Delaware
|
65-0231984
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
Large accelerated filer o
|
Accelerated filer x
|
|
Non-accelerated filer o (Do not check if a smaller reporting company)
|
Smaller reporting company o
|
Explanatory Note
|
4
|
|
Item 1.
|
Financial Statements (Unaudited)
|
|
Report of Independent Registered Public Accounting Firm
|
5
|
|
Condensed Consolidated Balance Sheets as of March 31, 2010 and December 31, 2009
|
6
|
|
Condensed Consolidated Statements of Operations for the Three-Month Periods Ended March 31, 2010 and 2009
|
7
|
|
Condensed Consolidated Statements of Stockholders’ Equity for the Three-Month Periods Ended March 31, 2010 and 2009
|
8
|
|
Condensed Consolidated Statements of Cash Flows for the Three-Month Periods Ended March 31, 2010 and 2009
|
9
|
|
Notes to Condensed Consolidated Financial Statements
|
10
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
31
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
49
|
Item 4.
|
Controls and Procedures
|
50
|
PART II:
|
OTHER INFORMATION
|
|
Item 1.
|
Legal Proceedings
|
52
|
Item 1A.
|
Risk Factors
|
52
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
52
|
Item 3.
|
Defaults Upon Senior Securities
|
52
|
Item 4.
|
(Removed and Reserved)
|
52
|
Item 5.
|
Other Information
|
52
|
Item 6.
|
Exhibits
|
52
|
Signatures
|
54
|
●
|
Net income decreased by $1,362,721
|
|
●
|
Accumulated other comprehensive income increased by $1,478,917
|
|
●
|
Diluted earnings per share decreased by $0.04
|
|
●
|
Stockholders' equity increased by $116,197
|
|
(Unaudited and Restated)
|
||||||||
(See Note 1)
|
December 31,
|
|||||||
ASSETS
|
March 31, 2010
|
2009
|
||||||
Cash and cash equivalents
|
$ | 228,541,314 | $ | 192,924,291 | ||||
Investments
|
||||||||
Fixed maturities available for sale, at fair value
|
66,368,800 | 41,389,008 | ||||||
Equity securities available for sale, at fair value
|
66,087,564 | 73,408,002 | ||||||
Real estate, net
|
3,293,582 | 3,289,893 | ||||||
Prepaid reinsurance premiums
|
221,022,592 | 200,294,241 | ||||||
Reinsurance recoverables
|
65,035,714 | 91,816,433 | ||||||
Premiums receivable, net
|
38,709,483 | 37,363,110 | ||||||
Receivable from securities
|
12,148,475 | 6,259,973 | ||||||
Other receivables
|
4,201,023 | 5,068,367 | ||||||
Income taxes recoverable
|
3,908,997 | 3,211,874 | ||||||
Property and equipment, net
|
1,256,876 | 1,245,858 | ||||||
Deferred policy acquisition costs, net
|
12,436,392 | 9,464,624 | ||||||
Deferred income taxes
|
12,046,948 | 11,894,289 | ||||||
Other assets
|
492,641 | 617,337 | ||||||
Total assets
|
$ | 735,550,401 | $ | 678,247,300 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
LIABILITIES:
|
||||||||
Unpaid losses and loss adjustment expenses
|
$ | 131,736,670 | $ | 127,197,753 | ||||
Unearned premiums
|
298,317,010 | 278,370,544 | ||||||
Advance premium
|
23,357,329 | 17,078,558 | ||||||
Accounts payable
|
3,974,070 | 3,172,626 | ||||||
Bank overdraft
|
25,460,302 | 20,297,061 | ||||||
Reinsurance payable, net
|
89,208,479 | 73,104,595 | ||||||
Income taxes payable
|
489,967 | 368,968 | ||||||
Dividends payable
|
4,699,927 | - | ||||||
Other accrued expenses
|
