National Interstate Corp. 10-K
UNITED STATES SECURITIES AND
EXCHANGE COMMISSION
Washington, D.C.
20549
Form 10-K
ANNUAL REPORT PURSUANT TO
SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT
OF 1934
For the Fiscal Year Ended December 31, 2005
Commission File
No. 000-51130
National Interstate
Corporation
(Exact name of registrant as
specified in its charter)
|
|
|
Ohio
|
|
34-1607394
|
(State or other jurisdiction
of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
3250 Interstate Drive
Richfield, Ohio
44286-9000
(330) 659-8900
(Address and telephone number of
principal executive offices)
Securities Registered Pursuant to Section 12(b) of the
Act: None
Securities registered pursuant to Section 12(g) of the
Act:
|
|
|
|
|
Name of Exchange on
|
Title of each class
|
|
Which registered
|
|
Common Shares, $0.01 par
value
|
|
Nasdaq National
Market
|
Other securities for which reports are submitted pursuant to
Section (d) of the Act:
None
Indicate by check mark if the registrant is a well-known
seasoned issuer, as defined in Rule 405 of the Securities
Act. Yes o No þ
Indicate by check mark if the registrant is not required to file
reports pursuant to Section 13 or Section 15(d) of the
Act. Yes o No þ
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of
the Securities Exchange Act of 1934 during the preceding
12 months, and (2) has been subject to such filing
requirements for the past
90 days. Yes þ No o
Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of
Regulation S-K
is not contained herein, and will not be contained, to the best
of registrants knowledge, in definitive proxy or
information statements incorporated by reference in
Part III of this
Form 10-K
or any amendment to this
Form 10-K. o
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer or a non-accelerated
filer. See definition of accelerated filer and large
accelerated filer in
Rule 12b-2
of the Exchange Act. (Check One): Large Accelerated
Filer o Accelerated
Filer o Non-Accelerated
Filer þ
Indicate by check mark whether the registrant is a shell company
(as defined in
Rule 12b-2
of the Exchange
Act). Yes o No þ
State the aggregate market value of the voting and non-voting
common equity held by non-affiliates computed by reference to
the price at which the common equity was last sold, or the
average bid and asked price of such common equity, as of the
last business day of the registrants most recently
completed second fiscal quarter: $101.1 million (based upon
non-affiliate holdings of 5,085,500 shares and a market
price of $19.88 at June 30, 2005). Comparable data at
March 1, 2006 is $107.5 million (based upon
non-affiliate holdings of 5,278,500 shares and a market
price of $20.37).
As of March 1, 2006 there were 19,104,200 shares of
the Registrants Common Shares ($0.01 par value)
outstanding.
Documents Incorporated by Reference:
Proxy Statement for 2006 Annual Meeting of Shareholders
(portions of which are incorporated by reference into
Part III hereof).
National
Interstate Corporation
Index to
Annual Report on
Form 10-K
2
FORWARD-LOOKING
STATEMENTS
This document, including information incorporated by reference,
contains forward-looking statements (within the
meaning of Private Securities Litigation Reform Act of 1995).
All statements, trend analyses and other information contained
in this
Form 10-K
relative to markets for our products and trends in our
operations or financial results, as well as other statements
including words such as may, target,
anticipate, believe, plan,
estimate, expect, intend,
project, and other similar expressions, constitute
forward-looking statements. We made these statements based on
our plans and current analyses of our business and the insurance
industry as a whole. We caution that these statements may and
often do vary from actual results and the differences between
these statements and actual results can be material. Actual
results may differ from those expressed or implied by the
forward-looking statements. Factors that could contribute to
these differences include, among other things:
|
|
|
|
|
general economic conditions and other factors, including
prevailing interest rate levels and stock and credit market
performance which may affect (among other things) our ability to
sell our products, our ability to access capital resources and
the costs associated with such access to capital and the market
value of our investments;
|
|
|
|
customer response to new products and marketing initiatives;
|
|
|
|
tax law changes;
|
|
|
|
increasing competition in the sale of our insurance products and
services and the retention of existing customers;
|
|
|
|
changes in legal environment;
|
|
|
|
regulatory changes or actions, including those relating to
regulation of the sale, underwriting and pricing of insurance
products and services and capital requirements;
|
|
|
|
levels of natural catastrophes, terrorist events, incidents of
war and other major losses;
|
|
|
|
adequacy of insurance reserves; and
|
|
|
|
availability of reinsurance and ability of reinsurers to pay
their obligations.
|
The forward-looking statements herein are made only as of the
date of this report. The Company assumes no obligation to
publicly update any forward-looking statements.
3
PART I
Please refer to Forward-Looking Statements
following the Index in the front of this
10-K.
Introduction
National Interstate Corporation (the Company) and
its subsidiaries operate as an insurance holding company group
that underwrites and sells traditional and alternative property
and casualty insurance products to the passenger transportation
industry and the trucking industry, general commercial insurance
to small businesses in Hawaii and Alaska, and personal insurance
to owners of recreational vehicles and watercraft throughout the
United States. The Company was organized in Ohio in January
1989. In December 1989, Great American Insurance Company
(Great American), a wholly-owned subsidiary of
American Financial Group, Inc., became our majority shareholder.
Our principal executive offices are located at 3250 Interstate
Drive, Richfield, Ohio, 44286 and our telephone number is
(330) 659-8900.
SEC filings, news releases, our Code of Ethics and Conduct and
other information may be accessed free of charge through our
website at www.NationalInterstate.com. Information on the
website is not part of this
Form 10-K.
As of December 31, 2005, Great American owned 53.5% of the
outstanding shares of the Company. On February 2, 2005, the
Company completed an initial public offering in which it issued
3,350,000 shares of its common stock at $13.50 per
share and began trading its common shares on the Nasdaq National
Market under the symbol NATL. Prior to its initial public
offering, no public market existed for the Companys common
shares.
The Company has four property and casualty insurance
subsidiaries, National Interstate Insurance Company
(NIIC), Hudson Indemnity, Ltd. (HIL)
National Interstate Insurance Company of Hawaii, Inc.
(NIIC-HI) and Triumphe Casualty Company
(TCC) and five other agency and service
subsidiaries. NIIC is licensed in all 50 states and the
District of Columbia. HIL is domiciled in the Cayman Islands and
conducts insurance business outside the United States. The
Company writes its insurance policies on a direct basis through
NIIC and NIIC-HI. The Company purchased TCC effective
January 1, 2006. TCC, a Pennsylvania domiciled company,
holds licenses for multiple lines of authority, including
auto-related lines, in 24 states and the District of
Columbia. The Company also assumes a portion of premiums written
by other affiliate companies whose passenger transportation
insurance business it manages. Insurance products are marketed
through affiliated and independent agents and brokers.
Approximately 14.9% of the Companys premiums are written
in the state of California, and an additional 28.5%,
collectively, in the states of Hawaii, Florida, North Carolina
and Texas. The Company uses its five other agency and service
subsidiaries to sell and service the Companys insurance
business. This includes Hudson Management Group, Ltd.
(HMG), a U.S. Virgin Islands corporation based
in St. Thomas, which commenced operations in the first quarter
of 2006.
Property
and Casualty Insurance Operations
We are a specialty property and casualty insurance company with
a niche orientation and a focus on the transportation industry.
Founded in 1989, we have had an uninterrupted record of
profitability in every year since 1990, our first full year of
operation. We have also reported an underwriting profit in 15 of
the 17 years we have been in business. We have grown our
fully diluted net income per share from $0.07 in 2001 to $1.60
in 2005. For the year ended December 31, 2005, we had gross
written premiums (direct and assumed) of $270.0 million and
net income of $30.3 million.
We believe, based upon an informal survey of brokers
specializing in transportation insurance, that we are now the
largest writer of insurance for the passenger transportation
industry in the United States and that very few companies write
coverage for several of the classes of passenger transportation
insurance written by the Company and its subsidiaries. We focus
on niche insurance markets where we offer insurance products
designed to meet the unique needs of targeted insurance buyers
that we believe are underserved by the insurance industry. We
believe these niche markets typically are too small, too remote
or too difficult to attract or sustain most competitors.
Examples of products that we write for these markets include
traditional property and casualty insurance for transportation
companies (33.6% of 2005 gross written premiums), captive
programs for transportation companies
4
that we refer to as our alternative risk transfer operations
(38.4%), specialty personal lines, primarily recreational
vehicle coverage (17.0%) and transportation and general
commercial insurance in Hawaii and Alaska (8.4%).
While many companies write property and casualty insurance for
transportation companies, we believe, based on financial
responsibility filings with the Federal Motor Carrier Safety
Administration, that few write passenger transportation coverage
nationwide. We know of only one other insurance company, Lancer
Insurance Company, that has offered high limits coverage to
motorcoach, school bus and limousine operators in all states or
nearly all states for more an extended period. We believe that
the Company and Lancer Insurance Company have been the only
insurance companies to consistently provide passenger
transportation insurance across all passenger transportation
classes and all regions of the country for at least the past ten
years. In addition to being one of only two national passenger
transportation underwriters, we also believe, based on our
discussions with brokers and customers in the passenger
transportation insurance market, that we are the only insurance
company offering homogeneous (i.e., to insureds in the same
industry) group captive insurance programs to this industry.
Product Management Organization. We believe we
have a competitive advantage in our major lines of business as a
result, in part, of our product management focus. Each of our
product lines is headed by a manager solely responsible for
achieving that product lines planned results. We believe
that the use of a product management organization provides the
focus required to successfully offer and manage a diverse set of
product lines. For example, we are willing to design custom
insurance programs, such as unique billing plans and
deductibles, for our large transportation customers based on
their needs. Our claims, accounting, information technology and
other support functions are organized to align their resources
with specific product line initiatives and needs. We know of
only one other insurance company that uses this type of hybrid
product management organization. We believe that most insurance
companies rely upon organization structures aligned around
functional specialties such as underwriting, actuarial,
operations, marketing and claims. The managers of each of these
functions typically provide service and support to multiple
insurance products under the traditional functional
organization. At the Company, product managers are responsible
for the underwriting, pricing and marketing and they are held
accountable for underwriting profitability of a specific
insurance product. Other required services and support are
provided across product lines by functional managers.
Our
Products
We offer over 20 product lines in the specialty property and
casualty insurance market, which we group into four general
business components (transportation, alternative risk transfer,
specialty personal lines and Hawaii and Alaska) based on the
class of business, insureds risk participation or
geographic location. The following table sets forth an analysis
of gross premiums written by business component during the
periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
Amount
|
|
|
Percent
|
|
|
Amount
|
|
|
Percent
|
|
|
Amount
|
|
|
Percent
|
|
|
|
(Dollars in thousands)
|
|
|
Transportation
|
|
$
|
90,751
|
|
|
|
33.6
|
%
|
|
$
|
89,849
|
|
|
|
39.9
|
%
|
|
$
|
91,306
|
|
|
|
48.7
|
%
|
Alternative Risk Transfer
|
|
|
103,537
|
|
|
|
38.4
|
%
|
|
|
72,001
|
|
|
|
32.0
|
%
|
|
|
52,051
|
|
|
|
27.8
|
%
|
Specialty Personal Lines
|
|
|
45,935
|
|
|
|
17.0
|
%
|
|
|
37,059
|
|
|
|
16.5
|
%
|
|
|
21,928
|
|
|
|
11.7
|
%
|
Hawaii and Alaska
|
|
|
22,486
|
|
|
|
8.3
|
%
|
|
|
21,812
|
|
|
|
9.7
|
%
|
|
|
20,655
|
|
|
|
11.0
|
%
|
Other
|
|
|
7,327
|
|
|
|
2.7
|
%
|
|
|
4,263
|
|
|
|
1.9
|
%
|
|
|
1,621
|
|
|
|
0.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Premiums Written
|
|
$
|
270,036
|
|
|
|
100.0
|
%
|
|
$
|
224,984
|
|
|
|
100.0
|
%
|
|
$
|
187,561
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5
For 2005, the average range of premiums for our business
components and their annual premium average were as follows:
|
|
|
|
|
|
|
|
|
|
|
Premium Range
|
|
Annual Premium Average
|
|
|
Transportation
|
|
|
$5,000
|
- 1,000,000
|
|
|
$66,000
|
|
Alternative Risk Transfer
|
|
|
$100,000
|
- 6,500,000
|
|
|
$567,000
|
|
Specialty Personal Lines
|
|
|
$50
|
- 20,000
|
|
|
$890
|
|
Hawaii and Alaska
|
|
|
$350
|
- 100,000
|
|
|
$4,200
|
|
Transportation. We believe that we are the
largest writer of insurance for the passenger transportation
industry in the United States. In our transportation component,
we underwrite commercial auto liability, general liability,
physical damage and motor truck cargo coverages for truck and
passenger operators. Passenger transportation operators include
charter and tour bus companies, municipal transit systems,
school transportation contractors, limousine companies,
inter-city bus services and community service and paratransit
operations. No one customer in our transportation business
accounted for 10.0% or more of the revenues of this component of
our business during 2005. We also assume a majority of the net
risk related to policies for transportation risks underwritten
by us and issued by Great American, which accounted for 3.4% of
our gross premiums written for the year ended December 31,
2005. We do not have similar arrangements with any other
companies.
Alternative Risk Transfer. We also underwrite,
market and distribute truck and passenger transportation
alternative risk insurance products, also known as captives.
Captives are insurance or reinsurance companies that are owned
or rented by the participants in the group captive
insurance program. Program participants share in the
underwriting profits or losses and the investment results
associated with the risks being insured by the captive insurance
company. Participants in these programs typically are interested
in the improved risk control, increased participation in the
claims settlement process and asset investment features
associated with a captive insurance program.
We support two forms of captive
programs member-owned and rented. In a
member-owned captive, the participants form, capitalize and
manage their own reinsurance company. In a rental captive, the
reinsurance company is formed, capitalized and managed by
someone other than the participants. The participants in a
rental captive program pay a fee to the reinsurance company
owner to use the reinsurance facility in their captive program;
in other words, the participants rent it. In both
member-owned and rented captives, the Company underwrites and
prices the risk, issues the policies and adjusts the claims. A
portion of the risk and premium is ceded to the captive
insurance company. That captive insurance company serves the
same purpose for the captive participants regardless of whether
they own the reinsurance company or rent it.
The revenue we earn, our profit margins and the risks we assume
are substantially consistent in member owned captives and rented
captives. The primary differences to us are the expenses
associated with these programs and who ultimately bears those
expenses. In a member owned captive, the participants own and
manage their own reinsurance company. Managing an off-shore
insurance company includes general management responsibilities,
financial statement preparation, actuarial analysis, investment
management, corporate governance, regulatory management and
legal affairs. If the actual expenses associated with managing a
member owned captive exceed the funded projections, the
participants pay for these added expenses outside the insurance
transaction. We charge participants in our group rental captive
programs a higher premium to fund our expenses related to the
managing of our Cayman Island reinsurer used for this purpose.
Investment management expenses also are included in the rental
fees and we cap the participants expense contribution
regardless of whether or not we collect adequate funds to
operate the off-shore reinsurance company.
All other loss, expense and profit margin components are
substantially the same for our member-owned or rental captive
insurance programs. The advantage of a member-owned captive
program to the participants is the ability to change policy
issuing companies and service providers without changing the
makeup of their group. Rented captive participants are not
obligated to capitalize their own reinsurer. They generally
enjoy a slightly lower expense structure and their captive
program expenses are fixed for the policy year regardless of the
amount of expenses actually incurred to operate the reinsurer
and facilitate participant meetings.
6
The premiums generated by each of the captive insurance programs
offered by the Company are developed in a similar manner. The
most important component of the premium charged is the
development of the participants loss fund. The loss fund
represents the amount of premium needed to cover the
participants expected losses in the layer of risk being
ceded to the captive reinsurer. This loss layer typically
involves the first loss layer and, depending on the captive
program, currently ranges from the first $50,000 to the first
$350,000 of loss per occurrence. Once the participants
loss fund is established, all other expenses related to the
coverages and services being provided are derived by a formula
agreed to in advance by the captive participants and the service
providers. We are the primary or only service provider to every
captive program we support. The service providers issue
policies, adjust claims, provide loss control consulting
services, assume the risk for losses exceeding the captive
program retention and either manage the member owned reinsurance
company needed to facilitate the transfer of risk to the
participants or provide the rental reinsurance facility that
serves the same purpose. In our captive programs, these fees
that are charged to the insured as part of their premium range
from approximately 29.0% to 70.0% of a $1 million policy
premium depending on the program structure and the loss layer
ceded to the captive.
We entered the alternative risk transfer market in December of
1995 through an arrangement with an established captive
insurance consultant. Together, we created what we believe,
based on our discussions with brokers and customers in the
passenger transportation insurance market, was the first
homogeneous, member-owned captive insurance program, known as
TRAX Insurance, Ltd., for passenger transportation operators.
Since 1996, we have established five additional transportation
captives, Calypso for passenger transportation risks, Voyager,
Venture and Intermodal for commercial truck operators and PEG
for liquefied petroleum gas distributors. We expect to introduce
two new transportation captives in the first half of 2006. As of
December 31, 2005, we insured more than 140 transportation
companies in captive insurance programs. No one customer in our
alternative risk transfer business accounted for 10.0% or more
of the revenues of this component of our business during 2005.
We also have partnered with insureds and agents in captive
programs, whereby the insured or agent shares in underwriting
results and investment income with our Cayman Islands-based
reinsurance subsidiary. Our role in the captive programs is to
underwrite the coverages, issue the policies and to act as a
reinsurer of the risks. Our affiliated broker frequently serves
as the insureds broker in placing business with our
captive insurance programs. We do not provide management
services to, or participate in the management or operation of,
member-owned captives not affiliated with us. Where participants
rent a captive program from us, we manage and
operate the captive.
Specialty Personal Lines. We believe our
specialty recreational vehicle, or RV insurance program, differs
from those offered by traditional personal auto insurers because
we offer coverages written specifically for RV owners, including
those who live in their RV full-time. We offer coverage for
campsite liability, vehicle replacement coverage and coverage
for trailers, golf carts and campsite storage facilities. In
addition to our RV product, we also offer companion personal
auto coverage to RV policyholders. This product covers the
automobiles owned by our insured RV policyholders. One feature
of our companion auto product that we believe is not generally
available from other insurers is the application of a single
deductible when an insured RV and the insured companion auto
being towed are both damaged in an accident. We also assume all
of the net risk related to policies for recreational vehicle
risks underwritten by us and issued by Great American, our
majority shareholder. Another specialty product that we
introduced in November 2004 was a personal use watercraft
product. We currently offer our watercraft program in
43 states.
Hawaii and Alaska. We entered the Hawaii
transportation insurance market in 1995. In 1996, following the
withdrawal of Pacific Insurance, Ltd., a major insurance
provider in that market, we established a physical presence in
Hawaii, by employing several of Pacifics former employees
and assuming the agency relationships left by Pacific. The major
insurance product managed by this new office was general
commercial insurance sold to Hawaiian small business owners,
which is still an important part of our business. Since 1996, we
have expanded our transportation insurance business in Hawaii
and believe that we have become the leading writer of
transportation insurance in that state. Through our office in
Hawaii, we entered the Alaska insurance market in 2005, offering
similar products to those we offer in Hawaii. Alaska produced a
nominal contribution to our operations in 2005, but is expected
to increase in 2006 and future years.
7
Geographic
Concentration
The following table sets forth the geographic distribution of
our direct written premiums for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
|
|
|
|
Percent of
|
|
|
|
|
|
Percent of
|
|
|
|
Volume
|
|
|
Total
|
|
|
Volume
|
|
|
Total
|
|
|
|
(Dollars in thousands)
|
|
|
California
|
|
$
|
37,833
|
|
|
|
14.9%
|
|
|
$
|
28,871
|
|
|
|
13.7
|
%
|
Hawaii
|
|
|
24,076
|
|
|
|
9.5%
|
|
|
|
23,592
|
|
|
|
11.2
|
%
|
North Carolina
|
|
|
19,441
|
|
|
|
7.6%
|
|
|
|
14,784
|
|
|
|
7.0
|
%
|
Florida
|
|
|
15,982
|
|
|
|
6.3%
|
|
|
|
13,882
|
|
|
|
6.6
|
%
|
Texas
|
|
|
13,021
|
|
|
|
5.1%
|
|
|
|
8,116
|
|
|
|
3.9
|
%
|
All other states
|
|
|
144,235
|
|
|
|
56.6%
|
|
|
|
121,451
|
|
|
|
57.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
254,588
|
|
|
|
100.0%
|
|
|
$
|
210,696
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concentration
by Statutory Line of Business
The following table sets forth our direct written premiums by
statutory line of business for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
|
|
|
|
Percent of
|
|
|
|
|
|
Percent of
|
|
|
|
Volume
|
|
|
Total
|
|
|
Volume
|
|
|
Total
|
|
|
|
(Dollars in thousands)
|
|
|
Auto and other liability
|
|
$
|
155,019
|
|
|
|
60.9
|
%
|
|
$
|
120,550
|
|
|
|
57.2
|
%
|
Auto physical damage
|
|
|
56,254
|
|
|
|
22.1
|
%
|
|
|
53,174
|
|
|
|
25.2
|
%
|
Workers compensation
|
|
|
37,881
|
|
|
|
14.9
|
%
|
|
|
33,177
|
|
|
|
15.8
|
%
|
Other lines:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allied lines
|
|
|
460
|
|
|
|
0.2
|
%
|
|
|
549
|
|
|
|
0.3
|
%
|
Commercial multiple peril
|
|
|
1,163
|
|
|
|
0.4
|
%
|
|
|
1,153
|
|
|
|
0.5
|
%
|
Ocean marine
|
|
|
640
|
|
|
|
0.3
|
%
|
|
|
2
|
|
|
|
0.0
|
%
|
Inland marine
|
|
|
3,098
|
|
|
|
1.2
|
%
|
|
|
2,021
|
|
|
|
1.0
|
%
|
Surety
|
|
|
73
|
|
|
|
0.0
|
%
|
|
|
70
|
|
|
|
0.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All others
|
|
|
5,434
|
|
|
|
2.1
|
%
|
|
|
3,795
|
|
|
|
1.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
254,588
|
|
|
|
100.0
|
%
|
|
$
|
210,696
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwriting
We employ a pricing segmentation approach that makes extensive
use of proprietary data and pricing models. Our pricing strategy
enables our product managers to change the rate structure by
evaluating detailed policyholder information, such as loss
experience based on driver characteristics, financial
responsibility scores (where legally permissible) and the
make/model of vehicles. This pricing segmentation approach
differs by product line and requires extensive involvement of
product managers, who are responsible for the underwriting
profitability of a specific product line with direct oversight
of product design and rate level structure by our most senior
managers. Individual product managers work closely with our
pricing and database managers to generate rate level indications
and other relevant data. We use this data coupled with the
actuarial loss costs obtained from the Insurance Services
Office, an insurance industry advisory service organization, as
a benchmark in the formulation of pricing for our products. We
believe the quality of our proprietary data combined with our
rigorous approach has permitted us to
8
respond more quickly than our competitors to adverse trends such
as the increased auto liability loss severity experienced since
1999 and to obtain accurate pricing and risk selection for each
individual account.
Risk selection and pricing decisions are discussed on a weekly
basis by product line underwriters and product managers. We
believe this group input and deliberation on pricing and risk
selection reaffirms our philosophy and underwriting culture, and
aids in avoiding unknown exposures. Underwriting files at both
our regional and corporate offices are audited by senior
management on a regular basis for compliance with our price and
risk selection criteria. Product managers are responsible for
the underwriting profitability of these risk selection and
pricing decisions and the incentive-based portion of their
compensation is determined in part on that profitability.
Marketing
and Distribution
We offer our products through multiple distribution channels
including independent agents and brokers, through affiliated
agencies and via the Internet. During the year ended
December 31, 2005, approximately 83.4% of our direct and
assumed premiums written were generated by independent agents
and brokers and approximately 16.6% were generated by our
affiliated agencies. Together, our top two independent
agents/brokers accounted for an aggregate of 11.2% of our direct
premiums written during 2005. Our top two independent brokers at
December 31, 2005, were Aon Risk Services of Sacramento and
Aon Recreation.
Reinsurance
We are involved in both the cession and assumption of
reinsurance. We reinsure a portion of our business to other
insurance companies. Ceding reinsurance permits diversification
of our risks and limits our maximum loss arising from large or
unusually hazardous risks or catastrophic events. We are subject
to credit risk with respect to our reinsurers, because the
ceding of risk to a reinsurer generally does not relieve us of
liability to our insureds until claims are fully settled. To
attempt to mitigate this credit risk, we cede business only to
reinsurers if they meet our credit ratings criteria of an A.M.
Best rating of A- or better. If a reinsurer is not rated by
A.M. Best or their rating falls below A-, our contract with
them generally requires that they secure outstanding obligations
with cash or a trust or letter of credit that we deem acceptable.
The following table sets forth our six largest reinsurers in
terms of amounts receivable as of December 31, 2005. Also
shown are the premiums written ceded by us to these reinsurers
during 2005.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
|
|
|
Prepaid
|
|
|
Total
|
|
|
|
|
|
Ceded
|
|
|
|
|
|
|
A.M. Best
|
|
Reinsurance
|
|
|
Reinsurance
|
|
|
Reinsurance
|
|
|
Percent of
|
|
|
Premiums
|
|
|
Percent of
|
|
|
|
Rating
|
|
Receivables
|
|
|
Premium
|
|
|
Assets
|
|
|
Total
|
|
|
Written
|
|
|
Total
|
|
|
|
(Dollars in thousands)
|
|
|
Platinum Underwriters Reinsurance,
Inc.
|
|
A
|
|
$
|
32,155
|
|
|
$
|
5,380
|
|
|
$
|
37,535
|
|
|
|
39.5
|
%
|
|
$
|
16,079
|
|
|
|
27.3
|
%
|
Berkley Insurance Company
|
|
A
|
|
|
11,240
|
|
|
|
1,421
|
|
|
|
12,661
|
|
|
|
13.3
|
%
|
|
|
3,914
|
|
|
|
6.6
|
%
|
TRAX Insurance Ltd.
|
|
|
|
|
9,144
|
|
|
|
902
|
(1)
|
|
|
10,046
|
|
|
|
10.6
|
%
|
|
|
11,582
|
|
|
|
19.7
|
%
|
TOA Reinsurance Co. of America
|
|
A
|
|
|
5,636
|
|
|
|
504
|
|
|
|
6,140
|
|
|
|
6.4
|
%
|
|
|
2,873
|
|
|
|
4.9
|
%
|
Great American Insurance Company
|
|
A
|
|
|
5,553
|
|
|
|
1,520
|
|
|
|
7,073
|
|
|
|
7.4
|
%
|
|
|
5,119
|
|
|
|
8.7
|
%
|
General Reinsurance
|
|
A++
|
|
|
3,357
|
|
|
|
1,068
|
|
|
|
4,425
|
|
|
|
4.7
|
%
|
|
|
2,447
|
|
|
|
4.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
|
|
|
67,085
|
|
|
|
10,795
|
|
|
|
77,880
|
|
|
|
81.9
|
%
|
|
|
42,014
|
|
|
|
71.3
|
%
|
All other reinsurers
|
|
|
|
|
10,749
|
|
|
|
6,421
|
|
|
|
17,170
|
|
|
|
18.1
|
%
|
|
|
16,916
|
|
|
|
28.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
77,834
|
|
|
$
|
17,216
|
|
|
$
|
95,050
|
|
|
|
100.0
|
%
|
|
$
|
58,930
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Does not reflect a $10.7 million letter of credit that is
held as collateral for the net receivable from TRAX Insurance
Ltd., a member-owned captive insurance program. |
We are party to agreements with Great American pursuant to which
we assume a majority of the premiums written by Great American
for transportation and RV risks and we pay Great American a
service fee based on these
9
premiums. We also provide Great American administrative services
in connection with the public transportation risks that we
underwrite on their policies.
Claims
Management and Administration
We believe that effective claims management is critical to our
success and that our process is cost efficient, delivers the
appropriate level of claims service and produces superior claims
results. We are focused on controlling claims from their
inception with thorough investigation, accelerated communication
to insureds and claimants and compressing the cycle time of
claim resolution to control both loss cost and claim handling
cost. In 2005, approximately 74% of our first party
comprehensive and collision claims were closed within
30 days and approximately 80% of third party property
damage claims were investigated and closed within 60 days.
Claims arising under our insurance policies are reviewed,
supervised, and handled by our internal claims department. As of
December 31, 2005, our claims organization employed 70
people (23% of our employee group) and operated out of two
regional offices. All of our claims employees have been trained
to handle claims according to our customer-focused claims
management processes and procedures and are subject to periodic
audit. We systematically conduct continuing education for our
claims staff in the areas of best practices, fraud awareness,
legislative changes and litigation management. We use third
party administrators only in adjusting property losses on a
limited basis, primarily in Hawaii. We do not delegate liability
settlement authority to third party administrators. All large
claim reserves are reviewed on a monthly basis by executive
claims management, and adjusters frequently participate in
audits and large loss reviews with participating reinsurers. We
also employ a formal large loss review methodology that involves
senior company management, executive claims management and
adjusting staff in a quarterly review of all large loss
exposures.
We provide
24-hour,
7 days per week, toll-free service for our policyholders to
report claims. In 2005, adjusters were able to initiate contact
with approximately 89% of policyholder claimants within
24 hours of first notice of a loss and approximately 79% of
third-party claimants. When we receive the first notice of loss,
our claims personnel open a file and establish appropriate
reserving to maximum probable exposure (based on our historical
claim settlement experience) as soon as practicable and
continually revise case reserves as new information develops. We
maintain and implement a fraud awareness program designed to
educate our claims employees and others throughout the
organization of fraud indicators. Potentially fraudulent claims
are referred for special investigation and fraudulent claims are
contested.
Our physical damage claims processes involve the utilization and
coordination of internal staff, vendor resources and property
specialists. We pay close attention to the vehicle repair
process, which we believe reduces the amount we pay for repairs,
storage costs and auto rental costs. During 2005, our physical
damage settlements in the continental United States averaged
savings of approximately 12%, and 11.2% savings in Hawaii for
the same periods when compared to claimed damages.
Our captive and specialty programs have dedicated claims
personnel and claims services tailored to each captive program.
Each captive program has a dedicated claims manager, receives
extra communications pertaining to reserve changes
and/or
payments, and has dedicated staff resources. In the captive
programs, approximately 97% of customers completing our survey
in 2005 rated us as timely in our claims handling, and over 93%
for the same period rated their claims as thoroughly
investigated.
We employ what we believe to be highly qualified and experienced
liability adjusters who are responsible for overseeing all
injury-related losses including those in litigation. We identify
and retain specialized outside defense counsel to litigate such
matters. We negotiate fee arrangements with retained defense
counsel and attempt to limit our litigation costs. The liability
focused adjusters manage these claims by placing a priority on
detailed file documentation and emphasizing investigation,
evaluation and negotiation of liability claims.
