þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Puerto Rico
|
66-0555678
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
1441 F.D. Roosevelt Avenue
|
||
San Juan, Puerto Rico
|
00920
|
|
(Address of principal executive offices)
|
(Zip code)
|
(787) 749-4949
|
(Registrant’s telephone number, including area code)
|
Not applicable
|
(Former name, former address and former fiscal year, if changed since last report)
|
Large accelerated filer ¨
|
Accelerated filer þ
|
Non-accelerated filer ¨
|
Smaller reporting company ¨
|
Title of each class
|
Outstanding at June 30, 2012
|
|
Common Stock Class A, $1.00 par value
|
9,042,809
|
|
Common Stock Class B, $1.00 par value
|
19,354,401
|
3
|
|
3
|
|
35
|
|
35
|
|
35
|
|
37
|
|
37
|
|
37
|
|
38
|
|
40
|
|
43
|
|
45
|
|
47
|
|
47
|
|
48
|
|
48
|
|
48
|
|
49
|
|
49
|
|
49
|
|
49
|
|
50
|
|
51
|
June 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
Assets
|
||||||||
Investments and cash:
|
||||||||
Securities available for sale, at fair value:
|
||||||||
Fixed maturities
|
$ | 995,482 | $ | 988,894 | ||||
Equity securities
|
201,533 | 144,408 | ||||||
Securities held to maturity, at amortized cost:
|
||||||||
Fixed maturities
|
4,121 | 13,684 | ||||||
Policy loans
|
6,167 | 6,307 | ||||||
Cash and cash equivalents
|
164,958 | 71,834 | ||||||
Total investments and cash
|
1,372,261 | 1,225,127 | ||||||
Premiums and other receivables, net
|
322,032 | 287,184 | ||||||
Deferred policy acquisition costs and value of business acquired
|
161,724 | 155,788 | ||||||
Property and equipment, net
|
97,476 | 81,872 | ||||||
Deferred tax asset
|
28,190 | 28,707 | ||||||
Goodwill
|
25,397 | 25,397 | ||||||
Other assets
|
76,633 | 76,502 | ||||||
Total assets
|
$ | 2,083,713 | $ | 1,880,577 | ||||
Liabilities and Stockholders' Equity
|
||||||||
Claim liabilities
|
421,894 | 391,259 | ||||||
Liability for future policy benefits
|
264,704 | 254,194 | ||||||
Unearned premiums
|
182,920 | 94,772 | ||||||
Policyholder deposits
|
94,069 | 76,753 | ||||||
Liability to Federal Employees' Health Benefits Program (FEHBP)
|
14,282 | 19,051 | ||||||
Accounts payable and accrued liabilities
|
148,207 | 151,052 | ||||||
Deferred tax liability
|
27,819 | 24,603 | ||||||
Short-term borrowings | 2,855 | - | ||||||
Long-term borrowings
|
127,250 | 114,387 | ||||||
Liability for pension benefits
|
74,686 | 77,547 | ||||||
Total liabilities
|
1,358,686 | 1,203,618 | ||||||
Stockholders’ equity:
|
||||||||
Triple-S Management Corporation stockholders' equity
|
||||||||
Common stock Class A, $1 par value. Authorized 100,000,000 shares; issued and outstanding 9,042,809 at June 30, 2012 and December 31, 2011
|
9,043 | 9,043 | ||||||
Common stock Class B, $1 par value. Authorized 100,000,000 shares; issued and outstanding 19,354,401 and 19,321,524 shares at June 30, 2012 and December 31, 2011, respectively
|
19,354 | 19,322 | ||||||
Additional paid-in capital
|
145,306 | 144,302 | ||||||
Retained earnings
|
510,278 | 485,729 | ||||||
Accumulated other comprehensive income
|
40,707 | 18,563 | ||||||
Total Triple-S Management Corporation stockholders' equity
|
724,688 | 676,959 | ||||||
Noncontrolling interest in consolidated subsididary
|
339 | - | ||||||
Total stockholders' equity
|
725,027 | 676,959 | ||||||
Total liabilities and stockholders’ equity
|
$ | 2,083,713 | $ | 1,880,577 |
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Revenues:
|
||||||||||||||||
Premiums earned, net
|
$ | 582,246 | $ | 509,843 | $ | 1,129,550 | $ | 995,114 | ||||||||
Administrative service fees
|
27,768 | 6,962 | 55,292 | 13,557 | ||||||||||||
Net investment income
|
11,562 | 12,654 | 22,754 | 24,452 | ||||||||||||
Other operating revenues
|
1,105 | - | 2,152 | - | ||||||||||||
Total operating revenues
|
622,681 | 529,459 | 1,209,748 | 1,033,123 | ||||||||||||
Net realized investment gains
|
458 | 6,995 | 2,136 | 12,888 | ||||||||||||
Net unrealized investment loss on trading securities
|
- | (119 | ) | - | (1,260 | ) | ||||||||||
Other income, net
|
(154 | ) | 466 | 916 | 480 | |||||||||||
Total revenues
|
622,985 | 536,801 | 1,212,800 | 1,045,231 | ||||||||||||
Benefits and expenses:
|
||||||||||||||||
Claims incurred
|
496,249 | 427,941 | 971,893 | 830,514 | ||||||||||||
Operating expenses
|
102,268 | 85,882 | 204,774 | 168,593 | ||||||||||||
Total operating costs
|
598,517 | 513,823 | 1,176,667 | 999,107 | ||||||||||||
Interest expense
|
2,667 | 2,957 | 5,225 | 6,084 | ||||||||||||
Total benefits and expenses
|
601,821 | 516,780 | 1,182,529 | 1,005,191 | ||||||||||||
Income before taxes
|
21,801 | 20,021 | 30,908 | 40,040 | ||||||||||||
Income tax expense (benefit):
|
||||||||||||||||
Current
|
3,744 | 2,147 | 6,772 | 1,994 | ||||||||||||
Deferred
|
1,041 | 788 | (380 | ) | 10,590 | |||||||||||
Total income taxes
|
4,785
|
2,935 | 6,392 | 12,584 | ||||||||||||
Net income
|
17,016
|
17,086 | 24,516 | 27,456 | ||||||||||||
Less: Net loss attributable to the noncontrolling interest
|
19 | - | 33 | - | ||||||||||||
Net income attributable to Triple-S Management Corporation
|
$ |
17,035
|
$ | 17,086 | $ | 24,549 | $ | 27,456 | ||||||||
Earnings per share attributable to Triple-S Management Corporation
|
||||||||||||||||
Basic net income per share
|
$ | 0.60 | $ | 0.59 | $ | 0.87 | $ | 0.95 | ||||||||
Diluted net income per share
|
$ | 0.60 | $ | 0.59 | $ | 0.86 | $ | 0.95 |
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Net income
|
$ | 17,016 | $ | 17,086 | $ | 24,516 | $ | 27,456 | ||||||||
Other comprehensive income (loss), net of tax:
|
||||||||||||||||
Net unrealized change in fair value of available for sale securities, net of taxes
|
6,484 | 6,242 | 20,170 | 4,601 | ||||||||||||
Defined benefit pension plan:
|
||||||||||||||||
Actuarial loss, net
|
1,118 | 556 | 2,130 | 1,178 | ||||||||||||
Prior service credit, net
|
(82 | ) | (75 | ) | (156 | ) | (164 | ) | ||||||||
Total other comprehensive income (loss), net of tax
|
7,520 | 6,723 | 22,144 | 5,615 | ||||||||||||
Comprehensive income
|
24,536 | 23,809 | 46,660 | 33,071 | ||||||||||||
Comprehensive income attributable to noncontrolling interest
|
19 | - | 33 | - | ||||||||||||
Comprehensive income attributable to Triple-S Management Corporation
|
$ | 24,555 | $ | 23,809 | $ | 46,693 | $ | 33,071 |
2012
|
2011
|
|||||||
Balance at January 1
|
$ | 676,959 | $ | 617,272 | ||||
Share-based compensation
|
1,360 | 1,091 | ||||||
Cash settlement of options granted under share-based compensation plan
|
- | (2,420 | ) | |||||
Stock issued upon the exercise of stock options
|
606 | 914 | ||||||
Repurchase and retirement of common stock
|
(930 | ) | (2,282 | ) | ||||
Net current period change in comprehensive income
|
46,693 | 33,071 | ||||||
Total Triple-S Management Corporation stockholders' equity
|
724,688 | 647,646 | ||||||
Noncontrolling interest in consolidated subsididary
|
339 | - | ||||||
Balance at June 30
|
$ | 725,027 | $ | 647,646 |
Six months ended
|
||||||||
June 30,
|
||||||||
2012
|
2011
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$ | 24,516 | $ | 27,456 | ||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
11,801 | 10,565 | ||||||
Net amortization of investments
|
2,447 | 913 | ||||||
Provision for doubtful receivables, net
|
535 | 1,955 | ||||||
Deferred tax expense (benefit)
|
(380 | ) | 10,590 | |||||
Net realized investment gain on sale of securities
