | | | 1.9% | | | | | | | | | | | | | | | | | | 7,638 | | | | | | 0.1% | | | | | | — | | | | | | — | | |
|
Eric A. Miller
|
| | | | 7,638 | | | | | | 1.9% | | | | | | | | | | | | | | | | | | 7,638 | | | | | | 0.1% | | | | | | — | | | | | | — | | |
|
All directors and executive officers as a group:
|
| | | | 174,275 | | | | | | 42.8% | | | | | | 1,298,237 | | | | | | 17.2% | | | | | | 1,975,838 | | | | | | 18.1% | | | | | | — | | | | | | — | | |
| | | |
Shares Beneficially Owned
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
As of March 31, 2018
|
| |
Pro Forma for
the offering |
| ||||||||||||||||||||||||||||||||||||||||||
|
Name and Address of Beneficial Owner
|
| |
Shares
|
| |
Percent
|
| |
Preferred
Shares |
| |
Percent
|
| |
Shares after
giving effect to conversion of Preferred Shares(9) |
| |
Percent
|
| |
Shares
|
| |
Percent
|
| ||||||||||||||||||||||||
| 5% Stockholders: | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
|
Copper Beech Capital LLC(4)
|
| | | | 12,993 | | | | | | 3.2% | | | | | | 1,243,476 | | | | | | 16.4% | | | | | | 1,738,565 | | | | | | 16.0% | | | | | | — | | | | | | — | | |
|
BlackRock, Inc.(5)
|
| | | | | | | | | | | | | | | | 750,000 | | | | | | 9.9% | | | | | | 1,040,775 | | | | | | 9.5% | | | | | | — | | | | | | — | | |
|
MVC Capital, Inc.(6)
|
| | | | | | | | | | | | | | | | 750,000 | | | | | | 9.9% | | | | | | 1,040,775 | | | | | | 9.5% | | | | | | — | | | | | | — | | |
|
BKB Growth Investments LLC(7)
|
| | | | | | | | | | | | | | | | 490,477 | | | | | | 6.5% | | | | | | 680,635 | | | | | | 6.2% | | | | | | — | | | | | | — | | |
|
Amzak Capital Management LLC(8)
|
| | | | | | | | | | | | | | | | 476,191 | | | | | | 6.3% | | | | | | 660,810 | | | | | | 6.1% | | | | | | — | | | | | | — | | |
| | | |
Warrants Beneficially Owned
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
As of March 31, 2018
|
| |
Pro Forma for
the offering |
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
Beneficial Owner
|
| |
Number of
Warrants Beneficially Owned(3) |
| |
Shares
Issuable Upon Exercise(4) |
| |
Average
Exercise Cost Per Share |
| |
Shares
Owned Prior to Warrant Exercise(5) |
| |
Percent
of Total |
| |
Shares
Owned After Warrant Exercise |
| |
Percent
of Total |
| |
Shares
|
| |
Percent
of Total |
| |||||||||||||||||||||||||||
|
Walter C. Keenan(1)
|
| | | | 696,000 | | | | | | 965,839 | | | | | $ | 7.32 | | | | | | 101,046 | | | | | | 1.0% | | | | | | 1,066,885 | | | | | | 8.4% | | | | | | — | | | | | | — | | |
|
Copper Beech
Capital LLC(2) |
| | | | 259,860 | | | | | | 360,608 | | | | | $ | 7.31 | | | | | | 1,660,487 | | | | | | 16.0% | | | | | | 2,021,095 | | | | | | 16.0% | | | | | | — | | | | | | — | | |
|
Stuart N. Jessop
|
| | | | 39,500 | | | | | | 54,814 | | | | | $ | 7.27 | | | | | | 66,780 | | | | | | 0.6% | | | | | | 121,594 | | | | | | 1.0% | | | | | | — | | | | | | — | | |
|
David A. Whitefield
|
| | | | 35,000 | | | | | | 48,570 | | | | | $ | 7.36 | | | | | | 8,058 | | | | | | 0.1% | | | | | | 56,627 | | | | | | 0.4% | | | | | | — | | | | | | — | | |
|
Mark Moffat
|
| | | | 8,000 | | | | | | 11,102 | | | | | $ | 7.21 | | | | | | 10,400 | | | | | | 0.1% | | | | | | 21,502 | | | | | | 0.2% | | | | | | — | | | | | | — | | |
|
All others
|
| | | | 591,860 | | | | | | 821,324 | | | | | $ | 7.68 | | | | | | 8,518,738 | | | | | | 82.2% | | | | | | 9,340,062 | | | | | | 74.0% | | | | | | — | | | | | | — | | |
|
Total
|
| | | | 1,630,220 | | | | | | 2,262,256 | | | | | $ | 7.45 | | | | | | 10,356,508 | | | | | | 100.0% | | | | | | 12,627,764 | | | | | | 100.0% | | | | | | — | | | | | | — | | |
|
Underwriters
|
| |
Number of
Shares |
| |||
|
|
| | | | | | |
| | | | | | | | |
| | | | | | | | |
| Total | | | | | | | |
| | |||||||
| | | |
Per Share
|
| |
Without Over-
allotment Option |
| |
With Over-
Allotment Option |
| |||||||||
|
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Underwriting discount(1)
|
| | | $ | | | | | | $ | | | | | | $ | | | |
|
Proceeds to us (before expenses)(1)
|
| | | $ | | | | | | $ | | | | | | $ | | | |
| |
Audited consolidated financial statements of Advantage Insurance Inc. for the years ended December 31, 2017 and December 31, 2016
|
| | ||
| | | | | ||
| | | | | ||
| | | | | ||
| | | | | ||
| | | | | ||
| | | | | ||
| |
Unaudited consolidated financial statements of Advantage Insurance Inc. for the three months ended March 31, 2018 and the year ended December 31, 2017
|
| | ||
| | | | | ||
| | | | | ||
| | | | | ||
| | | | | ||
| | | | | ||
| |
Audited financial statements of U.S. Commonwealth Life, A.I. for the nine months ended September 30, 2016
|
| | ||
| | | | | ||
| | | | | ||
| | | | | ||
| | | | | ||
| | | | | ||
| | | | | ||
| | | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
| Assets | | | | | | | | | | | | | |
|
Investments:
|
| | | | | | | | | | | | |
|
Investments, available-for-sale, at fair value (cost 2017: $3,624; 2016: $3,552) (Note 4)
|
| | | $ | 3,612 | | | | | $ | 3,641 | | |
|
Investments, held-to-maturity, at amortized cost (fair value: 2017: $67,177; 2016: $76,645) (Note 4)
|
| | | | 71,188 | | | | | | 73,432 | | |
|
Total investments
|
| | | | 74,800 | | | | | | 77,073 | | |
|
Cash and cash equivalents
|
| | | | 3,437 | | | | | | 6,650 | | |
|
Accrued investment income
|
| | | | 1,837 | | | | | | 2,352 | | |
|
Premiums receivable
|
| | | | 7,646 | | | | | | 2,730 | | |
|
Accounts receivable
|
| | | | 2,084 | | | | | | 2,159 | | |
|
Restricted cash (Note 6)
|
| | | | 11,773 | | | | | | 13,720 | | |
|
Regulatory deposits (Note 31)
|
| | | | 4,600 | | | | | | 4,350 | | |
|
Reinsurance recoverable (Note 13)
|
| | | | 3,395 | | | | | | 3,081 | | |
|
Income tax receivable
|
| | | | 26 | | | | | | 26 | | |
|
Deferred income taxes (Note 26)
|
| | | | 11 | | | | | | 526 | | |
|
Deferred offering costs
|
| | | | 1,940 | | | | | | 74 | | |
|
Deferred policy acquisition costs (Note 7)
|
| | | | 10,356 | | | | | | 6,698 | | |
|
Value of business acquired (Note 8)
|
| | | | 14,743 | | | | | | 14,324 | | |
|
Intangible assets (Note 9)
|
| | | | 1,961 | | | | | | 2,043 | | |
|
Other assets (Note 10)
|
| | | | 4,399 | | | | | | 2,255 | | |
|
Separate account policy loans (Note 11)
|
| | | | 65,204 | | | | | | 63,185 | | |
|
Separate account assets (Note 22)
|
| | | | 1,451,938 | | | | | | 1,051,664 | | |
|
Total assets
|
| | | | 1,660,150 | | | | | | 1,252,910 | | |
| Liabilities and shareholders’ equity | | | | | | | | | | | | | |
| Liabilities | | | | | | | | | | | | | |
|
Reserves for loss and loss adjustment expenses (Note 12)
|
| | | | 6,658 | | | | | | 2,675 | | |
|
Losses payable
|
| | | | 1,192 | | | | | | — | | |
|
Reserves for future policy benefits (Note 13)
|
| | | | 1,168 | | | | | | 861 | | |
|
Unearned revenue (Note 14)
|
| | | | 9,046 | | | | | | 7,023 | | |
|
Accounts payable and accrued liabilities (Note 15)
|
| | | | 9,087 | | | | | | 5,465 | | |
|
Funds held on behalf of third parties (Note 16)
|
| | | | 9,315 | | | | | | 12,443 | | |
|
Earn out payments (Note 17)
|
| | | | — | | | | | | 694 | | |
|
Note payable (Note 18)
|
| | | | 10,318 | | | | | | 15,408 | | |
|
Surplus debenture (Note 19)
|
| | | | 857 | | | | | | 780 | | |
|
Income taxes payable
|
| | | | 229 | | | | | | 26 | | |
|
Separate account liabilities
|
| | | | 1,517,142 | | | | | | 1,114,849 | | |
|
Total liabilities
|
| | | | 1,565,012 | | | | | | 1,160,224 | | |
| Shareholders’ equity | | | | | | | | | | | | | |
|
Common shares: par value $0.01 per share – 323,386 and 323,386 shares issued and outstanding, respectively (Note 20)
|
| | | | 2 | | | | | | 2 | | |
|
Preferred shares: par value $0.01 per share – 7,560,444 and 7,610,444 shares issued
and outstanding, respectively (Note 20) |
| | | | 75 | | | | | | 76 | | |
|
Additional paid-in capital (Note 20)
|
| | | | 79,624 | | | | | | 80,149 | | |
|
Retained earnings
|
| | | | 16,228 | | | | | | 12,370 | | |
|
Accumulated other comprehensive (loss)/income
|
| | | | (791) | | | | | | 89 | | |
|
Total shareholders’ equity
|
| | | | 95,138 | | | | | | 92,686 | | |
|
Total liabilities and shareholders’ equity
|
| | | $ | 1,660,150 | | | | | $ | 1,252,910 | | |
| | |||||||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| Revenues | | | | | | | | | | | | | |
|
Policy charges and fee income
|
| | | $ | 11,823 | | | | | $ | 8,423 | | |
|
Reinsurance ceded
|
| | | | (2,306) | | | | | | (1,734) | | |
|
Net premiums earned (Note 23)
|
| | | | 4,634 | | | | | | 3,584 | | |
|
Management and administration fees
|
| | | | 2,754 | | | | | | 2,471 | | |
|
Net investment income (Note 4)
|
| | | | 8,552 | | | | | | 9,709 | | |
|
Other-than-temporary impairment (Note 4)
|
| | | | (1,701) | | | | | | — | | |
|
Other-than-temporary impairment recognized in other comprehensive (loss)/income
|
| | | | 779 | | | | | | — | | |
|
Other income (Note 24)
|
| | | | 314 | | | | | | 2,086 | | |
|
Total revenues
|
| | | | 24,849 | | | | | | 24,539 | | |
| Expenses | | | | | | | | | | | | | |
|
Policyholder benefits and claims
|
| | | | 189 | | | | | | 1 | | |
|
Net loss and loss adjustment expenses (Note 12)
|
| | | | 2,728 | | | | | | 1,985 | | |
|
Loss and loss expenses paid
|
| | | | 553 | | | | | | — | | |
|
Amortization of deferred policy acquisition costs (Note 7)
|
| | | | 202 | | | | | | 1,059 | | |
|
Amortization of value of business acquired (Note 8)
|
| | | | (419) | | | | | | 154 | | |
|
Finance charges
|
| | | | 570 | | | | | | 221 | | |
|
Underwriting, general and administrative expenses
|
| | | | 16,410 | | | | | | 15,099 | | |
|
Total expenses
|
| | | | 20,233 | | | | | | 18,519 | | |
|
Income before income tax
|
| | | | 4,616 | | | | | | 6,020 | | |
|
Current income tax (expense)/benefit (Note 26)
|
| | | | (243) | | | | | | 44 | | |
|
Deferred income tax (expense) (Note 26)
|
| | | | (515) | | | | | | (190) | | |
|
Net income
|
| | | | 3,858 | | | | | | 5,874 | | |
| Other comprehensive (loss)/income, net of tax | | | | | | | | | | | | | |
|
Change in unrealized (gains)/losses on investments, available-for-sale
|
| | | | (56) | | | | | | 4,293 | | |
|
Realized gains included in net investment income
|
| | | | (45) | | | | | | (2,168) | | |
|
Other-than-temporary impairment
|
| | | | (779) | | | | | | — | | |
|
Other comprehensive (loss)/income, net of tax
|
| | | | (880) | | | | | | 2,125 | | |
|
Total comprehensive income
|
| | | $ | 2,978 | | | | | $ | 7,999 | | |
| Earnings per share | | | | | | | | | | | | | |
|
Basic earnings per common share
|
| | | $ | 11.93 | | | | | $ | 16.48 | | |
|
Diluted earnings per common share
|
| | | $ | 0.37 | | | | | $ | 0.60 | | |
|
Weighted average common shares outstanding
|
| | | | 323,386 | | | | | | 356,467 | | |
|
Diluted average common shares outstanding
|
| | | | 10,540,877 | | | | | | 9,867,467 | | |
| | |||||||||||||
| | | |
Common
shares |
| |
Preferred
shares |
| |
Additional
paid-in capital |
| |
Retained
earnings |
| |
Accumulated
other comprehensive income/(loss) |
| |
Total
shareholders’ equity |
| ||||||||||||||||||
|
Balance at December 31, 2015
|
| | | $ | 2 | | | | | $ | 77 | | | | | $ | 81,282 | | | | | $ | 6,496 | | | | | $ | (2,036) | | | | | $ | 85,821 | | |
|
Issuance of shares
|
| | | | — | | | | | | 2 | | | | | | 2,198 | | | | | | — | | | | | | — | | | | | | 2,200 | | |
|
Repurchase of shares
|
| | | | — | | | | | | (3) | | | | | | (3,331) | | | | | | — | | | | | | — | | | | | | (3,334) | | |
|
Net income and other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,874 | | | | | | 2,125 | | | | | | 7,999 | | |
|
Balance at December 31, 2016
|
| | | | 2 | | | | | | 76 | | | | | | 80,149 | | | | | | 12,370 | | | | | | 89 | | | | | | 92,686 | | |
|
Repurchase of shares
|
| | | | — | | | | | | (1) | | | | | | (608) | | | | | | — | | | | | | — | | | | | | (609) | | |
|
Net income and other comprehensive (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,858 | | | | | | (880) | | | | | | 2,978 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 83 | | | | | | — | | | | | | — | | | | | | 83 | | |
|
Balance at December 31, 2017
|
| | | $ | 2 | | | | | $ | 75 | | | | | $ | 79,624 | | | | | $ | 16,228 | | | | | $ | (791) | | | | | $ | 95,138 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 3,858 | | | | | $ | 5,874 | | |
|
Adjustments to reconcile net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Amortization and depreciation expenses
|
| | | | 748 | | | | | | 565 | | |
|
Amortization of deferred policy acquisition costs
|
| | | | 202 | | | | | | 1,059 | | |
|
Amortization of value of business acquired
|
| | | | (419) | | | | | | 154 | | |
|
Net realized gains on investments, available-for-sale
|
| | | | (45) | | | | | | (2,168) | | |
|
Bargain purchase gain
|
| | | | — | | | | | | (1,406) | | |
|
Other-than-temporary impairment
|
| | | | 922 | | | | | | — | | |
|
Stock-based compensation
|
| | | | 83 | | | | | | — | | |
|
Bad debt (recovery)
|
| | | | — | | | | | | (166) | | |
|
Changes in operating assets and liabilities (Note 28)
|
| | | | (1,514) | | | | | | 708 | | |
|
Net cash provided by operating activities
|
| | | | 3,835 | | | | | | 4,620 | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Dividends reinvested
|
| | | | — | | | | | | (2) | | |
|
Purchase of fixed assets
|
| | | | (784) | | | | | | (580) | | |
|
Purchase of intangible assets
|
| | | | (479) | | | | | | (299) | | |
|
Disposal of fixed assets
|
| | | | 15 | | | | | | — | | |
|
Purchase of investments, available-for-sale
|
| | | | (1,879) | | | | | | (3,448) | | |
|
Purchase of investments, held-to-maturity
|
| | | | (3,548) | | | | | | (2,971) | | |
|
Proceeds from sale of investments, available-for-sale
|
| | | | 1,852 | | | | | | 2,471 | | |
|
Principal repayments from investments, held-to-maturity
|
| | | | 4,091 | | | | | | 5,938 | | |
|
Return of capital from investments, available-for-sale
|
| | | | — | | | | | | 677 | | |
|
Payment of earn out payments
|
| | | | (694) | | | | | | (602) | | |
|
Acquistion, net of cash required
|
| | | | — | | | | | | 1,330 | | |
|
Net cash provided by investing activities
|
| | | | (1,426) | | | | | | 2,514 | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Finance charges
|
| | | | 570 | | | | | | 221 | | |
|
Foreign exchange on surplus debenture
|
| | | | 77 | | | | | | (160) | | |
|
Note payable
|
| | | | (5,660) | | | | | | — | | |
|
Repurchase of common share units
|
| | | | — | | | | | | (33) | | |
|
Repurchase of common shares
|
| | | | — | | | | | | (350) | | |
|
Repurchase of preferred shares
|
| | | | (609) | | | | | | (2,951) | | |
|
Net cash used in financing activities
|
| | | | (5,622) | | | | | | (3,273) | | |
|
Net (decrease)/increase in cash and cash equivalents
|
| | | | (3,213) | | | | | | 3,861 | | |
|
Cash and cash equivalents, beginning of year
|
| | | | 6,650 | | | | | | 2,789 | | |
|
Cash and cash equivalents, end of year
|
| | | $ | 3,437 | | | | | $ | 6,650 | | |
