|
UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, DC 20549 ______________________________________ | ||
FORM 8-K/A | ||
(Amendment No. 1) _______________________________________ | ||
| ||
CURRENT REPORT | ||
PURSUANT TO SECTION 13 OR 15(D) OF THE | ||
SECURITIES EXCHANGE ACT OF 1934 | ||
| ||
Date of report (Date of earliest event reported): March 31, 2016 | ||
INDEPENDENCE HOLDING COMPANY (Exact name of registrant as specified in its charter) | ||
Delaware | 001-32244 | 58-1407235 |
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
96 Cummings Point Road, Stamford, CT 06902 |
(Address of Principal Executive Offices) (Zip Code) |
(203) 358-8000 |
(Registrants telephone number, including area code) |
Not Applicable |
(Former name or former address, if changed since last report) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
EXPLANATORY NOTE
On April 1, 2016, Independence Holding Company (IHC) filed with the Securities and Exchange Commission a Current Report on Form 8-K reporting the completion of the disposition of all of the equity interests of its indirect subsidiary IHC Risk Solutions, LLC to SR Corporate Solutions America Holding Corporation, a division of Swiss Re (the Sale). This Amendment No. 1 to Current Report on Form 8-K/A amends Item 9.01 of the Current Report on Form 8-K filed on April 1, 2016 to present certain pro forma condensed consolidated financial information in connection with the Sale, which pro forma condensed consolidated financial information is filed as an exhibit hereto.
Item 9.01.
Financial Statements and Exhibits
(b)
Pro forma financial information
The pro forma condensed consolidated financial information specified in Article 11 of Regulation S-X is filed as Exhibit 99.2 to this Current Report on Form 8-K and is incorporated herein by reference.
(d)
Exhibits
2.1
Purchase and Sale Agreement (Filed as Exhibit 10.1 to our Current Report on Form 8-K filed with the SEC on January 6, 2016 and incorporated herein by reference).
99.1
Press Release (Filed as Exhibit 99.1 to our Current Report on Form 8-K filed with the SEC on January 6, 2016 and incorporated herein by reference)
99.2
The (i) Pro Forma Condensed Consolidated Balance Sheet of IHC at December 31, 2015, as if the Sale had occurred as of that date, (ii) Pro Forma Condensed Consolidated Statement of Income of IHC for the year ended December 31, 2015, as if the Sale had occurred as of the beginning of the period, and (iii) Pro Forma Condensed Consolidated Statements of Income of IHC for the years ended December 31, 2014 and 2013, as if the Sale was reported as discontinued operations for those periods, and the related notes thereto.
SIGNATURE |
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.
INDEPENDENCE HOLDING COMPANY |
|
(Registrant) |
By: /s/ Teresa A. Herbert Teresa A. Herbert Senior Vice President and Chief Financial Officer | Date: | June 13, 2016 |
Exhibit 99.2
INDEPENDENCE HOLDING COMPANY
PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
INDEX TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
| | Page |
| | |
INTRODUCTION | | 4 |
| | |
PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS: | | |
| | |
Pro Forma Condensed Consolidated Balance Sheet of IHC at December 31, 2015 as if the sale being disclosed in this filing had occurred as of that date. | | 5 |
| | |
Pro Forma Condensed Consolidated Statements of Income of IHC for the year ended December 31, 2015 as if the sale being disclosed in this filing had occurred as of the beginning of the period | | 6 |
| | |
Pro Forma Condensed Consolidated Statements of Income of IHC for the years ended December 31, 2014 and 2013 as if the sale being disclosed in this filing was reported as discontinued operation for those periods | | 7-8 |
| | |
Notes to Pro Forma Condensed Consolidated Financial Statements | | 9 |
| | |
Independence Holding Company
Introduction to Pro Forma Condensed Consolidated Financial Statements
(Unaudited)
On March 31, 2016, Independence Holding Company (IHC) and American Independence Corp. (AMIC) sold IHC Risk Solutions LLC (RS), its direct writer of excess or stop-loss insurance for self-insured employer groups that desire to manage the risk of large medical claims (Medical Stop-Loss) to Swiss Re Corporate Solutions, a division of Swiss Re (Swiss Re). In addition, under the purchase and sale agreement, all of the in-force stop-loss business of Standard Security Life and Independence American produced by RS was co-insured by Westport Insurance Corporation (Westport), Swiss Res largest US carrier, as of January 1, 2016. The aggregate purchase price was $152.5 million in cash, subject to adjustments and settlements (collectively, the Transactions). Approximately 89% of the purchase price was allocated to AMIC, with the balance being paid to Standard Security Life. IHCs and AMICs block of Medical Stop-Loss business are in run-off. The sale of RS and exit from the medical stop-loss business represents a strategic shift that will have a major effect on the Companys operations and financial results. The disposal transaction qualifies for reporting as discontinued operations in the first quarter of 2016 as a result of the Board of Directors commitment to a plan for its disposal in January 2016.
