SEC Info℠ | Home | Search | My Interests | Help | Sign In | Please Sign In | ||||||||||||||||||||
As Of Filer Filing For·On·As Docs:Size Issuer Agent 7/27/18 Advantage Insurance Inc. S-1/A 7/26/18 5:7.5M Toppan Vintage/FA |
Document/Exhibit Description Pages Size 1: S-1/A Amendment No. 3 to Form S-1 HTML 2.79M 2: EX-10.2 Material Contract HTML 208K 3: EX-10.6 Material Contract HTML 248K 4: EX-23.1 Consent of Experts or Counsel HTML 5K 5: EX-23.2 Consent of Experts or Counsel HTML 5K
tv496380_s1a - block - 35.974059s |
|
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) |
|
| | |
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 | | |
|
| | |
Price to
Public |
| |
Underwriting
Discounts and Commissions(1) |
| |
Proceeds to Us
|
|
Per Share
|
| |
$
|
| |
$
|
| |
$
|
|
Total | | |
$
|
| |
$
|
| |
$
|
|
|
Morgan Stanley
|
| |
Raymond James
|
| |
RBC Capital Markets
|
|
|
B. Riley FBR
|
| |
JMP Securities
|
|
| | |
Page
|
||
| | | | ii | |
| | | | 1 | |
| | | | 13 | |
| | | | 14 | |
| | | | 42 | |
| | | | 43 | |
| | | | 44 | |
Capitalization | | | | | 45 |
Dilution | | | | | 47 |
| | | | 48 | |
| | | | 54 | |
| | | | 55 | |
| | | | 56 | |
| | | | 76 | |
| | | | 110 |
| ABIC | | |
Advantage Business Insurance Company I.I.
|
|
| ACAMS | | |
Association of Certified Anti-Money Laundering Specialists
|
|
| ADCP | | |
Advantage DCP Ltd
|
|
|
AIBC
|
| | Advantage International Bank Corp. | |
| AILBL | | |
Argus International Life Bermuda Limited
|
|
| 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. | |
| 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
|
|
| 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
|
| | International Financial Entity | |
| 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
|
|
| | |
For the Three Months ended
March 31, |
| |
For the Year
ended December 31, |
| ||||||||||||||||||||||||||||||||||||
| | |
Pro
Forma 2018 |
| |
Actual
2018 |
| |
Actual
2017 |
| |
Pro
Forma 2017 |
| |
Actual
2017 |
| |
Actual
2016 |
| |
Actual
2015 |
| |||||||||||||||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| | | | | | | | | | | | | |
(unaudited)
|
| |||||||||||||||
Revenues | | | | | | | | | |||||||||||||||||||||||||||||||||||
Policy charges, premiums and fee income
|
| | | $ | 6,501 | | | | | $ | 5,360 | | | | | $ | 4,167 | | | | | $ | 23,773 | | | | | $ | 19,211 | | | | | $ | 14,478 | | | | | $ | 9,356 | | |
Reinsurance ceded
|
| | | | (312) | | | | | | (554) | | | | | | (650) | | | | | | (4,415) | | | | | | (2,306) | | | | | | (1,734) | | | | | | (1,518) | | |
Investment income, net and
other income |
| | | | 1,559 | | | | | | 2,231 | | | | | | 2,189 | | | | | | 8,335 | | | | | | 7,944 | | | | | | 11,795 | | | | | | 9,899 | | |
Total revenues
|
| | | | 7,748 | | | | | | 7,037 | | | | | | 5,706 | | | | | | 27,693 | | | | | | 24,849 | | | | | | 24,539 | | | | | | 17,737 | | |
Expenses | | | | | | | | | |||||||||||||||||||||||||||||||||||
Loss and loss adjustment expenses
|
| | | | 1,104 | | | | | | 1,104 | | | | | | 923 | | | | | | 3,281 | | | | | | 3,281 | | | | | | 1,985 | | | | | | 689 | | |
Amortization and finance charges
|
| | | | 573 | | | | | | 471 | | | | | | 623 | | | | | | 1,611 | | | | | | 353 | | | | | | 1,434 | | | | | | 235 | | |
Policyholder benefits and claims
|
| | | | 159 | | | | | | 34 | | | | | | — | | | | | | 668 | | | | | | 189 | | | | | | 1 | | | | | | — | | |
Underwriting, general and administrative expenses
|
| | | | 4,864 | | | | | | 4,481 | | | | | | 3,164 | | | | | | 17,830 | | | | | | 16,410 | | | | | | 15,099 | | | | | | 10,573 | | |
Total expenses
|
| | | | 6,699 | | | | | | 6,090 | | | | | | 4,710 | | | | | | 23,410 | | | | | | 20,233 | | | | | | 18,519 | | | | | | 11,497 | | |
Income before tax
|
| | | $ | 1,049 | | | | | $ | 947 | | | | | $ | 996 | | | | | | 4,283 | | | | | $ | 4,616 | | | | | $ | 6,020 | | | | | $ | 6,240 | | |
Net income
|
| | | $ | 1,024 | | | | | $ | 922 | | | | | $ | 974 | | | | | | 3,525 | | | | | $ | 3,858 | | | | | $ | 5,874 | | | | | $ | 6,647 | | |
Diluted earnings per share
|
| | | $ | 0.09 | | | | | $ | 0.09 | | | | | $ | 0.10 | | | | | $ | 0.33 | | | | | $ | 0.37 | | | | | $ | 0.60 | | | | | $ | 0.71 | | |
Book value per diluted share(1)
|
| | | | | | | | | $ | 8.89 | | | | | $ | 8.60 | | | | | | | | | | | $ | 8.80 | | | | | $ | 8.52 | | | | | $ | 7.76 | | |
| | |
March 31,
|
| |
December 31,
|
| ||||||||||||||||||||||||||||||
| | |
Pro Forma
2018 |
| |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| ||||||||||||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| | | | | | | | | | | | | |
(unaudited)
|
| ||||||||||||
Assets | | | | | | | | ||||||||||||||||||||||||||||||
Investments and cash
|
| | | $ | 83,134 | | | | | $ | 69,029 | | | | | $ | 84,388 | | | | | $ | 78,237 | | | | | $ | 83,723 | | | | | $ | 78,234 | | |
Receivables and other
|
| | | | 17,791 | | | | | | 17,791 | | | | | | 13,829 | | | | | | 21,327 | | | | | | 12,677 | | | | | | 9,120 | | |
Restricted cash and regulatory deposits
|
| | | | 39,404 | | | | | | 19,135 | | | | | | 8,001 | | | | | | 16,373 | | | | | | 18,070 | | | | | | 5,589 | | |
Deferred acquisition costs and VOBA
|
| | | | 32,067 | | | | | | 26,067 | | | | | | 20,941 | | | | | | 25,099 | | | | | | 21,022 | | | | | | 1,374 | | |
Deferred income taxes
|
| | | | 11 | | | | | | 11 | | | | | | 511 | | | | | | 11 | | | | | | 526 | | | | | | 716 | | |
Intangible assets
|
| | | | 1,815 | | | | | | 1,815 | | | | | | 1,915 | | | | | | 1,961 | | | | | | 2,043 | | | | | | 2,220 | | |
Separate account assets
|
| | | | 2,211,410 | | | | | | 1,551,317 | | | | | | 1,129,803 | | | | | | 1,517,142 | | | | | | 1,114,849 | | | | | | 337,803 | | |
Total assets
|
| | | $ | 2,385,632 | | | | | $ | 1,685,165 | | | | | $ | 1,259,388 | | | | | $ | 1,660,150 | | | | | $ | 1,252,910 | | | | | $ | 435,056 | | |
Liabilities | | | | | | | | ||||||||||||||||||||||||||||||
Reserves for insurance liabilities
|
| | | $ | 22,435 | | | | | $ | 10,009 | | | | | $ | 4,577 | | | | | $ | 9,018 | | | | | $ | 3,536 | | | | | $ | 1,221 | | |
Note payable and surplus debenture
|
| | | | 6,889 | | | | | | 889 | | | | | | 16,421 | | | | | | 11,175 | | | | | | 16,188 | | | | | | 940 | | |
Other liabilities
|
| | | | 48,678 | | | | | | 26,831 | | | | | | 14,990 | | | | | | 27,677 | | | | | | 25,651 | | | | | | 9,271 | | |
Separate account liabilities
|
| | | | 2,211,410 | | | | | | 1,551,317 | | | | | | 1,129,803 | | | | | | 1,517,142 | | | | | | 1,114,849 | | | | | | 337,803 | | |
Total liabilities
|
| | | | 2,289,412 | | | | | | 1,589,046 | | | | | | 1,165,791 | | | | | | 1,565,012 | | | | | | 1,160,224 | | | | | | 349,235 | | |
Shareholders’ equity
|
| | | | 96,221 | | | | | | 96,119 | | | | | | 93,597 | | | | | | 95,138 | | | | | | 92,686 | | | | | | 85,821 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 2,385,632 | | | | | $ | 1,685,165 | | | | | $ | 1,259,388 | | | | | $ | 1,660,150 | | | | | $ | 1,252,910 | | | | | $ | 435,056 | | |
|
Summary Operating Statistics
|
| ||||||||||||||||||
(unaudited)
|
| |
March 31,
|
| |
December 31,
|
| ||||||||||||
| | |
Pro Forma
2018 |
| |
Actual
2018 |
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
|
Number of office locations
|
| |
5
|
| |
5
|
| |
4
|
| |
4
|
| |
4
|
| |
4
|
|
Number of full-time equivalent employees
|
| |
51
|
| |
51
|
| |
43
|
| |
50
|
| |
41
|
| |
34
|
|
Number of life insurance policies in force
|
| |
497
|
| |
349
|
| |
325
|
| |
342
|
| |
319
|
| |
187
|
|
| | |
As at March 31, 2018
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma(2)
As Adjusted |
| |||||||||
| | |
Dollars in thousands
(unaudited) |
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 2,571 | | | | | $ | 3,643 | | | | | $ | | | |
Debt | | | | | |||||||||||||||
Note payable
|
| | | $ | — | | | | | $ | 6,000 | | | | | | 6,000 | | |
Surplus debenture
|
| | | | 889 | | | | | | 889 | | | | | | 889 | | |
Total debt
|
| | | | 889 | | | | | | 6,889 | | | | | | 6,889 | | |
Shareholders’ equity | | | | | |||||||||||||||
Common Shares: par value $0.01 per share — 73,253,158
