Nevada
|
95-2583928
|
(State
or Other Jurisdiction of
|
(I.R.S.
Employee
|
Incorporation
or Organization)
|
Identification
No.)
|
|
|
23251
Mulholland Drive, Woodland Hills, California
91364
|
|
(Address
of Principal Executive Offices) (Zip
Code)
|
September
30
|
December
31
|
|||||||
2007
|
2006
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Investments
|
||||||||
Available
for sale:
|
||||||||
Fixed
maturities, at fair value (amortized cost: September 30,
2007
$139,446,753; December 31,
2006 $140,492,328)
|
$ |
140,579,293
|
$ |
140,164,942
|
||||
Short-term
investments, at cost
|
7,344,807
|
6,820,007
|
||||||
Total
Investments
|
147,924,100
|
146,984,949
|
||||||
Cash
|
78,199
|
34,535
|
||||||
Accrued
investment income
|
1,901,971
|
1,762,586
|
||||||
Premiums
and notes receivable, net
|
5,336,543
|
5,841,749
|
||||||
Reinsurance
recoverable:
|
||||||||
Paid
losses and loss adjustment expenses
|
353,616
|
268,355
|
||||||
Unpaid
losses and loss adjustment expenses
|
25,824,929
|
23,519,687
|
||||||
Deferred
policy acquisition costs
|
5,851,844
|
6,430,265
|
||||||
Property
and equipment (net of accumulated depreciation)
|
638,777
|
739,080
|
||||||
Deferred
income taxes
|
1,054,730
|
1,473,024
|
||||||
Other
assets
|
1,145,691
|
747,606
|
||||||
Total
Assets
|
$ |
190,110,400
|
$ |
187,801,836
|
||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
LIABILITIES
|
||||||||
Unpaid
losses and loss adjustment expenses
|
$ |
93,104,002
|
$ |
93,596,117
|
||||
Unearned
premiums
|
23,124,444
|
26,434,187
|
||||||
Advance
premium and premium deposits
|
2,496,403
|
1,802,243
|
||||||
Income
taxes payable
|
-
|
1,605,385
|
||||||
Accrued
expenses and other liabilities
|
4,386,649
|
3,492,882
|
||||||
Total
Liabilities
|
$ |
123,111,498
|
$ |
126,930,814
|
||||
STOCKHOLDERS' EQUITY
|
||||||||
Common
stock, no par – authorized 10,000,000 shares; issued
and
outstanding
shares 5,625,208 at September 30, 2007, and 5,592,119 at December
31,
2006
|
$ |
3,662,512
|
$ |
3,236,745
|
||||
Accumulated
other comprehensive income (loss)
|
747,477
|
(216,074 | ) | |||||
Retained
earnings
|
62,588,913
|
57,850,351
|
||||||
Total
Stockholders’
Equity
|
$ |
66,998,902
|
$ |
60,871,022
|
||||
Total
Liabilities and
Stockholders' Equity
|
$ |
190,110,400
|
$ |
187,801,836
|
Three
Months Ended September 30
|
Nine
Months Ended
September
30
|
|||||||||||||||
2007
|
2006
|
2007
|
2006
|
|||||||||||||
REVENUES
|
||||||||||||||||
Insurance
Company Revenues
|
||||||||||||||||
Premium
earned
|
$
|
12,053,155
|
$ |
14,006,664
|
$ |
37,185,654
|
$ |
43,145,433
|
||||||||
Premium
ceded
|
2,853,754
|
3,330,008
|
8,793,510
|
10,449,076
|
||||||||||||
Net
premium earned
|
9,199,401
|
10,676,656
|
28,392,144
|
32,696,357
|
||||||||||||
Net
investment income
|
1,716,618
|
1,522,453
|
4,999,898
|
4,276,772
|
||||||||||||
Other
income
|
27,740
|
22,394
|
57,240
|
69,614
|
||||||||||||
Total
Insurance Company Revenues
|
10,943,759
|
12,221,503
|
33,449,282
|
37,042,743
|
||||||||||||
Other
Revenues from Insurance Operations
|
||||||||||||||||
Gross
commissions and fees
|
1,362,736
|
1,242,068
|
3,966,485
|
3,766,748
|
||||||||||||
Investment
income
|
36,993
|
25,781
|
115,142
|
70,781
|
||||||||||||
Finance
charges and fees
|
133,463
|
168,280
|
424,487
|
513,466
|
||||||||||||