Unaudited pro forma financial information for IHC has been provided below to show what the significant effects on the historical financial information might have been had the Transactions occurred at an earlier date. The unaudited pro forma condensed financial statements however are not necessarily indicative of the results of operations or related effects on financial position that would have been attained had the above mentioned Transactions actually occurred earlier. They also may not be useful in predicting the future financial condition and results of operations of the Company. The actual financial position and results of operations may differ significantly from the unaudited pro forma amounts reflected herein due to a variety of factors.
For the fiscal year ended December 31, 2015, the unaudited pro forma condensed financial statements shown below give the effect of discontinued operations resulting from the sale of RS and the effect of the aforementioned coinsurance transaction on the Companys historical consolidated financial statements.
Because the sale of RS was not yet reflected as discontinued operations in the Companys historical financial statements for the fiscal years ended December 31, 2015, 2014 and 2013 in the Companys Annual Report on Form 10-K for the year ended December 31, 2015, we have also provided the unaudited pro forma results of operations for the 2014 and 2013 fiscal years to show the effect of discontinued operations in those years. The sale of RS qualifies for reporting as discontinued operations in the first quarter of 2016 as a result of the Board of Directors commitment to a plan for its disposal in January 2016.
INDEPENDENCE HOLDING COMPANY | ||||||||||||||||
PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET (In thousands, except share data) (Unaudited) | ||||||||||||||||
DECEMBER 31, 2015 | ||||||||||||||||
| | | | | | | | 100% | | | | |||||
| | | | | Sale of Risk | | | Coinsurance | | | Pro Forma | |||||
| | Historical | | | Solutions | | | of Stop-Loss | | | Adjusted | |||||
ASSETS: | | | | | | | | | | | | |||||
| Investments: | | | | | | | | | | | | ||||
| Short-term investments | $ | 50 | | $ | - | | $ | - | | $ | 50 | ||||
| Securities purchased under agreements to resell | | 28,285 | | | - | | | - | | | 28,285 | ||||
| Trading Securities | | 1,259 | | | - | | | - | | | 1,259 | ||||
| Fixed maturities, available-for-sale | | 428,601 | | | - | | | - | | | 428,601 | ||||
| Equity securities, available-for-sale | | 8,426 | | | - | | | - | | | 8,426 | ||||
| Other investments | | 21,538 | | | - | | | - | | | 21,538 | ||||
| Total investments | | 488,159 | | | - | | | - | | | 488,159 | ||||
| | | | | | | | | | | | |||||
| Cash and cash equivalents | | 19,171 | | | 125,735 | a,b,d | | (42,967) | e | | 101,939 | ||||
| Deferred acquisition costs | | 499 | | | - | | | - | | | 499 | ||||
| Due and unpaid premiums | | 69,075 | | | - | | | - | | | 69,075 | ||||
| Due from reinsurers | | 480,859 | | | 2,214 | b | | 56,055 | e | | 539,128 | ||||
| Premium and claim funds | | 22,755 | | | (740) | b | | - | | | 22,015 | ||||
| Goodwill | | 52,940 | | | (5,664) | b | | - | | | 47,276 | ||||
| Other assets | | 64,505 | | | (11,759) | b,d | | - | | | 52,746 | ||||
| | | | | | | | | | | | |||||
| TOTAL ASSETS | $ | 1,197,963 | | $ | 109,786 | | $ | 13,088 | | $ | 1,320,837 | ||||
| | | | | | | | | | | | |||||
LIABILITIES AND STOCKHOLDERS' EQUITY: | | | | | | | | | | | | |||||
LIABILITIES: | | | | | | | | | | | | |||||
| Policy benefits and claims | $ | 245,443 | | $ | - | | $ | - | | $ | 245,443 | ||||