authorized; 323,386 (actual and pro forma) and (pro forma as adjusted) issued and outstanding(3) |
| | | $ | 2 | | | | | $ | 2 | | | | | $ | | | |
Preferred Shares: par value $0.01 per share — 50,000,000 authorized; 7,560,444 (actual and pro forma) and none (pro forma as adjusted) issued and outstanding(3)
|
| | | | 75 | | | | | | 75 | | | | | | — | | |
Additional paid-in capital
|
| | | | 79,685 | | | | | | 79,685 | | | | | | | | |
Retained earnings
|
| | | | 17,150 | | | | | | 17,252 | | | | | | | | |
Accumulated other comprehensive income (loss)
|
| | | | (793) | | | | | | (793) | | | | | | (793) | | |
Total shareholders’ equity
|
| | | | 96,119 | | | | | | 96,221 | | | | | | | | |
Total capitalization
|
| | | $ | 97,008 | | | | | $ | 103,110 | | | | | $ | | | |
|
|
Assumed initial public offering price per share
|
| | | $ | | | |
|
Net tangible book value per share at March 31, 2018
|
| | | | | | |
|
Increase in net tangible book value per share attributable to new investors
|
| | | | | | |
|
Adjusted net tangible book value per share
|
| | | | | | |
|
Dilution per share to new investors
|
| | | $ | | | |
|
| | |
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
|
| |
|
| | | | | | | | | | | | | |||
Total
|
| | | | | | | | | | | | | | | | | | |
|
| | |
Historical
|
| | | | ||||||||||||||||||||||||
| | | | | | | | | |||||||||||||||||||||||
| | |
Advantage
Insurance Inc. |
| |
Argus
International Life Bermuda Limited |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||
| | | | | | | | |
(audited)
|
| | | | ||||||||||||||||||
Assets | | | | | | | |||||||||||||||||||||||||
Investments and cash
|
| | | $ | 69,029 | | | | | $ | 19,718 | | | | | $ | (5,613) | | | | | | (a) | | | | | $ | 83,134 | | |
Receivables and other
|
| | | | 17,791 | | | | | | 7,059 | | | | | | (7,059) | | | | | | (b) | | | | | | 17,791 | | |
Restricted cash and regulatory deposits
|
| | | | 19,135 | | | | | | — | | | | | | 20,269 | | | | | | (c) | | | | | | 39,404 | | |
Deferred acquisition costs and VOBA
|
| | | | 26,067 | | | | | | — | | | | | | 6,000 | | | | | | (d) | | | | | | 32,067 | | |
Deferred income taxes
|
| | | | 11 | | | | | | — | | | | | | — | | | | | | | | | | | | 11 | | |
Intangible assets
|
| | | | 1,815 | | | | | | 865 | | | | | | (865) | | | | | | (e) | | | | | | 1,815 | | |
Separate account assets
|
| | | | 1,551,317 | | | | | | 547,403 | | | | | | 112,690 | | | | | | (f) | | | | | | 2,211,410 | | |
Total assets
|
| | | $ | 1,685,165 | | | | | $ | 575,045 | | | | | $ | 125,422 | | | | | | | | | | | $ | 2,385,632 | | |
Liabilities | | | | | | | |||||||||||||||||||||||||
Reserves for insurance liabilities
|
| | | | 10,009 | | | | | | 15,343 | | | | | | (2,917) | | | | | | (b) | | | | | | 22,435 | | |
Note payable and surplus debenture
|
| | | | 889 | | | | | | — | | | | | | 6,000 | | | | | | (d) | | | | | | 6,889 | | |
Other liabilities
|
| | | | 26,831 | | | | | | 1,578 | | | | | | 20,269 | | | | | | (c) | | | | | | 48,678 | | |
Separate account liabilities
|
| | | | 1,551,317 | | | | | | 547,403 | | | | | | 112,690 | | | | | | (f) | | | | | | 2,221,410 | | |
Total liabilities
|
| | | | 1,589,046 | | | | | | 564,324 | | | | | | 136,042 | | | | | | | | | | | | 2,289,412 | | |
Shareholders’ equity
|
| | | | 96,119 | | | | | | 10,721 | | | | | | (10,619) | | | | | | | | | | | | 96,221 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 1,685,165 | | | | | $ | 575,045 | | | | | $ | 125,422 | | | | | | | | | | | $ | 2,385,632 | | |
|
| | |
Historical
|
| | | | ||||||||||||||||||||||||
| | | | | | | | | |||||||||||||||||||||||
| | |
Advantage
Insurance Inc. |
| |
Argus
International Life Bermuda Limited |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||
Revenues | | | | | | | |||||||||||||||||||||||||
Policy charges, premiums and fee income
|
| | | $ | 5,360 | | | | | $ | 1,141 | | | | | $ | — | | | | | | | | | | | $ | 6,501 | | |
Reinsurance, ceded
|
| | | | 294 | | | | | | (606) | | | | | | — | | | | | | | | | | | | (312) | | |
Investment income, net and other income
|
| | | | 1,383 | | | | | | 270 | | | | | | (94) | | | | | | (a) | | | | | | 1,559 | | |
Total revenue
|
| | | | 7,037 | | | | | | 805 | | | | | | (94) | | | | | | | | | | | | 7,748 | | |
Expenses | | | | | | | |||||||||||||||||||||||||
Underwriting, general and administrative expenses
|
| | | | 4,481 | | | | | | 483 | | | | | | (100) | | | | | | (b) | | | | | | 4,864 | | |
Loss and loss adjustment expenses
|
| | | | 1,104 | | | | | | 00 | | | | | | — | | | | | | | | | | | | 1,104 | | |
Policyholder benefits and claims
|
| | | | 34 | | | | | | 125 | | | | | | — | | | | | | | | | | | | 159 | | |
Amortization and finance charges
|
| | | | 471 | | | | | | 63 | | | | | | 39 | | | | | | (c) | | | | | | 573 | | |
Total expenses
|
| | | | 6,090 | | | | | | 671 | | | | | | (61) | | | | | | | | | | | | 6,699 | | |
Income before tax
|
| | | | 947 | | | | | | 134 | | | | | | (32) | | | | | | | | | | | | 1,049 | | |
Current income tax
|
| | | | (25) | | | | | | — | | | | | | — | | | | | | | | | | | | (25) | | |
Deferred income tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Net income
|
| | | $ | 922 | | | | | $ | 134 | | | | | $ | (32) | | | | | | | | | | | $ | 1,024 | | |
Earnings per share | | | | | | | |||||||||||||||||||||||||
Basic earnings per common share
|
| | | $ | 2.85 | | | | | | | | | | | | | | | | | | | | | | | $ | 3.16 | | |
Diluted earnings per common share
|
| | | $ | 0.09 | | | | | | | | | | | | | | | | | | | | | | | $ | 0.09 | | |
Weighted average common shares outstanding
|
| | | | 323,386 | | | | | | | | | | | | | | | | | | | | | | | | 323,386 | | |
Diluted average common shares outstanding
|
| | | | 10,815,014 | | | | | | | | | | | | | | | | | | | | | | | | 10,815,014 | | |
| | |
Historical
|
| | | | ||||||||||||||||||||||||
| | | | | | | | | |||||||||||||||||||||||
| | |
Advantage
Insurance Inc. |
| |
Argus
International Life Bermuda Limited |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Policy charges, premiums and fee income
|
| | | $ | 19,211 | | | | | $ | 4,562 | | | | | $ | — | | | | | | | | | | | $ | 23,773 | | |
Reinsurance, ceded
|
| | | | (1,992) | | | | | | (2,423) | | | | | | — | | | | | | | | | | | | (4,415) | | |
Investment income, net and other income
|
| | | | 7,630 | | | | | | 1,080 | | | | | | (375) | | | | | | (a) | | | | | | 8,335 | | |
Total revenue
|
| | | | 24,849 | | | | | | 3,219 | | | | | | (375) | | | | | | | | | | | | 27,693 | | |
Expenses | | | | | | | |||||||||||||||||||||||||
Underwriting, general and administrative expenses
|
| | | | 16,410 | | | | | | 1,933 | | | | | | (513) | | | | | | (b) | | | | | | 17,830 | | |
Loss and loss adjustment expenses
|
| | | | 3,281 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,281 | | |
Policyholder benefits and claims
|
| | | | 189 | | | | | | 499 | | | | | | — | | | | | | | | | | | | 688 | | |
Amortization and finance charges
|
| | | | 353 | | | | | | | | | | | | | | | | | | | | | | | | 1,611 | | |
Total expenses
|
| | | | 20,233 | | | | | | 251 | | | | | | 1,007 | | | | | | (c) | | | | | | 23,410 | | |
Income before tax
|
| | | | 4,616 | | | | | | 536 | | | | | | (869) | | | | | | | | | | | | 4,283 | | |
Current income tax
|
| | | | (243) | | | | | | — | | | | | | — | | | | | | | | | | | | (243) | | |
Deferred income tax
|
| | | | (515) | | | | | | — | | | | | | — | | | | | | | | | | | | (515) | | |
Net income
|
| | | $ | 3,858 | | | | | $ | 536 | | | | | $ | (869) | | | | | | | | | | | $ | 3,525 | | |
Earnings per share | | | | | | | |||||||||||||||||||||||||
Basic earnings per common share
|
| | | $ | 11.93 | | | | | | — | | | | | | — | | | | | | | | | | | $ | 10.90 | | |
Diluted earnings per common share
|
| | | $ | 0.37 | | | | | | — | | | | | | — | | | | | | | | | | | $ | 0.33 | | |
Weighted average common shares outstanding
|
| | | | 323,386 | | | | | | — | | | | | | — | | | | | | | | | | | | 323,386 | | |
Diluted average common shares outstanding
|
| | | | 10,540,877 | | | | | | — | | | | | | — | | | | | | | | | | | | 10,540,877 | | |