Reserves
for Unpaid Losses and Loss Adjustment Expenses
We estimate liabilities for the costs of losses and loss
adjustment expense for both reported and unreported claims based
on historical trends adjusted for changes in loss costs,
underwriting standards, policy provisions, product mix and other
factors. Estimating the liability for unpaid losses and loss
adjustment expense is inherently
10
judgmental and is influenced by factors that are subject to
significant variation. We monitor items such as the effect of
inflation on medical, hospitalization, material repair and
replacement costs, general economic trends and the legal
environment. While the ultimate liability may be greater than
recorded loss reserves, the reserve tail for transportation
coverage is generally shorter than that associated with many
other casualty coverages and, therefore, generally can be
established with less uncertainty than coverages having longer
reserve tails.
We review loss reserve adequacy and claims adjustment
effectiveness quarterly. We focus significant management
attention on claims reserved above $50,000. Further, our
reserves are certified by accredited actuaries from Great
American to state regulators annually. Reserves are routinely
adjusted as additional information becomes known. These
adjustments are reflected in current year operations.
The following tables present the development of our loss
reserves, net of reinsurance, on a GAAP basis for the calendar
years 1995 through 2005. The top line of each table shows the
estimated liability for unpaid losses and loss adjustment
expense recorded at the balance sheet date for the indicated
years. The next line, Liability for Unpaid Losses and
Loss Adjustment Expenses As re-estimated at
December 31, 2005, shows the re-estimated
liability as of December 31, 2005. The remainder of the
table presents intervening development from the initially
estimated liability. This development results from additional
information and experience in subsequent years. The middle line
shows a net cumulative (deficiency) redundancy which represents
the aggregate percentage (increase) decrease in the liability
initially estimated. The lower portion of the table indicates
the cumulative amounts paid as of successive periods.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Liability for Unpaid Losses
and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss Adjustment
Expenses:
|
|
1995
|
|
|
1996
|
|
|
1997
|
|
|
1998
|
|
|
1999
|
|
|
2000
|
|
|
2001
|
|
|
2002
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
|
(Dollars in thousands)
|
|
|
As originally estimated
|
|
$
|
22,511
|
|
|
$
|
19,691
|
|
|
$
|
20,997
|
|
|
$
|
23,339
|
|
|
$
|
26,566
|
|
|
$
|
30,292
|
|
|
$
|
48,456
|
|
|
$
|
67,162
|
|
|
$
|
86,740
|
|
|
$
|
111,644
|
|
|
$
|
151,444
|
|
As re-estimated at
December 31, 2005
|
|
|
17,481
|
|
|
|
16,733
|
|
|
|
19,146
|
|
|
|
20,914
|
|
|
|
24,338
|
|
|
|
30,064
|
|
|
|
46,400
|
|
|
|
63,037
|
|
|
|
83,862
|
|
|
|
106,409
|
|
|
|
|
|
Liability re-estimated as
of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One year later
|
|
|
20,983
|
|
|
|
18,563
|
|
|
|
19,817
|
|
|
|
22,643
|
|
|
|
24,923
|
|
|
|
32,751
|
|
|
|
48,494
|
|
|
|
63,462
|
|
|
|
84,485
|
|
|
|
106,409
|
|
|
|
|
|
Two years later
|
|
|
19,571
|
|
|
|
17,520
|
|
|
|
19,448
|
|
|
|
21,948
|
|
|
|
26,252
|
|
|
|
33,473
|
|
|
|
47,479
|
|
|
|
64,687
|
|
|
|
83,862
|
|
|
|
|
|
|
|
|
|
Three years later
|
|
|
18,332
|
|
|
|
16,632
|
|
|
|
18,896
|
|
|
|
21,903
|
|
|
|
26,380
|
|
|
|
31,884
|
|
|
|
47,250
|
|
|
|
63,037
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Four years later
|
|
|
17,696
|
|
|
|
16,323
|
|
|
|
19,258
|
|
|
|
21,608
|
|
|
|
25,531
|
|
|
|
29,962
|
|
|
|
46,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Five years later
|
|
|
17,304
|
|
|
|
16,446
|
|
|
|
18,966
|
|
|
|
20,542
|
|
|
|
24,487
|
|
|
|
30,064
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six years later
|
|
|
17,512
|
|
|
|
16,666
|
|
|
|
18,957
|
|
|
|
20,871
|
|
|
|
24,338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Seven years later
|
|
|
17,535
|
|
|
|
16,682
|
|
|
|
19,064
|
|
|
|
20,914
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eight years later
|
|
|
17,514
|
|
|
|
16,673
|
|
|
|
19,146
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine years later
|
|
|
17,483
|
|
|
|
16,733
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ten years later
|
|
|
17,481
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cumulative (deficiency)
redundancy
|
|
|
5,030
|
|
|
|
2,958
|
|
|
|
1,851
|
|
|
|
2,425
|
|
|
|
2,228
|
|
|
|
228
|
|
|
|
2,056
|
|
|
|
4,125
|
|
|
|
2,878
|
|
|
|
5,235
|
|
|
|
|
|
Net cumulative (deficiency)
redundancy %
|
|
|
22.3
|
%
|
|
|
15.0
|
%
|
|
|
8.8
|
%
|
|
|
10.4
|
%
|
|
|
8.4
|
%
|
|
|
0.8
|
%
|
|
|
4.2
|
%
|
|
|
6.1
|
%
|
|
|
3.3
|
%
|
|
|
4.7
|
%
|
|
|
|
|
Cumulative paid of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One year later
|
|
|
7,413
|
|
|
|
6,583
|
|
|
|
7,268
|
|
|
|
8,742
|
|
|
|
10,307
|
|
|
|
14,924
|
|
|
|
18,048
|
|
|
|
22,792
|
|
|
|
29,617
|
|
|
|
37,049
|
|
|
|
|
|
Two years later
|
|
|
11,743
|
|
|
|
10,605
|
|
|
|
11,769
|
|
|
|
14,189
|
|
|
|
17,637
|
|
|
|
20,077
|
|
|
|
28,510
|
|
|
|
36,927
|
|
|
|
48,672
|
|
|
|
|
|
|
|
|
|
Three years later
|
|
|
14,375
|
|
|
|
12,931
|
|
|
|
14,980
|
|
|
|
18,170
|
|
|
|
20,157
|
|
|
|
24,313
|
|
|
|
35,718
|
|
|
|
48,660
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Four years later
|
|
|
15,831
|
|
|
|
14,653
|
|
|
|
17,543
|
|
|
|
19,115
|
|
|
|
22,383
|
|
|
|
25,343
|
|
|
|
40,615
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Five years later
|
|
|
16,715
|
|
|
|
15,642
|
|
|
|
18,253
|
|
|
|
20,158
|
|
|
|
22,762
|
|
|
|
27,065
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six years later
|
|
|
17,156
|
|
|
|
16,088
|
|
|
|
18,573
|
|
|
|
20,400
|
|
|
|
23,382
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Seven years later
|
|
|
17,217
|
|
|
|
16,347
|
|
|
|
18,815
|
|
|
|
20,675
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eight years later
|
|
|
17,321
|
|
|
|
16,481
|
|
|
|
18,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine years later
|
|
|
17,425
|
|
|
|
16,639
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ten years later
|
|
|
17,454
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
The following is a reconciliation of our net liability to the
gross liability for unpaid losses and loss adjustment expense.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1995
|
|
|
1996
|
|
|
1997
|
|
|
1998
|
|
|
1999
|
|
|
2000
|
|
|
2001
|
|
|
2002
|
|
|
2003
|
|
|
2004
|
|
|
2005
|
|
|
|
(Dollars in thousands)
|
|
|
As originally
estimated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net liability shown above
|
|
$
|
22,511
|
|
|
$
|
19,691
|
|
|
$
|
20,997
|
|
|
$
|
23,339
|
|
|
$
|
26,566
|
|
|
$
|
30,292
|
|
|
$
|
48,456
|
|
|
$
|
67,162
|
|
|
$
|
86,740
|
|
|
$
|
111,644
|
|
|
$
|
151,444
|
|
Add reinsurance recoverables
|
|
|
2,997
|
|
|
|
4,786
|
|
|
|
6,729
|
|
|
|
9,519
|
|
|
|
11,396
|
|
|
|
12,416
|
|
|
|
22,395
|
|
|
|
35,048
|
|
|
|
41,986
|
|
|
|
59,387
|
|
|
|
71,763
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross liability
|
|
$
|
25,508
|
|
|
$
|
24,477
|
|
|
$
|
27,726
|
|
|
$
|
32,858
|
|
|
$
|
37,962
|
|
|
$
|
42,708
|
|
|
$
|
70,851
|
|
|
$
|
102,210
|
|
|
$
|
128,726
|
|
|
$
|
171,031
|
|
|
$
|
223,207
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As re-estimated at
December 31, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net liability shown above
|
|
$
|
17,481
|
|
|
$
|
16,733
|
|
|
$
|
19,146
|
|
|
$
|
20,914
|
|
|
$
|
24,338
|
|
|
$
|
30,064
|
|
|
$
|
46,400
|
|
|
$
|
63,037
|
|
|
$
|
83,862
|
|
|
$
|
106,409
|
|
|
|
N/A
|
|
Add reinsurance recoverables
reestimated
|
|
|
994
|
|
|
|
2,348
|
|
|
|
5,509
|
|
|
|
5,031
|
|
|
|
6,884
|
|
|
|
12,765
|
|
|
|
33,642
|
|
|
|
47,899
|
|
|
|
51,389
|
|
|
|
63,338
|
|
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross liability
|
|
$
|
18,475
|
|
|
$
|
19,081
|
|
|
$
|
24,655
|
|
|
$
|
25,945
|
|
|
$
|
31,222
|
|
|
$
|
42,829
|
|
|
$
|
80,042
|
|
|
$
|
110,936
|
|
|
$
|
135,251
|
|
|
$
|
169,747
|
|
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross cumulative (deficiency)
redundancy
|
|
$
|
7,033
|
|
|
$
|
5,396
|
|
|
$
|
3,071
|
|
|
$
|
6,913
|
|
|
$
|
6,740
|
|
|
$
|
(121
|
)
|
|
$
|
(9,191
|
)
|
|
$
|
(8,726
|
)
|
|
$
|
(6,525
|
)
|
|
$
|
1,284
|
|
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross cumulative (deficiency)
redundancy %
|
|
|
27.6
|
%
|
|
|
22.0
|
%
|
|
|
11.1
|
%
|
|
|
21.0
|
%
|
|
|
17.8
|
%
|
|
|
−0.3
|
%
|
|
|
−13.0
|
%
|
|
|
−8.5
|
%
|
|
|
−5.1
|
%
|
|
|
0.8
|
%
|
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
These tables do not present accident or policy year development
data. Furthermore, in evaluating the re-estimated liability and
cumulative (deficiency) redundancy, it should be noted that each
amount includes the effects of changes in amounts for prior
periods. Conditions and trends that have affected development of
the liability in the past may not necessarily exist in the
future. Accordingly, it may not be appropriate to extrapolate
future redundancies or deficiencies based on this table.
The preceding table shows the Companys calendar year
development or savings for each of the last ten years resulting
from reevaluating the original estimate of the loss and LAE
liability on both a net and gross basis. Gross reserves are
liabilities for direct and assumed losses and LAE before a
reduction for amounts ceded. At December 31, 2005, the
Companys liability on a gross basis was
$223.2 million and the Companys asset for ceded
reserves was $71.8 million. The difference between gross
development and net development is ceded loss and LAE reserve
development. The range of dollar limits ceded by the Company is
much greater and therefore more volatile than the range of
dollar limits it retains. Because of this greater volatility it
is more difficult to determine ceded reserves (particularly
IBNR) and to properly allocate them to accident years.
Therefore, ceded reserves are more susceptible to development
than net reserves. Net calendar year reserve development or
savings affects the Companys income for the year while
ceded reserve development or savings affects the income of
reinsurers.
Investments
General
We employ what we consider to be a conservative approach to
investment and capital management with the intention of
supporting insurance operations by providing a stable source of
income to offset underwriting risk and growing income to offset
inflation. The primary goal of our investment policy is to
preserve principal while optimizing income. Our Board of
Directors has established investment guidelines and reviews the
portfolio performance quarterly for compliance with its
established guidelines.
12
The following tables present the percentage distribution and
yields of our investment portfolio for the dates given:
|
|
|
|
|
|
|
|
|
|
|
At December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
Cash and Cash Equivalents
|
|
|
2.3
|
%
|
|
|
4.4
|
%
|
Short Term Investments
|
|
|
2.5
|
%
|
|
|
2.2
|
%
|
Fixed Maturities:
|
|
|
|
|
|
|
|
|
US Government and government
agencies
|
|
|
58.8
|
%
|
|
|
60.1
|
%
|
State and local government
obligations
|
|
|
13.4
|
%
|
|
|
13.7
|
%
|
Corporate obligations
|
|
|
13.2
|
%
|
|
|
12.5
|
%
|
|
|
|
|
|
|
|
|
|
Total fixed Maturities
|
|
|
85.4
|
%
|
|
|
86.3
|
%
|
Equity securities
|
|
|
9.8
|
%
|
|
|
7.1
|
%
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Yield on fixed maturities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Excluding realized gains and losses
|
|
|
4.3%
|
|
|
|
4.7%
|
|
|
|
4.8%
|
|
Including realized gains and losses
|
|
|
4.3%
|
|
|
|
5.2%
|
|
|
|
6.4%
|
|
Yield on equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Excluding realized gains and losses
|
|
|
4.3%
|
|
|
|
4.7%
|
|
|
|
5.1%
|
|
Including realized gains and losses
|
|
|
5.4%
|
|
|
|
10.0%
|
|
|
|
3.9%
|
|
Yield on all investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Excluding realized gains and losses
|
|
|
4.3%
|
|
|
|
4.7%
|
|
|
|
4.9%
|
|
Including realized gains and losses
|
|
|
4.4%
|
|
|
|
5.6%
|
|
|
|
6.2%
|
|
The table below compares total returns on our fixed maturities
and equity securities to comparable public indices. In prior
periods, we have compared our fixed maturity returns to the
Lehman Brothers U.S. Universal Bond Index, which is a broad
based index that includes some sectors not represented in our
portfolio. The Merrill Lynch U.S. Bond Indices presented
are more representative of the current composite of our
portfolio. However, comparisons of our fixed maturity portfolio
to the Merrill Lynch indices may be affected by the particular
weighting of the sectors. Both our performance and the indices
include changes in unrealized gains and losses.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Fixed maturities:
|
|
|
|
|
|
|
|
|
|
|
|
|
National Interstate Total Return
on Fixed Maturities
|
|
|
2.5
|
%
|
|
|
5.1
|
%
|
|
|
6.1
|
%
|
Merrill Lynch
U.S. Treasuries, 3-5 Yrs
|
|
|
0.9
|
%
|
|
|
2.1
|
%
|
|
|
2.5
|
%
|
Merrill Lynch U.S. Agencies,
3-5 Yrs
|
|
|
1.1
|
%
|
|
|
2.7
|
%
|
|
|
2.6
|
%
|
Merrill Lynch
U.S. Corporates, BBB-A Rated, 3-5 Yrs
|
|
|
0.7
|
%
|
|
|
3.6
|
%
|
|
|
7.5
|
%
|
Lehman Universal Bond Index
|
|
|
2.7
|
%
|
|
|
5.0
|
%
|
|
|
5.8
|
%
|
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
National Interstate Total Return
on Equity Securities
|
|
|
5.1
|
%
|
|
|
5.9
|
%
|
|
|
22.7
|
%
|
Standard & Poors
500 Index
|
|
|
4.9
|
%
|
|
|
10.9
|
%
|
|
|
28.7
|
%
|
13
Fixed
Maturity Investments
Our fixed maturity portfolio is invested primarily in investment
grade bonds. The National Association of Insurance
Commissioners, or NAIC, assigns quality ratings that
range from Class 1 (highest quality) to Class 6
(lowest quality). The following table shows our bonds by NAIC
designation and comparable Standard & Poors
Corporation rating as of December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NAIC
|
|
|
|
|
|
|
|
|
|
|
|
|
Designation
|
|
|
Comparable S&P
Rating
|
|
Amortized Cost
|
|
|
Fair Value
|
|
|
% of Total
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
1
|
|
|
AAA, AA, A
|
|
$
|
268,482
|
|
|
$
|
264,321
|
|
|
|
97.0
|
%
|
|
2
|
|
|
BBB
|
|
|
6,204
|
|
|
|
6,009
|
|
|
|
2.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Investment Grade
|
|
|
274,686
|
|
|
|
270,330
|
|
|
|
99.2
|
%
|
|
3
|
|
|
BB
|
|
|
1,640
|
|
|
|
1,653
|
|
|
|
0.6
|
%
|
|
4
|
|
|
B
|
|
|
505
|
|
|
|
495
|
|
|
|
0.2
|
%
|
|
5,6
|
|
|
CCC, CC, C, D
|
|
|
98
|
|
|
|
100
|
|
|
|
0.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Non-Investment Grade
|
|
|
2,243
|
|
|
|
2,248
|
|
|
|
0.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
276,929
|
|
|
$
|
272,578
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The maturity distribution of fixed maturity investments held as
of December 31, 2005 and 2004 is as follows (actual
maturities may differ from scheduled maturities due to the
borrower having the right to call or prepay obligations):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2005
|
|
|
December 31, 2004
|
|
|
|
|
|
|
% of
|
|
|
|
|
|
% of
|
|
|
|
Fair Value
|
|
|
Total
|
|
|
Fair Value
|
|
|
Total
|
|
|
|
(Dollars in thousands)
|
|
|
One year or less
|
|
$
|
6,269
|
|
|
|
2.3
|
%
|
|
$
|
2,725
|
|
|
|
1.3
|
%
|
More than one year to five years
|
|
|
116,784
|
|
|
|
42.8
|
%
|
|
|
76,102
|
|
|
|
36.9
|
%
|
More than five years to ten years
|
|
|
119,288
|
|
|
|
43.8
|
%
|
|
|
103,294
|
|
|
|
50.1
|
%
|
More than ten years
|
|
|
30,237
|
|
|
|
11.1
|
%
|
|
|
24,100
|
|
|
|
11.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed maturities
|
|
$
|
272,578
|
|
|
|
100.0
|
%
|
|
$
|
206,221
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income investment funds are generally invested in
securities with short-term and intermediate-term maturities with
an objective of optimizing total return while allowing
flexibility to react to changes in market conditions and
maintaining sufficient liquidity to meet policyholder
obligations. At December 31, 2005, the weighted average
modified duration (unadjusted for call provision) was
approximately 4.9 years, the weighted average effective
duration was 3.0 years and the average maturity was
5.9 years. The concept of weighted average effective
duration takes into consideration the probability of having the
various call features associated with many of the fixed-income
securities we hold exercised. Fixed income securities are
frequently issued with call provisions that provide the option
of accelerating the maturity of the security at the option of
the issuer.
Competition
The commercial transportation insurance industry is highly
competitive and, except for regulatory considerations, there are
relatively few barriers to entry. We compete with numerous
insurance companies and reinsurers, including large national
underwriters and smaller niche insurance companies. In
particular, in the specialty insurance market we compete
against, among others, Lancer Insurance Company, Lincoln General
Insurance Company (a subsidiary of Kingsway Financial Services,
Inc.), RLI Corporation, Progressive Corporation, Northland
Insurance Company (a subsidiary of St. Paul Travelers
Corporation), Island Insurance Company, Clarendon Insurance
Company, Great West Casualty Company (a subsidiary of Old
Republic International Corporation) and American Modern Home
Insurance Company (a subsidiary of the Midland Company). We
compete in the property and casualty insurance marketplace with
other insurers on the basis of price, coverages offered, product
and program design, claims handling, customer service quality,
agent commissions where applicable, geographic
14
coverage, reputation and financial strength ratings by
independent rating agencies. We compete by developing product
lines to satisfy specific market needs and by maintaining
relationships with our independent agents and customers who rely
on our expertise. This expertise, along with our reputation for
offering specialty underwriting products, is our principal means
of distinguishing ourselves from our competitors.
We believe we have a competitive advantage in our major lines of
business as a result of the extensive experience of our
long-tenured management, our superior service and products, our
willingness to design custom insurance programs for our large
transportation customers and the extensive use of technology
with respect to our insureds and independent agent force.
However, we are not top-line oriented and will
readily sacrifice premium volume during periods that we believe
exhibit unrealistic rate competition. Accordingly, should
competitors determine to buy market share with
unprofitable rates, our insurance subsidiaries will generally
experience a decline in business until market pricing returns to
what we view as profitable levels.
Ratings
In June 2004, A.M. Best assigned our current group rating
of A (Excellent) to our insurance company. According
to A.M. Best, A ratings are assigned to
insurers that have, on balance, excellent balance sheet
strength, operating performance and business profile when
compared to the standards established by A.M. Best and, in
A.M. Bests opinion, have a strong ability to meet
their ongoing obligations to policyholders. The objective of
A.M. Bests rating system is to provide potential
policyholders and other interested parties an opinion of an
insurers financial strength and ability to meet ongoing
obligations, including paying claims. This rating reflects
A.M. Bests analysis of our balance sheet, financial
position, capitalization and management. This rating is subject
to periodic review and may be revised downward, upward, or
revoked at the sole discretion of A.M. Best. Any changes in
our rating category could affect our competitive position.
Regulation
State
Regulation
General
Our insurance subsidiaries are subject to regulation in all
fifty states, Washington D.C. and the Cayman Islands. The extent
of regulation varies, but generally derives from statutes that
delegate regulatory, supervisory and administrative authority to
a department of insurance in each state in which the companies
transact insurance business. These statutes and regulations
generally require each of our insurance subsidiaries to register
with the state insurance department where the company is
domiciled and to furnish annually financial and other
information about the operations of the company. Certain
transactions and other activities by our insurance companies
must be approved by Ohio, Hawaii, Pennsylvania or Cayman Islands
regulatory authorities before the transaction takes place.
The regulation, supervision and administration also relate to
statutory capital and reserve requirements and standards of
solvency that must be met and maintained, the payment of
dividends, changes of control of insurance companies, the
licensing of insurers and their agents, the types of insurance
that may be written, the regulation of market conduct, including
underwriting and claims practices, provisions for unearned
premiums, losses, loss adjustment expenses, and other
obligations, the ability to enter and exit certain insurance
markets, the nature of and limitations on investments, premium
rates, or restrictions on the size of risks that may be insured
under a single policy, privacy practices, deposits of securities
for the benefit of policyholders, payment of sales compensation
to third parties, and the approval of policy forms and guaranty
funds.
State insurance departments also conduct periodic examinations
of the business affairs of our insurance companies and require
us to file annual financial and other reports, prepared under
Statutory accounting principles, or SAP, relating to
the financial condition of companies and other matters. These
insurance departments conduct periodic examinations of the books
and records, financial reporting, policy filings and market
conduct of our insurance companies domiciled in their states,
generally once every three to five years, although target
financial, market conduct, and other examinations may take place
at any time. These examinations are generally carried out in
cooperation with the insurance departments of other states in
which our insurance companies transact insurance
15
business under guidelines promulgated by the NAIC. The
Companys last financial examination was completed by the
Ohio Department of Insurance on June 18, 2003 for the
period ending December 31, 2001. We were notified in 2005
that Departments of Insurance from Ohio, Pennsylvania and Hawaii
will be examining the Companys insurance subsidiaries in
2006 for the period ending December 31, 2005. We expect the
State of Ohio to coordinate this examination. Any adverse
findings by these insurance departments, or any others that
conduct examinations, can result in significant fines and
penalties, negatively affecting our profitability. We have not
been notified by any regulatory agency that we are in violation
of any of the applicable laws and regulations referred to above
nor are we aware of any such violation.
Generally, all material transactions among affiliated companies
in our holding company system to which any of our insurance
subsidiaries is a party, including sales, loans, reinsurance
agreements, management agreements, and service agreements with
the non-insurance companies within the companies or any other
insurance subsidiary must be fair and reasonable. In addition,
if the transaction is material or of a specified category, prior
notice and approval (or absence of disapproval within a
specified time limit) by the insurance department where the
subsidiary is domiciled is required.
Statutory
Accounting Principles
SAP is a basis of accounting developed to assist insurance
regulators in monitoring and regulating the solvency of
insurance companies. One of the primary goals is to measure an
insurers statutory surplus. Accordingly, statutory
accounting focuses on valuing assets and liabilities of our
insurance subsidiaries at financial reporting dates in
accordance with appropriate insurance law and regulatory
provisions applicable in each insurers domiciliary state.
Insurance departments utilize SAP to help determine whether our
insurance companies will have sufficient funds to timely pay all
the claims of our policyholders and creditors. Generally
accepted accounting principles (GAAP) gives more
consideration to matching of revenue and expenses than SAP. As a
result, different assets and liabilities and different amounts
of assets and liabilities will be reflected in financial
statements prepared in accordance with GAAP as compared to SAP.
SAP established by the NAIC and adopted, for the most part, by
the various state insurance regulators determine, among other
things, the amount of statutory surplus and statutory net income
of our insurance subsidiaries and thus determine, in part, the
amount of funds they have available to pay as dividends to us.
Restrictions
on Paying Dividends
State insurance law restricts the ability of our insurance
subsidiaries to declare shareholder dividends and requires our
insurance companies to maintain specified levels of statutory
capital and surplus. The amount of an insurers surplus
following payment of any dividends must be reasonable in
relation to the insurers outstanding liabilities and
adequate to meet its financial needs. Limitations on dividends
are generally based on net earnings or statutory surplus.
The maximum amount of dividends that our insurance companies
could pay to us in 2006 without seeking regulatory approval is
$29.3 million. Our insurance subsidiaries paid no dividends
in 2005 and paid $2.1 million in dividends without the need
for regulatory approval in 2004.
Assessments
and Fees Payable
Virtually all states require insurers licensed to do business in
their state to bear a portion of the loss suffered by insureds
as a result of the insolvency of other insurers. Significant
assessments could limit the ability of our insurance
subsidiaries to recover such assessments through tax credits or
other means. We paid assessments of $1.2 million,
$1.5 million and $1.2 million in the years ended 2005,
2004 and 2003, respectively. Our estimated liability for
anticipated assessments was $2.5 million as of
December 31, 2005.
Risk-Based
Capital (RBC) Requirements
In order to enhance the regulation of insurer solvency, the NAIC
has adopted formulas and model laws to determine minimum capital
requirements and to raise the level of protection that statutory
surplus provides for
16
policyholder obligations. The model law provides for increasing
levels of regulatory intervention as the ratio of an
insurers total adjusted capital and surplus decreases
relative to its risk based capital, culminating with mandatory
control of the operations of the insurer by the domiciliary
insurance department at the so-called mandatory control
level. At December 31, 2005, the capital ratios of
all of our insurance companies substantially exceeded the RBC
requirements.
Restrictions
on Cancellation, Non-Renewal or Withdrawal
Many states in which we conduct business have laws and
regulations that limit the ability of our insurance companies
licensed in that state to exit a market, cancel policies, or not
renew policies. Some states prohibit us from withdrawing one or
more lines of business from the state, except pursuant to a plan
approved by the state insurance regulator, which may disapprove
a plan that may lead to market disruption.
Federal
Regulation
General
The federal government generally does not directly regulate the
insurance business. However, federal legislation and
administrative policies in several areas, including, age and sex
discrimination, consumer privacy, terrorism and federal
taxation, do affect our insurance business. There is legislation
pending in the U.S. Congress and in various states designed
to provide additional privacy protections to consumers of
financial institutions, specifically in the area of information
security and restrictions on the use of consumer credit
information. These statutes and implementing regulations could
affect our current business processes and our ability to market
our products or otherwise limit the nature or scope of our
insurance operations.
The
Terrorism Risk Insurance Act
The Terrorism Risk Insurance Act of 2002, which established a
federal backstop program for commercial/property casualty losses
resulting from foreign acts of terrorism, was originally
scheduled to expire on December 31, 2005, but was extended
through December 31, 2007 by the Terrorism Risk Insurance
Extension Act of 2005. The Act continues to require commercial
insurers to make terrorism coverage available for commercial
property/casualty losses, including workers compensation.
Commercial auto, burglary/theft, surety, professional liability
and farmowners multiple-peril are no longer included in the
program. Industry deductible levels were increased and the
event trigger under the Act now provides that in the
case of a certified act of terrorism occurring after
March 31, 2006, no federal compensation shall be paid by
the Secretary of Treasury unless aggregate industry losses
exceed $50 million for the rest of 2006 and
$100 million in 2007. The federal government will pay 90%
of covered terrorism losses above insurer retention levels in
2006 and 85% of covered terrorism losses in 2007.
The Company is continuing to take the steps necessary to comply
with the Act, as well as the state regulations implementing its
provisions, by providing required notices to commercial
policyholders describing coverage provided for certified acts of
terrorism (as defined by the Act). The Company does not
anticipate terrorism losses to have a material impact on its
results of operations.
To our knowledge and based on our internal review and control
process for compliance, we believe that for the last three years
we have been in compliance in all material respects with the
laws, rules and regulations described above.
Employees
At December 31, 2005, we employed 285 people. None of our
employees are covered by collective bargaining arrangements.
17
ITEM 1A Risk
Factors
Please refer to Forward-Looking Statements
following the Index in the front of this
Form 10-K.
All material risks and uncertainties currently known regarding
our business operations are included in this section. If any of
the following risks, or other risks and uncertainties that we
have not yet identified or that we currently consider not to be
material, actually occur, our business, prospects, financial
condition, results of operations and cash flows could be
materially and adversely affected.
If we
expand our operations too rapidly and do not manage that
expansion effectively, our financial performance could be
adversely affected.
We have experienced rapid growth since our incorporation in
January of 1989. We intend to continue to grow by developing new
products, expanding into new product lines, expanding our
insurance distribution network and, possibly, making strategic
acquisitions (including the recently completed acquisition of
TCC effective January 1, 2006). Continued growth will
impose significant demands on our management, including the need
to identify, recruit, maintain and integrate additional
employees. We may experience higher than anticipated indemnity
losses arising from new and expanded insurance products. In
addition, our systems, procedures and internal controls may not
be adequate to support our operations as they expand. Any
failure by us to manage our growth effectively could have a
material adverse effect on our business, financial condition or
results of operations. In addition, our historical growth rates
may not accurately reflect our future growth rates or our growth
potential.
Because
we are primarily a transportation insurer, conditions in that
industry could adversely affect our business.
Approximately 72.0% of our gross written premiums for the year
ended December 31, 2005 and 71.9% for the year ended
December 31, 2004 were generated from transportation
insurance policies including captive programs for transportation
companies. Adverse developments in the market for transportation
insurance could cause our results of operations to suffer. The
transportation insurance industry is cyclical. Historically, the
industry has been characterized by periods of price competition
and excess capacity followed by periods of high premium rates
and shortages of underwriting capacity. We believe we are
currently in the part of the cycle marked by increased price
competition, as compared to the peak of the hard market in 2002
and 2003. These fluctuations in the business cycle could
negatively impact our revenues.
Additionally, our results may be affected by risks that impact
the transportation industry related to severe weather
conditions, such as rainstorms, snowstorms, hail and ice storms,
floods, hurricanes, tornadoes and earthquakes, as well as
explosions, terrorist attacks and riots. Our transportation
insurance business also may be affected by cost trends that
negatively impact profitability such as inflation in vehicle
repair costs, vehicle replacement parts costs, used vehicle
prices, fuel costs and medical care costs. Increased litigation
of claims may also negatively impact our profitability.
