State National Companies Reports Second Quarter 2017 Results
BEDFORD, Texas, Aug. 8, 2017 /PRNewswire/ -- State National Companies, Inc. (NASDAQ: SNC), a leading specialty provider of property and casualty insurance services, today reported its financial results for the second quarter ended June 30, 2017.
Key Highlights - Second Quarter 2017 Financials Compared to the Second Quarter 2016:
- Total revenues were $58.6 million, up 20%
- Premiums earned were $33.9 million, an increase of 17%
- Ceding fees were $21.0 million, up 24%
- Net income was $13.2 million, an increase of 33%
- EPS of $0.31, up from $0.24
- EBITDA was $22.1 million, up 29%
Commenting on the results, State National's Chairman and Chief Executive Officer, Terry Ledbetter, said, "We are pleased with the continued growth in both Lender and Program Services in the second quarter that generated significant earnings growth compared to the same quarter last year. We believe that the favorable industry trends in both business segments position the company well for future growth and profitability."
Total revenues in the second quarter of 2017 were $58.6 million, up 20% from $49.0 million in the second quarter of 2016. Net income was $13.2 million, or $0.31 per diluted share, in the second quarter of 2017, compared to net income of $10.0 million, or $0.24 per diluted share, for the same period in 2016. Realized investment gains were $0.5 million in the second quarter of 2017, up from $0.3 million in the second quarter of 2016. The impact of the realized net investment gains and losses (net of tax) for the second quarter of 2017 was $0.01 per diluted share.
Program Services Segment
The Program Services segment provides fronting to general agents and insurance carriers to leverage State National's "A" (Excellent) A.M. Best rating with its expansive licenses and trusted reputation to provide access to the U.S. property and casualty insurance market in exchange for ceding fees. State National issues the policy, and the reinsurer assumes the risk.
In the second quarter of 2017, total revenues from the Program Services segment were $21.0 million, an increase of $4.1 million, or 24%, from the second quarter of 2016. The growth in revenues was driven by increased ceding fees from both new and existing client programs.
Lender Services Segment
In Lender Services, the collateral protection business is fully vertically integrated as State National manages all aspects of these product offerings for its clients, including policy issuance and administration, underwriting and claims, which we believe is a competitive advantage in the marketplace. Additionally, the Company differentiates itself from competitors by establishing long-term relationships with clients and providing high-quality service and advanced technology.
In the second quarter of 2017, net premiums written from the Lender Services segment were $32.8 million, an increase of $2.9 million, or 10%, from the second quarter of 2016. Net premiums earned were $33.9 million in the second quarter of 2017, an increase of $5.0 million, or 17%, from the second quarter of 2016. Contributing to this increase in Lender Services premiums are sales of new accounts and loan portfolio growth from existing accounts driven by continued high levels of automobile sales, rising average automobile loan sizes and an aging U.S. automobile fleet.
Losses and loss adjustment expenses were $16.1 million in the second quarter of 2017, compared to $13.3 million in the same period last year. The loss ratio increased slightly to 47% in the second quarter from 46% in the second quarter last year, due to increased claim frequency and severity. The net expense ratio decreased to 40% in the second quarter 2017 from 43% in the second quarter 2016 due to our ability to effectively leverage fixed costs. The overall result is an improved combined ratio for the quarter of 87% compared to 89% in the same period of 2016.
General and Administrative Expenses
General and administrative expenses in the second quarter of 2017 increased to $18.6 million from $17.1 million in the second quarter of 2016, reflecting investment in strategic growth and increased professional fees.
Balance Sheet
State National's balance sheet reflects low financial leverage with only $43.8 million of debt. This debt has limited covenant requirements and is interest-only until the early to mid-2030s.
State National's investment portfolio has a short duration and consists primarily of fixed income securities, the majority of which have investment grade ratings. The portfolio is laddered to allow for reinvestment of funds as rates change.
Approximately $2.6 billion of State National's assets are comprised of reinsurance recoverables that are primarily related to the Program Services segment. Offsetting these recoverables are unpaid losses, loss adjustment expenses and unearned premium liabilities for the same segment. Recoverables of approximately $1.7 billion are secured by collateral held in trust funds for our benefit or letters of credit. The remainder is ceded to highly rated, well capitalized reinsurers.
Recent Developments
On July 26, 2017, State National and Markel Corporation entered into a definitive agreement under which Markel Corporation will acquire State National. The transaction, which is subject to the approval of a majority of State National shareholders, approvals by relevant state insurance regulators and other customary closing conditions, is expected to close in the fourth quarter of 2017. State National will not be updating its outlook for fiscal 2017 and will not be holding a conference call to discuss its second quarter 2017 results.