|
Cash (representing net tangible assets)
|
| | | $ | 1,000 | | |
|
Note payable
|
| | | | 6,000 | | |
|
Total expected purchase price
|
| | | $ | 7,000 | | |
|
|
Shareholder’s equity of AILBL at acquisition date
|
| | | $ | 1,800 | | |
| Adjustments for fair value | | | | | | | |
|
Reinsurers share of claims provisions
|
| | | | (2,374) | | |
|
Reinsurers share of unearned premium
|
| | | | (82) | | |
|
Intangible assets
|
| | | | (865) | | |
|
Life policy reserves
|
| | | | 2,521 | | |
|
Value of business acquired
|
| | | | 6,000 | | |
|
Shareholder’s equity of AILBL at fair value
|
| | | | 7,000 | | |
|
Total net purchase price paid by Advantage
|
| | | $ | 7,000 | | |
|
| | |
At or For the Three Months
Ended March 31, |
| |
At or For the
Years Ended December 31, |
| ||||||||||||||||||||||||
| | | | |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| ||||||||||||||||
| |
(unaudited)
|
| | | | | | | | | | | | | |
(unaudited)
|
| |||||||||||||
Income Statement Data: | | | | | | | |||||||||||||||||||||||||
Revenue
|
| | | $ | 7,037 | | | | | $ | 5,706 | | | | | $ | 24,849 | | | | | $ | 24,539 | | | | | $ | 17,737 | | |
Net Investment income
|
| | | | 1,383 | | | | | | 2,244 | | | | | | 8,552 | | | | | | 9,709 | | | | | | 9,140 | | |
Net income
|
| | | | 922 | | | | | | 974 | | | | | | 3,858 | | | | | | 5,874 | | | | | | 6,647 | | |
Other comprehensive (loss)/income
|
| | | | (2) | | | | | | (96) | | | | | | (880) | | | | | | 2,125 | | | | | | (2,882) | | |
Total comprehensive income
|
| | | | 920 | | | | | | 878 | | | | | | 2,978 | | | | | | 7,999 | | | | | | 3,765 | | |
Balance Sheet Data: | | | | | | | |||||||||||||||||||||||||
Total assets
|
| | | $ | 1,685,165 | | | | | $ | 1,259,388 | | | | | $ | 1,660,150 | | | | | $ | 1,252,910 | | | | | $ | 435,056 | | |
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 | | | | | | 93,564 | | | | | | 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 | | |
Book value per diluted share(1)
|
| | | $ | 8.89 | | | | | $ | 8.60 | | | | | $ | 8.80 | | | | | $ | 8.52 | | | | | $ | 7.76 | | |
Change in book value per diluted share
|
| | | $ | 0.29 | | | | | $ | 0.56 | | | | | $ | 0.28 | | | | | $ | 0.75 | | | | | $ | 0.27 | | |
Percent change in book value per diluted share
|
| | | | 3.4% | | | | | | 7.0% | | | | | | 3.3% | | | | | | 9.7% | | | | | | 4.6% | | |
Selected Operating 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 | | | | | | 1.38 | | |
Corporate expense as % of revenue
|
| | | | 11.3% | | | | | | 9.7% | | | | | | 13.1% | | | | | | 12.3% | | | | | | 12.7% | | |
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 | | |
| | |
At or For the Three Months
Ended March 31, |
| |
At or For the
Years Ended December 31, |
| ||||||||||||||||||||||||
| | | | |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| ||||||||||||||||
| | |
(unaudited)
|
| | | | ||||||||||||||||||||||||
Shareholders’ equity (A)
|
| | | $ | 96,119 | | | | | $ | 93,564 | | | | | $ | 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(1)
|
| | | | 7,560,444 | | | | | | 7,610,444 | | | | | | 7,560,444 | | | | | | 7,610,444 | | | | | | 7,701,721 | | |
Conversion ratio applied(2)
|
| | | | 1.38770x | | | | | | 1.38770x | | | | | | 1.38770x | | | | | | 1.38770x | | | | | | 1.38770x | | |
Number of common shares issued for
preferred shares (C) |
| | | | 10,491,628 | | | | | | 10,561,013 | | | | | | 10,491,628 | | | | | | 10,561,013 | | | | | | 10,687,678 | | |
Total diluted shares (B) + (C)
|
| | | | 10,815,014 | | | | | | 10,884,399 | | | | | | 10,815,014 | | | | | | 10,884,399 | | | | | | 11,052,877 | | |
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 | | | | | | 1,630,220 | | | | | | 1,630,220 | | | | | | 1,630,220 | | | | | | 1,520,000 | | |
Warrant preferred shares
|
| | | | 1,630,220 | | | | | | 1,630,220 | | | | | | 1,630,220 | | | | | | 1,630,220 | | | | | | 1,520,000 | | |
Conversion ratio applied(2)
|
| | | | 1.38770x | | | | | | 1.38770x | | | | | | 1.38770x | | | | | | 1.38770x | | | | | | 1.38770x | | |
Number of common shares issued for
warrant preferred shares (D) |
| | | | 2,262,256 | | | | | | 2,262,256 | | | | | | 2,262,256 | | | | | | 2,262,256 | | | | | | 2,109,304 | | |
Weighted average warrant exercise price(3)
|
| | | $ | 10.34 | | | | | $ | 10.34 | | | | | $ | 10.34 | | | | | $ | 10.34 | | | | | $ | 10.17 | | |
Warrant proceeds (E)
|
| | | | 16,856 | | | | | | 16,856 | | | | | | 16,856 | | | | | | 16,856 | | | | | | 15,458 | | |
Shareholders equity (A) + (E)
|
| | | $ | 112,975 | | | | | $ | 110,420 | | | | | $ | 111,994 | | | | | $ | 109,542 | | | | | $ | 101,279 | | |
Total fully diluted shares (B) + (C) + (D)
|
| | | | 13,077,270 | | | | | | 13,146,655 | | | | | | 13,077,270 | | | | | | 13,146,655 | | | | | | 13,162,181 | | |
Book value per fully diluted share
|
| | | $ | 8.64 | | | | | $ | 8.40 | | | | | $ | 8.56 | | | | | $ | 8.33 | | | | | $ | 7.69 | | |
|
| | |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||
January 1 – March 31
|
| | | | | | | | | | 1.02000 | | | | | | 1.10160 | | | | | | 1.18973 | | | | | | 1.28491 | | | | | | 1.38770 | | |
April 1 – June 30
|
| | | | | | | | | | 1.04000 | | | | | | 1.12160 | | | | | | 1.20973 | | | | | | 1.30491 | | | | | | 1.40770 | | |
July 1 – September 30
|
| | | | | | | | | | 1.06000 | | | | | | 1.14160 | | | | | | 1.22973 | | | | | | 1.32491 | | | | | | 1.42770 | | |
October 1 – December 31
|
| | | | 1.00000 | | | | | | 1.08000 | | | | | | 1.16160 | | | | | | 1.24973 | | | | | | 1.34491 | | | | | | 1.44770 | | |
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,
|
| ||||||||||||||||||||||||
| | | | |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| ||||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |
(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) | | |
Consolidated income/(loss) before income tax
|
| | | $ | 947 | | | | | $ | 996 | | | | | $ | 4,616 | | | | | $ | 6,020 | | | | | $ | 6,240 | | |
Net income/(loss) | | | | | | | |||||||||||||||||||||||||
Life Insurance
|
| | | $ | 1,746 | | | | | $ | 1,646 | | | | | $ | 8,154 | | | | | $ | 9,929 | | | | | $ | 9,134 | | |
Business Insurance
|
| | | | (35) | | | | | | (118) | | | | | | (1,029) | | | | | | (1,030) | | | | | | (239) | | |
Corporate
|
| | | | (789) | | | | | | (554) | | | | | | (3,267) | | | | | | (3,025) | | | | | | (2,249) | | |
Consolidated 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 | | | | | $ | 2.9 | | | | | $ | 3.7 | | | | | $ | 4.1 | | | | | $ | 3.8 | | | | | $ | 3.4 | | | | | $ | 2.7 | | | | | $ | 3.2 | | |
% of Face Value
|
| | | | 17.4% | | | | | | 2.9% | | | | | | 3.0% | | | | | | 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,
|
| ||||||||||||||||||||||||
| | | | |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| ||||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |||||||||
Net cash provided by/(used in) operating activities
|
| | | $ | 765 | | | | | $ | 880 | | | | | $ | 3,835 | | | | | $ | 4,620 | | | | | $ | 1,805 | | |
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 | | | | | | 659 | | |
Cash and cash equivalents, end of period/year
|
| | | $ | 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) | | | | | | —(1) | | | | | | —(1) | | | | | | — | | | | | | — | | |
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
|
| | | $ | 10,095 | | | | | $ | 1,258 | | | | | $ | 8,653 | | | | | $ | 184 | | | | | $ | — | | |
|
| | |
At or for the Three Months
Ended March 31, |
| |
At or for the Years Ended December 31,
|
| ||||||||||||||||||||||||
| | | | |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| ||||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | |||||||||
Revenues | | | | | | | |||||||||||||||||||||||||
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 | | |
Total separate account assets
|
| | | $ | 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
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
31-Mar
|
| |
31-Dec
|
| |
30-Sep
|
| |
30-Jun
|
| |
31-Mar
|
| |
31-Dec
|
| |
30-Sep
|
| |
30-Jun
|
| |
31-Mar
|