Our
growth strategy includes expanding into product lines in which
we have limited experience.
We are continually evaluating new lines of business to add to
our product mix. In some instances we have limited experience
with marketing and managing these new product lines and insuring
the types of risks involved. Our failure to effectively analyze
new underwriting risks, set adequate premium rates and establish
reserves for these new products, or efficiently adjust claims
arising from these new products, could have a material adverse
effect on our business, financial condition or results of
operations. During the start up period for new products, we
generally set more conservative loss reserves, which could
adversely affect our statutory capital, net income and dividends.
18
We
face competition from companies with greater financial
resources, broader product lines, higher ratings and stronger
financial performance than us, which may impair our ability to
retain existing customers, attract new customers and maintain
our profitability and financial strength.
The commercial transportation insurance business is highly
competitive and, except for regulatory considerations, there are
relatively few barriers to entry. Many of our competitors are
substantially larger and may enjoy better name recognition,
substantially greater financial resources, higher ratings by
rating agencies, broader and more diversified product lines and
more widespread agency relationships than we do. We compete with
large national underwriters and smaller niche insurance
companies. In particular, in the specialty insurance market we
compete against, among others, Lancer Insurance Company, Lincoln
General Insurance Company (a subsidiary of Kingsway Financial
Services, Inc.), RLI Corporation, Progressive Corporation,
Northland Insurance Company (a subsidiary of St. Paul Travelers
Corporation), Island Insurance Company, Clarendon Insurance
Company, Great West Casualty Company (a subsidiary of Old
Republic International Corporation) and American Modern Home
Insurance Company (a subsidiary of The Midland Company). Our
underwriting profits could be adversely impacted if new entrants
or existing competitors try to compete with our products,
services and programs or offer similar or better products at or
below our prices.
We have continued to develop alternative risk transfer programs
(often known as captive insurance), attracting new customers as
well as transitioning existing traditional customers into the
alternative risk transfer programs which constituted
approximately 38.4% of our gross premiums written as of
December 31, 2005. We believe these programs help solidify
the customer relationship and the retention of our customer
base. A departure of an entire captive program due to
competition could adversely affect our results.
If we
are not able to attract and retain independent agents and
brokers, our revenues could be negatively
affected.
We compete with other insurance carriers to attract and retain
business from independent agents and brokers. Some of our
competitors offer a larger variety of products, lower prices for
insurance coverage or higher commissions than we offer. Our top
ten independent agents/brokers accounted for an aggregate of
27.1% of our direct premiums written during the year ended
December 31, 2005, and our top two independent
agents/brokers accounted for an aggregate of 11.2% of our direct
premiums written during the year ended December 31, 2005.
If we are unable to attract and retain independent
agents/brokers to sell our products, our ability to compete and
attract new customers and our revenues would suffer.
We are
subject to comprehensive regulation, and our ability to earn
profits may be restricted by these regulations.
We are subject to comprehensive regulation by government
agencies in the states and foreign jurisdictions where our
insurance company subsidiaries are domiciled (Ohio, Hawaii,
Pennsylvania and the Cayman Islands) and, to a lesser degree,
where these subsidiaries issue policies and handle claims.
Failure by one of our insurance company subsidiaries to meet
regulatory requirements could subject us to regulatory action.
The regulations and associated examinations may have the effect
of limiting our liquidity and may adversely affect results of
operations. We must comply with statutes and regulations
relating to, among other things:
|
|
|
|
|
statutory capital and surplus and reserve requirements;
|
|
|
|
standards of solvency that must be met and maintained;
|
|
|
|
payment of dividends;
|
|
|
|
changes of control of insurance companies;
|
|
|
|
transactions between an insurance company and any of its
affiliates;
|
|
|
|
licensing of insurers and their agents;
|
|
|
|
types of insurance that may be written;
|
|
|
|
market conduct, including underwriting and claims practices;
|
19
|
|
|
|
|
provisions for unearned premiums, losses and other obligations;
|
|
|
|
ability to enter and exit certain insurance markets;
|
|
|
|
nature of and limitations on investments, premium rates, or
restrictions on the size of risks that may be insured under a
single policy;
|
|
|
|
privacy practices;
|
|
|
|
deposits of securities for the benefit of policyholders;
|
|
|
|
prior approval of certain corporate transactions;
|
|
|
|
payment of sales compensation to third parties;
|
|
|
|
approval of policy forms; and
|
|
|
|
guaranty fund and voluntary market regulations and assessments.
|
In addition, state insurance department examiners perform
periodic financial, market conduct and other examinations of
insurance companies. Compliance with applicable laws and
regulations is time consuming and personnel-intensive. The
Companys last financial examination was completed by the
Ohio Department of Insurance on June 18, 2003 for the
period ending December 31, 2001. We were notified in 2005
that Departments of Insurance from Ohio, Pennsylvania and Hawaii
will be examining the Companys insurance subsidiaries in
2006 for the period ending December 31, 2005. We expect the
state of Ohio to coordinate this examination. Any adverse
findings by these insurance departments, or any others that
conduct examinations, can result in significant fines and
penalties, negatively affecting our profitability. We have not
been notified by any regulatory agency that we are in violation
of any of the applicable laws and regulations referred to above
nor are we aware of any such violation.
In addition, insurance-related laws and regulations may become
more restrictive in the future, and new restrictive laws may be
enacted. New or more restrictive regulation in the future,
including changes in current tax or other regulatory
interpretations affecting the alternative risk transfer
insurance model, could make it more expensive for us to conduct
our business, restrict the premiums we are able to charge or
otherwise change the way we do business. For a further
discussion of the regulatory framework in which we operate, see
the subsection of Business entitled
Regulation.
As a
holding company, we are dependent on the results of operations
of our insurance company subsidiaries to meet our obligations
and pay future dividends.
The Company is a holding company and a legal entity separate and
distinct from its insurance company subsidiaries. As a holding
company without significant operations of its own, one of the
Companys sources of funds are dividends and other
distributions from its insurance company subsidiaries. As
discussed under the subsection of Business entitled
Regulation, statutory and regulatory restrictions
limit the aggregate amount of dividends or other distributions
that our insurance subsidiaries may declare or pay within any
twelve-month period without advance regulatory approval, and
require insurance companies to maintain specified levels of
statutory capital and surplus. Insurance regulators have broad
powers to prevent reduction of statutory surplus to inadequate
levels and could refuse to permit the payment of dividends
calculated under any applicable formula. As a result, we may not
be able to receive dividends from our insurance subsidiaries at
times and in amounts necessary to meet our operating needs, to
pay dividends to our shareholders or to pay corporate expenses.
We are
currently rated A (Excellent) by A.M. Best,
their third highest rating out of 16 rating categories. A
decline in our rating below A− could adversely
affect our position in the insurance market, make it more
difficult to market our insurance products and cause our
premiums and earnings to decrease.
Financial ratings are an important factor influencing the
competitive position of insurance companies. A.M. Best
ratings, which are commonly used in the insurance industry,
currently range from A++ (Superior) to F
(In Liquidation), with a total of 16 separate ratings
categories. A.M. Best currently assigns us a financial
strength rating of A (Excellent). This is a recent
upgrade from our previous rating of A− prior
to June 2004. The objective of A.M. Bests rating
system is to provide potential policyholders and other
interested parties an opinion
20
of an insurers financial strength and ability to meet
ongoing obligations, including paying claims. This rating
reflects A.M. Bests analysis of our balance sheet,
financial position, capitalization and management. It is not an
evaluation of an investment in our common shares, nor is it
directed to investors in our common shares and is not a
recommendation to buy, sell or hold our common shares. This
rating is subject to periodic review and may be revised
downward, upward, or revoked at the sole discretion of
A.M. Best.
If our rating is reduced by A.M. Best below our previous
rating of A−, we believe that our competitive
position in the insurance industry could suffer, and it could be
more difficult for us to market our insurance products. A
downgrade could result in a significant reduction in the number
of insurance contracts we write and in a substantial loss of
business, as such business could move to other competitors with
higher ratings, causing premiums and earnings to decrease.
New
claim and coverage issues are continually emerging in the
insurance industry, and these new issues could negatively impact
our revenues, our business operations or our
reputation.
As insurance industry practices and regulatory, judicial, and
industry conditions change, unexpected and unintended issues
related to pricing, claims, coverage and business practices may
emerge. Plaintiffs often target property and casualty insurers
in purported class action litigation relating to claims handling
and insurance sales practices. A recent example of emerging
class action litigation relates to the use of an
applicants credit rating as a factor in making risk
selection and pricing decisions. The resolution and implications
of new underwriting, claims and coverage issues could have a
negative effect on our insurance business by extending coverage
beyond our underwriting intent, increasing the size of claims or
otherwise requiring us to change our business practices. The
effects of unforeseen emerging claim and coverage issues could
negatively impact our revenues, results of operations and our
reputation.
If our
claims payments and related expenses exceed our reserves, our
financial condition and results of operations could be adversely
affected.
Our success depends upon our ability to accurately assess and
price the risks covered by the insurance policies that we write.
We establish reserves to cover our estimated liability for the
payment of all losses and loss adjustment expenses incurred with
respect to premiums earned on the insurance policies that we
write. Reserves do not represent an exact calculation of
liability. Rather, reserves are estimates of our expectations
regarding the ultimate cost of resolution and administration of
claims under the insurance policies that we write. These
estimates are based upon actuarial and statistical projections,
assessments of currently available data, historical claims
information, as well as estimates and assumptions regarding
future trends in claims severity and frequency, judicial
theories of liability and other factors. We continually refine
our reserve estimates in an ongoing process as experience
develops and claims are reported and settled. Each year, our
reserves are certified by an accredited actuary from Great
American.
Establishing an appropriate level of reserves is an inherently
uncertain process. The following factors may have a substantial
impact on our future actual losses and loss adjustment expense
experience:
|
|
|
|
|
the amount of claims payments;
|
|
|
|
the expenses that we incur in resolving claims;
|
|
|
|
legislative and judicial developments; and
|
|
|
|
changes in economic conditions, including the effect of
inflation.
|
Such developments could cause our level of reserves to be
inadequate. To the extent that actual losses and loss adjustment
expenses exceed expectations and the reserves reflected on our
financial statements, we will be required to immediately reflect
those changes by increasing reserves. When we increase reserves,
the pre-tax income for the period in which we do so will
decrease by a corresponding amount. In addition to having a
negative effect on reserves and pre-tax income, increasing or
strengthening reserves causes a reduction in our
insurance companies surplus and could cause a downgrading
of the rating of our insurance company subsidiaries. Such a
downgrade could, in turn, adversely affect our ability to sell
insurance policies.
21
Our
inability to retain our senior executives and other key
personnel could adversely affect our business.
Our success depends in part upon the ability of our executive
management and other key personnel to implement our business
strategy and on our ability to attract and retain qualified
employees. The Companys loss of certain senior executives
and other key personnel or the failure to attract and develop
talented new executives and managers could adversely affect our
business. We currently have an employee retention agreement with
only one member of our executive management.
Market
fluctuations, changes in interest rates or a need to generate
liquidity can have significant and negative effects on our
investment portfolio.
Our results of operations depend in part on the performance of
our invested assets. As of December 31, 2005, 87.2% of our
investment portfolio (excluding cash and cash equivalents) was
invested in fixed maturities and 10.3% was invested in equity
securities. As of December 31, 2005, approximately 68.7% of
our fixed maturity portfolio was invested in
U.S. Government and government agency fixed income
securities and approximately 97.0% was invested in fixed
maturities rated AAA, AA and
A by Standard & Poors Corporation.
Certain risks are inherent in investing in fixed maturities
including loss upon default and price volatility in reaction to
changes in interest rates and general market factors. The fair
value of our fixed maturities will fluctuate as interest rates
change. The current environment of increasing interest rates may
cause the market value of our fixed maturities to decrease. At
December 31, 2005, we had pretax net unrealized losses of
$4.4 million on fixed maturities. Changes in interest rates
may result in fluctuations in the income from, and the valuation
of, our fixed income investments. Large investment losses would
significantly decrease our asset base, and affect our ability to
underwrite new business.
Historically, and during the most recent extended low interest
rate period, we have not had the need to sell our investments to
generate liquidity. If we were forced to sell portfolio
securities early for liquidity purposes rather than holding them
to maturity, we would recognize gains or losses on those
securities earlier than anticipated.
We may
not be successful in reducing our risk and increasing our
underwriting capacity through reinsurance arrangements, which
could adversely affect our business, financial condition and
results of operations.
In order to reduce our underwriting risk and increase our
underwriting capacity, we transfer portions of our insurance
risk to other insurers through reinsurance contracts. Ceded
premiums written amounted to 21.8% and 26.0%, respectively, of
our gross premiums written for the year ended December 31,
2005 and 2004. The availability, cost and structure of
reinsurance protection are subject to prevailing market
conditions that are outside of our control and which may affect
our level of business and profitability. We have recently
increased our participation in the risk retention for certain
products in part because we believe the current price increases
in the reinsurance market are excessive for the reinsurance
exposure assumed. In order for these contracts to qualify for
reinsurance accounting and to provide the additional
underwriting capacity that we desire, the reinsurer generally
must assume significant risk and have a reasonable possibility
of a significant loss. Our reinsurance facilities are generally
subject to annual renewal. We may be unable to maintain our
current reinsurance facilities or obtain other reinsurance
facilities in adequate amounts and at favorable rates. If we are
unable to renew our expiring facilities or obtain new
reinsurance facilities, either our net exposure to risk would
increase or, if we are unwilling to bear an increase in net risk
exposures, we would have to reduce the amount of risk we
underwrite which could adversely impact our results of
operations.
We are
subject to credit risk with respect to the obligations of our
reinsurers and certain of our insureds. The inability of our
risk sharing partners to meet their obligations could adversely
affect our profitability.
Although the reinsurer is liable to us to the extent of risk
ceded by us, we remain ultimately liable to the policyholder on
all risks, even those reinsured. As a result, ceded reinsurance
arrangements do not limit our ultimate obligations to
policyholders to pay claims. We are subject to credit risks with
respect to the financial strength of our reinsurers. We are also
subject to the risk that our reinsurers may dispute their
obligations to pay our claims. As a result, we may not recover
sufficient amounts for claims that we submit to our reinsurers
in a timely manner, if at all.
22
As of December 31, 2005, we had a total of
$68.7 million of unsecured reinsurance recoverables and our
largest unsecured recoverable from a single reinsurer, Platinum
Underwriters Reinsurance, was $32.2 million. In addition,
our reinsurance agreements are subject to specified limits and
we would not have reinsurance coverage to the extent that we
exceed those limits.
With respect to our insurance programs, we are subject to credit
risk with respect to the payment of claims and on the portion of
risk exposure either ceded to the captives or retained by our
clients. The credit worthiness of prospective risk sharing
partners is a factor we consider when entering into or renewing
these alternative risk transfer programs. We typically
collateralize balances due through funds withheld or letters of
credit. To date, we have not, in the aggregate, experienced
material difficulties in collecting balances from our risk
sharing partners. No assurance can be given, however, regarding
the future ability of these entities to meet their obligations.
The inability of our risk sharing partners to meet their
obligations could adversely affect our profitability.
We may
not be successful in executing our business plan for our US
Virgin Islands servicing operations.
Hudson Management Group, Ltd. was formed on July 29, 2004
and received approval of its application to the US Virgin
Islands Economic Development Commission for a grant of certain
tax abatements and other benefits in June, 2005. We have hired
an initial staff of professionals, but in order to execute our
business plan, we will need to hire additional qualified
professionals and possibly obtain additional regulatory
approvals. We also need to establish critical market
relationships with our insurance customers and adopt procedures
and controls necessary to operate effectively and profitably.
Finally, we have developed a business strategy for our US Virgin
Islands servicing operations based on professional advice and
available guidance from the Internal Revenue Service. Our
failure to effectively implement our business plan could prevent
us from realizing our US Virgin Islands operating efficiencies.
Your
interests as a holder of our common shares may be different than
the interests of our majority shareholder, Great American
Insurance Company.
As of December 31, 2005, American Financial Group, Inc.,
through its wholly-owned subsidiary Great American, owns 53.5%
of our outstanding common shares. The interests of American
Financial Group, Inc. may differ from the interests of our other
shareholders. American Financial Group, Inc.s
representatives hold four out of eight seats of our Board of
Directors. As a result, American Financial Group, Inc. has the
ability to exert significant influence over our policies and
affairs including the power to affect the election of our
Directors, appointment of our management and the approval of any
action requiring a shareholder vote, such as amendments to our
Articles of Incorporation or Code of Regulations, transactions
with affiliates, mergers or asset sales.
Subject to the terms of our right of first refusal to purchase
its shares in certain circumstances, American Financial Group,
Inc. may be able to prevent or cause a change of control of the
Company by either voting its shares against or for a change of
control or selling its shares and causing a change of control.
The ability of our majority shareholder to prevent or cause a
change of control could delay or prevent a change of control, or
cause a change of control to occur at a time when it is not
favored by other shareholders. As a result, the trading price of
our common shares could be adversely affected.
We may
have conflicts of interest with our majority shareholder, Great
American Insurance Company, that we are unable to resolve in our
favor.
From time to time, Great American and its affiliated companies
engage in underwriting activities and enter into transactions or
agreements with us or in competition with us, which may give
rise to conflicts of interest. We do not have any agreement or
understanding with any of these parties regarding the resolution
of potential conflicts of interest. In addition, we may not be
in a position to influence any partys decision not to
engage in activities that would give rise to a conflict of
interest. These parties may take actions that are not in the
best interests of our other shareholders.
We rely on Great American to provide certain services to us
including internal audit, actuarial, legal, and other support
services. If Great American no longer controlled a majority of
our shares, it is possible that many of these
23
services would cease or, alternatively be provided at an
increased cost to us. This could impact our personnel resources,
require us to hire additional professional staff and generally
increase our operating expenses.
Provisions
in our organizational documents, Ohio corporate law and the
insurance laws of Ohio, Pennsylvania and Hawaii could impede an
attempt to replace or remove our management or Directors or
prevent or delay a merger or sale, which could diminish the
value of our common shares.
Our Amended and Restated Articles of Incorporation and Code of
Regulations, the corporate laws of Ohio and the insurance laws
of various states contain provisions that could impede an
attempt to replace or remove our management or Directors or
prevent the sale of our Company that shareholders might consider
to be in their best interests. These provisions include, among
others:
|
|
|
|
|
a classified Board of Directors consisting of eight Directors
divided into two classes;
|
|
|
|
the inability of our shareholders to remove a Director from the
Board without cause;
|
|
|
|
requiring a vote of holders of 50% of the common shares to call
a special meeting of the shareholders;
|
|
|
|
requiring a two-thirds vote to amend the shareholder protection
provisions of our Code of Regulations and to amend the Articles
of Incorporation;
|
|
|
|
requiring the affirmative vote of a majority of the voting power
of our shares represented at a special meeting of shareholders;
|
|
|
|
excluding the voting power of interested shares to approve a
control share acquisition under Ohio law; and
|
|
|
|
prohibiting a merger, consolidation, combination or majority
share acquisition between us and an interested shareholder or an
affiliate of an interested shareholder for a period of three
years from the date on which the shareholder first became an
interested shareholder, unless previously approved by our Board.
|
These provisions may prevent shareholders from receiving the
benefit of any premium over the market price of our common
shares offered by a bidder in a potential takeover. In addition,
the existence of these provisions may adversely affect the
prevailing market price of our common shares if they are viewed
as discouraging takeover attempts.
The insurance laws of most states require prior notice or
regulatory approval of changes in control of an insurance
company or its holding company. The insurance laws of the States
of Ohio, Hawaii and Pennsylvania, where our U.S. insurance
companies are domiciled, provide that no corporation or other
person may acquire control of a domestic insurance or
reinsurance company unless it has given notice to such insurance
or reinsurance company and obtained prior written approval of
the relevant insurance regulatory authorities. Any purchaser of
10% or more of our aggregate outstanding voting power could
become subject to these regulations and could be required to
file notices and reports with the applicable regulatory
authorities prior to such acquisition. In addition, the
existence of these provisions may adversely affect the
prevailing market price of our common shares if they are viewed
as discouraging takeover attempts. See the subsection of
Business entitled Regulation.
Future
sales of our common shares may affect the trading price of our
common shares.
We cannot predict what effect, if any, future sales of our
common shares, or the availability of common shares for future
sale, will have on the trading price of our common shares. Sales
of substantial amounts of our common shares in the public market
by Great American Insurance Company or our other shareholders,
or the possibility or perception that such sales could occur,
could adversely affect prevailing market prices for our common
shares. If such sales reduce the market price of our common
shares, our ability to raise additional capital in the equity
markets may be adversely affected.
Great American and Alan Spachman, our Chairman and President,
currently have the right to require us to register all of their
common shares, subject to restrictions. Great American and Alan
Spachman own 10,200,000 and 3,080,000, respectively, of the
Companys issued and outstanding shares. We are now
obligated to register the shares of Great American (and those of
our President and Chairman Alan Spachman) and intend to file a
registration statement on
Form S-3,
covering all such shares, immediately following the release of
this Annual Report on
24
Form 10-K.
Upon the effectiveness of any such registration statement, all
shares covered by that registration statement could be sold into
the public markets. In addition, we filed a registration
statement on
Form S-8
under the Securities Act to register 1,338,800 of the common
shares issued or reserved for issuance for awards granted under
our Long Term Incentive Plan. Shares registered under the
registration statement on
Form S-8
also could be sold into the public markets, subject to
applicable vesting provisions and any volume limitations and
other restrictions applicable to our officers and Directors
selling shares under Rule 144. The sale of the shares under
these registration statements in the public market, or the
possibility or perception that such sales could occur, could
adversely affect prevailing market prices for our common shares.
We
completed our initial public offering in February 2005, and we
do not have a significant presence in the market. You may have
difficulty selling your common shares because of the limited
trading volume for such shares.
As a new public company whose common shares recently began
trading on the Nasdaq National Market, there may be less
coverage by security analysts, the trading price may be lower,
and it may be more difficult for our shareholders to dispose of
their common shares due to the lower trading volume in our
common shares. Our lack of a significant presence in the market
could serve to limit the distribution of news relating to
National Interstate and limit investor interest in our common
shares. In addition, the Company does not manage analysts
or investors earnings expectations. One or more of these
factors could result in price volatility and serve to depress
the liquidity and market prices of our common shares.
We
face ongoing challenges as a result of being a public company
and our financial results could be adversely
affected.
As a public company, we incur significant legal, accounting and
other expenses that result from corporate governance
requirements, including requirements under the Sarbanes-Oxley
Act of 2002, as well as rules implemented by the Securities and
Exchange Commission and the National Association of Securities
Dealers. We expect these rules and regulations to increase our
legal and finance compliance costs and to make some activities
more time-consuming and costly. We continue to evaluate and
monitor developments with respect to compliance with public
company requirements, and we cannot predict or estimate the
amount or timing of additional costs we may incur.
Once we become an accelerated filer, as defined by Securities
and Exchange Commission rules and regulations, we will be
required to comply with Section 404 of the Sarbanes-Oxley
Act relating to internal controls over financial reporting. This
will occur for the year ending December 31, 2006. We have
committed a significant amount of resources to cure any internal
control deficiencies in advance of that deadline. Any failure to
do so could adversely impact our operating results.
ITEM 1B Unresolved
Staff Comments
None.
We own our corporate headquarters building and the surrounding
real estate located in Richfield, Ohio. The site consists of
approximately 98,000 square feet of office space on ten
acres. We occupy approximately 72,000 square feet and lease
the remainder to an unaffiliated tenant. We lease office space
in Duluth, Georgia; Honolulu, Hawaii; Mechanicsburg,
Pennsylvania; and St. Thomas in the United States Virgin
Islands. These leases account for approximately
17,100 square feet of office space. These leases expire
within sixty months. The monthly rents, exclusive of operating
expenses, to lease these facilities currently total
approximately $23,000. We believe that these leases could be
renewed or replaced at commercially reasonable rates without
material disruption to our business.
25
Please refer to Forward Looking
Statements following the Index in front of this
Form 10-K.
From time to time, the Company and its subsidiaries are subject
to legal proceedings and claims in the ordinary course of
business. In the opinion of management, the effects, if any, of
such litigation are not expected to be material to the
Companys consolidated financial condition or results of
operations. In addition, regulatory bodies, such as state
insurance departments, the Securities and Exchange Commission,
the Department of Labor and other regulatory bodies may make
inquiries and conduct examinations or investigations concerning
our compliance with insurance laws, securities laws, labor laws
and the Employee Retirement Income Security Act of 1974, as
amended.
Our insurance companies have lawsuits pending in which the
plaintiff seeks extra-contractual damages from the Company in
addition to damages claimed under an insurance policy. These
lawsuits generally mirror similar lawsuits filed against other
carriers in the industry. Although we are vigorously defending
these lawsuits, the lawsuits are in the early stages of
litigation and their outcomes cannot be determined at this time.
However, management does not believe these lawsuits will have a
material adverse effect on the Companys business,
financial condition or results of operations based on
managements belief that any adverse outcomes have either
been provided for in the loss reserves or such unfavorable
result would be immaterial.
|
|
ITEM 4
|
Submission
of Matters to a Vote of Security Holders
|
None.
PART II
|
|
ITEM 5
|
Market
for Registrants Common Equity, Related Stockholder Matters
and Issuer Purchases of Equity Securities
|
Please refer to Forward-Looking Statements
following the Index in front of this
Form 10-K.
Market
Information
The Companys Common Stock has been listed and traded on
the Nasdaq National Market under the symbol NATL, since
January 28, 2005. Prior to such date, there was no
established public trading market for our common stock. The
information presented in the table below represents the high and
low sales prices per share reported on the Nasdaq National
Market for the periods indicated.
High and low sales prices per share reported on the Nasdaq
National Market
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2004
|
|
|
|
High
|
|
|
Low
|
|
|
High
|
|
|
Low
|
|
|
January 28,
2005 - March 31, 2005
|
|
$
|
19.15
|
|
|
$
|
13.50
|
|
|
|
N/A
|
|
|
|
N/A
|
|
Second Quarter
|
|
|
21.64
|
|
|
|
14.75
|
|
|
|
N/A
|
|
|
|
N/A
|
|
Third Quarter
|
|
|
20.24
|
|
|
|
15.61
|
|
|
|
N/A
|
|
|
|
N/A
|
|
Fourth Quarter
|
|
|
21.45
|
|
|
|
13.91
|
|
|
|
N/A
|
|
|
|
N/A
|
|
There were approximately 61 shareholders of record of NATL
Common Stock at March 1, 2006. For purposes of this
determination, Cede & Co., the nominee for the
Depository Trust Company is treated as one holder.
Dividend
Policy
The declaration and payment of dividends remains subject to the
discretion of the Board of Directors, and will depend on, among
other things, the Corporations financial condition,
results of operations, capital and cash requirements, future
prospects, regulatory and contractual restrictions on the
payment of dividends by insurance company subsidiaries, and
other factors deemed relevant by the Board. In addition, our
ability to pay dividends would be restricted in the event of a
default on our junior subordinated debentures, our failure to
make payment obligations with respect to such debentures or our
election to defer interest payments on the debentures.
26
We are a holding company without significant operations of our
own; our principal sources of funds are dividends and other
distributions from our subsidiaries including our insurance
company subsidiaries. Our ability to receive dividends from our
insurance company subsidiaries is also subject to limits under
applicable state insurance laws.
The Company declared and paid a dividend of $0.04 per share
in the third quarter of 2005. The Board of Directors of the
Company then instituted a policy authorizing the Company to pay
quarterly dividends on its common shares in an amount to be
determined at each quarterly Board of Directors meeting,
beginning with a $0.04 per share dividend in the fourth
quarter in 2005. The Company did not declare or pay dividends
during the first two quarters of 2005 or during 2004.
Equity
Compensation Plan Information
The following reflects certain information about shares of the
Companys Common Stock authorized for issuance (at
December 31, 2005) under compensation plans.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Securities to be
|
|
|
|
|
|
Number of Securities Available
For Future
|
|
|
|
Issued upon Exercise of
|
|
|
Weighted-Average Exercise
|
|
|
Issuance under Equity
Compensation Plans
|
|
Equity Compensation
|
|
Outstanding Options
|
|
|
Price of Outstanding
|
|
|
(Excluding Securities Reflected
in Column (a))
|
|
Plans
|
|
(a)
|
|
|
Options (b)
|
|
|
(c)
|
|
|
Approved by shareholders
|
|
|
785,000
|
|
|
$
|
12.43
|
|
|
|
377,400
|
|
Not approved by shareholders
|
|
|
none
|
|
|
|
N/A
|
|
|
|
none
|
|
27
|
|
ITEM 6
|
Selected
Financial Data
|
The following table sets forth selected consolidated financial
information for the periods ended and as of the dates indicated.