| Future policy benefits | | 270,624 | | | - | | | - | | | 270,624 | ||||
| Funds on deposit | | 173,350 | | | - | | | - | | | 173,350 | ||||
| Unearned premiums | | 10,236 | | | - | | | - | | | 10,236 | ||||
| Other policyholders' funds | | 11,822 | | | - | | | - | | | 11,822 | ||||
| Due to reinsurers | | 44,141 | | | 2,214 | b | | - | | | 46,355 | ||||
| Accounts payable, accruals and other liabilities | | 66,308 | | | (2,199) | b | | 13,088 | e | | 77,197 | ||||
| Debt | | 5,189 | | | - | | | - | | | 5,189 | ||||
| Junior subordinated debt securities | | 38,146 | | | - | | | - | | | 38,146 | ||||
| | | | | | | | | | | | |||||
| TOTAL LIABILITIES | | 865,259 | | | 15 | | | 13,088 | | | 878,362 | ||||
| | | | | | | | | | | | |||||
Commitments and contingencies | | | | | | | | | | | | |||||
| | | | | | | | | | | | |||||
STOCKHOLDERS' EQUITY: | | | | | | | | | | | | |||||
| Preferred stock (none issued) | | - | | | - | | | - | | | - | ||||
| Common stock $1.00 par value: 23,000,000 shares | | | | | | | | | | | | ||||
| authorized; 18,569,183 shares issued and | | | | | | | | | | | | ||||
| 17,265,758 shares outstanding | | 18,569 | | | - | | | - | | | 18,569 | ||||
| Paid-in capital | | 127,733 | | | - | | | - | | | 127,733 | ||||
| Accumulated other comprehensive loss | | (3,440) | | | - | | | - | | | (3,440) | ||||
| Treasury stock, at cost: 1,303,425 shares | | (13,961) | | | - | | | - | | | (13,961) | ||||
| Retained earnings | | 194,450 | | | 100,004 | c, d | | - | | | 294,454 | ||||
| | | | | | | | | | | | |||||
| TOTAL IHC STOCKHOLDERS EQUITY | | 323,351 | | | 100,004 | | | - | | | 423,355 | ||||
| NONCONTROLLING INTERESTS IN SUBSIDIARIES | | 9,353 | | | 9,767 | c | | - | | | 19,120 | ||||
| | | | | | | | | | | | | ||||
| TOTAL EQUITY | | 332,704 | | | 109,771 | | | - | | | 442,475 | ||||
| | | | | | | | | | | | | ||||
| TOTAL LIABILITIES AND EQUITY | $ | 1,197,963 | | $ | 109,786 | | $ | 13,088 | | $ | 1,320,837 |
See accompanying Notes to Pro Forma Condensed Consolidated Financial Statements. |
INDEPENDENCE HOLDING COMPANY AND SUBSIDIARIES | |||||||||||||
PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME (In thousands, except per share data) (Unaudited) | |||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2015 | |||||||||||||
| | | | | | | Pro Forma | | 100% | | | | |
| | | | Sale of Risk | | | Discontinued | | Coinsurance | | | Pro Forma | |
| | Historical | | Solutions | | | Operations | | of Stop-Loss | | | Adjusted | |
REVENUES: | | | | | | | | | | | | | |
| Premiums earned | $ | 479,534 | $ | - | | $ | 479,534 | $ | (209,765) | f | $ | 269,769 |
| Net investment income | | 17,298 | | (61) | b | | 17,237 | | (3,775) | f | | 13,462 |
| Fee income | | 12,954 | | (2,852) | b | | 10,102 | | - | | | 10,102 |
| Other income | | 10,276 | | (9) | b | | 10,267 | | - | | | 10,267 |
| Gain on sale of subsidiary to joint | | | | | | | | | | | | |
| venture | | 9,940 | | - | | | 9,940 | | - | | | 9,940 |
| Net realized investment gains | | 3,094 | | - | | | 3,094 | | - | | | 3,094 |
| Net impairment losses recognized | | | | | | | | | | | | |
| in earnings | | (228) | | - | | | (228) | | - | | | (228) |
| | | | | | | | | | | | | |
| | 532,868 | | (2,922) | | | 529,946 | | (213,540) | | | 316,406 | |
| | | | | | | | | | | | | |
EXPENSES: | | | | | | | | | | | | | |
| Insurance benefits, claims and reserves | | 307,178 | | - | | | 307,178 | | (153,919) | f | | 153,259 |
| Selling, general and administrative | | | | | | | | | | | | |
| expenses | | 172,180 | | 1,388 | b | | 173,568 | | (40,104) | f | | 133,464 |
