e10vk
UNITED STATES SECURITIES AND
EXCHANGE COMMISSION
Washington, D.C.
20549
Form 10-K
|
|
|
(Mark One)
|
|
|
þ
|
|
ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
|
|
|
For the fiscal year ended
December 31, 2007
|
or
|
o
|
|
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
|
|
|
For the transition period
from to
|
Commission file number
001-31698
BROOKE CORPORATION
(Exact name of registrant as
specified in its charter)
|
|
|
Kansas
(State or other jurisdiction
of
incorporation or organization)
|
|
48-1009756
(I.R.S. Employer
Identification No.)
|
8500 College Boulevard,
Overland Park, Kansas
|
|
66210
(Zip Code)
|
(Address of principal executive
offices)
|
|
|
Registrants telephone number:
(913) 661-0123
Securities registered pursuant to Section 12(b) of the
Act:
|
|
|
Title of Each Class
|
|
Name of Each Exchange on Which Registered
|
|
Common Stock, Par Value $.01 per share
|
|
NASDAQ Global Market
|
Securities registered under Section 12(g) of the Act:
None
Indicate by check mark if the registrant is a well-known
seasoned issuer, as defined in Rule 405 of the Securities
Act of
1933. Yes o No þ
Indicate by check mark if the registrant is not required to file
reports pursuant to Section 13 or Section 15(c) of the
Securities Exchange Act of
1934. Yes o No þ
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of
the Exchange Act during the preceding 12 months (or for
such shorter period that the registrant was required to file
such reports); and (2) has been subject to such filing
requirements for the past
90 days. Yes þ No o
Indicate by check mark if disclosure of delinquent filers in
response to Item 405 of
Regulation S-K
is not contained herein, and will not be contained, to the best
of registrants knowledge, in definitive proxy or
information statements incorporated by reference in
Part III of this
Form 10-K
or any amendment to this
form 10-K. þ
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, a non-accelerated
filer, or a smaller reporting company. See the definitions of
large accelerated filer, accelerated
filer and smaller reporting company in
Rule 12b-2 of the Exchange Act. (Check one):
|
|
|
|
|
|
|
Large accelerated filer
o
|
|
Accelerated filer
þ
|
|
Non-accelerated
filer o
(Do not check if a smaller reporting company)
|
|
Smaller reporting
company o
|
Indicate by check mark whether the registrant is a shell company
(as defined in
Rule 12b-2
of the
Act). Yes o No þ
The aggregate market value of the registrants common stock
held by non-affiliates, computed by reference to the price at
which the stock was last sold, as of June 30, 2007, was
$114,818,260.
The number of shares of registrants common stock,
$.01 par value, outstanding on March 14, 2008 was
14,224,021.
DOCUMENTS
INCORPORATED BY REFERENCE
Certain specified portions of our definitive proxy statement
relating to the registrants Annual Meeting of
Stockholders, to be held on April 24, 2008, are
incorporated by reference in Part III to the extent
described therein. In addition, information required by
Item 701 of
Regulation S-K
with respect to the unregistered sale of equity to institutional
accredited investors as provided in our Current Report on
Form 8-K
dated June 28, 2007 is incorporated by reference.
FORWARD-LOOKING
AND CAUTIONARY STATEMENTS
We caution you that this annual report on
Form 10-K
includes forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995
and is subject to the safe harbor created by that Act. Among
other things, these statements relate to our financial
condition, results of operations and business. These
forward-looking statements are generally identified by the words
or phrases will, will allow, will
continue, would, would be,
expect, expect to, intend,
intend to, anticipate, is
anticipated, foresee, estimate,
plan, may, believe,
implement, build, project or
similar expressions and references to strategies or plans.
While we provide forward-looking statements to assist in the
understanding of our anticipated future financial performance,
we caution readers not to place undue reliance on any
forward-looking statements, which speak only as of the date that
we make them. Forward-looking statements are subject to
significant risks and uncertainties, many of which are beyond
our control. Although we believe that the assumptions underlying
our forward-looking statements are reasonable, any of the
assumptions could prove to be inaccurate. Actual results may
differ materially from those contained in or implied by these
forward-looking statements for a variety of reasons. These risks
and uncertainties are discussed in more detail under
Business, Risk Factors and
Managements Discussion and Analysis of Financial
Condition and Results of Operations in this report and
include, but are not limited to:
|
|
|
|
|
prevailing economic conditions, either nationally or locally in
some or all areas in which we conduct business or conditions in
the securities markets or the banking industry;
|
|
|
|
changes in interest rates, deposit flows, loan demand, real
estate values and competition, which can materially affect,
among other things, consumer banking revenues, origination
levels in our lending businesses and the level of defaults,
losses and prepayments on loans made by us, whether held in
portfolio or sold in the secondary markets;
|
|
|
|
operational issues
and/or
capital spending necessitated by the potential need to adapt to
industry changes in information technology systems, on which our
banking segment is highly dependent;
|
|
|
|
changes in accounting principles, policies, and guidelines;
changes in any applicable law, rule, regulation or practice with
respect to tax or legal issues; risks and uncertainties related
to mergers and related integration and restructuring activities;
conditions in the securities markets or the banking industry;
|
|
|
|
our borrowers financial performance and their potential
ability to repay amounts due to us;
|
|
|
|
inability to fund our loans through sales to third parties;
|
|
|
|
inability to secure the lines of credit and additional sources
of funding necessary to accommodate our growth;
|
|
|
|
certain assumptions regarding the profitability of our
securitizations, loan participations, warehouse lines of credit
and other funding vehicles, which may not prove to be accurate;
|
|
|
|
the value of the collateral securing our loans;
|
|
|
|
potential litigation and regulatory proceedings regarding
commissions, fees, contingency payments, profit sharing and
other compensation paid to brokers or agents;
|
|
|
|
dependence on key personnel; and
|
|
|
|
the level of expenditures required to comply with the
Sarbanes-Oxley Act and the potential material adverse effects of
not complying with the Sarbanes-Oxley Act.
|
We expressly disclaim any obligation to update or revise any of
these forward-looking statements, whether because of future
events, new information, a change in our views or expectations,
or otherwise. We make no prediction or statement about the
market performance of our shares of common stock.
3
PART I
References in this report to we, us and
our are to Brooke Corporation and one or more of our
subsidiaries, as the context requires.
General
We are a provider of banking, insurance, and other financial
services with operations throughout the United States. Through
our subsidiaries, we provide clients with analysis, advice and
transactional capabilities across four operating segments:
Banking Services; Brokerage Services; Insurance Services; and
Lending Services. In addition, we operate certain captive
insurance companies that self-insure portions of the
professional insurance agents liability exposure of Brooke
Capital Corporation, its affiliated companies and its
franchisees and provide financial guaranty policies to Aleritas
Capital Corp. (a d/b/a of Brooke Credit Corporation).
We were incorporated in Kansas on January 22, 1986 under
the name of Brooke Financial Services, Inc. We later changed our
company name to Brooke Corporation. We own, directly or
indirectly through another subsidiary, 100% of all our
subsidiaries, except for Brooke Capital and Aleritas, in which
we are the majority shareholder. (See the diagram below.) Brooke
Capital (AMEX: BCP) and Aleritas (OTCBB: BRCR) are publicly
traded companies. Brooke Capital operates our Insurance Services
business. Aleritas operates our Lending Services business. We
operate our Banking Services business through Brooke Bancshares,
Inc., a wholly-owned subsidiary, and we operate our Brokerage
Services business through another wholly-owned subsidiary,
Brooke Brokerage Corporation.
Brooke
Bancshares, Inc.
The Agent Bank conducts its banking products and services
operations primarily through contracted banker agents who are
paid commissions for customer referrals. The Agent Banks
main retail banking office is in Phillipsburg, Kansas and its
agent training and support offices are in Overland Park, Kansas.
The Agent Bank is a member of the Federal Home Loan Bank of
Topeka (FHLB) and is subject to regulation,
examination and supervision by the Office of Thrift Supervision
(OTS) and the Federal Deposit Insurance Corporation
(FDIC). The Agent Banks deposits are insured
by the FDIC through the Deposit Insurance Fund (DIF).
4
Recent
Developments
On January 8, 2007, following approval by the OTS and
satisfaction of other closing conditions, Brooke Bancshares
completed the acquisition of Generations Bank, a federal savings
bank, by purchasing for $10.1 million in cash all of the
issued and outstanding capital stock of Generations Bank from
Kansas City Life Insurance Company pursuant to a Stock Purchase
Agreement dated January 23, 2006. Generations Bank now
operates under the name Brooke Savings Bank (the Agent
Bank), and the main retail banking office for the Agent
Bank has relocated from Kansas City, Missouri, to Phillipsburg,
Kansas, and the agent training and support offices of the Agent
Bank has relocated from Kansas City, Missouri to Overland Park,
Kansas. The Agent Banks business plan is centered on the
sale of bank products and services to consumers through
referrals from Brooke Brokerages life insurance agents,
Brooke Capitals property and casualty insurance agents and
other independent agents.
The Agent Bank entered into a purchase and assumption agreement
with Bank of the West (BOW), a California state
chartered bank located in San Francisco, California, on
August 29, 2007, to purchase a network of 42 Kansas-based
banker agents who refer deposit and loan business to the Agent
Bank (the Network). The OTS approved the transaction
on December 13, 2007. The transaction became effective as
of the close of business on January 18, 2008 and added
approximately $100 million in deposits and
$7.5 million in loans to the Agent Banks balance
sheet. The Agent Bank paid a deposit premium of approximately
$2.9 million. On January 18, 2008, all checking,
savings, money market, certificate of deposit and IRA accounts,
and selected consumer loan accounts, such as auto loans, home
equity loans, and home equity line of credit loans that were
opened through the Network were transferred to the Agent Bank.
As a result of this transaction, the Agent Bank reported total
assets of approximately $141 million, total deposits of
$125 million and total stockholders equity of
$15.4 million as of January 31, 2008.
The Networks banker agents are located in forty-two rural
Kansas communities and have been providing banker agent services
for many years. Railroad Savings Bank, located in Newton, Kansas
and later relocated to Wichita, Kansas began forming the Network
shortly after it was state chartered in 1896. Railroad Savings
Bank converted to a federal savings bank charter in 1989 and its
regulator, the Federal Home Loan Bank (predecessor to the OTS),
grandfathered the Network under the federal regulations.
Railroad Savings Bank was acquired by Commercial Federal Bank of
Omaha, Nebraska in October 1995. Commercial Federal Bank was
acquired by Bank of the West in December 2005.
Communities
Served
The Agent Bank has designated Phillips and Johnson counties in
Kansas as its primary lending assessment area, but these
designations will be re-assessed on an annual basis as
additional loan origination data becomes available. The Agent
Bank provides services universally to its current customers and
future customers in all regions of the United States. Brooke
Brokerage and Brooke Capital have agents located in
29 states and it is anticipated that the Agent Bank will
eventually enter into banker agent agreements with many of those
agents. Thus, it is expected that the Agent Banks lending
territory will continue to cover a wide geographic and diverse
economic area.
Banking
Services by Agent Bank
The Agent Bank intends to provide customers with a combination
of products and service that engenders strong, mutually
beneficial, long-term relationships, while also generating a
reasonable return. The Agent Bank sells bank products and
services to consumers through referrals from independent agents.
The Agent Bank also sells bank products and services directly to
consumers from its main banking office in Phillipsburg, Kansas
and from its branch operation office in Overland Park, Kansas.
Agent
Bank Lending
All loan underwriting and loan pricing decisions are made
centrally by Agent Bank officers and employees. The Agent Bank
relies on agent bankers to gather customer information and
provide local background information, but agent bankers are not
involved in loan underwriting or loan pricing decisions.
5
|
|
|
|
|
Small Business Loans. The Agent Bank plans to
expand its small business loan operations to diversify the
existing loan portfolio and capitalize on our expertise in this
area. The Agent Bank will purchase participation loans
originated by other financial institutions and will sell
participation interests in small business loans originated by
the Agent Bank. Small business loans are expected to be the
Agent Banks primary source of new loan activity.
|
|
|
|
Commercial Real Estate Loans. The Agent Bank
plans to increase its commercial real estate loan portfolio
through direct loan origination or the purchase of loan
participations in loans originated by other financial
institutions. However, increases in the Agent Banks
commercial real estate loan balances are expected to be much
less than increases in small business loan balances.
|
|
|
|
Residential Mortgage Loans. The Agent Bank
plans to continue offering residential mortgage loans although
significant expansion of residential mortgage loan activity is
not planned. There are no plans to originate sub-prime or
speculative, high loan-to-value loans.
|
|
|
|
Consumer Loans. The Agent Bank plans to
continue offering consumer loans, although the Agent Bank
believes consumer lending opportunities are limited and does not
expect significant growth of its consumer loan portfolio.
|
Agent
Bank Deposits
All deposit product and pricing decisions are made centrally by
Agent Bank officers and employees. The Agent Bank relies on
agent bankers to gather application information, but agent
bankers are not involved in deposit product or pricing decisions.
|
|
|
|
|
Transaction Account Deposits. Transaction
account deposits are gathered at the Phillipsburg main bank
location, through scanner equipped automated teller machines and
through mail delivery. Except for initial deposit to open
accounts, banker agents may not accept deposits, and therefore
electronic and Internet banking are important to the agent
banker network. Technological advances make electronic and
Internet banking more convenient and popular, which may result
in increases in the Agent Banks transaction account
balances.
|
|
|
|
Time Deposits. Agent bankers have historically
favored the marketing of the Agent Banks time deposits,
and the Agent Bank plans to provide competitive time deposit
interest rates. Increases in the Agent Banks time deposit
account balances are therefore likely if the Agent Bank is
successful in recruitment of additional agent bankers.
|
Banking
Services by Community Banks
We plan to eventually leverage our banking expertise with
acquisition of reasonably priced community banks. Unlike the
Agent Bank where all underwriting and pricing decisions are
controlled centrally, these types of decisions will be made
locally by the management of any community bank that we may
acquire. Acquiring or starting a community bank is consistent
with our local entrepreneur philosophy, provided
that local bank management has significant ownership in the bank
(up to 20%) and marketing is focused on the local community.