Other
income
|
3,298
|
1,700
|
9,794
|
6,415
|
||||||||||||
Total
Revenues
|
12,480,249
|
13,659,332
|
37,965,190
|
41,400,153
|
||||||||||||
EXPENSES
|
||||||||||||||||
Losses
and loss adjustment expenses
|
5,685,253
|
5,718,427
|
17,103,329
|
18,289,995
|
||||||||||||
Policy
acquisition costs
|
2,096,113
|
2,252,267
|
6,396,708
|
7,018,530
|
||||||||||||
Salaries and employee benefits
|
1,431,967
|
1,434,854
|
4,316,618
|
4,117,907
|
||||||||||||
Commissions to agents/brokers
|
266,661
|
136,787
|
707,158
|
447,213
|
||||||||||||
Other operating expenses
|
827,958
|
712,350
|
2,291,805
|
2,194,547
|
||||||||||||
Total
Expenses
|
10,307,952
|
10,254,685
|
30,815,618
|
32,068,192
|
||||||||||||
Income
Before Taxes
|
2,172,297
|
3,404,647
|
7,149,572
|
9,331,961
|
||||||||||||
Income
tax provision
|
638,046
|
1,190,501
|
2,300,409
|
3,273,545
|
||||||||||||
Net
Income
|
$
|
1,534,251
|
$ |
2,214,146
|
$ |
4,849,163
|
$ |
6,058,416
|
||||||||
PER
SHARE DATA:
|
||||||||||||||||
Basic
|
||||||||||||||||
Earnings
Per Share
|
$ |
0.27
|
$ |
0.40
|
$ |
0.86
|
$ |
1.09
|
||||||||
Weighted
Average Shares
|
5,624,724
|
5,590,452
|
5,610,274
|
5,559,820
|
||||||||||||
Diluted
|
||||||||||||||||
Earnings
Per Share
|
$ |
0.27
|
$ |
0.39
|
$ |
0.85
|
$ |
1.07
|
||||||||
Weighted
Average Shares
|
5,686,097
|
5,661,251
|
5,682,751
|
5,648,124
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30
|
September
30
|
|||||||||||||||
2007
|
2006
|
2007
|
2006
|
|||||||||||||
Net
Income
|
$ |
1,534,251
|
$ |
2,214,146
|
$ |
4,849,163
|
$ |
6,058,416
|
||||||||
Other
changes in comprehensive income, net of tax:
|
||||||||||||||||
Unrealized
gains on securities classified as available-for-sale
arising during
the period
|
1,021,881
|
585,200
|
963,551
|
207,940
|
||||||||||||
Comprehensive Income
|
$ |
2,556,132
|
$ |
2,799,346
|
$ |
5,812,714
|
$ |
6,266,356
|
For
the Nine Months Ended
|
||||||||
September
30
|
||||||||
2007
|
2006
|
|||||||
Cash
Flows from Operating Activities:
|
||||||||
Net
Income
|
$ |
4,849,163
|
$ |
6,058,416
|
||||
Adjustments
to reconcile net income to net cash from operations
|
||||||||
Depreciation
|
182,317
|
177,600
|
||||||
Bond
amortization, net
|
(44,746 | ) | (19,041 | ) | ||||
Changes
in assets and liabilities
|
||||||||
Premium,
notes and investment income receivable
|
365,821
|
131,904
|
||||||
Reinsurance
recoverable
|
(2,390,503 | ) |
2,762,817
|
|||||
Deferred
policy acquisitions costs
|
578,421
|
764,040
|
||||||
Other
assets
|
(42,320 | ) |
72,755
|
|||||
Reserve
for unpaid losses and loss adjustment expenses
|
(492,115 | ) | (970,047 | ) | ||||
Unearned
premium reserve
|
(3,309,743 | ) | (3,728,730 | ) | ||||
Funds
held as security and advanced premiums
|
694,160
|
275,465
|
||||||
Accrued
expenses and other liabilities
|
893,767
|
(149,802 | ) | |||||
Tax
benefit from disqualified incentive stock options
|
(129,402 | ) | (196,464 | ) | ||||
Income
taxes current/deferred
|
(1,909,830 | ) |
460,533
|
|||||
Net
Cash (Used in) Provided by
Operations
|
(755,010 | ) |
5,639,446
|
|||||
Investing
Activities
|
||||||||
Purchase
of fixed maturity
investments
|
(44,609,678 | ) | (51,454,624 | ) | ||||
Proceeds
from maturity of fixed
maturity investments
|
45,700,000
|
51,047,000
|
||||||
Net
(increase) in short-term
investments
|