| |||||||||||||||||||||||||||
Revenue
|
| | | $ | 2,841 | | | | | $ | 2,907 | | | | | $ | 1,566 | | | | | $ | 1,397 | | | | | $ | 1,477 | | | | | $ | 1,995 | | | | | $ | 1,221 | | | | | $ | 1,848 | | | | | $ | 1,444 | | |
Expenses
|
| | | | 2,876 | | | | | | 3,226 | | | | | | 1,581 | | | | | | 1,601 | | | | | | 1,580 | | | | | | 2,367 | | | | | | 1,490 | | | | | | 2,059 | | | | | | 1,555 | | |
Operating income/(loss) (before tax)
|
| | | $ | (35) | | | | | $ | (319) | | | | | $ | (15) | | | | | $ | (204) | | | | | $ | (103) | | | | | $ | (372) | | | | | $ | (269) | | | | | $ | (211) | | | | | $ | (111) | | |
Profit/(loss) margin
|
| | | | -1.2% | | | | | | -11.0% | | | | | | -1.0% | | | | | | -14.6% | | | | | | -7.0% | | | | | | -18.6% | | | | | | -22.0% | | | | | | -11.4% | | | | | | -7.7% | | |
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 | | | | | $ | 57,800,932 | | | | | | | | |
|
| | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
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 | | |
Aggregate Amortized Cost
|
| | | $ | 60.3 | | | | | $ | 71.2 | | | | | $ | 71.8 | | | | | $ | 74.2 | | | | | $ | 75.7 | | | | | $ | 73.4 | | | | | $ | 74.8 | | | | | $ | 76.5 | | | | | $ | 49.2 | | |
Aggregate Fair Market Value
|
| | | $ | 57.8 | | | | | $ | 67.2 | | | | | $ | 67.7 | | | | | $ | 70.4 | | | | | $ | 75.1 | | | | | $ | 76.8 | | | | | $ | 76.0 | | | | | $ | 74.6 | | | | | $ | 40.3 | | |
FMV as a % of Amortized Cost
|
| | | | 96% | | | | | | 94% | | | | | | 94% | | | | | | 95% | | | | | | 99% | | | | | | 105% | | | | | | 102% | | | | | | 98% | | | | | | 82% | | |
| | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
31-Mar
|
| |
31-Dec
|
| |
30-Sep
|
| |
30-Jun
|
| |
31-Mar
|
| |
31-Dec
|
| |
30-Sep
|
| |
30-Jun
|
| |
31-Mar
|
| |||||||||||||||||||||||||||
Corporate Expenses
|
| | | $ | 789 | | | | | $ | 901 | | | | | $ | 1,238 | | | | | $ | 574 | | | | | $ | 554 | | | | | $ | 680 | | | | | $ | 507 | | | | | $ | 1,334 | | | | | $ | 504 | | |
Total revenue
|
| | | $ | 7,037 | | | | | $ | 8,174 | | | | | $ | 4,950 | | | | | $ | 6,019 | | | | | $ | 5,706 | | | | | $ | 8,729 | | | | | $ | 5,167 | | | | | $ | 6,726 | | | | | $ | 3,917 | | |
Corporate Expenses as
% of Total revenue |
| | | | 11.2% | | | | | | 11.0% | | | | | | 25.0% | | | | | | 9.5% | | | | | | 9.7% | | | | | | 7.8% | | | | | | 9.8% | | | | | | 19.8% | | | | | | 12.9% | | |
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
|
|
Harbor Risk Indemnity, LLC | | |
Montana
|
| |
$50,000
|
|
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 | | |
| | | | — | | | | | | 3,333 | | | | | | 3,333 | | | | | | 3,334 | | | | | | 10,000 | | | |
| | | | — | | | | | | 4,304 | | | | | | 1,667 | | | | | | 1,667 | | | | | | 7,638 | | | |
Eric A. Miller
|
| | | | — | | | | | | 4,304 | | | | | | 1,667 | | | | | | 1,667 | | | | | | 7,638 | | |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | |
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 | | | | | $ | 10,000 | | | | | $ | 24,500 | | |
Scot H. Fischer
|
| | | | 24,500 | | | | | $ | 10,000 | | | | | | 34,500 | | |
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 | | | | | | * | | | | | | — | | | | | | — | | |
| | | | 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% | | | | | | — | | | | | | — | | |
| | | | 0 | | | | | | * | | | | | | | | | | | | | | | | | | 0 | | | | | | * | | | | | | — | | | | | | — | | | |
| | | | 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 |
| |||||||||||||||||||||||||||
| | | | 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% | | | | | | — | | | | | | — | | |
Name
|
| |
Number of
Shares |
| |||
Morgan Stanley & Co. LLC
|
| | | | | | |
Raymond James & Associates, Inc.
|
| | | | | | |
RBC Capital Markets, LLC
|
| | | | | | |
B. Riley FBR, Inc.
|
| | | | | | |
JMP Securities LLC
|
| | | | | | |
Total: | | | | | | | |
|
| | | | | | | | |
Total
|
| |||||||||
| | |
Per Share
|
| |
No Exercise
|
| |
Full Exercise
|
| |||||||||
Public offering price
|
| | | $ | | | | | | $ | | | | | | $ | | | |
Underwriting discounts and commissions to be paid by us
|
| | | $ | | | | | | $ | | | | | | $ | | | |
Proceeds, before expenses, to us
|
| | | $ | | | | | | $ | | | | | | $ | | | |
|
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 consolidated financial statements of Argus International Life Bermuda Limited for the years ended March 31, 2018 and 2017 as at March 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) | | |
Acquisition, 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 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 | | |
|
| | |
2016
|
| |||
| | |
(unaudited)
|
| |||
Total revenues
|
| | | $ | 26,810 | | |
Net income
|
| | | $ | 7,074 | | |
|
| |
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 | | |
|
| |
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
|
| |||||||||||||||||||||||||||
| |
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
|
| |||||||||||||||||||||||||||
| |
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 | | |
|
| |
Amortized
cost |
| |
Unrealized
gains |
| |
Unrealized
losses |
| |
Fair
value |
| |||||||||||||
Collateralized loan obligations
|
| | | $ | 71,188 | | | | | $ | — | | | | | $ | (4,011) | | | | | $ | 67,177 | | |
|
| |
Amortized
cost |
| |
Unrealized
gains |
| |
Unrealized
losses |
| |
Fair
value |
| |||||||||||||
Collateralized loan obligations
|
| | | $ | 73,432 | | | | | $ | 3,213 | | | | | $ | — | | | | | $ | 76,645 | | |
|
| | | | | | ||||||||
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| | | | | | ||||||||
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 | | |
|
| | | | | | ||||||||
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 | | |
|
| | | | | | ||||||||
Beginning of year
|
| | | $ | 14,324 | | | | | $ | — | | |
Acquisition
|
| | | | — | | | | | | 14,478 | | |
Amortization
|
| | | | — | | | | | | (154) | | |
Unlocking
|
| | | | 419 | | | | | | — | | |
End of year
|
| | | $ | 14,743 | | | | | $ | 14,324 | | |
|
| | | | | | ||||||||
Within 1 year
|
| | | $ | — | | | | | $ | 110 | | |
1 to 5 years
|
| | | | — | | | | | | 749 | | |
Over 5 years
|
| | | | 14,743 | | | | | | 13,465 | | |
| | | | $ | 14,743 | | | | | $ | 14,324 | | |
|
| | | | |
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 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | $ | 709 | | | | | $ | 1,020 | | | | | $ | 314 | | | | | $ | 2,043 | | | |
| | | $ | 532 | | | | | $ | 1,171 | | | | | $ | 258 | | | | | $ | 1,961 | | | |
|
| | | | ||||||||||||||||
| | | | |
Information
technology systems |
| |
Purchased
syndicate capacity |
| ||||||||||
Within 1 year
|
| | | $ | 177 | | | | | $ | 357 | | | | | $ | 75 | | |
1 to 5 years
|
| | | | 355 | | | | | | 814 | | | | | | 183 | | |
| | | | $ | 532 | | | | | $ | 1,171 | | | | | $ | 258 | | |
|
| | | | ||||||||||||||||
| | | | |
Information
technology systems |
| |
Purchased
syndicate capacity |
| ||||||||||
Within 1 year
|
| | | $ | 177 | | | | | $ | 204 | | | | | $ | 78 | | |
1 to 5 years
|
| | | | 532 | | | | | | 816 | | | | | | 236 | | |
| | | | $ | 709 | | | | | $ | 1,020 | | | | | $ | 314 | | |
|
| | | | | | ||||||||
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 | | |
|
| | | | | | ||||||||
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 | | |
|
| | | | | | ||||||||
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
|
| | | | | | | ||||||||||||||||||
| | | | | | | | |
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
|
| ||||||||||||||||||
| | | | | | | | ||||||||||||
| | |
(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% | | |
|
| | | | | | ||||||||
Fixed annuity obligations
|
| | | $ | 980 | | | | | $ | 861 | | |
Critical illness contracts
|
| | | | 188 | | | | | | — | | |
Total future policy benefits
|
| | | $ | 1,168 | | | | | $ | 861 | | |
|
| | | | | | ||||||||
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 | | | | | | | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| | | | | | ||||||||
Deferred income tax assets | | | | | | | | | | | | | |
Net operating income
|
| | | $ | 360 | | | | | $ | 562 | | |