Brooke
Brokerage Corporation
Brooke Brokerage is our wholly-owned subsidiary that generates
revenues from the sale of hard-to-place property and casualty
insurance policies and life insurance policies on a wholesale
basis by its CJD & Associates, LLC subsidiary.
Property
and Casualty Insurance Brokerage
Brooke Brokerage serves as a wholesale insurance broker and has
binding authority on behalf of certain insurance companies.
Brooke Brokerage assists both Brooke Capitals franchise
agents and unaffiliated agents in finding property and casualty
insurance coverage for hard-to-place and niche risks. We place
business with
6
approximately ten major carriers and syndicates including
Scottsdale Insurance Company, ACE European, Penn America and
Penn Select Insurance Companies, United National Insurance
Company, Burlington Insurance Group, Inc., Sagamore Insurance
Company, Founders Insurance Company and Lloyds of London
syndicates.
The following table shows wholesale commissions received by
Brooke Brokerage through its subsidiaries for the years ended
December 31, 2007, 2006 and 2005 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
2007
|
|
2006
|
|
2005
|
|
Wholesale commissions
|
|
$
|
2,771
|
|
|
$
|
2,842
|
|
|
$
|
6,382
|
|
Life
Insurance Brokerage
Since we transferred the property and casualty insurance agency
to Brooke Capital on November 15, 2007, Brooke Brokerage
expanded its activities to include life insurance sales on a
wholesale basis. Brooke Brokerage and the Agent Bank together
offer life insurance agents the opportunity to use our trade
name and become banker agents. Unlike Brooke Capitals
property and casualty insurance agency franchise, Brooke
Brokerage does not provide life insurance agents with
administrative, cash management, document management or other
such support and instead relies on life insurance agents to
calculate and pay to us our share of monthly sales commissions.
Loan
Brokerage and Consulting
On December 8, 2006, in connection with our acquisition of
an ownership interest in Brooke Capital, Brooke Brokerage
entered into a Brokerage Agreement by which, as of that date,
First Life Brokerage, Inc. (now Brooke Capital Advisors, Inc.),
a subsidiary of Brooke Capital, began operating a business
providing loan consulting services to managing general agency
borrowers and collateral preservation services to lenders. As a
result, Brooke Brokerage is no longer engaged in this business.
Brooke
Capital Corporation
Our insurance company operations and property and casualty
insurance agency operations have been organizationally
consolidated into Brooke Capital, a publicly-traded company
listed on the American Stock Exchange of which we own 81%.
Brooke Capital generates revenues from the sale of life
insurance and annuity products by independent insurance agents
through First Life America Corporation, a Kansas-domiciled life
insurance company subsidiary. On November 15, 2007, Brooke
Franchise Corporation, a wholly-owned subsidiary, was merged
with and into Brooke Capital, resulting in Brooke Capital
becoming a property and casualty insurance agency franchisor.
These franchise activities are being consolidated into Brooke
Investments, Inc., which is a subsidiary of Brooke Capital as a
result of this merger. Thus, Brooke Capital now generates
revenues from sales commission paid by insurance companies for
the sale of property and casualty insurance policies by
franchised agents.
Brooke Capital has also agreed to accept our contribution of all
of the common stock of Delta Plus Holdings, Inc. (a transaction
that is expected to be completed in the second quarter of 2008),
which will result in the consolidation of virtually all of our
insurance-related activities into Brooke Capital. Delta Plus,
which we acquired on March 30, 2007, is the parent company
of Traders Insurance Company, a Missouri-domiciled property and
casualty insurance company. See below under Contemplated
Non-Standard Automobile Insurance for more information.
Brooke Capitals business is separated into two categories.
The first category includes its operation of insurance companies
including the issuance of life insurance policies by First Life
America Corporation, a Kansas life insurance company
(FLAC) and the issuance of auto insurance policies
by Traders Insurance Company, a Missouri property and casualty
insurance company (TIC). (TIC wont actually
become a subsidiary of Brooke Capital until the completion of
the Delta Plus transaction as described above; pending that
event, TICs business is only organizationally part of
Brooke Capital.) The second category includes its
7
insurance agency operations which are being consolidated into
Brooke Investments, Inc., dba Brooke Franchise
(Franchise) and its insurance agency consulting
activities conducted through Brooke Capital Advisors
(BCA).
Insurance
Company Operations
Life
Insurance and Annuity Product Sales
FLAC sells life insurance and annuity products in eight states
throughout the Midwest and brokers life, health, disability and
annuity products of unrelated insurance companies.
Products
of FLAC
The primary insurance products currently being marketed by FLAC
are as follows:
Golden Eagle Whole Life (Final Expense) is available on a
simplified issue or graded death benefit basis. The simplified
issue product is issued from age 50 to 85 with death
benefit coverage ranging from a minimum of $2,500 to a maximum
of $25,000. The graded death benefit product is issued from
age 50 to 80 with death benefit coverage ranging from a
minimum of $2,000 to a maximum of $10,000. The policy includes a
living benefit rider that pays the actuarial present value of
the death benefit upon terminal illness or nursing home
confinement. Premiums are level for life and vary by risk class,
sex and issue age. First Life is in the process of modifying the
premiums on this policy from unismoker to non-tobacco/tobacco
rates. Fist Life expects to bring these new premium rates to the
market in 2008.
First Whole Life is a permanent whole life insurance
product with guaranteed level premiums and death benefits. Issue
ages are 0 (30 days) to age 80. Rate classes include
preferred non-tobacco, non-tobacco and tobacco. The product is
non-participating. Available riders include accidental death,
accelerated living benefit, waiver of premium, terminal illness
and long-term care.
First Term is a level term life insurance product with
term periods of 10, 15, 20 and 30 years. Both fully
guaranteed and partially guaranteed premium options are
available. For the partially guaranteed option, premiums are
level for 5 years on the 10 year term, 10 years
on the 15 year term, 13 years on the 20 year term
and 17 years on the 30 year term, increasing annually
thereafter. Rate classes include non-tobacco, preferred tobacco
and tobacco. Issue ages for the 10, 15 and 20 are 18 to 60 for
all classes. Issue ages for 30 year non-tobacco are 18 to
50, and issue ages for 30 year preferred tobacco and
tobacco are 18 to 45. Available riders include return of
premium, accidental death, accelerated death benefit and waiver
of premium.
Value Builder is a modified payment whole life insurance
policy with a flexible premium deferred annuity rider. The
policy requires premium payments to be made for a certain number
of years after which time the policyholder is entitled to policy
benefits without making future payments. The product combines
both a ten and twenty payment period based on the issue age of
the insured. Issue ages from age 0 (30 days) to 20 and
66 to 80 are ten pay policies and issue ages from 21 to 65 are
twenty pay policies. Premium payments are split between life and
annuity based on percentages established in the product design.
First year premium payments are allocated 100% to life insurance
and renewal payments are split 50% to life and 50% to annuity.
The product is being sold in premium units with the ability to
purchase either fractional or multiple units. At the end of the
required premium paying period, the policyholder may continue to
make full premium payments into the annuity rider to provide for
greater annuity accumulations.
First Step is a juvenile term product issued from
age 0 (30 days) to age 15. Coverage is sold in
units. One unit, consisting of a single premium payment of $100
purchases $5,000 of death benefit coverage, while two units,
consisting of a single premium payment of $200 purchases $10,000
of coverage. The product contains a conversion provision
allowing it to be converted to a whole life policy prior to
age 21.
8
First Flex I is a flexible premium deferred annuity for
ages 0 to 84. The initial interest rate is guaranteed for
one contract year with a minimum guaranteed interest rate of 3%.
The surrender charge period is seven years and up to 15% of the
account value can be withdrawn each year without incurring a
surrender charge. If the owner becomes confined to an extended
care facility or hospital, the surrender charge may be waived up
to a certain limit. The minimum deposit is $100.
First Max I is a single premium deferred annuity for
ages 0 to 90. The initial interest rate is guaranteed for
one contract year with a minimum guaranteed interest rate of 3%.
The surrender charge period is five years and up to 15% of the
account value can be withdrawn each year without incurring a
surrender charge. If the owner becomes confined to an extended
care facility or hospital, the surrender charge may be waived up
to a certain limit. The minimum deposit is $500.
First Max III is a single premium deferred annuity
for ages 0 to 90. The initial interest rate is guaranteed
for three contract years with a minimum guaranteed interest rate
of 3%. The surrender charge period is three years. If the owner
becomes confined to an extended care facility or hospital, the
surrender charge may be waived up to a certain limit. The
minimum deposit is $500.
Easy Pack contains short form applications for simplified
underwriting and quick issue. Products included in the Easy Pack
are First Whole Life, First Term, First Step, Golden Eagle Final
Expense and First Flex I, First Max I and First Max III.
The Easy Pack is designed for the agent and consumer to receive
quick underwriting decisions on the small face policies.
Product Marketing and Sales FLACs
marketing strategy is to provide life insurance and annuity
products that are beneficial to the consumer and profitable.
FLAC is therefore continually seeking new markets for its
products primarily by utilizing its existing and new insurance
agents to promote the sales of its products. FLAC sells its
products through agents. These agents receive commissions and,
subject to qualification, promotional incentives from FLAC based
on premiums collected on the products sold. FLAC contracts the
independent agents directly or through independent marketing
organizations referred to as IMOs. IMOs generally are
organizations that align multiple independent agents with
specific insurers and products. The IMOs receive a portion of
the overall commissions paid by FLAC on products sold by the
agents. The IMOs recruit, train, contract and provide other
support functions to the independent agents.
FLAC is currently licensed to transact life and annuity business
in the states of Kansas, Texas, Ohio, Illinois, Oklahoma, North
Dakota, Kentucky and Nebraska. Due to the varied processes of
obtaining admission to write business in new states, management
cannot reasonably estimate the time frame of expanding its
marketing presence.
Insurance Inforce The following table provides
certain information about FLACs volume of life insurance
coverage inforce for each of the last three years:
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts of Insurance(1)
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
|
(Shown in thousands)
|
|
|
Beginning of the year
|
|
$
|
154,674
|
|
|
$
|
163,353
|
|
|
$
|
160,123
|
|
Issued during year
|
|
|
9,922
|
|
|
|
9,937
|
|
|
|
26,306
|
|
Reinsurance assumed
|
|
|
4,991
|
|
|
|
4,651
|
|
|
|
1,096
|
|
Revived during year
|
|
|
2,240
|
|
|
|
2,168
|
|
|
|
2,147
|
|
Lapse, surrender and decreased
|
|
|
(18,013
|
)
|
|
|
(25,435
|
)
|
|
|
(26,319
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In-force end of year
|
|
$
|
153,814
|
|
|
$
|
154,674
|
|
|
$
|
163,353
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Excludes accidental death benefits (shown in thousands) of
$29,594, $31,184 and $33,235 in 2007, 2006, and 2005,
respectively. |
9
The following table provides certain information about
FLACs policy count for each of the last three years:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
|
(Number of policies)
|
|
|
Beginning of the year
|
|
|
9,974
|
|
|
|
9,856
|
|
|
|
8,318
|
|
Issued during year
|
|
|
1,101
|
|
|
|
1,137
|
|
|
|
2,516
|
|
Reinsurance assumed
|
|
|
142
|
|
|
|
135
|
|
|
|
55
|
|
Revived during year
|
|
|
125
|
|
|
|
143
|
|
|
|
110
|
|
Lapse, surrender and decreased
|
|
|
(1,010
|
)
|
|
|
(1,297
|
)
|
|
|
(1,143
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In-force end of year
|
|
|
10,332
|
|
|
|
9,974
|
|
|
|
9,856
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As evidenced by the tables above, the average face amount per
policy issued has approximated $10,500, $8,700 and $9,000 during
2005, 2006 and 2007, respectively. The relatively small face
amount issued is directly related to increased focus being
placed on production of FLAC Final Expense product over the past
three years. The Final Expense product has a maximum face amount
of $25,000, a level significantly less than the other products
historically marketed by FLAC.
Reinsurance In order to reduce the financial
exposure to adverse underwriting results, insurance companies
generally reinsure a portion of their risks with other insurance
companies. FLAC has entered into agreements with Generali USA
Life Reassurance Company (Generali) of Kansas City,
Missouri, Optimum Re Insurance Company (Optimum Re)
of Dallas, Texas, and Wilton Reassurance Company (Wilton
Re) of Wilton, CT, to reinsure portions of the life
insurance risks it underwrites. Pursuant to the terms of the
reinsurance agreements, FLAC retains a maximum coverage exposure
of $50,000 on any one insured. In the event that the reinsurance
companies are unable to fulfill their obligations under the
reinsurance agreements, FLAC remains primarily liable for the
entire amount at risk.
FLAC is party to an Automatic Retrocession Pool Agreement (the
Reinsurance Pool) with Optimum Re, Catholic Order of
Foresters, American Home Life Insurance Company and Woodmen of
the World. The agreement provides for automatic retrocession of
coverage in excess of Optimum Res retention on business
ceded to Optimum Re by the other parties to the Reinsurance
Pool. FLACs maximum exposure on any one insured under the
Reinsurance Pool is $50,000.
Underwriting FLAC follows underwriting
procedures designed to assess and quantify insurance risks
before issuing life insurance policies. Such procedures require
medical examinations (including blood tests, where permitted) of
applicants for policies of life insurance in excess of certain
policy limits. These requirements are graduated according to the
applicants age and vary by policy type. The life insurance
subsidiary also relies upon medical records and upon each
applicants written application for insurance, which is
generally prepared under the supervision of a trained agent.
Actuarial Services FLAC has a contract with a
consultant to provide actuarial services.
Investments The Kansas Insurance Code
restricts the investments of insurance companies by the type of
investment, the amount that an insurance company may invest in
one type of investment, and the amount that an insurance company
may invest in the securities of any one issuer. The restrictions
of the Kansas Insurance Code are not expected to have a material
effect on the investment return of FLAC. Brooke Capital is not
subject to the limitations, which restrict the investments made
by FLAC. Currently, investments of FLAC are held in both
short-term, highly liquid securities and long-term, higher yield
securities. The investment strategy is focused primarily on
matching maturities to the anticipated cash needs of FLAC, but
also attempts to match the investment mix to others within
FLACs industry peer group.