| Non-cash transactions during the year | | | | | | | | | | | | | |
|
Purchase of investments, held-to-maturity
|
| | | $ | — | | | | | $ | (28,570) | | |
|
Proceeds from sale of investments, available-for-sale
|
| | | | — | | | | | | 28,570 | | |
|
Issuance of common share units for acquisition
|
| | | | — | | | | | | 100 | | |
|
Issuance of preferred shares for acquisition
|
| | | | — | | | | | | 2,100 | | |
|
Note payable issued for deferred acquisition costs
|
| | | | — | | | | | | 3,793 | | |
|
Increase in deferred acquisition costs due to contingent consideration
|
| | | | — | | | | | | (3,793) | | |
| | | | | $ | — | | | | | $ | 2,200 | | |
| | |||||||||||||
| | Advantage Insurance Inc. common share units | | | | | | | | | | | | | |
| |
Common shares issued by Advantage
|
| | | | 8,511 | | | | | | | | |
| |
Value per common share unit as of October 1, 2016
|
| | | $ | 11.75 | | | | | | | | |
| | | | | | | | | | | | $ | 100 | | |
| | Advantage Insurance Inc. preferred shares | | | | | | | | | | | | | |
| |
Preferred shares issued by Advantage
|
| | | | 178,723 | | | | | | | | |
| |
Value per preferred share as of October 1, 2016
|
| | | $ | 11.75 | | | | | | | | |
| | | | | | | | | | | | | 2,100 | | |
| |
Contingent consideration payable
|
| | | | | | | | | | 1,361 | | |
| |
Note payable
|
| | | | | | | | | | 11,394 | | |
| |
Total purchase price
|
| | | | | | | | | $ | 14,955 | | |
| | ||||||||||||||
| |
Shareholder’s equity of USCL at October 1, 2016
|
| | | $ | 3,019 | | |
| | Adjustments for fair value | | | | | | | |
| |
Deferred acquistion costs
|
| | | | (690) | | |
| |
Reinsurance recoverable
|
| | | | (1,398) | | |
| |
Unearned revenue
|
| | | | 952 | | |
| |
Value of business acquired
|
| | | | 14,478 | | |
| |
Bargain purchase gain
|
| | | | (1,406) | | |
| |
Shareholder’s equity of USCL at fair value
|
| | | | 14,955 | | |
| |
Total net purchase price paid by Advantage
|
| | | $ | 14,955 | | |
| | ||||||||
| | | |
2016
|
| |||
| | | |
(unaudited)
|
| |||
|
Total revenues
|
| | | $ | 26,810 | | |
|
Net income
|
| | | $ | 7,074 | | |
| | |||||||
|
December 31, 2017
|
| |
Amortized
cost or cost |
| |
Unrealized
gains |
| |
Unrealized
losses |
| |
Fair
value |
| ||||||||||||
|
Equity securities held by Lloyd’s syndicates
|
| | | $ | 976 | | | | | $ | — | | | | | $ | (3) | | | | | $ | 973 | | |
|
Fixed maturities held by Lloyd’s syndicates
|
| | | | 2,648 | | | | | | — | | | | | | (9) | | | | | | 2,639 | | |
| | | | | $ | 3,624 | | | | | $ | — | | | | | $ | (12) | | | | | $ | 3,612 | | |
| | |||||||||||||||||||||||||
|
December 31, 2016
|
| |
Amortized
cost or cost |
| |
Unrealized
gains |
| |
Unrealized
losses |
| |
Fair
value |
| ||||||||||||
|
CLO loan accumulation facility
|
| | | $ | 1,607 | | | | | $ | 96 | | | | | $ | — | | | | | $ | 1,703 | | |
|
Equity securities held by Lloyd’s syndicates
|
| | | | 575 | | | | | | 1 | | | | | | — | | | | | | 576 | | |
|
Fixed maturities held by Lloyd’s syndicates
|
| | | | 1,370 | | | | | | — | | | | | | (8) | | | | | | 1,362 | | |
| | | | | $ | 3,552 | | | | | $ | 97 | | | | | $ | (8) | | | | | $ | 3,641 | | |
| | |||||||||||||||||||||||||
| | | |
Less than 12 months
|
| |
12 months or longer
|
| |
Total
|
| |||||||||||||||||||||||||||
|
December 31, 2017
|
| |
Unrealized
losses |
| |
Fair
value |
| |
Unrealized
losses |
| |
Fair
value |
| |
Unrealized
losses |
| |
Fair
value |
| ||||||||||||||||||
|
Fixed maturities held by Lloyd’s syndicates
|
| | | $ | (9) | | | | | $ | 2,639 | | | | | $ | — | | | | | $ | — | | | | | $ | (9) | | | | | $ | 2,639 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
Less than 12 months
|
| |
12 months or longer
|
| |
Total
|
| |||||||||||||||||||||||||||
|
December 31, 2016
|
| |
Unrealized
losses |
| |
Fair
value |
| |
Unrealized
losses |
| |
Fair
value |
| |
Unrealized
losses |
| |
Fair
value |
| ||||||||||||||||||
|
Fixed maturities held by Lloyd’s syndicates
|
| | | $ | (8) | | | | | $ | 1,362 | | | | | $ | — | | | | | $ | — | | | | | $ | (8) | | | | | $ | 1,362 | | |
| | |||||||||||||||||||||||||||||||||||||
|
December 31, 2017
|
| |
Amortized
cost |
| |
Unrealized
gains |
| |
Unrealized
losses |
| |
Fair
value |
| ||||||||||||
|
Collateralized loan obligations
|
| | | $ | 71,188 | | | | | $ | — | | | | | $ | (4,011) | | | | | $ | 67,177 | | |
| | |||||||||||||||||||||||||
|
December 31, 2016
|
| |
Amortized
cost |
| |
Unrealized
gains |
| |
Unrealized
losses |
| |
Fair
value |
| ||||||||||||
|
Collateralized loan obligations
|
| | | $ | 73,432 | | | | | $ | 3,213 | | | | | $ | — | | | | | $ | 76,645 | | |
| | |||||||||||||||||||||||||
| | | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
|
Within 1 year
|
| | | $ | 21,086 | | | | | $ | 4,890 | | |
|
1 to 5 years
|
| | | | 27,191 | | | | | | 51,912 | | |
|
Over 5 years
|
| | | | 22,911 | | | | | | 16,630 | | |
| | | | | $ | 71,188 | | | | | $ | 73,432 | | |
| | |||||||||||||
|
December 31, 2017
|
| |
Interest
income |
| |
Dividend
income |
| |
Realized
gains |
| |
Fees and
expenses |
| |
Net
investment income |
| |||||||||||||||
|
Collateralized loan obligations
|
| | | $ | 8,878 | | | | | $ | — | | | | | $ | — | | | | | $ | (499) | | | | | $ | 8,379 | | |
|
CLO loan accumulation facility
|
| | | | — | | | | | | 55 | | | | | | 45 | | | | | | (33) | | | | | | 67 | | |
|
Equity securities held by Lloyd’s syndicates
|
| | | | 16 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16 | | |
|
Federal funds
|
| | | | 52 | | | | | | — | | | | | | — | | | | | | — | | | | | | 52 | | |
|
Fixed maturities held by Lloyd’s syndicates
|
| | | | 38 | | | | | | — | | | | | | — | | | | | | — | | | | | | 38 | | |
| | | | | $ | 8,984 | | | | | $ | 55 | | | | | $ | 45 | | | | | $ | (532) | | | | | $ | 8,552 | | |
| | |||||||||||||||||||||||||||||||
|
December 31, 2016
|
| |
Interest
income |
| |
Dividend
income |
| |
Realized
gains (losses) |
| |
Fees and
expenses |
| |
Net
investment income |
| |||||||||||||||
|
Collateralized loan obligations
|
| | | $ | 8,104 | | | | | $ | — | | | | | $ | — | | | | | $ | (443) | | | | | $ | 7,661 | | |
|
CLO loan accumulation facility
|
| | | | — | | | | | | — | | | | | | 2,352 | | | | | | (164) | | | | | | 2,188 | | |
|
Equity securities held by Lloyd’s syndicates
|
| | | | 8 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8 | | |
|
Fixed maturities held by Lloyd’s syndicates
|
| | | | 18 | | | | | | — | | | | | | — | | | | | | — | | | | | | 18 | | |
|
Investment funds and other
|
| | | | 16 | | | | | | 2 | | | | | | (184) | | | | | | — | | | | | | (166) | | |
| | | | | $ | 8,146 | | | | | $ | 2 | | | | | $ | 2,168 | | | | | $ | (607) | | | | | $ | 9,709 | | |
| | |||||||||||||||||||||||||||||||
| | | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
|
Customer deposits
|
| | | $ | 4,793 | | | | | $ | 1,500 | | |
|
Funds held on behalf of policyholders
|
| | | | 3,467 | | | | | | 9,157 | | |
|
Funds at Lloyd’s
|
| | | | 3,513 | | | | | | 3,063 | | |
| | | | | $ | 11,773 | | | | | $ | 13,720 | | |
| | |||||||||||||
| | | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
|
Beginning of year
|
| | | $ | 6,698 | | | | | $ | 1,374 | | |
|
Capitalization of policy acquisition costs
|
| | | | 3,860 | | | | | | 6,383 | | |
|
Amortization
|
| | | | (582) | | | | | | (1,059) | | |
|
Unlocking
|
| | | | 380 | | | | | | — | | |
|
End of year
|
| | | $ | 10,356 | | | | | $ | 6,698 | | |
| | |||||||||||||
| | | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
|
Beginning of year
|
| | | $ | 14,324 | | | | | $ | — | | |
|
Acquisition
|
| | | | — | | | | | | 14,478 | | |
|
Amortization
|
| | | | — | | | | | | (154) | | |
|
Unlocking
|
| | | | 419 | | | | | | — | | |
|
End of year
|
| | | $ | 14,743 | | | | | $ | 14,324 | | |
| | |||||||||||||
| | | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
|
Within 1 year
|
| | | $ | — | | | | | $ | 110 | | |
|
1 to 5 years
|
| | | | — | | | | | | 749 | | |
|
Over 5 years
|
| | | | 14,743 | | | | | | 13,465 | | |
| | | | | $ | 14,743 | | | | | $ | 14,324 | | |
| | |||||||||||||
| | | |
Captive
management contracts |
| |
Information
technology systems |
| |
Purchased
syndicate capacity |
| |
Total
|
| ||||||||||||
| Cost | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance at December 31, 2015
|
| | | $ | 636 | | | | | $ | 1,270 | | | | | $ | 362 | | | | | $ | 2,268 | | |
|
Additions
|
| | | | 250 | | | | | | 36 | | | | | | 13 | | | | | | 299 | | |
|
Balance at December 31, 2016
|
| | | | 886 | | | | | | 1,306 | | | | | | 375 | | | | | | 2,567 | | |
|
Additions
|
| | | | — | | | | | | 479 | | | | | | — | | | | | | 479 | | |
|
Balance at December 31, 2017
|
| | | $ | 886 | | | | | $ | 1,785 | | | | | $ | 375 | | | | | $ | 3,046 | | |
| Accumulated amortization | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance at December 31, 2015
|
| | | $ | — | | | | | $ | 48 | | | | | $ | — | | | | | $ | 48 | | |
|
Amortization
|
| | | | 177 | | | | | | 238 | | | | | | 61 | | | | | | 476 | | |
|
Balance at December 31, 2016
|
| | | | 177 | | | | | | 286 | | | | | | 61 | | | | | | 524 | | |
|
Amortization
|
| | | | 177 | | | | | | 328 | | | | | | 56 | | | | | | 561 | | |
|
Balance at December 31, 2017
|
| | | $ | 354 | | | | | $ | 614 | | | | | $ | 117 | | | | | $ | 1,085 | | |
| Carrying values | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2016
|
| | | $ | 709 | | | | | $ | 1,020 | | | | | $ | 314 | | | | | $ | 2,043 | | |
|
At December 31, 2017
|
| | | $ | 532 | | | | | $ | 1,171 | | | | | $ | 258 | | | | | $ | 1,961 | | |
| | |||||||||||||||||||||||||
| | | |
December 31, 2017
|
| |||||||||||||||
| | | |
Captive
management contracts |
| |
Information
technology systems |
| |
Purchased
syndicate capacity |
| |||||||||
|
Within 1 year
|
| | | $ | 177 | | | | | $ | 357 | | | | | $ | 75 | | |
|
1 to 5 years
|
| | | | 355 | | | | | | 814 | | | | | | 183 | | |
| | | | | $ | 532 | | | | | $ | 1,171 | | | | | $ | 258 | | |
| | |||||||||||||||||||
| | | |
December 31, 2016
|
| |||||||||||||||
| | | |
Captive
management contracts |
| |
Information
technology systems |
| |
Purchased
syndicate capacity |
| |||||||||
|
Within 1 year
|
| | | $ | 177 | | | | | $ | 204 | | | | | $ | 78 | | |
|
1 to 5 years
|
| | | | 532 | | | | | | 816 | | | | | | 236 | | |
| | | | | $ | 709 | | | | | $ | 1,020 | | | | | $ | 314 | | |
| | |||||||||||||||||||
| | | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
|
Reinsurance to close funding, held by Lloyd’s syndicates
(Note 12) |
| | | $ | 1,808 | | | | | $ | — | | |
|
Prepayments and other assets
|
| | | | 1,407 | | | | | | 1,653 | | |
|
Fixed assets and leasehold improvements, net of depreciation
|
| | | | 1,184 | | | | | | 602 | | |
| | | | | $ | 4,399 | | | | | $ | 2,255 | | |
| | |||||||||||||
| | | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
|
Net reserves, beginning of year
|
| | | $ | 2,170 | | | | | $ | 679 | | |
| Incurred related to: | | | | | | | | | | | | | |
|
Current year
|
| | | | 1,703 | | | | | | 1,284 | | |
|
Prior years
|
| | | | 1,454 | | | | | | 999 | | |
|
Total net incurred
|
| | | | 3,157 | | | | | | 2,283 | | |
| Paid related to: | | | | | | | | | | | | | |
|
Current year
|
| | | | (184) | | | | | | (184) | | |
|
Prior years
|
| | | | (469) | | | | | | (533) | | |
|
Total net paid
|
| | | | (653) | | | | | | (717) | | |
|
Foreign exchange effect
|
| | | | 320 | | | | | | (75) | | |
|
Net reserves, end of year
|
| | | | 4,994 | | | | | | 2,170 | | |
|
Reinsurance recoverable, end of year
|
| | | | 409 | | | | | | 505 | | |
|
Total reserves for loss and loss adjustment expenses
|
| | | $ | 5,403 | | | | | $ | 2,675 | | |
| | |||||||||||||
| | | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
|
Beginning of year
|
| | | $ | — | | | | | $ | — | | |
|
Reserves for loss and loss expenses
|
| | | | 1,808 | | | | | | — | | |
|
Incurred related to prior years
|
| | | | (100) | | | | | | — | | |
|
Paid related to prior years
|
| | | | (453) | | | | | | — | | |
|
End of year
|
| | | $ | 1,255 | | | | | $ | — | | |
| | |||||||||||||
|
Loss and loss adjustment expenses incurred, net of reinsurance
|
| | | | | | | ||||||||||||||||||
| | | |
December 31,
2015 |
| |
December 31,
2016 |
| |
December 31,
2017 |
| |
IBNR
|
| ||||||||||||
| | | |
(unaudited)
|
| |
(unaudited)
|
| | | | | | | | | | | | | ||||||
| Accident Year | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2015
|
| | | $ | 801 | | | | | $ | 1,271 | | | | | $ | 1,369 | | | | | $ | 450 | | |
|
2016
|
| | | | — | | | | | | 1,813 | | | | | | 2,434 | | | | | | 1,144 | | |
|
2017
|
| | | | — | | | | | | — | | | | | | 2,844 | | | | | | 1,686 | | |
|
Total
|
| | | | | | | | | | | | | | | $ | 6,647 | | | | | $ | 3,280 | | |
| | |||||||||||||||||||||||||
|
Cumulative net losses and loss adjustment expenses paid
|
| ||||||||||||||||||
| | | |
December 31,
2015 |
| |
December 31,
2016 |
| |
December 31,
2017 |
| |||||||||
| | | |
(unaudited)
|
| |
(unaudited)
|
| | | | | | | ||||||
| Accident Year | | | | | | | | | | | | | | | | | | | |
|
2015
|
| | | $ | 122 | | | | | $ | 372 | | | | | $ | 492 | | |
|
2016
|
| | | | — | | | | | | 467 | | | | | | 668 | | |
|
2017
|
| | | | — | | | | | | — | | | | | | 417 | | |
|
Total
|
| | | | | | | | | | | | | | | $ | 1,577 | | |
|
Foreign exchange effect
|
| | | | | | | | | | | | | | | | (76) | | |
|
Total reserves for loss and loss adjustment expenses
|
| | | | | | | | | | | | | | | $ | 4,994 | | |
| | |||||||||||||||||||
| |
Year 1
|
| |
Year 2
|
| |
Year 3
|
| ||||||
| |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| ||||||
| |
14.3%
|
| | | | 13.3% | | | | | | 8.8% | | |
| | ||||||||||||||
| | | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
|
Fixed annuity obligations
|
| | | $ | 980 | | | | | $ | 861 | | |
|
Critical illness contracts
|
| | | | 188 | | | | | | — | | |
|
Total future policy benefits
|
| | | $ | 1,168 | | | | | $ | 861 | | |
| | |||||||||||||
| | | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
|
Unearned premium revenue – life segment
|
| | | $ | 4,926 | | | | | $ | 3,884 | | |
|
Unearned premium revenue – business segment
|
| | | | 4,019 | | | | | | 3,099 | | |
|
Unearned revenue – business segment
|
| | | | 101 | | | | | | 40 | | |
| | | | | $ | 9,046 | | | | | $ | 7,023 | | |
| | |||||||||||||
| | | |
Common
shares |
| |
Common
share units |
| |
Total
|
| |
Par
value |
| |
Additional
paid-in capital |
| |
Total
|
| ||||||||||||||||||
|
Balance at December 31, 2015
|
| | | | 289,199 | | | | | | 76,000 | | | | | | 365,199 | | | | | $ | 2 | | | | | $ | 4,682 | | | | | $ | 4,684 | | |
|
Issuance of shares/share units
|
| | | | — | | | | | | 8,511 | | | | | | 8,511 | | | | | | — | | | | | | 100 | | | | | | 100 | | |
|
Repurchase of shares/share units
|
| | | | (47,324) | | | | | | (3,000) | | | | | | (50,324) | | | | | | — | | | | | | (383) | | | | | | (383) | | |
|
Balance at December 31, 2016
|