|
(2,136 | ) | (12,888 | ) | ||||
Net unrealized loss on trading securities
|
- | 1,260 | ||||||
Share-based compensation
|
1,360 | 1,091 | ||||||
Proceeds from trading securities sold:
|
||||||||
Equity securities
|
- | 21,087 | ||||||
Acquisition of securities in trading portfolio:
|
||||||||
Equity securities
|
- | (628 | ) | |||||
(Increase) decrease in assets:
|
||||||||
Premium and other receivables, net
|
(32,625 | ) | 43,009 | |||||
Deferred policy acquisition costs and value of business acquired
|
(5,936 | ) | 274 | |||||
Other deferred taxes
|
369 | 719 | ||||||
Other assets
|
(3,588 | ) | (7,202 | ) | ||||
Increase (decrease) in liabilities:
|
||||||||
Claim liabilities
|
30,635 | (2,774 | ) | |||||
Liability for future policy benefits
|
10,510 | 6,879 | ||||||
Unearned premiums
|
88,148 | (8,821 | ) | |||||
Policyholder deposits
|
1,040 | 597 | ||||||
Liability to FEHBP
|
(4,769 | ) | (316 | ) | ||||
Accounts payable and accrued liabilities
|
3,558 | (15,783 | ) | |||||
Net cash provided by operating activities
|
125,485 | 77,983 |
|
Six months ended
|
|||||||
June 30,
|
||||||||
2012
|
2011
|
|||||||
Cash flows from investing activities:
|
||||||||
Proceeds from investments sold or matured:
|
||||||||
Securities available for sale:
|
||||||||
Fixed maturities sold
|
$ | 55,080 | $ | 101,326 | ||||
Fixed maturities matured/called
|
64,292 | 51,443 | ||||||
Equity securities sold
|
29,217 | 14,425 | ||||||
Securities held to maturity:
|
||||||||
Fixed maturities matured/called
|
10,580 | 1,440 | ||||||
Acquisition of investments:
|
||||||||
Securities available for sale:
|
||||||||
Fixed maturities
|
(114,064 | ) | (140,417 | ) | ||||
Equity securities
|
(76,134 | ) | (35,334 | ) | ||||
Securities held to maturity:
|
||||||||
Fixed maturities
|
(560 | ) | (255 | ) | ||||
Other investments
|
(246 | ) | - | |||||
Net inflows (outflows) from policy loans
|
140 | (215 | ) | |||||
Acquisition of business, net of cash acquired of $816 and $29,370 in the six months ended June 30, 2012 and 2011, respectively
|
(2,685 | ) | (54,058 | ) | ||||
Net capital expenditures
|
(5,680 | ) | (8,460 | ) | ||||
Net cash used in investing activities
|
(40,060 | ) | (70,105 | ) | ||||
Cash flows from financing activities:
|
||||||||
Change in outstanding checks in excess of bank balances
|
(10,135 | ) | (13,008 | ) | ||||
Net change in short-term borrowings
|
2,855 | 42,740 | ||||||
Repayments of long-term borrowings
|
(976 | ) | (25,820 | ) | ||||
Repurchase and retirement of common stock
|
(637 | ) | (1,557 | ) | ||||
Cash settlements of stock options
|
- | (2,420 | ) | |||||
Proceeds from exercise of stock options
|
316 | 189 | ||||||
Proceeds from policyholder deposits
|
19,587 | 7,679 | ||||||
Surrenders of policyholder deposits
|
(3,311 | ) | (3,330 | ) | ||||
Net cash provided by financing activities
|
7,699 | 4,473 | ||||||
Net increase in cash and cash equivalents
|
93,124 | 12,351 | ||||||
Cash and cash equivalents:
|
||||||||
Beginning of period
|
71,834 | 45,021 | ||||||
End of period
|
$ | 164,958 | $ | 57,372 |
(1)
|
Basis of Presentation
|
(2)
|
Recent Accounting Standards
|
(3)
|
Segment Information
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Operating revenues:
|
||||||||||||||||
Managed Care:
|
||||||||||||||||
Premiums earned, net
|
$ | 528,125 | $ | 458,305 | $ | 1,023,551 | $ | 891,108 | ||||||||
Administrative service fees
|
27,768 | 6,962 | 55,292 | 13,557 | ||||||||||||
Intersegment premiums /service fees
|
1,553 | 1,440 | 3,133 | 2,940 | ||||||||||||
Net investment income
|
3,953 | 4,780 | 7,784 | 9,001 | ||||||||||||
Total managed care
|
561,399 | 471,487 | 1,089,760 | 916,606 | ||||||||||||
Life Insurance:
|
||||||||||||||||
Premiums earned, net
|
30,693 | 27,801 | 60,536 | 54,759 | ||||||||||||
Intersegment premiums
|
101 | 88 | 195 | 174 | ||||||||||||
Net investment income
|
5,160 | 4,523 | 10,097 | 8,930 | ||||||||||||
Total life insurance
|
35,954 | 32,412 | 70,828 | 63,863 | ||||||||||||
Property and Casualty Insurance:
|
||||||||||||||||
Premiums earned, net
|
23,428 | 23,737 | 45,463 | 49,247 | ||||||||||||
Intersegment premiums
|
154 | 154 | 307 | 307 | ||||||||||||
Net investment income
|
2,272 | 2,373 | 4,497 | 4,583 | ||||||||||||
Total property and casualty insurance
|
25,854 | 26,264 | 50,267 | 54,137 | ||||||||||||
Other segments: *
|
||||||||||||||||
Intersegment service revenues
|
3,622 | 3,794 | 7,253 | 7,642 | ||||||||||||
Operating revenues from external sources
|
1,106 | 2 | 2,154 | 4 | ||||||||||||
Total other segments
|
4,728 | 3,796 | 9,407 | 7,646 | ||||||||||||
Total business segments
|
627,935 | 533,959 | 1,220,262 | 1,042,252 | ||||||||||||
TSM operating revenues from external sources
|
141 | 487 | 304 | 949 | ||||||||||||
Elimination of intersegment premiums
|
(1,808 | ) | (1,682 | ) | (3,635 | ) | (3,421 | ) | ||||||||
Elimination of intersegment service fees
|
(3,622 | ) | (3,794 | ) | (7,253 | ) | (7,642 | ) | ||||||||
Other intersegment eliminations
|
35 | 489 | 70 | 985 | ||||||||||||
Consolidated operating revenues
|
$ | 622,681 | $ | 529,459 | $ | 1,209,748 | $ | 1,033,123 |
*
|
Includes segments that are not required to be reported separately, primarily the data processing services organization, the health clinic as well as the third-party administrator of managed care services.
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Operating income:
|
||||||||||||||||
Managed care
|
$ | 18,623 | $ | 8,998 | $ | 25,991 | $ | 21,405 | ||||||||
Life insurance
|
4,034 | 3,643 | 8,415 | 7,915 | ||||||||||||
Property and casualty insurance
|
3,549 | 2,043 | 2,111 | 3,003 | ||||||||||||
Other segments *
|
235 | 137 | 161 | 131 | ||||||||||||
Total business segments
|
26,441 | 14,821 | 36,678 | 32,454 | ||||||||||||
TSM operating revenues from external sources
|
141 | 491 | 304 | 953 | ||||||||||||
TSM unallocated operating expenses
|
(4,614 | ) | (2,521 | ) | (8,294 | ) | (5,027 | ) | ||||||||
Elimination of TSM intersegment charges
|
2,196 | 2,845 | 4,393 | 5,636 | ||||||||||||
Consolidated operating income
|
24,164 | 15,636 | 33,081 | 34,016 | ||||||||||||
Consolidated net realized investment gains
|
458 | 6,995 | 2,136 | 12,888 | ||||||||||||
Consolidated net unrealized loss on trading securities
|
- | (119 | ) | - | (1,260 | ) | ||||||||||
Consolidated interest expense
|
(2,667 | ) | (2,957 | ) | (5,225 | ) | (6,084 | ) | ||||||||
Consolidated other income, net
|
(154 | ) | 466 | 916 | 480 | |||||||||||
Consolidated income before taxes
|
$ | 21,801 | $ | 20,021 | $ | 30,908 | $ | 40,040 | ||||||||
Depreciation and amortization expense:
|
||||||||||||||||
Managed care
|
$ | 5,154 | $ | 4,625 | $ | 10,350 | $ | 9,059 | ||||||||
Life insurance
|
170 | 163 | 328 | 325 | ||||||||||||
Property and casualty insurance
|
143 | 387 | 298 | 777 | ||||||||||||
Other segments*
|
227 | - | 401 | - | ||||||||||||
Total business segments
|
5,694 | 5,175 | 11,377 | 10,161 | ||||||||||||
TSM depreciation expense
|
215 | 202 | 424 | 404 | ||||||||||||
Consolidated depreciation and amortization expense
|
$ | 5,909 | $ | 5,377 | $ | 11,801 | $ | 10,565 |
*
|
Includes segments that are not required to be reported separately, primarily the data processing services organization, the health clinic as well as the third-party administrator of managed care services.