Intangible asset amortization
|
| | | | 47 | | | | | | 35 | | |
Deferred acquisition 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 acquisition 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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| | | | | | ||||||||
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) | | |
|
| | | | | | ||||||||
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,
|
| |||||||||
| | | | |
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,
|
| |||||||||
| | | | |
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 | | |
|
| |
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 | | |
|
| |
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
|
| |||||||||||||||||||||||||||
| |
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
|
| |||||||||||||||||||||||||||
| |
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 | | |
|
| |
Amortized
cost |
| |
Unrealized
gains |
| |
Unrealized
losses |
| |
Fair
value |
| |||||||||||||
Collateralized loan obligations
|
| | | $ | 60,334 | | | | | $ | — | | | | | $ | (2,533) | | | | | $ | 57,801 | | |
|
| |
Amortized
cost |
| |
Unrealized
gains |
| |
Unrealized
losses |
| |
Fair
value |
| |||||||||||||
Collateralized loan obligations
|
| | | $ | 71,188 | | | | | $ | — | | | | | $ | (4,011) | | | | | $ | 67,177 | | |
|
| | | | | | ||||||||
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 | | |
|
| | | | | | ||||||||
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 | | |
|
| | | | | | ||||||||
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 | | |
|
| | | | | | ||||||||
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 | | |
|
| | | | | | ||||||||
Beginning of period
|
| | | $ | 14,743 | | | | | $ | 14,324 | | |
Unlocking
|
| | | | — | | | | | | 419 | | |
End of period
|
| | | $ | 14,743 | | | | | $ | 14,743 | | |
|
| | | | | | ||||||||
Within 1 year
|
| | | $ | — | | | | | $ | — | | |
1 to 5 years
|
| | | | — | | | | | | — | | |
Over 5 years
|
| | | | 14,743 | | | | | | 14,743 | | |
| | | | $ | 14,743 | | | | | $ | 14,743 | | |
|
| | | | |
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 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | $ | 532 | | | | | $ | 1,171 | | | | | $ | 258 | | | | | $ | 1,961 | | | |
| | | $ | 488 | | | | | $ | 1,084 | | | | | $ | 243 | | | | | $ | 1,815 | | | |
|
| | | | ||||||||||||||||
| | | | |
Information
technology systems |
| |
Purchased
syndicate capacity |
| ||||||||||
Within 1 year
|
| | | $ | 177 | | | | | $ | 359 | | | | | $ | 75 | | |
1 to 5 years
|
| | | | 311 | | | | | | 725 | | | | | | 168 | | |
| | | | $ | 488 | | | | | $ | 1,084 | | | | | $ | 243 | | |
|
| | | | ||||||||||||||||
| | | | |
Information
technology systems |
| |
Purchased
syndicate capacity |
| ||||||||||
Within 1 year
|
| | | $ | 177 | | | | | $ | 357 | | | | | $ | 75 | | |
1 to 5 years
|
| | | | 355 | | | | | | 814 | | | | | | 183 | | |
| | | | $ | 532 | | | | | $ | 1,171 | | | | | $ | 258 | | |
|
| | | | | | ||||||||
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 | | |
|
| | | | | | ||||||||
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 | | |
|
| | | | | | ||||||||
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 | | |
|
| | | | | | ||||||||
Fixed annuity obligations
|
| | | $ | 3,344 | | | | | $ | 980 | | |
Critical illness contracts
|
| | | | 222 | | | | | | 188 | | |
Total future policy benefits
|
| | | $ | 3,566 | | | | | $ | 1,168 | | |
|
| | | | | | ||||||||
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
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 | | |
|
| |
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 | | |
|
| |
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) | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| |
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 | | |
|
| | | | | | ||||||||
Within 1 year
|
| | | $ | 380 | | | | | $ | 351 | | |
1 to 5 years
|
| | | | 1,036 | | | | | | 1,047 | | |
Over 5 years
|
| | | | — | | | | | | 14 | | |
| | | | $ | 1,416 | | | | | $ | 1,412 | | |
|
| | |
Note
|
| |
2018
|
| |
2017*
|
| |
2016*
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and short-term investments
|
| | | | 3 | | | | | | 6,174 | | | | | | 3,408 | | | | | | 2,714 | | |
Investments
|
| | | | 4,5 | | | | | | 13,544 | | | | | | 13,697 | | | | | | 14,777 | | |
Due from related parties – net
|
| | | | 15 | | | | | | 4,603 | | | | | | 5,135 | | | | | | 6,417 | | |
Insurance balances receivable
|
| | | | 6 | | | | | | — | | | | | | 325 | | | | | | 315 | | |
Reinsurers’ share of: | | | | | 7 | | | | | | | | | | | | | | | | | | | | |
Claims provisions
|
| | | | | | | | | | 2,374 | | | | | | 210 | | | | | | — | | |
Unearned Premium
|
| | | | | | | | | | 82 | | | | | | 53 | | | | | | 27 | | |
Intangible assets
|
| | | | 8 | | | | | | 865 | | | | | | 1,116 | | | | | | 1,521 | | |
Total general fund assets
|
| | | | | | | | | | 27,642 | | | | | | 23,944 | | | | | | 25,771 | | |
Total segregated fund assets
|
| | | | 17 | | | | | | 547,403 | | | | | | 255,872 | | | | | | 250,065 | | |
Total assets
|
| | | | | | | | | | 575,045 | | | | | | 279,816 | | | | | | 275,836 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Life and annuity policy reserves
|
| | | | 7 | | | | | | 15,343 | | | | | | 12,679 | | | | | | 13,229 | | |
Insurance balances payable
|
| | | | 9 | | | | | | 1,219 | | | | | | 599 | | | | | | 594 | | |
Accounts payable and accrued liabilities
|
| | | | 10 | | | | | | 359 | | | | | | 1,004 | | | | | | 294 | | |
Total general fund liabilities
|
| | | | | | | | | | 16,921 | | | | | | 14,282 | | | | | | 14,117 | | |
Total segregated fund liabilities
|
| | | | 17 | | | | | | 547,403 | | | | | | 255,872 | | | | | | 250,065 | | |
Total liabilities
|
| | | | | | | | | | 564,324 | | | | | | 270,154 | | | | | | 264,182 | | |
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | | | | | | | 250 | | | | | | 250 | | | | | | 250 | | |
Additional paid-in capital
|
| | | | | | | | | | 550 | | | | | | 550 | | | | | | 550 | | |
Contributed surplus
|
| | | | | | | | | | 21,402 | | | | | | 21,402 | | | | | | 21,402 | | |
Accumulated deficit
|
| | | | | | | | | | (12,171) | | | | | | (12,599) | | | | | | (10,623) | | |
Accumulated other comprehensive income
|
| | | | | | | | | | 681 | | | | | | 158 | | | | | | — | | |
Total equity attributable to shareholders
|
| | | | | | | | | | 10,712 | | | | | | 9,761 | | | | | | 11,579 | | |
Attributable to non-controlling interests
|
| | | | | | | | | | 9 | | | | | | (99) | | | | | | 75 | | |
Total equity
|
| | | | | | | | | | 10,721 | | | | | | 9,662 | | | | | | 11,654 | | |
Total equity and liabilities
|
| | | | | | | | | | 575,045 | | | | | | 279,816 | | | | | | 275,836 | | |
|
| | |
Note
|
| |
2018
|
| |
2017
|
| |||||||||
Revenue | | | | | | | | | | | | | | | | | | | |
Gross premiums written
|
| | | | | | | | | | 182 | | | | | | 222 | | |
Reinsurance ceded
|
| | | | | | | | | | (2,423) | | | | | | (2,153) | | |
Net premiums written
|
| | | | | | | | | | (2,241) | | | | | | (1,931) | | |
Net change in unearned premiums
|
| | | | | | | | | | 35 | | | | | | 20 | | |
Net premiums earned
|
| | | | | | | | | | (2,206) | | | | | | (1,911) | | |
Investment income
|
| | | | 4.2 | | | | | | 705 | | | | | | 611 | | |
Interest income arising from intercompany loans
|
| | | | 15 | | | | | | 375 | | | | | | 426 | | |
Policy charges and fee income
|
| | | | 12 | | | | | | 4,345 | | | | | | 3,350 | | |
Total revenue
|
| | | | | | | | | | 3,219 | | | | | | 2,476 | | |
Expenses | | | | | | | | | | | | | | | | | | | |
Net policy benefits
|
| | | | 13 | | | | | | 499 | | | | | | 1,027 | | |
Commission expenses
|
| | | | | | | | | | 432 | | | | | | 445 | | |
Operating expenses
|
| | | | 14 | | | | | | 1,501 | | | | | | 2,749 | | |
Amortisation and impairment of intangible assets
|
| | | | 8 | | | | | | 251 | | | | | | 405 | | |
Total expenses
|
| | | | | | | | | | 2,683 | | | | | | 4,626 | | |
Net earnings/(loss) for the year
|
| | | | | | | | | | 536 | | | | | | (2,150) | | |