Financial Information See Note 9 to
Item 8 Financial Statements in this
Form 10-K
for financial information regarding our insurance company
operations.
10
Contemplated
Non-Standard Automobile Insurance
Brooke Capital plans to offer proprietary non-standard
automobile insurance through its distribution network. For this
reason, it intends to consummate the transactions contemplated
in that certain Exchange Agreement dated August 31, 2007
among us, Brooke Capital, and Delta Plus (the Exchange
Agreement). Under the Exchange Agreement, we will
contribute to Brooke Capital all of the outstanding stock of
Delta Plus in exchange for consideration equal to
500,000 shares of Brooke Capital common stock, with an
opportunity to receive additional shares of Brooke Capital
common stock pursuant to an earn-out.
Overview. Delta Plus is a holding company
based in Kansas City, Missouri that directly or indirectly owns
100% of Traders Insurance Connection, Inc.
(Connection), Traders Insurance Company (TIC),
Professional Claims, Inc. (PCI), and Christopher
Joseph & Company (CJC). TIC is Delta
Pluss primary operating subsidiary and the revenues of
Connection and PCI are primarily derived from providing
management, professional and administrative services to TIC.
TIC is a Missouri-domiciled property casualty insurance company
that writes non-standard private passenger auto liability and
physical damage business in the states of Arkansas, Missouri,
Kansas, Oklahoma and New Mexico. TICs auto insurance
policies are marketed through independent agents. Connection
provides management services to TIC, including marketing, sales,
risk selection and policy administration services. PCI operates
as an independent claims management company for TIC and other
unrelated insurance companies, providing for the management,
investigation and adjusting of insurance claims. CJC is a retail
insurance agency that does not currently generate a significant
part of Delta Pluss revenues.
Brooke Corporation acquired 100% of Delta Plus on March 30,
2007.
Insurance Company Activities of Traders Insurance
Company. TIC underwrites and sells non-standard
personal automobile insurance policies that provide coverage to
drivers who find it difficult to obtain insurance from standard
automobile insurance companies due to lack of prior insurance,
age, driving record, limited financial resources or other
factors. Non-Standard personal automobile insurance policies
generally require higher premiums than standard automobile
insurance policies for comparable coverage. The highest limits
of liability coverage written by TIC are $25,000 per bodily
injury incident with aggregate payments of $50,000 and $25,000
property damage liability coverage. In addition to liability
coverage, TIC offers collision coverage and comprehensive
coverage.
During 2007, approximately 83% of all premiums written by TIC
were for liability coverage and approximately 7% were for
physical damage coverage. During 2007, approximately 41% of
total premiums were written in Oklahoma, 24% in Missouri and 26%
in Kansas.
TIC encounters a very competitive environment in its target
personal auto insurance market. TIC distributes exclusively
through independent insurance agents, but it also competes with
direct writers such as Progressive Direct and GEICO and captive
standard carriers that typically relax their underwriting
standards during softening markets. New carriers like Phoenix
Indemnity and Bristol West continue their expansion into
TICs markets, while current competitors such as
Progressive Direct, Unitrin, Infinity, Dairyland, and Viking
implement moderate pricing reductions. Falling premiums and the
resulting adverse affect on agents top line commission
revenues, creates upward pressure on TICs commission
expenses. However, non-standard auto insurance underwriters are
demonstrating a more disciplined pricing and underwriting
response to this softening market than they have in prior
cycles. It is difficult to predict whether this discipline will
continue throughout the cycle or whether top-line growth goals
will cause them to abandon the pricing discipline in exchange
for sales.
TIC remains conservatively invested with 94% of its
2007 net admitted invested assets in U.S. Government
or U.S. Government guaranteed obligations, investment grade
corporate bonds or cash. U.S. Government obligations
represented more than 56% of TICs total bond portfolio at
December 31, 2007. TIC utilizes a step-ladder
strategy with its bond portfolio to stagger maturities to
ensure available cash to meet its obligations. The step
ladder strategy also protects TICs investment return
from volatile swings in interest rates. A relatively small
portion of TICs total bond portfolio is allocated to
equity securities.
11
TIC utilizes Quota-Share reinsurance which allows it
to reduce underwriting risk and increase underwriting capacity.
TIC has utilized the same reinsurance carrier since 1995 and
transfers about 30% of its underwriting exposure, through
reinsurance arrangements. The amount of the cession is reviewed
annually and is increased or decreased based on projected
premium writings and capital & surplus.
TIC is in the second year of a development contract with
Information Distribution and Marketing Inc. (IDMI)
for a web based policy and claims administration system known as
PTS. IDMI granted TIC the right to use the system pursuant to a
Licensing Agreement. TIC hosts PTS on its network while IDMI
provides support and maintenance pursuant to a Maintenance
Agreement. TIC has recently completed a migration from its
legacy policy administration system and anticipates completing
development of the claims administration during the first
quarter of 2008. PTS includes a point of sale module which
includes automated underwriting functionality that enables
policy issuance at point of sale.
The Missouri Insurance Department completed its last Market
Conduct Examination of TLC and issued its Report and Order
covering the period of July 1, 2004 through June 30,
2005 wherein its sole findings involved a claim that TIC did not
provide a sufficiently descriptive reason for its nonrenewal of
certain policies. The Department did not make any significant
findings of violations or exceptions and did not assess any
fines, settlements or recoveries against TIC. The Missouri
Insurance Department completed a full scope association
financial examination of TIC covering the period of
January 1, 2003 through December 31, 2005 wherein it
made no adverse notes, comments or recommendations.
Managing General Agency Activities of Traders Insurance
Connection, Inc. Connection is typically
delegated authority to do all things necessary and incidental to
conduct, on behalf of an insurance company (such as TIC), the
sale, underwriting and servicing of insurance policies. Such
authority includes without limitation (1) selling,
underwriting, accepting, issuing, declining and canceling risks;
(2) collecting premiums and paying return premiums on
policies of insurance; (3) entering into agreements with
insurance agents and producers properly licensed by an insurance
company, and (4) paying commissions to agents and producers
for the sale of insurance policies. Connection also provides the
reports required by insurance companies for their accounting and
regulatory compliance needs.
Connection is paid a commission or a percentage of written
premiums and related fees. From the commissions received from an
insurance company, Connection pays commissions to agents and
producers. For the calendar year 2007, Connection received
$4,247,000 in commissions from insurance companies of which
$4,124,000 was related to premiums produced on behalf of TIC.
The remainder of the commissions was generated on a book of
business produced in the state of Arkansas under a contract with
an unrelated insurance company. Connection paid agents and
producers approximately 50%, or $2,140,000 of the commissions it
received from insurance companies.
Managing General Agency Activities of Professional Claims,
Inc. TIC compensates PCI for claims management
services on a cost pass through basis by assessing a percentage
of the compensation, third party vendor adjusting expenses and
other claims related expenses to TIC based on the ratio that
Traders claims represents the total claims under
PCIs administration. The precise compensation terms are
outlined in a Claims Management Agreement and Expense Sharing
Agreement filed with and approved by the Department of Insurance
Financial Institutions and Professional Registration.
Delta Pluss philosophy on settling claims is to conduct an
early evaluation based upon a thorough investigation. Delta Plus
emphasizes immediate contact with insureds and claimants, sound
fundamental claim handling skills as well as completion of the
initial investigation within 15 days. Workloads are kept at
a manageable level, which permits the individual claim handler
to devote sufficient time to all assigned claims and assure
prompt and fair claim settlements and payments. It is the
Companys goal to settle claims in which its insureds are
clearly liable if an agreement can be reached regarding the
damages. While the Company prefers a rigorous defense on claims
where liability is questionable or the damages sought are
outside the realm of reasonableness, the Company does evaluate
many factors on each file and makes what it ultimately believes
to be the best decision for it and its policyholders. Working
with PCI, Delta Plus makes every effort to evaluate all claims
carefully and fairly considering the issues of liability,
injuries, damages, cost of defense and compliance with the
Unfair Claim Practices Act.
12
Insurance
Agency Operations
Franchise
Operations
Brooke Capital is one of the largest franchisors of property and
casualty insurance agencies in the United States, based on
number of locations. Brooke Capital offers to its franchise
network access to the products of many leading insurance
carriers, marketing and business management support, back office
assistance, financial management tools and association with an
emerging brand identity. According to Entrepreneur Magazine,
January 2008, Brooke Capital was ranked first in its industry
category of franchisors of miscellaneous financial services
based on factors such as financial strength, stability, growth
rate and size of system.
Currently, it franchises businesses that primarily sell property
and casualty insurance, such as automobile, homeowners and
business owners insurance products. Brooke Capital has also
franchised businesses that primarily sell group and individual
health insurance, life insurance, annuities and securities, such
as mutual funds.
Based on commission revenue for the year ended December 31,
2007, Brooke Capital generated approximately 71% of its retail
commission income from personal lines insurance, such as auto
and homeowners insurance, and approximately 26% from commercial
lines insurance such as commercial general liability and
business owners insurance.
Franchisees. Brooke Capital franchisees are
typically entrepreneurial individuals with experience in the
sale of insurance. Brooke Capital believes that these
entrepreneurial individuals and the businesses they operate will
benefit from the business, operational and marketing support
that we offer. Because they are locally-owned and operated by
motivated entrepreneurs, Brooke Capital believes that its
franchises will perform better than their competitors. The
franchisees generally either form a new start up insurance
agency or convert an existing insurance agency to a franchise.
In January 2006, Brooke Capital began developing business
locations that had not been previously owned by a franchisee or
independent insurance agency. These company developed stores may
be operated by Brooke Capital and then sold to a franchisee or
set up by Brooke Capital for operation, with the franchisee
commencing operations and assuming the operating expenses. As of
December 31, 2007, 2006 and 2005, Brooke Capital had 882,
737 and 552 franchise locations, respectively.
The following table shows the states that have more than fifteen
franchise locations as of December 31, 2007.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
|
|
|
Property and
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise
|
|
|
Casualty
|
|
|
|
|
|
|
|
|
Company
|
|
State
|
|
Locations
|
|
|
Insurance
|
|
|
Conversions
|
|
|
Start Up
|
|
|
Developed
|
|
|
Texas
|
|
|
152
|
|
|
|
151
|
|
|
|
73
|
|
|
|
73
|
|
|
|
6
|
|
California
|
|
|
123
|
|
|
|
123
|
|
|
|
77
|
|
|
|
46
|
|
|
|
0
|
|
Florida
|
|
|
90
|
|
|
|
90
|
|
|
|
62
|
|
|
|
27
|
|
|
|
1
|
|
Kansas
|
|
|
79
|
|
|
|
78
|
|
|
|
66
|
|
|
|
13
|
|
|
|
0
|
|
Missouri
|
|
|
67
|
|
|
|
66
|
|
|
|
41
|
|
|
|
22
|
|
|
|
4
|
|
Georgia
|
|
|
61
|
|
|
|
61
|
|
|
|
4
|
|
|
|
57
|
|
|
|
0
|
|
Virginia
|
|
|
39
|
|
|
|
39
|
|
|
|
28
|
|
|
|
11
|
|
|
|
0
|
|
Illinois
|
|
|
38
|
|
|
|
36
|
|
|
|
22
|
|
|
|
16
|
|
|
|
0
|
|
North Carolina
|
|
|
35
|
|
|
|
35
|
|
|
|
4
|
|
|
|
31
|
|
|
|
0
|
|
Colorado
|
|
|
28
|
|
|
|
27
|
|
|
|
18
|
|
|
|
7
|
|
|
|
3
|
|
Arizona
|
|
|
27
|
|
|
|
27
|
|
|
|
10
|
|
|
|
10
|
|
|
|
7
|
|
Michigan
|
|
|
23
|
|
|
|
23
|
|
|
|
7
|
|
|
|
16
|
|
|
|
0
|
|
Ohio
|
|
|
23
|
|
|
|
23
|
|
|
|
2
|
|
|
|
21
|
|
|
|
0
|
|
Oklahoma
|
|
|
23
|
|
|
|
23
|
|
|
|
20
|
|
|
|
3
|
|
|
|
0
|
|
13
The other 12 states in which Brooke Capital operates had a
total of 74 franchise locations as of December 31, 2007, of
which 74 were property and casualty insurance agencies. For
these 74 agencies, 44 were conversion franchisees, 30 were
start up franchisees, and none were company developed locations.
Dependence on the availability of funding for acquisition and
operating needs of Brooke Capital
franchisees. Our continued growth is dependent
upon a number of factors, including the availability of funding
for acquisitions and operating needs of our franchisees.
Aleritas has historically provided loans to our new franchisees
for these purposes.
The ability of Aleritas to be a lending source is dependent upon
a number of factors including: the ability of its borrowers to
repay loans made to them, the willingness of its funding sources
to make loans to Aleritas, its perception with rating agencies
and collateral providers, and other factors, many of which may
be beyond the control of Aleritas. In addition, Aleritas has
announced that it is transitioning from a franchise lender to an
industry lender. Aleritas has also reported that it restricted
the financing of new start up franchise loans during the fourth
quarter of 2007 unless such loans were made in connection with
the sale of an inventory franchise business. Aleritas has
advised the Brooke Capital that it expects to originate a
greater percentage of new loans for non-franchise retail
agencies than franchise agencies in the future.
Although it is an affiliated company, Aleritas is not required
to make loans to Brooke Capital franchisees. If Aleritas is
unable or unwilling to make loans to Brooke Capital franchisees,
our growth strategy will be negatively impacted. We are
monitoring this situation and seeking additional funding sources.