|
June 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
Assets:
|
||||||||
Managed care
|
$ | 979,864 | $ | 832,850 | ||||
Life insurance
|
649,673 | 610,118 | ||||||
Property and casualty insurance
|
356,962 | 348,480 | ||||||
Other segments *
|
36,044 | 15,846 | ||||||
Total business segments
|
2,022,543 | 1,807,294 | ||||||
Unallocated amounts related to TSM:
|
||||||||
Cash, cash equivalents, and investments
|
50,744 | 53,172 | ||||||
Property and equipment, net
|
21,860 | 22,269 | ||||||
Other assets
|
27,636 | 27,794 | ||||||
100,240 | 103,235 | |||||||
Elimination entries-intersegment receivables and others
|
(39,070 | ) | (29,952 | ) | ||||
Consolidated total assets
|
$ | 2,083,713 | $ | 1,880,577 |
*
|
Includes segments that are not required to be reported separately, primarily the data processing services organization, the health clinic as well as the third-party administrator of managed care services.
|
(4)
|
Investment in Securities
|
June 30, 2012
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
unrealized
|
unrealized
|
Estimated
|
|||||||||||||
cost
|
gains
|
losses
|
fair value
|
|||||||||||||
Securities available for sale:
|
||||||||||||||||
Fixed maturities:
|
||||||||||||||||
Obligations of government-sponsored enterprises
|
$ | 61,994 | $ | 4,893 | $ | - | $ | 66,887 | ||||||||
U.S. Treasury securities and
|
||||||||||||||||
obligations of U.S. government instrumentalities
|
39,455 | 2,064 | - | 41,519 | ||||||||||||
Obligations of the Commonwealth of Puerto Rico and its instrumentalities
|
70,293 | 1,464 | (61 | ) | 71,696 | |||||||||||
Municipal securities
|
411,422 | 53,383 | (10 | ) | 464,795 | |||||||||||
Corporate bonds
|
109,002 | 21,615 | (16 | ) | 130,601 | |||||||||||
Residential mortgage-backed securities
|
25,000 | 710 | (29 | ) | 25,681 | |||||||||||
Collateralized mortgage obligations
|
189,920 | 4,679 | (296 | ) | 194,303 | |||||||||||
Total fixed maturities
|
907,086 | 88,808 | (412 | ) | 995,482 | |||||||||||
Equity securities:
|
||||||||||||||||
Common stocks
|
66 | 4,012 | - | 4,078 | ||||||||||||
Mutual funds
|
185,699 | 13,035 | (1,279 | ) | 197,455 | |||||||||||
Total equity securities
|
185,765 | 17,047 | (1,279 | ) | 201,533 | |||||||||||
Total
|
$ | 1,092,851 | $ | 105,855 | $ | (1,691 | ) | $ | 1,197,015 |
December 31, 2011
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
unrealized
|
unrealized
|
Estimated
|
|||||||||||||
cost
|
gains
|
losses
|
fair value
|
|||||||||||||
Securities available for sale:
|
||||||||||||||||
Fixed maturities:
|
||||||||||||||||
Obligations of government-sponsored enterprises
|
$ | 75,429 | $ | 5,392 | $ | - | $ | 80,821 | ||||||||
U.S. Treasury securities and obligations of U.S. government instrumentalities
|
39,544 | 2,311 | - | 41,855 | ||||||||||||
Obligations of the Commonwealth of Puerto Rico and its instrumentalities
|
83,685 | 2,584 | (10 | ) | 86,259 | |||||||||||
Municipal securities
|
394,201 | 40,094 | (116 | ) | 434,179 | |||||||||||
Corporate bonds
|
109,024 | 20,268 | (148 | ) | 129,144 | |||||||||||
Residential mortgage-backed securities
|
8,367 | 748 | - | 9,115 | ||||||||||||
Collateralized mortgage obligations
|
203,305 | 4,586 | (370 | ) | 207,521 | |||||||||||
Total fixed maturities
|
913,555 | 75,983 | (644 | ) | 988,894 | |||||||||||
Equity securities:
|
||||||||||||||||
Common stocks
|
66 | 3,257 | - | 3,323 | ||||||||||||
Perpetual preferred stocks
|
1,000 | - | (101 | ) | 899 | |||||||||||
Mutual funds
|
137,101 | 5,453 | (2,368 | ) | 140,186 | |||||||||||
Total equity securities
|
138,167 | 8,710 | (2,469 | ) | 144,408 | |||||||||||
Total
|
$ | 1,051,722 | $ | 84,693 | $ | (3,113 | ) | $ | 1,133,302 |
June 30, 2012
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
unrealized
|
unrealized
|
Estimated
|
|||||||||||||
cost
|
gains
|
losses
|
fair value
|
|||||||||||||
Securities held to maturity:
|
||||||||||||||||
Obligations of government-sponsored enterprises
|
$ | 1,793 | $ | 137 | $ | - | $ | 1,930 | ||||||||
U.S. Treasury securities and obligations of U.S. government instrumentalities
|
625 | 240 | - | 865 | ||||||||||||
Residential mortgage-backed securities
|
449 | 40 | - | 489 | ||||||||||||
Certificates of deposit
|
1,254 | - | - | 1,254 | ||||||||||||
Total
|
$ | 4,121 | $ | 417 | $ | - | $ | 4,538 |
December 31, 2011
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Amortized
|
unrealized
|
unrealized
|
Estimated
|
|||||||||||||
cost
|
gains
|
losses
|
fair value
|
|||||||||||||
Securities held to maturity:
|
||||||||||||||||
Obligations of government-sponsored enterprises
|
$ | 1,793 | $ | 173 | $ | - | $ | 1,966 | ||||||||
U.S. Treasury securities and obligations of U.S. government instrumentalities
|
624 | 223 | - | 847 | ||||||||||||
Corporate bonds
|
9,839 | 130 | - | 9,969 | ||||||||||||
Residential mortgage-backed securities
|
479 | 42 | - | 521 | ||||||||||||
Certificates of deposit
|
949 | - | - | 949 | ||||||||||||
Total
|
$ | 13,684 | $ | 568 | $ | - | $ | 14,252 |
June 30, 2012
|
||||||||||||||||||||||||||||||||||||
Less than 12 months
|
12 months or longer
|
Total
|
||||||||||||||||||||||||||||||||||
Gross
|
Gross
|
Gross
|
||||||||||||||||||||||||||||||||||
Estimated
|
Unrealized
|
Number of
|
Estimated
|
Unrealized
|
Number of
|
Estimated
|
Unrealized
|
Number of
|
||||||||||||||||||||||||||||
Fair Value
|
Loss
|
Securities
|
Fair Value
|
Loss
|
Securities
|
Fair Value
|
Loss
|
Securities
|
||||||||||||||||||||||||||||
Securites available for sale:
|
||||||||||||||||||||||||||||||||||||
Fixed maturities:
|
||||||||||||||||||||||||||||||||||||
Obligations of the Commonwealth of Puerto Rico and its instrumentalities
|
$ | 16,315 | $ | (61 | ) | 2 | $ | - | $ | - | - | $ | 16,315 | $ | (61 | ) | 2 | |||||||||||||||||||
Municipal securities
|
9,716 | (10 | ) | 2 | - | - | - | 9,716 | (10 | ) | 2 | |||||||||||||||||||||||||
Corporate bonds
|
847 | (16 | ) | 1 | - | - | - | 847 | (16 | ) | 1 | |||||||||||||||||||||||||
Residential mortgage-backed securities
|
7,507 | (29 | ) | 2 | - | - | - | 7,507 | (29 | ) | 2 | |||||||||||||||||||||||||
Collateralized mortgage obligations
|
20,570 | (243 | ) | 5 | 9,665 | (53 | ) | 2 | 30,235 | (296 | ) | 7 | ||||||||||||||||||||||||
Total fixed maturities
|
54,955 | (359 | ) | 12 | 9,665 | (53 | ) | 2 | 64,620 | (412 | ) | 14 | ||||||||||||||||||||||||
Equity securities:
|
||||||||||||||||||||||||||||||||||||
Mutual funds
|
37,143 | (1,165 | ) | 12 | 2,386 | (114 | ) | 1 | 39,529 | (1,279 | ) | 13 | ||||||||||||||||||||||||
Total equity securities
|
37,143 | (1,165 | ) | 12 | 2,386 | (114 | ) | 1 | 39,529 | (1,279 | ) | 13 | ||||||||||||||||||||||||
Total for securities available for sale
|
$ | 92,098 | $ | (1,524 | ) | 24 | $ | 12,051 | $ | (167 | ) | 3 | $ | 104,149 | $ | (1,691 | ) | 27 |
December 31, 2011
|
||||||||||||||||||||||||||||||||||||
Less than 12 months
|
12 months or longer
|
Total
|
||||||||||||||||||||||||||||||||||
Gross
|
Gross
|
Gross
|
||||||||||||||||||||||||||||||||||
Estimated
|
Unrealized
|
Number of
|
Estimated
|
Unrealized
|
Number of
|
Estimated
|
Unrealized
|
Number of
|
||||||||||||||||||||||||||||
Fair Value
|
Loss
|
Securities
|
Fair Value
|
Loss
|
Securities
|
Fair Value
|
Loss
|
Securities
|
||||||||||||||||||||||||||||
Securites available for sale:
|
||||||||||||||||||||||||||||||||||||
Fixed maturities:
|
||||||||||||||||||||||||||||||||||||
Obligations of government-Commonwealth of Puerto Rico and its instrumentalities