These historical results are not necessarily indicative of the
results to be expected from any future period. You should read
this selected consolidated financial data together with our
consolidated financial statements and the related notes and the
section of the
Form 10-K
entitled Managements Discussion and Analysis of
Financial Condition and Results of Operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At and for the Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
2002
|
|
|
2001
|
|
|
|
(Dollars in thousands, except
per share data)
|
|
|
Operating Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross premiums written(1)
|
|
$
|
270,036
|
|
|
$
|
224,984
|
|
|
$
|
187,561
|
|
|
$
|
121,747
|
|
|
$
|
98,132
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums written(2)
|
|
$
|
211,106
|
|
|
$
|
166,419
|
|
|
$
|
141,924
|
|
|
$
|
93,516
|
|
|
$
|
74,262
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned
|
|
$
|
194,397
|
|
|
$
|
156,908
|
|
|
$
|
126,364
|
|
|
$
|
87,356
|
|
|
$
|
72,256
|
|
Net investment income
|
|
|
12,527
|
|
|
|
8,613
|
|
|
|
5,772
|
|
|
|
4,513
|
|
|
|
3,725
|
|
Net realized gains (losses)
|
|
|
278
|
|
|
|
1,661
|
|
|
|
1,529
|
|
|
|
(386
|
)
|
|
|
469
|
|
Other income
|
|
|
1,974
|
|
|
|
1,967
|
|
|
|
2,211
|
|
|
|
3,367
|
|
|
|
2,477
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
209,176
|
|
|
|
169,149
|
|
|
|
135,876
|
|
|
|
94,850
|
|
|
|
78,927
|
|
Losses and loss adjustment expenses
|
|
|
117,449
|
|
|
|
92,008
|
|
|
|
68,798
|
|
|
|
55,049
|
|
|
|
52,565
|
|
Commissions and other underwriting
expense
|
|
|
35,741
|
|
|
|
34,201
|
|
|
|
30,038
|
|
|
|
24,156
|
|
|
|
21,940
|
|
Other operating and general
expenses
|
|
|
9,428
|
|
|
|
6,888
|
|
|
|
4,893
|
|
|
|
3,928
|
|
|
|
2,398
|
|
Interest expense
|
|
|
1,421
|
|
|
|
1,610
|
|
|
|
1,043
|
|
|
|
193
|
|
|
|
329
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
164,039
|
|
|
|
134,707
|
|
|
|
104,772
|
|
|
|
83,326
|
|
|
|
77,232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
45,137
|
|
|
|
34,442
|
|
|
|
31,104
|
|
|
|
11,524
|
|
|
|
1,695
|
|
Provision for income taxes
|
|
|
14,857
|
|
|
|
11,674
|
|
|
|
11,260
|
|
|
|
3,236
|
|
|
|
487
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
30,280
|
|
|
$
|
22,768
|
|
|
$
|
19,844
|
|
|
$
|
8,288
|
|
|
$
|
1,208
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected
GAAP Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Losses and loss adjustment expense
ratio(3)
|
|
|
60.4
|
%
|
|
|
58.6
|
%
|
|
|
54.4
|
%
|
|
|
63.0
|
%
|
|
|
72.7
|
%
|
Underwriting expense ratio(4)
|
|
|
22.2
|
%
|
|
|
24.9
|
%
|
|
|
25.9
|
%
|
|
|
28.3
|
%
|
|
|
30.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined ratio(5)
|
|
|
82.6
|
%
|
|
|
83.5
|
%
|
|
|
80.3
|
%
|
|
|
91.3
|
%
|
|
|
102.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on equity(6)
|
|
|
28.5
|
%
|
|
|
37.2
|
%
|
|
|
49.9
|
%
|
|
|
31.2
|
%
|
|
|
5.4
|
%
|
Per Share
Data(7):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share, basic
|
|
$
|
1.62
|
|
|
$
|
1.50
|
|
|
$
|
1.32
|
|
|
$
|
0.49
|
|
|
$
|
0.07
|
|
Earnings per common share,
assuming dilution
|
|
|
1.60
|
|
|
|
1.47
|
|
|
|
1.29
|
|
|
|
0.49
|
|
|
|
0.07
|
|
Book value per common share, basic
(at period end)
|
|
$
|
7.32
|
|
|
$
|
4.69
|
|
|
$
|
3.31
|
|
|
$
|
1.99
|
|
|
$
|
1.32
|
|
Weighted average number of common
shares outstanding, basic
|
|
|
18,737
|
|
|
|
15,171
|
|
|
|
15,057
|
|
|
|
16,805
|
|
|
|
17,583
|
|
Weighted average number of common
shares outstanding, diluted
|
|
|
18,975
|
|
|
|
15,480
|
|
|
|
15,347
|
|
|
|
16,949
|
|
|
|
17,674
|
|
Common shares outstanding (at
period end)
|
|
|
19,055
|
|
|
|
15,530
|
|
|
|
15,024
|
|
|
|
15,074
|
|
|
|
17,575
|
|
Cash dividends per common share
|
|
$
|
0.08
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
2002
|
|
|
2001
|
|
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and investments
|
|
$
|
320,220
|
|
|
$
|
238,951
|
|
|
$
|
167,622
|
|
|
$
|
110,454
|
|
|
$
|
87,194
|
|
Reinsurance recoverable
|
|
|
77,834
|
|
|
|
63,128
|
|
|
|
43,119
|
|
|
|
37,732
|
|
|
|
23,166
|
|
Total assets
|
|
|
523,003
|
|
|
|
401,236
|
|
|
|
300,656
|
|
|
|
210,369
|
|
|
|
162,279
|
|
Unpaid losses and loss adjustment
expenses
|
|
|
223,207
|
|
|
|
171,031
|
|
|
|
128,726
|
|
|
|
102,210
|
|
|
|
70,852
|
|
Long-term debt(8)
|
|
|
16,297
|
|
|
|
32,547
|
|
|
|
18,901
|
|
|
|
6,583
|
|
|
|
9,207
|
|
Total shareholders equity
|
|
|
139,533
|
|
|
|
72,789
|
|
|
|
49,680
|
|
|
|
29,932
|
|
|
|
23,198
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At and for the Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
2002
|
|
|
2001
|
|
|
Selected Statutory
Data(9):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Policyholder surplus(10)
|
|
$
|
122,825
|
|
|
$
|
92,124
|
|
|
$
|
58,621
|
|
|
$
|
36,944
|
|
|
$
|
33,982
|
|
Combined ratio(11)
|
|
|
77.1
|
%
|
|
|
81.3
|
%
|
|
|
81.7
|
%
|
|
|
90.8
|
%
|
|
|
103.4
|
%
|
|
|
|
(1) |
|
The sum of premiums written on insurance policies issued by us
and premiums assumed by us on policies written by other
insurance companies. |
|
(2) |
|
Gross written premiums less premiums ceded to reinsurance
companies. |
|
(3) |
|
The ratio of losses and loss adjustment expenses to premiums
earned. |
|
(4) |
|
The ratio of the net of the sum of commissions and other
underwriting expenses, other operating expenses less other
income to premiums earned. |
|
(5) |
|
The sum of the loss and loss adjustment expense ratio and the
underwriting expense ratio. |
|
(6) |
|
The ratio of net income to the average of the shareholders
equity at the beginning and end of the period. |
|
(7) |
|
Adjusted to reflect a
200-for-1 share
split effective December 6, 2004. |
|
(8) |
|
The 2004 data includes $15.0 million note payable to Great
American, junior subordinated debt and bank debt. |
|
(9) |
|
While financial data is reported in accordance with accounting
principles generally accepted in the United States, or GAAP, for
shareholder and other investment purposes, it is reported on a
statutory basis for insurance regulatory purposes. Certain
statutory expenses differ from amounts reported under GAAP.
Specifically, under GAAP, premium taxes and other variable costs
incurred in connection with writing new and renewal business are
capitalized and amortized on a pro rata basis over the period in
which the related premiums are earned. On a statutory basis,
these items are expensed as incurred. In addition, certain other
expenses, such as those related to the expensing or amortization
of computer software, are accounted for differently for
statutory purposes than the treatment accorded under GAAP. |
|
|
|
(10) |
|
The statutory policyholder surplus of NIIC, which includes the
statutory policyholder surplus of its subsidiary, National
Interstate Insurance Company of Hawaii. |
|
(11) |
|
Statutory combined ratio of NIIC represents the sum of the
following ratios: (1) losses and loss adjustment expenses
incurred as a percentage of net earned premium and
(2) underwriting expenses incurred as a percentage of net
written premiums. |
|
|
ITEM 7
|
Managements
Discussion and Analysis of Financial Condition and Results of
Operations
|
Please refer to Forward Looking Statements
following the Index in front of this
10-K.
The following discussion and analysis of the historical
consolidated financial statements of the Company should be read
in conjunction with our audited consolidated financial
statements and the related notes included elsewhere in this
Form 10-K.
All historical per share amounts reflect a
200-for-1 share
split as discussed elsewhere in this
Form 10-K
and the reclassification of all Class A common shares as
common shares effective December 6, 2004.
29
Overview
The Company is a holding company with operations being conducted
by subsidiaries.
Our specialty property and casualty insurance operations are
licensed in all 50 states, the District of Columbia and the
Cayman Islands. We generate underwriting profits by providing
what we view as specialized insurance products, services and
programs not generally available in the marketplace. While many
companies write property and casualty insurance for
transportation companies, we believe that few write passenger
transportation coverage nationwide and very few write coverage
for several of the classes of passenger transportation insurance
written by the Company and its subsidiaries. We focus on niche
insurance markets where we offer insurance products designed to
meet the unique needs of targeted insurance buyers that we
believe are underserved by the insurance industry. These niche
markets typically possess what we view as barriers to entry,
such as being too small, too remote or too difficult to attract
or sustain most competitors. Examples of products that we write
for these markets include property and casualty insurance for
transportation companies (33.6% of 2005 gross written premiums),
captive programs for transportation companies that we refer to
as our alternative risk transfer operations (38.4%), specialty
personal lines, primarily recreational vehicle coverage (17.0%)
and transportation and general commercial insurance in Hawaii
and Alaska (8.4%). We strive to become a market leader in the
specialty markets that we choose and serve by offering what we
believe are specialized products, excellent customer service and
superior claims response.
The Company and its subsidiaries write insurance for various
sizes of transportation fleets. We do not believe that smaller
fleets that generate annual premiums of less than $100,000 are
large enough to retain the risks associated with participation
in one of the captive programs we currently offer. Because there
are more smaller fleets, we have more opportunities to write
smaller risks than larger ones. As general economic conditions
improve, entrepreneurs are encouraged to start new
transportation companies, which typically commence operations as
a smaller risk and a potential traditional insurance customer
for the Company. During periods of economic downturn, such as
immediately following September 11, 2001, the smaller risks
are more prone to failure because leisure travel decreases and
there is consolidation in the industry. An increase in the
number of larger risks results in more prospective captive
insurance customers. By offering insurance products to all sizes
of risks, we believe we have hedged against the possibility that
there will be a reduction in demand for the products we offer.
We believe that we will continue to have opportunities to grow
and profit with both traditional and alternative risk transfer
customers based on our assumptions regarding future economic and
competitive conditions. We generally incur low
start-up
costs for new businesses, typically less than $500,000 incurred
over several quarters. We believe our flexible processes and
scalable systems, along with controlled ramp up of businesses,
allow us to manage costs and match them with the revenue flow.
The factors that impact our growth rate are consistent across
all products. However, the trends impacting each of these
factors may vary from time to time for individual products.
Those factors are as follows:
Submissions
|
|
|
|
|
The increase or decrease in the number of new applications we
receive. This is influenced by the effectiveness of our
marketing activities compared to the marketing activities of our
competitors in each market.
|
|
|
|
The change in the number of current policyholders that are
available for a renewal quote. The number of policyholders
available for renewal changes based upon the economic conditions
impacting our customer groups and the extent of consolidation
that may be taking place within the industries we support.
|
Quotes
|
|
|
|
|
The change in the percentage of the new applications received
that do not receive a Company quote. We do not quote risks that
do not meet our risk selection criteria or for which we have not
been provided complete application data. We refer to this ratio
as the declination ratio and an increasing
declination ratio usually results in reduced opportunities to
write new business.
|
30
Sales
|
|
|
|
|
The change in percentage of the quotes we issue that are
actually sold. We refer to this ratio as the hit
ratio. Hit ratios are affected by the number of
competitors, the prices quoted by these competitors and the
degree of difference between the competitors pricing,
terms and conditions and ours.
|
Rates
|
|
|
|
|
The change in our rate structure from period to period. The
rates we file and quote are impacted by several factors
including: the cost and extent of the reinsurance we purchase;
our operating efficiencies; our average loss costs, which
reflect the effectiveness of our underwriting routines; our
underwriting profit expectations; and our claims adjusting
processes. The difference between our rates and the rates of our
competitors is the primary factor impacting the revenue growth
of our established product lines.
|
Product
Offerings and Distribution
|
|
|
|
|
We operate in multiple markets with multiple distribution
approaches to attempt to reduce the probability that an adverse
competitive response in any single market will have a
significant impact on our overall business. We also attempt to
maintain several new products, product line extensions or
product distribution approaches in an active development status
so we are able to take advantage of market opportunities. We
select from potential new product ideas based on our stated new
business criteria and the anticipated competitive response.
|
Industry
and Trends
The property and casualty insurance industry is cyclical.
Historically, the industry has been characterized by periods of
price competition and excess capacity (soft market) followed by
periods of high premium rates and shortages of underwriting
capacity (hard market). We believe that the commercial
transportation market is currently in the part of the cycle that
can best be described as softening as compared to the peak of
the hard market in 2002 and 2003. In 2001, we perceived the
market starting to firm and we believe it remained hard in 2002
and through the first half of 2003. In the second half of 2003,
we perceived early indications of some softening. The cyclical
nature of the industry impacts our business operations. For
passenger transportation, distressed operators (whether
distressed due to being insured by other insurance companies
that have raised rates or exited the market, or due to having
less than desirable risk characteristics) continue to be heavily
marketed to us by brokers causing an increase in our new
business declination rates. In addition, renewal retention rates
for all transportation continue at levels we view as favorable,
however, our renewal rate increases were lower in 2005 than the
increases attained from mid-2001 through 2004.
Increased rate levels beyond those necessary to keep up with
inflation and achieve our planned financial targets have
resulted in the Company attaining combined ratios in recent
periods that have enabled us to achieve our corporate objective
of maintaining a combined ratio of 96.0% or lower. While our
combined ratio may fluctuate from year to year, over the past
five years we have exceeded our underwriting profit objective by
achieving an average GAAP combined ratio of 88.1%. Our GAAP
combined ratio was 82.6% in 2005, 83.5% in 2004, 80.3% in 2003,
91.3% in 2002 and 102.9% in 2001. We believe the following
factors have contributed to this performance:
|
|
|
|
|
Our business model and bottom line orientation have resulted in
what we believe is disciplined and consistent risk assessment
and pricing adequacy.
|
|
|
|
Our ability to attract and retain what we believe are some of
the best transportation companies in the industries we serve
into our captive programs.
|
|
|
|
Operating expense reductions through system investments and a
lower cost structure in our captive products.
|
Additionally, our business may be affected by the risks
impacting the property and casualty insurance industry related
to severe weather conditions, explosions, terrorist attacks and
riots.
For weather-related events such as hurricanes, tornados and
hailstorms, we conduct an analysis at least annually pursuant to
which we input our in-force exposures (vehicle values in all
states and property limits in
31
Hawaii) into an independent catastrophe model that predicts our
probable maximum loss at various statistical confidence levels.
Our estimated probable maximum loss is impacted by changes in
our in-force exposures as well as changes to the assumptions
inherent in the catastrophe model. Hurricane and other
weather-related events have not had a material negative impact
on our past results. Severe hurricanes in the third and fourth
quarter of 2005 and the same period in 2004 resulted in
approximately $3.4 million and $2.6 million,
respectively, in total incurred losses.
Our transportation insurance business in particular also is
affected by cost trends that negatively impact profitability
such as inflation in vehicle repair costs, vehicle replacement
parts costs, used vehicle prices, fuel costs and medical care
costs. We routinely obtain independent data for vehicle repair
inflation, vehicle replacement parts costs, used vehicle prices,
fuel costs and medical care costs and adjust our pricing
routines to attempt to more accurately project the future costs
associated with insurance claims. Historically, these increased
costs have not had a material adverse impact on our results. Of
course, we would expect a negative impact on our future results
if we fail to properly account for and project for these
inflationary trends. Increased litigation of claims may also
negatively impact our profitability.
As described below, the average revenue dollar per personal
lines policy is significantly lower than typical commercial
policies. Profitability in the specialty personal lines
component is dependent on proper pricing and the efficiency of
underwriting and policy administration. The Company continuously
strives to improve its underwriting and policy issuance
functions to keep this cost element as low as possible by
utilizing current technology advances.
To succeed as a transportation underwriter and personal lines
underwriter, we must understand and be able to quantify the
different risk characteristics of the operations we consider
quoting. Certain coverages are more stable and predictable than
others and we must recognize the various components of the risks
we assume when we write any specific class of insurance
business. Examples of trends that can change and, therefore,
impact our profitability are loss frequency, loss severity,
geographic loss cost differentials, societal and legal factors
impacting loss costs (such as tort reform, punitive damage
inflation and increasing jury awards) and changes in regulation
impacting the insurance relationship. Any changes in these
factors that are not recognized and priced for accordingly will
affect the Companys future profitability. We believe our
product management organization provides the focus on a specific
risk class needed to stay current with the trends affecting each
specific class of business we write.
Revenues
We derive our revenues primarily from premiums from our
insurance policies and income from our investment portfolio. Our
underwriting approach is to price our products to achieve an
underwriting profit even if it requires us to forego volume.
Since 2000, our insurance subsidiaries have been increasing
their premium rates to offset rising losses and reinsurance
costs. Rate increases continued during 2005, but at a reduced
pace and level as compared to 2004 and 2003. As with all
property and casualty companies, the beneficial impact of these
price increases is reflected in our financial results over time.
We implement price increases on our in-force policies as they
are renewed, which generally takes twelve months for our entire
book of business and up to an additional twelve months to earn a
full year of premium at the higher rate.
There are distinct differences in the timing of written premiums
in traditional transportation insurance and our alternative risk
transfer (captive) insurance components. We write traditional
transportation insurance policies throughout all 12 months
of the year and commence new annual policies at the expiration
of the old policy. Under the captive programs, all members of
the group share a common expiration date. These common
expiration dates are scheduled throughout the calendar year,
with a majority renewing during the first half of the year. Any
new captive program participant written during the last half of
the calendar year will be written for less than a full annual
term so its next renewal date coincides with the common
expiration date of the captive program it has joined. The
alternative risk transfer component of our business grew to
38.4% of total gross premium written during 2005 as compared to
32.0% in 2004. This includes recognition of the Company and its
subsidiaries traditional transportation policyholders that
elected to convert to a captive program in 2005. Our traditional
transportation insurance premiums are relatively unchanged as
compared to 2004, reflecting the conversion of traditional
transportation policyholders to the captive program.
32
The projected profitability from the traditional transportation
and transportation captive businesses are substantially
comparable. Increased investment income opportunities generally
are available with traditional insurance but the lower
acquisition expenses and persistence of the captive programs
generally provide for lower operating expenses from these
programs. The lower expenses associated with our captives
generally offset the projected reductions in investment income
potential. From a projected profitability perspective, we are
ambivalent as to whether a transportation operator elects to
purchase traditional insurance or one of our captive program
options.
All of our transportation products, traditional or alternative
risk transfer, are priced to achieve targeted underwriting
margins. Because traditional insurance tends to have a higher
operating expense structure, the portion of the premiums
available to pay losses tends to be lower for a traditional
insurance quote versus an alternative risk transfer insurance
quote. We use a cost plus pricing approach that projects future
losses based upon the insureds historic losses and other
factors. Operating expenses, premium taxes, expenses and a
profit margin are then added to the projected loss component to
achieve the total premium to be quoted. The lower the projected
losses, expenses and taxes, the lower the total quoted premiums
regardless of whether it is a traditional or alternate risk
transfer program quotation. Quoted premiums are computed in
accordance with our approved insurance department filings in
each state.
Our specialty personal lines products are also priced to achieve
targeted underwriting margins. The average premium per policy
for this business component is significantly less than
transportation lines.
We employ what we consider to be a conservative approach to
investment and capital management with the intention of
supporting insurance operations by providing a stable source of
income to offset underwriting risk and growing income to offset
inflation. The primary goal of our investment policy is to
preserve principal while optimizing income.
Expenses
Our expenses consist primarily of losses and loss adjustment
expenses, or LAE; commissions and other underwriting
expenses; and other operating and general expenses. Losses and
LAE are a function of the amount and type of insurance contracts
we write and of the loss experience of the underlying risks. We
record losses and LAE based on an actuarial analysis of the
estimated losses we expect to be reported on contracts written.
We seek to establish case reserves at the maximum probable
exposure based on our historical claims experience. Our ability
to estimate losses and LAE accurately at the time of pricing our
contracts is a critical factor in determining our profitability.
The amount reported under losses and LAE in any period includes
payments in the period net of the change in the value of the
reserves for unpaid losses and LAE between the beginning and the
end of the period. Commissions and other underwriting expenses
consist principally of brokerage and agent commissions that
represent a percentage of the premiums on insurance policies and
reinsurance contracts written, and vary depending upon the
amount and types of contracts written, and to a lesser extent
ceding commissions paid to ceding insurers and excise taxes.
Other operating and general expenses consist primarily of
personnel expenses (including salaries, benefits and certain
costs associated with awards under our equity compensation
plans) and other general operating expenses. Other than expenses
relating to stock options and other equity grants, our personnel
expenses are primarily fixed in nature and do not vary with the
amount of premiums written. Interest expenses are disclosed
separately from operating and general expenses.
Results
of Operations
Overview
The Companys net earnings for 2005 were $30.3 million
or $1.60 per share (diluted), compared to
$22.8 million or $1.47 per share (diluted) recorded in
2004. The Companys earnings increased 33.0% compared to
the same period in 2004. There are several factors that
contributed to the increase in net earnings including continued
growth in earned premium with loss and LAE trends that as
expected, have shown a slight deterioration in 2005, but have
been consistently favorable since 2004. The Companys
commissions and other underwriting expenses as a percentage of
premiums earned are lower in 2005 than 2004, as a result of
reductions in our estimated expenses related to insolvencies and
other state fees and continued leverage of fixed expenses. While
expenses are
33
higher in response to building our infrastructure and other
related expenses of operating as a public entity, our overall
increase in fixed expenses was lower than the revenue growth for
2005. Our investment portfolio has grown 40.2% during the year
contributing to a 45.4% increase in investment income.
Underwriting
Underwriting profitability, as opposed to overall profitability
or net earnings, is measured by the combined ratio. The combined
ratio is the sum of the loss and LAE ratio and the underwriting
expense ratio. A combined ratio under 100% is indicative of an
underwriting profit.
Our underwriting approach is to price our products to achieve an
underwriting profit even if it requires us to forego volume.
Since 2000, our insurance subsidiaries have been increasing
their premium rates to offset rising losses and reinsurance
costs. Rate increases have continued during 2005, but at a
reduced pace and level as compared to 2004 and 2003.
The table below presents our net earned premiums and combined
ratios for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
(Dollars in thousands)
|
|
|
Gross premiums written
|
|
$
|
270,036
|
|
|
$
|
224,984
|
|
|
$
|
187,561
|
|
Ceded reinsurance
|
|
|
(58,930
|
)
|
|
|
(58,565
|
)
|
|
|
(45,637
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums written
|
|
|
211,106
|
|
|
|
166,419
|
|
|
|
141,924
|
|
Change in unearned premiums, net
of ceded
|
|
|
(16,709
|
)
|
|
|
(9,511
|
)
|
|
|
(15,560
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earned premiums
|
|
$
|
194,397
|
|
|
$
|
156,908
|
|
|
$
|
126,364
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss and LAE ratio(1)
|
|
|
60.4
|
%
|
|
|
58.6
|
%
|
|
|
54.4
|
%
|
Underwriting expense ratio(2)
|
|
|
22.2
|
%
|
|
|
24.9
|
%
|
|
|
25.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined ratio
|
|
|
82.6
|
%
|
|
|
83.5
|
%
|
|
|
80.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The ratio of losses and LAE to premiums earned. |
|
(2) |
|
The ratio of the sum of commissions and other underwriting
expenses, other operating expenses less other income to premiums
earned. |
There are distinct differences in the timing of written premiums
in our traditional transportation component and our alternative
risk transfer component composed primarily of captive programs
compared to all of our other businesses. The captive programs
focus on specialty or niche insurance businesses that provide
various services and coverages tailored to meet specific
requirements of defined client groups and their members. These
services include risk management consulting, claims
administration and handling, loss control and prevention, and
reinsurance placement, along with various types of property and
casualty insurance coverage. Insurance coverage is provided
primarily to associations or similar groups of members and to
specified classes of business of the Companys agent
partners.
Except for our captive programs, we write most of our insurance
policies throughout all 12 months of the year and commence
new annual policies at the expiration of the old policy. Under
most of our captive programs, all members of a particular
captive share a common expiration date. Any policy for a new
captive program participant will be written between incept date
and the next common renewal date of the captive program. In the
alternative risk transfer component, most captive members renew
their contracts during the first six months of the year,
resulting in a concentration of gross premiums during the first
six months of a given fiscal year.
Gross written premium includes both direct premium and assumed
premium. During 2005, as a percent of total gross premiums
written, the alternative risk transfer component of the business
had the largest increase of 6.4 points or $31.5 million
compared to the same period in 2004. The alternative risk
transfer component added two new captive programs in 2005, which
accounted for 15.5% of the increase in the alternative risk
transfer component. The
34
remainder of the increase was primarily related to new
participants in existing programs and to a lesser extent
increased rates.
The Company operates its business as one
segment property and casualty insurance. The
Company manages this segment through a product management
structure. The following table sets forth an analysis of gross
premiums written by business component during the periods
indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
Amount
|
|
|
Percent
|
|
|
Amount
|
|
|
Percent
|
|
|
Amount
|
|
|
Percent
|
|
|
|
(Dollars in thousands)
|
|
|
Transportation
|
|
$
|
90,751
|
|
|
|
33.6%
|
|
|
$
|
89,849
|
|
|
|
39.9%
|
|
|
$
|
91,306
|
|
|
|
48.7%
|
|
Alternative Risk Transfer
|
|
|
103,537
|
|
|
|
38.4%
|
|
|
|
72,001
|
|
|
|
32.0%
|
|
|
|
52,051
|
|
|
|
27.8%
|
|
Specialty Personal Lines
|
|
|
45,935
|
|
|
|
17.0%
|
|
|
|
37,059
|
|
|
|
16.5%
|
|
|
|
21,928
|
|
|
|
11.7%
|
|
Hawaii and Alaska
|
|
|
22,486
|
|
|
|
8.3%
|
|
|
|
21,812
|
|
|
|
9.7%
|
|
|
|
20,655
|
|
|
|
11.0%
|
|
Other
|
|
|
7,327
|
|
|
|
2.7%
|
|
|
|
4,263
|
|
|
|
1.9%
|
|
|
|
1,621
|
|
|
|
0.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross premiums written
|
|
$
|
270,036
|
|
|
|
100.0%
|
|
|
$
|
224,984
|
|
|
|
100.0%
|
|
|
$
|
187,561
|
|
|
|
100%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 compared to 2004. The following table
shows revenues for the years ended December 31, 2005 and
2004 summarized by the broader business component description,
which were determined based primarily on similar economic
characteristics, products and services:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
Change
|
|
Revenue:
|
|
2005
|
|
|
2004
|
|
|
Amount
|
|
|
Percent
|
|
|
|
(Dollars in thousands)
|
|
|
Premiums earned:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transportation
|
|
$
|
70,502
|
|
|
$
|
70,973
|
|
|
$
|
(471
|
)
|
|
|
(0.7
|
%)
|
Alternative Risk Transfer
|
|
|
60,223
|
|
|
|
36,499
|
|
|
|
23,724
|
|
|
|
65.0
|
%
|
Specialty Personal Lines
|
|
|
38,561
|
|
|
|
28,377
|
|
|
|
10,184
|
|
|
|
35.9
|
%
|
Hawaii and Alaska
|
|
|
14,855
|
|
|
|
15,042
|
|
|
|
(187
|
)
|
|
|
(1.2
|
%)
|
Other
|
|
|
10,256
|
|
|
|
6,017
|
|
|
|
4,239
|
|
|
|
70.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total premiums earned
|
|
|
194,397
|
|
|
|
156,908
|
|
|
|
37,489
|
|
|
|
23.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income
|
|
|
12,527
|
|
|
|
8,613
|
|
|
|
3,914
|
|
|
|
45.4
|
%
|
Realized gains on investments
|
|
|
278
|
|
|
|
1,661
|
|
|
|
(1,383
|
)
|
|
|
(83.3
|
%)
|
Other
|
|
|
1,974
|
|
|
|
1,967
|
|
|
|
7
|
|
|
|
0.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
$
|
209,176
|
|
|
$
|
169,149
|
|
|
$
|
40,027
|
|
|
|
23.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Our net premiums earned increased $37.5 million, or 23.9%,
to $194.4 million during the year ended December 31,
2005 compared to $156.9 million for the year ended
December 31, 2004. Our alternative risk transfer component
increased 65.0% during 2005 compared to the same period in 2004,
primarily due to new captive programs and new participants in
existing captive programs. During this period and prior periods,
our alternative risk transfer business was one of the fastest
growing components of our business. A portion of the new
customers in the alternative risk transfer component were larger
premium customers that were previously in our transportation
component. Due to an increase in the number of policies in force
primarily from expanded distribution, our specialty personal
lines component increased 35.9% in 2005 compared to 2004. The
transportation component remained relatively constant in 2005
compared to 2004. The slight decrease in the transportation
component is primarily due to (i) a decline in assumed
premium from a reinsurance arrangement involving primarily
physical damage coverage on trucks because the company with whom
we had the agreement elected to exit the business and
(ii) larger premium customers moving from the
transportation component to our captive programs in the
alternative risk transfer component. Our Other component, which
is comprised primarily of premium from assigned risk plans from
the states in which our insurance company subsidiaries operate,
increased 70.5% or $4.2 million to $10.3 million in
2005. The increase in this component is primarily due to an
increase in our assigned risk premiums.
35
The loss and LAE ratio for the year ended December 31, 2005
was 60.4% compared to 58.6% for the year ended December 31,
2004. The increase in the loss and LAE ratio from 2004 to 2005
of 1.8 points is primarily due to the fact that approximately
75% of the increase in premiums earned in 2005 was produced by
the alternative risk transfer and other component. Historically,
these components have higher loss and LAE ratios than the
Companys traditional components; and as a result had the
effect of raising the loss ratio in 2005. This increase is
mostly offset by a $5.2 million favorable development of
prior year loss reserves. The Company considers the variance in
the loss and LAE ratio of 1.8 points for the year ended
December 31, 2005 compared to the year ended
December 31, 2004 to be consistent with managements
expectations that losses would deteriorate slightly based on
historical loss patterns.
The underwriting expense ratio for the year ended
December 31, 2005 decreased 2.7 points to 22.2% compared to
24.9% for the year ended December 31, 2004. The decrease in
the underwriting expense ratio is primarily a result of four
factors: increased risk retention, continued leverage of our
fixed expense, a reduction in our estimated expenses for
insolvencies and other state fees and recording of assigned
business. In November 2004, we increased our risk retention on
public transportation products, which contributes to a decrease
in our expense ratio as the additional retained written premium
is earned. While expenses are higher in response to building our
infrastructure and other related expenses of operating as a
public entity, our overall increase in fixed expenses was lower
than the revenue growth for the year ended December 31,
2005. Using data available from the National Conference of
Insurance Guarantee Funds, we reduced our estimated expenses for
insolvencies and other state fees during the third quarter of
2005. The reduction in estimated expenses reduced our
underwriting expense ratio by 0.7 points. We record our assigned
risk premium quarterly based on reports from various states and
agencies that manage the plans. The assignments are based on our
written premium for specific coverages in certain states. We
have written workers compensation insurance in several
states beginning in 2004. Due to the lack of sufficient detail
because the plans report to us on a lag, our estimated net share
of the assigned risks were charged to commissions and other
underwriting expenses, with a like amount recorded as
assessments and fees payable in the correct periods. During the
third and fourth quarter of 2005, sufficient information was
obtained to enable us to classify the business on a gross basis,
including premiums earned and losses and loss adjustment
expenses. While this had no impact on net income, it reduced our
underwriting expense ratio by 0.8 points.