Other comprehensive income | | | | | | | | | | | | | | | | | | | |
Items that are or may subsequently be reclassified to net earnings/(loss): | | | | | | | | | | | | | | | | | | | |
Net change in unrealised gains/(losses) on available-for-sale investments
|
| | | | | | | | | | 523 | | | | | | 158 | | |
Other comprehensive income for the year
|
| | | | | | | | | | 523 | | | | | | 158 | | |
Comprehensive income/(loss) for the year
|
| | | | | | | | | | 1,059 | | | | | | (1,992) | | |
Net earnings/(loss) for the year attributable to: | | | | | | | | | | | | | | | | | | | |
Shareholder
|
| | | | | | | | | | 428 | | | | | | (1,976) | | |
Non-controlling interest
|
| | | | | | | | | | 108 | | | | | | (174) | | |
| | | | | | | | | | | 536 | | | | | | (2,150) | | |
Other comprehensive income for the year attributable to: | | | | | | | | | | | | | | | | | | | |
Shareholder
|
| | | | | | | | | | 523 | | | | | | 158 | | |
Non-controlling interest
|
| | | | | | | | | | — | | | | | | — | | |
| | | | | | | | | | | 523 | | | | | | 158 | | |
Comprehensive income/(loss) attributable to: | | | | | | | | | | | | | | | | | | | |
Shareholder
|
| | | | | | | | | | 951 | | | | | | (1,818) | | |
Non-controlling interest
|
| | | | | | | | | | 108 | | | | | | (174) | | |
| | | | | | | | | | | 1,059 | | | | | | (1,992) | | |
|
| | |
2018
|
| |
2017
|
| ||||||
Share capital | | | | | | | | | | | | | |
Authorised: | | | | | | | | | | | | | |
250,000 common shares of $1.00 each (2017 – 250,000)
|
| | | | 250 | | | | | | 250 | | |
Issued and fully paid: | | | | | | | | | | | | | |
250,000 common shares of $1.00 each (2017 – 250,000)
|
| | |
|
250
|
| | | |
|
250
|
| |
Additional paid-in capital | | | | | | | | | | | | | |
Balance, beginning and end of year
|
| | |
|
550
|
| | | |
|
550
|
| |
Contributed surplus | | | | | | | | | | | | | |
Balance, beginning and end of year
|
| | |
|
21,402
|
| | | |
|
21,402
|
| |
Accumulated deficit | | | | | | | | | | | | | |
Balance, beginning of year
|
| | | | (12,599) | | | | | | (10,623) | | |
Net earnings/(loss) for the year
|
| | | | 428 | | | | | | (1,976) | | |
Balance, end of year
|
| | |
|
(12,171)
|
| | | |
|
(12,599)
|
| |
Accumulated other comprehensive income | | | | | | | | | | | | | |
Balance, beginning of year
|
| | | | 158 | | | | | | — | | |
Other comprehensive income
|
| | | | 523 | | | | | | 158 | | |
Balance, end of year
|
| | |
|
681
|
| | | |
|
158
|
| |
Total equity attributable to shareholder of the Company
|
| | | | 10,712 | | | | | | 9,761 | | |
Attributable to non-controlling interest | | | | | | | | | | | | | |
Balance, beginning of year
|
| | | | (99) | | | | | | 75 | | |
Comprehensive income/(loss) during the year
|
| | | | 108 | | | | | | (174) | | |
Balance, end of year
|
| | |
|
9
|
| | | |
|
(99)
|
| |
Total equity
|
| | | | 10,721 | | | | | | 9,662 | | |
|
| | |
2018
|
| |
2017
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net earnings/(loss) for the year
|
| | | | 536 | | | | | | (2,150) | | |
Adjustments to reconcile net earnings/(loss) to cash basis (Footnote (i) below)
|
| | | | (451) | | | | | | (199) | | |
Change in operating balances (Footnote (ii) below)
|
| | | | 47 | | | | | | 1,194 | | |
Interest income received
|
| | | | 433 | | | | | | 337 | | |
Dividend income received
|
| | | | 110 | | | | | | 12 | | |
Net cash generated from/(used in) operating activities
|
| | | | 675 | | | | | | (806) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchase of investments
|
| | | | (2,956) | | | | | | (8,901) | | |
Sale and maturity of investments
|
| | | | 3,794 | | | | | | 10,401 | | |
Portfolio transfer from a related party
|
| | | | 1,253 | | | | | | — | | |
Net cash generated from investing activities
|
| | | | 2,091 | | | | | | 1,500 | | |
Net increase in cash and short-term investments
|
| | | | 2,766 | | | | | | 694 | | |
Cash and short-term investments, beginning of year
|
| | | | 3,408 | | | | | | 2,714 | | |
Cash and short-term investments, end of year
|
| | | | 6,174 | | | | | | 3,408 | | |
Footnotes | | | | | | | | | | | | | |
(i)
Interest income
|
| | | | (433) | | | | | | (337) | | |
Dividend income
|
| | | | (110) | | | | | | (12) | | |
Net realised and unrealised loss (gains) on investments
|
| | | | (162) | | | | | | (269) | | |
Amortisation of premiums on bonds
|
| | | | — | | | | | | 7 | | |
Amortisation and impairment of intangible assets
|
| | | | 251 | | | | | | 405 | | |
Stock-based compensation
|
| | | | 3 | | | | | | 7 | | |
| | | | | (451) | | | | | | (199) | | |
(ii)
Due from related parties – net
|
| | | | 485 | | | | | | 1,275 | | |
Insurance balances receivable
|
| | | | 325 | | | | | | (10) | | |
Reinsurers’ share of:
|
| | | | | | | | | | | | |
Claims provision
|
| | | | (1,065) | | | | | | (300) | | |
Unearned premiums
|
| | | | (29) | | | | | | (26) | | |
Life and annuity policy reserves
|
| | | | 1,566 | | | | | | (460) | | |
Insurance balances payable
|
| | | | (63) | | | | | | 5 | | |
Accounts payable and accrued liabilities
|
| | | | (1,172) | | | | | | 710 | | |
| | | | | 47 | | | | | | 1,194 | | |
|
Name of Subsidiary
|
| |
% of
ownership held |
| |
% of ownership
held by non-controlling interest |
| |
Country of
Incorporation and Place of Business |
| |||||||||
Bermuda Life Worldwide Limited
|
| | | | 100% | | | | | | — | | | | | | Bermuda | | |
Argus International Life Insurance Limited(1)
|
| | | | 74% | | | | | | 26% | | | | | | Bermuda | | |
TOPIC
|
| |
EFFECTIVE DATE FOR
THE COMPANY |
| |
EXPECTED IMPACT
|
|
IFRS 15, Revenue from Contracts with Customers
|
| | | |
Impact assessment in progress
|
| |
IFRS 9, Financial Instruments | | | | |
Impact assessment in progress
|
| |
Amendments to IFRS 4, Insurance Contracts | | | | |
Impact assessment in progress
|
| |
IFRS 17, Insurance Contracts | | | | |
Impact assessment in progress
|
| |
IFRIC 23 Uncertainty over Income Tax Treatments
|
| | | |
Impact assessment in progress
|
| |
Annual Improvements to IFRSs 2015 – 2017 Cycle
|
| | | |
Impact assessment in progress
|
|
| | |
2018
|
| |
2017
|
| ||||||
Cash at bank and in hand
|
| | | | 1,970 | | | | | | 311 | | |
Short-term investments
|
| | | | 4,204 | | | | | | 3,097 | | |
| | | | | 6,174 | | | | | | 3,408 | | |
|
| | |
2018
|
| |
2017
|
| ||||||
Investments at available-for-sale | | | | | | | | | | | | | |
Bonds–Investment in bond funds
|
| | | | 4,868 | | | | | | 5,479 | | |
Equities–Investment in hedge funds and mutual funds
|
| | | | 4,009 | | | | | | 3,576 | | |
| | | | | 8,877 | | | | | | 9,055 | | |
Investments at FVTPL | | | | | | | | | | | | | |
Bonds–Investment in bond funds
|
| | | | 4,156 | | | | | | 4,120 | | |
| | | | | 4,156 | | | | | | 4,120 | | |
Loans and receivables | | | | | | | | | | | | | |
Mortgages and loans
|
| | | | 511 | | | | | | 522 | | |
| | | | | 13,544 | | | | | | 13,697 | | |
|
For the year ended March 31
|
| |
2018
|
| |
2017
|
| ||||||
Interest Income | | | | | | | | | | | | | |
Bonds–available-for-sale
|
| | | | 251 | | | | | | 106 | | |
Bonds–at FVTPL
|
| | | | 89 | | | | | | 90 | | |
Bonds–held-to-maturity
|
| | | | — | | | | | | 73 | | |
Mortgages and loans
|
| | | | 32 | | | | | | 33 | | |
Cash and Other
|
| | | | 61 | | | | | | 35 | | |
| | | | | 433 | | | | | | 337 | | |
Dividend Income | | | | | | | | | | | | | |
Equities–available-for-sale
|
| | | | 110 | | | | | | 12 | | |
| | | | | 110 | | | | | | 12 | | |
Net realised and unrealised gains/(losses) on investments | | | | | | | | | | | | | |
Investment in bond funds–available-for-sale
|
| | | | 121 | | | | | | — | | |
Bonds–at FVTPL
|
| | | | 31 | | | | | | 232 | | |
Bonds–held-to-maturity
|
| | | | — | | | | | | 49 | | |
Equities–available-for-sale
|
| | | | 10 | | | | | | — | | |
Equities–at FVTPL
|
| | | | — | | | | | | (12) | | |
| | | | | 162 | | | | | | 269 | | |
Other | | | | | | | | | | | | | |
Amortisation of premium on bonds
|
| | | | — | | | | | | (7) | | |
| | | | | 705 | | | | | | 611 | | |
|
| | |
2018
|
| |||||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
Fair Value |
| |
Carrying
Value |