19,279,747 | 20,750,385 | ||||||
Long-term debt
|
24,264,706 | 24,632,353 | ||||||
Total liabilities
|
620,788,207 | 564,972,843 | ||||||
STOCKHOLDERS' EQUITY:
|
||||||||
Cumulative convertible preferred stock, $.01 par value
|
1,077 | 1,087 | ||||||
Authorized shares - 1,000,000
|
||||||||
Issued shares - 107,690 and 108,640
|
||||||||
Outstanding shares - 107,690 and 108,640
|
||||||||
Minimum liquidation preference - $287,240 and $288,190
|
||||||||
Common stock, $.01 par value
|
408,772 | 402,146 | ||||||
Authorized shares - 55,000,000
|
||||||||
Issued shares - 40,877,087 and 40,214,884
|
||||||||
Outstanding shares - 39,166,033 and 37,774,765
|
||||||||
Treasury shares, at cost - 1,711,054 and 1,809,119 shares
|
(7,389,416 | ) | (7,948,606 | ) | ||||
Common stock held in trust, at cost 0 and 631,000 shares
|
- | (511,110 | ) | |||||
Additional paid-in capital
|
36,595,977 | 36,666,914 | ||||||
Accumulated other comprehensive (loss) income, net of taxes
|
(1,193,922 | ) | 563,654 | |||||
Retained earnings
|
86,339,706 | 84,100,372 | ||||||
Total stockholders' equity
|
114,762,194 | 113,274,457 | ||||||
Total liabilities and stockholders' equity
|
$ | 735,550,401 | $ | 678,247,300 |
(Restated see Note 1)
|
||||||||
For the Three
|
||||||||
Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
PREMIUMS EARNED AND OTHER REVENUES
|
||||||||
Direct premiums written
|
$ | 160,099,645 | $ | 145,212,145 | ||||
Ceded premiums written
|
(127,567,966 | ) | (95,727,857 | ) | ||||
Net premiums written
|
32,531,679 | 49,484,288 | ||||||
Decrease (increase) in net unearned premium
|
781,884 | (11,726,636 | ) | |||||
Premiums earned, net
|
33,313,563 | 37,757,652 | ||||||
Net investment income
|
192,953 | 324,589 | ||||||
Realized gains on investments
|
1,287,037 | 1,111,333 | ||||||
Foreign currency gains on investments
|
684,247 | - | ||||||
Commission revenue
|
8,737,871 | 7,444,849 | ||||||
Other revenue
|
1,004,253 | 1,479,377 | ||||||
Total premiums earned and other revenues
|
45,219,924 | 48,117,800 | ||||||
OPERATING COSTS AND EXPENSES
|
||||||||
Losses and loss adjustment expenses
|
23,651,712 | 20,420,664 | ||||||
General and administrative expenses
|
10,188,649 | 7,515,228 | ||||||
Total operating costs and expenses
|
33,840,361 | 27,935,892 | ||||||
INCOME BEFORE INCOME TAXES
|
11,379,563 | 20,181,908 | ||||||
Income taxes, current
|
3,484,213 | 8,582,617 | ||||||
Income taxes, deferred
|
951,102 | (838,539 | ) | |||||
Income taxes, net
|
4,435,315 | 7,744,078 | ||||||
NET INCOME
|
$ | 6,944,248 | $ | 12,437,830 | ||||
Basic net income per common share
|
$ | 0.18 | $ | 0.33 | ||||
Weighted average of common shares
|
||||||||
outstanding - Basic
|
38,889,176 | 37,561,341 | ||||||
Fully diluted net income per share
|
$ | 0.17 | $ | 0.31 | ||||
Weighted average of common shares
|
||||||||
outstanding - Diluted
|
40,434,042 | 39,921,929 | ||||||
Cash dividend declared per common share
|
$ | 0.12 | $ | 0.22 | ||||
For the Three
|
||||||||
Months Ended March 31,
|
||||||||
2010 | 2009 | |||||||
Comprehensive Income:
|
||||||||
Net income
|
$ | 6,944,248 | $ | 12,437,830 | ||||
Change in net unrealized (losses) gains on investments, net of tax