|
$ | 6,073 | $ | (10 | ) | 3 | $ | - | $ | - | - | $ | 6,073 | $ | (10 | ) | 3 | |||||||||||||||||||
Municipal securities
|
16,726 | (116 | ) | 5 | - | - | - | 16,726 | (116 | ) | 5 | |||||||||||||||||||||||||
Corporate bonds
|
3,790 | (85 | ) | 3 | 800 | (63 | ) | 1 | 4,590 | (148 | ) | 4 | ||||||||||||||||||||||||
Collateralized mortgage obligations
|
29,813 | (274 | ) | 7 | 1,611 | (96 | ) | 1 | 31,424 | (370 | ) | 8 | ||||||||||||||||||||||||
Total fixed maturities
|
56,402 | (485 | ) | 18 | 2,411 | (159 | ) | 2 | 58,813 | (644 | ) | 20 | ||||||||||||||||||||||||
Equity securities:
|
||||||||||||||||||||||||||||||||||||
Perpetual preferred stocks
|
- | - | - | 899 | (101 | ) | 1 | 899 | (101 | ) | 1 | |||||||||||||||||||||||||
Mutual funds
|
37,943 | (2,270 | ) | 18 | 1,917 | (98 | ) | 1 | 39,860 | (2,368 | ) | 19 | ||||||||||||||||||||||||
Total equity securities
|
37,943 | (2,270 | ) | 18 | 2,816 | (199 | ) | 2 | 40,759 | (2,469 | ) | 20 | ||||||||||||||||||||||||
Total for securities available for sale
|
$ | 94,345 | $ | (2,755 | ) | 36 | $ | 5,227 | $ | (358 | ) | 4 | $ | 99,572 | $ | (3,113 | ) | 40 |
●
|
Identification and evaluation of securities that have possible indications of other-than-temporary impairment, which includes an analysis of all investments with gross unrealized investment losses that represent 20% or more of their cost and all investments with an unrealized loss greater than $50.
|
●
|
Review and evaluation of any other security based on the investee’s current financial condition, liquidity, near-term recovery prospects, implications of rating agency actions, the outlook for the business sectors in which the investee operates and other factors. This evaluation is in addition to the evaluation of those securities with a gross unrealized investment loss representing 20% or more of their cost.
|
●
|
Consideration of evidential matter, including an evaluation of factors or triggers that may or may not cause individual investments to qualify as having other-than-temporary impairments; and
|
●
|
Determination of the status of each analyzed security as other-than-temporary or not, with documentation of the rationale for the decision.
|
June 30, 2012
|
||||||||
Amortized
|
Estimated
|
|||||||
cost
|
fair value
|
|||||||
Securities available for sale:
|
||||||||
Due in one year or less
|
$ | 13,278 | $ | 13,387 | ||||
Due after one year through five years
|
165,989 | 174,515 | ||||||
Due after five years through ten years
|
125,741 | 142,286 | ||||||
Due after ten years
|
387,158 | 445,310 | ||||||
Residential mortgage-backed securities
|
25,000 | 25,681 | ||||||
Collateralized mortgage obligations
|
189,920 | 194,303 | ||||||
$ | 907,086 | $ | 995,482 | |||||
Securities held to maturity:
|
||||||||
Due in one year or less
|
$ | 1,254 | $ | 1,254 | ||||
Due after five years through ten years
|
1,793 | 1,930 | ||||||
Due after ten years
|
625 | 865 | ||||||
Residential mortgage-backed securities
|
449 | 489 | ||||||
$ | 4,121 | $ | 4,538 |
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Realized gains (losses):
|
||||||||||||||||
Fixed maturity securities:
|
||||||||||||||||
Securities available for sale:
|
||||||||||||||||
Gross gains from sales
|
$ | 558 | $ | 6,928 | $ | 1,632 | $ | 7,149 | ||||||||
Gross losses from sales
|
(76 | ) | (84 | ) | (189 | ) | (235 | ) | ||||||||
Total debt securities
|
482 | 6,844 | 1,443 | 6,914 | ||||||||||||
Equity securities:
|
||||||||||||||||
Trading securities:
|
||||||||||||||||
Gross gains from sales
|
- | 76 | - | 3,866 | ||||||||||||
Gross losses from sales
|
- | (64 | ) | - | (428 | ) | ||||||||||
- | 12 | - | 3,438 | |||||||||||||
Securities available for sale:
|
||||||||||||||||
Gross gains from sales
|
224 | 139 | 1,462 | 2,631 | ||||||||||||
Gross losses from sales
|
(248 | ) | - | (769 | ) | (95 | ) | |||||||||
(24 | ) | 139 | 693 | 2,536 | ||||||||||||
Total equity securities
|
(24 | ) | 151 | 693 | 5,974 | |||||||||||
Net realized gains on securities
|
$ | 458 | $ | 6,995 | $ | 2,136 | $ | 12,888 |
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Changes in net unrealized gains (losses):
|
||||||||||||||||
Recognized in income:
|
||||||||||||||||
Equity securities – trading
|
$ | - | $ | (119 | ) | $ | - | $ | (1,260 | ) | ||||||
Recognized in accumulated other comprehensive income (loss):
|
||||||||||||||||
Fixed maturities – available for sale
|
11,217 | 7,449 | 13,057 | 5,472 | ||||||||||||
Equity securities – available for sale
|
(3,580 | ) | 236 | 9,527 | 244 | |||||||||||
$ | 7,637 | $ | 7,685 | $ | 22,584 | $ | 5,716 | |||||||||
Not recognized in the consolidated financial statements:
|
||||||||||||||||
Fixed maturities – held to maturity
|
$ | (17 | ) | $ | (120 | ) | $ | (151 | ) | $ | (242 | ) |
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Fixed maturities
|
$ | 9,448 | $ | 11,509 | $ | 19,347 | $ | 22,579 | ||||||||
Equity securities
|
1,740 | 604 | 2,693 | 914 | ||||||||||||
Policy loans
|
116 | 112 | 231 | 220 | ||||||||||||
Cash equivalents and interest-bearing deposits
|
27 | 202 | 54 | 285 | ||||||||||||
Other
|
231 | 227 | 429 | 454 | ||||||||||||
Total
|
$ | 11,562 | $ | 12,654 | $ | 22,754 | $ | 24,452 |
(5)
|
Premiums and Other Receivables, Net
|
June 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
Premiums
|
$ | 119,534 | $ | 105,177 | ||||
Self-funded group receivables
|
79,921 | 64,053 | ||||||
FEHBP
|
11,640 | 11,062 | ||||||
Agent balances
|
41,842 | 37,421 | ||||||
Accrued interest
|
10,244 | 10,788 | ||||||
Reinsurance recoverable
|
48,476 | 48,828 | ||||||
Other
|
34,776 | 33,721 | ||||||
346,433 | 311,050 | |||||||
Less allowance for doubtful receivables:
|
||||||||
Premiums
|
15,804 | 14,299 | ||||||
Other
|
8,597 | 9,567 | ||||||
24,401 | 23,866 | |||||||
Total premiums and other receivables, net
|
$ | 322,032 | $ | 287,184 |
(6)
|
Claim Liabilities
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Claim liabilities at beginning of period
|
$ | 403,562 | $ | 414,215 | $ | 391,259 | $ | 360,210 | ||||||||
Reinsurance recoverable on claim liabilities
|
(36,493 | ) | (31,258 | ) | (37,234 | ) | (31,449 | ) | ||||||||
Net claim liabilities at beginning of period
|
367,069 | 382,957 | 354,025 | 328,761 | ||||||||||||
Claim liabilities acquired from American Health
|
- | - | - | 41,666 | ||||||||||||
Incurred claims and loss-adjustment expenses:
|
||||||||||||||||
Current period insured events
|
490,275 | 426,306 | 974,804 | 836,948 | ||||||||||||
Prior period insured events
|
222 | (1,547 | ) | (13,642 | ) | (12,536 | ) | |||||||||
Total
|
490,497 | 424,759 | 961,162 | 824,412 | ||||||||||||
Payments of losses and loss-adjustment expenses:
|
||||||||||||||||
Current period insured events
|
436,321 | 368,591 | 677,084 | 570,477 | ||||||||||||
Prior period insured events
|
36,475 | 72,271 | 253,333 | 257,508 | ||||||||||||
Total
|
472,796 | 440,862 | 930,417 | 827,985 | ||||||||||||
Net claim liabilities at end of period
|
384,770 | 366,854 | 384,770 | 366,854 | ||||||||||||
Reinsurance recoverable on claim liabilities
|
37,124 | 31,854 | 37,124 | 31,854 | ||||||||||||
Claim liabilities at end of period
|
$ | 421,894 | $ | 398,708 | $ | 421,894 | $ | 398,708 |
(7)
|
Fair Value Measurements
|
Level Input:
|
Input Definition:
|
Level 1
|
Inputs are unadjusted, quoted prices for identical assets or liabilities in active markets at the measurement date.