Non-GAAP Reconciliation
The last page of this press release provides a reconciliation of EBITDA, a non-GAAP financial measure, to net income, its most directly comparable financial measure calculated and presented in accordance with GAAP.
About State National Companies, Inc.
State National Companies, Inc. (NASDAQ: SNC) is a leading specialty provider of property and casualty insurance services operating in two niche markets across the United States. In its Lender Services segment, the Company specializes in providing portfolio protection solutions which insures personal automobiles and other vehicles held as collateral for loans made by credit unions, banks and specialty finance companies. In its Program Services segment, the Company leverages its "A" (Excellent) A.M. Best rating, expansive licenses and reputation to provide access to the U.S. property and casualty insurance market in exchange for ceding fees. To learn more, please visit www.statenational.com. State National routinely posts important Company information on its website.
CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS
Various statements contained in this press release are forward-looking statements made pursuant to the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may include projections and estimates concerning the timing and success of specific projects and our future production, revenues, income and capital spending. Our forward-looking statements are generally, but not always, accompanied by words such as "estimate," "believe," "expect," "will," "plan," "target," "could" or other words that convey the uncertainty of future events or outcomes.
There can be no assurance that actual developments will be those anticipated by us. Actual results may differ materially from those expressed or implied in these statements as a result of significant risks and uncertainties, including, but not limited to, our ability to recover from our capacity providers, the cost and availability of reinsurance coverage, challenges to our use of issuing carrier or fronting arrangements by regulators or changes in state or federal insurance or other statutes or regulations, our dependence on a limited number of business partners, potential regulatory scrutiny of collateral protection insurance, level of new car sales, availability of credit for vehicle purchases and other factors affecting automobile financing, our ability to compete effectively, a downgrade in the financial strength ratings of our insurance subsidiaries, our ability to accurately underwrite and price our products and to maintain and establish accurate loss reserves, changes in interest rates or other changes in the financial markets, the effects of emerging claim and coverage issues, changes in the demand for our products, the effect of general economic conditions, breaches in data security or other disruptions with our technology, and changes in pricing or other competitive environments.
Forward-looking statements involve inherent risks and uncertainties that are difficult to predict, many of which are beyond our control. Additional information about these risks and uncertainties is contained in our filings with the Securities and Exchange Commission. The forward-looking statements in this press release speak only as of the date of this release, and we undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.
STATE NATIONAL COMPANIES, INC.
CONSOLIDATED BALANCE SHEETS
($ in thousands, except for share and per share information)
June 30,
December 31,
2017
2016
(Unaudited)
Assets:
Investments:
Fixed-maturity securities – available-for-sale, at fair value (amortized cost – $377,101, $329,994, respectively)
$
382,518
$
332,107
Equity securities – available-for-sale, at fair value (cost – $2,036, $3,271, respectively)
2,134
3,224
Total investments
384,652
335,331
Cash and cash equivalents
47,979
91,698
Restricted cash and investments
16,746
2,958
Accounts receivable from agents, net
120,214
35,964
Reinsurance recoverable on paid losses
1,972
1,430
Deferred acquisition costs
1,106
1,194
Reinsurance recoverables
2,607,559
2,342,864
Property and equipment, net (includes land held for sale – $1,034, $1,034, respectively)
16,876
16,163
Interest receivable
2,333
2,112
Income taxes receivable
174
329
Deferred income taxes, net
28,202
28,858
Goodwill and intangible assets, net
14,539
12,588
Other assets
6,656
5,248
Total assets
$
3,249,008
$
2,876,737
Liabilities:
Unpaid losses and loss adjustment expenses
$
1,858,105
$
1,703,706
Unearned premiums
787,051
680,691
Allowance for policy cancellations
54,541
66,418
Deferred ceding fees
39,385
32,226
Accounts payable to agents
2,121
2,639
Accounts payable to insurance companies
94,259
14,871
Debt, net
43,804
43,783
Other liabilities
49,256
36,023
Total liabilities
2,928,522
2,580,357
Shareholders' equity:
Common stock, $.001 par value (150,000,000 shares authorized; 42,173,561 and 41,924,440 shares issued at June 30, 2017 and December 31, 2016, respectively)
42
42
Preferred stock, $.001 par value (10,000,000 shares authorized; no shares issued and outstanding at June 30, 2017 and December 31, 2016)
—
—
Additional paid-in capital
231,654
229,297
Retained earnings
85,910
66,230
Accumulated other comprehensive income
2,880
811
Total shareholders' equity
320,486
296,380
Total liabilities and shareholders' equity
$
3,249,008
$
2,876,737
STATE NATIONAL COMPANIES, INC.