|
(1,757,576 | ) | 2,556,141 | |||||
Comprehensive Income
|
$ | 5,186,672 | $ | 14,993,971 |
For the Three Months Ended March 31, 2010 (Restated - see Note 1)
|
||||||||||||||||||||||||||||||||||||||||
Common Shares
|
Preferred Stock Shares
|
Common Stock Amount
|
Preferred Stock Amount
|
Additional Paid-In Capital
|
Retained Earnings
|
Accumulated Other Comprehensive Income (Loss)
|
Stock Held in Trust
|
Treasury Stock
|
Total Stockholders' Equity
|
|||||||||||||||||||||||||||||||
Balance, December 31, 2009
|
40,214,884 | 108,640 | $ | 402,146 | $ | 1,087 | $ | 36,666,914 | $ | 84,100,372 | $ | 563,654 | $ | (511,110 | ) | $ | (7,948,606 | ) | $ | 113,274,457 | ||||||||||||||||||||
Issuance of common shares
|
1,900,206 | 19,001 | 1,858,078 | (4,715,261 | ) | (2,838,182 | ) | |||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Preferred stock conversion
|
1,187 | (950 | ) | 12 | (10 | ) | (2 | ) | - | |||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Release of shares from SGT
|
939,900 | 511,110 | (2,328,858 | ) | (877,848 | ) | ||||||||||||||||||||||||||||||||||
Retirement of treasury shares
|
(1,239,190 | ) | (12,388 | ) | (7,591,863 | ) | 7,603,310 | (941 | ) | |||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Stock compensation plans
|
477,779 | 477,779 | ||||||||||||||||||||||||||||||||||||||
Net income-(Restated see Note 1)
|
6,944,248 | 6,944,248 | ||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Tax benefit on exercise
of stock options |
4,020,789 | 4,020,789 | ||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Amortization of deferred
compensation |
224,382 | 224,382 | ||||||||||||||||||||||||||||||||||||||
Declaration of dividends
|
(4,704,915 | ) | (4,704,915 | ) | ||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Change in net unrealized
loss on invest., net of tax effect of $1,103,760
|
(1,757,576 | ) | (1,757,576 | ) | ||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2010
|
40,877,087 | 107,690 | $ | 408,771 | $ | 1,077 | $ | 36,595,977 | $ | 86,339,705 | $ | (1,193,922 | ) | $ | - | $ | (7,389,415 | ) | $ | 114,762,193 | ||||||||||||||||||||
For the Three Months Ended March 31, 2009
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2008
|
40,158,019 | 138,640 | $ | 401,578 | $ | 1,387 | $ | 33,587,414 | $ | 75,654,070 | $ | 24,834 | $ | (733,860 | ) | $ | (7,381,768 | ) | $ | 101,553,655 | ||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Preferred stock conversion
|
75,000 | (30,000 | ) | 750 | (300 | ) | (450 | ) | - | |||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Stock compensation plans
|
820,156 | 820,156 | ||||||||||||||||||||||||||||||||||||||
Net income
|
12,437,830 | 12,437,830 | ||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Amortization of deferred
compensation
|
162,519 | 162,519 | ||||||||||||||||||||||||||||||||||||||
Declaration of dividends
|
(8,269,932 | ) | (8,269,932 | ) | ||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Change in net unrealized
gains on invest., net of |
2,556,141 | 2,556,141 | ||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2009
|