2004 compared to 2003. The following table
shows revenues for the year ended December 31, 2004 and for
the same period in 2003 summarized by the broader business
component description, which were determined based primarily on
similar economic characteristics, products and services.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
Change
|
|
Revenue:
|
|
2004
|
|
|
2003
|
|
|
Amount
|
|
|
Percent
|
|
|
|
(Dollars in thousands)
|
|
|
Premiums earned:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transportation
|
|
$
|
70,973
|
|
|
$
|
64,933
|
|
|
$
|
6,040
|
|
|
|
9.3
|
%
|
Alternative Risk Transfer
|
|
|
36,499
|
|
|
|
25,635
|
|
|
|
10,864
|
|
|
|
42.4
|
%
|
Specialty Personal Lines
|
|
|
28,377
|
|
|
|
19,065
|
|
|
|
9,312
|
|
|
|
48.8
|
%
|
Hawaii and Alaska
|
|
|
15,042
|
|
|
|
14,203
|
|
|
|
839
|
|
|
|
5.9
|
%
|
Other
|
|
|
6,017
|
|
|
|
2,528
|
|
|
|
3,489
|
|
|
|
138.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total premiums earned
|
|
|
156,908
|
|
|
|
126,364
|
|
|
|
30,544
|
|
|
|
24.2
|
%
|
Net investment income
|
|
|
8,613
|
|
|
|
5,772
|
|
|
|
2,841
|
|
|
|
49.2
|
%
|
Realized gains on investments
|
|
|
1,661
|
|
|
|
1,529
|
|
|
|
132
|
|
|
|
8.6
|
%
|
Other
|
|
|
1,967
|
|
|
|
2,211
|
|
|
|
(244
|
)
|
|
|
(11.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
$
|
169,149
|
|
|
$
|
135,876
|
|
|
$
|
33,273
|
|
|
|
24.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Our net premiums earned increased $30.5 million, or 24.2%,
to $156.9 million during 2004 compared to
$126.4 million in 2003. Due to an increase in the number of
policies in force primarily from expanded distribution, our
specialty personal lines component increased 48.8% during 2004
compared to 2003. Our alternative risk transfer component
increased 42.4% during 2004 compared to 2003, primarily due to
new insureds. During this period and prior periods, our
alternative risk transfer business was and continues to be one
of the fastest growing
36
components of our business. A portion of the new customers in
the alternative risk transfer component were larger premium
customers that were previously in our transportation component.
The transportation component increased 9.3% during 2004 due to
increased rates on renewed policies and, because in the fourth
quarter of 2003, we expanded our community service and
paratransit product. Offsetting the increase in the
transportation component was a (i) a decline in assumed
premium from a reinsurance arrangement involving primarily
physical damage coverage on trucks because the company with whom
we had the agreement elected to exit the business and
(ii) larger premium customers moving from the
transportation component to our captive programs in the
alternative risk transfer component. Our Hawaii and Alaska
component and other component, which is comprised primarily of
premium from assigned risk plans from the states in which our
insurance company subsidiaries operate, increased 5.9% and
138.0%, respectively.
The loss and LAE ratio for 2004 increased 4.2 points to 58.6%
compared to 54.4% in 2003. The variance reflects less favorable
development in 2004 compared to 2003 of losses that occurred in
prior years, the adverse impact of four hurricanes that occurred
in the third quarter of 2004 and unusually low frequency and
severity of incurred losses experienced in 2003. Favorable
development of $2.3 million in 2004 on net reserves of
$86.7 million compared to $3.7 million for 2003 on net
reserves of $67.2 million resulted in a reduction of 1.4
points of the variance. The favorable development for both years
was primarily the result of settlements below the established
case reserves or revisions to our estimated settlements on an
individual case by case basis, and primarily related to the
preceding two years. The revisions to our case reserves reflect
new information gained by our claims adjusters in the normal
course of adjusting claims and then reflected in the financial
statements when the information becomes available. It is typical
for our larger commercial auto liability claims to take several
years to settle and we continually revise our estimates as more
information about the losses and related bodily injuries becomes
known and the claims get closer to being settled. We did not
make any significant revisions to our reserving methodology or
assumptions in 2003 or 2004. The 2004 results reflect
$2.4 million from hurricane losses that contributed 1.5
points of the variance. None of the 2004 hurricane losses were
severe enough to trigger our property catastrophe insurance,
which attaches at $2.5 million per occurrence. The
unusually low frequency and severity of incurred losses in 2003
was the primary reason for the remaining 4.1 point variance. We
believe that the low frequency and severity of losses in 2003
was more favorable than is typical, but not outside expected
parameters. Other than the total absence of weather related
catastrophes in 2003, we are unaware of any specific events or
trends that affected the timing and distribution of 2003
incurred losses. In 2004, incurred losses have been returning to
ratios more consistent with historical results.
The underwriting expense ratio for 2004 improved 1.0 point to
24.9% compared to 25.9% for 2003. The improvement resulted from
our fixed expenses increasing at a slower rate than the net
earned premium growth. Specifically, our employee related
expenses grew at a slower rate than our revenue growth because
the new positions created during this period were primarily
entry-level and we better leveraged existing management as our
business grew.
Investment
Income
2005 compared to 2004. Net investment income
increased $3.9 million, or 45.4% to $12.5 million in
2005 compared to 2004, due primarily to a growth in average cash
and invested assets over the same period. The increase in cash
and invested assets reflected the growth in premiums written and
the proceeds, net of debt repayment, of $25.4 million from
the IPO in February of 2005.
2004 compared to 2003. Net investment income
increased $2.8 million, or 49.2% to $8.6 million in
2004 compared to 2003, due primarily to a 42.6% increase in
average cash and invested assets. The growth in cash and
invested assets reflected the growth in premiums written and the
proceeds from borrowing $15.5 million in May 2003 and
$15.0 million in June 2004.
Realized
Gains (Losses) on Investments
2005 compared to 2004. Net realized gains
decreased $1.4 million to $0.3 million for 2005
compared to net realized gains of $1.7 million for 2004.
The net realized gain in 2005 was partially offset by an
37
other-than-temporary
impairment adjustment of $0.3 million recognized in 2005.
The decrease in net realized gains in 2005 was due to fewer
sales opportunities in the fixed income market in 2005.
While designated as available for sale, we generally intend to
hold our fixed maturities through maturity or recovery if in an
unrealized loss position. When evaluating sales opportunities,
we do not have any specific thresholds that would cause us to
sell these securities prior to maturity. We consider multiple
factors, such as reinvestment alternatives and specific
circumstances of the investment currently held. Credit quality,
portfolio allocation and
other-than-temporary
impairment are other factors that may encourage us to sell a
security prior to maturity at a gain or loss. Historically and
during the most recent extended low interest rate period, we
have not had the need to sell our investment to generate
liquidity.
2004 compared to 2003. Net realized gains of
$1.7 million for 2004 were comparable to $1.5 million
for 2003.
Other
Operating and General Expenses
2005 compared to 2004. Other operating and
general expenses increased $2.5 million, or 36.9% to
$9.4 million during the year ended December 31, 2005
compared to $6.9 million for the same period in 2004. These
increases reflect the continuing growth in our business and
additional costs incurred related to being a publicly traded
company.
2004 compared to 2003. Other operating and
general expenses of $6.9 million increased approximately
40.8%, or $2.0 million during the year ended
December 31, 2004 compared to $4.9 million during
2003, reflecting the continuing growth in our business and the
continued investment in the infrastructure, particularly
information technology, required to support our growing business.
Income
Taxes
Our effective tax rate was 32.9% in 2005, 33.9% in 2004 and
36.2% in 2003. Differences in the effective tax rates are
primarily due to the effect of tax-exempt investment income. See
Note 9 to our audited consolidated financial statements for
further analysis of items affecting our effective tax rate.
Financial
Condition
Investments
At December 31, 2005 our investment portfolio contained
$272.6 million in fixed maturity securities and
$32.2 million in equity securities, all carried at fair
value with unrealized gains and losses reported as a separate
component of shareholders equity on an after-tax basis. At
December 31, 2005 we had pretax net unrealized losses of
$4.4 million on fixed maturities and a pretax unrealized
gains of $0.2 million on equity securities.
At December 31, 2005, 99.2% of the fixed maturities in our
portfolio were rated investment grade (credit rating
of AAA to BBB) by Standard & Poors Corporation.
Investment grade securities generally bear lower yields and
lower degrees of risk than those that are unrated or
non-investment grade.
38
Summary information for securities with unrealized gains or
losses at December 31, 2005 follows:
|
|
|
|
|
|
|
|
|
|
|
Securities with
|
|
|
Securities with
|
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
|
Gains
|
|
|
Losses
|
|
|
|
(Dollars in thousands)
|
|
|
Fixed Maturities:
|
|
|
|
|
|
|
|
|
Fair value of securities
|
|
$
|
44,300
|
|
|
$
|
228,278
|
|
Amortized cost of securities
|
|
$
|
43,832
|
|
|
$
|
233,097
|
|
Gross unrealized gain or loss
|
|
$
|
468
|
|
|
$
|
(4,819
|
)
|
Fair value as a % of amortized cost
|
|
|
101.1
|
%
|
|
|
97.9
|
%
|
Number of security positions held
|
|
|
77
|
|
|
|
201
|
|
Number individually exceeding
$50,000 gain or loss
|
|
|
|
|
|
|
15
|
|
Concentration of gains or losses
by type or industry:
|
|
|
|
|
|
|
|
|
US Government and government
agencies
|
|
$
|
134
|
|
|
$
|
(3,529
|
)
|
State, municipalities and
political subdivisions
|
|
|
228
|
|
|
|
(388
|
)
|
Banks, insurance and brokers
|
|
|
102
|
|
|
|
(535
|
)
|
Electric services
|
|
|
|
|
|
|
(13
|
)
|
Telephone communications
|
|
|
|
|
|
|
(59
|
)
|
Industrial and other
|
|
|
4
|
|
|
|
(295
|
)
|
Percentage rated investment grade
|
|
|
96.8
|
%
|
|
|
99.8
|
%
|
Equity Securities:
|
|
|
|
|
|
|
|
|
Fair value of securities
|
|
$
|
20,068
|
|
|
$
|
12,128
|
|
Cost of securities
|
|
$
|
19,476
|
|
|
$
|
12,541
|
|
Gross unrealized gain or loss
|
|
$
|
592
|
|
|
$
|
(413
|
)
|
Fair value as a % of cost
|
|
|
103.0
|
%
|
|
|
96.7
|
%
|
Number individually exceeding
$50,000 gain or loss
|
|
|
3
|
|
|
|
2
|
|
|
|
|
(1) |
|
Investment grade of AAA to BBB by Standard &
Poors Corporation. |
The table below sets forth the scheduled maturities of fixed
maturity securities at December 31, 2005 based on their
fair values:
|
|
|
|
|
|
|
|
|
|
|
Securities with
|
|
|
Securities with
|
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
|
Gains
|
|
|
Losses
|
|
|
Maturity:
|
|
|
|
|
|
|
|
|
One year or less
|
|
|
1.0
|
%
|
|
|
0.3
|
%
|
After one year through five years
|
|
|
52.9
|
%
|
|
|
29.6
|
%
|
After five years through ten years
|
|
|
38.0
|
%
|
|
|
37.5
|
%
|
After ten years
|
|
|
8.1
|
%
|
|
|
32.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
39
The table below summarizes the unrealized gains and losses on
fixed maturities and equity securities by dollar amount:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31,
2005
|
|
|
|
Aggregate
|
|
|
Aggregate
|
|
|
Fair Value
|
|
|
|
Fair
|
|
|
Unrealized
|
|
|
as % of
|
|
|
|
Value
|
|
|
Gain (Loss)
|
|
|
Cost Basis
|
|
|
|
(Dollars in thousands)
|
|
|
Fixed Maturities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities with unrealized
gains:
|
|
|
|
|
|
|
|
|
|
|
|
|
Exceeding $50,000 and for:
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than one year (0 issues)
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
More than one year (0 issues)
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than $50,000 (77 issues)
|
|
|
44,300
|
|
|
|
468
|
|
|
|
101.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44,300
|
|
|
|
468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities with unrealized
losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Exceeding $50,000 and for:
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than one year (15 issues)
|
|
$
|
30,211
|
|
|
$
|
(2,153
|
)
|
|
|
93.3
|
%
|
More than one year (0 issues)
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than $50,000 (186 issues)
|
|
|
198,067
|
|
|
|
(2,666
|
)
|
|
|
98.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
228,278
|
|
|
|
(4,819
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities with unrealized
gains:
|
|
|
|
|
|
|
|
|
|
|
|
|
Exceeding $50,000 and for:
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than one year (3 issues)
|
|
$
|
4,597
|
|
|
$
|
212
|
|
|
|
104.8
|
%
|
More than one year (0 issues)
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than $50,000 (37 issues)
|
|
|
15,471
|
|
|
|
380
|
|
|
|
102.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,068
|
|
|
|
592
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities with unrealized
losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Exceeding $50,000 and for:
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than one year (2 issues)
|
|
$
|
1,131
|
|
|
$
|
(110
|
)
|
|
|
91.1
|
%
|
More than one year (0 issues)
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than $50,000 (22 issues)
|
|
|
10,997
|
|
|
|
(303
|
)
|
|
|
97.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,128
|
|
|
|
(413
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
When a decline in the value of a specific investment is
considered to be other than temporary, a provision
for impairment is charged to earnings (accounted for as a
realized loss) and the cost basis of that investment is reduced.
The determination of whether unrealized losses are other
than temporary requires judgment based on subjective as
well as objective factors. Factors considered and resources used
by management include those discussed in Managements
Discussions and Analysis of Financial Condition and Results of
Operations Other-Than-Temporary
Impairment.
40
Net realized gains on securities sold and charges for
other-than-temporary
impairment on securities held were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Realized
|
|
|
Charges for
|
|
|
|
|
|
|
Gains on Sales
|
|
|
Impairment
|
|
|
Total
|
|
|
|
(Dollars in thousands)
|
|
|
Year ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
$
|
555
|
|
|
$
|
(277
|
)
|
|
$
|
278
|
|
2004
|
|
|
1,661
|
|
|
|
|
|
|
|
1,661
|
|
2003
|
|
|
1,540
|
|
|
|
(11
|
)
|
|
|
1,529
|
|
Liquidity
and Capital Resources
Capital Ratios. The National Association of
Insurance Commissioners model law for risk based capital
(RBC) provides formulas to determine the amount of
capital that an insurance company needs to ensure that it has an
acceptable expectation of not becoming financially impaired. At
December 31, 2005 and 2004, the capital ratios of all our
insurance companies substantially exceeded the RBC requirements.
Sources of Funds. The liquidity requirements
of our insurance subsidiaries relate primarily to the
liabilities associated with their products as well as operating
costs and payments of dividends and taxes to us. Historically,
cash flows from premiums and investment income have provided
more than sufficient funds to meet these requirements without
forcing the sale of investments. If our cash flows change
dramatically from historical patterns, for example as a result
of a decrease in premiums or an increase in claims paid or
operating expenses, we may be forced to sell securities before
their maturity and possibly at a loss. Our insurance
subsidiaries generally hold a significant amount of highly
liquid, short-term investments to meet their liquidity needs.
Funds received in excess of cash requirements are generally
invested in additional marketable securities. Ordinarily, we
collect premiums and earn investment income on the policies we
issue in advance of the payment of losses. Our historic pattern
of using premium receipts for the payment of liabilities has
enabled us to extend slightly the maturities of our investment
portfolio beyond the estimated settlement date of our loss
reserves.
In an initial public offering completed in February 2005, the
Company sold 3,350,000 shares of common stock generating
approximately $40.4 million of net proceeds. We used the
net proceeds for the repayment in full of a $15.0 million
loan plus the accrued interest from Great American, our majority
shareholder, and the remainder will continue to be used for
other general purposes including surplus contributions to our
insurance company subsidiaries.
We believe that our insurance subsidiaries maintain sufficient
liquidity to pay claims and operating expenses, as well as meet
commitments in the event of unforeseen events such as reserve
deficiencies, inadequate premium rates or reinsurer insolvencies.
We will have continuing cash needs for administrative expenses,
the payment of principal and interest on borrowings, shareholder
dividends and taxes. Funds to meet these obligations will come
primarily from dividend and tax payments from our insurance
company subsidiaries and from our line of credit. Under the
state insurance laws, dividends and capital distributions from
our insurance companies are subject to restrictions relating to
statutory surplus and earnings. The maximum amount of dividends
that our insurance companies could pay to us without seeking
regulatory approval in 2006 is $29.3 million. Our insurance
subsidiaries paid no dividends in 2005 and paid
$2.1 million in dividends in 2004 without the need for
regulatory approval.
Under tax allocation and cost sharing agreements among NIC and
its subsidiaries, taxes and expenses are allocated among the
entities. The federal income tax provision of our individual
subsidiaries is computed as if the subsidiary filed a separate
tax return. The resulting provision (or credit) is currently
payable to (or receivable from) the Company.
In May 2003, we purchased the outstanding common equity of a
business trust that issued mandatorily redeemable preferred
capital securities. The trust used the proceeds from the
issuance of its capital securities and common equity to buy
$15.5 million of debentures issued by us. These debentures
are the trusts only assets and mature in 2033. The
interest rate is equal to the three-month LIBOR (4.41% at
December 31, 2005 and 2.40% at
41
December 31, 2004) plus 420 basis points with interest
payments due quarterly. Payments from the debentures finance the
distributions paid on the capital securities. We have the right
to redeem the debentures, in whole or in part, on or after
May 23, 2008. We used the net proceeds from the debentures
to fund our obligations to our subsidiaries and to increase the
capitalization of our insurance company subsidiaries.
We also have a $2.0 million line of credit (unused at
December 31, 2005) that bears interest at the lending
institutions prime rate (7.25% at December 31, 2005
and 5.25% at December 31, 2004) less 50 basis
points and requires an annual commitment fee of $1 thousand. In
accordance with the terms of the line of credit agreement,
interest payments are due monthly and the principal balance is
due upon demand. The line of credit is available currently, and
has been used in the past, for general corporate purposes,
including the capitalization of our insurance company
subsidiaries in order to support the growth of their written
premiums. We may request an increase in this line of credit in
the future based on liquidity and capital needs, although we
have no current plans to do so.
We have a term loan that is governed by a four-year, unsecured
term loan agreement that was executed in August 2002. The note
was originally issued for $5.0 million and bears interest
at the lenders prime rate (7.25% at December 31, 2005
and 5.25% at December 31, 2004) less 50 basis
points. The outstanding principal amount at December 31,
2005 was $0.8 million. Payments on the note are due in
monthly principal installments of $104,000 plus interest. The
term loan agreement contains certain customary covenants for a
term loan of this nature including covenants relating to
delivery of financial statements, maintenance of insurance,
payment of taxes, corporate existence, compliance with laws,
maintenance of financial ratios, absence of liens and mergers
and liquidations. At December 31, 2005 we were in
compliance with all of our loan covenants.
Our insurance subsidiaries generate liquidity primarily by
collecting and investing premiums in advance of paying claims.
For 2005, 2004 and 2003, we generated consolidated cash flow
from operations of approximately $76.5 million,
$56.9 million and $45.4 million, respectively.
We believe that the remaining net proceeds from our initial
public offering, funds generated from operations, including
dividends, and funds available under our line of credit will
provide sufficient resources to meet our liquidity requirements
for at least the next 12 months. However, if these funds
are insufficient to meet fixed charges in any period, we would
be required to generate cash through additional borrowings, sale
of assets, sale of portfolio securities or similar transactions.
Historically, and during the most recent extended low interest
rate period, we have not had the need to sell our investments to
generate liquidity. If we were forced to sell portfolio
securities early for liquidity purposes rather than holding them
to maturity, we would recognize gains or losses on those
securities earlier than anticipated. If we were forced to borrow
additional funds in order to meet liquidity needs, we would
incur additional interest expense which would have a negative
impact on our earnings. Since our ability to meet our
obligations in the long term (beyond a
12-month
period) is dependent upon factors such as market changes,
insurance regulatory changes and economic conditions, no
assurance can be given that the available net cash flow will be
sufficient to meet our operating needs.
At December 31, 2005, the Company had $11.8 million
held in an escrow account for the purchase of TCC from Triumphe
Insurance Holdings LLC by NIIC. The $11.8 million that was
held in an escrow account is shown on the December 31,
2005, Consolidated Balance Sheet in Other Assets. On
January 3, 2006, the first business day after the January 1
effective date of the purchase, the funds were released from the
escrow account. The Company made a second payment of
$1.2 million for the remaining balance of the purchase
price.
Off-Balance Sheet Items. We do not have any
off-balance sheet arrangements (as such term is defined in
applicable Securities and Exchange Commission rules) that are
reasonably likely to have a current or future material effect on
our financial condition, results of operations, liquidity,
capital expenditures or capital resources.
42
Contractual Obligations. The following table
summarizes our long-term contractual obligations as of
December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment Due by Period
|
|
|
|
|
|
|
Within
|
|
|
|
|
|
|
|
|
More Than
|
|
|
|
Total
|
|
|
1 Year
|
|
|
2-3 Years
|
|
|
4-5 Years
|
|
|
5 Years
|
|
|
|
(Dollars in thousands)
|
|
|
Gross unpaid losses and
LAE (1)
|
|
$
|
223,207
|
|
|
$
|
87,217
|
|
|
$
|
93,311
|
|
|
$
|
33,138
|
|
|
$
|
9,541
|
|
Long-term debt obligations
|
|
|
16,297
|
|
|
|
833
|
|
|
|
|
|
|
|
|
|
|
|
15,464
|
|
Operating lease obligations
|
|
|
924
|
|
|
|
271
|
|
|
|
451
|
|
|
|
202
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
240,428
|
|
|
$
|
88,321
|
|
|
$
|
93,762
|
|
|
$
|
33,340
|
|
|
$
|
25,005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Dollar amounts and time periods are estimates based on
historical net payment patterns applied to the gross reserve and
do not represent actual contractual obligations. Actual payments
and their timing could differ significantly from these
estimates, and the estimates provided do not reflect potential
recoveries under reinsurance treaties. |
Critical
Accounting Policies
The preparation of financial statements in conformity with
accounting principles generally accepted in the United States
(GAAP) requires management to make estimates and assumptions
that affect amounts reported in the financial statements. As
more information becomes known, these estimates and assumptions
could change and impact amounts reported in the future.
Management believes that the establishment of loss and loss
adjustment expense reserves and the determination of
other-than-temporary
impairment on investments are two areas where by the degree of
judgment required to determine amounts recorded in the financial
statements make the accounting policies critical. We discuss
these two policies below. Our other significant accounting
policies are described in Note 1 to our consolidated
financial statements.
Loss
and Loss Adjustment Expenses (LAE) Reserves
Significant periods of time can elapse between the occurrence of
an insured loss, the reporting of that loss to us and our final
payment of that loss, and its related LAE. To recognize
liabilities for unpaid losses, we establish reserves as balance
sheet liabilities. At December 31, 2005 and
December 31, 2004, we had $223.2 million and
$171.0 million, respectively, of gross losses and LAE
reserves, representing managements best estimate of the
ultimate loss. Management records on a monthly and quarterly
basis its best estimate of loss reserves. For purposes of
computing the recorded reserves, management utilizes various
data inputs, including analysis that is derived from a review of
prior quarter results performed by actuaries employed by Great
American. In addition, on an annual basis, actuaries from Great
American review the recorded reserves for NIIC and NIIC-HI
utilizing current period data and provide a Statement of
Actuarial Opinion, required annually in accordance with state
insurance regulations, on the statutory reserves recorded by
these U.S. insurance subsidiaries. Since 1990, our first
full year of operations, the actuaries have opined each year
that the reserves recorded at December 31 are reasonable.
The actuarial analysis of NIICs and NIIC-HIs net
reserves as of the end of fiscal years ending December 31,
2005 and 2004 reflected point estimates that were within 1% of
managements recorded net reserves as of such dates. Using
this actuarial data along with its other data inputs, management
concluded that the recorded reserves appropriately reflect
managements best estimates of the liability as of each
year end.
The quarterly reviews of unpaid loss and LAE reserves by Great
American actuaries are prepared using standard actuarial
techniques. These may include (but may not be limited to):
|
|
|
|
|
the Case Incurred Development Method;
|
|
|
|
the Paid Development Method;
|
43
|
|
|
|
|
the Bornhuetter-Ferguson Method; and
|
|
|
|
the Incremental Paid LAE to Paid Loss Methods.
|
Supplementary statistical information is reviewed to determine
which methods are most appropriate and whether adjustments are
needed to particular methods. This information includes:
|
|
|
|
|
open and closed claim counts;
|
|
|
|
average case reserves and average incurred on open claims;
|
|
|
|
closure rates and statistics related to closed and open claim
percentages;
|
|
|
|
average closed claim severity;
|
|
|
|
ultimate claim severity;
|
|
|
|
reported loss ratios;
|
|
|
|
projected ultimate loss ratios; and
|
|
|
|
loss payment patterns.
|
An important assumption underlying reserve estimates is that the
cost trends implicitly built into development patterns will
continue into the future. The sensitivity of recorded reserves
to an unexpected change in the trends, is estimated by adding
1.0% to the trend that is embedded in the factors used to
determine the reserves for ultimate liabilities. This unexpected
change could arise from a variety of sources including a general
increase in economic inflation, inflation from social programs,
new medical technologies, or other factors such as those listed
below in connection with our largest lines of business. The
estimated cumulative unfavorable impact that this 1.0% change
would have on our 2005 net income is shown below (in
thousands):
|
|
|
|
|
|
|
Cumulative
|
|
Line of Business
|
|
Impact
|
|
|
Commercial Auto Liability
|
|
$
|
1,491
|
|
Workers Compensation
|
|
|
242
|
|
Commercial Auto Liability. In this line of
business, we provide coverage protecting buses, limousines,
other public transportation vehicles and trucking for accidents
causing property damage or personal injury to others. Some of
the important variables affecting our estimation of loss
reserves for commercial auto liability include:
|
|
|
|
|
litigious climate;
|
|
|
|
unpredictability of judicial decisions regarding coverage issues;
|
|
|
|
magnitude of jury awards;
|
|
|
|
outside counsel costs; and
|
|
|
|
frequency and timing of claims reporting.
|
Workers Compensation. In this line of
business, we provide coverage for employees who may be injured
in the course of employment. Some of the important variables
affecting our estimation of loss reserves for workers
compensation include:
|
|
|
|
|
legislative actions and regulatory interpretations;
|
|
|
|
future medical cost inflation; and
|
|
|
|
timing of claims reporting.
|
Within each line, Great American actuaries review the results of
individual tests, supplementary statistical information and
input from management to select their point estimate of the
ultimate liability. This estimate may be one test, a weighted
average of several tests, or a judgmental selection as the
actuaries determine is appropriate. The actuarial review is
performed each quarter as a test of the reasonableness of
managements point estimate and to
44
provide management with a consulting opinion regarding the
advisability of modifying its reserve setting assumptions for
future periods. The Great American actuaries do not develop
ranges of losses.
The level of detail at which data is analyzed varies among the
different lines of business. Data is generally analyzed by major
product or coverage, using countrywide data. Appropriate
segmentation of the data is determined based on data volume,
data credibility, mix of business and other actuarial
considerations. Point estimates are selected based on test
indications and judgment.
Claims we view as potentially significant are subject to a
rigorous review process involving the adjuster, claims
management and executive management. We seek to establish
reserves at the maximum probable exposure based on our historic
claims experience. Incurred but not yet reported, or
IBNR, reserves are determined separate from the case
reserving process and include estimates for potential adverse
development of the recorded case reserves. We monitor IBNR
reserves monthly with financial management and quarterly with an
actuary from Great American. IBNR reserves are adjusted monthly
based on historic patterns and current trends and exposures.
When a claim is reported, claims personnel establish a
case reserve for the estimated amount of ultimate
payment. The amount of the reserve is based upon an evaluation
of the type of claim involved, the circumstances surrounding
each claim and the policy provisions relating to the loss. The
estimate reflects informed judgment of our claims personnel
based on general insurance reserving practices and on the
experience and knowledge of the claims personnel. During the
loss adjustment period, these estimates are revised as deemed
necessary by our claims department based on developments and
periodic reviews of the cases. Individual case reserves are
reviewed for adequacy at least quarterly by senior claims
management.
When establishing and reviewing reserves, we analyze historic
data and estimate the impact of various loss development
factors, such as our historic loss experience and that of the
industry, trends in claims frequency and severity, our mix of
business, our claims processing procedures, legislative
enactments, judicial decisions, legal developments in imposition
of damages, and changes and trends in general economic
conditions, including the effects of inflation. A change in any
of these factors from the assumptions implicit in our estimate
can cause our actual loss experience to be better or worse than
our reserves, and the difference can be material. There is no
precise method, however, for evaluating the impact of any
specific factor on the adequacy of reserves. Currently
established reserves may not prove adequate in light of
subsequent actual occurrences. To the extent that reserves are
inadequate and are increased or strengthened, the
amount of such increase is treated as a charge to earnings in
the period that the deficiency is recognized. To the extent that
reserves are redundant and are released, the amount of the
release is a benefit to earnings in the period that redundancy
is recognized.
The changes we have recorded in our reserves in the past three
years illustrate the potential for revisions inherent in
estimating reserves. In 2005, we experienced favorable
development of $5.2 million (4.7% of total net reserves)
from claims incurred prior to 2005. In 2004, we experienced
favorable development of $2.3 million (2.6% of total net
reserves) from claims incurred prior to 2004. In 2003, we
experienced favorable development of $3.7 million (5.5% of
total net reserves) from claims incurred in years prior to 2003.
We did not significantly change our reserving methodology or our
claims settlement process in any of these years. The development
reflected settlements that differed from the established case
reserves, changes in the case reserves based on new information
for that specific claim or the differences in the timing of
actual settlements compared to the payout patterns assumed in
our accident year IBNR reductions. The types of coverages we
offer and risk levels we retain have a direct influence on the
development of claims. Specifically, short duration claims and
lower risk retention levels generally are more predictable and
normally have less development. Future favorable or unfavorable
development of reserves from this past development experience
should not be assumed or estimated. The reserves reflected in
the financial statements are our most accurate estimation.
45
The following table shows the breakdown of our reserves between
case reserves (estimated amounts required to settle claims that
have already been reported), IBNR reserves (estimated amounts
that will be needed to settle claims that have already occurred
but have not yet been reported to us, as well as reserves for
possible development on known claims) and LAE reserves
(estimated amounts required to adjust, record and settle claims,
other than the claim payments themselves):
Gross
Loss Reserves
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31,
2005
|
|
Statutory Lines of
Business
|
|
Case
|
|
|
IBNR
|
|
|
LAE
|
|
|
Total
|
|
|
|
(In thousands)
|
|
|
Commercial auto liability
|
|
$
|
54,587
|
|
|
$
|
68,877
|
|
|
$
|
34,085
|
|
|
$
|
157,549
|
|
Workers compensation
|
|
|
7,423
|
|
|
|
26,640
|
|
|
|
4,505
|
|
|
|
38,568
|
|
Auto physical damage
|
|
|
6,674
|
|
|
|
4,916
|
|
|
|
2,019
|
|
|
|
13,609
|
|
General liability
|
|
|
1,668
|
|
|
|
2,750
|
|
|
|
1,210
|
|
|
|
5,628
|
|
Private passenger
|
|
|
3,055
|
|
|
|
1,047
|
|
|
|
695
|
|
|
|
4,797
|
|
Inland marine
|
|
|
269
|
|
|
|
1,053
|
|
|
|
87
|
|
|
|
1,409
|
|
Commercial multiple peril
|
|
|
670
|
|
|
|
217
|
|
|
|
228
|
|
|
|
1,115
|
|
Other lines
|
|
|
391
|
|
|
|
103
|
|
|
|
38
|
|
|
|
532
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
74,737
|
|
|
$
|
105,603
|
|
|
$
|
42,867
|
|
|
$
|
223,207
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reinsurance Recoverables. We are also subject
to credit risks with respect to our third party reinsurers.
