Michigan
(State
or Other Jurisdiction of Incorporation or Organization)
|
38-3324634
(I.R.S.
Employer Identification No.)
|
161
Ottawa Ave., N.W., Suite 607
Grand
Rapids, Michigan 49503
(Address
of Principal Executive Offices)
|
(616)
456-8899
(Issuer’s
Telephone Number, Including Area
Code)
|
PART
I. FINANCIAL
INFORMATION
|
Page
No.
|
||
Item
1.
|
Financial
Statements
|
||
Condensed
Consolidated Balance Sheet - March 31, 2006 (Unaudited)
|
3
|
||
Condensed
Consolidated Statements of Income (Loss) and Comprehensive Income
(Loss) -
Three Months Ended March 31, 2006 (Unaudited) and March 31, 2005
(Unaudited)
|
4
|
||
Condensed
Consolidated Statements of Cash Flows - Three Months Ended March 31,
2006 (Unaudited) and March 31, 2005 (Unaudited)
|
5
|
||
Notes
to Condensed Consolidated Financial Statements (Unaudited)
|
6
|
||
Item
2.
|
Management’s
Discussion and Analysis or Plan of Operation
|
7
|
|
Item
3.
|
Controls
and Procedures
|
12
|
|
PART
II. OTHER
INFORMATION
|
|||
Item
6.
|
Exhibits
|
13
|
|
SIGNATURES
|
March
31,
|
2006
|
|||
(000)
|
||||
Assets
|
||||
Fixed
maturities held to maturity, at amortized cost
|
$
|
4,306
|
||
Fixed
maturities available for sale, at fair value
|
33,240
|
|||
Other
invested asset, at cost which approximates fair value
|
290
|
|||
Total
investments
|
37,836
|
|||
Cash
and cash equivalents
|
5,775
|
|||
Receivables:
|
||||
Amounts
due from reinsurers
|
17,951
|
|||
Other
|
1,965
|
|||
Prepaid
reinsurance premiums
|
3,981
|
|||
Deferred
acquisition costs
|
1,352
|
|||
Net
deferred federal income taxes
|
1,611
|
|||
Other
assets
|
1,208
|
|||
Total
Assets
|
$
|
71,679
|
||
Liabilities
and Shareholders’ Equity
|
||||
Liabilities
|
||||
Loss
and loss adjustment expense reserves
|
$
|
36,397
|
||
Unearned
premiums
|
11,407
|
|||
Amounts
due to reinsurers
|
1,929
|
|||
Other
liabilities
|
2,104
|
|||
Accrued
interest
|
1,521
|
|||
Surplus
certificates
|
2,277
|
|||
Trust
preferred securities
|
5,000
|
|||
Total
Liabilities
|
60,635
|
|||
Shareholders’
Equity
|
||||
Preferred
stock, no par (500,000 shares authorized, no shares
issued)
|
-
|
|||
Common
stock, no par (5,000,000 shares authorized, 333,500 shares issued
and
outstanding)
|
3,206
|
|||
Retained
earnings
|
8,364
|
|||
Accumulated
other comprehensive loss
|
(526
|
)
|
||
Total
Shareholders’ Equity
|
11,044
|
|||
Total
Liabilities and Shareholders’ Equity
|
$
|
71,679
|
Three
Months Ended
March
31,
|
|||||||
2006
|
2005
|
||||||
(000)
|
(000)
|
||||||
Revenues
|
|||||||
Net
premiums earned
|
$
|
4,004
|
$
|
3,703
|
|||
Fees
and commissions
|
212
|
39
|
|||||
Net
investment income
|
359
|
239
|
|||||
Finance