40,233,019 | 108,640 | $ | 402,328 | $ | 1,087 | $ | 34,569,639 | $ | 79,821,968 | $ | 2,580,975 | $ | (733,860 | ) | $ | (7,381,768 | ) | $ | 109,260,369 |
(Restated see Note 1) | ||||||||
Three Months Ended
|
Three Months Ended
|
|||||||
March 31, 2010
|
March 31, 2009
|
|||||||
Cash flows from operating activities:
|
||||||||
Net Income
|
$ | 6,944,248 | $ | 12,437,830 | ||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Bad debt expense
|
201,523 | 380,427 | ||||||
Depreciation
|
146,812 | 101,424 | ||||||
Amortization of cost of stock options
|
477,781 | 820,156 | ||||||
Amortization of restricted stock grants
|
224,382 | 162,519 | ||||||
Realized gains on investments
|
(1,287,037 | ) | (1,111,333 | ) | ||||
Foreign currency gains (losses) on investments
|
(683,733 | ) | 17,387 | |||||
Amortization of premium / accretion of discount, net
|
107,000 | 21,520 | ||||||
Deferred income taxes
|
951,102 | (838,539 | ) | |||||
Tax benefit on exercise of stock options
|
(3,174,153 | ) | - | |||||
Other
|
(15,035 | ) | 130,119 | |||||
Net change in assets and liabilities relating to operating activities:
|
||||||||
Prepaid reinsurance premiums
|
(20,728,351 | ) | (5,193,314 | ) | ||||
Reinsurance recoverables
|
26,780,719 | (1,339,673 | ) | |||||
Premiums receivable, net
|
(1,547,897 | ) | (6,589,909 | ) | ||||
Other receivables
|
864,550 | 409,604 | ||||||
Income taxes recoverable
|
3,323,665 | 2,482,923 | ||||||
Deferred policy acquisition costs, net
|
(2,971,768 | ) | 60,022 | |||||
Other assets
|
119,315 | (105,603 | ) | |||||
Unpaid losses and loss adjustment expenses
|
4,538,917 | 1,728,768 | ||||||
Unearned premiums
|
19,946,466 | 16,919,952 | ||||||
Advance premium
|
6,278,770 | 4,376,045 | ||||||
Accounts payable
|
801,445 | 626,664 | ||||||
Reinsurance payable
|
16,103,884 | 28,036,181 | ||||||
Income taxes payable
|
120,999 | 5,989,694 | ||||||
Other accrued expenses
|
(1,470,638 | ) | 2,947,858 | |||||
Net cash provided by operating activities
|
56,052,966 | 62,470,722 | ||||||
Cash flows from investing activities:
|
||||||||
Purchases of fixed maturities
|
(50,426,894 | ) | (103,439,593 | ) | ||||
Proceeds from sales of fixed maturities
|
25,322,048 | - | ||||||
Purchases of equity securities, available for sale
|
(35,879,591 | ) | (65,536,507 | ) | ||||
Proceeds from sales of equity securities, available for sale
|
36,447,190 | 9,609,255 | ||||||
Capital expenditures and building improvements
|
(146,484 | ) | (91,723 | ) | ||||
Net cash used in investing activities
|
(24,683,731 | ) | (159,458,568 | ) | ||||
Cash flows from financing activities:
|
||||||||
Bank overdraft
|
5,163,241 | 1,981,436 | ||||||
Preferred stock dividend
|
(4,987 | ) | - | |||||
Common stock dividend
|
- | (3,754,217 | ) | |||||
Issuance of common stock
|
7,000 | - | ||||||
Treasury shares on option exercise
|
(3,723,972 | ) | - | |||||
Tax benefit on exercise of stock options
|
3,174,153 | - | ||||||
Repayments of loans payable
|
(367,647 | ) | - | |||||
Net cash provided by (used in) in financing activities
|
4,247,788 | (1,772,781 | ) | |||||
Net increase (decrease) in cash and cash equivalents
|
35,617,023 | (98,760,627 | ) | |||||
Cash and cash equivalents at beginning of period
|
192,924,291 | 256,964,637 | ||||||
