XML 68 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net Income $ 1,281,606 $ 1,318,017 $ 590,914
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 360,024 288,261 264,361
Loss on disposal of property 56,495    
Realized gains on investments, net    (34,046) (17,441)
Deferred income (benefit) tax (70,403) (273,027) 2,304
Deferred compensation 675,195 542,630 225,551
Effects of changes in operating assets and liabilities:      
Accrued investment income (20,369) 6,746 2,733
Accounts receivable (15,448,515) 2,705,060 6,781,199
Deferred acquisition costs (1,006,049) 223,801 460,158
Other assets (195,397) (1,018) 34,774
Claims payable 83,715 (665,458) 25,140
Unearned premium revenue 15,603,161 (2,664,626) (7,074,275)
Other payables and accruals 1,376,415 (84,275) 275,653
Net cash provided by operating activities 2,695,878 1,362,065 1,571,071
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchases of investments (4,174,475) (1,166,660) (7,471,121)
Sales and maturities of investments 1,089,504 1,075,042 7,287,013
Acquisition of property and equipment (600,844) (124,222) (124,346)
Proceeds from the sale of property and equipment 311,955    
Investment, other (5,000) (40,000)  
Net cash used in investing activities (3,378,860) (255,840) (308,454)
CASH FLOWS FROM FINANCING ACTIVITIES:      
Mortgage loan repayments (45,600) (780,000) (120,000)
Borrowing of mortgage loan   1,340,000  
Repayment of capital lease (137,049) (107,753) (104,426)
Repurchase of redeemable shares (264,031) (137,891) (128,153)
Redeemable shares issued 1,096,959 1,044,245  
Additional contribution with share exchange     21,828
Dividends paid (392,196) (260,426) (16,577)
Repayment of revolving note   (650,000)  
Net cash provided by (used in) financing activities 258,083 448,175 (347,328)
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (424,899) 1,554,400 915,289
CASH AND CASH EQUIVALENTS-Beginning of year 8,530,758 6,976,358 6,061,069
CASH AND CASH EQUIVALENTS-End of year 8,105,859 8,530,758 6,976,358
SUPPLEMENTAL CASH FLOW INFORMATION:      
Cash paid for interest 56,000 46,000 56,000
Cash paid for income taxes 540,000 1,110,000 95,000
NON-CASH INVESTING AND FINANCING ACTIVITIES:      
Redeemed common shares (in other payables and accruals) 130,219 160,024 71,310
Dividends payable (in other payables and accruals)     16,323
Capital lease obligation 405,128    
Redeemable common shares issued in lieu of cash payment of deferred compensation 225,522 125,902 120,913
Deferred restricted shares units issued in lieu of cash dividend 52,042 28,210  
Class A redeemable common shares exchanged for Class B redeemable common shares 5,672 9,819 1,232
Redeemable provider preferred shares exchanged for Class B redeemable common shares     205,166
Purchased property and equipment (included in other payables and accruals) $ 13,169 $ 26,338 $ 61,994