| | | | 241,875 | | | | | | 81,511 | | | | | | 323,386 | | | | | $ | 2 | | | | | $ | 4,399 | | | | | $ | 4,401 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 83 | | | | | | 83 | | |
|
Balance at December 31, 2017
|
| | | | 241,875 | | | | | | 81,511 | | | | | | 323,386 | | | | | $ | 2 | | | | | $ | 4,482 | | | | | $ | 4,484 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
Preferred
shares |
| |
Par
value |
| |
Additional
paid-in capital |
| |
Total
|
| ||||||||||||
|
Balance at December 31, 2015
|
| | | | 7,701,721 | | | | | $ | 77 | | | | | $ | 76,600 | | | | | $ | 76,677 | | |
|
Issuance of shares
|
| | | | 178,723 | | | | | | 2 | | | | | | 2,098 | | | | | | 2,100 | | |
|
Repurchase of shares
|
| | | | (270,000) | | | | | | (3) | | | | | | (2,948) | | | | | | (2,951) | | |
|
Balance at December 31, 2016
|
| | | | 7,610,444 | | | | | | 76 | | | | | | 75,750 | | | | | | 75,826 | | |
|
Repurchase of shares
|
| | | | (50,000) | | | | | | (1) | | | | | | (608) | | | | | | (609) | | |
|
Balance at December 31, 2017
|
| | | | 7,560,444 | | | | | $ | 75 | | | | | $ | 75,142 | | | | | $ | 75,217 | | |
| | |||||||||||||||||||||||||
| | | |
Warrants
outstanding |
| |
Weighed
average exercise price |
| |
Weighed
average remaining contractual life |
| ||||||
|
Balance at December 31, 2015
|
| | | | 1,520,000 | | | | | $ | 10.17 | | | |
8.01 years
|
|
|
Issued
|
| | | | 170,220 | | | | | | 11.75 | | | |
9.27 years
|
|
|
Repurchase of ordinary units
|
| | | | (60,000) | | | | | | 10.00 | | | |
—
|
|
|
Balance at December 31, 2016
|
| | | | 1,630,220 | | | | | $ | 10.34 | | | |
7.31 years
|
|
|
Balance at December 31, 2017
|
| | | | 1,630,220 | | | | | $ | 10.34 | | | |
6.31 years
|
|
| | ||||||||||||||||
| | | |
2017
|
| |
2016
|
| ||||||
|
Basic weighted average number of common shares outstanding
|
| | | | 323,386 | | | | | | 356,467 | | |
|
Effect of dilutive securities preferred shares
|
| | | | 10,217,491 | | | | | | 9,511,000 | | |
|
Diluted weighted average number of shares outstanding
|
| | | | 10,540,877 | | | | | | 9,867,467 | | |
| | |||||||||||||
| | | |
Number of
shares |
| |
Weighted average
grant date fair value |
| ||||||
|
Nonvested at December 31, 2016
|
| | | | — | | | | | | | | |
|
Awards granted
|
| | | | 26,214 | | | | | $ | 9.54 | | |
|
Awards forfeited
|
| | | | (4,221) | | | | | $ | 9.48 | | |
|
Balance at December 31, 2017
|
| | | | 21,993 | | | | | | | | |
| | |||||||||||||
|
December 31, 2017
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
NAV practical
expedient |
| |
Total
fair value |
| |||||||||||||||
| Investments, available-for-sale | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity securities held by Lloyd’s syndicates
|
| | | $ | 525 | | | | | $ | 448 | | | | | $ | — | | | | | $ | — | | | | | $ | 973 | | |
|
Fixed maturities held by Lloyd’s syndicates
|
| | | | 1,234 | | | | | | 1,405 | | | | | | — | | | | | | — | | | | | | 2,639 | | |
|
Restricted cash
|
| | | | 11,773 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,773 | | |
|
Regulatory deposits
|
| | | | 4,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,600 | | |
|
Subtotal excluding separate account assets
|
| | | | 18,132 | | | | | | 1,853 | | | | | | — | | | | | | — | | | | | | 19,985 | | |
|
Separate account policy loans
|
| | | | — | | | | | | — | | | | | | 65,204 | | | | | | — | | | | | | 65,204 | | |
|
Separate account assets
|
| | | | 552,453 | | | | | | 209,832 | | | | | | 108,394 | | | | | | 536,087 | | | | | | 1,406,766 | | |
| | | | | $ | 570,585 | | | | | $ | 211,685 | | | | | $ | 173,598 | | | | | $ | 536,087 | | | | | $ | 1,491,955 | | |
| | |||||||||||||||||||||||||||||||
|
December 31, 2016
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
NAV practical
expedient |
| |
Total
fair value |
| |||||||||||||||
| Investments, available-for-sale | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
CLO loan accumulation facility
|
| | | $ | — | | | | | $ | 1,703 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,703 | | |
|
Equity securities held by Lloyd’s syndicates
|
| | | | 377 | | | | | | 199 | | | | | | — | | | | | | — | | | | | | 576 | | |
|
Fixed maturities held by Lloyd’s syndicates
|
| | | | 731 | | | | | | 631 | | | | | | — | | | | | | — | | | | | | 1,362 | | |
|
Restricted cash
|
| | | | 13,720 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,720 | | |
|
Regulatory deposits
|
| | | | 4,350 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,350 | | |
|
Subtotal excluding separate account assets
|
| | | | 19,178 | | | | | | 2,533 | | | | | | — | | | | | | — | | | | | | 21,711 | | |
|
Separate account policy loans
|
| | | | — | | | | | | — | | | | | | 63,185 | | | | | | — | | | | | | 63,185 | | |
|
Separate account assets
|
| | | | 404,314 | | | | | | 109,039 | | | | | | 105,177 | | | | | | 404,667 | | | | | | 1,023,197 | | |
| | | | | $ | 423,492 | | | | | $ | 111,572 | | | | | $ | 168,362 | | | | | $ | 404,667 | | | | | $ | 1,108,093 | | |
| | |||||||||||||||||||||||||||||||
|
December 31, 2017
|
| |
Separate account
policy loans |
| |
Separate account
assets |
| |
Total
|
| |||||||||
|
Beginning of year
|
| | | $ | 63,185 | | | | | $ | 105,177 | | | | | $ | 168,362 | | |
|
Issuances
|
| | | | 11,133 | | | | | | — | | | | | | 11,133 | | |
|
Principal repayment
|
| | | | (8,211) | | | | | | — | | | | | | (8,211) | | |
|
Interest
|
| | | | 1,560 | | | | | | — | | | | | | 1,560 | | |
|
Transfer
|
| | | | (2,463) | | | | | | 3,217 | | | | | | 754 | | |
|
End of year
|
| | | $ | 65,204 | | | | | $ | 108,394 | | | | | $ | 173,598 | | |
| | |||||||||||||||||||
|
December 31, 2016
|
| |
Separate account
policy loans |
| |
Separate account
assets |
| |
Total
|
| |||||||||
|
Beginning of year
|
| | | $ | 43,922 | | | | | $ | — | | | | | $ | 43,922 | | |
|
Acquired from acquisition (Note 3)
|
| | | | 18,765 | | | | | | (1,478) | | | | | | 17,287 | | |
|
Issuances
|
| | | | 8,580 | | | | | | 106,606 | | | | | | 115,186 | | |
|
Principal repayment
|
| | | | (9,326) | | | | | | — | | | | | | (9,326) | | |
|
Interest
|
| | | | 1,244 | | | | | | — | | | | | | 1,244 | | |
|
Fair value adjustment
|
| | | | — | | | | | | 49 | | | | | | 49 | | |
|
End of year
|
| | | $ | 63,185 | | | | | $ | 105,177 | | | | | $ | 168,362 | | |
| | |||||||||||||||||||
|
December 31, 2017
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
fair value |
| |
Total
carrying value |
| |||||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investments, held-to-maturity
|
| | | $ | — | | | | | $ | — | | | | | $ | 67,177 | | | | | $ | 67,177 | | | | | $ | 71,188 | | |
|
Accrued investment income
|
| | | | — | | | | | | 1,837 | | | | | | — | | | | | | 1,837 | | | | | | 1,837 | | |
|
Premiums receivable
|
| | | | — | | | | | | 7,646 | | | | | | — | | | | | | 7,646 | | | | | | 7,646 | | |
|
Accounts receivable
|
| | | | — | | | | | | 2,084 | | | | | | — | | | | | | 2,084 | | | | | | 2,084 | | |
|
Other assets
|
| | | | — | | | | | | 195 | | | | | | — | | | | | | 195 | | | | | | 195 | | |
|
Separate account assets
|
| | | | — | | | | | | — | | | | | | 42,748 | | | | | | 42,748 | | | | | | 45,172 | | |
| | | | | | — | | | | | | 11,762 | | | | | | 109,925 | | | | | | 121,687 | | | | | | 128,122 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | | — | | | | | | 9,087 | | | | | | — | | | | | | 9,087 | | | | | | 9,087 | | |
|
Funds held on behalf of third parties
|
| | | | — | | | | | | 9,315 | | | | | | — | | | | | | 9,315 | | | | | | 9,315 | | |
|
Note payable
|
| | | | — | | | | | | — | | | | | | 10,318 | | | | | | 10,318 | | | | | | 10,318 | | |
|
Surplus debenture
|
| | | | — | | | | | | — | | | | | | 857 | | | | | | 857 | | | | | | 857 | | |
|
Separate account liabilities
|
| | | | — | | | | | | — | | | | | | 42,748 | | | | | | 42,748 | | | | | | 45,172 | | |
| | | | | $ | — | | | | | $ | 18,402 | | | | | $ | 53,923 | | | | | $ | 72,325 | | | | | $ | 74,749 | | |
| | |||||||||||||||||||||||||||||||
|
December 31, 2016
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
fair value |
| |
Total
carrying value |
| |||||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investments, held-to-maturity
|
| | | $ | — | | | | | $ | — | | | | | $ | 76,645 | | | | | $ | 76,645 | | | | | $ | 73,432 | | |
|
Accrued investment income
|
| | | | — | | | | | | 2,352 | | | | | | — | | | | | | 2,352 | | | | | | 2,352 | | |
|
Premiums receivable
|
| | | | — | | | | | | 2,730 | | | | | | — | | | | | | 2,730 | | | | | | 2,730 | | |
|
Accounts receivable
|
| | | | — | | | | | | 2,159 | | | | | | — | | | | | | 2,159 | | | | | | 2,159 | | |
|
Other assets
|
| | | | — | | | | | | 313 | | | | | | — | | | | | | 313 | | | | | | 313 | | |
|
Separate account assets
|
| | | | — | | | | | | — | | | | | | 29,461 | | | | | | 29,461 | | | | | | 28,467 | | |
| | | | | | — | | | | | | 7,554 | | | | | | 106,106 | | | | | | 113,660 | | | | | | 109,453 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | | — | | | | | | 5,465 | | | | | | — | | | | | | 5,465 | | | | | | 5,465 | | |
|
Funds held on behalf of third parties
|
| | | | — | | | | | | 12,443 | | | | | | — | | | | | | 12,443 | | | | | | 12,443 | | |
|
Earn out payments
|
| | | | — | | | | | | — | | | | | | 694 | | | | | | 694 | | | | | | 694 | | |
|
Note payable
|
| | | | — | | | | | | — | | | | | | 15,408 | | | | | | 15,408 | | | | | | 15,408 | | |
|
Surplus debenture
|
| | | | — | | | | | | — | | | | | | 780 | | | | | | 780 | | | | | | 780 | | |
|
Separate account liabilities
|
| | | | — | | | | | | — | | | | | | 29,461 | | | | | | 29,461 | | | | | | 28,467 | | |
| | | | | $ | — | | | | | $ | 17,908 | | | | | $ | 46,343 | | | | | $ | 64,251 | | | | | $ | 63,257 | | |
| | |||||||||||||||||||||||||||||||
|
December 31, 2017
|
| |
Investments,
held-to- maturity |
| |
Separate
account assets |
| |
Total
|
| |||||||||
|
Beginning of year
|
| | | $ | 76,645 | | | | | $ | 29,461 | | | | | $ | 106,106 | | |
|
Purchases
|
| | | | 3,548 | | | | | | 17,518 | | | | | | 21,066 | | |
|
Principal repayments
|
| | | | (4,091) | | | | | | (813) | | | | | | (4,904) | | |
|
Other-than-temporary impairment
|
| | | | (1,701) | | | | | | — | | | | | | (1,701) | | |
|
Unrealized gains and losses
|
| | | | (7,224) | | | | | | (3,418) | | | | | | (10,642) | | |
|
End of year
|
| | | $ | 67,177 | | | | | $ | 42,748 | | | | | $ | 109,925 | | |
| | |||||||||||||||||||
|
December 31, 2016
|
| |
Investments,
held-to-maturity |
| |
Separate
account assets |
| |
Total
|
| |||||||||
|
Beginning of year
|
| | | $ | 47,829 | | | | | $ | — | | | | | $ | 47,829 | | |
|
Purchases
|
| | | | 31,541 | | | | | | 28,467 | | | | | | 60,008 | | |
|
Principal repayments
|
| | | | (5,938) | | | | | | — | | | | | | (5,938) | | |
|
Unrealized gains and losses
|
| | | | 3,213 | | | | | | 994 | | | | | | 4,207 | | |
|
End of year
|
| | | $ | 76,645 | | | | | $ | 29,461 | | | | | $ | 106,106 | | |
| | |||||||||||||||||||
| | | |
2017
|
| |
2016
|
| ||||||
|
Gross written premium
|
| | | $ | 6,595 | | | | | $ | 5,967 | | |
|
Reinsurance ceded
|
| | | | (1,041) | | | | | | (930) | | |
|
Change in unearned premiums
|
| | | | (920) | | | | | | (1,714) | | |
|
Other changes in premium
|
| | | | — | | | | | | 261 | | |
|
Net premiums earned
|
| | | $ | 4,634 | | | | | $ | 3,584 | | |
| | |||||||||||||
| | | |
2017
|
| |
2016
|
| ||||||
|
Change in reinsurance recoverable
|
| | | $ | 314 | | | | | $ | 680 | | |
|
Bargain purchase gain
|
| | | | — | | | | | | 1,406 | | |
| | | | | $ | 314 | | | | | $ | 2,086 | | |
| | |||||||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| Current tax expense/(benefit) | | | | | | | | | | | | | |
|
Federal
|
| | | $ | 243 | | | | | $ | (44) | | |
| Deferred tax expense | | | | | | | | | | | | | |
|
Federal
|
| | | | 515 | | | | | | 190 | | |
|
Total income expense
|
| | | $ | 758 | | | | | $ | 146 | | |
| | |||||||||||||
| | | |
2017
|
| |
2016
|
| ||||||
|
Pre-tax income per financial statements
|
| | | $ | 4,616 | | | | | $ | 6,020 | | |
|
Exclusion of income not subject to US tax
|
| | | | (4,987) | | | | | | (5,617) | | |
|
Pre-tax income in the US
|
| | | | (371) | | | | | | 403 | | |
|
Tax rate
|
| | | | 34% | | | | | | 34% | | |
|
Tax-effected pre-tax (loss)/income
|
| | | | (126) | | | | | | 137 | | |
|
Rate differential
|
| | | | (18) | | | | | | (162) | | |
|
Impact of enacted tax laws
|
| | | | 167 | | | | | | — | | |
|
Valuation allowance
|
| | | | 707 | | | | | | 195 | | |
|
Other
|
| | | | 28 | | | | | | (24) | | |
|
Total effective tax expense
|
| | | $ | 758 | | | | | $ | 146 | | |
| | |||||||||||||
| | | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
| Deferred income tax assets | | | | | | | | | | | | | |
|
Net operating income
|
| | | $ | 360 | | | | | $ | 562 | | |
|
Intangible asset amortization
|
| | | | 47 | | | | | | 35 | | |
|
Deferred acquistion costs
|
| | | | 121 | | | | | | 246 | | |
|
Loss reserves
|
| | | | 268 | | | | | | 167 | | |
|
Other
|
| | | | 9 | | | | | | — | | |
|
Alternative minimium tax credit carryforward
|
| | | | — | | | | | | 10 | | |
|
Net deferred income tax assets before valuation allowance
|
| | | | 805 | | | | | | 1,020 | | |
|
Valuation allowance
|
| | | | (675) | | | | | | (195) | | |
|
Net deferred income tax assets after valuation allowance
|
| | | | 130 | | | | | | 825 | | |
| Deferred income tax liabilities | | | | | | | | | | | | | |
|
Deferred acquistion costs
|
| | | | 33 | | | | | | 139 | | |
|
IRC Section 807(f) spread
|
| | | | 86 | | | | | | 160 | | |
|
Total net deferred income tax liabilities
|
| | | | 119 | | | | | | 299 | | |
|
Net deferred income tax asset
|
| | | $ | 11 | | | | | $ | 526 | | |
| | |||||||||||||
|
December 31, 2017
|
| |
Life
|
| |
Business
|
| |
Corporate
|
| |
Total
|
| ||||||||||||
| Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Policy charges and fee income
|
| | | $ | 11,823 | | | | | $ | — | | | | | $ | — | | | | | $ | 11,823 | | |
|
Reinsurance ceded
|
| | | | (2,306) | | | | | | — | | | | | | — | | | | | | (2,306) | | |
|
Net premiums earned
|
| | | | — | | | | | | 4,634 | | | | | | — | | | | | | 4,634 | | |
|
Management and administration fees
|
| | | | 77 | | | | | | 2,677 | | | | | | — | | | | | | 2,754 | | |
|
Net investment income
|
| | | | 8,420 | | | | | | 132 | | | | | | — | | | | | | 8,552 | | |
|
Other-than-temporary impairment
|
| | | | (1,701) | | | | | | — | | | | | | — | | | | | | (1,701) | | |
|
Other-than-temporary impairment recognized in other comprehensive income/(loss)
|
| | | | 779 | | | | | | — | | | | | | — | | | | | | 779 | | |
|
Other income
|
| | | | 410 | | | | | | (96) | | | | | | — | | | | | | 314 | | |
|
Total revenues
|
| | | | 17,502 | | | | | | 7,347 | | | | | | — | | | | | | 24,849 | | |
| Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Policyholder benefits and claims
|
| | | | 189 | | | | | | — | | | | | | — | | | | | | 189 | | |
|
Net loss and loss adjustment expenses
|
| | | | — | | | | | | 2,728 | | | | | | — | | | | | | 2,728 | | |