| Amortization of deferred acquisition | | | | | | | | | | | | |
| costs | | 3,524 | | - | | | 3,524 | | - | | | 3,524 |
| Interest expense on debt | | 1,798 | | - | | | 1,798 | | - | | | 1,798 |
| | | | | | | | | | | | | |
| | 484,680 | | 1,388 | | | 486,068 | | (194,023) | | | 292,045 | |
| | | | | | | | | | | | | |
Income before income taxes from | | | | | | | | | | | | | |
continuing operations | | 48,188 | | (4,310) | | | 43,878 | | (19,517) | | | 24,361 | |
Income taxes | | 17,666 | | (1,762) | b | | 15,904 | | (6,831) | f | | 9,073 | |
| | | | | | | | | | | | | |
Income from continuing operations | | 30,522 | | (2,548) | | | 27,974 | | (12,686) | | | 15,288 | |
Less: Income from noncontrolling interests | | (578) | | 181 | b | | (397) | | 144 | f | | (253) | |
| | | | | | | | | | | | | |
NET INCOME FROM CONTINUING | | | | | | | | | | | | | |
| OPERATIONS ATTRIBUTABLE TO IHC | $ | 29,944 | $ | (2,367) | | $ | 27,577 | $ | (12,542) | | $ | 15,035 |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Basic income per common share | | | | | | | | | | | | | |
from continuing operations | $ | 1.73 | $ | (.14) | | $ | 1.59 | $ | (.72) | | $ | .87 | |
| | | | | | | | | | | | | |
WEIGHTED AVERAGE SHARES | | | | | | | | | | | | | |
OUTSTANDING | | 17,314 | | 17,314 | | | 17,314 | | 17,314 | | | 17,314 | |
| | | | | | | | | | | | | |
Diluted income per common share | | | | | | | | | | | | | |
from continuing operations | $ | 1.71 | $ | (.13) | | $ | 1.58 | $ | (.72) | | $ | .86 | |
| | | | | | | | | | | | | |
WEIGHTED AVERAGE DILUTED | | | | | | | | | | | | | |
SHARES OUTSTANDING | | 17,484 | | 17,484 | | | 17,484 | | 17,484 | | | 17,484 | |
| | | | | | | | | | | | |
See accompanying Notes to Pro Forma Condensed Consolidated Financial Statements. |
INDEPENDENCE HOLDING COMPANY AND SUBSIDIARIES | ||||||||
PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME (In thousands, except per share data) (Unaudited) | ||||||||
FOR THE YEAR ENDED DECEMBER 31, 2014 | ||||||||
| | | | | | | | |
| | | | Sale of Risk | | | Pro Forma | |
| | Historical | | Solutions | | | Adjusted | |
REVENUES: | | | | | | | | |
| Premiums earned | $ | 479,048 | $ | - | | $ | 479,048 |
| Net investment income | | 21,692 | | (78) | b | | 21,614 |
| Fee income | | 20,646 | | (3,753) | b | | 16,893 |
| Other income | | 4,859 | | (8) | b | | 4,851 |
| Net realized investment gains | | 7,688 | | - | | | 7,688 |
| | | | | | | | |
| | 533,933 | | (3,839) | | | 530,094 | |
| | | | | | | | |
EXPENSES: | | | | | | | | |
| Insurance benefits, claims and reserves | | 326,035 | | - | | | 326,035 |
| Selling, general and administrative expenses | | 177,848 | | (1,656) | b | | 176,192 |
| Amortization of deferred acquisition costs | | 4,941 | | - | | | 4,941 |
| Interest expense on debt | | 1,797 | | - | | | 1,797 |
| | | | | | | | |
| | 510,621 | | (1,656) | | | 508,965 | |
| | | | | | | | |
Income before income taxes from continuing operations | | 23,312 | | (2,183) | | | 21,129 | |
Income taxes | | 6,391 | | (283) | b | | 6,108 | |
| | | | | | | | |
Income from continuing operations | | 16,921 | | (1,900) | | | 15,021 | |
Less: Income from noncontrolling interests | | (628) | | 177 | b | | (451) | |
| | | | | | | | |
| NET ICOME FROM CONTINUING OPERATIONS | | | | | | | |
| ATTRIBUTABLE TO IHC | $ | 16,293 | $ | (1,723) | | $ | 14,570 |
| | | | | | | | |
| | | | | | | | |
Basic income per common share from continuing operations | $ | .93 | $ | (.10) | | $ | .83 | |
| | | | | | | | |
WEIGHTED AVERAGE SHARES OUTSTANDING | | 17,471 | | 17,471 | | | 17,471 | |
| | | | | | | | |