and other income - including unusual gain of $113 (Note 3)
|
160
|
35
|
|||||
Total
revenues
|
4,735
|
4,016
|
|||||
Expenses
|
|||||||
Losses
and loss adjustment expenses
|
2,835
|
3,937
|
|||||
Operating
and administrative
|
948
|
854
|
|||||
Interest
|
139
|
110
|
|||||
Total
expenses
|
3,922
|
4,901
|
|||||
Income
(loss) before federal income taxes (benefit)
|
813
|
(885
|
)
|
||||
Federal
income taxes (benefit)
|
250
|
(307
|
)
|
||||
Net
income (loss)
|
563
|
(578
|
)
|
||||
Other
comprehensive loss (net of tax benefit of $62 and
$109, respectively)
|
(121
|
)
|
(211
|
)
|
|||
Comprehensive
income (loss)
|
$
|
442
|
$
|
(789
|
)
|
||
Per
share of common stock (not in thousands):
|
|||||||
Basic
and diluted net income (loss) per share
|
$
|
1.69
|
$
|
(1.73
|
)
|
||
Basic
and diluted comprehensive income (loss) per share
|
1.33
|
(2.37
|
)
|
Three
Months Ended
March
31,
|
|||||||
2006
|
2005
|
||||||
(000)
|
(000)
|
||||||
Operating
Activities
|
|||||||
Net
income (loss)
|
$
|
563
|
$
|
(578
|
)
|
||
Adjustments
to reconcile net income (loss) to net cash from operating
activities:
|
|||||||
Deferred
federal income taxes
|
29
|
(65
|
)
|
||||
Depreciation
and amortization
|
168
|
232
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Amounts
due from reinsurers
|
(76
|
)
|
(6,855
|
)
|
|||
Other
receivables
|
(62
|
)
|
157
|
||||
Prepaid
reinsurance premiums
|
194
|
97
|
|||||
Deferred
acquisition costs
|
26
|
(28
|
)
|
||||
Other
assets
|
(126
|
)
|
(380
|
)
|
|||
Loss
and loss adjustment expense reserves
|
929
|
9,523
|
|||||
Amounts
due to reinsurers
|
74
|
(85
|
)
|
||||
Unearned
premiums
|
(369
|
)
|
471
|
||||
Other
liabilities
|
(190
|
)
|
(37
|
)
|
|||
Accrued
interest
|
(132
|
)
|
33
|
||||
Net
cash from operating activities
|
1,028
|
2,485
|
|||||
Investing
Activities
|
|||||||
Cost
of fixed maturities acquired
|
(5,703
|
)
|
(1,708
|
)
|
|||
Proceeds
from sales or maturities of fixed maturities
|
1,670
|
1,257
|
|||||
Cost
of property and equipment acquired
|
(105
|
)
|
(32
|
)
|
|||
Net
cash for investing activities
|
(4,138
|
)
|
(483
|
)
|
|||
Financing
Activities
|
|||||||
Repayments
of surplus certificates
|
(254
|
)
|
-
|
||||
Net
repayments under lines of credit
|
(170
|
)
|
(307
|
)
|
|||
Net
cash for financing activities
|
(424
|
)
|
(307
|
)
|
|||
Net
Increase (Decrease) in Cash and Cash Equivalents
|
(3,534
|
)
|
1,695
|
||||
|
|||||||
Cash
and Cash Equivalents,
beginning of period
|
9,309
|
4,394
|
|||||
Cash
and Cash Equivalents,
end of period
|
$
|
5,775
|
$
|
6,089
|
|||
Supplemental
Disclosures of Cash Flow Information
|
|||||||
Federal
income tax payments
|
$
|
220
|
$
|
-
|
|||
Interest
payments
|
271
|
77
|
3.