Cash and cash equivalents at end of period
|
$ | 228,541,314 | $ | 158,204,010 | ||||
Non cash items:
|
||||||||
Dividends accrued
|
$ | 4,699,926 | $ | 4,515,715 |
Consolidated Balance Sheet as of March 31,2010
|
||||||||||||
As Reported
|
Adjustment
|
Restated
|
||||||||||
Income taxes recoverable
|
$ | 3,971,565 | $ | (62,568 | ) | $ | 3,908,997 | |||||
Total assets
|
$ | 735,612,969 | $ | (62,568 | ) | $ | 735,550,401 | |||||
Income taxes payable
|
$ | 479,563 | $ | 10,404 | $ | 489,967 | ||||||
Other accrued expenses
|
$ | 19,468,916 | $ | (189,169 | ) | $ | 19,279,747 | |||||
Total liabilities
|
$ | 620,966,972 | $ | (178,765 | ) | $ | 620,788,207 | |||||
Accumulated other comprehensive (loss) income, net of taxes
|
$ | (2,672,839 | ) | $ | 1,478,917 | $ | (1,193,922 | ) | ||||
Retained earnings
|
$ | 87,702,426 | $ | (1,362,720 | ) | $ | 86,339,706 | |||||
Total stockholders equity
|
$ | 114,645,997 | $ | 116,197 | $ | 114,762,194 | ||||||
Total liabilities and stockholders' equity
|
$ | 735,612,969 | $ | (62,568 | ) | $ | 735,550,401 |
Consolidated Statement of Operations
|
||||||||||||
For the three months ended March 31, 2010
|
||||||||||||
As Reported
|
Adjustment
|
Restated
|
||||||||||
Realized gains on investments
|
$ | 3,694,717 | $ | (2,407,680 | ) | $ | 1,287,037 | |||||
Total premiums earned and other revenues
|
$ | 47,627,604 | $ | (2,407,680 | ) | $ | 45,219,924 | |||||
General and administrative expenses
|
$ | 10,377,818 | $ | (189,169 | ) | $ | 10,188,649 | |||||
Total operating costs and expenses
|
$ | 34,029,530 | $ | (189,169 | ) | $ | 33,840,361 | |||||
Income taxes, current
|
$ | 3,411,241 | $ | 72,972 | $ | 3,484,213 | ||||||
Income taxes, deferred
|
$ | 1,879,864 | $ | (928,762 | ) | $ | 951,102 | |||||
Income taxes, net
|
$ | 5,291,105 | $ | (855,790 | ) | $ | 4,435,315 | |||||
Net income
|
$ | 8,306,969 | $ | (1,362,721 | ) | $ | 6,944,248 | |||||
Basic net income per common share
|
$ | 0.21 | $ | (0.03 | ) | $ | 0.18 | |||||
Fully diluted net income per share
|
$ | 0.21 | $ | (0.04 | ) | $ | 0.17 | |||||
Change in net unrealized (losses) gains on investments, net of tax
|
$ | (3,236,494 | ) | $ | 1,478,918 | $ | (1,757,576 | ) | ||||
Comprehensive Income:
|
$ | 5,070,475 | $ | 116,197 | $ | 5,186,672 |
Consolidated Statement of Cash Flows
|
||||||||||||
For the three months ended March 31, 2010
|
||||||||||||
As Reported
|
Adjustment
|
Restated
|
||||||||||
Net income
|
$ | 8,306,969 | $ | (1,362,721 | ) | $ | 6,944,248 | |||||
Realized gains on investments
|
$ | (3,694,717 | ) | $ | 2,407,680 | $ | (1,287,037 | ) | ||||
Deferred income taxes
|
$ | 1,879,864 | $ | (928,762 | ) | $ | 951,102 | |||||
Income taxes recoverable
|
$ | 3,261,097 | $ | 62,568 | $ | 3,323,665 | ||||||
Income taxes payable
|
$ | 110,595 | $ | 10,404 | $ | 120,999 | ||||||
Other accrued expenses
|
$ | (1,281,469 | ) | $ | (189,169 | ) | $ | (1,470,638 | ) |
As of March 31, | As of December 31, | |||||||
Reinsurer
|
2010
|
2009
|
||||||
Everest Reinsurance Company
|
$ | 204,422,914 | $ | 208,129,753 | ||||
Florida Hurricane Catastrophe Fund
|
6,996,189 | 24,888,534 | ||||||
Total
|
$ | 211,419,103 | $ | 233,018,287 |