|
Level 2
|
Inputs other than quoted prices included in Level 1 that are observable for the asset or liability through corroboration with market data at the measurement date.
|
Level 3
|
Unobservable inputs that reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date.
|
June 30, 2012
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Securities available for sale:
|
||||||||||||||||
Fixed maturity securities
|
||||||||||||||||
Obligations of government-sponsored enterprises
|
$ | - | $ | 66,887 | $ | - | $ | 66,887 | ||||||||
U.S. Treasury securities and obligations of U.S government instrumentalities
|
41,519 | - | - | 41,519 | ||||||||||||
Obligations of the Commonwealth of Puerto Rico and its instrumentalities
|
- | 71,696 | - | 71,696 | ||||||||||||
Municipal securities
|
- | 464,795 | - | 464,795 | ||||||||||||
Corporate bonds
|
- | 130,601 | - | 130,601 | ||||||||||||
Residential agency mortgage-backed securities
|
- | 25,681 | - | 25,681 | ||||||||||||
Collateralized mortgage obligations
|
- | 194,303 | - | 194,303 | ||||||||||||
Total fixed maturities
|
41,519 | 953,963 | - | 995,482 | ||||||||||||
Equity securities
|
||||||||||||||||
Common stocks
|
4,078 | - | - | 4,078 | ||||||||||||
Mutual funds
|
122,046 | 66,395 | 9,014 | 197,455 | ||||||||||||
Total equity securities
|
126,124 | 66,395 | 9,014 | 201,533 | ||||||||||||
Total
|
$ | 167,643 | $ | 1,020,358 | $ | 9,014 | $ | 1,197,015 |
December 31, 2011
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Securities available for sale:
|
||||||||||||||||
Fixed maturity securities
|
||||||||||||||||
Obligations of government-sponsored enterprises
|
$ | - | $ | 80,821 | $ | - | $ | 80,821 | ||||||||
U.S. Treasury securities and obligations of U.S government instrumentalities
|
41,855 | - | - | 41,855 | ||||||||||||
Obligations of the Commonwealth of Puerto Rico and its instrumentalities
|
- | 86,259 | - | 86,259 | ||||||||||||
Municipal securities
|
- | 434,179 | - | 434,179 | ||||||||||||
Corporate bonds
|
- | 129,144 | - | 129,144 | ||||||||||||
Residential agency mortgage-backed securities
|
- | 9,115 | - | 9,115 | ||||||||||||
Collateralized mortgage obligations
|
- | 207,521 | - | 207,521 | ||||||||||||
Total fixed maturities
|
41,855 | 947,039 | - | 988,894 | ||||||||||||
Equity securities
|
||||||||||||||||
Common stocks
|
3,323 | - | - | 3,323 | ||||||||||||
Perpetual preferred stocks
|
899 | - | - | 899 | ||||||||||||
Mutual funds
|
120,651 | 12,441 | 7,094 | 140,186 | ||||||||||||
Total equity securities
|
124,873 | 12,441 | 7,094 | 144,408 | ||||||||||||
Derivatives (reported within other assets in the consolidated balance sheets)
|
- | 7 | - | 7 | ||||||||||||
Total
|
$ | 166,728 | $ | 959,487 | $ | 7,094 | $ | 1,133,309 |
Three months ended
|
||||||||||||||||||||||||
June 30, 2012
|
June 30, 2011
|
|||||||||||||||||||||||
Fixed
|
Fixed
|
|||||||||||||||||||||||
Maturity
|
Equity
|
Maturity
|
Equity
|
|||||||||||||||||||||
Securities
|
Securities
|
Total
|
Securities
|
Securities
|
Total
|
|||||||||||||||||||
Beginning balance
|
$ | - | $ | 7,312 | $ | 7,312 | $ | - | $ | 1,216 | $ | 1,216 | ||||||||||||
Total gains or losses:
|
||||||||||||||||||||||||
Unrealized in other accumulated comprehensive income
|
- | 458 | 458 | - | - | - | ||||||||||||||||||
Purchases
|
- | 1,244 | 1,244 | - | 122 | 122 | ||||||||||||||||||
Transfers in and/or out of Level 3
|
- | - | - | - | - | - | ||||||||||||||||||
Ending balance
|
$ | - | $ | 9,014 | $ | 9,014 | $ | - | $ | 1,338 | $ | 1,338 |
Six months ended
|
||||||||||||||||||||||||
June 30, 2012
|
June 30, 2011
|
|||||||||||||||||||||||
Fixed
|
Fixed
|
|||||||||||||||||||||||
Maturity
|
Equity
|
Maturity
|
Equity
|
|||||||||||||||||||||
Securities
|
Securities
|
Total
|
Securities
|
Securities
|
Total
|
|||||||||||||||||||
Beginning balance
|
$ | - | $ | 7,094 | $ | 7,094 | $ | - | $ | 1,044 | $ | 1,044 | ||||||||||||
Total gains or losses:
|
||||||||||||||||||||||||
Unrealized in other accumulated comprehensive income
|
- | 411 | 411 | - | 72 | 72 | ||||||||||||||||||
Purchases
|
- | 2,579 | 2,579 | - | 222 | 222 | ||||||||||||||||||
Transfers in and/or out of Level 3
|
- | (1,070 | ) | (1,070 | ) | - | - | - | ||||||||||||||||
Ending balance
|
$ | - | $ | 9,014 | $ | 9,014 | $ | - | $ | 1,338 | $ | 1,338 |
Carrying
|
Fair Value
|
|||||||||||||||||||
Value
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||
Assets:
|
|
|
|
|
|
|||||||||||||||
Policy loans
|
$ | 6,167 | $ | - | $ | 6,167 | $ | - | $ | 6,167 | ||||||||||
Liabilities:
|
||||||||||||||||||||
Policyholder deposits
|
$ | 94,069 | $ | - | $ | 94,069 | $ | - | $ | 94,069 | ||||||||||
Long-term borrowings:
|
||||||||||||||||||||
Loans payable to bank - variable
|
18,567 | - | 18,567 | - | 18,567 | |||||||||||||||
Loans payable to bank - fixed
|
13,683 | - | 13,683 | - | 13,683 | |||||||||||||||
6.6% senior unsecured notes payable
|
35,000 | - | 34,475 | - | 34,475 | |||||||||||||||
6.7% senior unsecured notes payable
|
35,000 | - | 34,650 | - | 34,650 | |||||||||||||||
Repurchase agreeement
|
25,000 | - | 25,907 | - | 25,907 | |||||||||||||||
Total long-term borrowings
|
127,250 | - | 127,282 | - | 127,282 | |||||||||||||||
Total liabilities
|
$ | 221,319 | $ | - | $ | 221,351 | $ | - | $ | 221,351 |
December 31, 2011
|
||||||||
Carrying
|
Fair
|
|||||||
amount
|
value
|
|||||||
Assets:
|
|
|
||||||
Policy loans
|
$ | 6,307 | $ | 6,307 | ||||
Liabilities:
|
||||||||
Policyholder deposits
|
$ | 76,753 | $ | 76,753 | ||||
Long-term borrowings:
|
||||||||
Loans payable to bank - variable
|
19,387 | 19,387 | ||||||
6.6% senior unsecured notes payable
|
35,000 | 34,475 | ||||||
6.7% senior unsecured notes payable
|
35,000 | 34,650 | ||||||
Repurchase agreeement
|
25,000 | 25,739 | ||||||
Total long-term borrowings
|
114,387 | 114,251 | ||||||
Total liabilities
|
$ | 191,140 | $ | 191,004 |
(8)
|
Share-Based Compensation
|
(9)
|
Comprehensive Income
|
Accumulated
|
||||||||||||
Net unrealized