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
($ in thousands, except for per share information)
Three Months Ended
Six Months Ended
June 30,
June 30,
June 30,
June 30,
2017
2016
2017
2016
Revenues:
Premiums earned
$
33,934
$
28,916
$
70,442
$
60,593
Commission income
322
305
598
626
Ceding fees
20,998
16,917
38,643
33,161
Net investment income
2,288
2,100
4,439
4,140
Realized net investment gains (losses)
523
282
2,399
(356)
Other income
530
459
1,061
915
58,595
48,979
117,582
99,079
Expenses:
Losses and loss adjustment expenses
16,135
13,743
34,966
28,832
Commissions
1,703
1,130
3,277
2,827
Taxes, licenses, and fees
914
804
1,866
1,506
General and administrative
18,618
17,148
37,746
34,142
Interest expense
612
553
1,200
1,090
Total expenses
37,982
33,378
79,055
68,397
Income (loss) before income taxes
20,613
15,601
38,527
30,682
Income taxes:
Current tax expense (benefit)
8,551
6,137
14,260
10,491
Deferred tax expense (benefit)
(1,173)
(524)
(458)
533
7,378
5,613
13,802
11,024
Net income (loss)
$
13,235
$
9,988
$
24,725
$
19,658
Net income (loss) per share attributable to common shareholders:
Basic earnings per share
$
0.32
$
0.24
$
0.59
$
0.46
Diluted earnings per share
0.31
0.24
0.58
0.46
Dividends, per share
$
0.06
$
0.06
$
0.12
$
0.12
Weighted-average common shares outstanding – basic
41,669,172
42,310,242
41,641,374
42,326,799
Weighted-average common shares outstanding – diluted
42,908,190
42,321,607
42,710,444
42,357,960
Program Services Segment — Results of Operations
Unaudited
Three Months Ended
Six Months Ended
June 30,
June 30,
($ in thousands)
2017
2016
2017
2016
Revenues:
Ceding fees
$
20,998
16,917
$
38,643
$
33,161
Total revenues
20,998
16,917
38,643
33,161
Expenses:
Losses and loss adjustment expenses
80
396
(170)
905
Commissions
2
2
4
3
Taxes, licenses, and fees
15
3
45
11
General and administrative
4,177
4,011
8,496
7,119
Total expenses
4,274
4,412
8,375
8,038
Income (loss) before income taxes
$
16,724
$
12,505
$
30,268
$
25,123
Gross premiums written
$
482,843
$
336,395
$
827,841
$
607,421
Gross premiums earned
$
385,479
$
293,602
$
716,886
$
560,627
Lender Services Segment — Results of Operations
Unaudited
Three Months Ended
Six Months Ended
June 30,
June 30,
($ in thousands)
2017
2016
2017
2016
Revenues:
Premiums earned
$
33,934
$
28,916
$
70,442
$
60,593
Commission income
322
305
598
626
Other income
534
471
1,073
919
Total revenues
34,790
29,692
72,113
62,138
Expenses:
Losses and loss adjustment expenses
16,055
13,347
35,136
27,927
Commissions
1,701
1,128
3,273
2,824
Taxes, licenses, and fees
899
801
1,821
1,495
General and administrative
10,960
10,528
22,699
21,135
Total expenses
29,615
25,804
62,929
53,381
Income (loss) before income taxes
$
5,175
$
3,888
$
9,184
$
8,757
Net loss ratio
47.3
%
46.2
%
49.9
%
46.1
%
Net expense ratio
40.0
%
43.1
%
39.4
%
42.0
%
Net combined ratio
87.3
%
89.3
%
89.3
%
88.1
%
Gross premiums written
$
39,825
$
36,483
$
81,819
$
68,942
Net premiums written
$
32,787
$
29,884
$
66,624
$
56,916
Corporate Segment — Results of Operations
Unaudited
Three Months Ended
Six Months Ended
June 30,
June 30,
($ in thousands)
2017
2016
2017
2016
Revenues:
Net investment income
$
2,288
$
2,100
$
4,439
$
4,140
Realized net investment gains (losses)
523
282
2,399
(356)
Other income
(4)
(12)
(12)
(4)
Total revenues
2,807
2,370
6,826
3,780
Expenses:
General and administrative
3,481
2,609
6,551
5,888
Interest expense
612
553
1,200
1,090
Total expenses
4,093
3,162
7,751
6,978
Income (loss) before income taxes
(1,286)
(792)
(925)
(3,198)
Income tax expense (benefit)
7,378
5,613
13,802
11,024
Net income (loss)
$
(8,664)
$
(6,405)
$
(14,727)
$
(14,222)
Non-GAAP Reconciliation
The accompanying information provides a reconciliation of this non-GAAP financial measure to its most directly comparable financial measure calculated and presented in accordance with accounting principles generally accepted in the United States of America ("GAAP"). This non-GAAP financial measure should not be considered as an alternative to GAAP measures such as net income, earnings per share, return on equity or any other GAAP measure of liquidity or financial performance.