Although reinsurers are liable to us to the extent we cede risks
to them, we are ultimately liable to our policyholders on all
these risks. As a result, reinsurance does not limit our
ultimate obligation to pay claims to policyholders and we may
not be able to recover claims made to our reinsurers. We manage
this credit risk by selecting what we believe to be quality
reinsurers, closely monitoring their financial condition, timely
billing and collecting amounts due and obtaining sufficient
collateral when necessary.
Other-Than-Temporary
Impairment
Our principal investments are in fixed maturities, all of which
are exposed to at least one of three primary sources of
investment risk: credit, interest rate and market valuation
risks. The financial statement risks are those associated with
the recognition of impairments and income, as well as the
determination of fair values. Recognition of income ceases when
a bond goes into default. We evaluate whether impairments have
occurred on a
case-by-case
basis. Management considers a wide range of factors about the
security issuer and uses its best judgment in evaluating the
cause and amount of decline in the estimated fair value of the
security and in assessing the prospects for near-term recovery.
Inherent in managements evaluation of the security are
assumptions and estimates about the operations of the issuer and
its future earnings potential. Considerations we use in the
impairment evaluation process include, but are not limited to:
|
|
|
|
|
the length of time and the extent to which the market value has
been below amortized cost;
|
|
|
|
whether the issuer is experiencing significant financial
difficulties;
|
|
|
|
economic stability of an entire industry sector or subsection;
|
|
|
|
whether the issuer, series of issuers or industry has a
catastrophic type of loss;
|
|
|
|
the extent to which the unrealized loss is credit-driven or a
result of changes in market interest rates;
|
|
|
|
historical operating, balance sheet and cash flow data;
|
|
|
|
internally generated financial models and forecasts;
|
|
|
|
our ability and intent to hold the investment for a period of
time sufficient to allow for any anticipated recovery in market
value; and
|
|
|
|
other subjective factors, including concentrations and
information obtained from regulators and rating agencies.
|
46
When an investment is determined to have
other-than-temporary
impairment, in most cases we will evaluate the merits of
disposing the investment, which will allow us to realize the
loss for tax purposes and to reinvest the proceeds in what we
view as more productive investments. For those investments we
choose to retain, we record an adjustment for impairment. During
the year ended December 31, 2005, the Company recorded a
non-cash charge of $0.2 million related to General Motors
Acceptance Corporation and Ford Motor Credit Corporation notes,
with a combined par value of $1.5 million. In light of
recent credit rating downgrades, and the difficulty in
accurately projecting the future recovery period of the
securities, the Company concluded that this unrealized loss was
an
other-than-temporary
impairment in accordance with Statement of Financial Accounting
Standard (SFAS) No. 115. The 2005 charges
established a new cost basis for these investment securities
which are held as part of the
available-for-sale
portfolio. We experienced no impairment adjustments in 2004, $11
thousand in adjustments in 2003, respectively. Because total
unrealized losses are a component of shareholders equity,
any recognition of
other-than-temporary
impairment losses has no effect on our comprehensive income or
book value. See Managements Discussions and Analysis
of Financial Condition and Results of
Operations Investments.
|
|
ITEM 7A
|
Quantitative
and Qualitative Disclosures About Market Risk
|
Market risk represents the potential economic loss arising from
adverse changes in the fair value of financial instruments. Our
exposures to market risk relate primarily to our investment
portfolio, which is exposed to interest rate risk and, to a
lesser extent, equity price risk. We have not entered, and do
not plan to enter, into any derivative financial instruments for
trading or speculative purposes.
Fixed Maturity Portfolio. The fair value of
our fixed maturity portfolio is directly impacted by changes in
interest rates, in addition to credit risk. Our fixed maturity
portfolio is comprised of substantially all fixed rate
investments with primarily short-term and intermediate-term
maturities. We believe this practice allows us to be flexible in
reacting to fluctuations of interest rates. We manage the
portfolios of our insurance companies to attempt to achieve an
adequate risk-adjusted return while maintaining sufficient
liquidity to meet policyholder obligations. We invest in an
evolving mix of traditional fixed income and variable rate
notes, including
step-up rate
and range notes, in our fixed maturity portfolio to capture what
we believe are adequate risk-adjusted returns in an evolving
investment environment.
The following table provides information about our
available for sale fixed maturity investments that
are sensitive to interest rate risk. The table shows expected
principal cash flows and related weighted average interest rates
by expected maturity date for each of the five subsequent years
and collectively for all years thereafter. We include callable
bonds and notes based on call date or maturity date depending
upon which date produces the most conservative yield. Actual
cash flows may differ from those expected.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2005
|
|
|
December 31, 2004
|
|
|
|
Principal
|
|
|
|
|
|
Principal
|
|
|
|
|
|
|
Cash Flows
|
|
|
Rate
|
|
|
Cash Flows
|
|
|
Rate
|
|
|
|
(Dollars in thousands)
|
|
|
Subsequent calendar year
|
|
$
|
24,184
|
|
|
|
4.9
|
%
|
|
$
|
21,975
|
|
|
|
5.0
|
%
|
2nd Subsequent calendar year
|
|
|
25,285
|
|
|
|
4.4
|
%
|
|
|
5,700
|
|
|
|
5.0
|
%
|
3rd Subsequent calendar year
|
|
|
26,373
|
|
|
|
4.4
|
%
|
|
|
14,280
|
|
|
|
3.9
|
%
|
4th Subsequent calendar year
|
|
|
27,215
|
|
|
|
4.6
|
%
|
|
|
9,028
|
|
|
|
4.3
|
%
|
5th Subsequent calendar year
|
|
|
37,732
|
|
|
|
4.5
|
%
|
|
|
19,504
|
|
|
|
4.4
|
%
|
Thereafter
|
|
|
134,064
|
|
|
|
4.8
|
%
|
|
|
133,316
|
|
|
|
4.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
274,853
|
|
|
|
4.7
|
%
|
|
$
|
203,803
|
|
|
|
4.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value
|
|
$
|
272,578
|
|
|
|
|
|
|
$
|
206,221
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity Risk. Equity risk is potential economic
losses due to adverse changes in equity security prices. As of
December 31, 2005, approximately 10.3% of the fair value of
our investment portfolio (excluding cash and cash equivalents)
was invested in equity securities. We manage equity price risk
primarily through industry and issuer diversification and asset
allocation techniques such as investing in exchange traded funds.
47
|
|
ITEM 8
|
Financial
Statements and Supplementary Data
|
|
|
|
|
|
|
|
Page
|
|
|
Index to Financial
Statements
|
|
|
|
|
|
|
|
49
|
|
|
|
|
50
|
|
|
|
|
51
|
|
|
|
|
52
|
|
|
|
|
53
|
|
|
|
|
54
|
|
Selected Quarterly Financial Data has been included
in Note 17 to the Consolidated Financial Statements.
48
REPORT OF
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
The Board of Directors and Shareholders
of National Interstate Corporation
We have audited the accompanying consolidated balance sheets of
National Interstate Corporation and subsidiaries as of
December 31, 2005 and 2004, and the related consolidated
statements of income, shareholders equity and cash flows
for each of the three years in the period ended
December 31, 2005. Our audits also included the financial
statement schedules listed in the Index at Item 15(a).
These financial statements and schedules are the responsibility
of the Companys management. Our responsibility is to
express an opinion on these financial statements and schedules
based on our audits.
We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. We were not engaged to perform an
audit of the Companys internal control over financial
reporting. Our audit included consideration of internal control
over financial reporting as a basis for designing audit
procedures that are appropriate in the circumstances, but not
for the purpose of expressing an opinion on the effectiveness of
the Companys internal control over financial reporting.
Accordingly, we express no such opinion. An audit also includes
examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by
management, and evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable
basis for our opinion.
In our opinion, the financial statements referred to above
present fairly, in all material respects, the consolidated
financial position of National Interstate Corporation and
subsidiaries at December 31, 2005 and 2004, and the
consolidated results of their operations and their cash flows
for each of the three years in the period ended
December 31, 2005, in conformity with U.S. generally
accepted accounting principles. Also, in our opinion, the
related financial statement schedules, when considered in
relation to the basic financial statements taken as a whole,
present fairly in all material respects the information set
forth therein.
/s/ Ernst & Young LLP
Cleveland, Ohio
March 6, 2006
49
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
|
(Dollars in thousands, except
per share data)
|
|
|
ASSETS
|
Investments:
|
|
|
|
|
|
|
|
|
Fixed maturities
available-for-sale,
at fair value (amortized cost $276,929 and
$205,711, respectively)
|
|
$
|
272,578
|
|
|
$
|
206,221
|
|
Equity securities
available-for-sale,
at fair value (cost $32,017 and $16,522,
respectively)
|
|
|
32,196
|
|
|
|
16,841
|
|
Short-term investments, at cost
which approximates fair value
|
|
|
7,985
|
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
Total investments
|
|
|
312,759
|
|
|
|
223,082
|
|
Cash and cash equivalents
|
|
|
7,461
|
|
|
|
15,869
|
|
Accrued investment income
|
|
|
3,172
|
|
|
|
2,344
|
|
Premiums receivable, net of
allowance for doubtful accounts of $580 and $361, respectively
|
|
|
53,589
|
|
|
|
45,129
|
|
Reinsurance recoverables on paid
and unpaid losses
|
|
|
77,834
|
|
|
|
63,128
|
|
Prepaid reinsurance premiums
|
|
|
17,216
|
|
|
|
16,190
|
|
Deferred policy acquisition costs
|
|
|
11,711
|
|
|
|
11,606
|
|
Deferred federal income taxes
|
|
|
9,569
|
|
|
|
6,400
|
|
Property and equipment, net
|
|
|
11,366
|
|
|
|
11,738
|
|
Funds held by reinsurer
|
|
|
3,769
|
|
|
|
3,599
|
|
Other assets
|
|
|
14,557
|
|
|
|
2,151
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
523,003
|
|
|
$
|
401,236
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS EQUITY
|
Liabilities:
|
|
|
|
|
|
|
|
|
Unpaid losses and loss adjustment
expenses
|
|
$
|
223,207
|
|
|
$
|
171,031
|
|
Unearned premiums and service fees
|
|
|
98,661
|
|
|
|
80,928
|
|
Long-term debt
|
|
|
16,297
|
|
|
|
17,547
|
|
Note payable to affiliate
|
|
|
|
|
|
|
15,000
|
|
Amounts withheld or retained for
account of others
|
|
|
19,016
|
|
|
|
14,911
|
|
Reinsurance balances payable
|
|
|
4,704
|
|
|
|
3,429
|
|
Accounts payable and other
liabilities
|
|
|
14,379
|
|
|
|
14,432
|
|
Commissions payable
|
|
|
4,730
|
|
|
|
4,719
|
|
Assessments and fees payable
|
|
|
2,476
|
|
|
|
6,450
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
383,470
|
|
|
|
328,447
|
|
Shareholders equity:
|
|
|
|
|
|
|
|
|
Preferred
shares no par value
|
|
|
|
|
|
|
|
|
Authorized 10,000,000 shares
|
|
|
|
|
|
|
|
|
Issued 0 shares
|
|
|
|
|
|
|
|
|
Common
shares $0.01 par value
|
|
|
|
|
|
|
|
|
Authorized 50,000,000 shares
|
|
|
|
|
|
|
|
|
Issued 23,350,000
and 20,000,000 shares, including 4,294,800 and
4,470,400 shares, respectively, in treasury
|
|
|
234
|
|
|
|
200
|
|
Additional paid-in capital
|
|
|
42,257
|
|
|
|
1,264
|
|
Retained earnings
|
|
|
105,826
|
|
|
|
77,102
|
|
Accumulated other comprehensive
(loss) income
|
|
|
(2,712
|
)
|
|
|
539
|
|
Treasury shares
|
|
|
(6,072
|
)
|
|
|
(6,316
|
)
|
|
|
|
|
|
|
|
|
|
Total shareholders equity
|
|
|
139,533
|
|
|
|
72,789
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
shareholders equity
|
|
$
|
523,003
|
|
|
$
|
401,236
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
50
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
(Dollars in thousands, except
|
|
|
|
per share data)
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned
|
|
$
|
194,397
|
|
|
$
|
156,908
|
|
|
$
|
126,364
|
|
Net investment income
|
|
|
12,527
|
|
|
|
8,613
|
|
|
|
5,772
|
|
Realized gains on investments
|
|
|
278
|
|
|
|
1,661
|
|
|
|
1,529
|
|
Other
|
|
|
1,974
|
|
|
|
1,967
|
|
|
|
2,211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
209,176
|
|
|
|
169,149
|
|
|
|
135,876
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Losses and loss adjustment expenses
|
|
|
117,449
|
|
|
|
92,008
|
|
|
|
68,798
|
|
Commissions and other underwriting
expense
|
|
|
35,741
|
|
|
|
34,201
|
|
|
|
30,038
|
|
Other operating and general
expenses
|
|
|
9,428
|
|
|
|
6,888
|
|
|
|
4,893
|
|
Interest expense
|
|
|
1,421
|
|
|
|
1,610
|
|
|
|
1,043
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
164,039
|
|
|
|
134,707
|
|
|
|
104,772
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before federal income taxes
|
|
|
45,137
|
|
|
|
34,442
|
|
|
|
31,104
|
|
Provision for federal income taxes
|
|
|
14,857
|
|
|
|
11,674
|
|
|
|
11,260
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
30,280
|
|
|
$
|
22,768
|
|
|
$
|
19,844
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common
share basic
|
|
$
|
1.62
|
|
|
$
|
1.50
|
|
|
$
|
1.32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common
share diluted
|
|
$
|
1.60
|
|
|
$
|
1.47
|
|
|
$
|
1.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average of common shares
outstanding, basic
|
|
|
18,737
|
|
|
|
15,171
|
|
|
|
15,057
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average of common shares
outstanding, diluted
|
|
|
18,975
|
|
|
|
15,480
|
|
|
|
15,347
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends per common share
|
|
$
|
0.08
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
51
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
Common
|
|
|
Paid-In
|
|
|
Retained
|
|
|
Comprehensive
|
|
|
Treasury
|
|
|
|
|
|
|
Shares
|
|
|
Capital
|
|
|
Earnings
|
|
|
Income (Loss)
|
|
|
Shares
|
|
|
Total
|
|
|
|
(Dollars in thousands)
|
|
|
Balance at January 1, 2003
|
|
$
|
200
|
|
|
$
|
758
|
|
|
$
|
34,668
|
|
|
$
|
1,197
|
|
|
$
|
(6,891
|
)
|
|
$
|
29,932
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
19,844
|
|
|
|
|
|
|
|
|
|
|
|
19,844
|
|
Unrealized appreciation of
investment securities, net of taxes of $17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32
|
|
|
|
|
|
|
|
32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,876
|
|
Purchase of 50,000 treasury shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(128
|
)
|
|
|
(128
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2003
|
|
|
200
|
|
|
|
758
|
|
|
|
54,512
|
|
|
|
1,229
|
|
|
|
(7,019
|
)
|
|
|
49,680
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
22,768
|
|
|
|
|
|
|
|
|
|
|
|
22,768
|
|
Unrealized depreciation of
investment securities, net of tax benefit of $372
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(690
|
)
|
|
|
|
|
|
|
(690
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,078
|
|
Issuance of 505,400 treasury
shares upon exercise of stock options
|
|
|
|
|
|
|
|
|
|
|
(178
|
)
|
|
|
|
|
|
|
703
|
|
|
|
525
|
|
Tax benefit realized from exercise
of stock options
|
|
|
|
|
|
|
506
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
506
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2004
|
|
|
200
|
|
|
|
1,264
|
|
|
|
77,102
|
|
|
|
539
|
|
|
|
(6,316
|
)
|
|
|
72,789
|
|
Net Income
|
|
|
|
|
|
|
|
|
|
|
30,280
|
|
|
|
|
|
|
|
|
|
|
|
30,280
|
|
Unrealized depreciation of
investment securities, net of tax benefit of $1,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,251
|
)
|
|
|
|
|
|
|
(3,251
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,029
|
|
Proceeds from initial public
offering
|
|
|
34
|
|
|
|
40,357
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40,391
|
|
Dividends on Common Stock
|
|
|
|
|
|
|
|
|
|
|
(1,540
|
)
|
|
|
|
|
|
|
|
|
|
|
(1,540
|
)
|
Issuance of 175,600 treasury
shares upon exercise of stock options
|
|
|
|
|
|
|
26
|
|
|
|
(16
|
)
|
|
|
|
|
|
|
244
|
|
|
|
254
|
|
Tax benefit realized from exercise
of stock options
|
|
|
|
|
|
|
610
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
610
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2005
|
|
$
|
234
|
|
|
$
|
42,257
|
|
|
$
|
105,826
|
|
|
$
|
(2,712
|
)
|
|
$
|
(6,072
|
)
|
|
$
|
139,533
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
52
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
(In thousands)
|
|
|
Operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
30,280
|
|
|
$
|
22,768
|
|
|
$
|
19,844
|
|
Adjustments to reconcile net
income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net amortization of bond premiums
and discounts
|
|
|
887
|
|
|
|
396
|
|
|
|
646
|
|
Provision for depreciation and
amortization
|
|
|
1,197
|
|
|
|
1,198
|
|
|
|
1,256
|
|
Net realized gain on investment
securities
|
|
|
(278
|
)
|
|
|
(1,661
|
)
|
|
|
(1,529
|
)
|
Tax benefit realized from exercise
of stock options
|
|
|
610
|
|
|
|
506
|
|
|
|
|
|
Deferred federal income taxes
|
|
|
(1,419
|
)
|
|
|
(1,754
|
)
|
|
|
(1,949
|
)
|
Increase in deferred policy
acquisition costs, net
|
|
|
(105
|
)
|
|
|
(886
|
)
|
|
|
(2,116
|
)
|
Increase in reserves for losses
and loss adjustment expenses
|
|
|
52,176
|
|
|
|
42,305
|
|
|
|
26,516
|
|
Increase in premiums receivable
|
|
|
(8,460
|
)
|
|
|
(2,578
|
)
|
|
|
(16,586
|
)
|
Increase in unearned premiums and
service fees
|
|
|
17,733
|
|
|
|
11,220
|
|
|
|
21,482
|
|
Increase in interest receivable,
prepaid reinsurance premiums and other assets
|
|
|
(2,776
|
)
|
|
|
(4,871
|
)
|
|
|
(7,046
|
)
|
Increase in accounts payable,
commissions and other liabilities, premiums and other funds
collected from others and assessments and fees payable
|
|
|
89
|
|
|
|
10,654
|
|
|
|
12,815
|
|
Increase in reinsurance recoverable
|
|
|
(14,706
|
)
|
|
|
(20,009
|
)
|
|
|
(5,387
|
)
|
Increase (decrease) in reinsurance
balances payable
|
|
|
1,275
|
|
|
|
(355
|
)
|
|
|
(2,592
|
)
|
Other
|
|
|
(2
|
)
|
|
|
5
|
|
|
|
9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating
activities
|
|
|
76,501
|
|
|
|
56,938
|
|
|
|
45,363
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of investments
|
|
|
(168,071
|
)
|
|
|
(187,883
|
)
|
|
|
(156,906
|
)
|
Proceeds from sale or maturity of
investments
|
|
|
72,784
|
|
|
|
110,618
|
|
|
|
112,005
|
|
Triumphe purchase deposit
|
|
|
(11,744
|
)
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
(733
|
)
|
|
|
(1,084
|
)
|
|
|
(889
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing
activities
|
|
|
(107,764
|
)
|
|
|
(78,349
|
)
|
|
|
(45,790
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of common
shares
|
|
|
40,391
|
|
|
|
|
|
|
|
|
|
Proceeds from long-term debt
|
|
|
|
|
|
|
|
|
|
|
15,464
|
|
Proceeds (repayment) of note
payable to affiliate
|
|
|
(15,000
|
)
|
|
|
15,000
|
|
|
|
|
|
Repayment of long-term debt
|
|
|
(1,250
|
)
|
|
|
(1,354
|
)
|
|
|
(3,146
|
)
|
Issuance of common shares from
treasury upon exercise of stock options (purchase of shares)
|
|
|
254
|
|
|
|
525
|
|
|
|
(128
|
)
|
Cash dividends paid on common
shares
|
|
|
(1,540
|
)
|
|
|
|
|
|
|
|
|
Deferred financing costs
|
|
|
|
|
|
|
|
|
|
|
(456
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing
activities
|
|
|
22,855
|
|
|
|
14,171
|
|
|
|
11,734
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash
and cash equivalents
|
|
|
(8,408
|
)
|
|
|
(7,240
|
)
|
|
|
11,307
|
|
Cash and cash equivalents at
beginning of year
|
|
|
15,869
|
|
|
|
23,109
|
|
|
|
11,802
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end
of year
|
|
$
|
7,461
|
|
|
$
|
15,869
|
|
|
$
|
23,109
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements.
53
|
|
1.
|
Background,
Organization and Significant Accounting Policies
|
National Interstate Corporation (the Company) and
its subsidiaries operate as an insurance holding company group
that underwrites and sells traditional and alternative property
and casualty insurance products to the passenger transportation
industry and the trucking industry, general commercial insurance
to small businesses in Hawaii and Alaska, and personal insurance
to owners of recreational vehicles and watercraft throughout the
United States.
The Company is a 53.5% owned subsidiary of Great American
Insurance Company (Great American), a wholly-owned
subsidiary of American Financial Group, Inc. On February 2,
2005, the Company completed an initial public offering in which
it issued 3,350,000 shares of common stock at
$13.50 per share and began trading its common shares on the
Nasdaq National Market under the symbol NATL. Prior to the
initial public offering, no public market existed for the common
shares. The Company has four property and casualty insurance
subsidiaries, National Interstate Insurance Company
(NIIC), Hudson Indemnity, Ltd. (HIL)
National Interstate Insurance Company of Hawaii, Inc.
(NIIC-HI) and Triumphe Casualty Company
(TCC) and five other agency and service
subsidiaries. The Company purchased TCC effective
January 1, 2006. TCC, a Pennsylvania domiciled company,
holds licenses for multiple lines of authority, including
auto-related lines, in 24 states and the District of
Columbia. NIIC is licensed in all 50 states and the
District of Columbia. HIL is domiciled in the Cayman Islands and
conducts insurance business outside the United States. The
Company writes its insurance policies on a direct basis through
NIIC and in the state of Hawaii through NIIC-HI. The Company
also assumes a portion of premiums written by other affiliate
companies whose passenger transportation insurance business it
manages. Insurance products are marketed through affiliates and
independent agents and brokers. The Company uses its five other
agency and service subsidiaries to sell and service the
Companys insurance business. This includes Hudson
Management Group, Ltd. (HMG), a Virgin Islands
corporation based in St. Thomas, which commenced operations in
the first quarter of 2006. Approximately 14.9% of the
Companys premiums are written in the state of California,
and an additional 28.5%, collectively, in the states of Hawaii,
North Carolina, Florida and Texas.
A summary of the significant accounting policies applied in the
preparation of the consolidated financial statements follows.
Basis of
Presentation
The accompanying consolidated financial statements of the
Company and its subsidiaries have been prepared in accordance
with accounting principles generally accepted in the United
States, which differ in some respects from statutory accounting
principles permitted by state regulatory agencies (see
Note 10).
Historical financial statements have been adjusted to reflect
the
200-for-1
common share split effective December 6, 2004 and the
reclassification of all Class A common shares as common
shares effective immediately prior to the Companys
February 2005 initial public offering (IPO). Certain
reclassifications have been made to financial information
presented for prior years to conform to the current years
presentation.
The preparation of the financial statements requires management
to make estimates and assumptions that affect the amounts
reported in the financial statements and accompanying notes.
Changes in circumstances could cause actual results to differ
materially from those estimates.
Principles
of Consolidation
The consolidated financial statements include the accounts of
the Company and its subsidiaries, NIIC, NIIC-HI, HIL, National
Interstate Insurance Agency, Inc. (NIIA), American
Highways Insurance Agency, Inc., Safety,
54
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Claims, and Litigation Services, Inc., and Explorer RV Insurance
Agency, Inc. Significant intercompany transactions have been
eliminated.
Use of
Estimates
The preparation of financial statements in accordance with
accounting principles generally accepted in the United States
requires management to make estimates and assumptions that
affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from the
estimates and assumptions used.
Cash
Equivalents
The Company considers all highly liquid investments with a
maturity date of three months or less at the date of acquisition
to be cash equivalents.
Premium,
Commissions and Service Fee Recognition
Insurance premiums, commissions and service fees generally are
recognized over the terms of the policies on a daily pro rata
basis. Unearned premiums, commissions and service fees are
related to the unexpired terms of the policies in force.
Investments
The Company classifies all investment securities as available
for sale, which are recorded at fair value, with unrealized
gains and losses (net of tax) on such securities reported as a
separate component of shareholders equity as accumulated
other comprehensive income (loss).
Net investment income is adjusted for amortization of premiums
to the earliest of the call date or maturity date and accretion
of discounts to maturity. Realized gains and losses credited or
charged to income are determined by the specific identification
method for bonds, common and preferred stock. Estimated fair
values for investments are determined based on published market
quotations or where not available, based on broker quotations or
other independent sources. When a decline in fair market value
is deemed to be
other-than-temporary,
a provision for impairment is charged to earnings (included in
realized gains) and the cost basis of that investment is
reduced. Interest income is recognized when earned and dividend
income is recognized when declared.
Deferred
Policy Acquisition Costs
The costs of acquiring new business, principally commissions and
premium taxes and certain underwriting expenses directly related
to the production of new business, are deferred and amortized
over the period in which the related premiums are earned. Policy
acquisition costs, are limited based upon recoverability without
any consideration for anticipated investment income and are
charged to operations ratably over the terms of the related
policies. The Company accelerates the amortization of these
costs for premium deficiencies. There were no premium
deficiencies for the year ending December 31, 2005, 2004
and 2003.
Property
and Equipment
Property and equipment (including electronic data processing
equipment and related software) are reported at cost less
accumulated depreciation and amortization. Property and
equipment are depreciated or amortized over the estimated useful
lives on a straight-line basis. Upon sale or retirement, the
cost of the asset and related accumulated depreciation are
eliminated from their respective accounts, and the resulting
gain or loss is included in operations. Repairs and maintenance
are charged to operations when incurred.
55
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Other
Assets
Other assets includes prepaid expenses, amounts on deposit and
at December 31, 2005, $11,744 on deposit related to the
acquisition of TCC as described further in Note 18.
Unpaid
Losses and Loss Adjustment Expenses
The liabilities for unpaid losses and loss adjustment expenses
are determined on the basis of estimates of policy claims
reported and estimates of unreported claims based on historical
and industry data. The estimates of policy claim amounts are
continuously reviewed and any adjustments resulting are
reflected in operations currently. Although considerable
variability is inherent in such estimates, management believes
that the liabilities for unpaid losses and loss adjustment
expenses are adequate. These liabilities are reported net of
amounts recoverable from salvage and subrogation.
Assessments
The Company has provided for estimated assessments anticipated
for reported insolvencies of other insurers and other charges
from regulatory organizations. Management has accrued for these
liabilities as assessments are imposed or the probability of
such assessments being imposed has been determined, the event
obligating the Company to pay an imposed or probably assessment
has occurred and the amount of the assessment can be reasonably
estimated.
Premiums
Receivable
Premiums receivable are carried at cost, which approximate fair
value. Management provides an allowance for doubtful accounts in
the period that collectibility is deemed impaired.
Reinsurance
Reinsurance premiums, commissions, expense reimbursements, and
reserves related to reinsured business are accounted for on a
basis consistent with those used in accounting for the original
policies issued and the terms of the reinsurance contracts. A
significant portion of the reinsurance is related to excess of
loss reinsurance contracts. Premiums ceded are reported as a
reduction of premiums earned.
Segment
Information
The Company offers a range of products and services, but
operates as one reportable property-casualty insurance segment.
Federal
Income Taxes
Deferred tax assets and liabilities are recognized for the
future tax consequences attributable to differences between the
financial statement carrying amounts of existing assets and
liabilities and their respective tax bases. Deferred tax assets
and liabilities are measured using enacted tax rates expected to
apply to taxable income in the periods in which those temporary
differences are expected to be recovered or settled.
Comprehensive
Income
Comprehensive income includes the Companys net income plus
the changes in the unrealized gains or losses (net of income
taxes) on the Companys
available-for-sale
securities. The details of the comprehensive income are reported
in the Consolidated Statements of Shareholders Equity.
56
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Earnings
Per Common Share
Basic earnings per common share have been computed based on the
weighted average number of common shares outstanding during the
period. Diluted earnings per share are based on the weighted
average number of common shares and dilutive potential common
shares outstanding during the period using the treasury stock
method.
Stock-Based
Compensation
The Company applies the intrinsic value method in accordance
with Accounting Principles Board Opinion (APB)
No. 25, Accounting for Stock Issued to Employees,
and its related interpretations for its accounting of stock
compensation plans for employees. In accordance with the
intrinsic value method prescribed by APB No. 25,
compensation cost is measured as the excess, if any, of the fair
value of the equity instrument awarded at the measurement date
over the amount an employee must pay to acquire the equity
instrument. Since options are granted at exercise prices equal
to the fair value of the shares at the date of grant, no
compensation expense is currently recognized.
Statement of Financial Accounting Standard (SFAS)
No. 148, Accounting for Stock-Based
Compensation Transition and Disclosure,
permits entities to continue to apply the provisions of APB
No. 25 and provide pro forma net income and pro forma
earnings per share disclosures for employee stock option grants
as if the
fair-value-based
method, as defined in SFAS No. 123, Accounting for
Stock-Based Compensation, had been applied.
SFAS No. 148 provides alternative methods of
transitioning to SFAS No. 123s fair value method
of accounting for stock-based employee compensation, but does
not require companies to account for employee stock options
using the fair value method. The Company has elected to continue
to apply provisions of APB No. 25 and provide the pro forma
disclosures required by SFAS No. 148.
57
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table illustrates the effect on net income and
earnings per share if the
fair-value-based
method described by SFAS No. 148 had been applied to
all outstanding and unvested awards in each period. The fair
value was calculated using the Black-Scholes option pricing
method for options granted during 2005 and the minimum value
option pricing method for all prior grants. Both the
Black-Scholes method and the minimum value method reflect the
value of the right to defer payment of the exercise price until
the end of the options term but the Black-Scholes method
also factors in the right to benefit from increases in the price
of the underlying share without being exposed to losses beyond
the premium paid (volatility value). Therefore, the
Black-Scholes method is deemed more appropriate for a publicly
traded company than the minimum value method and the
Black-Scholes method was adopted for 2005 in conjunction with
the 2005 initial public offering. Due to the change in valuation
methods, the computations of the effect on net income and
earnings per share for the years ended December 31, 2005,
2004 and 2003 are not comparable.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Net income, as reported
|
|
$
|
30,280
|
|
|
$
|
22,768
|
|
|
$
|
19,844
|
|
Less: Stock-based employee
compensation expense determined under fair value based method
for all awards, net of related tax effects
|
|
|
1,186
|
|
|
|
138
|
|
|
|
53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proforma net income
|
|
$
|
29,094
|
|
|
$
|
22,630
|
|
|
$
|
19,791
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic as reported
|
|
$
|
1.62
|
|
|
$
|
1.50
|
|
|
$
|
1.32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic proforma
|
|
|
1.55
|
|
|
|
1.49
|
|
|
|
1.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted as
reported
|
|
|
1.60
|
|
|
|
1.47
|
|
|
|
1.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted proforma
|
|
|
1.54
|
|
|
|
1.48
|
|
|
|
1.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following assumptions were used for grants in the three
years ended December 31, 2005, 2004 and 2003:
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
2005
|
|
2004
|
|
2003
|
Dividend yield
|
|
0.3%
|
|
|
|
|
Volatility
|
|
31.0%
|
|
|
|
|
Risk-free interest rate
|
|
4.0%-4.6%
|
|
4.1%-4.4%
|
|
4.1%-4.4%
|
Life of grant
|
|
9 years
|
|
10 years
|
|
10 years
|
For SFAS No. 123 purposes, the estimated
weighted-average per share fair value of options
granted was $7.18, $2.15 and $0.64 for the years ended
December 31, 2005, 2004 and 2003, respectively.