|
Liability for
|
other
|
||||||||||
gain on
|
pension
|
comprehensive
|
||||||||||
securities
|
benefits
|
income
|
||||||||||
Balance at January 1
|
$ | 68,137 | $ | (49,574 | ) | $ | 18,563 | |||||
Net current period change
|
20,170 | 1,974 | 22,144 | |||||||||
Balance at June 30
|
$ | 88,307 | $ | (47,600 | ) | $ | 40,707 |
(10)
|
Income Taxes
|
(11)
|
Pension Plan
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Components of net periodic benefit cost:
|
||||||||||||||||
Service cost
|
$ | 1,438 | $ | 691 | $ | 2,746 | $ | 1,520 | ||||||||
Interest cost
|
1,963 | 1,597 | 3,725 | 3,501 | ||||||||||||
Expected return on assets
|
(1,639 | ) | (1,248 | ) | (3,073 | ) | (2,727 | ) | ||||||||
Amortization of prior service benefit
|
(117 | ) | (108 | ) | (223 | ) | (235 | ) | ||||||||
Amortization of actuarial loss
|
1,597 | 795 | 3,042 | 1,683 | ||||||||||||
Net periodic benefit cost
|
$ | 3,242 | $ | 1,727 | $ | 6,217 | $ | 3,742 |
(12)
|
Net Income Available to Stockholders and Net Income per Share
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Numerator for earnings per share:
|
||||||||||||||||
Net income attributable to TSM available to stockholders
|
$ | 17,035 | $ | 17,086 | $ | 24,549 | $ | 27,456 | ||||||||
Denominator for basic earnings per share:
|
||||||||||||||||
Weighted average of common shares
|
28,349,711 | 28,847,737 | 28,341,252 | 28,796,365 | ||||||||||||
Effect of dilutive securities
|
116,047 | 196,996 | 139,887 | 213,900 | ||||||||||||
Denominator for diluted earnings per share
|
28,465,758 | 29,044,733 | 28,481,139 | 29,010,265 | ||||||||||||
Basic net income per share attributable to TSM
|
$ | 0.60 | $ | 0.59 | $ | 0.87 | $ | 0.95 | ||||||||
Diluted net income per share attributable to TSM
|
$ | 0.60 | $ | 0.59 | $ | 0.86 | $ | 0.95 |
(13)
|
Contingencies
|
(14)
|
Business Combination
|
Cash
|
$ | 816 | ||
Accounts receivable
|
3,058 | |||
Property and equipment
|
16,600 | |||
Other assets
|
341 | |||
Accounts payable and accrued liabilities
|
(1,918 | ) | ||
Loans payable
|
(13,839 | ) | ||
Total net assets
|
5,058 | |||
Fair value of noncontrolling interest
|
(372 | ) | ||
Total net assets
|
$ | 4,686 |
Investments and cash and cash equivalents
|
$ | 71,060 | ||
Premiums and other receivables
|
23,563 | |||
Property and equipment
|
1,665 | |||
Intangible assets
|
33,660 | |||
Other assets
|
10,746 | |||
Claim liabilities
|
(43,047 | ) | ||
Accounts payable and accrued liabilities
|
(27,770 | ) | ||
Deferred tax liability
|
(10,098 | ) | ||
Total net assets
|
$ | 59,779 | ||
Goodwill
|
$ | 24,971 |
Unaudited
|
||||||||
Three months ended
|
Six months ended
|
|||||||
June 30, 2011
|
June 30, 2011
|
|||||||
Operating revenues
|
$ | 529,469 | $ | 1,069,729 | ||||
Net Income
|
$ | 17,789 | $ | 27,618 | ||||
Basic net income per share
|
$ | 0.62 | $ | 0.96 | ||||
Diluted net income per share
|
$ | 0.61 | $ | 0.95 |
|
●
|
Amortization of intangible assets – based on the estimated fair value of the tangible net assets acquired from AH, we estimate that we will recognize in our consolidated balance sheet intangible assets of approximately $58.6 million, including goodwill. We considered amortization expense for the three months and six months ended June 30, 2011 of $2.1 million and $4.2 million, respectively.
|
|
●
|
Net investment income – this pro forma adjustment represents the anticipated bond discount amortization due to the fair value accounting of investment in securities. The pro forma information considers approximately $10 and $21 of additional bond discount amortization for the three months and six months ended June 30, 2011, respectively.
|
|
●
|
Current income tax expense – we recognized the tax effect of the other pro forma adjustments done to the statement of earnings. During the three months and six months ended June 30, 2011 the Corporation and AH were subject to Puerto Rico income taxes as a regular corporation at the then enacted tax rate of 30%.
|
(15)
|
Subsequent Event
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(Dollar amounts in millions)
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Premiums earned, net:
|
||||||||||||||||
Managed care
|
$ | 528.5 | $ | 458.7 | $ | 1,024.3 | $ | 892.0 | ||||||||
Life insurance
|
30.7 | 27.9 | 60.7 | 54.9 | ||||||||||||
Property and casualty insurance
|
23.6 | 23.9 | 45.8 | 49.5 | ||||||||||||
Intersegment premiums earned
|
(0.6 | ) | (0.7 | ) | (1.2 | ) | (1.3 | ) | ||||||||
Consolidated premiums earned, net
|
$ | 582.2 | $ | 509.8 | $ | 1,129.6 | $ | 995.1 | ||||||||
Administrative service fees:
|
||||||||||||||||
Managed care
|
$ | 28.9 | $ | 8.0 | $ | 57.6 | $ | 15.6 | ||||||||
Intersegment administrative service fees
|
(1.1 | ) | (1.0 | ) | (2.3 | ) | (2.0 | ) | ||||||||
Consolidated administrative service fees
|
$ | 27.8 | $ | 7.0 | $ | 55.3 | $ | 13.6 | ||||||||
Operating income:
|
||||||||||||||||
Managed care
|
$ | 18.6 | $ | 9.0 | $ | 26.0 | $ | 21.4 | ||||||||
Life insurance
|
4.0 | 3.6 | 8.4 | 7.9 | ||||||||||||
Property and casualty insurance
|
3.5 | 2.0 | 2.1 | 3.0 | ||||||||||||
Intersegment and other
|
(1.9 | ) | 1.0 | (3.4 | ) | 1.7 | ||||||||||
Consolidated operating income
|
$ | 24.2 | $ | 15.6 | $ | 33.1 | $ | 34.0 |
As of June 30,
|
||||||||
2012
|
2011
|
|||||||
Managed care enrollment:
|
||||||||
Commercial 1
|
$ | 710,115 | $ | 706,659 | ||||
Medicare 2
|
122,151 | 104,159 | ||||||
Medicaid 3
|
889,091 | - | ||||||
Total
|
$ | 1,721,357 | $ | 810,818 | ||||
Managed care enrollment by funding arrangement:
|
||||||||
Fully-insured
|
607,164 | 590,297 | ||||||
Self-insured
|
1,114,193 | 220,521 | ||||||
Total
|
$ | 1,721,357 | $ | 810,818 |
(1)
|
Commercial membership includes corporate accounts, self-funded employers, individual accounts, Medicare Supplement, U.S. Federal government employees and local government employees.
|
(2)
|
Includes Medicare Advantage as well as stand-alone PDP plan membership.
|
(3)
|
All are self-funded members.
