XML 31 R10.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisitions
12 Months Ended
Dec. 31, 2016
Acquisitions [Abstract]  
Business Combination Disclosure
ACQUISITION

We account for business acquisitions in accordance with the acquisition method of accounting, which requires, among other things, that most assets acquired, liabilities assumed, and earn-out consideration be recognized at their fair values as of the acquisition date. Measurement period adjustments to provisional purchase price allocations are recognized in the period in which they are determined as it the accounting had been competed on the acquisition date.

On April 29, 2016, we completed the acquisition of IIC. The purchase price for IIC consisted of $48,450,000 in cash, $8,550,000 in note payable and an accrued liability for $3,471,000 paid during July 2016. The acquisition of IIC supports the Company's growth strategy and further strengthens the Company's overall position in the property and casualty insurance market in the state of New York.

The purchase price consisted of the following amounts:

Cash
 
$
48,450

Notes payable
 
8,550

Accrued liability
 
3,471

Total purchase price
 
$
60,471



The operations of IIC are included in our Consolidated Statements of Comprehensive Income effective April 29, 2016. We have one year from the acquisition date to finalize the allocation of the purchase price of IIC. The fair value of the net liabilities assumed, the intangible assets and the related goodwill are preliminary and may be subject to change upon completing the final valuation assessment. The preliminary purchase price allocation is as follows:

Cash and cash equivalents
$
15,554

Investments
66,527

Premium and agents' receivable
3,186

Reinsurance receivable
1,042

Intangible assets
5,877

Insurance contract asset
8,334

Goodwill
10,841

Other assets
3,980

Unpaid losses and loss adjustment expenses
(24,967
)
Unearned premiums
(26,243
)
Advanced premiums
(1,472
)
Deferred taxes
(109
)
Other liabilities
(2,079
)
Total purchase price
$
60,471




The unaudited pro forma financial information has been prepared as if the IIC acquisition had taken place on January 1, 2015. The unaudited pro forma information is not necessarily indicative of the results that we would have achieved had the transaction taken place on January 1, 2015, and the unaudited pro forma information does not purport to be indicative of future financial operating results.

 
 
For the Year Ended December 31, 2016
 
For the Year Ended December 31, 2015
 
 
As
 
Pro Forma
 
 
 
As
 
Pro Forma
 
 
 
 
Reported
 
Adjustments(1)
 
Pro Forma
 
Reported
 
Adjustments(2)
 
Pro Forma
Revenues
 
$
487,117

 
$
18,963

 
$
506,080

 
$
357,569

 
$
56,362

 
$
413,931

 
 
 
 
 
 
 
 
 
 
 
 
 
Net income
 
$
5,698

 
$
8,187

 
$
13,885

 
$
27,358

 
$
5,692

 
$
33,050

 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted earnings per share
 
$
0.26

 
$
0.38

 
$
0.64

 
$
1.28

 
$
0.26

 
$
1.54


(1) Adjustments are for the period from January 1, 2016 through April 29, 2016.
(2) Adjustments are for the period from January 1, 2015 through December 31, 2015.

On February 3, 2015, we completed the acquisition of FSH and its two wholly owned subsidiaries. The acquisition of FSIC supports the Company's growth strategy and further strengthens the Company's overall position in the property and casualty insurance market in the states of Louisiana and Hawaii. The total purchase price paid to acquire the companies was $13,507,000 that was paid in shares of our common stock in two installments. The first payment occurred at the closing of the transaction when we issued 503,857 shares of our common stock that had a fair value of $12,994,000 on the date of closing the transaction. One year after the closing of the transaction, we issued an additional 32,943 shares of our common stock as payment of $513,000 of contingent consideration that we owed to the former shareholders of FSH pursuant to the terms of the purchase agreement.

The unaudited pro forma financial information has been prepared as if the FSH acquisition had taken place on January 1, 2015. The unaudited pro forma information is not necessarily indicative of the results that we would have achieved had the transaction taken place on January 1, 2015, and the unaudited pro forma information does not purport to be indicative of future financial operating results.

 
 
For the Year Ended December 31, 2015
 
 
 
 
Pro Forma
 
 
 
 
As Reported
 
Adjustments
 
Pro Forma
Revenues
 
$
357,569

 
$
1,127

 
$
358,696

 
 
 
 
 
 
 
Net income
 
$
27,358

 
$
77

 
$
27,435

 
 
 
 
 
 
 
Diluted earnings per share
 
$
1.28

 
$

 
$
1.28