Support for our franchisees. Brooke Capital
offers to its franchisees the business opportunities,
efficiencies and other resources more typical of a large
company. These include:
Access to the products of leading insurance
carriers. As a general matter, insurance
companies require their independent agents to produce specified
minimum premium volumes in order to continue selling their
products. While smaller insurance agencies may be able to meet
such minimum premium volumes for one or even a few carriers, it
is often difficult for such insurance agencies to meet these
minimum requirements for many carriers, thereby limiting the
agents ability to offer a variety of insurance products to
their customers. Brooke Capital aggregates the insurance premium
volumes generated by its franchisees, approximately $880,000,000
for the year ended December 31, 2007, in order to gain
access to the insurance products of hundreds of insurance
companies, including 14 of the 20 largest property and casualty
insurers in the United States, as measured by net premiums
written, such as Progressive, AIG, Chubb, Travelers and The
Hartford, and other national carriers such as Safeco, Zurich and
Liberty Mutual Companies Insurance. This consolidated purchasing
power generally allows our franchisees to offer more insurance
products than they would have on their own.
Professional marketing. Brooke Capital has an
advertising center facility on its Phillipsburg, Kansas campus
and specialized teams of marketing professionals with expertise
in traditional advertising, direct-mail advertising, yellow
pages advertising, public relations, lead generation and office
location analysis. These professionals assist the franchisees in
identifying potential customers, developing marketing programs,
coordinating advertising purchases, and measuring marketing
effectiveness. Brooke Capitals lead generation system,
which includes referrals from insurance companies, lead brokers,
e mail solicitations and the online quote request system, helps
our franchisees identify prospective customers. Brooke Capital
employed a total of 41 marketing professionals to serve its
growing network of insurance franchisees.
Facilities support. Facilities support is
provided by professionals who assist franchisees with office
location selection, office setup and ongoing office support.
Brooke Capital has a total of 28 employees on its
facilities support teams.
Business administration. Brooke Capital
provides a range of administrative support services to the
franchisees that enhance operating efficiency. First, Brooke
Capital provides cash management services such as daily
consolidation of all cash collected by franchisees and
reconciliation of sales commissions and other revenue to the
franchisees account statement. As part of its cash
management services, in order to assist the franchisees with the
monthly fluctuation of revenues, Brooke Capital also makes
short-term
14
commission advances to the franchisees, which it generally
expects to be repaid within 120 days. As of December 2007,
there was approximately $9,662,000 of principal amount of these
commission advances outstanding, of which $9,077,000 had been
outstanding for more than 120 days. Brooke Capital also
makes advances to franchisees for long-term producer
development, including hiring and training of new franchise
employees, and for other reasons not related to monthly
fluctuations of revenues. As of December 2007, there were
approximately $9,798,000 of commission advances outstanding for
the longer-term non-statement balances. Second, through the
Brooke Information System, franchisees access an information and
communication system that is capable of providing authorized
users an online virtual office and, among other things,
facilitates franchisee/franchisor communications regarding
documentation, receipt of premium, commission allocation,
customer ownership identification and record retention. Third,
Brooke Capital has established buying groups to assist
franchisees in the purchase of office equipment, supplies and
services at bulk discounted rates that may otherwise be
unavailable to them.
Financial discipline. Brooke Capital works
with franchisees to devise budgets and action plans to help
enhance agency performance. Brooke Capital monitors its
franchisees performance and work with franchisees to
address negative operating trends. As a result, Brooke Capital
generally can identify those franchisees who may have difficulty
in meeting their obligations to Aleritas or who may become
unable to repay short-term commission advances within the
specified 120 day period. In cases where Brooke Capital
identified financial or operational problems, it generally can
help instill greater financial discipline by establishing
expense controls, making changes in management or, in severe
cases, assuming day-to-day management of the franchise pursuant
to a management agreement.
Brooke Capital believes that these resources and systems provide
franchisees the ability to compete favorably against both
independent agencies and captive insurance agencies
controlled by large insurance companies, such as Allstate
Insurance Group, State Farm, Farmers Insurance and Nationwide
Group. Brooke Capital believes that franchisees have
significantly greater resources, including greater access to
insurance products, than many other independently owned property
and casualty insurance agencies. Further, Brooke Capital
believes franchisees ability to offer their customers more
insurance products provides them with a competitive advantage
over captive insurance agencies, who generally can
offer their customers only the products of their affiliated
insurance carrier.
Business model. Brooke Capital generates
revenues through our network of franchise locations in the
following ways:
Share of ongoing revenues. Brooke Capital
receives commission payments from the insurance companies that
write the policies sold by franchisees through its affiliated
company, Brooke Agency Services Company LLC (BASC).
BASC accounts to Brooke Capital for the commissions earned and
it then remits to franchisees the balance of these commissions,
net of any loan payments, franchise fees, and other fees or
amounts owed to us. As part of the franchise relationship,
Brooke Capital also receives a franchise fee in the form of a
percentage of the ongoing revenues of each franchisee, which is
generally 15% of insurance agency franchisees revenues. In
late 2007, Brooke Capital instituted a bonus back of
a portion of the monthly franchise fee, which effectively lowers
the percentage generally paid by franchisees to 10%. Brooke
Capital receives an additional share of franchisees
commissions in payment for a franchisees optional use of
the service centers. At such centers, a franchisee shares the
use of office space, customer service representatives, telephone
answering and receptionist services, and general office
management with other franchisees.
Franchise fees. Brooke Capital earns initial
franchise fees from franchisees starting up a new franchise
location, from franchisees acquiring a company developed
franchise location, and from franchisees converting an existing
agency into a new franchise location. These fees include:
|
|
|
|
|
Initial basic services fees. In exchange for a
basic franchise fee of $165,000 per location, Brooke Capital
provides conversion and start up franchisees with a business
model, use of a registered trade name, access to the products of
our insurance company suppliers, access to the advertising
center, facility support and processing center, and use of the
Internet-based information system.
|
15
|
|
|
|
|
Start up assistance program fees. In 2004,
Brooke Capital began recruiting experienced insurance
professionals to start up new franchise locations, opening 41
new start up locations that year, 106 new start up locations in
2005, 152 new start up locations in 2006, and 94 new start up
locations in 2007. Brooke Capital did not charge any additional
initial franchise fees for start up services provided to these
franchisees other than the fee for basic services.
|
Seller consulting fees. Brooke Capital advises
the owners of insurance agencies and, to a lesser extent, other
businesses, on the sale of their businesses to our franchisees
and, in a limited number of cases, to unaffiliated third
parties. Brooke Capital helps sellers develop business profiles
and tabulate revenues, share sample sales agreements and assist
with general sale preparation. These consulting fees usually
equal 10% of the total purchase price of the agency to be sold.
The following table shows the revenues and fees Brooke Capital
received from franchisees for the years ended December 31,
2007, 2006 and 2005 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
Share of Ongoing Revenues(1)
|
|
$
|
25,573
|
|
|
$
|
20,872
|
|
|
$
|
16,257
|
|
Initial Franchise Fees
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Services
|
|
|
32,505
|
|
|
|
31,770
|
|
|
|
19,375
|
|
Buyers Assistance
|
|
|
455
|
|
|
|
3,137
|
|
|
|
10,133
|
|
Seller Consulting Fees
|
|
|
1,590
|
|
|
|
2,731
|
|
|
|
4,916
|
|
|
|
|
(1) |
|
Share of ongoing revenues represents insurance commissions less
commission expense. |
Borrower consulting fees. Through its
wholly-owned subsidiary, BCA, Brooke Capital provides consulting
services to managing general agencies and collateral
preservation services relating to such agencies loans. BCA
expanded such business in 2007 to include similar services for
funeral home businesses and loans related thereto. Brooke
Brokerage has not engaged in this business since December 2006.
Beginning in December 2006, BCA began operating a business of
(1) consulting with managing general agents and agencies
regarding (a) acquisitions of such agencies,
(b) financing of such acquisitions or other activities or
needs of such agencies, and (c) other borrowers
assistance services; (2) referring such managing general
agents and agencies to affiliated and non-affiliated lenders for
the purpose of obtaining commercial loans from such lenders for
such acquisitions, activities or needs; and (3) providing
collateral preservation services to such lenders through
BCAs managing general agency (MGA) and funeral
home loan programs with respect to such loans for which BCA
receives a fee. These fees may be funded by the loans of such
lenders to the borrowers
and/or
compensation from such lenders for collateral preservation
services.
BCAs originated its first loans in December 2006. Revenue
from this business segment is derived from commissions and fees
generated through the loan brokerage and collateral preservation
activities. Income received by BCA in 2007 was $11,609,000 of
which $9,246,000 was generated through the Loan Brokerage
segment. Aleritas ability and willingness to be a funding
source for loans to managing general agencies has been an
important factor in BCAs ability to broker loans to these
borrowers and its ability to generate collateral preservation
fees.
Aleritas
Capital Corp.
In July 2007, Brooke Credit Corporation merged with Oakmont
Acquisition Corp., a public shell company. In connection with
the merger, Oakmont Acquisition Corp. changed its name to Brooke
Credit Corporation. In January 2008 Brooke Credit adopted the
trade name of Aleritas Capital Corp. (Aleritas) as
part of a re-branding effort and expects to accordingly change
its corporate name in April 2008. We currently own approximately
62% of the common stock of Aleritas, a publicly-traded company
traded on the over-the-counter bulletin board, through which we
manage our lending operations. Aleritas is a finance company
that lends to businesses that sell insurance and related
services. Aleritas generates most of its revenues from
16
interest income resulting from loans held on Aleritas
balance sheet in the form of inventory loans held for sale and
from gains on sale of loans when they are removed from
Aleritas balance sheet.
Aleritas is a specialty finance company that lends primarily to
locally-owned businesses that sell insurance, including
franchisees of Brooke Franchise. Aleritas target market
consists of retail insurance agencies, and managing general
agencies, where the sale of insurance is their primary business.
In addition, Aleritas loans money to funeral home owners, where
insurance is often an important, although not primary, part of
their business. Aleritas started its lending programs in 1996 to
serve as a finance company for the capital needs (primarily for
business acquisitions) of the franchisees of Brooke Franchise.
In subsequent years, Aleritas leveraged its expertise of loaning
money to Brooke Franchise franchisees to lend money to other
insurance-related businesses that are not franchisees of Brooke
Franchise, including non-franchise retail insurance agencies,
managing general agencies and funeral homes.
Lending
Programs
Aleritas is focused on lending to small main street
businesses across America, primarily in insurance-related
industries, which have historically been underserved by
traditional lenders. Aleritas lends to four types of borrowers:
|
|
|
|
|
Retail insurance agents and agencies that are franchisees
of Brooke Franchise. Brooke Capital
franchisees primarily focus on the sale of property and casualty
insurance to consumers and businesses. Retail
insurance agents and agencies primarily need our capital to
finance acquisitions of other retail agencies and, to a lesser
degree, agency expansions and operations. These loans are
secured by the franchise business and personal guarantees by the
individual franchise owners. Lending to franchisees of Brooke
Capital represents the most seasoned of all the lending
programs. Loan types within this lending program generally vary
depending on the development stage or maturity of a franchise
business and may have repayment terms ranging from 8 months
to 15 years.
|
|
|
|
Retail insurance agents and agencies that are not
franchisees. Aleritas makes loans to these
borrowers primarily for acquisitions of retail agencies with
three or more years of operating history and also to borrowers
that primarily focus on the sale of property and casualty
insurance. These loans are made with repayment terms ranging
from 10 to 12 years and are secured primarily by the
underlying agency businesses or by a renewable stream of sales
commissions and personal guarantees by the individual agency
owner.
|
|
|
|
Managing General Agencies (MGAs) in which the
sale of insurance is their primary
business. MGAs are insurance businesses that
typically wholesale insurance products to retail agents and
agencies, frequently on behalf of an affiliated insurance
company. Aleritas makes loans to these borrowers primarily for
acquisitions of MGAs or to finance the capitalization of an
affiliated insurance company. These loans are made with
repayment terms ranging from 7 to 10 years and are secured
by the underlying MGA businesses or by a renewable stream of
underwriting and sales commissions and, in some cases, by the
stock of insurance companies affiliated with the MGA borrower.
|
|
|
|
Independent funeral home owners in which the sale of
insurance is not their primary business, but an often important
part of their business (the sale of pre-need life
insurance). Aleritas make loans to these
borrowers primarily for acquisitions of funeral homes with three
or more years of operating experience. These loans are typically
made with repayment terms ranging from 12 to 15 years and
are secured primarily by the underlying funeral home business,
which typically includes commercial real property, and by
personal guarantees from individual funeral home owners.
|
Sourcing
Aleritas has established itself as a premier lender in its
target markets. Aleritas credit applications are primarily
generated from referrals from its proprietary loan sourcing
network and the results of internal marketing efforts. In many
cases, industry participants that are part of Aleritas
sourcing network also provide collateral preservation and loss
mitigation services during the life of a loan. This provides for
a symbiotic
17
relationship where referral sources are strategically aligned
and economically motivated to forward high quality loan
opportunities to Aleritas and provide high quality value added
support to address credit problems as they arise.
Underwriting
Over the years, Aleritas has acquired an underwriting expertise
in loaning money to insurance and funeral home professionals,
which includes detailed risk profiling, personality testing,
revenue analysis, supplier relationships, marketing activities,
producer relationships and customer retention. In addition to
the repayment, financial condition, and collateral analyses of
each application, Aleritas emphasizes the analysis of an
applicants human capital and focuses on loaning money to
individuals with a successful track record, demonstrable
financial commitment and experience in their profession.
Collateral
Preservation Services
Aleritas utilizes industry consultants (including Brooke Capital
and its subsidiaries) to perform upfront and ongoing collateral
preservation services. These consultants assist Aleritas in
performing due diligence, monitoring the borrowers
business performance, identifying negative operating trends and
providing management expertise to address such negative trends.
In instances where the borrowers have failed to perform,
Aleritas, with the assistance of these consultants, works to
assume management of the business, address any relevant
operating problems and then sell or facilitate the sale of the
business to another interested party. In addition, as noted in
the Sourcing section above, because of their
contacts and reputation in their respective industries, these
consultants represent a valuable source of referrals for loan
applications. These consultants receive an ongoing collateral
preservation fee over the term of the loan which is a percentage
of the outstanding loan balance. Aleritas utilizes these sources
of loan applications because the consultants have a monetary
incentive as a result of the ongoing fee to refer quality credit
applications to us. Furthermore, Aleritas feels that these
consultants are more likely to refer loans to Aleritas as most
of its competitors are less likely to purchase post-funding
collateral preservation services.