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(Dollar amounts in millions)
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Revenues:
|
||||||||||||||||
Premiums earned, net
|
$ | 582.2 | $ | 509.8 | $ | 1,129.5 | $ | 995.1 | ||||||||
Administrative service fees
|
27.8 | 7.0 | 55.3 | 13.6 | ||||||||||||
Net investment income
|
11.5 | 12.6 | 22.8 | 24.4 | ||||||||||||
Other operating revenues
|
1.2 | - | 2.2 | - | ||||||||||||
Total operating revenues
|
622.7 | 529.4 | 1,209.8 | 1,033.1 | ||||||||||||
Net realized investment gains
|
0.5 | 7.0 | 2.1 | 12.9 | ||||||||||||
Net unrealized investment loss on trading securities
|
- | (0.1 | ) | - | (1.3 | ) | ||||||||||
Other income (expense), net
|
(0.2 | ) | 0.5 | 0.9 | 0.5 | |||||||||||
Total revenues
|
623.0 | 536.8 | 1,212.8 | 1,045.2 | ||||||||||||
Benefits and expenses:
|
||||||||||||||||
Claims incurred
|
496.2 | 427.9 | 971.9 | 830.5 | ||||||||||||
Operating expenses
|
102.3 | 85.9 | 204.8 | 168.6 | ||||||||||||
Total operating expenses
|
598.5 | 513.8 | 1,176.7 | 999.1 | ||||||||||||
Interest expense
|
2.7 | 3.0 | 5.2 | 6.1 | ||||||||||||
Total benefits and expenses
|
601.2 | 516.8 | 1,181.9 | 1,005.2 | ||||||||||||
Income before taxes
|
21.8 | 20.0 | 30.9 | 40.0 | ||||||||||||
Income tax expense
|
4.8 | 2.9 | 6.4 | 12.6 | ||||||||||||
Net income attributable to TSM
|
$ | 17.0 | $ | 17.1 | $ | 24.5 | $ | 27.4 |
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(Dollar amounts in millions)
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Operating revenues:
|
|
|||||||||||||||
Medical premiums earned, net:
|
|
|
|
|||||||||||||
Commercial
|
$ | 242.8 | $ | 232.4 | $ | 484.4 | $ | 468.8 | ||||||||
Medicare
|
285.7 | 226.4 | 539.9 | 420.5 | ||||||||||||
Medicaid
|
- | (0.1 | ) | - | 2.7 | |||||||||||
Medical premiums earned, net
|
528.5 | 458.7 | 1,024.3 | 892.0 | ||||||||||||
Administrative service fees
|
28.9 | 8.0 | 57.6 | 15.6 | ||||||||||||
Net investment income
|
3.9 | 4.8 | 7.8 | 9.0 | ||||||||||||
Total operating revenues
|
561.3 | 471.5 | 1,089.7 | 916.6 | ||||||||||||
Medical operating costs:
|
||||||||||||||||
Medical claims incurred
|
469.0 | 403.7 | 917.5 | 782.1 | ||||||||||||
Medical operating expenses
|
73.7 | 58.8 | 146.2 | 113.1 | ||||||||||||
Total medical operating costs
|
542.7 | 462.5 | 1,063.7 | 895.2 | ||||||||||||
Medical operating income
|
$ | 18.6 | $ | 9.0 | $ | 26.0 | $ | 21.4 | ||||||||
Additional data:
|
||||||||||||||||
Member months enrollment:
|
||||||||||||||||
Commercial:
|
||||||||||||||||
Fully-insured
|
1,459,127 | 1,459,055 | 2,926,275 | 2,922,436 | ||||||||||||
Self-funded
|
672,128 | 664,056 | 1,331,628 | 1,388,215 | ||||||||||||
Total Commercial member months
|
2,131,255 | 2,123,111 | 4,257,903 | 4,310,651 | ||||||||||||
Medicare:
|
||||||||||||||||
Medicare Advantage
|
339,026 | 285,168 | 668,970 | 531,636 | ||||||||||||
Stand-alone PDP
|
25,424 | 26,637 | 50,695 | 53,204 | ||||||||||||
Total Medicare member months
|
364,450 | 311,805 | 719,665 | 584,840 | ||||||||||||
Medicaid member months - Self-funded
|
2,641,905 | - | 5,254,863 | - | ||||||||||||
Total member months
|
5,137,610 | 2,434,916 | 10,232,431 | 4,895,491 | ||||||||||||
Medical loss ratio
|
88.7 | % | 88.0 | % | 89.6 | % | 87.7 | % | ||||||||
Operating expense ratio
|
13.2 | % | 12.6 | % | 13.5 | % | 12.5 | % |
●
|
Medical premiums generated by the Medicare business increased during the three months ended June 30, 2012 by $59.3 million, or 26.2%, to $285.7 million. This fluctuation primarily results from the overall increase in the member months enrollment of this business by 52,645, or 16.9%, when compared with the same period in 2011. Increase in member months enrollment was attributed to increased sales across all our Medicare Advantage products, but mostly in the member months enrollment in our dual-eligible offerings, which increased by 35,400, or 28.1%, during the 2012 period and which have a higher average premium rate. Also contributing to the increase in premiums during this period is the receipt of higher risk score adjustments from CMS as compared to 2011. The three months ended June 30, 2012 and 2011 include the net effect of approximately $15.3 million and $6.8 million, respectively, related to CMS risk scores adjustments corresponding to prior periods.
|
●
|
Medical premiums generated by the Commercial business increased by $10.4 million, or 4.5%, to $242.8 million during the three months ended June 30, 2012, primarily resulting from an increase in average premium rates in rated group policies of approximately 2.1%.
|
●
|
The fluctuation in the medical premiums earned of the Medicaid business results from the termination of the Medicaid fully-insured contracts in the last quarter of the year ended December 31, 2010.
|
•
|
The medical claims incurred of the Medicare business increased by $49.0 million, or 24.0% during 2012 and its MLR decreased by 160 basis points, to 88.6% for the three months ended June 30, 2012. The lower MLR is mostly due to the effect of risk-score adjustments and prior period reserve developments in the 2012 and 2011 periods. Excluding the effect of risk-score premium adjustments and prior period reserve developments the MLR increased by 650 basis points mostly as the result of higher utilization and cost trends, particularly in the pharmacy services related to AH offerings.
|
•
|
The medical claims incurred of the Commercial business increased by $17.1 million, or 8.7%, during the 2011 period and its MLR increased by 350 percentage points, primarily due to the effect of prior period reserve developments in the 2012 and 2011 periods. Excluding the effect of prior period reserve developments in both periods, the MLR decreased by 30 basis points.
|
•
|
The medical claims incurred of the Medicaid business were $0.8 million, or 56.8%, lower than the prior year mostly due to prior period reserve developments recognized in the 2012 and 2011 periods.
|
●
|
Medical premiums generated by the Medicare business increased during the six months ended June 30, 2012 by $119.4 million, or 28.4%, to $539.9 million. This fluctuation is the result of an overall increase in the member months enrollment of this business by 134,825, or 23.1%, when compared with the same period in 2011. Increase in member months enrollment was attributed to increased sales across all our Medicare Advantage products, as well as to the effect of presenting the members acquired from AH for the full period in 2012 and only for five months in 2011. This fluctuation also results from the receipt of a higher risk score adjustments from CMS in 2012 as compared to 2011. The six months ended June 30, 2012 and 2011 include the net effect of approximately $10.2 million and $1.9 million, respectively, related to CMS final risk scores adjustments corresponding to prior periods.
|
●
|
Medical premiums generated by the Commercial business increased by $15.6 million, or 3.3%, to $484.4 million during the six months ended June 30, 2012. This fluctuation is primarily the result of an increase in member months enrollment by 3,839, or 0.1%, and an increase in average premium rates in rated group policies of approximately 2.0%.
|
●
|
Decrease in the medical premiums earned in the Medicaid business of $2.7 million results from the termination of the Medicaid fully-insured contracts in the last quarter of the year ended December 31, 2010.
|
•
|
The medical claims incurred of the Medicare business increased by $111.9 million, or 30.0% during the 2012 period and its MLR was 89.8%, which is 110 basis points higher than the MLR for the prior year. Excluding the effect of risk-score premium adjustments and prior period reserve developments in the 2012 and 2011 periods, the MLR increased by 450 basis points, mostly as the result of higher utilization and cost trends in AH, particularly in pharmacy services.
|
•
|
The medical claims incurred of the Commercial business increased by $19.4 million, or 4.7%, during the 2012 period and its MLR increased by 110 basis points, excluding the effect of prior period reserve developments, the MLR is 170 basis points higher than last year, mostly resulting from moderate premium rate increases and slightly higher utilization trends.
|
•
|
The medical claims incurred of the Medicaid business for the six months ended June 30, 2012 increased by $4.1 million mostly because of a favorable prior period reserve development recognized in the 2011 period after the termination of the Medicaid fully-insured contracts effective September 30, 2010.