|
Loss and loss expenses paid
|
| | | | — | | | | | | 553 | | | | | | — | | | | | | 553 | | |
|
Amortization of deferred policy acquisition costs
|
| | | | 202 | | | | | | — | | | | | | — | | | | | | 202 | | |
|
Amortization of value of business acquired
|
| | | | (419) | | | | | | — | | | | | | — | | | | | | (419) | | |
|
Finance charges
|
| | | | 570 | | | | | | — | | | | | | — | | | | | | 570 | | |
|
Underwriting, general and administrative expenses
|
| | | | 8,436 | | | | | | 4,707 | | | | | | 3,267 | | | | | | 16,410 | | |
|
Total expenses
|
| | | | 8,978 | | | | | | 7,988 | | | | | | 3,267 | | | | | | 20,233 | | |
|
Income/(loss) before income tax
|
| | | | 8,524 | | | | | | (641) | | | | | | (3,267) | | | | | | 4,616 | | |
|
Current income tax expense
|
| | | | (243) | | | | | | — | | | | | | — | | | | | | (243) | | |
|
Deferred income tax expense
|
| | | | (127) | | | | | | (388) | | | | | | — | | | | | | (515) | | |
|
Net income/(loss)
|
| | | $ | 8,154 | | | | | $ | (1,029) | | | | | $ | (3,267) | | | | | $ | 3,858 | | |
|
Total assets
|
| | | $ | 1,615,117 | | | | | $ | 24,186 | | | | | $ | 20,847 | | | | | $ | 1,660,150 | | |
|
Total liabilities
|
| | | $ | 1,536,128 | | | | | $ | 17,867 | | | | | $ | 11,017 | | | | | $ | 1,565,012 | | |
| | |||||||||||||||||||||||||
|
December 31, 2016
|
| |
Life
|
| |
Business
|
| |
Corporate
|
| |
Total
|
| ||||||||||||
| Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Policy charges and fee income
|
| | | $ | 8,423 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,423 | | |
|
Reinsurance ceded
|
| | | | (1,734) | | | | | | — | | | | | | — | | | | | | (1,734) | | |
|
Net premiums earned
|
| | | | — | | | | | | 3,584 | | | | | | — | | | | | | 3,584 | | |
|
Management and administration fees
|
| | | | — | | | | | | 2,471 | | | | | | — | | | | | | 2,471 | | |
|
Net investment income
|
| | | | 9,751 | | | | | | (42) | | | | | | — | | | | | | 9,709 | | |
|
Other income
|
| | | | 1,591 | | | | | | 495 | | | | | | — | | | | | | 2,086 | | |
|
Total revenues
|
| | | | 18,031 | | | | | | 6,508 | | | | | | — | | | | | | 24,539 | | |
| Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Policyholder benefits and claims
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | 1 | | |
|
Net loss and loss adjustment expenses
|
| | | | — | | | | | | 1,985 | | | | | | — | | | | | | 1,985 | | |
|
Amortization of deferred policy acquisition costs
|
| | | | 1,059 | | | | | | — | | | | | | — | | | | | | 1,059 | | |
|
Amortization of value of business acquired
|
| | | | 154 | | | | | | — | | | | | | — | | | | | | 154 | | |
|
Finance charges
|
| | | | 221 | | | | | | — | | | | | | — | | | | | | 221 | | |
|
Underwriting, general and administrative expenses
|
| | | | 6,588 | | | | | | 5,486 | | | | | | 3,025 | | | | | | 15,099 | | |
|
Total expenses
|
| | | | 8,023 | | | | | | 7,471 | | | | | | 3,025 | | | | | | 18,519 | | |
|
Income/(loss) before income tax
|
| | | | 10,008 | | | | | | (963) | | | | | | (3,025) | | | | | | 6,020 | | |
|
Current income tax benefit
|
| | | | 44 | | | | | | — | | | | | | — | | | | | | 44 | | |
|
Deferred income tax expense
|
| | | | (123) | | | | | | (67) | | | | | | — | | | | | | (190) | | |
|
Net income/(loss)
|
| | | $ | 9,929 | | | | | $ | (1,030) | | | | | $ | (3,025) | | | | | $ | 5,874 | | |
|
Total assets
|
| | | $ | 1,219,931 | | | | | $ | 13,953 | | | | | $ | 19,026 | | | | | $ | 1,252,910 | | |
|
Total liabilities
|
| | | $ | 1,134,537 | | | | | $ | 8,316 | | | | | $ | 17,371 | | | | | $ | 1,160,224 | | |
| | |||||||||||||||||||||||||
|
December 31, 2017
|
| |
Cayman
Islands |
| |
Puerto
Rico |
| |
United
Kingdom |
| |
United
States |
| |
Total
|
| |||||||||||||||
| Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Policy charges and fee income
|
| | | $ | 4,144 | | | | | $ | 7,679 | | | | | $ | — | | | | | $ | — | | | | | $ | 11,823 | | |
|
Reinsurance ceded
|
| | | | (820) | | | | | | (1,486) | | | | | | — | | | | | | — | | | | | | (2,306) | | |
|
Net premiums earned
|
| | | | — | | | | | | — | | | | | | 4,634 | | | | | | — | | | | | | 4,634 | | |
|
Management and administration fees
|
| | | | 736 | | | | | | 127 | | | | | | — | | | | | | 1,891 | | | | | | 2,754 | | |
|
Net investment income
|
| | | | 8,324 | | | | | | 174 | | | | | | 54 | | | | | | — | | | | | | 8,552 | | |
|
Other-than-temporary impairment
|
| | | | (1,701) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,701) | | |
|
Other-than-temporary impairment recognized in other
comprehensive income/(loss) |
| | | | 779 | | | | | | — | | | | | | — | | | | | | — | | | | | | 779 | | |
|
Other income/(loss)
|
| | | | 904 | | | | | | (494) | | | | | | (96) | | | | | | — | | | | | | 314 | | |
|
Total revenues
|
| | | $ | 12,366 | | | | | $ | 6,000 | | | | | $ | 4,592 | | | | | $ | 1,891 | | | | | $ | 24,849 | | |
| | |||||||||||||||||||||||||||||||
|
December 31, 2016
|
| |
Cayman
Islands |
| |
Puerto
Rico |
| |
United
Kingdom |
| |
United
States |
| |
Total
|
| |||||||||||||||
| Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Policy charges and fee income
|
| | | $ | 4,488 | | | | | $ | 3,935 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,423 | | |
|
Reinsurance ceded
|
| | | | (556) | | | | | | (1,178) | | | | | | — | | | | | | — | | | | | | (1,734) | | |
|
Net premiums earned
|
| | | | — | | | | | | — | | | | | | 3,584 | | | | | | — | | | | | | 3,584 | | |
|
Management and administration fees
|
| | | | 648 | | | | | | 87 | | | | | | — | | | | | | 1,736 | | | | | | 2,471 | | |
|
Net investment income
|
| | | | 9,673 | | | | | | 10 | | | | | | 26 | | | | | | — | | | | | | 9,709 | | |
|
Other income
|
| | | | 5 | | | | | | 1,586 | | | | | | 495 | | | | | | — | | | | | | 2,086 | | |
|
Total revenues
|
| | | $ | 14,258 | | | | | $ | 4,440 | | | | | $ | 4,105 | | | | | $ | 1,736 | | | | | $ | 24,539 | | |
| | |||||||||||||||||||||||||||||||
|
December 31, 2017
|
| |
Cayman
Islands |
| |
Puerto
Rico |
| |
United
Kingdom |
| |
United
States |
| |
Total
|
| |||||||||||||||
|
Total assets
|
| | | $ | 257,038 | | | | | $ | 1,382,884 | | | | | $ | 19,097 | | | | | $ | 1,131 | | | | | $ | 1,660,150 | | |
|
Total liabilities
|
| | | | 185,739 | | | | | | 1,363,250 | | | | | | 15,836 | | | | | | 187 | | | | | | 1,565,012 | | |
| | | | | $ | 71,299 | | | | | $ | 19,634 | | | | | $ | 3,261 | | | | | $ | 944 | | | | | $ | 95,138 | | |
| | |||||||||||||||||||||||||||||||
|
December 31, 2016
|
| |
Cayman
Islands |
| |
Puerto
Rico |
| |
United
Kingdom |
| |
United
States |
| |
Total
|
| |||||||||||||||
|
Total assets
|
| | | $ | 182,741 | | | | | $ | 1,058,703 | | | | | $ | 10,097 | | | | | $ | 1,369 | | | | | $ | 1,252,910 | | |
|
Total liabilities
|
| | | | 104,629 | | | | | | 1,048,555 | | | | | | 6,687 | | | | | | 353 | | | | | | 1,160,224 | | |
| | | | | $ | 78,112 | | | | | $ | 10,148 | | | | | $ | 3,410 | | | | | $ | 1,016 | | | | | $ | 92,686 | | |
| | |||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| Changes in operating assets and liabilities: | | | | | | | | | | | | | |
|
Accrued investment income
|
| | | $ | 515 | | | | | $ | (1,044) | | |
|
Premiums receivable
|
| | | | (4,916) | | | | | | 399 | | |
|
Accounts receivable
|
| | | | 75 | | | | | | (902) | | |
|
Restricted cash
|
| | | | 1,947 | | | | | | (10,181) | | |
|
Regulatory deposits
|
| | | | (250) | | | | | | (1,550) | | |
|
Reinsurance recoverable
|
| | | | (314) | | | | | | (680) | | |
|
Income tax receivable
|
| | | | — | | | | | | (26) | | |
|
Deferred income taxes
|
| | | | 515 | | | | | | 190 | | |
|
Deferred offering costs
|
| | | | (1,866) | | | | | | (74) | | |
|
Deferred policy acquisition costs
|
| | | | (3,860) | | | | | | (2,363) | | |
|
Other assets
|
| | | | (1,562) | | | | | | (46) | | |
|
Reserves for loss and loss adjustment expenses
|
| | | | 3,983 | | | | | | 1,986 | | |
|
Losses payable
|
| | | | 1,192 | | | | | | — | | |
|
Reserves for future policy benefits
|
| | | | 307 | | | | | | 329 | | |
|
Unearned revenue
|
| | | | 2,023 | | | | | | 2,128 | | |
|
Accounts payable and accrued liabilities
|
| | | | 3,622 | | | | | | (44) | | |
|
Funds held on behalf of third parties
|
| | | | (3,128) | | | | | | 12,390 | | |
|
Earn out payments due
|
| | | | — | | | | | | 214 | | |
|
Income taxes payable
|
| | | | 203 | | | | | | (18) | | |
| | | | | $ | (1,514) | | | | | $ | 708 | | |
| Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
|
Net cash paid for income tax
|
| | | $ | 40 | | | | | $ | — | | |
|
Cash interest income received, included in net investment income
|
| | | $ | 9,499 | | | | | $ | 7,102 | | |
| | |||||||||||||
| | | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
|
Within 1 year
|
| | | $ | 351 | | | | | $ | 449 | | |
|
1 to 5 years
|
| | | | 1,047 | | | | | | 643 | | |
|
Over 5 years
|
| | | | 14 | | | | | | — | | |
| | | | | $ | 1,412 | | | | | $ | 1,092 | | |
| | |||||||||||||
| | | |
As amended
December 31, 2016 |
| |
As reported
December 31, 2016 |
| |
Change
|
| |||||||||
| Consolidated Balance Sheet | | | | | | | | | | | | | | | | | | | |
| Assets | | | | | | | | | | | | | | | | | | | |
|
Restricted cash
|
| | | $ | 13,720 | | | | | $ | 10,657 | | | | | $ | 3,063 | | |
|
Reinsurance collateral deposit
|
| | | | — | | | | | | 3,890 | | | | | | (3,890) | | |
|
Total assets
|
| | | | 1,252,910 | | | | | | 1,253,737 | | | | | | (827) | | |
| Shareholders’ equity | | | | | | | | | | | | | | | | | | | |
|
Retained earnings
|
| | | | 12,370 | | | | | | 13,197 | | | | | | (827) | | |
|
Total shareholders’ equity
|
| | | | 92,686 | | | | | | 93,513 | | | | | | (827) | | |
|
Total liabilities and shareholders’ equity
|
| | | $ | 1,252,910 | | | | | $ | 1,253,737 | | | | | $ | (827) | | |
| | |||||||||||||||||||
| | | |
As amended
December 31, 2016 |
| |
As reported
December 31, 2016 |
| |
Change
|
| |||||||||
| Consolidated Statement of Total Comprehensive Income | | | | | | | | | | | | | | | | | | | |
|
Total revenues
|
| | | $ | 24,539 | | | | | $ | 24,539 | | | | | $ | — | | |
| Expenses | | | | | | | | | | | | | | | | | | | |
|
Underwriting, general and administrative
expenses |
| | | | 15,099 | | | | | | 14,491 | | | | | | 608 | | |
|
Total expenses
|
| | | | 18,519 | | | | | | 17,911 | | | | | | 608 | | |
|
Income before income tax
|
| | | | 6,020 | | | | | | 6,628 | | | | | | (608) | | |
|
Current income tax benefit
|
| | | | 44 | | | | | | 44 | | | | | | — | | |
|
Deferred income tax expense
|
| | | | (190) | | | | | | (190) | | | | | | — | | |
|
Net income
|
| | | | 5,874 | | | | | | 6,482 | | | | | | (608) | | |
| Other comprehensive income, net of tax | | | | | | | | | | | | | | | | | | | |
|
Change in unrealized losses on investments, available-for-sale
|
| | | | 4,293 | | | | | | 4,293 | | | | | | — | | |
|
Realized gain included in net investment income
|
| | | | (2,168) | | | | | | (2,168) | | | | | | — | | |
|
Other comprehensive income, net of tax
|
| | | | 2,125 | | | | | | 2,125 | | | | | | — | | |
|
Total comprehensive income
|
| | | $ | 7,999 | | | | | $ | 8,607 | | | | | $ | (608) | | |
| Earnings per share | | | | | | | | | | | | | | | | | | | |
|
Basic earnings per common share
|
| | | $ | 16.48 | | | | | $ | 18.18 | | | | | $ | (1.71) | | |
|
Diluted earnings per commons share
|
| | | $ | 0.60 | | | | | $ | 0.66 | | | | | $ | (0.06) | | |
| | |||||||||||||||||||
| | | |
As amended
December 31, 2016 |
| |
As reported
December 31, 2016 |
| |
Change
|
||||||||
| Consolidated Statement of Changes in Shareholders’ Equity | | | | | | | | | | | | | | | | | |
| Opening balance at January 1, 2016 | | | | | | | | | | | | | | | | | |
|
Opening retained earnings
|
| | | $ | 6,496 | | | | | $ | 6,715 | | | | | $ | (219) |
|
Total shareholders’ equity
|
| | | | 85,821 | | | | | | 86,040 | | | | | | (219) |
| | |||||||||||||||||
| | | |
As amended
December 31, 2016 |
| |
As reported
December 31, 2016 |
| |
Change
|
||||||||
| Consolidated Statement of Cash Flows | | | | | | | | | | | | | | | | | |
| Cash flows from operating activities | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 5,874 | | | | | $ | 6,482 | | | | | $ | (608) |
|
Adjustment to reconcile net cash provided by operating activities
|
| | | | | | | | | | | | | | | | |
|
Changes in operating assets and liabilities
|
| | | | 695 | | | | | | 87 | | | | | | 608 |
|
Net cash provided by operating activities
|
| | | $ | 4,620 | | | | | $ | 4,620 | | | | | $ | — |
| | |||||||||||||||||
| | | |
Three months ended March 31, 2017
|
||||||||||||||
| | | |
As amended
(unaudited) |
| |
As reported
(unaudited) |
| |
Change
|
||||||||
| Selected Consolidated Balance Sheet amounts | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 1,259,388 | | | | | $ | 1,260,178 | | | | | $ | (790) |
|
Total shareholders’ equity
|
| | | | 93,564 | | | | | | 94,354 | | | | | | (790) |
| Selected Consolidated Statement of Total Comprehensive Income amounts | | | | | | | | | | | | | | | | | |
|
Total expenses
|
| | | $ | 4,710 | | | | | $ | 4,747 | | | | | $ | (37) |
|
Net income
|
| | | | 974 | | | | | | 937 | | | | | | 37 |
|
Total comprehensive income
|
| | | | 878 | | | | | | 841 | | | | | | 37 |
| Earnings per share | | | | | | | | | | | | | | | | | |
|
Basic earnings per common share
|
| | | $ | 3.01 | | | | | $ | 2.90 | | | | | $ | 0.11 |
|
Diluted earnings per commons share
|
| | | $ | 0.10 | | | | | $ | 0.09 | | | | | $ | 0.01 |
| | |||||||||||||||||
| | | |
Six months ended June 30, 2017
|
||||||||||||||
| | | |
As amended
(unaudited) |
| |
As reported
(unaudited) |
| |
Change
|
||||||||
| Selected Consolidated Balance Sheet amounts | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 1,254,174 | | | | | $ | 1,254,975 | | | | | $ | (801) |
|
Total shareholders’ equity
|
| | | | 94,900 | | | | | | 95,701 | | | | | | (801) |
| Selected Consolidated Statement of Total Comprehensive Income amounts | | | | | | | | | | | | | | | | | |
|
Total expenses
|
| | | $ | 9,385 | | | | | $ | 9,411 | | | | | $ | (26) |
|
Net income
|
| | | | 2,310 | | | | | | 2,284 | | | | | | 26 |
|
Total comprehensive income
|
| | | | 2,214 | | | | | | 2,188 | | | | | | 26 |
| Earnings per share | | | | | | | | | | | | | | | | | |
|
Basic earnings per common share
|
| | | $ | 7.14 | | | | | $ | 7.06 | | | | | $ | 0.08 |
|
Diluted earnings per commons share
|
| | | $ | 0.23 | | | | | $ | 0.22 | | | | | $ | 0.01 |
| | |||||||||||||||||
| | | |
Nine months ended September 30, 2017
|
| |||||||||||||||
| | | |
As amended
(unaudited) |
| |
As reported
(unaudited) |
| |
Change
|
| |||||||||
| Selected Consolidated Balance Sheet amounts | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 1,477,722 | | | | | $ | 1,478,278 | | | | | $ | (556) | | |
|
Total shareholders’ equity
|
| | | | 92,705 | | | | | | 93,261 | | | | | | (556) | | |
| Selected Consolidated Statement of Total Comprehensive Income amounts | | | | | | | | | | | | | | | | | | | |
|
Total expenses
|