Aleritas generally utilizes three levels of collateral
preservation services. The first level of collateral
preservation includes protections that are a natural result of a
franchise or agency relationship, such as the franchise program
offered by Brooke Capital or an agency program offered by a
captive insurance company. The collateral preservation benefits
offered by enrollment in such a program include (1) access
to large company resources such as branding and administrative
support; (2) a lock box arrangement facilitated by the
franchisor or captive carrier that helps ensure loan payments
are made on a timely basis; (3) access to franchisor or
captive carrier generated revenue trend reports; and (4) a
franchisor and captive insurer with a vested interest in the
success of their agents. The second level of collateral
preservation includes initial due diligence of an applicant,
such as borrower interviews and inspection reports, and ongoing
routine contact with borrowers, collection of information for
credit reviews and periodic collateral inspections. The third
level is specialized consulting in instances where the borrowers
have defaulted on payment or have breached other loan covenants.
These consultants assist Aleritas in management of the business
of the affected borrower, addressing relevant operating problems
and selling or facilitating the sale of the business to another
interested party. Brooke Capital has been a major provider of
collateral preservation services for franchise loans. Brooke
Capital recently communicated to Aleritas its intent to
significantly reduce its rehabilitative support to certain
franchise locations which are underperforming. Aleritas expects
this reduction to have a negative impact on its franchise
portfolio and is closely monitoring this situation to assess the
impact of Brooke Capitals action on the quality of the
loan portfolio and the adequacy of the loan loss reserves.
Aleritas is actively sourcing additional collateral preservation
providers, although the cost of the services could be higher
than Aleritas historical cost.
No compensation is paid by Aleritas for the first level of
collateral preservation, since it is the natural result of an
existing relationship the borrower has with a franchisor or
captive insurance company. However, consultants are paid up to
1% of the original principal balance of the loan to assist
Aleritas with initial due diligence and, until the loan is
repaid, up to
1/12
of 1% of the current loan balance on a monthly basis to assist
18
in the ongoing monitoring of borrower performance. Additional
fees which vary on a case by case basis may be paid to
consultants for management and liquidation services.
Loan
Funding
Aleritas funds its loans through a combination of the following
three funding mechanisms.
|
|
|
|
|
Off-Balance Sheet Loan
Participations. This involves the true sale
of loan participation interests in individual loans. Aleritas
generally sells the loans to a network of over 175 banks and
financial institutions.
|
|
|
|
Off-Balance Sheet Loan
Securitizations. Having established a track
record through loan participations, Aleritas pioneered the first
securitization of insurance agency loans in April 2003, which
involved the issuance of $13.4 million in rated
asset-backed securities. Subsequently, Aleritas has sold to its
lender network five additional issues totaling
$174.3 million in such securities.
|
|
|
|
On-Balance Sheet Warehouse Facility. In
March 2007, Aleritas initiated a $150.0 million facility to
sell, on a revolving basis, a pool of its loans, while retaining
residual assets such as interest-only strip receivables and a
subordinated over-collateralization interest in the receivables.
The facility qualifies for true sale treatment under
SFAS No. 140, Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of
Liabilities (SFAS 140).
|
|
|
|
On-Balance Sheet Funding. These loan
amounts are funded from Aleritas cash and short-term financing.
Aleritas has four lines of credit with a cumulative availability
of $171.6 million, which provide Aleritas with an immediate
source of capital to fund loans.
|
Portfolio
Performance
As a specialty lender, Aleritas believes its critical benchmark
is the performance of its underlying loan portfolio. It believes
it has a sourcing platform, experienced and disciplined
underwriting, and an innovative collateral preservation
platform. In Aleritas opinion, these help it to better
measure, monitor and control credit quality. However, during the
second half of 2007, Aleritas experienced an increase in
impaired loans, the majority of which related to Brooke Capital
franchise loans. These impaired loans included an increase in
loan delinquencies, an increase in defaulted loans, and an
increase in agencies with loans under management by Brooke
Capital. The insurance industry continues to be impacted by a
soft insurance market, which is having a direct impact on credit
quality within Aleritas franchise loan portfolio. To
compound this industry condition, during the fourth quarter of
2007, Brooke Capital communicated to Aleritas its intent to
significantly reduce rehabilitation support of certain franchise
locations which are underperforming. This cost reduction measure
may result in more lender losses as there will be less emphasis
on rehabilitating poorly performing franchisees and more
emphasis on moving poorly performing franchises out of the
franchise system. As a result of this philosophy change by
Brooke Capital, Aleritas expects that certain franchise loans,
in which Brooke Capital has historically provided rehabilitation
support, will likely result in liquidations and potential credit
losses. Delinquencies of start up franchise loans continue to
increase as more
start-up
businesses reach scheduled maturity and the underlying agency
has not reached the required minimum monthly threshold. During
the fourth quarter of 2007, Aleritas restricted the financing of
new start-up
franchise loans, unless such loans were made in connection with
the sale of an inventory franchise business. Franchise loans
comprised approximately 51% of the loan portfolio at
December 31, 2007. During 2008, the Company expects to
originate a greater percentage of new loans from non-franchise
retail agencies than franchise agencies.
Bermuda
Captive Insurance Companies
We own Bermuda captive insurance companies, which self insures a
portion of our errors and omissions insurance for insurance
agency operations and financial guaranty policies on loans
Aleritas makes. DB Indemnity, Ltd., a Class 1 Bermuda
Captive Insurer that may only insure our risks, and not those of
unaffiliated third parties, issues financial guaranty policies
on loans we make. As of December 31, 2007, DB Indemnity had
statutory capital and surplus of $487,000. The DB Group, Ltd., a
Class 3 Bermuda Captive
19
Insurer, replaced DB Indemnity, Ltd. in 2006 as the self-insurer
of a portion of our errors and omissions insurance. As of
December 31, 2007, The DB Group, Ltd. had statutory capital
and surplus of $1,000,000. During 2006, the captive insurance
companies were owned by Brooke Investments, Inc., which acquired
them from Brooke Brokerage at the end of 2005. During 2007, the
captive insurance companies were purchased by Brooke Bancshares,
Inc., our wholly-owned subsidiary.
The following table shows premiums received by the captive
insurance companies through its subsidiaries for the years ended
December 31, 2007, 2006 and 2005 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
Premiums earned
|
|
|
|
|
|
|
|
|
|
|
|
|
DB Indemnity, Ltd.
|
|
$
|
993
|
|
|
$
|
636
|
|
|
$
|
945
|
|
The DB Group, Ltd.
|
|
|
180
|
|
|
|
225
|
|
|
|
0
|
|
Competition
Brooke
Bancshares, Inc.
The Agent Bank faces intense competition from a significant
number of other banks and financial service providers. The Agent
Bank competes with federal and state banks, savings and loan
associations, and credit unions for deposit and loan products
and services. In addition, we compete with other financial
intermediaries such as securities brokers and dealers, personal
loan companies, insurance companies and finance companies. The
methods of competition center around various factors, such as
customer services, interest rates on loans and deposits and
customer convenience.
Brooke
Brokerage Corporation
Our insurance brokerage product line competes for business with
a large number of brokerage companies, some of which are
independently owned and others of which are owned by major
retail insurance agency companies. Many independent insurance
agents and insurance brokers have developed insurance programs
for specific market niches and provide significant competition.
Brooke
Capital Corporation
Insurance Company Operations. The life
insurance industry is extremely competitive. There are a large
number of insurance companies that are substantially larger,
offer more diversified product lines and have larger selling
organizations and customer bases than FLAC. The life insurance
sector of the financial services industry is highly competitive
with respect to pricing, selection of products and quality of
service. No single competitor or any small group of competitors
dominates any of the markets in which Brooke Capital operates.
Insurance Agency Operations. As a
franchisor of property and casualty insurance agencies, Brooke
Capital seeks to grow its network of franchises primarily
through start up franchise agencies, company developed agencies
and conversions of existing insurance agencies to franchises.
Competition for these agencies and experienced agents includes
large insurance companies that recruit insurance agents and
agencies into their systems, such as Allstate Insurance Group,
Nationwide Group and State Farm, all of which are larger and
have greater financial resources than Brooke Capital. Because
the larger insurance brokers and agents generally seek to
acquire agencies with revenues greater than those Brooke Capital
acquires, it believes that the franchising strategy offers an
attractive alternative for smaller insurance agencies. Brooke
Capital also faces competition from regional franchisors of
insurance agencies, such as Fed USA Insurance/Financial Services
and DCAP Group, Inc., and networks of independently owned
insurance agencies, such as Strategic Independent Agents
Alliance and The Iroquois Group.
Franchisees primarily compete against independent insurance
agencies located in their communities, against the
locally-placed captive insurance agencies of large
insurance companies and against large insurance agencies and
brokers. Franchisees compete against these companies for the
insurance business of the individual and small business
end-customers. The popularity of Internet sales and the passage
of the Financial
20
Services Modernization Act also have increased the number of
potential insurance and financial services competitors. In the
sale of other financial services, Brooke Capitals
competitors include independent securities representatives, life
insurance agents and securities dealers.
There are many independent loan brokers that compete for the
loan brokerage and consulting business sought by BCA. Brooke
Capital believes that its industry contacts and the limited
markets in which it competes for loans distinguish it from other
brokers and lenders.
Aleritas
Capital Corp.
Aleritas faces limited competition within its target markets.
Because lender specialization or specialized underwriting
expertise is typically required in order to make credit worthy
loans to insurance-related businesses, most lenders generally
shy away from these loan types because they lack this expertise.
For the insurance sector, Oak Street Funding, a specialty
finance company, serves as Aleritas primary competitor and
for the death care industry, Midwest Bankers, a specialty
finance company, serves as its primary competitor.
Service
Marks, Trademarks and Patents
We sell our services and products under service marks and
trademarks, license the use of certain marks to our franchisees,
and attempt to obtain protection for these marks by registration
with the United States Patent and Trademark Office. We consider
these service marks and trademarks, in the aggregate, to be of
material importance to our business, particularly our business
segments providing services and products under the B
BROOKE and design marks and other marks that utilize our
Brooke name. We have no registered patents that are
material to our business.
Employees
We employed 671 people as of December 31, 2007, of
which 632 were employed on a full-time equivalency basis (work
37.5 hours or more per week). Of these employees, Brooke
Corporation employed 33 people, CJD & Associates
employed 28 people, Brooke Savings Bank employed
9 people, Delta Plus employed 53 people, Brooke
Capital employed 516 people and Aleritas employed
32 people. We have never had a work stoppage, and none of
our employees are currently represented under collective
bargaining agreements. We consider our relations with our
employees to be good.
Suppliers
Most of our revenues currently result from our franchisees
sales of insurance policies. Our primary suppliers are therefore
insurance companies, and we have direct and indirect agency
relationships with several hundred insurance companies,
including several of the leading writers of personal lines and
commercial insurance in the United States. Our largest suppliers
include Progressive, Safeco, AIG, Travelers and GMAC Insurance,
which together account for approximately 31% of the commissions
generated by our franchisees. We have agency agreements with
each of the suppliers listed above.
Government
Regulation
Brooke
Bancshares, Inc.
The Agent Bank is subject to regulation by the OTS. Brooke
Bancshares, Brooke Corporation and Brooke Holdings, Inc. are
also under OTS supervision since they are direct and indirect
savings and loan holding companies under OTS regulations. The
Agent Bank is also a member of the FHLB and its deposits are
insured by the FDIC through the DIF. Accordingly, it is subject
to an extensive regulatory framework which imposes activity
restrictions, minimum capital requirements, lending and deposit
restrictions and numerous other requirements primarily intended
for the protection of depositors, federal deposit insurance
funds and the banking system as a whole, rather than for the
protection of shareholders and creditors. Many of these laws and
regulations have undergone significant changes in recent years
and are likely to change in the future.
21
Future legislative or regulatory change, or changes in
enforcement practices or court rulings, may have a significant
and potentially adverse impact on our operations and financial
condition.
Capital
Adequacy
The Agent Bank must maintain a minimum amount of capital to
satisfy various regulatory capital requirements under OTS
regulations and federal law. Federal law and regulations
establish five levels of capital compliance: well-capitalized,
adequately capitalized, undercapitalized, significantly
undercapitalized and critically undercapitalized. As of
December 31, 2007, management believes that the Agent Bank
meets the requirements to be categorized as well
capitalized under the regulatory framework. Since its
acquisition on January 8, 2007, the Agent Bank has not
received notification from the OTS regarding its categorization.
On November 1, 2007, the OTS and the other
U.S. banking agencies issued final regulations implementing
the new risk-based regulatory capital framework developed by The
Basel Committee on Banking Supervision, which is a working
committee established by the central bank governors of certain
industrialized nations, including the United States. The new
risk-based regulatory capital framework, commonly referred to as
Basel II, includes several methodologies for determining
risk-based capital requirements, and the U.S. banking
agencies have so far only adopted methodology known as the
advanced approach. The implementation of the
advanced approach is mandatory for the largest U.S. banks
and optional for other U.S. banks.
For those other U.S. banks, the U.S. banking agencies
had issued an advance rulemaking notices through December 2006
that contemplated possible modifications to the risk-based
capital framework applicable to those domestic banking
organizations that would not be affected by Basel II. These
possible modifications, known colloquially as Basel 1A, were
intended to avoid future competitive inequalities between Basel
I and Basel II organizations. However, the
U.S. banking agencies withdrew the proposed Basel 1A
capital framework in late 2007. Instead, in 2008, the
U.S. banking agencies announced that they would issue a
proposed rule that would allow all U.S. banks not subject
to the advanced approach under Basel II with the option of
adopting a standardized approach under Basel II. The
Agent Bank is assessing the potential impact of proposed rule on
its business practices as well as the rules potential
broader competitive effects within the industry.