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and short-term investments
|
| | | | — | | | | | | 6,174 | | | | | | — | | | | | | 6,174 | | | | | | 6,174 | | |
Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments at available-for-sale
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bonds
|
| | | | — | | | | | | 4,868 | | | | | | — | | | | | | 4,868 | | | | | | 4,868 | | |
Equities
|
| | | | — | | | | | | 4,009 | | | | | | — | | | | | | 4,009 | | | | | | 4,009 | | |
Investments at FVTPL
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bonds
|
| | | | — | | | | | | 4,156 | | | | | | — | | | | | | 4,156 | | | | | | 4,156 | | |
Loans and receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgages and loans
|
| | | | — | | | | | | 552 | | | | | | — | | | | | | 552 | | | | | | 511 | | |
Total Investments
|
| | | | — | | | | | | 13,585 | | | | | | — | | | | | | 13,585 | | | | | | 13,544 | | |
TOTAL ASSETS AT FAIR VALUE
|
| | |
|
—
|
| | | | | 19,759 | | | | | | — | | | | | | 19,759 | | | | | | 19,718 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | |
|
—
|
| | | | | 359 | | | | | | — | | | | | | 359 | | | | | | 359 | | |
|
| | |
2017
|
| |||||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
Fair Value |
| |
Carrying
Value |
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and short-term investments
|
| | | | — | | | | | | 3,408 | | | | | | — | | | | | | 3,408 | | | | | | 3,408 | | |
Investments at available-for-sale
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bonds
|
| | | | — | | | | | | 5,479 | | | | | | — | | | | | | 5,479 | | | | | | 5,479 | | |
Equities
|
| | | | — | | | | | | 3,576 | | | | | | — | | | | | | 3,576 | | | | | | 3,576 | | |
Investments at FVTPL
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bonds
|
| | | | — | | | | | | 4,120 | | | | | | — | | | | | | 4,120 | | | | | | 4,120 | | |
Loans and receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgages and loans
|
| | | | — | | | | | | 563 | | | | | | — | | | | | | 563 | | | | | | 522 | | |
Total Investments
|
| | | | — | | | | | | 13,738 | | | | | | — | | | | | | 13,738 | | | | | | 13,697 | | |
TOTAL ASSETS AT FAIR VALUE
|
| | |
|
—
|
| | | | | 17,146 | | | | | | — | | | | | | 17,146 | | | | | | 17,105 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | |
|
—
|
| | | | | 1,004 | | | | | | — | | | | | | 1,004 | | | | | | 1,004 | | |
|
| | |
2018
|
| |
2017
|
| ||||||
Policy fees receivable
|
| | | | 833 | | | | | | 900 | | |
Bad debt provision
|
| | | | (833) | | | | | | (575) | | |
| | | |
|
—
|
| | | | | 325 | | |
|
| | |
2018
|
| |||||||||||||||
| | |
Gross
|
| |
Ceded
|
| |
Net
|
| |||||||||
Variable universal life insurance policies with unit-linked features
|
| | | | 2,917 | | | | | | 2,702 | | | | | | 215 | | |
Fixed universal life insurance and annuity policies
|
| | | | 12,426 | | | | | | (328) | | | | | | 12,754 | | |
| | | | | 15,343 | | | | | | 2,374 | | | | | | 12,969 | | |
|
| | |
2017
|
| |||||||||||||||
| | |
Gross
|
| |
Ceded
|
| |
Net
|
| |||||||||
Variable universal life insurance policies with unit-linked features
|
| | | | 607 | | | | | | 507 | | | | | | 100 | | |
Fixed universal life insurance and annuity policies
|
| | | | 12,072 | | | | | | (297) | | | | | | 12,369 | | |
| | | | | 12,679 | | | | | | 210 | | | | | | 12,469 | | |
|
| | |
2018
|
| |
2017
|
| ||||||
Balance, beginning of year
|
| | | | 12,469 | | | | | | 13,229 | | |
Changes due to: | | | | | | | | | | | | | |
Normal in-force movement
|
| | | | 223 | | | | | | (1,756) | | |
Interest rate assumptions
|
| | | | 117 | | | | | | 996 | | |
Other
|
| | | | 160 | | | | | | — | | |
Balance, end of year
|
| | | | 12,969 | | | | | | 12,469 | | |
|
|
ASSUMPTIONS, METHODOLOGY AND
SENSITIVITIES |
| | |
RISK MANAGEMENT
|
|
|
The risks associated with insurance contracts and in particular with Life and annuity insurance contracts are complex and subject to a number of variables that complicate quantitative sensitivity analysis.
To recognise the uncertainty involved in determining the best estimate assumptions a Provision for Adverse Deviation (“PfAD”) is established. The PfAD is determined by including a margin for conservatism for each key assumption to allow for possible deterioration in experience and to help ensure the policy reserves will be adequate to pay for future benefits. The PfAD assumptions tend to be in the conservative end of the ranges suggested by the CIA.
|
| | |
In conjunction with prudent business practices to manage both business and investment risks, the selection and monitoring of appropriate assumptions are designed to minimise the Group’s exposure to measurement uncertainty.
|
|
| (a) Mortality and morbidity risk | | | | | |
|
Mortality refers to the likelihood of death. The mortality assumption is based on industry standard life insurance and standard annuity past and emerging experience. The volume of the Group’s life insurance and annuity business is not sufficient to use company specific mortality tables.
|
| | |
The Group maintains underwriting standards to determine the insurability of applicants. Claim trends are monitored on an ongoing basis. To offset some of the mortality risk, the Group cedes a proportion of the risk with reinsurers.
|
|
|
The Group’s mortality risk is substantially reinsured. A 5% increase in the best estimate assumption is estimated to decrease the policy reserves by $7,000 (2017—$1,000).
|
| | | Mortality and morbidity are monitored regularly. | |
|
For the annuity policy, a 5% decrease in the best estimate assumption for annuitant mortality is estimated to increase the policy reserves by $6,000 (2017—$1,000).
|
| | |
|
ASSUMPTIONS, METHODOLOGY AND
SENSITIVITIES |
| | |
RISK MANAGEMENT
|
|
|
(b) Investment returns and interest rate risk
Assets are allocated to the different operating segments. For each significant operating segment, CALM is used to project the cash flows from the supporting assets and the cash flows from the liabilities. The projected asset cash flows are combined with the projected cash flows from future asset sales and purchases to determine the expected investment returns for all future years.
The CIA prescribes several representative reinvestment scenarios for use in CALM to determine the sensitivity of the Company’s business to possible reinvestment risk. These represent a wide variety of interest rate scenarios. To provide a representative example, a 100 basis points increase in the best estimate investment return assumption decreases the total Life and annuity policy reserves by $1.1 million (2017—$1.0 million). A 100 basis points decrease in the best estimate assumption increases the total Life and annuity policy reserves by $1.3 million (2017—$1.2 million).
|
| | |
The Group’s policy of closely matching the cash flows of assets with those of the corresponding liabilities is designed to mitigate the Group’s exposure to future changes in interest rates. The interest rate risk positions in business segments are monitored on an ongoing basis. Under CALM, the re-investment rate is developed using interest rate scenario testing and reflects the interest rate risk positions.
Cash, bonds, equities, and mortgage assets are used to support long-dated obligations.
|
|
|
(c) Credit risk
Credit risk is provided for by reducing investment yields assumed in the calculation of the policy reserves. Past company and industry experience over the long term, in addition to ongoing reviews of the current portfolio, are used to project credit losses. In addition to the allowances for losses on invested assets due to interest rate risk, the policy reserves include a provision of $0.2 million (2017—$0.1 million) to provide for future asset defaults and loss of asset value on current assets and future purchases.
|
| | | | |
|
(d) Expenses
Operating expense assumptions reflect the projected costs of servicing and maintaining the in-force policies.
The assumptions are derived from internal reviews of operating costs and include an allowance for inflation.