| | | $ | 14,791 | | | | | $ | 15,062 | | | | | $ | (271) | | |
|
Net income
|
| | | | 1,463 | | | | | | 1,192 | | | | | | 271 | | |
|
Total comprehensive income
|
| | | | 588 | | | | | | 317 | | | | | | 271 | | |
| Earnings per share | | | | | | | | | | | | | | | | | | | |
|
Basic earnings per common share
|
| | | $ | 4.52 | | | | | $ | 3.69 | | | | | $ | 0.84 | | |
|
Diluted earnings per commons share
|
| | | $ | 0.14 | | | | | $ | 0.11 | | | | | $ | 0.03 | | |
| | |||||||||||||||||||
| | | |
Three months ended March 31, 2016
|
| |||||||||||||||
| | | |
As amended
(unaudited) |
| |
As reported
(unaudited) |
| |
Change
|
| |||||||||
| Selected Consolidated Balance Sheet amounts | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 473,764 | | | | | $ | 474,087 | | | | | $ | (323) | | |
|
Total shareholders’ equity
|
| | | | 87,681 | | | | | | 88,004 | | | | | | (323) | | |
| Selected Consolidated Statement of Total Comprehensive Income amounts | | | | | | | | | | | | | | | | | | | |
|
Total expenses
|
| | | $ | 3,780 | | | | | $ | 3,676 | | | | | $ | 104 | | |
|
Net income
|
| | | | 137 | | | | | | 241 | | | | | | (104) | | |
|
Total comprehensive income
|
| | | | 1,860 | | | | | | 1,964 | | | | | | (104) | | |
| Earnings per share | | | | | | | | | | | | | | | | | | | |
|
Basic earnings per common share
|
| | | $ | 0.38 | | | | | $ | 0.66 | | | | | $ | (0.28) | | |
|
Diluted earnings per commons share
|
| | | $ | 0.01 | | | | | $ | 0.03 | | | | | $ | (0.02) | | |
| | |||||||||||||||||||
| | | |
Six months ended June 30, 2016
|
| |||||||||||||||
| | | |
As amended
(unaudited) |
| |
As reported
(unaudited) |
| |
Change
|
| |||||||||
| Selected Consolidated Balance Sheet amounts | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 521,284 | | | | | $ | 521,844 | | | | | $ | (560) | | |
|
Total shareholders’ equity
|
| | | | 86,879 | | | | | | 87,439 | | | | | | (560) | | |
| Selected Consolidated Statement of Total Comprehensive Income amounts | | | | | | | | | | | | | | | | | | | |
|
Total expenses
|
| | | $ | 8,715 | | | | | $ | 8,374 | | | | | $ | 341 | | |
|
Net income
|
| | | | 2,002 | | | | | | 2,343 | | | | | | (341) | | |
|
Total comprehensive income
|
| | | | 4,009 | | | | | | 4,350 | | | | | | (341) | | |
| Earnings per share | | | | | | | | | | | | | | | | | | | |
|
Basic earnings per common share
|
| | | $ | 5.48 | | | | | $ | 6.42 | | | | | $ | (0.93) | | |
|
Diluted earnings per commons share
|
| | | $ | 0.21 | | | | | $ | 0.25 | | | | | $ | (0.04) | | |
| | |||||||||||||||||||
| | | |
Nine months ended September 30, 2016
|
| |||||||||||||||
| | | |
As amended
(unaudited) |
| |
As reported
(unaudited) |
| |
Change
|
| |||||||||
| Selected Consolidated Balance Sheet amounts | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 552,153 | | | | | $ | 552,830 | | | | | $ | (677) | | |
|
Total shareholders’ equity
|
| | | | 88,387 | | | | | | 89,064 | | | | | | (677) | | |
| Selected Consolidated Statement of Total Comprehensive Income amounts | | | | | | | | | | | | | | | | | | | |
|
Total expenses
|
| | | $ | 12,453 | | | | | $ | 11,995 | | | | | $ | 458 | | |
|
Net income
|
| | | | 3,466 | | | | | | 3,924 | | | | | | (458) | | |
|
Total comprehensive income
|
| | | | 5,517 | | | | | | 5,975 | | | | | | (458) | | |
| Earnings per share | | | | | | | | | | | | | | | | | | | |
|
Basic earnings per common share
|
| | | $ | 9.49 | | | | | $ | 10.74 | | | | | $ | (1.25) | | |
|
Diluted earnings per commons share
|
| | | $ | 0.36 | | | | | $ | 0.40 | | | | | $ | (0.04) | | |
| | |||||||||||||||||||
| | | |
March 31,
2018 |
| |
December 31,
2017 |
| ||||||
| Assets | | | | ||||||||||
|
Investments
|
| | | ||||||||||
|
Investments, available-for-sale, at fair value (cost 2018: $6,048; 2017: $3,624) (Note 3)
|
| | | $ | 6,034 | | | | | $ | 3,612 | | |
|
Investments, held-to-maturity, at amortized cost (fair value: 2018: $57,801; 2017: $67,177) (Note 3)
|
| | | | 60,334 | | | | | | 71,188 | | |
|
Investments, other, at fair value (cost 2018: $90) (Note 3)
|
| | | | 90 | | | | | | — | | |
|
Total investments
|
| | | | 66,458 | | | | | | 74,800 | | |
|
Cash and cash equivalents
|
| | | | 2,571 | | | | | | 3,437 | | |
|
Accrued investment income
|
| | | | 1,405 | | | | | | 1,837 | | |
|
Premiums receivable
|
| | | | 5,626 | | | | | | 7,646 | | |
|
Accounts receivable
|
| | | | 1,237 | | | | | | 2,084 | | |
|
Restricted cash (Note 5)
|
| | | | 14,535 | | | | | | 11,773 | | |
|
Regulatory deposits (Note 28)
|
| | | | 4,600 | | | | | | 4,600 | | |
|
Reinsurance recoverable (Note 12)
|
| | | | 4,095 | | | | | | 3,395 | | |
|
Income tax receivable
|
| | | | 80 | | | | | | 26 | | |
|
Deferred income taxes
|
| | | | 11 | | | | | | 11 | | |
|
Deferred offering costs
|
| | | | 2,026 | | | | | | 1,940 | | |
|
Deferred policy acquisition costs (Note 6)
|
| | | | 11,324 | | | | | | 10,356 | | |
|
Value of business acquired (Note 7)
|
| | | | 14,743 | | | | | | 14,743 | | |
|
Intangible assets (Note 8)
|
| | | | 1,815 | | | | | | 1,961 | | |
|
Other assets (Note 9)
|
| | | | 3,322 | | | | | | 4,399 | | |
|
Separate account policy loans (Note 10)
|
| | | | 65,516 | | | | | | 65,204 | | |
|
Separate account assets (Note 19)
|
| | | | 1,485,801 | | | | | | 1,451,938 | | |
|
Total assets
|
| | | | 1,685,165 | | | | | | 1,660,150 | | |
| Liabilities and shareholders’ equity | | | | ||||||||||
| Liabilities | | | | ||||||||||
|
Reserves for loss and loss adjustment expenses (Note 11)
|
| | | | 6,307 | | | | | | 6,658 | | |
|
Losses payable
|
| | | | 136 | | | | | | 1,192 | | |
|
Reserves for future policy benefits (Note 12)
|
| | | | 3,566 | | | | | | 1,168 | | |
|
Unearned revenue (Note 13)
|
| | | | 10,423 | | | | | | 9,046 | | |
|
Accounts payable and accrued liabilities
|
| | | | 4,271 | | | | | | 9,087 | | |
|
Funds held on behalf of third parties (Note 14)
|
| | | | 11,884 | | | | | | 9,315 | | |
|
Note payable (Note 15)
|
| | | | — | | | | | | 10,318 | | |
|
Surplus debenture (Note 16)
|
| | | | 889 | | | | | | 857 | | |
|
Income taxes payable
|
| | | | 253 | | | | | | 229 | | |
|
Separate account liabilities
|
| | | | 1,551,317 | | | | | | 1,517,142 | | |
|
Total liabilities
|
| | | | 1,589,046 | | | | | | 1,565,012 | | |
| Shareholders’ equity | | | | ||||||||||
|
Common shares: par value $0.01 per share – 323,386 and 323,386 shares issued and outstanding, respectively (Note 17)
|
| | | | 2 | | | | | | 2 | | |
|
Preferred shares: par value $0.01 per share – 7,560,444 and 7,610,444 shares issued and outstanding, respectively (Note 17)
|
| | | | 75 | | | | | | 75 | | |
|
Additional paid-in capital (Note 17)
|
| | | | 79,685 | | | | | | 79,624 | | |
|
Retained earnings
|
| | | | 17,150 | | | | | | 16,228 | | |
|
Accumulated other comprehensive loss
|
| | | | (793) | | | | | | (791) | | |
|
Total shareholders’ equity
|
| | | | 96,119 | | | | | | 95,138 | | |
|
Total liabilities and shareholders’ equity
|
| | | $ | 1,685,165 | | | | | $ | 1,660,150 | | |
| COMMITMENTS AND CONTINGENCIES (Note 26) SUBSEQUENT EVENTS (Note 29) |
| | | ||||||||||
| | | |
Three months ended March 31,
|
| |||||||||
| | | |
2018
|
| |
2017
|
| ||||||
| Revenues | | | | ||||||||||
|
Policy charges and fee income
|
| | | $ | 2,971 | | | | | $ | 2,690 | | |
|
Reinsurance ceded
|
| | | | (554) | | | | | | (650) | | |
|
Net premiums earned (Note 20)
|
| | | | 1,588 | | | | | | 804 | | |
|
Management and administration fees
|
| | | | 801 | | | | | | 673 | | |
|
Net investment income (Note 3)
|
| | | | 1,383 | | | | | | 2,244 | | |
|
Other income (Note 21)
|
| | | | 848 | | | | | | (55) | | |
|
Total revenues
|
| | | | 7,037 | | | | | | 5,706 | | |
| Expenses | | | | ||||||||||
|
Policyholder benefits and claims
|
| | | | 34 | | | | | | — | | |
|
Net loss and loss adjustment expenses (Note 11)
|
| | | | 1,104 | | | | | | 923 | | |
|
Amortization of deferred policy acquisition costs (Note 6)
|
| | | | 471 | | | | | | 372 | | |
|
Amortization of value of business acquired
|
| | | | — | | | | | | 28 | | |
|
Finance charges
|
| | | | — | | | | | | 223 | | |
|
Underwriting, general and administrative expenses
|
| | | | 4,481 | | | | | | 3,164 | | |
|
Total expenses
|
| | | | 6,090 | | | | | | 4,710 | | |
|
Income before income tax
|
| | | | 947 | | | | | | 996 | | |
|
Current income tax expense
|
| | | | (25) | | | | | | (7) | | |
|
Deferred income tax expense
|
| | | | — | | | | | | (15) | | |
|
Net income
|
| | | | 922 | | | | | | 974 | | |
| Other comprehensive loss, net of tax | | | | ||||||||||
|
Change in unrealized losses on investments, available-for-sale
|
| | | | (2) | | | | | | (51) | | |
|
Realized gains included in net investment income
|
| | | | — | | | | | | (45) | | |
|
Other comprehensive loss, net of tax
|
| | | | (2) | | | | | | (96) | | |
|
Total comprehensive income
|
| | | $ | 920 | | | | | $ | 878 | | |
| Earnings per share | | | | ||||||||||
|
Basic earnings per common share
|
| | | $ | 2.85 | | | | | $ | 3.01 | | |
|
Diluted earnings per common share
|
| | | $ | 0.09 | | | | | $ | 0.10 | | |
|
Weighted average common shares outstanding
|
| | | | 323,386 | | | | | | 323,386 | | |
|
Diluted average common shares outstanding
|
| | | | 10,815,014 | | | | | | 10,102,122 | | |
| | |||||||||||||
| | | |
Common
shares |
| |
Preferred
shares |
| |
Additional
paid-in capital |
| |
Retained
earnings |
| |
Accumulated
other comprehensive income/(loss) |
| |
Total
shareholders’ equity |
| ||||||||||||||||||
|
Balance at December 31, 2016
|
| | | $ | 2 | | | | | $ | 76 | | | | | $ | 80,149 | | | | | $ | 12,370 | | | | | $ | 89 | | | | | $ | 92,686 | | |
|
Net income and other comprehensive (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 974 | | | | | | (96) | | | | | | 878 | | |
|
Balance at March 31, 2017
|
| | | | 2 | | | | | | 76 | | | | | | 80,149 | | | | | | 13,344 | | | | | | (7) | | | | | | 93,564 | | |
|
Balance at December 31, 2017
|
| | | $ | 2 | | | | | $ | 75 | | | | | $ | 79,624 | | | | | $ | 16,228 | | | | | $ | (791) | | | | | $ | 95,138 | | |
|
Net income and other comprehensive (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 922 | | | | | | (2) | | | | | | 920 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 61 | | | | | | — | | | | | | — | | | | | | 61 | | |
|
Balance at March 31, 2018
|
| | | $ | 2 | | | | | $ | 75 | | | | | $ | 79,685 | | | | | $ | 17,150 | | | | | $ | (793) | | | | | $ | 96,119 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
Three months ended March 31,
|
| |||||||||
| | | |
2018
|
| |
2017
|
| ||||||
| Cash flows from operating activities | | | | ||||||||||
|
Net income
|
| | | $ | 922 | | | | | $ | 974 | | |
|
Adjustments to reconcile net cash provided by operating activities:
|
| | | ||||||||||
|
Amortization and depreciation expenses
|
| | | | 219 | | | | | | 163 | | |
|
Amortization of deferred policy acquisition costs
|
| | | | 471 | | | | | | 372 | | |
|
Amortization of value of business acquired
|
| | | | — | | | | | | 28 | | |
|
Stock-based compensation
|
| | | | 61 | | | | | | — | | |
|
Net realized gains on investments, available-for-sale
|
| | | | — | | | | | | (45) | | |
|
Finance income on note payable
|
| | | | (318) | | | | | | — | | |
|
Changes in operating assets and liabilities (Note 25)
|
| | | | (590) | | | | | | (612) | | |
|
Net cash provided by operating activities
|
| | | | 765 | | | | | | 880 | | |
| Cash flows from investing activities | | | | ||||||||||
|
Purchase of fixed assets
|
| | | | (15) | | | | | | (122) | | |
|
Purchase of intangible assets
|
| | | | (9) | | | | | | — | | |
|
Disposal of fixed assets
|
| | | | 21 | | | | | | — | | |
|
Purchase of investments, available-for-sale
|
| | | | (2,424) | | | | | | (200) | | |
|
Purchase of investments, held-to-maturity
|
| | | | (5,158) | | | | | | (3,548) | | |
|
Purchase of investments, other
|
| | | | (90) | | | | | | — | | |
|
Proceeds from sale of investments, available-for-sale
|
| | | | — | | | | | | 1,652 | | |
|
Principal repayments from investments, held-to-maturity
|
| | | | 16,012 | | | | | | 1,348 | | |
|
Payment of earn out payments
|
| | | | — | | | | | | (276) | | |
|
Net cash provided by/(used in) investing activities
|
| | | | 8,337 | | | | | | (1,146) | | |
| Cash flows from financing activities | | | |
|
—
|
| | | |||||
|
Finance charge
|
| | | | — | | | | | | 223 | | |
|
Foreign exchange on surplus debenture
|
| | | | 32 | | | | | | 11 | | |
|
Note payable
|
| | | | (10,000) | | | | | | — | | |
|
Net cash (used in)/provided by financing activities
|
| | | | (9,968) | | | | | | 234 | | |
|
Net decrease in cash and cash equivalents
|
| | | | (866) | | | | | | (32) | | |
|
Cash and cash equivalents, beginning of period
|
| | | | 3,437 | | | | | | 6,650 | | |
|
Cash and cash equivalents, end of period
|
| | | $ | 2,571 | | | | | $ | 6,618 | | |
| | |||||||||||||
|
March 31, 2018
|
| |
Amortized
cost or cost |
| |
Unrealized
gains |
| |
Unrealized
losses |
| |
Fair
value |
| ||||||||||||
|
Equity securities held by Lloyd’s syndicates
|
| | | $ | 976 | | | | | $ | — | | | | | $ | (3) | | | | | $ | 973 | | |
|
Fixed maturities held by Lloyd’s syndicates
|
| | | | 2,648 | | | | | | — | | | | | | (9) | | | | | | 2,639 | | |
|
Other investment funds
|
| | | | 2,424 | | | | | | — | | | | | | (2) | | | | | | 2,422 | | |
| | | | | $ | 6,048 | | | | | $ | — | | | | | $ | (14) | | | | | $ | 6,034 | | |
| | |||||||||||||||||||||||||
|
December 31, 2017
|
| |
Amortized
cost or cost |
| |
Unrealized
gains |
| |
Unrealized
losses |
| |
Fair
value |
| ||||||||||||
|
Equity securities held by Lloyd’s syndicates
|
| | | $ | 976 | | | | | $ | — | | | | | $ | (3) | | | | | $ | 973 | | |
|
Fixed maturities held by Lloyd’s syndicates
|
| | | | 2,648 | | | | | | — | | | | | | (9) | | | | | | 2,639 | | |
| | | | | $ | 3,624 | | | | | $ | — | | | | | $ | (12) | | | | | $ | 3,612 | | |
| | |||||||||||||||||||||||||
| | | |
Less than 12 months
|
| |
12 months or longer
|
| |
Total
|
| |||||||||||||||||||||||||||
|
March 31, 2018
|
| |
Unrealized
losses |
| |
Fair
value |
| |
Unrealized
losses |
| |
Fair
value |
| |
Unrealized
losses |
| |
Fair
value |
| ||||||||||||||||||
|
Equity securities held by Lloyd’s syndicates
|
| | | $ | (3) | | | | | $ | 973 | | | | | $ | — | | | | | $ | — | | | | | $ | (3) | | | | | | 973 | | |
|
Fixed maturities held by Lloyd’s syndicates
|
| | | | (9) | | | | | | 2,639 | | | | | | — | | | | | | — | | | | | | (9) | | | | | | 2,639 | | |
|
Other investment funds
|
| | | | (2) | | | | | | 2,422 | | | | | | — | | | | | | — | | | | | | (2) | | | | | | 2,422 | | |
| | | | | $ | (14) | | | | | $ | 6,034 | | | | | $ | — | | | | | $ | — | | | | | $ | (14) | | | | | $ | 6,034 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
Less than 12 months
|
| |
12 months or longer
|
| |
Total
|
| |||||||||||||||||||||||||||
|
December 31, 2017
|
| |
Unrealized
losses |
| |
Fair
value |
| |
Unrealized
losses |
| |
Fair
value |
| |