Commercial
Real Estate Lending Guidelines
In January 2006, federal banking regulators issued a joint
interagency proposal on lending guidelines for commercial loans
secured by real estate. Under the proposal, an institution would
need to hold additional capital for regulatory purposes if its
origination and holding of commercial real estate loans rose
above certain asset levels and contained certain risk
characteristics. In December 2006, the OTS issued its final
version of those guidelines, which did not contain the asset
level limits but were otherwise substantially unchanged. We do
not believe these guidelines will materially affect our current
operations.
Non-Traditional
Lending Guidelines
In December 2005, the federal banking agencies, including the
OTS, issued proposed lending guidelines that would effectively
require increased capital for holding loans in its portfolio
that were considered non-traditional. These
guidelines were finalized in 2007 in substantially the same
form. Under these guidelines, such loans included interest-only
loans and payment option adjustable rate mortgage loans, which
permit a borrower to make regular payments less than the amount
of the scheduled principal amortization, thereby increasing the
loan balance (known as negative amortization). At
December 31, 2007, none of our residential mortgage loans
that we held for investment were comprised of either adjustable
rate loans with interest-only payments or payment option
adjustable rate mortgage loans. We do not anticipate that these
guidelines will materially affect our current operations.
FDIC
Assessment
The FDIC insures the deposits of the Agent Bank and such
insurance is backed by the full faith and credit of the United
States government. Through March 31, 2006, the FDIC
administered two separate deposit insurance funds, the Agent
Bank Insurance Fund (the BIF) and the Savings
Association Insurance Fund (the
22
SAIF). The SAIF was the deposit insurance fund for
most savings associations, including the Agent Bank. In February
2006, President Bush signed into law the Federal Deposit
Insurance Reform Conforming Amendments Act of 2005, which among
other things allowed for the merger of the BIF and the SAIF to
form the DIF. Under FDIC guidelines issued in November 2006, the
Agent Banks premiums increased to increase the
capitalization of the DIF. For 2007, the assessment was
approximately $12,000, before any credits.
Affiliate
Transaction Restrictions
The Agent Bank is subject to the affiliate and insider
transaction rules applicable to member banks of the Federal
Reserve System as well as additional limitations imposed by the
OTS. These provisions prohibit or limit a banking institution
from extending credit to, or entering into certain transactions
with, affiliates, principal stockholders, directors and
executive officers of the banking institution and its affiliates.
Federal
Reserve
Numerous regulations promulgated by the Federal Reserve affect
the business operations of the Agent Bank. These include
regulations relating to equal credit opportunity, electronic
fund transfers, collection of checks, truth in lending, truth in
savings and availability of funds. Under Federal Reserve Board
regulations, the Agent Bank is required to maintain a reserve
against its transaction accounts (primarily interest-bearing and
non-interest-bearing checking accounts). Because reserves must
generally be maintained in cash or in non-interest-bearing
accounts, the effect of the reserve requirement is to increase
the Agent Banks cost of funds.
Patriot
Act
The USA PATRIOT Act, which was enacted following the events of
September 11, 2001, includes numerous provisions designed
to detect and prevent international money laundering and to
block terrorist access to the U.S. financial system. We
have established policies and procedures intended to fully
comply with the USA PATRIOT Acts provisions, as well as
other aspects of anti-money laundering legislation and the Agent
Bank Secrecy Act.
Consumer
Protection Laws and Regulations
Examination and enforcement by bank regulatory agencies for
non-compliance with consumer protection laws and their
implementing regulations have become more intense in nature.
Federal regulations require extra disclosures and consumer
protections to borrowers for certain lending practices. The term
predatory lending, much like the terms safety
and soundness and unfair and deceptive
practices, is far-reaching and covers a potentially broad
range of behavior. It therefore does not lend itself to a
concise or a comprehensive definition.
The federal Gramm-Leach-Bliley Act includes provisions that
protect consumers from the unauthorized transfer and use of
their non-public personal information by financial institutions.
Privacy policies are required by federal banking regulations
which limit the ability of banks and other financial
institutions to disclose non-public personal information about
consumers to nonaffiliated third parties. These privacy
protections affect how consumer information is transmitted
through diversified financial companies and conveyed to outside
vendors. In addition, states are permitted under the
Gramm-Leach-Bliley Act to have their own privacy laws, which may
offer greater protection to consumers than the
Gramm-Leach-Bliley Act.
The Fair Credit Reporting Act, as amended by the Fair and
Accurate Credit Transactions Act, or FACT Act, requires
financial firms to help deter identity theft, including
developing appropriate fraud response programs, and gives
consumers more control of their credit data. It also
reauthorizes a federal ban on state laws that interfere with
corporate credit granting and marketing practices. In connection
with FACT Act, financial institution regulatory agencies
proposed rules that would prohibit an institution from using
certain information about a consumer it received from an
affiliate to make a solicitation to the consumer, unless the
consumer has been notified and given a chance to opt out of such
solicitations. A consumers election to opt out would be
applicable for at least five years.
23
The Check Clearing for the 21st Century Act, or Check 21,
facilitates check truncation and electronic check exchange by
authorizing a new negotiable instrument called a
substitute check, which is the legal equivalent of
an original check. Check 21 does not require banks to create
substitute checks or accept checks electronically; however, it
does require banks to accept a legally equivalent substitute
check in place of an original. In addition to its issuance of
regulations governing substitute checks, the Federal Reserve has
issued final rules governing the treatment of remotely created
checks (sometimes referred to as demand drafts) and
electronic check conversion transactions (involving checks that
are converted to electronic transactions by merchants and other
payees).
The Equal Credit Opportunity Act, or ECOA, generally prohibits
discrimination in any credit transaction, whether for consumer
or business purposes, on the basis of race, color, religion,
national origin, sex, marital status, age (except in limited
circumstances), receipt of income from public assistance
programs, or good faith exercise of any rights under the
Consumer Credit Protection Act.
The Truth in Lending Act, or TILA, is designed to ensure that
credit terms are disclosed in a meaningful way so that consumers
may compare credit terms more readily and knowledgeably. As a
result of the TILA, all creditors must use the same credit
terminology to express rates and payments, including the annual
percentage rate, the finance charge, the amount financed, the
total of payments and the payment schedule, among other things.
The Fair Housing Act, or FH Act, regulates many practices,
including making it unlawful for any lender to discriminate in
its housing-related lending activities against any person
because of race, color, religion, national origin, sex, handicap
or familial status. A number of lending practices have been
found by the courts to be, or may be considered illegal under
the FH Act, including some that are not specifically mentioned
in the FH Act itself.
The Home Mortgage Disclosure Act, or HMDA, grew out of public
concern over credit shortages in certain urban neighborhoods and
provides public information that will help show whether
financial institutions are serving the housing credit needs of
the neighborhoods and communities in which they are located. The
HMDA also includes a fair lending aspect that
requires the collection and disclosure of data about applicant
and borrower characteristics as a way of identifying possible
discriminatory lending patterns and enforcing
anti-discrimination statutes. In 2004, the Federal Reserve Board
amended regulations issued under HMDA to require the reporting
of certain pricing data with respect to higher-priced mortgage
loans. This expanded reporting is being reviewed by federal
banking agencies and others from a fair lending perspective.
The Real Estate Settlement Procedures Act, or RESPA, requires
lenders to provide borrowers with disclosures regarding the
nature and cost of real estate settlements. Also, RESPA
prohibits certain abusive practices, such as kickbacks, and
places limitations on the amount of escrow accounts.
Penalties under the above laws may include fines, reimbursements
and other penalties. Due to heightened regulatory concern
related to compliance with the FACT Act, ECOA, TILA, FH Act,
HMDA and RESPA generally, the Agent Bank may incur additional
compliance costs or be required to expend additional funds for
investments in its local community.
Regulatory
Enforcement
Our primary federal banking regulator is the OTS. Both the OTS
and the FDIC may take regulatory enforcement actions against any
of their regulated institutions that do not operate in
accordance with applicable regulations, policies and directives.
Proceedings may be instituted against any banking institution,
or any institution-affiliated party, such as a
director, officer, employee, agent or controlling person, who
engages in unsafe and unsound practices, including violations of
applicable laws and regulations. Both the OTS and the FDIC have
authority under various circumstances to appoint a receiver or
conservator for an insured institution that it regulates to
issue cease and desist orders, to obtain injunctions restraining
or prohibiting unsafe or unsound practices, to revalue assets
and to require the establishment of reserves. The FDIC has
additional authority to terminate insurance of accounts, after
notice and hearing, upon a finding that the insured institution
is or has engaged in any unsafe or unsound practice that has not
been corrected, is
24
operating in an unsafe or unsound condition or has violated any
applicable law, regulation, rule, or order of, or condition
imposed by, the FDIC.
Federal
Home Loan Bank System
The primary purpose of the Federal Home Loan Banks (the
FHLBs) is to provide loans to their respective
members in the form of collateralized advances for making
housing loans as well as for affordable housing and community
development lending. The FHLBs are generally able to make
advances to their member institutions at interest rates that are
lower than the members could otherwise obtain. The FHLB System
consists of 12 regional FHLBs, each being federally chartered
but privately owned by its respective member institutions. The
Federal Housing Finance Board, a government agency, is generally
responsible for regulating the FHLB System. The Agent Bank is
currently a member of the Federal Home Loan Bank of Topeka.
Brooke
Capital Corporation
Insurance Agency Operations. Brooke
Capital is subject to licensing or regulatory approval by the
state insurance department in each state in which it does
business. Each franchise agency also is subject to licensing or
regulatory approval in the state in which it conducts business.
Operations depend on the validity of, and the continued good
standing under, the licenses and approvals under which Brooke
Capital operates. Licensing laws and regulations vary from
jurisdiction to jurisdiction. In all jurisdictions, the
applicable licensing laws and regulations are subject to
amendment or interpretation by regulatory authorities, and
generally, these authorities are vested with broad discretion as
to grant, renewal and revocation of licenses and approvals.
Brooke Capital and its franchisees are subject to state laws and
regulations pertaining to the charging of fees by insurance
agents and brokers and the rebating of premiums
and/or
commissions. The charging of fees
and/or
rebating may be prohibited in some states or permitted in others
with or without certain limitations. Where permitted, the
charging of fees may require that certain disclosures be given
to customers
and/or that
customers agree to the fees in writing. Subject to specific
state statute, regulations regarding rebating extend to
transactions that involve an agent or agency giving anything of
value to a customer to induce the purchase of a policy.
Brooke Capital must comply with regulations adopted by the
Federal Trade Commission and with several state laws that
regulate the offer and sale of franchises. The Federal Trade
Commissions Trade Regulation Rule on Franchising and
certain state laws require that it furnish prospective
franchisees with a franchise offering circular containing
information prescribed by the Trade Regulation Rule on
Franchising and applicable state laws and regulations.
Brooke Capital also must comply with a number of state laws that
regulate certain substantive aspects of the
franchisor-franchisee relationship. These laws may limit a
franchisors business practices in a number of ways,
including limiting the ability to: (1) terminate or not
renew a franchise without good cause; (2) interfere with
the right of free association among franchisees;
(3) disapprove the transfer of a franchise; and
(4) discriminate among franchisees with regard to charges,
royalties and other fees.
Brooke Capital is subject to the unfair trade practices acts of
the various states in which it does business. They each define
and prohibit unfair methods of competition or unfair or
deceptive acts or practices, including misrepresentation of
policy terms, false advertising, making false statements, and
defamation. Failure to comply with such acts or insurance
regulations could have a material adverse effect on us.
Insurance Agency Consulting
Operations. There are many states that have
statutes regulating the activities of brokering loans to
individuals or businesses. Such laws may pertain to the receipt
of advance fees, misrepresentations or omissions to state any
material facts in connection with loans or services, engagement
in fraud, deception or registration.
Insurance Company Operations. FLAC is
subject to regulation and supervision by the Kansas Insurance
Department and other states in which it operates. The insurance
laws of Kansas give the Insurance Department broad regulatory
authority, including powers to: (1) grant and revoke
licenses to transact business; (2) regulate
25
and supervise trade practices and market conduct;
(3) establish guaranty associations; (4) license
agents; (5) approve policy forms; (6) approve premium
rates for some lines of business; (7) establish reserve
requirements; (8) prescribe the form and content of
required financial statements and reports; (9) determine
the reasonableness and adequacy of statutory capital and
surplus; and (10) regulate the type and amount of permitted
investments. Without limiting the foregoing, the effect of the
regulatory powers of the Kansas Insurance Department over FLAC
may restrict its ability to dividend or otherwise transfer funds
from it to Brooke Capital, even if its operations are profitable
and creating positive cash flow, restrict its ability to raise
capital other than by contributions from Brooke Capital, and
require that Brooke Capital contribute additional capital
to it.
Aleritas
Capital Corp.
Aleritas lending activities are targeted to businesses and
are generally unregulated. However, usury and other laws may
apply. There are many states that have statutes regulating the
activities of brokering loans or providing credit services to
individuals or businesses. Such laws may pertain to the receipt
of advance fees, misrepresentations or omissions to state any
material facts in connection with loans or services, engagement
in fraud or deception or registration.
Brooke
Brokerage Corporation
We are subject to Kansas laws regulating insurance holding
company systems, including acquisitions, extraordinary
dividends, the terms of affiliate transactions, and other
related matters. We manage highly sensitive customer information
in all of our operating businesses, which is regulated by law.
Many states laws require us to make certain disclosures to
our customers regarding our privacy policies and take
precautionary steps to protect the confidentiality of customer
information.
Bermuda
Captive Insurance
Pursuant to the Bermuda Insurance Act of 1978, our Bermuda
captive insurance companies are regulated by the Supervisor of
Insurance of the Bermuda Monetary Authority. Our captive
insurance companies must appoint and maintain a principal
representative in Bermuda, appoint an auditor to report on
financial statements, meet minimum capital and solvency
requirements, maintain certain liquid assets compared to
liabilities, file annual statutory financial returns, and comply
with other provisions of the Act, as amended, and with
applicable Bermuda regulations.
Risks
Related to Brooke Corporation
A
significant part of our business strategy involves adding new
franchise locations, originating new loans, and providing
collateral preservation services, and our failure to grow may
adversely affect our business, prospects, results of operations
and financial condition.