(524,800 | ) | (5,564,818 | ) | ||||
Additions
to property and
equipment
|
(82,014 | ) | (132,040 | ) | ||||
Net
Cash Provided by (Used in)
Investing Activities
|
483,508
|
(6,104,482 | ) | |||||
Financing
Activities
|
||||||||
Proceeds
from exercise of stock
options
|
301,025
|
313,132
|
||||||
Tax
benefit from disqualified incentive stock options
|
129,402
|
196,464
|
||||||
Repurchase
of common
stock
|
(115,261 | ) |
-
|
|||||
Net
Cash Provided by Financing
Activities
|
315,166
|
509,596
|
||||||
Net
increase in cash
|
43,664
|
44,560
|
||||||
Cash
at beginning of
period
|
34,535
|
13,472
|
||||||
Cash
at End of
Period
|
$ |
78,199
|
$ |
58,032
|
||||
Supplemental
Cash Flow Information
|
||||||||
Cash
paid during the period for
Income Taxes
|
$ |
4,200,701
|
$ |
3,050,651
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30
|
September
30
|
|||||||||||||||
2007
|
2006
|
2007
|
2006
|
|||||||||||||
Basic
Earnings Per Share
|
||||||||||||||||
Net
income numerator
|
$ |
1,534,251
|
$ |
2,214,146
|
$ |
4,849,163
|
$ |
6,058,416
|
||||||||
Weighted
average shares outstanding denominator
|
5,624,724
|
5,590,452
|
5,610,274
|
5,559,820
|
||||||||||||
Basic
Earnings Per Share
|
$ |
0.27
|
$ |
0.40
|
$ |
0.86
|
$ |
1.09
|
||||||||
Diluted
Earnings Per Share
|
||||||||||||||||
Net
income numerator
|
$ |
1,534,251
|
$ |
2,214,146
|
$ |
4,849,163
|
$ |
6,058,416
|
||||||||
Weighted
average shares outstanding
|
5,624,724
|
5,590,452
|
5,610,274
|
5,559,820
|
||||||||||||
Effect
of diluted securities
|
61,373
|
70,799
|
72,477
|
88,304
|
||||||||||||
Diluted
shares outstanding denominator
|
5,686,097
|
5,661,251
|
5,682,751
|
5,648,124
|
||||||||||||
Diluted
Earnings Per Share
|
$ |
0.27
|
$ |
0.39
|
$ |
0.85
|
$ |
1.07
|
Three
Months Ended September 30
|
Nine
Months EndedSeptember 30
|
|||||||||||||||
2007
|
2006
|
2007
|
2006
|
|||||||||||||
Revenues
|
||||||||||||||||
Insurance
company operation
|
$ |
10,943,759
|
$ |
12,221,503
|
$ |
33,449,282
|
$ |
37,042,743
|
||||||||
Other
insurance operations
|
4,687,663
|
5,110,087
|
13,930,898
|
15,183,942
|
||||||||||||
Intersegment
eliminations (1)
|
(3,151,173 | ) | (3,672,258 | ) | (9,414,990 | ) | (10,826,532 | ) | ||||||||
Total
other insurance operations
|
1,536,490
|
1,437,829
|
4,515,908
|
4,357,410
|
||||||||||||
Total
Revenues
|
$ |
12,480,249
|
$ |
13,659,332
|
$ |
37,965,190
|
$ |
41,400,153
|
||||||||
Income
(Loss) Before Income Taxes
|
||||||||||||||||
Insurance
company operation
|
$ |
2,618,111
|
$ |
3,540,983
|
$ |
8,713,122
|
$ |
10,046,390
|
||||||||
Other
insurance operations
|
(445,814 | ) | (136,336 | ) | (1,563,550 | ) | (714,429 | ) | ||||||||
Total
Income Before Income Taxes
|
$ |
2,172,297
|
$ |
3,404,647
|
$ |
7,149,572
|
$ |
9,331,961
|
As
of September 30
|
||||||||
2007
|
2006
|
|||||||
Assets
|
||||||||
Insurance
company operation
|
$ |
170,551,590
|
$ |
170,387,293
|
||||
Intersegment
eliminations (2)
|
(1,186,345 | ) | (1,407,216 | ) | ||||
Total
insurance company operation
|
169,365,245
|
168,980,077
|
||||||
Other
insurance operations
|
20,745,155
|
19,519,940
|
||||||
Total
Assets
|
$ |
190,110,400
|
$ |
188,500,017
|
(1)
|
Intersegment
revenue eliminations reflect commission paid by Crusader to Unifax
Insurance Systems, Inc., (Unifax) a wholly owned subsidiary of
the
Company.