Earnings before interest, taxes, depreciation and amortization or EBITDA, is considered a non-GAAP financial measure because it reflects adjustments to net income for interest expense, income tax expense, and depreciation and amortization. Management believes this measure is helpful to investors because it provides a supplemental measure of evaluating core financial performance between periods.
State National Companies, Inc.
Reconciliation of Non-GAAP Financial Measures
(unaudited)
($ in thousands)
Three Months Ended
Six Months Ended
June 30,
June 30,
2017
2016
2017
2016
EBITDA
$
22,121
$
17,160
$
41,558
$
33,797
Reconciliation of EBITDA:
Net income
$
13,235
$
9,988
$
24,725
$
19,658
Plus: Interest expense
612
553
1,200
1,090
Plus: Income tax expense
7,378
5,613
13,802
11,024
Plus: Depreciation and amortization
896
1,006
1,831
2,025
EBITDA
$
22,121
$
17,160
$
41,558
$
33,797
CONTACTS:
State National Companies, Inc.
David Hale, COO & CFO
817-265-2000
Dennard • Lascar Associates
Rick Black
713-529-6600
View original content:http://www.prnewswire.com/news-releases/state-national-companies-reports-second-quarter-2017-results-300501314.html
SOURCE State National Companies, Inc.
BEDFORD, Texas, Aug. 8, 2017 /PRNewswire/ -- State National Companies, Inc. (NASDAQ: SNC), a leading specialty provider of property and casualty insurance services, today reported its financial results for the second quarter ended June 30, 2017.
Key Highlights - Second Quarter 2017 Financials Compared to the Second Quarter 2016:
- Total revenues were $58.6 million, up 20%
- Premiums earned were $33.9 million, an increase of 17%
- Ceding fees were $21.0 million, up 24%
- Net income was $13.2 million, an increase of 33%
- EPS of $0.31, up from $0.24
- EBITDA was $22.1 million, up 29%
Commenting on the results, State National's Chairman and Chief Executive Officer, Terry Ledbetter, said, "We are pleased with the continued growth in both Lender and Program Services in the second quarter that generated significant earnings growth compared to the same quarter last year. We believe that the favorable industry trends in both business segments position the company well for future growth and profitability."
Total revenues in the second quarter of 2017 were $58.6 million, up 20% from $49.0 million in the second quarter of 2016. Net income was $13.2 million, or $0.31 per diluted share, in the second quarter of 2017, compared to net income of $10.0 million, or $0.24 per diluted share, for the same period in 2016. Realized investment gains were $0.5 million in the second quarter of 2017, up from $0.3 million in the second quarter of 2016. The impact of the realized net investment gains and losses (net of tax) for the second quarter of 2017 was $0.01 per diluted share.
Program Services Segment
The Program Services segment provides fronting to general agents and insurance carriers to leverage State National's "A" (Excellent) A.M. Best rating with its expansive licenses and trusted reputation to provide access to the U.S. property and casualty insurance market in exchange for ceding fees. State National issues the policy, and the reinsurer assumes the risk.
In the second quarter of 2017, total revenues from the Program Services segment were $21.0 million, an increase of $4.1 million, or 24%, from the second quarter of 2016. The growth in revenues was driven by increased ceding fees from both new and existing client programs.
Lender Services Segment
In Lender Services, the collateral protection business is fully vertically integrated as State National manages all aspects of these product offerings for its clients, including policy issuance and administration, underwriting and claims, which we believe is a competitive advantage in the marketplace. Additionally, the Company differentiates itself from competitors by establishing long-term relationships with clients and providing high-quality service and advanced technology.
In the second quarter of 2017, net premiums written from the Lender Services segment were $32.8 million, an increase of $2.9 million, or 10%, from the second quarter of 2016. Net premiums earned were $33.9 million in the second quarter of 2017, an increase of $5.0 million, or 17%, from the second quarter of 2016. Contributing to this increase in Lender Services premiums are sales of new accounts and loan portfolio growth from existing accounts driven by continued high levels of automobile sales, rising average automobile loan sizes and an aging U.S. automobile fleet.