Our expansion strategy consists principally of adding new
franchise locations, originating new loans and providing
collateral preservation services for such loans. Our continued
growth is dependent upon a number of factors, including the
availability of adequate financing and suitable franchise
locations on acceptable terms, experienced management employees,
the ability to obtain required government permits and licenses
and other factors, some of which are beyond our control. In
addition, we compete for acquisition and expansion opportunities
with entities that have substantially greater resources than us.
We cannot assure you that we will be able to continue to provide
effective collateral preservation services or grow our business
successfully through adding new franchise locations or by
growing the operations of existing franchisees. Our failure to
grow could have a material adverse effect on our business,
prospects, results of operations and financial condition.
26
Borrowers
financial performance may adversely affect their ability to
repay amounts due to us.
We have credit exposure with respect to loans made to
franchisees and other borrowers and with respect to the
franchisees monthly statement balances. We lend money to
franchisees, other insurance agencies and funeral home owners to
start up or acquire businesses and we may assist these borrowers
by loaning working capital. In addition, we assist franchisees
by financing long-term producer development, cyclical
fluctuations of revenues, receivables and payables. We make
loans to help franchisees with monthly fluctuations of revenues
and record these advances on franchisees monthly
statements. We also grant temporary extensions of due dates for
franchisee statement balances owed by franchisees to us. To fund
long-term producer development of franchisees, including hiring
and training costs, we also extend credit to franchisees, which
we refer to as non-statement balances. Franchisees
and other borrowers depend on commission income to pay amounts
due to us in respect of their loans, in respect of their
statement balances, and in respect of their non-statement
balances used to finance long-term producer development. If
franchisees and other borrowers are not successful, franchisees
may be unable to pay statement or non-statement balances to us
and our borrowers may be unable to repay their loans, any of
which would have a detrimental effect on us.
Our credit loss reserves are determined primarily by our watch
statement balances. Other factors we consider in determining
credit loss reserves are statement loss experience,
managements evaluation of the potential for future losses
and managements evaluation of the potential for future
recoveries. We may not be able to accurately predict credit
losses and, as a result, the amount we have budgeted for credit
losses may not be sufficient to cover future losses, in which
case, our financial condition and results of operations will be
adversely affected. In addition, our borrowers adverse
financial performance may result in a downgrade or withdrawal of
ratings given to securities previously issued in our
securitizations, or keep us from getting favorable ratings on
future securitized pools of our loans.
The
ability of borrowers to repay loans made to them by Aleritas may
be adversely affected by an increase in market interest
rates.
Loans made to franchisees and other borrowers by Aleritas
typically bear interest at a variable or floating interest rate.
To the extent that market interest rates increase, borrowers may
be unable to make debt service payments. As a result, an
increase in market interest rates will increase the risk of
default on the loans made by us. The risk associated with rising
interest rates will increase with respect to our insurance
agency borrowers if coupled with a flattening or decreasing of
property and casualty insurance premiums, and thus commissions.
As well, an increase in interest rates could cause certain
insurance companies to reduce their premium rates in an effort
to sell more insurance and invest the resulting premiums in
fixed-income securities to get the benefit of these higher
rates. In such event, the amount of commissions our franchisees
and other insurance agency borrowers earn could be adversely
affected, further increasing the risk of default on loans made
by us to these borrowers.
Our
financial condition could be adversely affected if we are unable
to fund our loans through sales to third parties.
In an effort to broaden our funding sources and to provide an
additional source of liquidity, we have sold participation
interests in our loans and have accessed, and intend to attempt
to continue to access, the asset-backed securitization and
warehouse funding markets.
Under a typical asset-backed securitization, we sell a
pool of secured loans to a special-purpose entity,
generally a limited liability company. The special-purpose
entity, in turn, typically issues securities that are
collateralized by the pool and the holders of the securities are
entitled to participate in certain pool cash flows. Several
factors will affect our ability to sell participation interests
in our loans, to fund our financing through warehouse
facilities, and to complete securitizations, including:
|
|
|
|
|
conditions in the securities markets, generally;
|
|
|
|
conditions in the asset-backed securities markets;
|
|
|
|
the credit quality and performance of our financial instruments
and loans;
|
27
|
|
|
|
|
our ability to adequately service our financial instruments and
loans;
|
|
|
|
our ability to monitor our borrowers and to implement collateral
preservation; and
|
|
|
|
the absence of any downgrading or withdrawal of ratings given to
securities previously issued in our securitizations.
|
We
make certain assumptions regarding the profitability of our
securitizations, participations, warehouse lines and other
funding vehicles which may not prove to be
accurate.
In a securitization, participation or warehouse sale
transaction, we may recognize a gain on sale resulting from
related retained interest
and/or
servicing rights when we sell the assets. The value assigned to
the retained interest
and/or
servicing asset depends upon certain assumptions we make about
future performance of the sold loans, including the level of
credit losses and the rate of prepayments. If actual credit
losses or prepayment rates differ from the original assumptions,
the value of the retained interest
and/or
servicing asset may decrease materially. The value of the
retained interest
and/or
servicing asset may also decrease materially as a result of
changes in market interest rates.
In addition, changes in the volume of loans sold due to our
inability to access the asset-backed securitization markets, or
other funding sources, could have a material adverse effect on
our business, financial condition and results of operations.
Decreases in the value of the retained interests
and/or
servicing asset in securitizations or warehouses that we have
completed or loan participations we have sold due to market
interest rate fluctuations or higher than expected credit losses
on prepayments also could have a material adverse effect on our
business, financial condition and results of operations.
The
value of the collateral securing our loans to borrowers may be
adversely affected by our borrowers actions.
We make loans to franchisees, other insurance agency borrowers,
funeral home owners, and other borrowers primarily for the
purpose of allowing them to acquire businesses. These loans are
secured by, among other things, the business value, such as
insurance agency assets. These assets in most cases are
intangible, and the value of these assets may rapidly
deteriorate if our borrowers do not adequately serve their
customers or if the products and services they offer are not
competitively priced. Reduction in the value of such assets
could result in these loans being inadequately secured, which
could adversely affect us in the event of a default on these
loans.
Carrier
override and contingent or profit sharing commissions are
difficult to predict, and any decrease in our receipt of such
payments will adversely affect us.
We derive a portion of our revenues from carrier override and
contingent or profit sharing commissions based upon the terms of
the contractual relationships between our insurance companies
and us. Carrier override commissions are commissions paid by
insurance companies in excess of the standard commission rates
on specific classes of business. These amounts may be, but are
not always, contingent on achieving a specific premium volume or
profitability of the business. Contingent or profit sharing
commissions are commissions paid by insurance companies based on
the estimated profit that the companies make on the overall
volume of business that we place with such companies. We
generally receive these contingent commissions in the first and
second quarters of each year. We do not account for carrier
overrides separately. However, contingent or profit sharing
commissions accounted for approximately three percent of
our total revenues for the year ended December 31, 2007.
Due to the nature of these commissions, it is difficult for us
to predict their payment. Increases in loss ratios experienced
by insurance companies will result in a decreased profit to them
and may result in decreases in payments of contingent or profit
sharing commissions to us. Furthermore, we have no control over
insurance companies ability to estimate loss reserves,
which affects our profit sharing calculation. In addition,
tightening of underwriting criteria by certain insurance
companies, due in part to high loss ratios, may result in a
lower volume of business that we are able to place with them.
Our company override and contingent or profit
28
sharing commissions affect our revenues, and decreases in their
payment to us may have an adverse effect on our results of
operations.
Potential
litigation and regulatory proceedings regarding commissions,
fees, contingency payments, profit sharing and other
compensation paid to brokers or agents could materially
adversely affect our financial condition.
The insurance industry has in recent years come under a
significant level of scrutiny by various regulatory bodies,
including state Attorneys General and the departments of
insurance for various states, with respect to contingent
compensation and other volume or profit based compensation
arrangements. Attorneys General have issued subpoenas to various
insurance brokerages and insurance companies. Certain of these
investigations have led to complaints being filed against
brokerages and insurance companies and some brokerages and
insurance companies have stated that they will discontinue
accepting or making, respectively, volume based and profit based
payments. In addition to government investigations, class action
lawsuits relating to these business practices have been filed
against various members of the insurance industry. Negative
publicity associated with these investigations, lawsuits and
resulting settlements have precipitated increased volatility in
the prices of securities issued by companies throughout the
insurance industry. We received inquiries from departments of
insurance which were related to such compensation arrangements
or were related to unethical or unlawful sales practices. These
inquiries were not related to specific or general allegations of
wrongdoing on our behalf. Rather, these inquiries were sent to
numerous agents and brokers based upon their status as a
licensed agent or broker, the volume of business they produce or
other factors unrelated to allegations of wrongdoing. We cannot
predict whether we will receive further inquiries or will
receive subpoenas, or will become subject to investigations,
regulatory actions, proceedings or lawsuits. The outcome of any
such subpoena, investigation, regulatory action, proceeding or
lawsuit could have a material adverse effect on our business or
financial condition.
The insurance industry has also recently come under a
significant level of scrutiny by consumer advocacy groups, and
certain media reports have advocated governmental action with
respect to contingent and other volume or profit based
compensation arrangements. The consumer groups and media reports
typically characterize these payments as creating an
unacceptable conflict of interest and adding an unnecessary or
even unfair consumer cost. If negative characterizations of such
compensation arrangements become accepted by consumers, this
could have a material adverse effect on the demand for our
franchisees products and services and could materially
adversely affect our results of operations and financial
condition. Negative perception of such compensation arrangements
or other activities could also result in us being subject to
more restrictive laws and regulations as well as increased
litigation, which may increase further our costs of doing
business and adversely affect our profitability by impeding our
ability to market our products and services, requiring us to
change our marketing practices, products or services and
increasing the regulatory burdens under which we operate.
Our
business is dependent on the cyclical pricing of property and
casualty insurance, which may adversely affect our
franchisees performance and, thus, our financial
performance.
Our franchisees and other borrowers are primarily engaged in
insurance agency and brokerage activities and derive revenues
from commissions paid by insurance companies, which commissions
are based in large part on the amount of premiums paid by their
customers to such insurance companies. In turn, we earn fees
from our franchisees based upon the amount of such commissions
payable by insurance companies, which fees make up a substantial
portion of our revenues. Neither we nor our franchisees or other
insurance agency borrowers determine insurance premiums. Premium
rates are determined by insurers based on a fluctuating market.
Historically, property and casualty insurance premiums have been
cyclical in nature, characterized by periods of severe price
competition and excess underwriting capacity, or soft markets,
which generally have an adverse effect upon the amount of
commissions earned by our franchisees or other insurance agency
borrowers, followed by periods of high premium rates and
shortages of underwriting capacity, or hard markets. The current
insurance market generally may be characterized as
soft, with a flattening or decreasing of premiums in
most lines of insurance. As insurance carriers continue to
outsource the production of premium
29
revenue to independent brokers or agents, such as our
franchisees, those insurance carriers may seek to reduce further
their expenses by reducing the commission rates payable to such
brokers or agents. The reduction of these commission rates,
along with general volatility
and/or
declines in premiums, may significantly undermine the
profitability of our franchisees and other insurance agency
borrowers, and our profitability. A reduction in commission
rates may significantly undermine our borrowers ability to
repay loans to us. Because we do not determine the timing and
extent of premium pricing changes, we cannot accurately forecast
our commission revenues, including whether they will
significantly decline. As a result, our budgets for future
acquisitions, capital expenditures, credit loss reserves,
dividend payments, loan repayments and similar items may have to
be adjusted to account for unexpected changes in revenues.
We may
not be able to successfully convert new
franchises.
Our ability to successfully identify suitable acquisition
candidates, complete acquisitions, convert acquired businesses
into our franchisees, and expand into new markets will require
us to continue to implement and improve our operations,
financial and management information systems. Our new franchises
may not achieve levels of revenue, profitability, or
productivity comparable to our existing franchises, or otherwise
perform as expected. In addition, when we make an acquisition
and effect a conversion, we are subject to a number of special
risks, such as entry into unfamiliar markets and unanticipated
problems or legal liabilities, some or all of which could have a
material adverse effect on our results of operations and
financial condition.
We may
be required to repurchase loans sold with recourse or make
payments on guarantees.
In some instances, Aleritas has sold loans to investors with
full or partial recourse, which may adversely affect our
financial condition or results of operations in the event
Aleritas is required to repurchase loans of poor quality. In
addition, in connection with our activities of matching business
purchasers and sellers, we have sometimes guaranteed payments
from purchasers to sellers, which may adversely affect us in the
event such a purchaser defaults on its obligations to such a
seller.
We
will be adversely affected if we do not have alternative sources
of funds to repay our obligations as they mature.
Loans made by Aleritas are usually amortized for a period of
between twelve years and fifteen years. We have funded a portion
of our loan portfolio with funding facilities which will require
all or partial repayment by us prior to the time that loans made
by us are scheduled to be repaid, and we will be adversely
affected if we do not have alternative sources of funds to repay
these obligations as they mature.
We are
dependent on key personnel.
We are dependent upon the continued services of senior
management, particularly the services of Robert D. Orr, Leland
G. Orr, Michael S. Hess, Michael S. Lowry, Kyle L. Garst and
Anita F. Larson. We have entered into an employment agreement
with each of them. The loss of the services of any of these key
personnel, by termination, death or disability, or our inability
to identify, hire and retain other highly qualified personnel in
the future, could have a material adverse effect on us. We
currently do not maintain key employee insurance with respect to
any of our officers or employees.
With
our method of funding our loans, our leverage may
increase.
If we fund more of our loans with our cash or warehouse
facilities that do not qualify as true sales pursuant to the
criteria established by SFAS 140, Accounting for
Transfers and Servicing of Financial Assets and Extinguishment
of Liabilities, our current liabilities will increase.
Our network of participating lenders and other business partners
may become uncomfortable with such an increase in current
liabilities. As a result, we may not be able to sell loans we
originate on terms acceptable to us or at all, which would have
a material adverse effect on our operations and prospects for
growth.