|
(2)
|
Intersegment
asset eliminations reflect the elimination of Crusader receivables
and
Unifax payables.
|
Three
Months Ended September 30
|
Nine
Months Ended September 30
|
|||||||||||||||||||||||
2007
|
2006
|
Increase
(Decrease)
|
2007
|
2006
|
Increase
(Decrease)
|
|||||||||||||||||||
Net
premium earned
|
$ |
9,199,401
|
$ |
10,676,656
|
$ | (1,477,255 | ) | $ |
28,392,144
|
$ |
32,696,357
|
$ | (4,304,213 | ) | ||||||||||
Less:
|
||||||||||||||||||||||||
Losses
and loss adjustment expenses
|
5,685,253
|
5,718,427
|
(33,174 | ) |
17,103,329
|
18,289,995
|
(1,186,666 | ) | ||||||||||||||||
Policy
acquisition costs
|
2,096,113
|
2,252,267
|
(156,154 | ) |
6,396,708
|
7,018,530
|
(621,822 | ) | ||||||||||||||||
Total
|
7,781,366
|
7,970,694
|
(189,328 | ) |
23,500,037
|
25,308,525
|
(1,808,488 | ) | ||||||||||||||||
Underwriting
Profit (Before Income Taxes)
|
$ |
1,418,035
|
$ |
2,705,962
|
$ | (1,287,927 | ) | $ |
4,892,107
|
$ |
7,387,832
|
$ | (2,495,725 | ) |
Three
Months Ended September 30
|
Nine
Months Ended September 30
|
|||||||||||||||||||||||
Increase
|
Increase
|
|||||||||||||||||||||||
2007
|
2006
|
(Decrease)
|
2007
|
2006
|
(Decrease)
|
|||||||||||||||||||
Direct
earned premium
|
$ |
12,053,155
|
$ |
14,006,664
|
$ | (1,953,509 | ) | $ |
37,185,654
|
$ |
43,145,433
|
$ | (5,959,779 | ) | ||||||||||
Earned
ceded premium:
|
||||||||||||||||||||||||
ExExcluding
provisionally rated
ceded premium
|
2,852,967
|
3,422,262
|
(569,295 | ) |
8,822,079
|
10,517,027
|
(1,694,948 | ) | ||||||||||||||||
Provisionally
rated ceded premium
|
787
|
(92,254 | ) |
93,041
|
(28,569 | ) | (67,951 | ) |
39,382
|
|||||||||||||||
Total
Earned Ceded Premium
|
2,853,754
|
3,330,008
|
(476,254 | ) |
8,793,510
|
10,449,076
|
(1,655,566 | ) | ||||||||||||||||
Ceding
commission
|
(875,065 | ) | (1,081,140 | ) |
206,075
|
(2,706,611 | ) | (3,330,526 | ) |
623,915
|
||||||||||||||
Total
Earned Ceded Premium
Net of Ceding Commission
|
$ |
1,978,689
|
$ |
2,248,868
|
$ | (270,179 | ) | $ |
6,086,899
|
$ |
7,118,550
|
$ | (1,031,651 | ) |
Three
Months Ended September 30
|
Nine
Months Ended September 30
|
|||||||||||||||
2007
|
2006
|
2007
|
2006
|
|||||||||||||
Average
Invested Assets
|
$ |
146,845,497
|
$ |
144,725,503
|
$ |
147,051,948
|
$ |
143,596,530
|
||||||||
Total
Investment Income
|
$ |
1,753,611
|
$ |
1,548,234
|
$ |
5,115,040
|
$ |
4,347,553
|
||||||||
Annualized
Yield onAverage Invested Assets
|
4.8 | % | 4.3 | % | 4.6 | % | 4.0 | % |
Maturities