Losses and loss adjustment expenses were $16.1 million in the second quarter of 2017, compared to $13.3 million in the same period last year. The loss ratio increased slightly to 47% in the second quarter from 46% in the second quarter last year, due to increased claim frequency and severity. The net expense ratio decreased to 40% in the second quarter 2017 from 43% in the second quarter 2016 due to our ability to effectively leverage fixed costs. The overall result is an improved combined ratio for the quarter of 87% compared to 89% in the same period of 2016.
General and Administrative Expenses
General and administrative expenses in the second quarter of 2017 increased to $18.6 million from $17.1 million in the second quarter of 2016, reflecting investment in strategic growth and increased professional fees.
Balance Sheet
State National's balance sheet reflects low financial leverage with only $43.8 million of debt. This debt has limited covenant requirements and is interest-only until the early to mid-2030s.
State National's investment portfolio has a short duration and consists primarily of fixed income securities, the majority of which have investment grade ratings. The portfolio is laddered to allow for reinvestment of funds as rates change.
Approximately $2.6 billion of State National's assets are comprised of reinsurance recoverables that are primarily related to the Program Services segment. Offsetting these recoverables are unpaid losses, loss adjustment expenses and unearned premium liabilities for the same segment. Recoverables of approximately $1.7 billion are secured by collateral held in trust funds for our benefit or letters of credit. The remainder is ceded to highly rated, well capitalized reinsurers.
Recent Developments
On July 26, 2017, State National and Markel Corporation entered into a definitive agreement under which Markel Corporation will acquire State National. The transaction, which is subject to the approval of a majority of State National shareholders, approvals by relevant state insurance regulators and other customary closing conditions, is expected to close in the fourth quarter of 2017. State National will not be updating its outlook for fiscal 2017 and will not be holding a conference call to discuss its second quarter 2017 results.
Non-GAAP Reconciliation
The last page of this press release provides a reconciliation of EBITDA, a non-GAAP financial measure, to net income, its most directly comparable financial measure calculated and presented in accordance with GAAP.
About State National Companies, Inc.
State National Companies, Inc. (NASDAQ: SNC) is a leading specialty provider of property and casualty insurance services operating in two niche markets across the United States. In its Lender Services segment, the Company specializes in providing portfolio protection solutions which insures personal automobiles and other vehicles held as collateral for loans made by credit unions, banks and specialty finance companies. In its Program Services segment, the Company leverages its "A" (Excellent) A.M. Best rating, expansive licenses and reputation to provide access to the U.S. property and casualty insurance market in exchange for ceding fees. To learn more, please visit www.statenational.com. State National routinely posts important Company information on its website.
CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS
Various statements contained in this press release are forward-looking statements made pursuant to the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may include projections and estimates concerning the timing and success of specific projects and our future production, revenues, income and capital spending. Our forward-looking statements are generally, but not always, accompanied by words such as "estimate," "believe," "expect," "will," "plan," "target," "could" or other words that convey the uncertainty of future events or outcomes.
There can be no assurance that actual developments will be those anticipated by us. Actual results may differ materially from those expressed or implied in these statements as a result of significant risks and uncertainties, including, but not limited to, our ability to recover from our capacity providers, the cost and availability of reinsurance coverage, challenges to our use of issuing carrier or fronting arrangements by regulators or changes in state or federal insurance or other statutes or regulations, our dependence on a limited number of business partners, potential regulatory scrutiny of collateral protection insurance, level of new car sales, availability of credit for vehicle purchases and other factors affecting automobile financing, our ability to compete effectively, a downgrade in the financial strength ratings of our insurance subsidiaries, our ability to accurately underwrite and price our products and to maintain and establish accurate loss reserves, changes in interest rates or other changes in the financial markets, the effects of emerging claim and coverage issues, changes in the demand for our products, the effect of general economic conditions, breaches in data security or other disruptions with our technology, and changes in pricing or other competitive environments.