|
Unusual
Gain
|
Three
Months Ended March 31,
|
|||||||||||||
2006
|
2005
|
Change
|
Percent Change
|
||||||||||
(in
thousands of dollars, except for per share data)
|
|||||||||||||
Revenues:
|
|||||||||||||
Net
premiums earned
|
$
|
4,004
|
$
|
3,703
|
$
|
301
|
8.1
|
%
|
|||||
Fees
and commissions
|
212
|
39
|
173
|
443.6
|
%
|
||||||||
Net
investment income
|
359
|
239
|
120
|
50.2
|
%
|
||||||||
Finance
and other income
|
160
|
35
|
125
|
357.1
|
%
|
||||||||
Total
Revenues
|
4,735
|
4,016
|
719
|
17.9
|
%
|
||||||||
Expenses:
|
|||||||||||||
Losses
and loss adjustment expenses
|
2,835
|
3,937
|
(1,102
|
)
|
(28.0
|
%)
|
|||||||
Operating
and administrative
|
948
|
854
|
94
|
11.0
|
%
|
||||||||
Interest
|
139
|
110
|
29
|
26.4
|
%
|
||||||||
Total
Expenses
|
3,922
|
4,901
|
(979
|
)
|
(20.0
|
%)
|
|||||||
Income
(loss) before federal income taxes (benefit)
|
813
|
(885
|
)
|
1,698
|
191.9
|
%
|
|||||||
Federal
income taxes (benefit)
|
250
|
(307
|
)
|
557
|
181.4
|
%
|
|||||||
Net
Income (Loss)
|
$
|
563
|
$
|
(578
|
)
|
$
|
1,141
|
197.4
|
%
|
||||
Selected
Balance Sheet Data:
(at
end of
period)
|
|||||||||||||
Total
investments and cash
|
$
|
43,611
|
$
|
39,514
|
$
|
4,097
|
10.4
|
%
|
|||||
Total
assets
|
71,859
|
63,250
|
8,609
|
13.6
|
%
|
||||||||
Total
liabilities
|
60,815
|
53,751
|
7,064
|
13.1
|
%
|
||||||||
Total
shareholders’ equity
|
11,044
|
9,499
|
1,545
|
16.3
|
%
|
||||||||
Per
Share Data:
|
|||||||||||||
Net
income (loss)
|
$
|
1.69
|
$
|
(1.73
|
)
|
$
|
3.42
|
197.7
|
%
|
||||
Shareholders’
equity
|
$
|
33.12
|
$
|
28.48
|
$
|
4.64
|
16.3
|
%
|
Three
Months Ended March 31,
|
|||||||||||||
2006
|
2005
|
Change
|
Percent
Change
|
||||||||||
(in
thousands of dollars)
|
|||||||||||||
Beginning
gross unearned premium
|
$
|
11,776
|
$
|
10,738
|
$
|
1,038
|
9.7
|
%
|
|||||
Beginning
ceded unearned premium
|
(4,175
|
)
|
(4,163
|
)
|
(12
|
)
|
(0.3
|
%)
|
|||||
Beginning
net unearned premium
|
7,601
|
6,575
|
1,026
|
15.6
|
%
|
||||||||
Direct
premiums written
|
5,944
|
6,450
|
(506
|
)
|
(7.8
|
%)
|
|||||||
Ceded
premiums written
|
(2,115
|
)
|
(2,180
|
)
|
65
|
3.0
|
%
|
||||||
Net
premiums written
|
3,829
|
4,270
|
(441
|
)
|
(10.3
|
%
|
|||||||
Ending
gross unearned premium
|
11,407
|
11,208
|
199
|
1.8
|
%
|
||||||||
Ending
ceded unearned premium
|
(3,981
|
)
|
(4,066
|
)
|
85
|
2.1
|
%
|
||||||
Ending
net unearned premium
|
7,426
|
7,142
|
284
|
4.0
|
%
|
||||||||
Net
premiums earned
|
$
|
4,004
|
$
|
3,703
|
$
|
301
|
8.1
|
%
|
●
|
Loss
reporting patterns
|
●
|
Payment
patterns
|
●
|
Loss
severity trend rates
|
●
|
Application
of Michigan loss patterns and loss to premium relationships to
non-Michigan business
|
●
|
Case
reserve setting
patterns
|
●
|
Incurred
development method
|
●
|
Paid
development method
|
●
|
Case
development method
|
●
|
Incurred
Bornhuetter-Ferguson method
|
●
|
Paid
Bornhuetter-Ferguson method
|
●
|
Frequency/severity
method
|
●
|
Future
economic conditions and the legal and regulatory environment in the
markets served by the Company’s subsidiaries;
|
|
●
|
Reinsurance
market conditions, including changes in pricing and availability
of
reinsurance;
|
|
●
|
Financial
market conditions, including, but not limited to, changes in interest
rates and the values of investments;
|
|
●
|
Inflation;
|
|
●
|
Credit
worthiness of the issuers of investment securities, reinsurers and