Recent
Accounting Pronouncements
Share-Based
Payment
On December 16, 2004, the FASB issued
SFAS No. 123R, Share-Based Payment, which
replaces SFAS No. 123, Accounting for Stock-Based
Compensation, and supersedes APB Opinion No. 25,
Accounting for Stock Issued to Employees.
SFAS No. 123R requires compensation costs related to
share-based payment transactions to be recognized in the
financial statements over the period that an employee provides
service in exchange for the award. Public companies are required
to adopt the new standard using a modified prospective method
and may elect to restate prior periods using the modified
retrospective method. Under the modified prospective method,
companies are required to record compensation cost for new and
modified awards over the related vesting period of such awards
prospectively and record compensation cost prospectively for the
unvested
58
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
options, at the date of adoption, of previously issued and
outstanding awards over the remaining vesting period of such
awards. Under the modified retrospective method, companies
record compensation costs for prior periods retroactively
through restatement of such periods. On April 14, 2005, the
Securities and Exchange Commission modified the implementation
of SFAS No. 123R to be effective for the annual period
beginning after June 15, 2005 effectively delaying
implementation for the Company until January 1, 2006.
The Company intends to use the modified prospective method to
adopt SFAS No. 123R, as of January 1, 2006. The
Company estimates that total stock-based compensation expense,
net of related tax effects, would approximate $900 in 2006
relative to existing grants.
Accounting
Changes and Error Corrections
In May 2005, the FASB issued SFAS No. 154,
Accounting Changes and Error Corrections, which replaces
APB Opinion No. 20, Accounting Changes, and
SFAS No. 3, Reporting Accounting Changes in Interim
Financial Statements, and changes the requirements for the
accounting for and reporting of a change in accounting
principle. SFAS No. 154 requires that voluntary
changes in accounting principles and corrections of errors be
reported by retroactively restating prior periods
financial statements unless it is impractical to do so. The
standard is effective for fiscal years beginning after
December 15, 2005.
Accounting
by Insurance Enterprises for Deferred Acquisition Costs in
Connection with Modifications or Exchanges of Insurance
Contracts
The Accounting Standards Executive Committee issued Statement of
Position (SOP) 05-1, Accounting by Insurance
Enterprises for Deferred Acquisition Costs in Connection With
Modifications or Exchanges of Insurance Contracts, in
September 2005, which is effective for fiscal years beginning
after December 15, 2006, with earlier adoption encouraged.
The SOP provides guidance on accounting for deferred acquisition
costs on internal replacements of insurance contracts that are
modifications to product features that occur by the exchange of
a contract for a new contract. The Company has not determined
the impact this SOP has on our financial statements.
|
|
2.
|
Initial
Public Offering
|
In February 2005, the Company completed an IPO in which it
issued 3,350,000 shares and selling shareholders sold
1,074,000 shares at an initial offering price of
$13.50 per share. Proceeds from the offering totaled
approximately $40,391 after a deduction for the underwriting
discount and offering expenses. Net proceeds were used to repay
a loan from the Companys majority shareholder, Great
American, and the remainder has been invested to be used in
future periods for other general corporate purposes including
surplus contributions to the Companys insurance
subsidiaries, as needed.
On August 5, 2004, the Board of Directors of the Company
authorized a
200-for-1
common share split effective December 6, 2004. On
October 18, 2004, the Board of Directors recommended and
the shareholders approved an amendment and restatement of the
Companys Articles of Incorporation effective immediately
prior to the Companys IPO. Pursuant to this action, all
Class A common shares were reclassified as common shares
and 10 million shares of preferred shares were authorized.
Historical financial information presented herein has been
adjusted to give effect for these actions. The Company declared
and paid dividends of $0.08 per common share during 2005.
59
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The amortized cost and fair value of investments in fixed
maturities and preferred and common stocks are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost or
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
|
|
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Fair Value
|
|
|
December 31,
2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government and
government agency obligations
|
|
$
|
190,613
|
|
|
$
|
134
|
|
|
$
|
(3,529
|
)
|
|
$
|
187,218
|
|
State and local government
obligations
|
|
|
43,407
|
|
|
|
228
|
|
|
|
(388
|
)
|
|
|
43,247
|
|
Corporate obligations
|
|
|
42,909
|
|
|
|
106
|
|
|
|
(902
|
)
|
|
|
42,113
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed maturities
|
|
|
276,929
|
|
|
|
468
|
|
|
|
(4,819
|
)
|
|
|
272,578
|
|
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stocks
|
|
|
19,532
|
|
|
|
252
|
|
|
|
(280
|
)
|
|
|
19,504
|
|
Common stocks
|
|
|
12,485
|
|
|
|
340
|
|
|
|
(133
|
)
|
|
|
12,692
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity securities
|
|
|
32,017
|
|
|
|
592
|
|
|
|
(413
|
)
|
|
|
32,196
|
|
Short-term investments
|
|
|
7,985
|
|
|
|
|
|
|
|
|
|
|
|
7,985
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investments
|
|
$
|
316,931
|
|
|
$
|
1,060
|
|
|
$
|
(5,232
|
)
|
|
$
|
312,759
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2004:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government and
government agency obligations
|
|
$
|
143,908
|
|
|
$
|
308
|
|
|
$
|
(599
|
)
|
|
$
|
143,617
|
|
State and local government
obligations
|
|
|
32,014
|
|
|
|
656
|
|
|
|
(51
|
)
|
|
|
32,619
|
|
Corporate obligations
|
|
|
29,789
|
|
|
|
343
|
|
|
|
(147
|
)
|
|
|
29,985
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed maturities
|
|
|
205,711
|
|
|
|
1,307
|
|
|
|
(797
|
)
|
|
|
206,221
|
|
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stocks
|
|
|
8,424
|
|
|
|
296
|
|
|
|
(28
|
)
|
|
|
8,692
|
|
Common stocks
|
|
|
8,098
|
|
|
|
109
|
|
|
|
(58
|
)
|
|
|
8,149
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity securities
|
|
|
16,522
|
|
|
|
405
|
|
|
|
(86
|
)
|
|
|
16,841
|
|
Short-term investments
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investments
|
|
$
|
222,253
|
|
|
$
|
1,712
|
|
|
$
|
(883
|
)
|
|
$
|
223,082
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The amortized cost and fair value of fixed maturities at
December 31, 2005, by contractual maturity, are shown
below. Expected maturities may differ from contractual
maturities because borrowers may have the right to call or
prepay obligations with or without call or prepayment penalties.
|
|
|
|
|
|
|
|
|
|
|
Amortized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Value
|
|
|
Due one year or less
|
|
$
|
6,277
|
|
|
$
|
6,269
|
|
Due after one year through five
years
|
|
|
117,964
|
|
|
|
116,784
|
|
Due after five years through ten
years
|
|
|
120,916
|
|
|
|
119,288
|
|
Due after ten years
|
|
|
31,772
|
|
|
|
30,237
|
|
|
|
|
|
|
|
|
|
|
Total fixed maturities
|
|
$
|
276,929
|
|
|
$
|
272,578
|
|
|
|
|
|
|
|
|
|
|
60
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Proceeds from sales of investments were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Fixed maturities
|
|
$
|
17,542
|
|
|
$
|
43,479
|
|
|
$
|
77,841
|
|
Common and preferred stock
|
|
|
13,467
|
|
|
|
14,726
|
|
|
|
2,587
|
|
Gains and losses on the sale of these investments were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Fixed maturity gain
|
|
$
|
252
|
|
|
$
|
1,035
|
|
|
$
|
2,158
|
|
Fixed maturity losses
|
|
|
(236
|
)
|
|
|
(170
|
)
|
|
|
(463
|
)
|
Equity security gain
|
|
|
429
|
|
|
|
1,052
|
|
|
|
225
|
|
Equity security losses
|
|
|
(167
|
)
|
|
|
(256
|
)
|
|
|
(391
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net realized gains
|
|
$
|
278
|
|
|
$
|
1,661
|
|
|
$
|
1,529
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During 2005, the Company recorded a charge of $277 for
other-than-temporary
impairments. Included in equity security losses above are
charges to income of $44, $0 and $11 in 2005, 2004 and 2003,
respectively, representing declines in fair market value of
equity securities that the Company has deemed to be
other-than-temporary.
Included in fixed maturity losses above are charges to income of
$233 in 2005 representing a decline in fair market value of
fixed maturities that the Company has deemed to be
other-than-temporary.
There were no charges to income due to declines in fair market
value of fixed maturities in 2004 or 2003.
The following table summarizes the Companys gross
unrealized losses on fixed maturities and equity securities and
length of time that individual securities have been in a
continuous unrealized loss position:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Number of
|
|
|
|
Cost
|
|
|
Value
|
|
|
Losses
|
|
|
Holdings
|
|
|
December 31,
2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 months or less
|
|
$
|
144,241
|
|
|
$
|
142,268
|
|
|
$
|
(1,973
|
)
|
|
|
134
|
|
Greater than 12 months
|
|
|
88,856
|
|
|
|
86,010
|
|
|
|
(2,846
|
)
|
|
|
67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed maturities
|
|
|
233,097
|
|
|
|
228,278
|
|
|
|
(4,819
|
)
|
|
|
201
|
|
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 months or less
|
|
|
12,541
|
|
|
|
12,128
|
|
|
|
(413
|
)
|
|
|
24
|
|
Greater than 12 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity securities
|
|
|
12,541
|
|
|
|
12,128
|
|
|
|
(413
|
)
|
|
|
24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed maturities and equity
securities
|
|
$
|
245,638
|
|
|
$
|
240,406
|
|
|
$
|
(5,232
|
)
|
|
|
225
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Number of
|
|
|
|
Cost
|
|
|
Value
|
|
|
Losses
|
|
|
Holdings
|
|
|
December 31,
2004:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 months or less
|
|
$
|
76,930
|
|
|
$
|
76,583
|
|
|
$
|
(347
|
)
|
|
|
73
|
|
Greater than 12 months
|
|
|
24,779
|
|
|
|
24,329
|
|
|
|
(450
|
)
|
|
|
30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed maturities
|
|
|
101,709
|
|
|
|
100,912
|
|
|
|
(797
|
)
|
|
|
103
|
|
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 months or less
|
|
|
7,395
|
|
|
|
7,352
|
|
|
|
(43
|
)
|
|
|
11
|
|
Greater than 12 months
|
|
|
390
|
|
|
|
347
|
|
|
|
(43
|
)
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity securities
|
|
|
7,785
|
|
|
|
7,699
|
|
|
|
(86
|
)
|
|
|
13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed maturities and equity
securities
|
|
$
|
109,494
|
|
|
$
|
108,611
|
|
|
$
|
(883
|
)
|
|
|
116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2005, the gross unrealized losses relate to
201 securities with no single unrealized loss in excess of
$0.9 million. Investment grade securities (as determined by
nationally recognized rating agencies) represented about 99.8%
and 99.2% of the total unrealized loss and fair value,
respectively.
None of the securities in the table above were deemed to have
any fundamental issues that would lead the Company to believe
that they were
other-than-temporarily
impaired. The Company has the intent and ability to hold the
fixed-maturity securities and preferred stocks to
maturity/redemptions, and will do so, as long as the securities
continue to remain consistent with the Companys investment
strategy and the Companys plans to hold certain investment
in an unrealized loss position to recovery. If the
Companys strategy was to change and these securities were
determined to be other-than temporarily impaired, the Company
would recognize a write-down in accordance with its stated
policy.
The following table summarizes investment income earned and
investment expenses incurred:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Investment income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed maturities
|
|
$
|
10,520
|
|
|
$
|
7,582
|
|
|
$
|
5,055
|
|
Equity securities
|
|
|
1,026
|
|
|
|
717
|
|
|
|
686
|
|
Other
|
|
|
1,109
|
|
|
|
422
|
|
|
|
139
|
|
Investment expense
|
|
|
(128
|
)
|
|
|
(108
|
)
|
|
|
(108
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income
|
|
$
|
12,527
|
|
|
$
|
8,613
|
|
|
$
|
5,772
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2005 and 2004, the carrying value of all
deposits with state insurance departments was $10,379 and
$9,869, respectively. These deposits consisted of fixed maturity
investments, certificates of deposit and money market funds.
62
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
5.
|
Property
and Equipment
|
The following is a summary of the major classes of property and
equipment:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
Land and building
|
|
$
|
11,164
|
|
|
$
|
11,161
|
|
Data processing equipment and
software
|
|
|
6,417
|
|
|
|
5,838
|
|
Office furniture and leasehold
improvement
|
|
|
1,165
|
|
|
|
1,086
|
|
Automobiles
|
|
|
237
|
|
|
|
169
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,983
|
|
|
|
18,254
|
|
Accumulated depreciation and
amortization
|
|
|
(7,617
|
)
|
|
|
(6,516
|
)
|
|
|
|
|
|
|
|
|
|
Total net property and equipment
|
|
$
|
11,366
|
|
|
$
|
11,738
|
|
|
|
|
|
|
|
|
|
|
|
|
6.
|
Note Payable
and Long-term Debt
|
Long-term debt consisted of the following at:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
Junior subordinated debentures
|
|
$
|
15,464
|
|
|
$
|
15,464
|
|
Term note payable to bank
|
|
|
833
|
|
|
|
2,083
|
|
Note payable to affiliate
|
|
|
|
|
|
|
15,000
|
|
|
|
|
|
|
|
|
|
|
Total notes payable and long-term
debt
|
|
$
|
16,297
|
|
|
$
|
32,547
|
|
|
|
|
|
|
|
|
|
|
In May 2003, the Company purchased the outstanding common equity
of a business trust that issued mandatorily redeemable preferred
capital securities (capital securities). The trust used the
proceeds from the issuance of its capital securities and common
equity to buy $15,464 aggregate principal amount of debentures
issued by the Company. These debentures are the trusts
only assets and mature in 2033. The interest rate is equal to
the three-month LIBOR (4.41% at December 31, 2005 and 2.40%
at December 31, 2004) plus 420 basis points with
interest payments due quarterly. Payments from the debentures
finance the distributions paid on the capital securities. The
Company has the right to redeem its debentures, in whole or in
part, on or after May 23, 2008. In accordance with FASB
Interpretation No. 46(R), (and related amendments and
interpretations) Consolidation of Variable Interest
Entities, the Company determined that the business trust is
a variable interest entity for which it is not the primary
beneficiary and therefore, did not consolidate the trust with
the Company. To the extent the trust does not have funds
available to make payments, as guarantor, the Company
unconditionally guarantees payment of required distributions on
the capital securities, the redemption price when the capital
security is redeemed, and amounts due if the trust is liquidated
or terminated. The Company recorded its equity interest in the
trust as a common stock investment.
The line of credit of $2,000 (unused at December 31, 2005
and 2004) bears interest at the lending institutions
prime rate (7.25% at December 31, 2005 and 5.25% at
December 31, 2004) less 50 basis points and
requires an annual commitment fee of $1. In accordance with the
terms of the line of credit agreement, interest payments are due
monthly and the principal balance is due upon demand. In
addition, the Company has agreed to refrain from assigning,
conveying or otherwise transferring any security interest in the
common shares of NIIC.
The term note is governed by a four-year, unsecured term loan
agreement, which was executed in August 2002. The note was
originally issued for $5,000 and bears interest at the
banks prime rate (7.25% at December 31, 2005 and
5.25% at December 31, 2004) less 50 basis points.
The note is due in monthly principal installments of $104
63
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
plus interest. The term loan agreement contains certain
covenants. At December 31, 2005 and 2004, the Company was
in compliance with all of its loan covenants.
The promissory note payable to affiliate was governed by a
five-year, unsecured note, which was executed in June 2004. The
note was issued for $15,000 to the Companys majority
shareholder, Great American, at a fixed interest rate of 7.0%
with interest only payments due quarterly. The principal and
accrued interest on the note were paid off in full in February
2005 with proceeds from the initial public offering.
Interest paid in 2005, 2004 and 2003 was $1,342, $1,380 and
$570, respectively.
Scheduled maturities for all long-term debt as of
December 31, 2005 are $833 in 2006 and $15,464 in 2033.
|
|
7.
|
Premiums,
Reinsurance and Transactions with Related Parties
|
The Companys principal insurance subsidiary, NIIC, is
involved in both the cession and assumption of reinsurance. NIIC
is a party to a reinsurance agreement, and NIIA, a wholly-owned
subsidiary, is a party to an underwriting management agreement
with Great American. The reinsurance agreement calls for the
assumption by NIIC of all of the risk on Great Americans
net premiums written for public transportation and recreational
vehicle risks. NIIA provides administrative services to Great
American in connection with Great Americans underwriting
of public transportation risks.
The table below summarizes the reinsurance balance and activity
with Great American:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Written premiums assumed
|
|
$
|
9,290
|
|
|
$
|
9,506
|
|
|
$
|
8,261
|
|
Assumed premiums earned
|
|
|
9,214
|
|
|
|
8,260
|
|
|
|
8,834
|
|
Assumed losses and loss adjustment
expense incurred
|
|
|
6,445
|
|
|
|
6,895
|
|
|
|
4,653
|
|
Service fee expense
|
|
|
134
|
|
|
|
306
|
|
|
|
250
|
|
Payable to Great American as of
year end
|
|
|
720
|
|
|
|
932
|
|
|
|
780
|
|
The Company also cedes premiums through reinsurance agreements
with non-affiliated reinsurers to reduce exposure in certain of
its property-casualty insurance programs. Ceded losses and loss
adjustment expense recoveries recorded were $24,937 in 2005,
$23,079 in 2004 and $22,505 in 2003. The Company remains
primarily liable as the direct insurer on all risks reinsured
and a contingent liability exists to the extent that the
reinsurance companies are unable to meet their obligations for
losses assumed. To minimize its exposure to significant losses
from reinsurer insolvencies, the Company regularly evaluates the
financial condition of its reinsurers.
Premiums and reinsurance activity consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
Written
|
|
|
Earned
|
|
|
Written
|
|
|
Earned
|
|
|
Written
|
|
|
Earned
|
|
|
Direct
|
|
$
|
254,588
|
|
|
$
|
237,639
|
|
|
$
|
210,696
|
|
|
$
|
197,502
|
|
|
$
|
162,259
|
|
|
$
|
143,958
|
|
Assumed
|
|
|
15,448
|
|
|
|
14,638
|
|
|
|
14,288
|
|
|
|
16,341
|
|
|
|
25,302
|
|
|
|
21,791
|
|
Ceded
|
|
|
(58,930
|
)
|
|
|
(57,880
|
)
|
|
|
(58,565
|
)
|
|
|
(56,935
|
)
|
|
|
(45,637
|
)
|
|
|
(39,385
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premium
|
|
$
|
211,106
|
|
|
$
|
194,397
|
|
|
$
|
166,419
|
|
|
$
|
156,908
|
|
|
$
|
141,924
|
|
|
$
|
126,364
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
As of December 31, 2005, the Company had reinsurance
recoverables (including prepaid reinsurance premiums) due from
the following reinsurers that exceeded 3.0% of consolidated
shareholders equity:
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
A.M. Best
|
|
|
2005
|
|
|
Rating
|
|
Platinum Underwriters Reinsurance,
Inc.
|
|
$
|
37,535
|
|
|
A
|
Berkley Insurance Company
|
|
|
12,661
|
|
|
A
|
TRAX Insurance Ltd.
|
|
|
10,046
|
|
|
|
TOA Reinsurance Co. of America
|
|
|
6,140
|
|
|
A
|
Great American Insurance Company
|
|
|
7,073
|
|
|
A
|
General Reinsurance
|
|
|
4,425
|
|
|
A++
|
|
|
|
|
|
|
|
Subtotal
|
|
|
77,880
|
|
|
|
All other reinsurers
|
|
|
17,170
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
95,050
|
|
|
|
|
|
|
|
|
|
|
Reinsurance recoverables on paid
and unpaid losses
|
|
$
|
77,834
|
|
|
|
Prepaid reinsurance premiums
|
|
|
17,216
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
95,050
|
|
|
|
|
|
|
|
|
|
|
Great American, or its parent American Financial Group, Inc.,
performs certain services for the Company without charge
including, without limitation, internal audit, actuarial, legal,
and other support services. If Great American no longer
controlled a majority of the Companys shares, it is
possible that many of these services would cease or,
alternatively be provided at an increased cost to us. This could
impact our personnel resources, require us to hire additional
professional staff and generally increase our operating
expenses. Management believes, based on discussions with Great
American, that these services will continue to be provided by
the affiliated entity in future periods and the relative impact
on operating results is not material.
65
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
8.
|
Unpaid
Losses and Loss Adjustment Expenses
|
The following table provides a reconciliation of the beginning
and ending reserve balances for unpaid losses and loss
adjustment expenses (LAE), on a net of reinsurance basis, for
the dates indicated, to the gross amounts reported in the
Companys balance sheets.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Reserve for losses and LAE, net of
related reinsurance recoverables, at beginning of year
|
|
$
|
111,644
|
|
|
$
|
86,740
|
|
|
$
|
67,162
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for unpaid losses and
LAE for claims net of reinsurance, occurring during:
|
|
|
|
|
|
|
|
|
|
|
|
|
Current period
|
|
|
122,684
|
|
|
|
94,263
|
|
|
|
72,498
|
|
Prior period
|
|
|
(5,235
|
)
|
|
|
(2,255
|
)
|
|
|
(3,700
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
117,449
|
|
|
|
92,008
|
|
|
|
68,798
|
|
Deduct:
|
|
|
|
|
|
|
|
|
|
|
|
|
Losses and LAE payments for
claims, net of reinsurance, occurring during:
|
|
|
|
|
|
|
|
|
|
|
|
|
Current period
|
|
|
40,600
|
|
|
|
37,488
|
|
|
|
26,385
|
|
Prior period
|
|
|
37,049
|
|
|
|
29,616
|
|
|
|
22,835
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
77,649
|
|
|
|
67,104
|
|
|
|
49,220
|
|
Reserve for losses and LAE, net of
related reinsurance recoverables, end of period
|
|
|
151,444
|
|
|
|
111,644
|
|
|
|
86,740
|
|
Reinsurance recoverables on unpaid
losses and LAE, at end of period
|
|
|
71,763
|
|
|
|
59,387
|
|
|
|
41,986
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reserve for unpaid losses and LAE,
gross of reinsurance recoverables
|
|
$
|
223,207
|
|
|
$
|
171,031
|
|
|
$
|
128,726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The foregoing reconciliation shows decreases of $5,235, $2,255
and $3,700 in the years ended December 31, 2005, 2004 and
2003, respectively, representing favorable development in claims
incurred in years prior to 2005, 2004 and 2003, respectively.
The favorable development in these three years resulted from the
combination of settling cases and adjusting current estimates of
case and incurred but not reported losses (IBNR) for amounts
less than the case and IBNR reserves carried at the end of the
prior year for most of the Companys lines of business.
Management of the Company evaluates case and IBNR reserves based
on data from a variety of sources including the Companys
historical experience, knowledge of various factors, and
industry data extrapolated from other insurers writing similar
lines of business
Federal income tax expense (benefit) was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Current federal income tax
provision
|
|
$
|
16,788
|
|
|
$
|
13,428
|
|
|
$
|
13,209
|
|
Deferred federal income tax benefit
|
|
|
(1,931
|
)
|
|
|
(1,754
|
)
|
|
|
(1,949
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
14,857
|
|
|
$
|
11,674
|
|
|
$
|
11,260
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
A reconciliation of federal income tax expense for financial
reporting purposes and federal income tax expense calculated at
the prevailing federal income tax rates of 35% for 2005, 2004
and 2003 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Expected statutory rate
|
|
|
35
|
%
|
|
|
35
|
%
|
|
|
35
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected federal income tax
expense at statutory rate
|
|
$
|
15,798
|
|
|
$
|
12,055
|
|
|
$
|
10,887
|
|
Tax effect of tax exempt
investment income
|
|
|
(623
|
)
|
|
|
(302
|
)
|
|
|
(283
|
)
|
Other items, net
|
|
|
(318
|
)
|
|
|
(79
|
)
|
|
|
656
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
14,857
|
|
|
$
|
11,674
|
|
|
$
|
11,260
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The tax effects of temporary differences that give rise to
significant portions of the net deferred tax assets and
liabilities in the Consolidated Balance Sheets were as follows:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
Deferred Tax Assets:
|
|
|
|
|
|
|
|
|
Unearned premiums
|
|
$
|
5,699
|
|
|
$
|
4,530
|
|
Losses and LAE reserves
|
|
|
5,091
|
|
|
|
4,036
|
|
Assignments and assessments
|
|
|
517
|
|
|
|
1,907
|
|
Unrealized depreciation on
investments
|
|
|
1,460
|
|
|
|
|
|
Other, net
|
|
|
998
|
|
|
|
437
|
|
|
|
|
|
|
|
|
|
|
Total deferred tax assets
|
|
|
13,765
|
|
|
|
10,910
|
|
Deferred Tax
Liabilities:
|
|
|
|
|
|
|
|
|
Deferred policy acquisition costs
|
|
|
(4,099
|
)
|
|
|
(4,062
|
)
|
Unrealized appreciation on
investments
|
|
|
|
|
|
|
(290
|
)
|
Other, net
|
|
|
(97
|
)
|
|
|
(158
|
)
|
|
|
|
|
|
|
|
|
|
Total deferred tax liabilities
|
|
|
(4,196
|
)
|
|
|
(4,510
|
)
|
|
|
|
|
|
|
|
|
|
Net deferred income tax assets
|
|
$
|
9,569
|
|
|
$
|
6,400
|
|
|
|
|
|
|
|
|
|
|
Federal income taxes paid for 2005, 2004 and 2003 were $18,208,
$11,600 and $14,026. Management has reviewed the recoverability
of the deferred tax asset and believes the amount to be
recoverable against future earnings.
|
|
10.
|
Statutory
Accounting Principles
|
The insurance company subsidiaries report to the various
insurance departments using statutory accounting principles
(SAP) prescribed or permitted by the applicable regulatory
agency of the domiciliary commissioner. These principles as
applied to the insurance subsidiaries of the Company differ
principally from accounting principles generally accepted in the
United States (GAAP) as follows:
|
|
|
|
|
Under SAP, investment grade fixed maturities are carried at
amortized cost, while under GAAP available for sale
fixed maturities are recorded at fair value.
|
|
|
|
Under SAP, policy acquisition costs, such as commissions,
premium taxes, fees and other costs of underwriting policies,
are charged to current operations as incurred, while under GAAP,
such costs are deferred and amortized on a pro rata basis over
the policy period.
|
67
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
Under SAP, certain assets (such as property and equipment)
designated as non-admitted are charged directly to
surplus.
|
|
|
|
Under SAP, net deferred income tax assets are recorded as assets
following the application of certain criteria, with the
resulting admitted deferred tax asset credited directly to
surplus.
|
|
|
|
Under SAP, receivables are non-admitted based on certain aging
criteria.
|
|
|
|
Under SAP, the costs and related recoverables for guaranty funds
and other assessments are recorded based on managements
estimate of the ultimate liability, while under GAAP such costs
are accrued when the liability is probable and reasonably
estimable and the related recoverable amount is based on future
premium collections.
|
The statutory capital and surplus and statutory net income of
NIIC and
NIIC-HI were
as follows as of the dates provided:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of and for the Year
|
|
|
|
Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
NIIC statutory capital and surplus
|
|
$
|
122,825
|
|
|
$
|
92,320
|
|
|
$
|
58,621
|
|
NIIC statutory net income
|
|
|
29,311
|
|
|
|
20,450
|
|
|
|
13,706
|
|
NIIC-HI statutory capital and
surplus
|
|
|
8,361
|
|
|
|
8,032
|
|
|
|
7,849
|
|
NIIC-HI statutory net income
|
|
|
332
|
|
|
|
174
|
|
|
|
218
|
|
The statutory capital and surplus of
NIIC-HI is
included in the statutory capital and surplus of NIIC for
reporting purposes. Statutory capital and surplus and income of
HIL are nominal.
NIIC and NIIC-HI are subject to insurance regulations that limit
the payment of dividends without the prior approval of their
respective insurance regulators. Without prior regulatory
approval, the maximum amount of dividend that may be paid by
NIIC to the Company and
NIIC-HI to
NIIC in 2006 is $29,311 and $332, respectively. During 2004,
NIIC paid dividends, which did not require regulatory approval,
of $2,100. NIIC did not pay dividends in 2005. Also, in
accordance with statutory restrictions, NIIC must maintain a
minimum balance in statutory surplus of $5,000 and each of the
insurance companies subsidiaries must meet minimum Risk Based
Capital (RBC) levels. At December 31, 2005 NIIC and NIIC-HI
exceeded the minimum RBC levels.
|
|
11.
|
Employee
Benefit Plan
|
Employees of the Company may participate in the National
Interstate Savings and Profit Sharing Plan (the Savings Plan).
Contributions to the profit sharing portion of the Savings Plan
are made at the discretion of the Company and are based on a
percentage of employees earnings after their eligibility
date and vest after five years of service. Profit sharing
expense of $455, $292 and $296 was recorded for the years ended
December 31, 2005, 2004 and 2003, respectively.
The Savings Plan also provides for tax-deferred contributions by
employees. Participants may elect to have their funds (savings
contributions and allocated profit sharing distributions)
invested in their choice of a variety of investment vehicles
offered by an unaffiliated investment manager. The Savings Plan
does not provide for employer matching of participant
contributions. The Company does not provide other postretirement
and postemployment benefits.