Forward-looking statements involve inherent risks and uncertainties that are difficult to predict, many of which are beyond our control. Additional information about these risks and uncertainties is contained in our filings with the Securities and Exchange Commission. The forward-looking statements in this press release speak only as of the date of this release, and we undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.
|
STATE NATIONAL COMPANIES, INC. |
|||||||
|
CONSOLIDATED BALANCE SHEETS |
|||||||
|
($ in thousands, except for share and per share information) |
|||||||
|
June 30, |
December 31, |
||||||
|
2017 |
2016 |
||||||
|
(Unaudited) |
|||||||
|
Assets: |
|||||||
|
Investments: |
|||||||
|
Fixed-maturity securities – available-for-sale, at fair value (amortized cost – $377,101, $329,994, respectively) |
$ |
382,518 |
$ |
332,107 |
|||
|
Equity securities – available-for-sale, at fair value (cost – $2,036, $3,271, respectively) |
2,134 |
3,224 |
|||||
|
Total investments |
384,652 |
335,331 |
|||||
|
Cash and cash equivalents |
47,979 |
91,698 |
|||||
|
Restricted cash and investments |
16,746 |
2,958 |
|||||
|
Accounts receivable from agents, net |
120,214 |
35,964 |
|||||
|
Reinsurance recoverable on paid losses |
1,972 |
1,430 |
|||||
|
Deferred acquisition costs |
1,106 |
1,194 |
|||||
|
Reinsurance recoverables |
2,607,559 |
2,342,864 |
|||||
|
Property and equipment, net (includes land held for sale – $1,034, $1,034, respectively) |
16,876 |
16,163 |
|||||
|
Interest receivable |
2,333 |
2,112 |
|||||
|
Income taxes receivable |
174 |
329 |
|||||
|
Deferred income taxes, net |
28,202 |
28,858 |
|||||
|
Goodwill and intangible assets, net |
14,539 |
12,588 |
|||||
|
Other assets |
6,656 |
5,248 |
|||||
|
Total assets |
$ |
3,249,008 |
$ |
2,876,737 |
|||
|
Liabilities: |
|||||||
|
Unpaid losses and loss adjustment expenses |
$ |
1,858,105 |
$ |
1,703,706 |
|||
|
Unearned premiums |
787,051 |
680,691 |
|||||
|
Allowance for policy cancellations |
54,541 |
66,418 |
|||||
|
Deferred ceding fees |
39,385 |
32,226 |
|||||
|
Accounts payable to agents |
2,121 |
2,639 |
|||||
|
Accounts payable to insurance companies |
94,259 |
14,871 |
|||||
|
Debt, net |
43,804 |
43,783 |
|||||
|
Other liabilities |
49,256 |
36,023 |
|||||
|
Total liabilities |
2,928,522 |
2,580,357 |
|||||
|
Shareholders' equity: |
|||||||
|
Common stock, $.001 par value (150,000,000 shares authorized; 42,173,561 and 41,924,440 shares issued at June 30, 2017 and December 31, 2016, respectively) |
42 |
42 |
|||||
|
Preferred stock, $.001 par value (10,000,000 shares authorized; no shares issued and outstanding at June 30, 2017 and December 31, 2016) |
— |
— |
|||||
|
Additional paid-in capital |
231,654 |
229,297 |
|||||
|
Retained earnings |
85,910 |
66,230 |
|||||
|
Accumulated other comprehensive income |
2,880 |
811 |
|||||
|
Total shareholders' equity |
320,486 |
296,380 |
|||||
|
Total liabilities and shareholders' equity |
$ |
3,249,008 |
$ |
2,876,737 |
|||
|
STATE NATIONAL COMPANIES, INC. |
||||||||||||
|
CONSOLIDATED STATEMENTS OF INCOME |
||||||||||||
|
(Unaudited) |
||||||||||||
|
($ in thousands, except for per share information) |
||||||||||||
|
Three Months Ended |
Six Months Ended |
|||||||||||
|
June 30, |
June 30, |
June 30, |
June 30, |
|||||||||
|
2017 |
2016 |
2017 |
2016 |
|||||||||
|
Revenues: |
||||||||||||
|
Premiums earned |
$ |
33,934 |
$ |
28,916 |
$ |
70,442 |
$ |
60,593 |
||||
|
Commission income |
322 |
305 |
598 |
626 |
||||||||
|
Ceding fees |
20,998 |