others
with whom the Company and its subsidiaries do business;
|
|
●
|
Estimates
of loss reserves and trends in losses and loss adjustment
expenses;
|
|
●
|
Changing
competition;
|
|
●
|
The
Company’s ability to execute its business plan;
|
|
●
|
The
effects of war and terrorism on investment and reinsurance
markets;
|
|
●
|
The
effects of hurricanes, earthquakes and other natural disasters on
investment and reinsurance markets;
|
|
●
|
Changes
in financial ratings issued by independent organizations, including
A.M.
Best, Standard & Poors and Moody’s;
|
|
●
|
The
Company’s ability to enter new markets successfully and capitalize on
growth opportunities;
|
|
●
|
The
Company’s ability to comply with internal control audit requirements that
are expected to become effective in 2007; and
|
|
●
|
Changes
in the laws, rules and regulations governing insurance holding companies
and insurance companies, as well as applicable tax and accounting
matters.
|
Exhibits. The
following documents are filed as exhibits to this report on Form
10-QSB:
|
Exhibit
No.
|
Document
|
||
3.1
|
Amended
and Restated Articles of Incorporation. Previously filed as an exhibit
to
the Company’s Registration Statement on Form 10-SB/A filed on July 8,
2002. Here incorporated by reference.
|
||
3.2
|
Amended
and Restated Bylaws. Previously filed as an exhibit to the Company’s
Registration Statement on Form 10-SB/A filed on July 8, 2002. Here
incorporated by reference.
|
||
10.1
|
Office
Lease dated March 22, 2006 between Professionals Direct Insurance
Services, Inc. and Fairplain Development Co.
|
||
31.1
|
Certification
of the Chief Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
||
31.2
|
Certification
of the Vice President of Finance pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
||
32
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. This exhibit,
except for those portions expressly incorporated by reference in
this
filing, is furnished for the information of the Commission and is
not
deemed “filed” as part of this
filing.
|
PROFESSIONALS
DIRECT, INC.
|
|
Date: May
12, 2006
|
/s/ Stephen M. Tuuk |
Stephen
M. Tuuk, President and Chief Executive
Officer
(authorized to sign on behalf of Company)
|
|
/s/ Stephen M. Westfield | |
Stephen
M. Westfield, Vice President of Finance
(principal
financial and accounting officer)
|
Exhibit
No.
|
Document
|
||
3.1
|
Amended
and Restated Articles of Incorporation. Previously filed as an exhibit
to
the Company’s Registration Statement on Form 10-SB/A filed on July 8,
2002. Here incorporated by reference.
|
||
3.2
|
Amended
and Restated Bylaws. Previously filed as an exhibit to the Company’s
Registration Statement on Form 10-SB/A filed on July 8, 2002. Here
incorporated by reference.
|
||
10.1
|
Office
Lease dated March 22, 2006 between Professionals Direct Insurance
Services, Inc. and Fairplain Development Co.
|
||
31.1
|
Certification
of the Chief Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
||
31.2
|
Certification
of the Vice President of Finance pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
||
32
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. This
exhibit, except for those portions expressly incorporated by reference
in
this filing, is furnished for the information of the Commission and
is not
deemed “filed” as part of this
filing.
|