The Company has a Long Term Incentive Plan (LTIP),
which provides for the granting of stock options to officers of
the Company. At December 31, 2005, there were 1,162,400 of
the Companys common shares reserved for issuance upon
exercise of stock options. Treasury shares are used to fulfill
the options exercised. Options vest
68
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
pursuant to the terms of a written grant agreement and must be
exercised no later than the tenth anniversary of the date of
grant. As set forth in the LTIP, the Company may accelerate
vesting and exercisability of options. The Compensation
Committee of the Board of Directors must approve all grants.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
Exercise
|
|
|
|
|
|
Exercise
|
|
|
|
|
|
Exercise
|
|
|
|
Shares
|
|
|
Price
|
|
|
Shares
|
|
|
Price
|
|
|
Shares
|
|
|
Price
|
|
|
Options outstanding at the
beginning of period
|
|
|
417,600
|
|
|
$
|
1.69
|
|
|
|
838,000
|
|
|
$
|
1.24
|
|
|
|
658,000
|
|
|
$
|
1.06
|
|
Granted
|
|
|
621,000
|
|
|
|
15.79
|
|
|
|
85,000
|
|
|
|
2.24
|
|
|
|
180,000
|
|
|
|
1.91
|
|
Exercised
|
|
|
(175,600
|
)
|
|
|
1.44
|
|
|
|
(505,400
|
)
|
|
|
1.04
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
(78,000
|
)
|
|
|
6.37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding at the end of
the period
|
|
|
785,000
|
|
|
|
12.43
|
|
|
|
417,600
|
|
|
|
1.69
|
|
|
|
838,000
|
|
|
|
1.24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options exercisable at the end of
period
|
|
|
26,000
|
|
|
|
0.94
|
|
|
|
201,600
|
|
|
|
1.38
|
|
|
|
514,400
|
|
|
|
1.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding at December 31, 2005 and
December 31, 2004 have a weighted average remaining life of
8.6 years and 7.1 years , respectively. Exercise
prices on options outstanding at December 31, 2005 are as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2005
|
|
|
|
Options Outstanding
|
|
|
Options Exercisable
|
|
|
|
|
|
|
Average
|
|
|
Weighted Average
|
|
|
|
|
|
Average
|
|
Per Share Exercise Price
Range
|
|
Shares
|
|
|
Exercise Price
|
|
|
Remaining Life
|
|
|
Shares
|
|
|
Exercise Price
|
|
|
$ 0.94 $ 3.31
|
|
|
194,000
|
|
|
$
|
1.85
|
|
|
|
7.4 years
|
|
|
|
26,000
|
|
|
$
|
0.94
|
|
$ 3.32 $15.03
|
|
|
356,000
|
|
|
|
13.67
|
|
|
|
9.7 years
|
|
|
|
|
|
|
|
|
|
$15.04 $19.79
|
|
|
235,000
|
|
|
|
19.29
|
|
|
|
7.8 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.94 $19.79
|
|
|
785,000
|
|
|
$
|
12.43
|
|
|
|
8.6 years
|
|
|
|
26,000
|
|
|
$
|
0.94
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.
|
Leases
and Rent Expense
|
The Company conducts operations from the headquarters building
it owns in Richfield, Ohio. A portion of this building is being
leased to a tenant through 2009, without any renewal options
available. The scheduled future minimum revenues under the terms
of this non-cancellable lease, through the end of the lease term
are $1,774. The Company uses office facilities in four other
locations under leases, which expire through 2009. Minimum
future operating lease obligations for these leases at
December 31, 2005 are as follows:
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2006
|
|
$
|
271
|
|
2007
|
|
|
245
|
|
2008
|
|
|
206
|
|
2009
|
|
|
118
|
|
2010
|
|
|
84
|
|
2011 and thereafter
|
|
|
|
|
Total rental expense (which includes utilities where charged by
lessor) charged to operations for the years ended
December 31, 2005, 2004 and 2003 were $323, $353 and $345,
respectively.
69
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
14.
|
Commitments
and Contingencies
|
From time to time, the Company and its subsidiaries are subject
to other legal proceedings and claims in the ordinary course of
business. In the opinion of management, the effects, if any, of
such litigation are not expected to be material to the
Companys consolidated financial condition or results of
operations. In addition, regulatory bodies, such as state
insurance departments, the Securities and Exchange Commission,
the Department of Labor and other regulatory bodies may make
inquiries and conduct examinations or investigations concerning
our compliance with insurance laws, securities laws, labor laws
and the Employee Retirement Income Security Act of 1974, as
amended.
Our insurance companies have lawsuits pending in which the
plaintiff seeks extra-contractual damages from the Company in
addition to damages claimed under an insurance policy. These
lawsuits generally mirror similar lawsuits filed against other
carriers in the industry. Although we are vigorously defending
these lawsuits, the lawsuits are in the early stages of
litigation and their outcomes cannot be determined at this time.
However, management does not believe these lawsuits will have a
material adverse effect on the Companys business,
financial condition or results of operations based on
managements belief that any adverse outcomes have either
been provided for in the loss reserves or such unfavorable
result would be immaterial.
As a direct writer of insurance, the Company receives
assessments by state funds to cover losses to policyholders of
insolvent or rehabilitated companies and other authorized fees.
These mandatory assessments may be partially recovered through a
reduction in future premium taxes in some states. At
December 31, 2005 and December 31, 2004, the liability
for such assessments was $2,476 and $6,450, respectively, and
will be paid over several years as assessed by the various state
funds. The reduction in the assessments liability from
December 31, 2004 to December 31, 2005 of $3,974 is
primarily related to a reduction in the liability for
insolvencies and other state fees during the third and fourth
quarter of 2005 of approximately $1,400, based on data from the
National Conference of Insurance Guarantee Funds, and a $1,409
reclassification of expenses related to assigned risk.
|
|
15.
|
Earnings
Per Common Share
|
The following table sets forth the computation of basic and
diluted income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Net income
|
|
$
|
30,280
|
|
|
$
|
22,768
|
|
|
$
|
19,844
|
|
Weighted average shares
outstanding during period
|
|
|
18,737
|
|
|
|
15,171
|
|
|
|
15,057
|
|
Additional shares issuable under
employee common stock option plans using treasury stock method
|
|
|
238
|
|
|
|
309
|
|
|
|
290
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding assuming exercise of stock option
|
|
|
18,975
|
|
|
|
15,480
|
|
|
|
15,347
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
1.62
|
|
|
$
|
1.50
|
|
|
$
|
1.32
|
|
Diluted
|
|
|
1.60
|
|
|
|
1.47
|
|
|
|
1.29
|
|
Outstanding options of 215,000 for the year ended
December 31, 2005 has been excluded from dilutive earnings
per share as they were anti-dilutive. No options were
anti-dilutive for the years ended December 31, 2004 and
2003.
70
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The Company operates its business as one segment, property and
casualty insurance. The Company manages its property and
casualty insurance segment through a product management
structure. The following table shows revenues summarized by the
broader business component description, which were determined
based primarily on similar economic characteristics, products
and services:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned:
|
|
|
|
|
|
|
|
|
|
|
|
|
Transportation
|
|
$
|
70,502
|
|
|
$
|
70,973
|
|
|
$
|
64,933
|
|
Alternative Risk Transfer
|
|
|
60,223
|
|
|
|
36,499
|
|
|
|
25,635
|
|
Specialty Personal Lines
|
|
|
38,561
|
|
|
|
28,377
|
|
|
|
19,065
|
|
Hawaii and Alaska
|
|
|
14,855
|
|
|
|
15,042
|
|
|
|
14,203
|
|
Other
|
|
|
10,256
|
|
|
|
6,017
|
|
|
|
2,528
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total premiums earned
|
|
|
194,397
|
|
|
|
156,908
|
|
|
|
126,364
|
|
Net investment income
|
|
|
12,527
|
|
|
|
8,613
|
|
|
|
5,772
|
|
Realized gains on investments
|
|
|
278
|
|
|
|
1,661
|
|
|
|
1,529
|
|
Other
|
|
|
1,974
|
|
|
|
1,967
|
|
|
|
2,211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
$
|
209,176
|
|
|
$
|
169,149
|
|
|
$
|
135,876
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.
|
Quarterly
Operating Results (Unaudited)
|
The following are quarterly results of operations for the two
years ended December 31, 2005 and 2004:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1st
|
|
|
2nd
|
|
|
3rd
|
|
|
4th
|
|
|
Total
|
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Year
|
|
|
2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
46,467
|
|
|
$
|
50,161
|
|
|
$
|
56,781
|
|
|
$
|
55,767
|
|
|
$
|
209,176
|
|
Net income
|
|
|
7,155
|
|
|
|
6,955
|
|
|
|
8,248
|
|
|
|
7,922
|
|
|
|
30,280
|
|
Net income per
share basic(1)
|
|
|
0.40
|
|
|
|
0.37
|
|
|
|
0.43
|
|
|
|
0.42
|
|
|
|
1.62
|
|
Net income per
share diluted(1)
|
|
|
0.39
|
|
|
|
0.36
|
|
|
|
0.43
|
|
|
|
0.41
|
|
|
|
1.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1st
|
|
|
2nd
|
|
|
3rd
|
|
|
4th
|
|
|
Total
|
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Year
|
|
|
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
35,898
|
|
|
$
|
43,407
|
|
|
$
|
44,083
|
|
|
$
|
45,761
|
|
|
$
|
169,149
|
|
Net income
|
|
|
4,983
|
|
|
|
6,411
|
|
|
|
4,721
|
|
|
|
6,653
|
|
|
|
22,768
|
|
Net income per
share basic(1)
|
|
|
0.33
|
|
|
|
0.43
|
|
|
|
0.31
|
|
|
|
0.43
|
|
|
|
1.50
|
|
Net income per
share diluted(1)
|
|
|
0.32
|
|
|
|
0.42
|
|
|
|
0.31
|
|
|
|
0.42
|
|
|
|
1.47
|
|
|
|
|
(1) |
|
Earnings per share are computed independently for each quarter
and the full year based upon respective average shares
outstanding. Therefore, the sum of quarterly earnings per share
amounts may not equal the annual amounts reported. |
As disclosed in the Companys 2005 Quarterly
Form 10-Qs,
Quarterly Operating Results that were stated in the
Companys Note 18 in the 2004
Form 10-K
Notes to Consolidated Financial Statements contained a clerical
error.
71
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The net earnings, net income per share basic
and net income per share diluted amounts for
the first three quarters of 2004 were incorrectly stated due to
this clerical error. Corrected balances are reflected in the
table above.
The Company announced the closing of the purchase of TCC from
Triumphe Insurance Holdings LLC effective January 1, 2006
by the Companys principal insurance subsidiary NIIC.
Triumphe, a Pennsylvania domiciled property and casualty
insurer, holds licenses for multiple lines of authority,
including auto-related lines, in 24 states and the District
of Columbia. Although it has maintained these licenses, Triumphe
has not written any new policies since April 1, 2004.
Under the agreement, the purchase price of $13,000 was equal to
TCCs statutory surplus at September 30, 2005, subject
to certain adjustments. At December 31, 2005, the Company
had $11,744 that was held in an escrow account for the
down-payment of the purchase price of Triumphe. The
escrow account is a component of Other Assets on the
December 31, 2005 Consolidated Balance Sheet. The Company
made an additional payment of $1,200 on January 3, 2006 for
the remaining balance of the purchase price.
The Company is still in the process of completing the purchase
price allocation and any intangible asset that may result from
this process. On a consolidated basis, this acquisition is not
expected to have a material impact on earnings for the Company.
72
|
|
ITEM 9
|
Changes
in and Disagreements with Accountants on Accounting and
Financial Disclosure
|
None.
|
|
ITEM 9A
|
Controls
and Procedures
|
Please refer to Forward-Looking Statements
following the Index in the front of this
Form 10-K.
Our management is responsible for establishing and maintaining
effective disclosure controls and procedures, as defined under
Rules 13a-15(e)
and
15d-15(e) of
the Securities Exchange Act of 1934. The Companys
management, with participation of its Chief Executive Officer
and Chief Financial Officer, has evaluated the effectiveness of
the Companys disclosure controls and procedures (as
defined in Exchange Act
Rule 13a-15)
as of December 31, 2005. Based on that evaluation, the
Companys CEO and CFO concluded that the Companys
disclosure controls and procedures were effective as of
December 31, 2005, in alerting them on a timely basis to
material information relating to the Company (including its
consolidated subsidiaries) required to be included in the
Companys periodic filings under the Exchange Act.
During the preparation of our
Form 10-Q
for the quarter ended March 31, 2005, a clerical error was
identified that occurred during the preparation of our
Registration Statement on
Form S-1,
which was also reflected in our December 31, 2004
Form 10-K.
In July 2005, in conjunction with the Companys on-going
corrective action plans and assessment of controls, certain
errors in financial reporting were identified. Adjustments to
address these errors were recorded in the second quarter of
2005. The effect of these items was not material to the results
of 2005 interim operations. In conjunction with the
identification of these items, in August 2005, our Independent
Registered Public Accounting Firm, Ernst & Young LLP
communicated that the control deficiencies that resulted in
these items constituted a material weakness in
internal controls, as that term is defined in auditing and
authoritative literature. Specifically, Ernst & Young
communicated that the Companys financial statement close
process did not include adequate controls to ensure that amounts
reported in the quarterly financial statements are accurately
reported.
Since August 2005, the Company has remediated this weakness in
internal control by hiring additional personnel with appropriate
experience and qualifications, establishing and implementing an
internal audit function, continuing a comprehensive review of
accounting processes, procedures, balances and accounts, and
enhancing of comparative analytical analyses. As the Company
continues to implement the Sarbanes Oxley Act of 2002
requirements, the Company will continue to strengthen the
internal control environment.
There have been no significant changes, other than those
discussed above, in the Companys internal controls over
financial reporting or in other factors that have occurred
during the fiscal quarter ended December 31, 2005 that has
materially affected, or are reasonably likely to affect, the
Companys internal control over financial reporting.
|
|
ITEM 9B
|
Other
Information
|
None.
PART III
The information required by the following Items, except as to
the information provided below under Item 10, will be
included in our definitive Proxy Statement for the 2006 Annual
Meeting of Shareholders, which will be filed with the Securities
and Exchange Commission within 120 days after the end of
our fiscal year and is incorporated herein by reference.
|
|
ITEM 10
|
Directors
and Executive Officers of the Registrant
|
The Companys Code of Ethics applicable to its Chief
Executive Officer and Chief Financial Officer (Code of
Ethics and Conduct) is posted free of charge in the
Corporate Governance section of the Companys website
(www.NationalInterstate.com). The Company also intends to
disclose any future amendments to, and any waivers from (though
none are anticipated), the Code of Ethics and Conduct in the
Corporate Governance section of its website.
73
|
|
ITEM 11
|
Executive
Compensation
|
|
|
ITEM 12
|
Security
Ownership of Certain Beneficial Owners and Management and
Related Stockholder Matters
|
|
|
ITEM 13
|
Certain
Relationships and Related Transactions
|
|
|
ITEM 14
|
Principal
Accountant Fees and Services
|
PART IV
|
|
ITEM 15
|
Exhibits
and Financial Statement Schedules
|
(A) The following documents are filed as part of this
report:
(1) The Financial Statements listed in the accompanying
index on page 48 are filed as part of this report.
(2) The Financial Statement Schedules listed in the
following Financial Statement Schedule Index are filed as
part of this report.
|
|
|
|
|
Index to Financial Statement
Schedules
|
|
Page
|
|
Schedule I
|
|
Summary of Investments (2)
|
|
|
Schedule II
|
|
Condensed Financial Information of
Parent Company
|
|
76-78
|
Schedule III
|
|
Supplementary Insurance Information
|
|
79
|
Schedule IV
|
|
Reinsurance (3)
|
|
|
Schedule V
|
|
Valuation and Qualifying Accounts
|
|
80
|
Schedule VI
|
|
Supplementary Information
Concerning Property-Casualty Insurance Operations (7)
|
|
|
(3) The Exhibits listed below are filed as part of, or
incorporated by reference into, this report:
|
|
|
|
|
|
|
|
|
Number
|
|
Description
|
|
Filing Basis
|
|
|
3
|
.1
|
|
Amended and Restated Articles of
Incorporation
|
|
|
(1)
|
|
|
3
|
.2
|
|
Amended and Restated Code of
Regulations
|
|
|
(1)
|
|
|
10
|
.1
|
|
Long Term Incentive Plan
|
|
|
(1)
|
|
|
10
|
.2
|
|
Deferred compensation Plan
|
|
|
(1)
|
|
|
10
|
.3
|
|
Underwriting Management Agreement
dated November 1, 1989, as amended, among National
Interstate Insurance Agency, Inc., Great American Insurance
Company, Agricultural Insurance Company, American Alliance
Insurance Company, and American National Fire Insur
|
|
|
(1)
|
|
|
10
|
.4
|
|
Registration Rights Agreement
effective February 2, 2005 among National Interstate
Corporation, Alan Spachman and Great American Insurance Company
|
|
|
(1)
|
|
|
10
|
.5
|
|
Amended and Restated Declaration
of Trust of National Interstate Capital Trust I dated as of
May 22, 2003
|
|
|
(1)
|
|
|
10
|
.6
|
|
Indenture dated as of May 22,
2003 with National Interstate Corporation as Issuer and
Wilmington Trust Company as Trustee
|
|
|
(1)
|
|
|
10
|
.7
|
|
Promissory Note dated
June 23, 2004 to Great American Insurance Company from
National Interstate Corporation
|
|
|
(1)
|
|
|
10
|
.8
|
|
Agreement of Reinsurance No. 0012
dated November 1, 1989 between National Interstate
Insurance Company and Great American Insurance Company
|
|
|
(1)
|
|
|
10
|
.9
|
|
Promissory Note dated
December 31, 1998 to National Interstate Corporation from
Alan R. Spachman
|
|
|
(1)
|
|
|
10
|
.1
|
|
Term Loan Agreement dated
August 28, 2002 between KeyBank National Association and
National Interstate Corporation
|
|
|
(1)
|
|
|
10
|
.11
|
|
Master Demand Promissory Note
dated August 28, 2002 to KeyBank National Association from
National Interstate Corporation
|
|
|
(1)
|
|
74
|
|
|
|
|
|
|
|
|
Number
|
|
Description
|
|
Filing Basis
|
|
|
10
|
.12
|
|
Stock Purchase Agreement between
Triumphe Insurance Holdings LLC and National Interstate
Insurance Company, date as of September 30, 2005
|
|
|
(5)
|
|
|
10
|
.13
|
|
Employee Retention Agreement dated
January 1, 1997, as amended February 8, 2006
|
|
|
(6)
|
|
|
14
|
.1
|
|
Code of Ethics and Conduct
|
|
|
(4)
|
|
|
21
|
.1
|
|
List of subsidiaries
|
|
|
|
|
|
23
|
.1
|
|
Consent of Ernst & Young
LLP
|
|
|
|
|
|
24
|
.1
|
|
Power of attorney
|
|
|
|
|
|
31
|
.1
|
|
Certification of Chief Executive
Officer pursuant to
Rule 13a-14(a)/15d-14(a)
of the Securities Exchange Act of 1934, as amended, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
31
|
.2
|
|
Certification of Chief Financial
Officer pursuant to
Rule 13a-14(a)/15d-14(a)
of the Securities Exchange Act of 1934, as amended, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
32
|
.1
|
|
Certification of Chief Executive
Officer pursuant to 18 U.S.C Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
32
|
.2
|
|
Certification of Chief Financial
Officer pursuant to 18 U.S.C Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
|
|
(1) |
|
These exhibits are incorporated by reference to our
Registration Statement on
Form S-1
(Registration
No. 333-119270
) |
|
(2) |
|
This information is contained in Notes to Consolidated
Financial Statements at Note Four
Investments |
|
(3) |
|
This information is contained in Notes to Consolidated
Financial Statements at Note Seven Premiums,
Reinsurance and Transactions with Related Parties |
|
(4) |
|
This exhibit is incorporated by reference to our 2004
Form 10-K
filed March 28, 2005 |
|
(5) |
|
This exhibit is incorporated by reference to our
Form 10-Q
filed November 11, 2005 |
|
(6) |
|
This exhibit is incorporated by reference to our
Form 8-K
filed February 13, 2006 |
|
(7) |
|
This information is contained in Notes to Consolidated
Financial Statements at Note Eight Unpaid Losses and
Loss Adjustment Expenses |
75
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
SCHEDULE II CONDENSED
FINANCIAL INFORMATION OF PARENT COMPANY
CONDENSED
BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2004
|
|
|
|
(Dollars in thousands,
|
|
|
|
except share data)
|
|
|
ASSETS
|
Investment in subsidiaries
|
|
$
|
131,950
|
|
|
$
|
103,540
|
|
Investments:
|
|
|
|
|
|
|
|
|
Fixed maturities
available-for-sale,
at fair value (cost of $18,914 and $0, respectively)
|
|
|
18,621
|
|
|
|
|
|
Equities
available-for-sale,
at fair value (cost of $2,509 and $0, respectively)
|
|
|
2,518
|
|
|
|
|
|
Short-term investments, at cost
which approximates fair value
|
|
|
1,150
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investments
|
|
|
22,289
|
|
|
|
|
|
Receivable from subsidiary
|
|
|
4,850
|
|
|
|
3,360
|
|
Cash
|
|
|
836
|
|
|
|
4
|
|
Property and
equipment net
|
|
|
801
|
|
|
|
991
|
|
Other assets
|
|
|
695
|
|
|
|
1,749
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
161,421
|
|
|
$
|
109,644
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS EQUITY
|
Liabilities
|
|
|
|
|
|
|
|
|
Debt
|
|
$
|
16,297
|
|
|
$
|
32,547
|
|
Other liabilities
|
|
|
5,591
|
|
|
|
4,308
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
21,888
|
|
|
|
36,855
|
|
Shareholders equity
|
|
|
|
|
|
|
|
|
Preferred
shares no par value
|
|
|
|
|
|
|
|
|
Authorized 10,000,000 shares
|
|
|
|
|
|
|
|
|
Issued 0 shares
|
|
|
|
|
|
|
|
|
Common shares
$.01 par value
|
|
|
|
|
|
|
|
|
Authorized 50,000,000 shares
|
|
|
|
|
|
|
|
|
Issued 23,350,0000
and 20,000,000 shares, including 4,294,800 and
4,470,400 shares, respectively in treasury
|
|
|
234
|
|
|
|
200
|
|
Additional paid-in capital
|
|
|
42,257
|
|
|
|
1,264
|
|
Retained earnings
|
|
|
105,826
|
|
|
|
77,102
|
|
Accumulated other comprehensive
(loss) income
|
|
|
(2,712
|
)
|
|
|
539
|
|
Treasury shares
|
|
|
(6,072
|
)
|
|
|
(6,316
|
)
|
|
|
|
|
|
|
|
|
|
Total shareholders equity
|
|
|
139,533
|
|
|
|
72,789
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
shareholders equity
|
|
$
|
161,421
|
|
|
$
|
109,644
|
|
|
|
|
|
|
|
|
|
|
76
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
SCHEDULE II CONDENSED
FINANCIAL INFORMATION OF PARENT COMPANY
CONDENSED
STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For Years Ended
December 31
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
(In thousands)
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Fees from subsidiaries
|
|
$
|
11,106
|
|
|
$
|
8,334
|
|
|
$
|
8,373
|
|
Investment income
|
|
|
930
|
|
|
|
4
|
|
|
|
5
|
|
Realized gains on investments
|
|
|
16
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
12,052
|
|
|
|
8,338
|
|
|
|
8,380
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
11,178
|
|
|
|
8,195
|
|
|
|
3,142
|
|
Interest expense
|
|
|
1,421
|
|
|
|
1,610
|
|
|
|
716
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
12,599
|
|
|
|
9,805
|
|
|
|
3,858
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before income taxes
and equity in undistributed income of subsidiaries
|
|
|
(547
|
)
|
|
|
(1,467
|
)
|
|
|
4,522
|
|
Provision for income taxes
|
|
|
(191
|
)
|
|
|
(221
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before equity in
undistributed income of subsidiaries
|
|
|
(356
|
)
|
|
|
(1,246
|
)
|
|
|
4,522
|
|
Equity in undistributed income of
subsidiaries, net of tax
|
|
|
30,636
|
|
|
|
24,014
|
|
|
|
15,322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
30,280
|
|
|
$
|
22,768
|
|
|
$
|
19,844
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
77
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
SCHEDULE II CONDENSED
FINANCIAL INFORMATION OF PARENT COMPANY
CONDENSED
STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For Years Ended
December 31
|
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
(In thousands)
|
|
|
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
30,280
|
|
|
$
|
22,768
|
|
|
$
|
19,844
|
|
Adjustments to reconcile net
income to cash provided by (used in) operating activities
|
|
|
(29,368
|
)
|
|
|
(23,766
|
)
|
|
|
(25,978
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in)
operating activities
|
|
|
912
|
|
|
|
(998
|
)
|
|
|
(6,134
|
)
|
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital contributions to
subsidiaries
|
|
|
|
|
|
|
(15,000
|
)
|
|
|
(9,965
|
)
|
Distributions from subsidiaries
|
|
|
|
|
|
|
2,100
|
|
|
|
5,105
|
|
Purchases of investments
|
|
|
(27,810
|
)
|
|
|
|
|
|
|
|
|
Proceeds from sale or maturity of
investments
|
|
|
5,213
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
(338
|
)
|
|
|
(480
|
)
|
|
|
(529
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing
activities
|
|
|
(22,935
|
)
|
|
|
(13,380
|
)
|
|
|
(5,389
|
)
|
Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of common
shares
|
|
|
40,391
|
|
|
|
|
|
|
|
|
|
Proceeds from long-term debt
|
|
|
|
|
|
|
|
|
|
|
15,464
|
|
(Repayment) proceeds of note
payable to affiliate
|
|
|
(15,000
|
)
|
|
|
15,000
|
|
|
|
|
|
Repayment of long-term debt
|
|
|
(1,250
|
)
|
|
|
(1,354
|
)
|
|
|
(3,146
|
)
|
Issuance (purchase) of common
shares from treasury upon exercise of stock options
|
|
|
254
|
|
|
|
525
|
|
|
|
(128
|
)
|
Cash dividends paid on common
shares
|
|
|
(1,540
|
)
|
|
|
|
|
|
|
|
|
Deferred financing costs
|
|
|
|
|
|
|
|
|
|
|
(456
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing
activities
|
|
|
22,855
|
|
|
|
14,171
|
|
|
|
11,734
|
|
Net increase (decrease) in cash
|
|
|
832
|
|
|
|
(207
|
)
|
|
|
211
|
|
Cash at beginning of year
|
|
|
4
|
|
|
|
211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at end of year
|
|
$
|
836
|
|
|
$
|
4
|
|
|
$
|
211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
78
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
SCHEDULE III SUPPLEMENTARY
INSURANCE INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liability For
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unpaid
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
|
|
|
|
|
|
|
|
|
|
Deferred
|
|
|
Losses and
|
|
|
|
|
|
|
|
|
|
|
|
Losses and
|
|
|
of Deferred
|
|
|
|
|
|
|
|
|
|
Policy
|
|
|
Loss
|
|
|
|
|
|
|
|
|
Net
|
|
|
Loss
|
|
|
Policy
|
|
|
Other
|
|
|
Net
|
|
|
|
Acquisition
|
|
|
Adjustment
|
|
|
Unearned
|
|
|
Earned
|
|
|
Investment
|
|
|
Adjustment
|
|
|
Acquisition
|
|
|
Underwriting
|
|
|
Premiums
|
|
|
|
Costs
|
|
|
Expenses
|
|
|
Premiums
|
|
|
Premiums
|
|
|
Income
|
|
|
Expenses
|
|
|
Costs
|
|
|
Expenses
|
|
|
Written
|
|
|
|
(In thousands)
|
|
|
Year ended December 31, 2005
|
|
$
|
11,711
|
|
|
$
|
223,207
|
|
|
$
|
98,661
|
|
|
$
|
194,397
|
|
|
$
|
12,527
|
|
|
$
|
117,449
|
|
|
$
|
33,455
|
|
|
$
|
2,286
|
|
|
$
|
211,106
|
|
Year ended December 31, 2004
|
|
|
11,606
|
|
|
|
171,031
|
|
|
|
80,928
|
|
|
|
156,908
|
|
|
|
8,613
|
|
|
|
92,008
|
|
|
|
31,811
|
|
|
|
2,390
|
|
|
|
166,419
|
|
Year ended December 31, 2003
|
|
|
10,720
|
|
|
|
128,726
|
|
|
|
69,708
|
|
|
|
126,364
|
|
|
|
5,772
|
|
|
|
68,798
|
|
|
|
27,610
|
|
|
|
2,428
|
|
|
|
141,924
|
|
79
NATIONAL
INTERSTATE CORPORATION AND SUBSIDIARIES
SCHEDULE V VALUATION
AND QUALIFYING ACCOUNTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
|
|
|
|
|
|
Charged to
|
|
|
|
|
|
Balance at
|
|
|
|
|
|
|
Beginning
|
|
|
Charged/(Credited)
|
|
|
Other
|
|
|
|
|
|
End of
|
|
|
|
|
|
|
of Period
|
|
|
to Expenses
|
|
|
Accounts
|
|
|
Deductions (1)
|
|
|
Period
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
Year ended December 31,
2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums in course of collection
|
|
$
|
361
|
|
|
$
|
635
|
|
|
$
|
|
|
|
$
|
416
|
|
|
$
|
580
|
|
|
|
|
|
Year ended December 31,
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums in course of collection
|
|
|
424
|
|
|
|
|
|
|
|
|
|
|
|
63
|
|
|
|
361
|
|
|
|
|
|
Year ended December 31,
2003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums in course of collection
|
|
|
476
|
|
|
|
|
|
|
|
|
|
|
|
52
|
|
|
|
424
|
|
|
|
|
|
|
|
|
(1) |
|
Deductions include write-offs of amounts determined to be
uncollectible. |
80
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned,
thereunto duly authorized.
NATIONAL INTERSTATE CORPORATION
Name: Alan R. Spachman
|
|
|
|
Title:
|
Chairman of the Board and President
|
Signed: March 21, 2006
Pursuant to the requirements of Section 12 or 15(d) of the
Securities Exchange Act of 1934, this report has been signed
below by the following persons on behalf of the registrant and
in the capacities and on the dates indicated.
|
|
|
|
|
|
|
Signature
|
|
Title
|
|
Date
|
|
/s/ ALAN R. SPACHMAN
Alan
R. Spachman
|
|
Chairman of the Board and
President
(Principal Executive Officer)
|
|
March 21, 2006
|
|
|
|
|
|
/s/ JULIE A. MCGRAW
Julie
A. McGraw
|
|
Vice President and Chief Financial
Officer (Principal Financial and Accounting Officer)
|
|
March 21, 2006
|
|
|
|
|
|
/s/ DONALD D.
LARSON*
Donald
D. Larson
|
|
Director
|
|
March 21, 2006
|
|
|
|
|
|
/s/ KEITH A. JENSEN*
Keith
A. Jensen
|
|
Director
|
|
March 21, 2006
|
|
|
|
|
|
/s/ JAMES C.
KENNEDY*
James
C. Kennedy
|
|
Director
|
|
March 21, 2006
|
|
|
|
|
|
/s/ GARY J. GRUBER*
Gary
J. Gruber
|
|
Director
|
|
March 21, 2006
|
|
|
|
|
|
/s/ JOEL SCHIAVONE*
Joel
Schiavone
|
|
Director
|
|
March 21, 2006
|
|
|
|
|
|
/s/ THEODORE H.
ELLIOTT, JR.*
Theodore
H. Elliott, Jr.
|
|
Director
|
|
March 21, 2006
|
|
|
|
|
|
/s/ K. BRENT SOMERS*
K.
Brent Somers
|
|
Director
|
|
March 21, 2006
|
|
|
|
|
|
|
|
* By
|
|
Paul F. Haffner,
attorney-in-fact
|
|
|
|
|
81