16,917 |
38,643 |
33,161 |
||||||||
|
Net investment income |
2,288 |
2,100 |
4,439 |
4,140 |
||||||||
|
Realized net investment gains (losses) |
523 |
282 |
2,399 |
(356) |
||||||||
|
Other income |
530 |
459 |
1,061 |
915 |
||||||||
|
58,595 |
48,979 |
117,582 |
99,079 |
|||||||||
|
Expenses: |
||||||||||||
|
Losses and loss adjustment expenses |
16,135 |
13,743 |
34,966 |
28,832 |
||||||||
|
Commissions |
1,703 |
1,130 |
3,277 |
2,827 |
||||||||
|
Taxes, licenses, and fees |
914 |
804 |
1,866 |
1,506 |
||||||||
|
General and administrative |
18,618 |
17,148 |
37,746 |
34,142 |
||||||||
|
Interest expense |
612 |
553 |
1,200 |
1,090 |
||||||||
|
Total expenses |
37,982 |
33,378 |
79,055 |
68,397 |
||||||||
|
Income (loss) before income taxes |
20,613 |
15,601 |
38,527 |
30,682 |
||||||||
|
Income taxes: |
||||||||||||
|
Current tax expense (benefit) |
8,551 |
6,137 |
14,260 |
10,491 |
||||||||
|
Deferred tax expense (benefit) |
(1,173) |
(524) |
(458) |
533 |
||||||||
|
7,378 |
5,613 |
13,802 |
11,024 |
|||||||||
|
Net income (loss) |
$ |
13,235 |
$ |
9,988 |
$ |
24,725 |
$ |
19,658 |
||||
|
Net income (loss) per share attributable to common shareholders: |
||||||||||||
|
Basic earnings per share |
$ |
0.32 |
$ |
0.24 |
$ |
0.59 |
$ |
0.46 |
||||
|
Diluted earnings per share |
0.31 |
0.24 |
0.58 |
0.46 |
||||||||
|
Dividends, per share |
$ |
0.06 |
$ |
0.06 |
$ |
0.12 |
$ |
0.12 |
||||
|
Weighted-average common shares outstanding – basic |
41,669,172 |
42,310,242 |
41,641,374 |
42,326,799 |
||||||||
|
Weighted-average common shares outstanding – diluted |
42,908,190 |
42,321,607 |
42,710,444 |
42,357,960 |
||||||||
|
Program Services Segment — Results of Operations |
||||||||||||
|
Unaudited |
||||||||||||
|
Three Months Ended |
Six Months Ended |
|||||||||||
|
June 30, |
June 30, |
|||||||||||
|
($ in thousands) |
2017 |
2016 |
2017 |
2016 |
||||||||
|
Revenues: |
||||||||||||
|
Ceding fees |
$ |
20,998 |
16,917 |
$ |
38,643 |
$ |
33,161 |
|||||
|
Total revenues |
20,998 |
16,917 |
38,643 |
33,161 |
||||||||
|
Expenses: |
||||||||||||
|
Losses and loss adjustment expenses |
80 |
396 |
(170) |
905 |
||||||||
|
Commissions |
2 |
2 |
4 |
3 |
||||||||
|
Taxes, licenses, and fees |
15 |
3 |
45 |
11 |
||||||||
|
General and administrative |
4,177 |
4,011 |
8,496 |
7,119 |
||||||||
|
Total expenses |
4,274 |
4,412 |
8,375 |
8,038 |
||||||||
|
Income (loss) before income taxes |
$ |
16,724 |
$ |
12,505 |
$ |
30,268 |
$ |
25,123 |
||||
|
Gross premiums written |
$ |
482,843 |
$ |
336,395 |
$ |
827,841 |
$ |
607,421 |
||||
|
Gross premiums earned |
$ |
385,479 |
$ |
293,602 |
$ |
716,886 |
$ |
560,627 |
||||
|
Lender Services Segment — Results of Operations |
|||||||||||||
|
Unaudited |
|||||||||||||
|
Three Months Ended |
Six Months Ended |
||||||||||||
|
June 30, |
June 30, |
||||||||||||
|
($ in thousands) |
2017 |
2016 |
2017 |
2016 |
|||||||||
|
Revenues: |
|||||||||||||
|
Premiums earned |
$ |
33,934 |
$ |
28,916 |
$ |
70,442 |
$ |
60,593 |
|||||
|
Commission income |
322 |
305 |
598 |
626 |
|||||||||
|
Other income |
534 |
471 |
1,073 |
919 |
|||||||||
|
Total revenues |
34,790 |
29,692 |
72,113 |
62,138 |
|||||||||
|
Expenses: |
|||||||||||||
|
Losses and loss adjustment expenses |
16,055 |
13,347 |
35,136 |
27,927 |
|||||||||
|
Commissions |
1,701 |
1,128 |
3,273 |
2,824 |
|||||||||
|
Taxes, licenses, and fees |
899 |
801 |
1,821 |
1,495 |
|||||||||
|
General and administrative |
10,960 |
10,528 |
22,699 |
21,135 |
|||||||||
|
Total expenses |
29,615 |
25,804 |