Unrealized
losses |
| |
Fair
value |
| ||||||||||||||||||
|
Equity securities held by Lloyd’s syndicates
|
| | | $ | (3) | | | | | $ | 973 | | | | | $ | — | | | | | $ | — | | | | | $ | (3) | | | | | | 973 | | |
|
Fixed maturities held by Lloyd’s syndicates
|
| | | | (9) | | | | | | 2,639 | | | | | | — | | | | | | — | | | | | | (9) | | | | | | 2,639 | | |
| | | | | $ | (12) | | | | | $ | 3,612 | | | | | $ | — | | | | | $ | — | | | | | $ | (12) | | | | | | 3,612 | | |
| | |||||||||||||||||||||||||||||||||||||
|
March 31, 2018
|
| |
Amortized
cost |
| |
Unrealized
gains |
| |
Unrealized
losses |
| |
Fair
value |
| ||||||||||||
|
Collateralized loan obligations
|
| | | $ | 60,334 | | | | | $ | — | | | | | $ | (2,533) | | | | | $ | 57,801 | | |
| | |||||||||||||||||||||||||
|
December 31, 2017
|
| |
Amortized
cost |
| |
Unrealized
gains |
| |
Unrealized
losses |
| |
Fair
value |
| ||||||||||||
|
Collateralized loan obligations
|
| | | $ | 71,188 | | | | | $ | — | | | | | $ | (4,011) | | | | | $ | 67,177 | | |
| | |||||||||||||||||||||||||
| | | |
March 31,
2018 |
| |
December 31,
2017 |
| ||||||
|
Within 1 year
|
| | | $ | 5,523 | | | | | $ | 21,086 | | |
|
1 to 5 years
|
| | | | 29,668 | | | | | | 27,191 | | |
|
Over 5 years
|
| | | | 25,143 | | | | | | 22,911 | | |
| | | | | $ | 60,334 | | | | | $ | 71,188 | | |
| | |||||||||||||
| | | |
March 31,
2018 |
| |
December 31,
2017 |
| ||||||
|
Private equity
|
| | | $ | 90 | | | | | $ | — | | |
| | |||||||||||||
| | | |
Three months ended March 31, 2018
|
| |||||||||||||||||||||||||||
| | | |
Interest
income |
| |
Dividend
income |
| |
Realized
gains |
| |
Fees and
expenses |
| |
Net
investment income |
| |||||||||||||||
|
Collateralized loan obligations
|
| | | $ | 1,422 | | | | | $ | — | | | | | $ | — | | | | | $ | (95) | | | | | $ | 1,327 | | |
|
Federal funds
|
| | | | 51 | | | | | | — | | | | | | — | | | | | | — | | | | | | 51 | | |
|
Equity securities held by Lloyd’s syndicates
|
| | | | (2) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2) | | |
|
Fixed maturities held by Lloyd’s syndicates
|
| | | | 7 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7 | | |
| | | | $ | 1,478 | | | | | $ | — | | | | | $ | — | | | | | $ | (95) | | | | | $ | 1,383 | | | |
| | |||||||||||||||||||||||||||||||
| | | |
Three months ended March 31, 2017
|
| |||||||||||||||||||||||||||
| | | |
Interest
income |
| |
Dividend
income |
| |
Realized
gains |
| |
Fees and
expenses |
| |
Net
investment income |
| |||||||||||||||
|
Collateralized loan obligations
|
| | | $ | 2,275 | | | | | $ | — | | | | | $ | — | | | | | $ | (131) | | | | | $ | 2,144 | | |
|
CLO loan accumulation facility
|
| | | | — | | | | | | 55 | | | | | | 45 | | | | | | — | | | | | | 100 | | |
| | | | | $ | 2,275 | | | | | $ | 55 | | | | | $ | 45 | | | | | $ | (131) | | | | | $ | 2,244 | | |
| | |||||||||||||||||||||||||||||||
| | | |
March 31,
2018 |
| |
December 31,
2017 |
| ||||||
|
Bank deposits
|
| | | | 9,238 | | | | | | 4,793 | | |
|
Funds at Lloyd’s
|
| | | | 3,654 | | | | | | 3,513 | | |
|
Funds held on behalf of policyholders
|
| | | | 1,643 | | | | | | 3,467 | | |
| | | | | $ | 14,535 | | | | | $ | 11,773 | | |
| | |||||||||||||
| | | |
March 31,
2018 |
| |
December 31,
2017 |
| ||||||
|
Beginning of period
|
| | | $ | 10,356 | | | | | $ | 6,698 | | |
|
Capitalization of policy acquisition costs
|
| | | | 1,439 | | | | | | 3,860 | | |
|
Amortization
|
| | | | (471) | | | | | | (582) | | |
|
Unlocking
|
| | | | — | | | | | | 380 | | |
|
End of period
|
| | | $ | 11,324 | | | | | $ | 10,356 | | |
| | |||||||||||||
| | | |
March 31,
2018 |
| |
December 31,
2017 |
| ||||||
|
Beginning of period
|
| | | $ | 14,743 | | | | | $ | 14,324 | | |
|
Unlocking
|
| | | | — | | | | | | 419 | | |
|
End of period
|
| | | $ | 14,743 | | | | | $ | 14,743 | | |
| | |||||||||||||
| | | |
March 31,
2018 |
| |
December 31,
2017 |
| ||||||
|
Within 1 year
|
| | | $ | — | | | | | $ | — | | |
|
1 to 5 years
|
| | | | — | | | | | | — | | |
|
Over 5 years
|
| | | | 14,743 | | | | | | 14,743 | | |
| | | | | $ | 14,743 | | | | | $ | 14,743 | | |
| | |||||||||||||
| | | |
Captive
management contracts |
| |
Information
technology systems |
| |
Purchased
syndicate capacity |
| |
Total
|
| ||||||||||||
| Cost | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance at December 31, 2016
|
| | | $ | 886 | | | | | $ | 1,306 | | | | | $ | 375 | | | | | $ | 2,567 | | |
|
Additions
|
| | | | — | | | | | | 479 | | | | | | — | | | | | | 479 | | |
|
Balance at December 31, 2017
|
| | | | 886 | | | | | | 1,785 | | | | | | 375 | | | | | | 3,046 | | |
|
Additions
|
| | | | — | | | | | | 9 | | | | | | — | | | | | | 9 | | |
|
Balance at March 31, 2018
|
| | | $ | 886 | | | | | $ | 1,794 | | | | | $ | 375 | | | | | $ | 3,055 | | |
| Accumulated amortization | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance at December 31, 2016
|
| | | $ | 177 | | | | | $ | 286 | | | | | $ | 61 | | | | | $ | 524 | | |
|
Amortization
|
| | | | 177 | | | | | | 328 | | | | | | 56 | | | | | | 561 | | |
|
Balance at December 31, 2017
|
| | | | 354 | | | | | | 614 | | | | | | 117 | | | | | | 1,085 | | |
|
Amortization
|
| | | | 44 | | | | | | 96 | | | | | | 15 | | | | | | 155 | | |
|
Balance at March 31, 2018
|
| | | $ | 398 | | | | | $ | 710 | | | | | $ | 132 | | | | | $ | 1,240 | | |
| Carrying values | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2017
|
| | | $ | 532 | | | | | $ | 1,171 | | | | | $ | 258 | | | | | $ | 1,961 | | |
|
At March 31, 2018
|
| | | $ | 488 | | | | | $ | 1,084 | | | | | $ | 243 | | | | | $ | 1,815 | | |
| | |||||||||||||||||||||||||
| | | |
March 31, 2018
|
| |||||||||||||||
| | | |
Captive
management contracts |
| |
Information
technology systems |
| |
Purchased
syndicate capacity |
| |||||||||
|
Within 1 year
|
| | | $ | 177 | | | | | $ | 359 | | | | | $ | 75 | | |
|
1 to 5 years
|
| | | | 311 | | | | | | 725 | | | | | | 168 | | |
| | | | | $ | 488 | | | | | $ | 1,084 | | | | | $ | 243 | | |
| | |||||||||||||||||||
| | | |
December 31, 2017
|
| |||||||||||||||
| | | |
Captive
management contracts |
| |
Information
technology systems |
| |
Purchased
syndicate capacity |
| |||||||||
|
Within 1 year
|
| | | $ | 177 | | | | | $ | 357 | | | | | $ | 75 | | |
|
1 to 5 years
|
| | | | 355 | | | | | | 814 | | | | | | 183 | | |
| | | | | $ | 532 | | | | | $ | 1,171 | | | | | $ | 258 | | |
| | |||||||||||||||||||
| | | |
March 31,
2018 |
| |
December 31,
2017 |
| ||||||
|
Reinsurance to close funding, held by Lloyd’s syndicates
|
| | | $ | — | | | | | $ | 1,808 | | |
|
Prepayments and other assets
|
| | | | 2,208 | | | | | | 1,407 | | |
|
Fixed assets, net of depreciation
|
| | | | 1,114 | | | | | | 1,184 | | |
| | | | | $ | 3,322 | | | | | $ | 4,399 | | |
| | |||||||||||||
| | | |
March 31,
2018 |
| |
December 31,
2017 |
| ||||||
|
Net reserves, beginning of period
|
| | | $ | 4,994 | | | | | $ | 2,170 | | |
|
Transfer to reinsurance to close
|
| | | | (1,080) | | | | | | — | | |
| Incurred related to: | | | | ||||||||||
|
Current year
|
| | | | 181 | | | | | | 1,703 | | |
|
Prior year
|
| | | | 672 | | | | | | 1,454 | | |
|
Total net incurred
|
| | | | 853 | | | | | | 3,157 | | |
| Paid related to: | | | | ||||||||||
|
Current year
|
| | | | (12) | | | | | | (184) | | |
|
Prior year
|
| | | | (1,284) | | | | | | (469) | | |
|
Total net paid
|
| | | | (1,296) | | | | | | (653) | | |
|
Foreign currency translation
|
| | | | (135) | | | | | | 320 | | |
|
Net reserves, end of period
|
| | | | 3,336 | | | | | | 4,994 | | |
|
Reinsurance recoverable, end of period
|
| | | | 996 | | | | | | 409 | | |
|
Total reserves for loss and loss adjustment expenses
|
| | | $ | 4,332 | | | | | $ | 5,403 | | |
| | |||||||||||||
| | | |
March 31,
2018 |
| |
December 31,
2017 |
| ||||||
|
Beginning of period
|
| | | $ | 1,255 | | | | | $ | — | | |
|
Reinsurance to close – transfer from net reserves
|
| | | | 1,080 | | | | | | — | | |
|
Reinsurance to close – reserves for loss and loss expenses
|
| | | | — | | | | | | 1,808 | | |
|
Incurred related to prior years
|
| | | | (224) | | | | | | (100) | | |
|
Paid related to prior years
|
| | | | (136) | | | | | | (453) | | |
|
Total net incurred
|
| | | $ | 1,975 | | | | | $ | 1,255 | | |
| | |||||||||||||
| | | |
March 31, 2018
|
| |
December 31, 2017
|
| ||||||
|
Fixed annuity obligations
|
| | | $ | 3,344 | | | | | $ | 980 | | |
|
Critical illness contracts
|
| | | | 222 | | | | | | 188 | | |
|
Total future policy benefits
|
| | | $ | 3,566 | | | | | $ | 1,168 | | |
| | |||||||||||||
| | | |
March 31, 2018
|
| |
December 31, 2017
|
| ||||||
|
Unearned premium revenue – business segment
|
| | | $ | 5,189 | | | | | $ | 4,019 | | |
|
Unearned premium revenue – life segment
|
| | | | 5,128 | | | | | | 4,926 | | |
|
Unearned revenue – business segment
|
| | | | 106 | | | | | | 101 | | |
| | | | | $ | 10,423 | | | | | $ | 9,046 | | |
| | |||||||||||||
| | | |
Common
shares |
| |
Common
share units |
| |
Total
|
| |
Par value
|
| |
Additional
paid-in capital |
| |
Total
|
| ||||||||||||||||||
|
Balance at December 31, 2016
|
| | | | 241,875 | | | | | | 81,511 | | | | | | 323,386 | | | | | $ | 2 | | | | | $ | 4,399 | | | | | $ | 4,401 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 83 | | | | | | 83 | | |
|
Balance at December 31, 2017
|
| | | | 241,875 | | | | | | 81,511 | | | | | | 323,386 | | | | | | 2 | | | | | | 4,482 | | | | | | 4,484 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 61 | | | | | | 61 | | |
|
Balance at March 31, 2018
|
| | | | 241,875 | | | | | | 81,511 | | | | | | 323,386 | | | | | $ | 2 | | | | | $ | 4,543 | | | | | $ | 4,545 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
Preferred
shares |
| |
Par value
|
| |
Additional
paid-in capital |
| |
Total
|
| ||||||||||||
|
Balance at December 31, 2016
|
| | | | 7,610,444 | | | | | | 76 | | | | | | 75,750 | | | | | | 75,826 | | |
|
Repurchase of shares
|
| | | | (50,000) | | | | | | (1) | | | | | | (608) | | | | | | (609) | | |
|
Balance at March 31, 2018 and December 31, 2017
|
| | | | 7,560,444 | | | | | $ | 75 | | | | | $ | 75,142 | | | | | $ | 75,217 | | |
| | |||||||||||||||||||||||||
| | | |
Warrants
outstanding |
| |
Weighted
average exercise price |
| |
Weighted
average remaining contractual life |
| |||||||||
|
Balance at December 31, 2017
|
| | | | 1,630,220 | | | | | $ | 10.34 | | | | | | 6.31 years | | |
|
Balance at March 31, 2018
|
| | | | 1,630,220 | | | | | $ | 10.34 | | | | | | 6.06 years | | |
| | |||||||||||||||||||
| | | |
2018
|
| |
2017
|
| ||||||
|
Basic weighted average number of common shares outstanding
|
| | | | 323,386 | | | | | | 323,386 | | |
|
Effect of dilutive securities preferred shares
|
| | | | 10,491,628 | | | | | | 9,778,736 | | |
|
Diluted weighted average number of shares outstanding
|
| | | | 10,815,014 | | | | | | 10,102,122 | | |
| | |||||||||||||
| | | |
Number of
shares |
| |
Weighted
average fair value |
| ||||||
|
Nonvested at December 31, 2016
|
| | | | — | | | | |||||
|
Awards granted
|
| | | | 26,214 | | | | | $ | 9.54 | | |
|
Awards surrendered
|
| | | | (4,221) | | | | | | 9.48 | | |
|
Balance at December 31, 2017
|
| | | | 21,993 | | | | | | 9.54 | | |
|
Awards granted
|
| | | | 62,000 | | | | | | 8.70 | | |
|
Balance at March 31, 2018
|
| | | | 83,993 | | | | | $ | 8.92 | | |
| | |||||||||||||
|
March 31, 2018
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
NAV practical
expedient |
| |
Total fair value
|
| |||||||||||||||
|
Regulatory deposits
|
| | | $ | 4,600 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 4,600 | | |
|
Restricted cash
|
| | | | 14,535 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,535 | | |
| Investments, available-for-sale | | | | | | | |||||||||||||||||||||||||
|
Equity securities held by Lloyd’s
syndicates |
| | | | 525 | | | | | | 448 | | | | | | — | | | | | | — | | | | | | 973 | | |
|
Fixed maturities held by Lloyd’s
syndicates |
| | | | 1,234 | | | | | | 1,405 | | | | | | — | | | | | | — | | | | | | 2,639 | | |
|
Other investment funds
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,422 | | | | | | 2,422 | | |
|
Investments, other
|
| | | | — | | | | | | — | | | | | | — | | | | | | 90 | | | | | | 90 | | |
|
Subtotal excluding separate account assets
|
| | | | 20,894 | | | | | | 1,853 | | | | | | — | | | | | | 2,512 | | | | | | 25,259 | | |
|
Separate account policy loans
|
| | | | — | | | | | | — | | | | | | 65,516 | | | | | | — | | | | | | 65,516 | | |
|
Separate account assets
|
| | | | 563,954 | | | | | | 226,389 | | | | | | 108,394 | | | | | | 541,119 | | | | | | 1,439,856 | | |
| | | | | $ | 584,848 | | | | | $ | 228,242 | | | | | $ | 173,910 | | | | | $ | 543,631 | | | | | $ | 1,530,631 | | |
| | |||||||||||||||||||||||||||||||
|
December 31, 2017
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
NAV practical
expedient |
| |
Total fair value
|
| |||||||||||||||
| Investments, available-for-sale | | | | | | | |||||||||||||||||||||||||
|
Equity securities held by Lloyd’s
syndicates |
| | | $ | 525 | | | | | $ | 448 | | | | | $ | —- | | | | | $ | —- | | | | | $ | 973 | | |
|
Fixed maturities held by Lloyd’s
syndicates |
| | | | 1,234 | | | | | | 1,405 | | | | | | — | | | | | | — | | | | | | 2,639 | | |
|
Restricted cash
|
| | | | 11,773 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,773 | | |
|
Regulatory deposits
|
| | | | 4,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,600 | | |
|
Subtotal excluding separate account assets
|
| | | | 18,132 | | | | | | 1,853 | | | | | | — | | | | | | — | | | | | | 19,985 | | |
|
Separate account policy loans
|
| | | | — | | | | | | — | | | | | | 65,204 | | | | | | — | | | | | | 65,204 | | |
|
Separate account assets
|
| | | | 552,453 | | | | | | 209,832 | | | | | | 108,394 | | | | | | 536,087 | | | | | | 1,406,766 | | |
| | | | | $ | 570,585 | | | | | $ | 211,685 | | | | | $ | 173,598 | | | | | $ | 536,087 | | | | | $ | 1,491,955 | | |
| | |||||||||||||||||||||||||||||||
|
March 31, 2018
|
| |
Separate account
policy loans |
| |
Separate
account assets |
| |
Total
|
| |||||||||
|
Beginning of period
|
| | | $ | 65,204 | | | | | $ | 108,394 | | | | | $ | 173,598 | | |
|
Issuances
|
| | | | 3,010 | | | | | | — | | | | | | 3,010 | | |
|
Principal repayment
|
| | | | (3,118) | | | | | | — | | | | | | (3,118) | | |
|
Interest
|
| | | | 420 | | | | | | — | | | | | | 420 | | |
|
End of period
|
| | | $ | 65,516 | | | | | $ | 108,394 | | | | | $ | 173,910 | | |
| | |||||||||||||||||||
|
December 31, 2017
|
| |
Separate account
policy loans |
| |
Separate
account assets |
| |
Total
|
| |||||||||
|
Beginning of year
|
| | | $ | 63,185 | | | | | $ | 105,177 | | | | | $ | 168,362 | | |
|
Acquired from acquisition (Note 3)
|
| | | | 11,133 | | | | | | — | | | | | | 11,133 | | |
|
Issuances
|
| | | | (8,211) | | | | | | — | | | | | | (8,211) | | |
|
Principal repayment
|
| | | | 1,560 | | | | | | — | | | | | | 1,560 | | |