Wind Mitigation Credits
|
||||||||||||||||
Reduction of in-force premium (only policies including wind coverage)
|
||||||||||||||||
Date
|
Percentage of UPCIC
policyholders receiving credits
|
Total credits
|
In-force premium
|
Percentage reduction of in-force premium
|
||||||||||||
6/1/2007
|
1.9 | % | $ | 6,284,697 | $ | 487,866,319 | 1.3 | % | ||||||||
12/31/2007
|
11.8 | % | $ | 31,951,623 | $ | 500,136,287 | 6.0 | % | ||||||||
3/31/2008
|
16.9 | % | $ | 52,398,215 | $ | 501,523,343 | 9.5 | % | ||||||||
6/30/2008
|
21.3 | % | $ | 74,185,924 | $ | 508,411,721 | 12.7 | % | ||||||||
9/30/2008
|
27.3 | % | $ | 97,802,322 | $ | 515,560,249 | 16.0 | % | ||||||||
12/31/2008
|
31.1 | % | $ | 123,524,911 | $ | 514,011,138 | 19.4 | % | ||||||||
3/31/2009
|
36.3 | % | $ | 158,229,542 | $ | 530,029,572 | 23.0 | % | ||||||||
6/30/2009
|
40.4 | % | $ | 188,053,342 | $ | 544,646,437 | 25.7 | % | ||||||||
9/30/2009
|
43.0 | % | $ | 210,291,783 | $ | 554,378,761 | 27.5 | % | ||||||||
12/31/2009
|
45.2 | % | $ | 219,974,130 | $ | 556,577,449 | 28.3 | % | ||||||||
3/31/2010
|
47.3 | % | $ | 235,717,892 | $ | 569,870,173 | 29.3 | % |
Three Months Ended March 31, 2010
|
|||||||||||
Premiums
|
Premiums
|
Loss and Loss
|
|||||||||
Written
|
Earned
|
Adjustment
|
|||||||||
Expenses
|
|||||||||||
Direct
|
$ | 160,099,645 | $ | 140,153,178 | $ | 46,679,867 | |||||
Ceded
|
(127,567,966 | ) | (106,839,615 | ) | (23,028,155 | ) | |||||
Net
|
$ | 32,531,679 | $ | 33,313,563 | $ | 23,651,712 |
Three Months Ended March 31, 2009
|
||||||||||||
Premiums
|
Premiums
|
Loss and Loss
|
||||||||||
Written
|
Earned
|
Adjustment
|
||||||||||
Expenses
|
||||||||||||
Direct
|
$ | 145,212,145 | $ | 128,292,195 | $ | 41,324,392 | ||||||
Ceded
|
(95,727,857 | ) | (90,534,543 | ) | (20,903,728 | ) | ||||||
Net
|
$ | 49,484,288 | $ | 37,757,652 | $ | 20,420,664 |
As of March 31,
|
As of December 31,
|
|||||||
2010
|
2009
|
|||||||
Prepaid reinsurance premiums
|
$ | 221,022,592 | $ | 200,294,241 | ||||
Reinsurance recoverable on unpaid losses and LAE
|
$ | 64,820,752 | $ | 62,900,913 | ||||
Reinsurance recoverable on paid losses
|
214,962 | 28,915,520 | ||||||
Reinsurance recoverables
|
$ | 65,035,714 | $ | 91,816,433 |
As of March 31,
|
As of December 31,
|
|||||||
2010
|
2009
|
|||||||
Reinsurance payable, net of ceding commissions
|
||||||||
due from reinsurers
|
$ | 138,195,918 | $ | 105,536,847 | ||||
Inuring premiums receivable
|
(48,987,439 | ) | (32,432,252 | ) | ||||
Reinsurance payable, net
|
$ | 89,208,479 | $ | 73,104,595 |
For the Three Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Cash and cash equivalents
|
$ | 18,454 | $ | 215,983 | ||||
Fixed maturities
|
299,629 | 127,716 | ||||||
Equity securities
|
9,990 | 96,730 | ||||||
Total investment income
|
328,073 | 440,429 | ||||||
Less investment expenses
|
(135,120 | ) | (115,840 | ) | ||||
Net investment income
|
$ | 192,953 | $ | 324,589 | ||||
As of March 31, 2010
|
||||||||||||||||
Financial Institution
|
Cash
|
Money Market Funds
|
Total
|
%
|
||||||||||||
U. S. Bank IT&C (1)
|
$ | 0 | $ | 71,273,420 | $ | 71,273,420 | 31.2 | % | ||||||||
Evergreen Investment Management
|
||||||||||||||||
Company, L.L.C.