62,929 |
53,381 |
|||||||||
|
Income (loss) before income taxes |
$ |
5,175 |
$ |
3,888 |
$ |
9,184 |
$ |
8,757 |
|||||
|
Net loss ratio |
47.3 |
% |
46.2 |
% |
49.9 |
% |
46.1 |
% |
|||||
|
Net expense ratio |
40.0 |
% |
43.1 |
% |
39.4 |
% |
42.0 |
% |
|||||
|
Net combined ratio |
87.3 |
% |
89.3 |
% |
89.3 |
% |
88.1 |
% |
|||||
|
Gross premiums written |
$ |
39,825 |
$ |
36,483 |
$ |
81,819 |
$ |
68,942 |
|||||
|
Net premiums written |
$ |
32,787 |
$ |
29,884 |
$ |
66,624 |
$ |
56,916 |
|||||
|
Corporate Segment — Results of Operations |
|||||||||||||
|
Unaudited |
|||||||||||||
|
Three Months Ended |
Six Months Ended |
||||||||||||
|
June 30, |
June 30, |
||||||||||||
|
($ in thousands) |
2017 |
2016 |
2017 |
2016 |
|||||||||
|
Revenues: |
|||||||||||||
|
Net investment income |
$ |
2,288 |
$ |
2,100 |
$ |
4,439 |
$ |
4,140 |
|||||
|
Realized net investment gains (losses) |
523 |
282 |
2,399 |
(356) |
|||||||||
|
Other income |
(4) |
(12) |
(12) |
(4) |
|||||||||
|
Total revenues |
2,807 |
2,370 |
6,826 |
3,780 |
|||||||||
|
Expenses: |
|||||||||||||
|
General and administrative |
3,481 |
2,609 |
6,551 |
5,888 |
|||||||||
|
Interest expense |
612 |
553 |
1,200 |
1,090 |
|||||||||
|
Total expenses |
4,093 |
3,162 |
7,751 |
6,978 |
|||||||||
|
Income (loss) before income taxes |
(1,286) |
(792) |
(925) |
(3,198) |
|||||||||
|
Income tax expense (benefit) |
7,378 |
5,613 |
13,802 |
11,024 |
|||||||||
|
Net income (loss) |
$ |
(8,664) |
$ |
(6,405) |
$ |
(14,727) |
$ |
(14,222) |
|||||
Non-GAAP Reconciliation
The accompanying information provides a reconciliation of this non-GAAP financial measure to its most directly comparable financial measure calculated and presented in accordance with accounting principles generally accepted in the United States of America ("GAAP"). This non-GAAP financial measure should not be considered as an alternative to GAAP measures such as net income, earnings per share, return on equity or any other GAAP measure of liquidity or financial performance.
Earnings before interest, taxes, depreciation and amortization or EBITDA, is considered a non-GAAP financial measure because it reflects adjustments to net income for interest expense, income tax expense, and depreciation and amortization. Management believes this measure is helpful to investors because it provides a supplemental measure of evaluating core financial performance between periods.
|
State National Companies, Inc. |
|||||||||||||
|
Reconciliation of Non-GAAP Financial Measures |
|||||||||||||
|
(unaudited) |
|||||||||||||
|
($ in thousands) |
|||||||||||||
|
Three Months Ended |
Six Months Ended |
||||||||||||
|
June 30, |
June 30, |
||||||||||||
|
2017 |
2016 |
2017 |
2016 |
||||||||||
|
EBITDA |
$ |
22,121 |
$ |
17,160 |
$ |
41,558 |
$ |
33,797 |
|||||
|
Reconciliation of EBITDA: |
|||||||||||||
|
Net income |
$ |
13,235 |
$ |
9,988 |
$ |
24,725 |
$ |
19,658 |
|||||
|
Plus: Interest expense |
612 |
553 |
1,200 |
1,090 |
|||||||||
|
Plus: Income tax expense |
7,378 |
5,613 |
13,802 |
11,024 |
|||||||||
|
Plus: Depreciation and amortization |
896 |
1,006 |
1,831 |
2,025 |
|||||||||
|
EBITDA |
$ |
22,121 |
$ |
17,160 |
$ |
41,558 |
$ |
33,797 |
|||||
|
CONTACTS: |
State National Companies, Inc. |
|
David Hale, COO & CFO |
|
|
817-265-2000 |
|
|
Dennard • Lascar Associates |
|
|
Rick Black |
|
|
713-529-6600 |
View original content:http://www.prnewswire.com/news-releases/state-national-companies-reports-second-quarter-2017-results-300501314.html
SOURCE State National Companies, Inc.