Diluted income per common share from continuing operations | $ | .92 | $ | (.10) | | $ | .82 | |
| | | | | | | | |
WEIGHTED AVERAGE DILUTED SHARES OUTSTANDING | | 17,636 | | 17,636 | | | 17,636 | |
| | | | | | | |
See accompanying Notes to Pro Forma Condensed Consolidated Financial Statements. |
INDEPENDENCE HOLDING COMPANY AND SUBSIDIARIES | ||||||||
PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME (In thousands, except per share data) (Unaudited) | ||||||||
FOR THE YEAR ENDED DECEMBER 31, 2013 | ||||||||
| | | | | | | | |
| | | | Sale of Risk | | | Pro Forma | |
| | Historical | | Solutions | | | Adjusted | |
REVENUES: | | | | | | | | |
| Premiums earned | $ | 495,991 | $ | - | | $ | 495,991 |
| Net investment income | | 27,471 | | (86) | b | | 27,385 |
| Fee income | | 26,954 | | (917) | b | | 26,037 |
| Other income | | 4,878 | | (13) | b | | 4,865 |
| Net realized investment gains | | 19,750 | | - | | | 19,750 |
| | | | | | | | |
| | 575,044 | | (1,016) | | | 574,028 | |
| | | | | | | | |
EXPENSES: | | | | | | | | |
| Insurance benefits, claims and reserves | | 354,790 | | - | | | 354,790 |
| Selling, general and administrative expenses | | 179,553 | | (1,345) | b | | 178,208 |
| Amortization of deferred acquisition costs | | 15,132 | | - | | | 15,132 |
| Interest expense on debt | | 1,915 | | - | | | 1,915 |
| | | | | | | | |
| | 551,390 | | (1,345) | | | 550,045 | |
| | | | | | | | |
Income before income taxes from continuing operations | | 23,654 | | 329 | | | 23,983 | |
Income taxes | | 8,398 | | 114 | b | | 8,512 | |
| | | | | | | | |
Income from continuing operations | | 15,256 | | 215 | | | 15,471 | |
Less: Income from noncontrolling interests | | (1,477) | | 5 | b | | (1,472) | |
| | | | | | | | |
| NET ICOME FROM CONTINUING OPERATIONS | | | | | | | |
| ATTRIBUTABLE TO IHC | $ | 13,779 | $ | 220 | | $ | 13,999 |
| | | | | | | | |
| | | | | | | | |
Basic income per common share from continuing operations | $ | .78 | $ | .01 | | $ | .79 | |
| | | | | | | | |
WEIGHTED AVERAGE SHARES OUTSTANDING | | 17,758 | | 17,758 | | | 17,758 | |
| | | | | | | | |
Diluted income per common share from continuing operations | $ | .77 | $ | .01 | | $ | .78 | |
| | | | | | | | |
WEIGHTED AVERAGE DILUTED SHARES OUTSTANDING | | 17,871 | | 17,871 | | | 17,871 | |
| | | | | | | |
See accompanying Notes to Pro Forma Condensed Consolidated Financial Statements. |
Independence Holding Company
Notes to Pro Forma Condensed Consolidated Financial Statements
(Unaudited)
Note 1:
Basis of Presentation
Independence Holding Company (the Company, IHC or we, us and our) and American Independence Corp. (AMIC) entered into an agreement to sell all of the membership interests of IHC Risk Solutions LLC (RS) and co-insure to an unaffiliated reinsurer, all of the in-force medical stop-loss insurance business of Standard Security Life Insurance Company of New York (SSL) and Independence American Insurance Company (IAIC) produced by RS, as of January 1, 2016 (collectively, the Transactions). The unaudited pro forma condensed consolidated balance sheet has been prepared as if the Transactions had been consummated on December 31, 2015. The unaudited pro forma condensed consolidated statements of income for the year ended December 31, 2015 has been prepared as if the Transactions occurred as of the beginning of the period; the unaudited pro forma results of operations for the 2014 and 2013 fiscal years have been prepared to show the effect of discontinued operations as if the Transactions occurred as of the beginning of each respective period (see Note 2) in those years.