|
0 | 2,909 | 2,909 | 0.0 | % | |||||||||||
SunTrust Bank
|
985,291 | 0 | 985,291 | 0.4 | % | |||||||||||
SunTrust Bank Institutional
|
||||||||||||||||
Asset Services
|
0 | 146,812,557 | 146,812,557 | 64.3 | % | |||||||||||
Wachovia Bank, N.A.
|
1,004,452 | 1,004,452 | 0.4 | % | ||||||||||||
Bank of New York Trust Fund
|
0 | 8,027,000 | 8,027,000 | 3.5 | % | |||||||||||
All Other Banking Institutions
|
435,685 | 0 | 435,685 | 0.2 | % | |||||||||||
$ | 2,425,428 | $ | 226,115,886 | $ | 228,541,314 | 100.0 | % | |||||||||
(1) Funds invested with Evergreen Investment Management Company, L.L.C.
|
||||||||||||||||
As of December 31, 2009
|
||||||||||||||||
Financial Institution
|
Cash
|
Money Market Funds
|
Total
|
%
|
||||||||||||
U. S. Bank IT&C (1)
|
$ | 0 | $ | 71,977,371 | $ | 71,977,371 | 37.3 | % | ||||||||
Evergreen Investment Management
|
0 | 26,909 | 26,909 | 0.0 | % | |||||||||||
Company, L.L.C.
|
||||||||||||||||
SunTrust Bank
|
1,063,785 | 0 | 1,063,785 | 0.5 | % | |||||||||||
SunTrust Bank Institutional
|
||||||||||||||||
Asset Services
|
0 | 102,257,833 | 102,257,833 | 53.0 | % | |||||||||||
Wachovia Bank, N.A.
|
489,051 | 0 | 489,051 | 0.3 | % | |||||||||||
Bank of New York Trust Fund
|
0 | 16,515,181 | 16,515,181 | 8.6 | % | |||||||||||
All Other Banking Institutions
|
594,161 | 0 | 594,161 | 0.3 | % | |||||||||||
$ | 2,146,997 | $ | 190,777,294 | $ | 192,924,291 | 100.0 | % | |||||||||
(1) Funds invested with Evergreen Investment Management Company, L.L.C.