|
Interest
|
| | | | (2,463) | | | | | | — | | | | | | (2,463) | | |
|
Transfer
|
| | | | — | | | | | | 3,217 | | | | | | 3,217 | | |
|
End of year
|
| | | $ | 65,204 | | | | | $ | 108,394 | | | | | $ | 173,598 | | |
| | |||||||||||||||||||
|
March 31, 2018
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
fair value |
| |
Total
carrying value |
| |||||||||||||||
| Assets | | | | | | | |||||||||||||||||||||||||
|
Investments, held-to-maturity
|
| | | $ | — | | | | | $ | — | | | | | $ | 57,801 | | | | | $ | 57,801 | | | | | $ | 60,334 | | |
|
Accrued investment income
|
| | | | — | | | | | | 1,405 | | | | | | — | | | | | | 1,405 | | | | | | 1,405 | | |
|
Premiums receivable
|
| | | | — | | | | | | 5,626 | | | | | | — | | | | | | 5,626 | | | | | | 5,626 | | |
|
Accounts receivable
|
| | | | — | | | | | | 1,237 | | | | | | — | | | | | | 1,237 | | | | | | 1,237 | | |
|
Other assets
|
| | | | — | | | | | | 166 | | | | | | — | | | | | | 166 | | | | | | 166 | | |
|
Separate account assets
|
| | | | — | | | | | | — | | | | | | 43,187 | | | | | | 43,187 | | | | | | 45,945 | | |
| | | | | | — | | | | | | 8,434 | | | | | | 100,988 | | | | | | 109,422 | | | | | | 114,713 | | |
| Liabilities | | | | | | | |||||||||||||||||||||||||
|
Accounts payable and accrued liabilities
|
| | | | — | | | | | | 4,271 | | | | | | — | | | | | | 4,271 | | | | | | 4,270 | | |
|
Funds held on behalf of third parties
|
| | | | — | | | | | | 11,884 | | | | | | — | | | | | | 11,884 | | | | | | 11,884 | | |
|
Surplus debenture
|
| | | | — | | | | | | — | | | | | | 889 | | | | | | 889 | | | | | | 889 | | |
|
Separate account liabilities
|
| | | | — | | | | | | — | | | | | | 43,187 | | | | | | 43,187 | | | | | | 45,945 | | |
| | | | | $ | — | | | | | $ | 16,155 | | | | | $ | 44,076 | | | | | $ | 60,231 | | | | | $ | 62,988 | | |
| | |||||||||||||||||||||||||||||||
|
December 31, 2017
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
fair value |
| |
Total
carrying value |
| |||||||||||||||
| Assets | | | | | | | |||||||||||||||||||||||||
|
Investments, held-to-maturity
|
| | | $ | — | | | | | $ | — | | | | | $ | 67,177 | | | | | $ | 67,177 | | | | | $ | 71,188 | | |
|
Accrued investment income
|
| | | | — | | | | | | 1,837 | | | | | | — | | | | | | 1,837 | | | | | | 1,837 | | |
|
Premiums receivable
|
| | | | — | | | | | | 7,646 | | | | | | — | | | | | | 7,646 | | | | | | 7,646 | | |
|
Accounts receivable
|
| | | | — | | | | | | 2,084 | | | | | | — | | | | | | 2,084 | | | | | | 2,084 | | |
|
Other assets
|
| | | | — | | | | | | 195 | | | | | | — | | | | | | 195 | | | | | | 195 | | |
|
Separate account asset
|
| | | | — | | | | | | — | | | | | | 42,748 | | | | | | 42,748 | | | | | | 45,172 | | |
| | | | | | — | | | | | | 11,762 | | | | | | 109,925 | | | | | | 121,687 | | | | | | 128,122 | | |
| Liabilties | | | | | | | |||||||||||||||||||||||||
|
Accounts payable and accrued liabilties
|
| | | | — | | | | | | 9,087 | | | | | | — | | | | | | 9,087 | | | | | | 9,087 | | |
|
Funds held on behalf of third parties
|
| | | | — | | | | | | 9,315 | | | | | | — | | | | | | 9,315 | | | | | | 9,315 | | |
|
Note payable
|
| | | | — | | | | | | — | | | | | | 10,318 | | | | | | 10,318 | | | | | | 10,318 | | |
|
Surplus debenture
|
| | | | — | | | | | | — | | | | | | 857 | | | | | | 857 | | | | | | 857 | | |
|
Separate account liabilities
|
| | | | — | | | | | | — | | | | | | 42,748 | | | | | | 42,748 | | | | | | 45,172 | | |
| | | | | $ | — | | | | | $ | 18,402 | | | | | $ | 53,923 | | | | | $ | 72,325 | | | | | $ | 74,749 | | |
| | |||||||||||||||||||||||||||||||
|
March 31, 2018
|
| |
Investments,
held-to-maturity |
| |
Separate
account assets |
| |
Total
|
| |||||||||
|
Beginning of period
|
| | | $ | 67,177 | | | | | $ | 42,748 | | | | | $ | 109,925 | | |
|
Purchases
|
| | | | 5,158 | | | | | | 860 | | | | | | 6,018 | | |
|
Principal repayments
|
| | | | (16,012) | | | | | | (87) | | | | | | (16,099) | | |
|
Unrealized gains and losses
|
| | | | 1,478 | | | | | | (334) | | | | | | 1,144 | | |
|
End of period
|
| | | $ | 57,801 | | | | | $ | 43,187 | | | | | $ | 100,988 | | |
| | |||||||||||||||||||
|
December 31, 2017
|
| |
Investments,
held-to-maturity |
| |
Separate
account assets |
| |
Total
|
| |||||||||
|
Beginning of year
|
| | | $ | 76,645 | | | | | $ | 29,461 | | | | | $ | 106,106 | | |
|
Purchases
|
| | | | 3,548 | | | | | | 17,518 | | | | | | 21,066 | | |
|
Principal repayments
|
| | | | (4,091) | | | | | | (813) | | | | | | (4,904) | | |
|
Other-than-temporary impairment
|
| | | | (1,701) | | | | | | — | | | | | | (1,701) | | |
|
Unrealized gains and losses
|
| | | | (7,224) | | | | | | (3,418) | | | | | | (10,642) | | |
|
End of year
|
| | | $ | 67,177 | | | | | $ | 42,748 | | | | | $ | 109,925 | | |
| | |||||||||||||||||||
| | | |
2018
|
| |
2017
|
| ||||||
|
Gross written premium
|
| | | $ | 1,103 | | | | | $ | 1,832 | | |
|
Reinsurance ceded
|
| | | | (107) | | | | | | (351) | | |
|
Change in unearned premiums
|
| | | | 592 | | | | | | (677) | | |
|
Net premiums earned
|
| | | $ | 1,588 | | | | | $ | 804 | | |
| | |||||||||||||
| | | |
2018
|
| |
2017
|
| ||||||
|
Change in reinsurance recoverable
|
| | | $ | 530 | | | | | $ | (55) | | |
|
Finance charge on note payable
|
| | | | 318 | | | | | | — | | |
| | | | | $ | 848 | | | | | $ | (55) | | |
| | |||||||||||||
|
March 31, 2018
|
| |
Life
|
| |
Business
|
| |
Corporate
|
| |
Total
|
| ||||||||||||
| Revenues | | | | | | ||||||||||||||||||||
|
Policy charges and fee income
|
| | | $ | 2,971 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,971 | | |
|
Reinsurance ceded
|
| | | | (554) | | | | | | — | | | | | | — | | | | | | (554) | | |
|
Net premiums earned
|
| | | | — | | | | | | 1,588 | | | | | | — | | | | | | 1,588 | | |
|
Management and administration fees
|
| | | | 28 | | | | | | 773 | | | | | | — | | | | | | 801 | | |
|
Net investment income
|
| | | | 1,320 | | | | | | 63 | | | | | | — | | | | | | 1,383 | | |
|
Other income
|
| | | | 431 | | | | | | 417 | | | | | | — | | | | | | 848 | | |
|
Total revenues
|
| | | | 4,196 | | | | | | 2,841 | | | | | | — | | | | | | 7,037 | | |
| Expenses | | | | | | ||||||||||||||||||||
|
Policyholder benefits and death claims
|
| | | | 34 | | | | | | — | | | | | | — | | | | | | 34 | | |
|
Net loss and loss adjustment expenses
|
| | | | — | | | | | | 1,104 | | | | | | — | | | | | | 1,104 | | |
|
Amortization of deferred policy acquisition
costs |
| | | | 471 | | | | | | — | | | | | | — | | | | | | 471 | | |
|
Underwriting, general and administrative expenses
|
| | | | 1,920 | | | | | | 1,772 | | | | | | 789 | | | | | | 4,481 | | |
|
Total expenses
|
| | | | 2,425 | | | | | | 2,876 | | | | | | 789 | | | | | | 6,090 | | |
|
Income/(loss) before income tax
|
| | | | 1,771 | | | | | | (35) | | | | | | (789) | | | | | | 947 | | |
|
Current income tax expense
|
| | | | (25) | | | | | | — | | | | | | — | | | | | | (25) | | |
|
Net income/(loss)
|
| | | $ | 1,746 | | | | | $ | (35) | | | | | $ | (789) | | | | | $ | 922 | | |
|
Total assets
|
| | | $ | 1,641,593 | | | | | $ | 22,311 | | | | | $ | 21,261 | | | | | $ | 1,685,165 | | |
|
Total liabilities
|
| | | $ | 1,572,606 | | | | | $ | 16,230 | | | | | $ | 210 | | | | | $ | 1,589,046 | | |
| | |||||||||||||||||||||||||
|
March 31, 2017
|
| |
Life
|
| |
Business
|
| |
Corporate
|
| |
Total
|
| ||||||||||||
| Revenues | | | | | | ||||||||||||||||||||
|
Policy charges and fee income
|
| | | $ | 2,690 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,690 | | |
|
Reinsurance ceded
|
| | | | (650) | | | | | | — | | | | | | — | | | | | | (650) | | |
|
Net premiums earned
|
| | | | — | | | | | | 804 | | | | | | — | | | | | | 804 | | |
|
Management and administration fees
|
| | | | — | | | | | | 673 | | | | | | — | | | | | | 673 | | |
|
Net investment income
|
| | | | 2,244 | | | | | | — | | | | | | — | | | | | | 2,244 | | |
|
Other income
|
| | | | (55) | | | | | | — | | | | | | — | | | | | | (55) | | |
|
Total revenues
|
| | | | 4,229 | | | | | | 1,477 | | | | | | — | | | | | | 5,706 | | |
| Expenses | | | | | | ||||||||||||||||||||
|
Net loss and loss adjustment expenses
|
| | | | — | | | | | | 923 | | | | | | — | | | | | | 923 | | |
|
Amortization of deferred policy acquisition
costs |
| | | | 372 | | | | | | — | | | | | | — | | | | | | 372 | | |
|
Amortization of value of business acquired
|
| | | | 28 | | | | | | — | | | | | | — | | | | | | 28 | | |
|
Finance charge
|
| | | | 223 | | | | | | — | | | | | | — | | | | | | 223 | | |
|
Underwriting, general and administrative expenses
|
| | | | 1,953 | | | | | | 657 | | | | | | 554 | | | | | | 3,164 | | |
|
Total expenses
|
| | | | 2,576 | | | | | | 1,580 | | | | | | 554 | | | | | | 4,710 | | |
|
Income/(loss) before income tax
|
| | | | 1,653 | | | | | | (103) | | | | | | (554) | | | | | | 996 | | |
|
Current income tax benefit
|
| | | | (7) | | | | | | — | | | | | | — | | | | | | (7) | | |
|
Deferred income benefit
|
| | | | — | | | | | | (15) | | | | | | — | | | | | | (15) | | |
|
Net income/(loss)
|
| | | $ | 1,646 | | | | | $ | (118) | | | | | $ | (554) | | | | | $ | 974 | | |
|
Total assets
|
| | | $ | 1,224,719 | | | | | $ | 16,133 | | | | | $ | 18,536 | | | | | $ | 1,259,388 | | |
|
Total liabilities
|
| | | $ | 1,137,993 | | | | | $ | 10,420 | | | | | $ | 17,411 | | | | | $ | 1,165,824 | | |
| | |||||||||||||||||||||||||
|
March 31, 2018
|
| |
Cayman Islands
|
| |
Puerto Rico
|
| |
United Kingdom
|
| |
United States
|
| |
Total
|
| |||||||||||||||
| Revenues | | | | | | | |||||||||||||||||||||||||
|
Policy charges and fee income
|
| | | $ | 845 | | | | | $ | 2,126 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,971 | | |
|
Reinsurance ceded
|
| | | | (167) | | | | | | (387) | | | | | | — | | | | | | — | | | | | | (554) | | |
|
Net premiums earned
|
| | | | — | | | | | | — | | | | | | 1,588 | | | | | | — | | | | | | 1,588 | | |
|
Management and administration
fees |
| | | | 168 | | | | | | 28 | | | | | | — | | | | | | 605 | | | | | | 801 | | |
|
Net investment income
|
| | | | 1,239 | | | | | | 139 | | | | | | 5 | | | | | | — | | | | | | 1,383 | | |
|
Other income
|
| | | | 69 | | | | | | 362 | | | | | | 417 | | | | | | — | | | | | | 848 | | |
|
Total revenues
|
| | | $ | 2,154 | | | | | $ | 2,268 | | | | | $ | 2,010 | | | | | $ | 605 | | | | | $ | 7,037 | | |
| | |||||||||||||||||||||||||||||||
|
March 31, 2017
|
| |
Cayman Islands
|
| |
Puerto Rico
|
| |
United Kingdom
|
| |
United States
|
| |
Total
|
| |||||||||||||||
| Revenues | | | | | | | |||||||||||||||||||||||||
|
Policy charges and fee income
|
| | | $ | 898 | | | | | $ | 1,792 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,690 | | |
|
Reinsurance ceded
|
| | | | (184) | | | | | | (466) | | | | | | — | | | | | | — | | | | | | (650) | | |
|
Net premiums earned
|
| | | | — | | | | | | — | | | | | | 804 | | | | | | — | | | | | | 804 | | |
|
Management and administration
fees |
| | | | 165 | | | | | | 3 | | | | | | — | | | | | | 505 | | | | | | 673 | | |
|
Net investment income
|
| | | | 2,244 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,244 | | |
|
Other income
|
| | | | (24) | | | | | | (31) | | | | | | — | | | | | | — | | | | | | (55) | | |
|
Total revenues
|
| | | $ | 3,099 | | | | | $ | 1,298 | | | | | $ | 804 | | | | | $ | 505 | | | | | $ | 5,706 | | |
| | |||||||||||||||||||||||||||||||
|
March 31, 2018
|
| |
Cayman Islands
|
| |
Puerto Rico
|
| |
United Kingdom
|
| |
United States
|
| |
Total
|
| |||||||||||||||
|
Total assets
|
| | | $ | 247,283 | | | | | $ | 1,419,586 | | | | | $ | 17,162 | | | | | $ | 1,134 | | | | | $ | 1,685,165 | | |
|
Total liabilities
|
| | | | 184,643 | | | | | | 1,390,309 | | | | | | 13,904 | | | | | | 190 | | | | | | 1,589,046 | | |
| | | | | $ | 62,640 | | | | | $ | 29,277 | | | | | $ | 3,258 | | | | | $ | 944 | | | | | $ | 96,119 | | |
| | |||||||||||||||||||||||||||||||
|
December 31, 2017
|
| |
Cayman Islands
|
| |
Puerto Rico
|
| |
United Kingdom
|
| |
United States
|
| |
Total
|
| |||||||||||||||
|
Total assets
|
| | | $ | 257,038 | | | | | $ | 1,382,884 | | | | | $ | 19,097 | | | | | $ | 1,131 | | | | | $ | 1,660,150 | | |
|
Total liabilities
|
| | | | 185,739 | | | | | | 1,363,250 | | | | | | 15,836 | | | | | | 187 | | | | | | 1,565,012 | | |
| | | | | $ | 71,299 | | | | | $ | 19,634 | | | | | $ | 3,261 | | | | | $ | 944 | | | | | $ | 95,138 | | |
| | |||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| ||||||
| Changes in operating assets and liabilities: | | | | ||||||||||
|
Accrued investment income
|
| | | $ | 432 | | | | | $ | 492 | | |
|
Premiums receivable
|
| | | | 2,020 | | | | | | (1,831) | | |
|
Accounts receivable
|
| | | | 847 | | | | | | 164 | | |
|
Restricted cash
|
| | | | (2,762) | | | | | | 10,069 | | |
|
Reinsurance recoverable
|
| | | | (700) | | | | | | 55 | | |
|
Income tax receivable
|
| | | | (54) | | | | | | — | | |
|
Deferred income taxes
|
| | | | — | | | | | | 15 | | |
|
Deferred offering costs
|
| | | | (86) | | | | | | (73) | | |
|
Deferred policy acquisition costs
|
| | | | (1,439) | | | | | | (319) | | |
|
Other assets
|
| | | | 1,006 | | | | | | 127 | | |
|
Reserves for loss and loss adjustment expenses
|
| | | | (351) | | | | | | 923 | | |
|
Losses payable
|
| | | | (1,056) | | | | | | — | | |
|
Reserves for future policy benefits
|
| | | | 2,398 | | | | | | 118 | | |
|
Unearned revenue
|
| | | | 1,377 | | | | | | 695 | | |
|
Accounts payable and accrued liabilities
|
| | | | (4,816) | | | | | | (902) | | |
|
Funds held on behalf of third parties
|
| | | | 2,569 | | | | | | (10,152) | | |
|
Income taxes payable
|
| | | | 24 | | | | | | 7 | | |
| | | | | $ | (590) | | | | | $ | (612) | | |
| Supplemental disclosures of cash flow information: | | | | ||||||||||
|
Net cash paid for income tax
|
| | | $ | 54 | | | | | $ | — | | |
|
Cash interest income received, included in net investment income
|
| | | $ | 1,909 | | | | | $ | 2,767 | | |
| | |||||||||||||
| | | |
March 31, 2018
|
| |
December 31, 2017
|
| ||||||
|
Within 1 year
|
| | | $ | 380 | | | | | $ | 351 | | |
|
1 to 5 years
|
| | | | 1,036 | | | | | | 1,047 | | |
|
Over 5 years
|
| | | | — | | | | | | 14 | | |
| | | | | $ | 1,416 | | | | | $ | 1,412 | | |
| | |||||||||||||
| | | |
2016
|
| |
2015
|
| ||||||
| | | | | | | | | |
(Note 13)
|
| |||
| Assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 1,329 | | | | | $ | 1,295 | | |
|
Regulatory deposits (Note 12)
|
| | | | 750 | | | | | | 750 | | |
|
Accounts receivable
|
| | | | 317 | | | | | | 102 | | |
|
Income tax receivable
|
| | | | 1 | | | | | | 1 | | |
|
Prepaids
|
| | | | 215 | | | | | | 223 | | |
|
Deferred policy acquisition costs (Note 3)
|
| | | | 917 | | | | | | 964 | | |
|
Reinsurance recoverable (Note 7)
|
| | | | 1,398 | | | | | | 1,180 | | |
|
Separate account policy loans (Note 4)
|
| | | | 18,765 | | | | | | 19,012 | | |
|
Separate account assets (Note 9)
|