A 10% increase in the best estimate assumption for unit expenses would increase the policy reserves by approximately $0.1 million (2017—$0.1 million).
|
| | |
The Group prices its products to cover the expected costs of servicing and maintaining them. In addition, the Group monitors expenses quarterly, including comparisons of actual expenses to expense allowances used in pricing and valuation.
|
|
| | |
2018
|
| |
2017
|
| ||||||
Gross carrying amount
|
| | | | 13,194 | | | | | | 13,194 | | |
Accumulated amortisation and impairment losses | | | | | | | | | | | | | |
Balance, beginning of year
|
| | | | 12,078 | | | | | | 11,672 | | |
Amortisation charge for the year
|
| | | | 251 | | | | | | 251 | | |
Impairment loss
|
| | | | — | | | | | | 155 | | |
Balance, end of year
|
| | | | 12,329 | | | | | | 12,078 | | |
Net carrying value
|
| | | | 865 | | | | | | 1,116 | | |
|
| | |
2018
|
| |
2017
|
|||||
Due to reinsurers
|
| | | | 1,219 | | | | | | 591 |
Other insurance balances payable
|
| | | | — | | | | | | 8 |
| | | | | 1,219 | | | | | | 599 |
|
| | |
2018
|
| |
2017
|
| ||||||
Accruals and deferred income
|
| | | | 199 | | | | | | 836 | | |
Commissions payable
|
| | | | 160 | | | | | | 168 | | |
| | | | | 359 | | | | | | 1,004 | | |
|
| | |
Note
|
| |
2018
|
| |
2017
|
| |||||||||
Cash and short-term investments
|
| | | | 3 | | | | | | 6,174 | | | | | | 3,408 | | |
Bonds–Available-for-sale
|
| | | | 4.1 | | | | | | 4,868 | | | | | | 5,479 | | |
Bonds–at FVTPL
|
| | | | 4.1 | | | | | | 4,156 | | | | | | 4,120 | | |
Mortgages and loans
|
| | | | 4.1 | | | | | | 511 | | | | | | 522 | | |
Insurance balances receivable
|
| | | | 6 | | | | | | — | | | | | | 325 | | |
Reinsurers’ share of claims provisions
|
| | | | 7 | | | | | | 2,374 | | | | | | 210 | | |
Total consolidated balance sheet maximum credit exposure
|
| | | | | | | | | | 18,083 | | | | | | 14,064 | | |
|
| | |
2018
|
| |||||||||||||||||||||||||||
| | |
Less than
90 days |
| |
90 to
179 days |
| |
180 days or
more |
| |
Total past
due but not impaired |
| |
Total
impaired |
| |||||||||||||||
Mortgages and loans
|
| | | | — | | | | | | — | | | | | | 511 | | | | | | 511 | | | | | | — | | |
|
| | |
2017
|
| |||||||||||||||||||||||||||
| | |
Less than
90 days |
| |
90 to
179 days |
| |
180 days or
more |
| |
Total past
due but not impaired |
| |
Total
impaired |
| |||||||||||||||
Mortgages and loans
|
| | | | — | | | | | | — | | | | | | 522 | | | | | | 522 | | | | | | — | | |
|
| | |
2018
|
| |||||||||||||||||||||||||||
| | |
Within
1 year |
| |
2–5 years
|
| |
6–10 years
|
| |
Over
10 years |
| |
Total
|
| |||||||||||||||
Life and annuity policy reserves, net of reinsurance(1)
|
| | | | 1,014 | | | | | | 3,449 | | | | | | 3,536 | | | | | | 9,334 | | | | | | 17,333 | | |
Insurance balances payable
|
| | | | 1,219 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,219 | | |
Accounts payable and accrued liabilities
|
| | | | 359 | | | | | | — | | | | | | — | | | | | | — | | | | | | 359 | | |
| | | | | 2,592 | | | | | | 3,449 | | | | | | 3,536 | | | | | | 9,334 | | | | | | 18,911 | | |
|
| | |
2017
|
| |||||||||||||||||||||||||||
| | |
Within
1 year |
| |
2–5 years
|
| |
6–10 years
|
| |
Over
10 years |
| |
Total
|
| |||||||||||||||
Life and annuity policy reserves, net of reinsurance(1)
|
| | | | 984 | | | | | | 3,340 | | | | | | 3,363 | | | | | | 9,470 | | | | | | 17,157 | | |
Insurance balances payable
|
| | | | 599 | | | | | | — | | | | | | — | | | | | | — | | | | | | 599 | | |
Accounts payable and accrued liabilities
|
| | | | 1,004 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,004 | | |
| | | | | 2,587 | | | | | | 3,340 | | | | | | 3,363 | | | | | | 9,470 | | | | | | 18,760 | | |
|
For the year ended March 31
|
| |
2018
|
| |
2017
|
| ||||||
Cost of insurance
|
| | | | 2,294 | | | | | | 1,893 | | |
Fee income
|
| | | | 2,051 | | | | | | 1,457 | | |
| | | | | 4,345 | | | | | | 3,350 | | |
|
For the year ended March 31
|
| |
2018
|
| |
2017
|
| ||||||
Gross policy benefits
|
| | | | 1,565 | | | | | | 1,787 | | |
Net change in contract liabilities
|
| | | | (1,066) | | | | | | (760) | | |
| | | | | 499 | | | | | | 1,027 | | |
|
For the year ended March 31
|
| |
2018
|
| |
2017
|
| ||||||
Employee benefits expense (see below)
|
| | | | 767 | | | | | | 998 | | |
Allocation of overhead expenses from Parent (Note 15.2)
|
| | | | 709 | | | | | | 653 | | |
Finance cost and bad debt provision
|
| | | | 359 | | | | | | 107 | | |
Professional fees
|
| | | | 208 | | | | | | 1,594 | | |
IT related expenses
|
| | | | 187 | | | | | | 204 | | |
General and corporate expenses
|
| | | | (37) | | | | | | 5 | | |
Total operating expenses
|
| | | | 2,193 | | | | | | 3,561 | | |
Management fee from a related party (Note 15.3)
|
| | | | (692) | | | | | | (812) | | |
| | | | | 1,501 | | | | | | 2,749 | | |
|
For the year ended March 31
|
| |
2018
|
| |
2017
|
|||||
Salaries and other short-term benefits
|
| | | | 723 | | | | | | 941 |
Pension costs
|
| | | | 41 | | | | | | 50 |
Post-employment medical benefits
|
| | | | — | | | | | | — |
Stock-based compensation
|
| | | | 3 | | | | | | 7 |
| | | | | 767 | | | | | | 998 |
|
For the year ended March 31
|
| |
2018
|
| |
2017
|
| ||||||
Tax losses carried forward
|
| | | | 471 | | | | | | 769 | | |
Capitalisation of policy acquisition expenses
|
| | | | 133 | | | | | | 348 | | |
Net unrecognised deferred tax assets
|
| | | | 604 | | | | | | 1,117 | | |
|
For the year ended March 31
|
| |
2018
|
| |
2017
|
| ||||||
Additions to segregated funds | | | | | | | | | | | | | |
Premiums
|
| | | | 3,062 | | | | | | 8,891 | | |
Portfolio transfer from a related party (Note 15.5)
|
| | | | 267,927 | | | | | | — | | |
Return on investments
|
| | | | 38,324 | | | | | | 23,469 | | |
| | | | | 309,313 | | | | | | 32,360 | | |
Deductions from segregated funds | | | | | | | | | | | | | |
Withdrawals and benefits paid
|
| | | | 10,819 | | | | | | 24,033 | | |
Operating expenses
|
| | | | 6,963 | | | | | | 2,520 | | |
| | | | | 17,782 | | | | | | 26,553 | | |
Net additions/(deductions) to segregated funds for the year
|
| | | | 291,531 | | | | | | 5,807 | | |
Segregated accounts, beginning of year
|
| | | | 255,872 | | | | | | 250,065 | | |
Segregated accounts, end of year
|
| | |
|
547,403
|
| | | |
|
255,872
|
| |
|
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
|
| | Director, President and Chief Executive Officer (Principal Executive Officer) | | | | |
|
/s/ Tamara K. Kravec
|
| | Chief Financial Officer (Principal Financial Officer) | | | | |
|
|
| | Chief Accounting Officer (Principal Accounting Officer) | | | | |
|
*
Colin W. Devine
|
| | Director | | | | |
|
*
Scot H. Fischer
|
| | Director | | | | |
|
*
Mark Moffat
|
| | Director | | | | |
|
*
David A. Whitefield
|
| | Director | | | | |
|
*
Gary D. Witherspoon
|
| | Director | | | |
|
* By:
/s/ Walter C. Keenan
Attorney-in-Fact
|
| | | |
This ‘S-1/A’ Filing | Date | Other Filings | ||
---|---|---|---|---|
12/15/21 | ||||
6/30/21 | ||||
4/1/21 | ||||
2/12/21 | ||||
1/1/21 | ||||
12/15/20 | ||||
12/15/19 | ||||
4/1/19 | ||||
1/15/19 | ||||
1/1/19 | ||||
12/31/18 | ||||
12/18/18 | ||||
12/15/18 | ||||
12/1/18 | ||||
9/30/18 | ||||
Filed as of: | 7/27/18 | |||
Filed on: | 7/26/18 | |||
7/1/18 | ||||
6/30/18 | ||||
6/26/18 | ||||
6/23/18 | ||||
6/5/18 | ||||
6/1/18 | ||||
5/25/18 | ||||
5/23/18 | S-1/A | |||
5/7/18 | ||||
4/1/18 | ||||
3/31/18 | ||||
2/13/18 | ||||
2/12/18 | ||||
1/31/18 | FWP | |||
1/1/18 | ||||
12/31/17 | ||||
12/22/17 | ||||
12/15/17 | ||||
9/30/17 | ||||
9/22/17 | ||||
6/30/17 | ||||
5/3/17 | ||||
4/1/17 | ||||
3/31/17 | ||||
3/17/17 | ||||
1/1/17 | ||||
12/31/16 | ||||
12/15/16 | ||||
11/24/16 | ||||
10/24/16 | ||||
10/18/16 | ||||
10/3/16 | ||||
10/1/16 | ||||
9/30/16 | ||||
9/1/16 | ||||
6/30/16 | ||||
6/22/16 | ||||
6/15/16 | ||||
4/1/16 | ||||
3/31/16 | ||||
1/1/16 | ||||
12/31/15 | ||||
12/15/15 | ||||
11/16/15 | ||||
10/8/15 | ||||
7/31/15 | ||||
5/18/15 | ||||
1/1/15 | ||||
10/29/14 | ||||
11/29/13 | ||||
9/25/12 | ||||
1/1/12 | ||||
11/10/10 | ||||
9/15/09 | ||||
3/13/09 | ||||
9/22/04 | ||||
8/6/02 | ||||
1/1/02 | ||||
4/12/99 | ||||
7/3/96 | ||||
6/1/93 | ||||
List all Filings |