The unaudited pro forma condensed consolidated financial statements are based upon available information and certain assumptions considered reasonable by management. The estimated net gain resulting from the consummation of the Transactions is included as an adjustment to retained earnings on the unaudited pro forma condensed consolidated balance sheet at December 31, 2015 and is not reflected as an adjustment in the unaudited pro forma condensed consolidated statements of income. In addition, the Company did not include a pro forma adjustment for investment income that could have been potentially earned on the net proceeds of the Transactions in such statements. However, the unaudited pro forma condensed consolidated statements of income do reflect pro forma adjustments for estimated federal and state income tax provisions, including the use of federal net operating loss carryforwards, which may be subject to further adjustment based on the actual carrying value of net assets sold at the date of closing, among other considerations.
The unaudited pro forma condensed consolidated financial statements do not represent what the Companys financial position would have been assuming the consummation of the Transactions had occurred on December 31, 2015 or what the Companys consolidated statements of income would have been assuming the consummation of the Transactions had occurred prior to January 1, 2013, nor do they project the Companys financial position or results of operations at any future date or for any future period. These unaudited pro forma condensed consolidated financial statements should be read in conjunction with the Companys Annual Report on Form 10-K for the year ended December 31, 2015 as filed with the Securities and Exchange Commission.
Because the sale of RS was not yet reflected as discontinued operations in the Companys historical financial statements for the fiscal years ended December 31, 2015, 2014 and 2013 in the Companys Annual Report on Form 10-K for the year ended December 31, 2015, we have also provided the unaudited pro forma results of operations for the 2014 and 2013 fiscal years to show the effect of discontinued operations in those years. The sale of RS qualifies for reporting as discontinued operations in the first quarter of 2016 as a result of the Board of Directors commitment to a plan for its disposal in January 2016.
Note 2:
Discontinued Operations
In January 2016, the Boards of Directors of IHC and AMIC approved a plan to sell the membership interests of RS and, subsequently, the Company entered into an agreement for its sale. The sale closed on March 31, 2016. The sale agreement includes: (i) the sale of 100% of the outstanding membership interests of RS for approximately $139.4 million; (ii) the simultaneous cancellation of transfer agreements between RS and the Companys subsidiaries, Majestic Underwriters, LLC (Majestic) and Alliance Underwriters, LLC
(Alliance); and (iii) the liquidation of Majestic and Alliance. The Companys block of Medical Stop-Loss business is in run-off. The sale of RS and exit from the medical stop-loss insurance business represents a strategic shift that will have a major effect on the Companys operations and financial results. The disposal transaction qualifies for reporting as discontinued operations in the first quarter of 2016 as a result of the Board of Directors commitment to a plan for its disposal in January 2016.
Note 3:
Reinsurance
In connection with the aforementioned Transactions, the Company entered into a coinsurance agreement with an unaffiliated reinsurer, Westport Insurance Corporation (Swiss Re Corporate Solutions' largest US carrier), to co-insure all of the in-force stop-loss insurance business of SSL and IAIC produced by RS, as of January 1, 2016, for ceding consideration of approximately $13.1 million.
The ceding of reinsurance does not discharge the primary liability of the original insurer to the insured.
Note 4:
Pro Forma Adjustments
a)
To reflect the proceeds on the sale of RS.
b)
To reflect the elimination of assets and liabilities and corresponding income and expenses of RS, Majestic and Alliance.
c)
To reflect the pro forma estimated gain of $100.0 million on the sale of RS and the liquidation of Majestic and Alliance, net of estimated expenses, amounts attributable to noncontrolling interests and applicable state and federal taxes had the transaction taken place as of December 31, 2015. AMIC has available federal net operating loss carryforwards which will offset any gains AMIC recognizes upon consummation of the Transactions.
d)
To reflect estimated state and Federal taxes on the pro forma estimated gain, net of a decrease in AMICs valuation allowance on federal net operating loss carryforwards expected to be utilized in connection with the pro forma estimated gain.
e)
To reflect the transfer of assets in connection with the 100% coinsurance basis of the reserves for all the in-force medical stop-loss insurance business of SSL and IAIC produced by RS, and the corresponding ceding consideration.
f)
To reflect the effects of the 100% coinsurance of all the in-force medical stop-loss insurance business of SSL and IAIC produced by RS, and to reflect the agreement of IHC and its affiliates to cease insurance and reinsurance of all medical stop-loss insurance for a specified period of time.
.