| | | | 536,363 | | | | | | 491,213 | | |
|
Total assets
|
| | | | 560,055 | | | | | | 514,740 | | |
| Liabilities and shareholder’s equity | | | | ||||||||||
| Liabilities | | | | ||||||||||
|
Other liabilities (Note 5)
|
| | | | 180 | | | | | | 156 | | |
|
Unearned revenue
|
| | | | 1,524 | | | | | | 1,714 | | |
|
Due to related parties (Note 6)
|
| | | | 204 | | | | | | 5 | | |
|
Separate account liabilities
|
| | | | 555,128 | | | | | | 510,225 | | |
|
Total liabilities
|
| | | | 557,036 | | | | | | 512,100 | | |
| Shareholder’s equity | | | | ||||||||||
|
Ordinary shares: par value $1.00 per share – 750,000 issued and outstanding (Note 8)
|
| | | | 750 | | | | | | 750 | | |
|
Additional paid-in capital (Note 8)
|
| | | | 250 | | | | | | 250 | | |
|
Retained earnings
|
| | | | 2,019 | | | | | | 1,640 | | |
|
Total shareholder’s equity
|
| | | | 3,019 | | | | | | 2,640 | | |
|
Total liabilities and shareholder’s equity
|
| | | $ | 560,055 | | | | | $ | 514,740 | | |
| | |||||||||||||
| | | |
2016
|
| |
2015
|
| ||||||
| | | | | | | | | |
(Note 13)
|
| |||
| Revenues | | | | | | | | | | | | | |
|
Policy charges and fee income
|
| | | $ | 2,349 | | | | | $ | 3,398 | | |
|
Reinsurance ceded
|
| | | | (356) | | | | | | (536) | | |
|
Change in reinsurance recoverable
|
| | | | 218 | | | | | | 1,180 | | |
|
Net investment income
|
| | | | 52 | | | | | | 64 | | |
|
Total revenues
|
| | | | 2,263 | | | | | | 4,106 | | |
| Expenses | | | | ||||||||||
|
Loss and loss adjustment expenses
|
| | | | — | | | | | | 29 | | |
|
Amortization of deferred policy acquisition costs
|
| | | | 1,067 | | | | | | 1,478 | | |
|
Underwriting, general and administrative expenses (Note 10)
|
| | | | 292 | | | | | | 624 | | |
|
Total expenses
|
| | | | 1,359 | | | | | | 2,131 | | |
|
Net income
|
| | | $ | 904 | | | | | $ | 1,975 | | |
| | |||||||||||||
| | | |
Ordinary
shares |
| |
Additional
paid-in capital |
| |
Retained
earnings |
| |
Total
shareholder’s equity |
| ||||||||||||
| | | | | | | | | | | | | | | |
(Note 13)
|
| |
(Note 13)
|
| ||||||
|
Balance at December 31, 2014
|
| | | $ | 750 | | | | | $ | 250 | | | | | $ | 190 | | | | | $ | 1,190 | | |
|
Dividends
|
| | | | — | | | | | | — | | | | | | (525) | | | | | | (525) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | 1,975 | | | | | | 1,975 | | |
|
Balance at December 31, 2015
|
| | | $ | 750 | | | | | $ | 250 | | | | | $ | 1,640 | | | | | $ | 2,640 | | |
|
Dividends
|
| | | | — | | | | | | — | | | | | | (525) | | | | | | (525) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | 904 | | | | | | 904 | | |
|
Balance at September 30, 2016
|
| | | $ | 750 | | | | | $ | 250 | | | | | $ | 2,019 | | | | | $ | 3,019 | | |
| | |||||||||||||||||||||||||
| | | |
2016
|
| |
2015
|
| ||||||
| | | | | | | | | |
(Note 13)
|
| |||
| Cash flows from operating activities | | | | ||||||||||
|
Net income
|
| | | $ | 904 | | | | | | 1,975 | | |
|
Adjustments to reconcile net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Amortization of deferred policy acquisition costs
|
| | | | 1,067 | | | | | | 1,478 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (215) | | | | | | 184 | | |
|
Prepaids
|
| | | | 8 | | | | | | (223) | | |
|
Deferred policy acquisition costs
|
| | | | (1,020) | | | | | | (3,136) | | |
|
Reinsurance recoverable
|
| | | | (218) | | | | | | (1,180) | | |
|
Other liabilities
|
| | | | 24 | | | | | | 122 | | |
|
Unearned revenue
|
| | | | (190) | | | | | | 1,714 | | |
|
Due to related parties
|
| | | | 199 | | | | | | (26) | | |
|
Net cash provided by operating activities
|
| | | | 559 | | | | | | 908 | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Dividends paid on ordinary shares
|
| | | | (525) | | | | | | (525) | | |
|
Net cash used in financing activities
|
| | | | (525) | | | | | | (525) | | |
|
Net increase in cash and cash equivalents
|
| | | | 34 | | | | | | 383 | | |
|
Cash and cash equivalents, beginning of period/year
|
| | | | 1,295 | | | | | | 912 | | |
|
Cash and cash equivalents, end of period/year
|
| | | $ | 1,329 | | | | | $ | 1,295 | | |
| | |||||||||||||
| | | |
September 30,
2016 |
| |
December 31,
2015 |
| ||||||
|
Balance, beginning of period/year
|
| | | $ | 964 | | | | | $ | 893 | | |
|
Capitalization of policy acquisition costs
|
| | | | 1,020 | | | | | | 1,549 | | |
|
Amortization
|
| | | | (1,067) | | | | | | (1,478) | | |
|
Balance, end of period/year
|
| | | $ | 917 | | | | | $ | 964 | | |
| | |||||||||||||
| | | |
September 30,
2016 |
| |
December 31,
2015 |
| ||||||
|
Accounts payable and accrued liabilities
|
| | | $ | 180 | | | | | $ | 156 | | |
| | | | | $ | 180 | | | | | $ | 156 | | |
| | |||||||||||||
| | | |
September 30,
2016 |
| |
December 31,
2015 |
| ||||||
|
Middlebury Investments Ltd
|
| | | $ | 199 | | | | | $ | 1 | | |
|
Lighthouse Capital Insurance Company
|
| | | | 5 | | | | | | 4 | | |
| | | | | $ | 204 | | | | | $ | 5 | | |
| | |||||||||||||
| | | |
Ordinary
shares |
| |
Par
value |
| |
Additional
paid-in capital |
| |
Total
|
| ||||||||||||
|
At September 30, 2016 and December 31, 2015
|
| | | | 750,000 | | | | | $ | 750 | | | | | $ | 250 | | | | | $ | 1,000 | | |
| | |||||||||||||||||||||||||
|
September 30, 2016
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
NAV practical
expedient |
| |
Total
fair value |
| |||||||||||||||
|
Regulatory deposits
|
| | | $ | 750 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 750 | | |
|
Subtotal excluding separate account assets
|
| | | | 750 | | | | | | — | | | | | | — | | | | | | — | | | | | | 750 | | |
|
Separate account policy loans
|
| | | | — | | | | | | — | | | | | | 18,765 | | | | | | — | | | | | | 18,765 | | |
|
Separate account assets
|
| | | | 182,470 | | | | | | 50,332 | | | | | | (1,478) | | | | | | 305,039 | | | | | | 536,363 | | |
| | | | | $ | 183,220 | | | | | $ | 50,332 | | | | | $ | 17,287 | | | | | $ | 305,039 | | | | | $ | 555,878 | | |
| | |||||||||||||||||||||||||||||||
|
December 31, 2015
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
NAV practical
expedient |
| |
Total
fair value |
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Note 13)
|
| |||
|
Regulatory deposits
|
| | | $ | 750 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 750 | | |
|
Subtotal excluding separate account assets
|
| | | | 750 | | | | | | — | | | | | | — | | | | | | — | | | | | | 750 | | |
|
Separate account policy loans
|
| | | | — | | | | | | — | | | | | | 19,012 | | | | | | — | | | | | | 19,012 | | |
|
Separate account assets
|
| | | | 151,035 | | | | | | 21,136 | | | | | | (1,899) | | | | | | 320,941 | | | | | | 491,213 | | |
| | | | | $ | 151,785 | | | | | $ | 21,136 | | | | | $ | 17,113 | | | | | $ | 320,941 | | | | | $ | 510,975 | | |
| | |||||||||||||||||||||||||||||||
|
September 30, 2016
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
fair value |
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts receivable
|
| | | $ | — | | | | | $ | 317 | | | | | $ | — | | | | | $ | 317 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other liabilities
|
| | | $ | — | | | | | $ | 180 | | | | | $ | — | | | | | $ | 180 | | |
| | |||||||||||||||||||||||||
|
December 31, 2015
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts receivable
|
| | | $ | — | | | | | $ | 102 | | | | | $ | — | | | | | $ | 102 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other liabilities
|
| | | $ | — | | | | | $ | 156 | | | | | $ | — | | | | | $ | 156 | | |
| | |||||||||||||||||||||||||
|
September 30, 2016
|
| |
Separate account
policy loans |
| |
Separate
account assets |
| |
Total
|
| |||||||||
|
Balance, beginning of period
|
| | | $ | 19,012 | | | | | $ | (1,899) | | | | | $ | 17,113 | | |
|
Issuances
|
| | | | 700 | | | | | | — | | | | | | 700 | | |
|
Principal repayment
|
| | | | (985) | | | | | | — | | | | | | (985) | | |
|
Interest
|
| | | | 38 | | | | | | — | | | | | | 38 | | |
|
Fair value adjustment
|
| | | | — | | | | | | 421 | | | | | | 421 | | |
|
Balance, end of period
|
| | | $ | 18,765 | | | | | $ | (1,478) | | | | | $ | 17,287 | | |
| | |||||||||||||||||||
|
December 31, 2015
|
| | | | | | | | | | | | | | | | | | |
| | | |
(Note 13)
|
| |
(Note 13)
|
| |
(Note 13)
|
| |||||||||
|
Balance, beginning of year
|
| | | $ | 18,860 | | | | | $ | 18 | | | | | $ | 18,878 | | |
|
Issuances
|
| | | | 150 | | | | | | (1,899) | | | | | | (1,749) | | |
|
Interest
|
| | | | 2 | | | | | | — | | | | | | 2 | | |
|
Fair value adjustment
|
| | | | — | | | | | | (18) | | | | | | (18) | | |
|
Balance, end of year
|
| | | $ | 19,012 | | | | | $ | (1,899) | | | | | $ | 17,113 | | |
| | |||||||||||||||||||
| | | |
2016
|
| |
2015
|
| ||||||
|
Management fees
|
| | | $ | 188 | | | | | $ | 430 | | |
|
Other
|
| | | | 47 | | | | | | 63 | | |
|
Government fees
|
| | | | 28 | | | | | | 35 | | |
|
Audit fees
|
| | | | 24 | | | | | | 27 | | |
|
Professional fees
|
| | | | 5 | | | | | | 69 | | |
| | | | | $ | 292 | | | | | $ | 624 | | |
| | |||||||||||||
| | | |
As amended
December 31, 2015 |
| |
As reported
December 31, 2015 |
| |
Impact
of change |
| |||||||||
| Assets | | | | | |||||||||||||||
|
Cash and cash equivalents
|
| | | $ | 1,295 | | | | | $ | 1,295 | | | | | $ | — | | |
|
Regulatory deposits
|
| | | | 750 | | | | | | 750 | | | | | | — | | |
|
Accounts receivable
|
| | | | 102 | | | | | | 104 | | | | | | (2) | | |
|
Income tax receivable
|
| | | | 1 | | | | | | 1 | | | | | | — | | |
|
Prepaids
|
| | | | 223 | | | | | | — | | | | | | 223 | | |
|
Deferred policy acquisition costs
|
| | | | 964 | | | | | | — | | | | | | 964 | | |
|
Reinsurance recoverable
|
| | | | 1,180 | | | | | | — | | | | | | 1,180 | | |
|
Separate account policy loans
|
| | | | 19,012 | | | | | | 19,037 | | | | | | (25) | | |
|
Separate account assets
|
| | | | 491,213 | | | | | | 898,896 | | | | | | (407,683) | | |
|
Total assets
|
| | | | 514,740 | | | | | | 920,083 | | | | | | (405,343) | | |
| Liabilities and shareholder’s equity | | | | | |||||||||||||||
| Liabilities | | | | | |||||||||||||||
|
Other liabilities
|
| | | | 156 | | | | | | 156 | | | | | | — | | |
|
Unearned revenue
|
| | | | 1,714 | | | | | | — | | | | | | 1,714 | | |
|
Due to related parties
|
| | | | 5 | | | | | | 5 | | | | | | — | | |
|
Separate account liabilities
|
| | | | 510,225 | | | | | | 917,933 | | | | | | (407,708) | | |
|
Total liabilities
|
| | | | 512,100 | | | | | | 918,094 | | | | | | (405,994) | | |
|
Shareholder’s equity
|
| | | | |||||||||||||||
|
Ordinary shares issued and outstanding (Note 8)
|
| | | | 750 | | | | | | 750 | | | | | | — | | |
|
Additional paid-in capital
|
| | | | 250 | | | | | | 250 | | | | | | — | | |
|
Retained earnings
|
| | | | 1,640 | | | | | | 989 | | | | | | 651 | | |
|
Total shareholder’s equity
|
| | | | 2,640 | | | | | | 1,989 | | | | | | 651 | | |
|
Total liabilities and shareholder’s equity
|
| | | $ | 514,740 | | | | | $ | 920,083 | | | | | $ | (405,343) | | |
| | |||||||||||||||||||
| | | |
As amended
December 31, 2015 |
| |
As reported
December 31, 2015 |
| |
Impact of
change |
|||||||||
| Revenues | | | | | ||||||||||||||
|
Policy charges and fee income
|
| | | $ | 3,398 | | | | | $ | 3,212 | | | | | $ | 186 | |
|
Reinsurance ceded
|
| | | | (536) | | | | | | (446) | | | | | | (90) | |
|
Change in recoverable
|
| | | | 1,180 | | | | | | — | | | | | | 1,180 | |
|
Net investment income
|
| | | | 64 | | | | | | 64 | | | | | | — | |
|
Total revenues
|
| | | | 4,106 | | | | | | 2,830 | | | | | | 1,276 | |
| Expenses | | | | | ||||||||||||||
|
Loss and loss adjustment expenses
|
| | | | 29 | | | | | | 29 | | | | | | — | |
|
Amortization of deferred policy acquisition costs
|
| | | | 1,478 | | | | | | — | | | | | | 1,478 | |
|
Underwriting, general and administrative and expenses
|
| | | | 624 | | | | | | 2,172 | | | | | | (1,548) | |
|
Total expenses
|
| | | | 2,131 | | | | | | 2,201 | | | | | | (70) | |
|
Net income
|
| | | $ | 1,975 | | | | | $ | 629 | | | | | $ | 1,346 | |
| | ||||||||||||||||||
| | | |
As amended
December 31, 2015 |
| |
As reported
December 31, 2015 |
| |
Impact of
change |
|||||||||
| Cash flows from operating activities | | | | | ||||||||||||||
|
Net income
|
| | | $ | 1,975 | | | | | $ | 629 | | | | | $ | 1,346 | |
|
Adjustments to reconcile net cash provided by operating
activities: |
| | | | ||||||||||||||
|
Amortization of deferred policy acquisition costs
|
| | | | 1,478 | | | | | | — | | | | | | 1,478 | |
|
Changes in operating assets and liabilities:
|
| | | | ||||||||||||||
|
Reinsurance recoverable
|
| | | | (1,180) | | | | | | — | | | | | | (1,180) | |
|
Accounts receivable
|
| | | | 184 | | | | | | 184 | | | | | | — | |
|
Deferred policy acquisition costs
|
| | | | (3,136) | | | | | | — | | | | | | (3,136) | |
|
Deferred reinsurance premium
|
| | | | (223) | | | | | | — | | | | | | (223) | |
|
Other liabilities
|
| | | | 122 | | | | | | 121 | | | | | | 1 | |
|
Unearned revenue
|
| | | | 1,714 | | | | | | — | | | | | | 1,714 | |
|
Due to related parties
|
| | | | (26) | | | | | | (26) | | | | | | — | |
|
Net cash provided by operating activities
|
| | | | 908 | | | | | | 908 | | | | | | — | |
| Cash flows from financing activities | | | | | ||||||||||||||
|
Dividends paid on ordinary shares
|
| | | | (525) | | | | | | (525) | | | | | | — | |
|
Net cash used in financing activities
|
| | | | (525) | | | | | | (525) | | | | | | — | |
|
Net increase in cash and cash equivalents
|
| | | | 383 | | | | | | 383 | | | | | | — | |
|
Cash and cash equivalents, beginning of year
|
| | | | 912 | | | | | | 912 | | | | | | — | |
|
Cash and cash equivalents, end of year
|
| | | $ | 1,295 | | | | | $ | 1,295 | | | | | | — | |
| | ||||||||||||||||||
|
Expense
|
| |
Amount
|
| |||
|
SEC Registration Fees
|
| | | $ | 18,675 | | |
|
FINRA Fees
|
| | | | * | | |
|
Legal Fees
|
| | | | * | | |
|
Accounting Fees
|
| | | | * | | |
|
Financial Printer
|
| | | | * | | |
|
Miscellaneous Fees and Expenses
|
| | | | * | | |
|
Total
|
| | | $ | | | |
| | |||||||
| | | | | ADVANTAGE INSURANCE INC. | |
| | | | |
By:
/s/ Walter C. Keenan
Walter C. Keenan
Director, President and Chief Executive Officer |
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Walter C. Keenan
Walter C. Keenan
|
| | Director, President and Chief Executive Officer (Principal Executive Officer) | | | May 23, 2018 | |
| |
/s/ Tamara K. Kravec
Tamara K. Kravec
|
| | Chief Financial Officer (Principal Financial Officer) | | | May 23, 2018 | |
| |
/s/ Matthew I. Lawson
Matthew I. Lawson
|
| | Chief Accounting Officer (Principal Accounting Officer) | | | May 23, 2018 | |
| |
*
Colin W. Devine
|
| | Director | | | May 23, 2018 | |
| |
*
Scot H. Fischer
|
| | Director | | | May 23, 2018 | |
| |
*
Mark Moffat
|
| | Director | | | May 23, 2018 | |
| |
*
David A. Whitefield
|
| | Director | | | May 23, 2018 | |
| |
*
Gary D. Witherspoon
|
| | Director | | | May 23, 2018 | |
| |
* By:
/s/ Walter C. Keenan
Attorney-in-Fact
|
| | | |