by
Calendar
Year
|
Par
Value
|
Amortized
Cost
|
Fair
Value
|
Weighted
Average Yield
|
||||||||||||
December
31, 2007
|
$ |
24,575,000
|
$ |
24,573,875
|
$ |
24,584,160
|
4.4 | % | ||||||||
December
31, 2008
|
49,360,000
|
49,354,125
|
49,578,841
|
4.9 | % | |||||||||||
December
31, 2009
|
33,200,000
|
33,249,647
|
33,594,183
|
4.9 | % | |||||||||||
December
31, 2010
|
100,000
|
100,000
|
100,000
|
4.1 | % | |||||||||||
December
31, 2011
|
7,250,000
|
7,234,272
|
7,350,234
|
4.6 | % | |||||||||||
December
31, 2012
|
25,000,000
|
24,934,834
|
25,371,875
|
4.7 | % | |||||||||||
Total
|
$ |
139,485,000
|
$ |
139,446,753
|
$ |
140,579,293
|
4.7 | % |
Gross
|
||||||||
Market
|
Unrealized
|
|||||||
Value
|
Loss
|
|||||||
0-6
months
|
$ |
1,077,225
|
$ |
409
|
||||
7-12
months
|
-
|
-
|
||||||
Over
12 months
|
2,889,122
|
33,679
|
||||||
Total
|
$ |
3,966,347
|
$ |
34,088
|
Three
Months Ended September 30
|
Nine
Months Ended September 30
|
|||||||||||||||||||||||
Increase
|
|
Increase
|
||||||||||||||||||||||
2007
|
2006
|
(Decrease)
|
2007
|
2006
|
(Decrease)
|
|||||||||||||||||||
Policy
fee income
|
$ |
589,775
|
$ |
667,232
|
$ | (77,457 | ) | $ |
1,761,359
|
$ |
2,004,483
|
$ | (243,124 | ) | ||||||||||
Health
insurance program
commission income
|
607,921
|
409,098
|
198,823
|
1,656,781
|
1,211,772
|
445,009
|
||||||||||||||||||
Membership
and fee income
|
78,386
|
75,474
|
2,912
|
232,462
|
228,602
|
3,860
|
||||||||||||||||||
Other
commission and fee income
|
(1,338 | ) |
7,707
|
(9,045 | ) |
11,608
|
32,017
|
(20,409 | ) | |||||||||||||||
Daily
automobile rental insurance program:
|
||||||||||||||||||||||||
Commission income (excluding
contingent commission)
|
87,992
|
82,557
|
5,435
|
257,736
|
236,236
|
21,500
|
||||||||||||||||||
Contingent
commission
|
-
|
-
|
-
|
46,539
|
53,638
|
(7,099 | ) | |||||||||||||||||
Total
|
$ |
1,362,736
|
$ |
1,242,068
|
$ |
120,668
|
$ |
3,966,485
|
$ |
3,766,748
|
$ |
199,737
|
September
30 2007
|
December
31 2006
|
Increase
(Decrease)
|
||||||||||
Fixed
maturity bonds (at amortized value)
|
$ |
139,046,753
|
$ |
140,092,328
|
$ | (1,045,575 | ) | |||||
Short-term
cash investments (at cost)
|
7,344,807
|
6,820,007
|
524,800
|
|||||||||
Certificates
of deposit (over 1 year, at cost)
|
400,000
|
400,000
|
-
|
|||||||||
Total
Invested Assets
|
$ |
146,791,560
|
$ |
147,312,335
|
$ | (520,775 | ) |
Pursuant
to the requirements 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.
UNICO
AMERICAN CORPORATION
|