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(Dollar amounts in millions)
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Operating revenues:
|
||||||||||||||||
Premiums earned, net:
|
||||||||||||||||
Premiums earned
|
$ | 32.7 | $ | 29.4 | $ | 64.7 | $ | 57.9 | ||||||||
Premiums earned ceded
|
(2.0 | ) | (1.5 | ) | (4.0 | ) | (3.0 | ) | ||||||||
Premiums earned, net
|
30.7 | 27.9 | 60.7 | 54.9 | ||||||||||||
Net investment income
|
5.2 | 4.5 | 10.1 | 8.9 | ||||||||||||
Total operating revenues
|
35.9 | 32.4 | 70.8 | 63.8 | ||||||||||||
Operating costs:
|
||||||||||||||||
Policy benefits and claims incurred
|
16.6 | 13.5 | 31.4 | 26.0 | ||||||||||||
Underwriting and other expenses
|
15.3 | 15.3 | 31.0 | 29.9 | ||||||||||||
Total operating costs
|
31.9 | 28.8 | 62.4 | 55.9 | ||||||||||||
Operating income
|
$ | 4.0 | $ | 3.6 | $ | 8.4 | $ | 7.9 | ||||||||
Additional data:
|
||||||||||||||||
Loss ratio
|
54.1 | % | 48.4 | % | 51.7 | % | 47.4 | % | ||||||||
Operating expense ratio
|
49.8 | % | 54.8 | % | 51.1 | % | 54.5 | % |
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(Dollar amounts in millions)
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Operating revenues:
|
||||||||||||||||
Premiums earned, net:
|
||||||||||||||||
Premiums written
|
$ | 45.5 | $ | 37.4 | $ | 79.3 | $ | 69.4 | ||||||||
Premiums ceded
|
(16.4 | ) | (16.5 | ) | (30.6 | ) | (31.0 | ) | ||||||||
Change in unearned premiums
|
(5.5 | ) | 3.0 | (2.9 | ) | 11.1 | ||||||||||
Premiums earned, net
|
23.6 | 23.9 | 45.8 | 49.5 | ||||||||||||
Net investment income
|
2.3 | 2.3 | 4.5 | 4.6 | ||||||||||||
Total operating revenues
|
25.9 | 26.2 | 50.3 | 54.1 | ||||||||||||
Operating costs:
|
||||||||||||||||
Claims incurred
|
11.2 | 10.8 | 24.0 | 22.4 | ||||||||||||
Underwriting and other expenses
|
11.2 | 13.4 | 24.2 | 28.7 | ||||||||||||
Total operating costs
|
22.4 | 24.2 | 48.2 | 51.1 | ||||||||||||
Operating income
|
$ | 3.5 | $ | 2.0 | $ | 2.1 | $ | 3.0 | ||||||||
Additional data:
|
||||||||||||||||
Loss ratio
|
47.5 | % | 45.2 | % | 52.4 | % | 45.3 | % | ||||||||
Operating expense ratio
|
47.5 | % | 56.1 | % | 52.8 | % | 58.0 | % | ||||||||
Combined ratio
|
94.9 | % | 101.3 | % | 105.2 | % | 103.2 | % |
Six months ended
|
||||||||
June 30,
|
||||||||
(Dollar amounts in millions)
|
2012
|
2011
|
||||||
Sources of cash:
|
||||||||
Cash provided by operating activities
|
$ | 125.5 | $ | 78.0 | ||||
Net proceeds from short-term borrowings
|
2.8 | 42.7 | ||||||
Proceeds from policyholder deposits
|
19.6 | 7.7 | ||||||
Other
|
0.5 | - | ||||||
Total sources of cash
|
148.4 | 128.4 | ||||||
Uses of cash:
|
||||||||
Net purchases of investment securities
|
(31.6 | ) | (7.4 | ) | ||||
Capital expenditures
|
(5.7 | ) | (8.5 | ) | ||||
Repurchase and retirement of common stock
|
(0.6 | ) | (1.6 | ) | ||||
Cash settlements of stock options
|
- | (2.4 | ) | |||||
Repayments of long-term borrowings
|
(1.0 | ) | (25.8 | ) | ||||
Surrenders of policyholder deposits
|
(3.3 | ) | (3.3 | ) | ||||
Acquisition of business, net of cash acquired of $0.8 and $29.4 million
|
(2.7 | ) | (54.0 | ) | ||||
Other
|
(10.4 | ) | (13.0 | ) | ||||
Total uses of cash
|
(55.3 | ) | (116.0 | ) | ||||
Net increase in cash and cash equivalents
|
$ | 93.1 | $ | 12.4 |
●
|
On January 31, 2006, we issued and sold $35.0 million of our 6.7% senior unsecured notes payable due January 2021 (the 6.7% notes).
|
●
|
On December 21, 2005, we issued and sold $60.0 million of our 6.6% senior unsecured notes due December 2020 (the 6.6% notes). On October 1, 2010 we repaid $25.0 million of the principal of these senior unsecured notes.
|
●
|
On November 1, 2010, we entered in a $25.0 million arrangement to sell securities under repurchase agreements that matures on November 2015. This repurchase agreement pays interests on a quarterly basis at 1.96%. At June 30, 2012 investment securities available for sale with fair value of $28.1 million (face value of $27.8 million) were pledged as collateral under this agreement. The proceeds obtained from this agreement were used to repay $25.0 million of the 6.6% notes.
|
Item 4.
|
Item 1.
|
Item 1A.
|
(Dollar amounts in millions, except
per share data)
|
Total
Number of Shares Purchased
|
Average
Price Paid
per Share
|
Total Number of Shares Purchased as Part of Publicly Announced Programs 1
|
Approximate
Dollar Value of
Shares that
May Yet Be
Purchased
Under the
Programs
|
||||||||||||
April 1, 2012 to April 30, 2012
|
- | - | - | $ | 12.5 | |||||||||||
May 1, 2012 to May 31, 2012
|
5,922 | $ | 16.95 | 5,922 | 12.4 | |||||||||||
March 1, 2012 to March 31, 2012
|
31,500 | $ | 16.99 | 31,500 | 11.8 |
1
|
In September 2010 the Board of Directors authorized the commencement of a $30.0 million share repurchase program of Class B shares only.
|
Item 3.
|
Item 4.
|
Item 5.
|
Item 6.
|
Exhibits
|
Description
|
10.1 | First Amendment to the Agreement between the Puerto Rico Health Insurance Administration and TSS to administer the provision of the physical health component of the miSalud program in designated service regions. |
11
|
Statement re computation of per share earnings; an exhibit describing the computation of the earnings per share for the three months and six months ended June 30, 2012 and 2011 has been omitted as the detail necessary to determine the computation of earnings per share can be clearly determined from the material contained in Part I of this Quarterly Report on Form 10-Q.
|
Certification of the President and Chief Executive Officer required by Rule 13a-14(a)/15d-14(a).
|
|
Certification of the Vice President and Chief Financial Officer required by Rule 13a-14(a)/15d-14(a).
|
|
Certification of the President and Chief Executive Officer required pursuant to 18 U.S.C Section 1350.
|
|
Certification of the Vice President and Chief Financial Officer required pursuant to 18 U.S.C Section 1350.
|
Triple-S Management Corporation
|
|
Registrant
|
Date:
|
August 7, 2012
|
By:
|
/s/ Ramón M. Ruiz-Comas
|
||
Ramón M. Ruiz-Comas, CPA
|
|||||
President and
|
|||||
Chief Executive Officer
|
Date:
|
August 7, 2012
|
By:
|
/s/ Amílcar L. Jordán-Pérez
|
||
Amílcar L. Jordán-Pérez
|
|||||
Vice President and Chief Financial Officer
|