|
For the Three Months Ended
|
||||||||||||||||
March 31, 2010
|
March 31, 2009
|
|||||||||||||||
Realized Gains (Losses)
|
Fair Value at Sale
|
Realized Gains (Losses)
|
Fair Value at Sale
|
|||||||||||||
Fixed maturities, available for sale
|
$ | 60,742 | $ | 5,961,804 | $ | - | $ | - | ||||||||
Equity securities
|
4,109,683 | 36,486,448 | 1,111,333 | 9,683,316 | ||||||||||||
Total Realized Gains
|
$ | 4,170,425 | $ | 42,448,252 | $ | 1,111,333 | $ | 9,683,316 | ||||||||
Fixed maturities, available for sale
|
$ | (199,580 | ) | $ | 19,360,244 | $ | - | $ | - | |||||||
Equity securities
|
(224,128 | ) | 5,849,244 | - | - | |||||||||||
Other Investments
|
(52,000 | ) | ||||||||||||||
Total Realized Losses
|
$ | (475,708 | ) | $ | 25,209,488 | $ | - | $ | - | |||||||
Net realized gains (losses) on investments
|
$ | 3,694,717 | $ | 67,657,740 | $ | 1,111,333 | $ | 9,683,316 |
March 31, 2010
|
|||||||||||||||
Amortized Cost
/ Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated Fair Value
|
||||||||||||
Fixed maturities - available for sale:
|
|||||||||||||||
US government and agency obligations
|
$ | 58,239,287 | $ | 24,853 | $ | (1,374,277 | ) | $ | 56,889,863 | ||||||
Foreign obligations
|
9,563,143 | 20,897 | (105,103 | ) | 9,478,937 | ||||||||||
Total fixed maturities - available for sale
|
$ | 67,802,430 | $ | 45,750 | $ | (1,479,380 | ) | $ | 66,368,800 | ||||||
Equity securities:
|
|||||||||||||||
Common Stock
|
$ | 66,594,844 | $ | 3,413,201 | $ | (3,920,481 | ) | $ | 66,087,564 | ||||||
Total equity securities
|
$ | 66,594,844 | $ | 3,413,201 | $ | (3,920,481 | ) | $ | 66,087,564 | ||||||
December 31, 2009
|
|||||||||||||||
Amortized Cost / Cost
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Estimated Fair Value
|
||||||||||||
Fixed maturities - available for sale:
|
|||||||||||||||
US government and agency obligations
|
$ | 42,296,727 | $ | 37,623 | $ | (945,342 | ) | $ | 41,389,008 | ||||||
Total fixed maturities - available for sale
|
$ | 42,296,727 | $ | 37,623 | $ | (945,342 | ) | $ | 41,389,008 | ||||||
Equity securities:
|
|||||||||||||||
Common Stock
|
$ | 71,536,033 | $ | 4,278,432 | $ | (2,406,463 | ) | $ | 73,408,002 | ||||||
Total equity securities
|
$ | 71,536,033 | $ | 4,278,432 | $ | (2,406,463 | ) | $ | 73,408,002 |
Unrealized Investment Losses
|
||||||||||||||||||||||||
Less than 12 months
|
12 months or longer
|
|||||||||||||||||||||||
Number of issues
|
Fair value
|
Unrealized losses
|
Number of issues
|
Fair value
|
Unrealized losses
|
|||||||||||||||||||
Fixed maturities, available for sale:
|
||||||||||||||||||||||||
US government and agency obligations
|
5 | $ | 53,781,866 | $ | 1,374,277 | - | $ | - | $ | - | ||||||||||||||
Foreign obligations
|
5 | 4,318,781 | 37,966 | - | - | - | ||||||||||||||||||
Total fixed maturities, available for sale
|
10 | $ | 58,100,647 | $ | 1,412,243 | - | $ | - | $ | - | ||||||||||||||
Equity securities:
|
||||||||||||||||||||||||
Common stocks
|
44 | $ | 27,380,793 | $ | (3,920,481 | ) | - | $ | - | $ | - | |||||||||||||
Total equity securities
|
44 | $ | 27,380,793 | $ | (3,920,481 | ) | - | $ | - | $ | - |
Available-for-Sale
|
March 31, 2010
|
December 31, 2009
|
||||||||||||||
Contractual or Expected Period:
|
Amortized Cost
|
Estimated Fair Value
|
Amortized Cost
|
Estimated Fair Value
|
||||||||||||
Due in one year or less
|
$ | 897,310 | $ | 896,192 | $ | - | $ | - | ||||||||
Due after one year through five years
|
8,841,591 | 8,763,721 | 176,350 | 180,901 | ||||||||||||
Due after five years through ten years
|
12,879,359 |