Converted by EDGARwiz






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)


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.


.