30
Our
business, results of operations, financial condition or
liquidity may be materially adversely affected by errors and
omissions.
Our franchisees are subject to claims and litigation in the
ordinary course of business resulting from alleged errors and
omissions. Because we are agent of record on policies written
through our franchisees, claims against our franchisees may also
allege liability against us for all or part of the amounts in
question. Claimants may seek large damage awards and these
claims may involve potentially significant defense costs. Errors
and omissions could include, for example, our employees or
sub-agents failing, whether negligently or intentionally, to
place coverage or to notify insurance companies of claims on
behalf of clients, to provide insurance companies with complete
and accurate information relating to the risks being insured or
to appropriately apply funds that we hold for our clients. It is
not always possible to prevent and detect errors and omissions
and the precautions we take may not be effective in all cases.
While most of the errors and omissions claims made against us
have been covered by our professional liability insurance,
subject to our self-insured deductibles, our results of
operations, financial condition or liquidity may be adversely
affected if in the future our insurance coverage proves to be
inadequate or unavailable or there is an increase in liabilities
for which we self-insure. In addition, errors and omissions
claims may harm our reputation or divert management resources
away from operating our business.
Termination
of our professional liability insurance policy would adversely
impact our financial prospects and our ability to continue our
relationships with insurance companies.
Without professional liability insurance, it is unlikely that we
would be able to continue our relationships with insurance
companies, which would adversely impact our financial prospects.
Although we have an acceptable claims history, there can be no
assurance that we will be able to maintain our professional
liability insurance and in the event of the termination or
non-renewal of our professional liability insurance policy, we
may be unable to acquire this insurance on acceptable terms, or
at all.
Insufficient
internal controls may negatively impact our financial integrity,
operations, financial reporting and, ultimately, have a material
adverse effect on our stock price.
Effective internal controls over financial reporting are
necessary for us to provide reliable financial reports,
effectively prevent fraud and operate successfully as a public
company. If we cannot provide reliable financial reports or
prevent fraud, our reputation and operating results will be
harmed. For example, we restated the presentation of our cash
flow statements for years ended December 31, 2004, 2005 and
2006 as well as for the three months ended March 31, 2007
to record activity on securitization-related bank lines of
credit as financing activities instead of operating activities.
Correction of this accounting error resulted in no changes in
our net cash flows, net income, assets, liabilities, retained
earnings, or earnings per share. The restatement of our
previously issued financial statements could expose us to legal
and regulatory risk. The defense of any such actions could cause
the diversion of managements attention and resources, and
we could be required to pay damages to settle such actions if
any such actions are not resolved in our favor. Even if resolved
in our favor, such actions could cause us to incur significant
legal and other expenses. Moreover, we may be the subject of
negative publicity focusing on the financial statement
inaccuracies and resulting restatement and negative reactions
from our stockholders, creditors or others with which we do
business. The occurrence of any of the foregoing could harm our
business and reputation and cause the price of our securities to
decline.
Our
dependence on initial franchise fees creates an incentive for us
to extend credit to borrowers that may not meet our stringent
underwriting guidelines.
A significant part of our revenues are derived from one-time
initial fees we receive from assisting franchisees and others
with the acquisition of businesses. Generating fees is largely
dependent on our franchisees and others ability to
obtain acquisition financing from Aleritas. Our dependence on
these initial fees creates an incentive for us to extend credit
to borrowers that may not meet our stringent underwriting
criteria. Our failure to follow stringent underwriting
guidelines could adversely affect the quality of the loans we
make and adversely affect our financial condition and results of
operations.
31
Some
of the initiatives we have undertaken to improve franchisee
quality and to reduce the time allowed for franchisees to
demonstrate their success may reduce initial franchise fees,
cash flow and profitability.
In October 2007, Brooke Capital announced a New Era
initiative that emphasizes franchisee quality over location
growth. As a result of the New Era initiative, the amount of
initial franchise fees will likely be reduced in future years,
which could have an adverse impact on cash flows and
profitability. Furthermore, the New Era initiative provided for
a decrease in the rate of monthly franchise fees, or royalties,
assessed to franchisees which could also have an adverse impact
on cash flows and profitability.
In the later part of 2005, Brooke Capital reduced, from
18 months to 8 months, the amount of time that start
up franchisees were allowed to demonstrate their success. As a
result, the number of franchisee developed locations has
increased and lenders have experienced increased delinquencies
related to loans to start up franchisees secured by locations.
This may have an adverse impact on Brooke Capitals ability
to generate initial franchise fees from start up franchisees.
Because
a significant part of our insurance-related revenues and loans
derive from operations located in five states, our business
may be adversely affected by conditions in these
states.
A substantial portion of our insurance-related revenues and
loans derive from operations located in the states of Texas,
California, Kansas, Florida and Missouri. Our franchisees
and our revenues and profitability are affected by the
prevailing regulatory, economic, demographic, weather,
competitive, industry and other conditions in these states.
Changes in any of these conditions could make it more costly or
difficult for our franchisees and us to conduct our business.
Adverse regulatory or industry developments in these states,
which could include fundamental changes to the design or
implementation of the insurance regulatory framework, could have
a material adverse effect on our results of operations and
financial condition.
A
significant part of Aleritas business strategy involves
the success of its affiliate, Brooke Capital Advisors, Inc.
(Capital Advisors), in sourcing managing general
agency (MGA) and funeral home loans for us, and its
failure to generate adequate lending opportunities may adversely
affect our business, prospects, results of operations and
financial condition.
Aleritas obtains a substantial portion of its business through
loans to MGAs and funeral homes sourced by Capital Advisors and
Capital Advisors provides, or contracts with third parties to
provide, collateral preservation services with respect to these
loans. We cannot assure you that Capital Advisors will be able
to identify a sufficient number of loan opportunities to enable
Aleritas to continue the rate of growth we have seen in our MGA
and funeral home loan portfolio. Capital Advisors failure
to identify and present lending opportunities to Aleritas or
Capital Advisors failure to provide or contract with third
parties to provide collateral preservation services with respect
to these loans could have a material adverse effect on our
business, prospects, results of operations and financial
condition.
If we
fail to effectively manage our growth, our financial results
could be adversely affected.
We must continue to refine and expand our marketing
capabilities, our management procedures, our network of
suppliers, our internal controls and procedures, our access to
financing sources and our technology. As we grow, we must
continue to hire, train, supervise and manage new employees. We
may not be able to hire and train sufficient personnel or
develop management and operating systems to manage our expansion
effectively. If we are unable to manage our growth effectively,
our operations and financial results could be adversely affected.
We may
not achieve the same levels of growth in revenues and profits in
the future as we have in the past.
Our business has experienced rapid growth. Our ability to
continue to grow our business will be subject to a number of
risks and uncertainties and will depend in large part on, among
other factors: (1) finding new opportunities in our
existing and new markets; (2) hiring, training and
retaining skilled managers and employees; (3) expanding and
improving the efficiency of our operations and systems;
(4) maintaining loan
32
quality; (5) maintaining and growing our funding sources
and proprietary funding network; (6) growing and
maintaining our network of proprietary loan sources;
(7) maintaining and growing our network of collateral
preservation providers; and (8) maintaining and attracting
customers. Accordingly, we may not achieve the same levels of
growth in revenues and profits as we have historically.
Aleritas
has transferred a significant amount of assets and liabilities
off balance sheet in reliance on Financial Accounting Standards
Board (FASB) Statement of Financial Accounting Standards
No. 140, Accounting for Transfers and Servicing of
Financial Assets and Extinguishments of Liabilities. In
the event transfer of such assets and liabilities is challenged
by the SEC, or SFAS 140 is amended based on the provisions of
the exposure draft, Aleritas current off-balance sheet
assets and liabilities could be required to be consolidated in
our financial statements.
In the ordinary course of business, Aleritas sells its loans to
special purpose entities. Some of these sale transactions are
classified as true sales pursuant to the FASB Statement of
Financial Accounting Standards No. 140, Accounting
for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities
(SFAS 140). Transactions involving sales of
assets classified as true sales under SFAS 140 have
historically been subject to significant scrutiny by the
Securities and Exchange Commission and have been an area of
debate with the FASB. In August 2005, the FASB issued an
exposure draft which amends SFAS 140. This exposure drafts
seeks to clarify the derecognition requirements for financial
assets and the initial measurement of interests related to
transferred financial assets. During July 2006, the FASB
continued re-deliberations on the August 2005 revised exposure
draft. Aleritas has transferred a significant amount of assets
and liabilities off balance sheet in reliance on SFAS 140.
In the event our transfer of such assets and liabilities is
challenged by the SEC, or SFAS 140 is amended based on the
provisions of the exposure draft, Aleritas current
off-balance sheet liabilities could be required to be
consolidated in our financial statements.
Our
debt instruments contain restrictive covenants and other
requirements that may limit our business flexibility by imposing
operating and financial restrictions on our
operations.
Certain of our agreements governing indebtedness contain
financial covenants that impose ratios, tests, and restrictions
on us, such as maximum prepayment rate; a maximum loan loss
rate; a minimum fixed charge coverage ratio; a maximum cash
leverage ratio; and a maximum total leverage ratio. Some of our
notes also contain other restrictions, including, but not
limited to: the incurrence of indebtedness and liens; the
disposal of our properties other than in the ordinary course of
business; entering into transactions with affiliates or into
material agreements other than in the ordinary course of
business; entering into pledge and negative pledge agreements;
and the declaration of dividends, except in limited
circumstances. Our ability to comply with the ratios or tests
may be affected by events beyond our control, including
prevailing economic, financial and industry conditions. These
covenants may prevent us from expanding our operations and
executing our business strategy. In addition, a breach of any of
these covenants, ratios or tests could result in a default under
the agreements governing our indebtedness.
The
cash flows we receive from the interests we retain in our
securitizations could be delayed or reduced due to the
requirements of the agreements we have signed, which could
impair our ability to operate.
We retain a subordinate interest in our asset-backed
securitization transactions. As a result, our receipt of future
cash flows is governed by provisions that control the
distribution of cash flows from the loans underlying our
asset-backed securities. In some circumstances, cash flows from
the underlying loans must be used to reduce the outstanding
balance of the senior notes issued in the term debt transactions
and are not available to us until the full principal balance of
the senior notes has been repaid. On a monthly basis, cash flows
from the underlying loans in our securitizations must first be
used to pay the interest on the senior notes, to pay expenses of
the term debt transaction, and to maintain certain required
reserves. Poor performance of a pool of loans we securitize
could affect future cash flows and, therefore, could impair our
ability to operate.
33
When
we sell loans classified as a true sale pursuant to the criteria
established by SFAS 140, Accounting for Transfers and
Servicing of Financial Assets and Extinguishment of
Liabilities, we record a retained interest and/or
servicing asset on our balance sheet. The amount we record is
determined based upon certain assumptions made by management. If
these assumptions are materially inaccurate, we may be required
to write down these assets.
Subsequent to the initial calculation of the fair value of
retained interest and servicing assets, we utilize a fair market
calculation methodology to determine their ongoing fair market
value. Ongoing fair value is calculated using the then current
outstanding principal of the transferred notes receivable and
the outstanding balances due unaffiliated purchasers, which are
reflective of credit losses and prepayments prior to the fair
value recalculation. The rates of write down of the retained
interest are based on the current interest revenue stream. This
revenue stream is based on the loan balances at the date the
impairment test is completed, which will include actual
prepayments on loans and any credit losses for those loans. If
the assumptions used by management in the initial recording of
the retained interest or servicing asset prove to be materially
inaccurate, the future fair value of the retained interest or
servicing asset may be less than originally expected resulting
in an impairment loss. Impairment is evaluated and measured
annually. An impairment loss could have a material adverse
effect on our business, prospects, results of operations and
financial condition.
Most
of the loans we make are to privately-owned small- and
medium-sized companies, which present a greater risk of loss
than loans to larger companies.
Aleritas portfolio consists primarily of commercial loans
to small and medium-sized, privately owned businesses. Compared
to larger, publicly owned firms, these companies generally have
more limited access to capital and higher funding costs, may be
in a weaker financial position and may need more capital to
expand or compete. These financial challenges may make it
difficult for our borrowers to make scheduled payments of
interest or principal on our loans. Accordingly, advances made
to these types of borrowers entail higher risks than advances
made to companies who are able to access traditional credit
sources.
The
collateral securing a loan may not be sufficient to protect us
from a partial or complete loss if the loan becomes
non-performing, and we are required to foreclose.
While most of Aleritas loans are secured by a lien on
specified collateral of the borrower, there is no assurance that
the collateral securing any particular loan will protect us from
suffering a partial or complete loss if the loan becomes
non-performing and we move to foreclose on the collateral. The
collateral securing our loans is subject to inherent risks that
may limit our ability to recover the principal of a
non-performing loan. Listed below are some of the risks that may
affect the value of different types of collateral in which we
typically take a security interest.
|
|
|
|
|
our valuation of the collateral at the time we made the loan was
not accurate;
|
|
|
|
there is a reduction in the demand for a borrowers
products or services;
|
|
|
|
the value of the collateral decreases due to loss of key
customers, key employees or producers, changes in market or
industry conditions (including the softening insurance market
environment), borrower actions, ineffective or poor management,
increased competition or other reason; and
|
|
|
|
the failure of the borrower to adequately maintain existing or
recruit new customers;
|
Our insurance agency and managing general agency loans are not
generally secured by tangible assets. Furthermore, our funeral
home loans are generally not fully secured by tangible assets.
Consequently, if any of these loans becomes non-performing, we
could suffer a loss of some or all of our value in the loan. Our
lending involves lending money to a borrower based primarily on
the expected cash flow, profitability and enterprise value of a
borrower rather than on the value of its tangible assets. Thus,
if one of our loans becomes non-performing, our primary recourse
to recover some or all of the principal of our loan would be to
force the
34
sale of the entire company as a going concern. The risks
inherent in our type of lending include, among other things, the
following:
|
|
|
|
|
reduced use of or demand for the borrowers products or
services and, thus, reduced cash flow of the borrower to service
the loan, as well as reduced value of the borrower as a going
concern;
|
|
|
|
poor accounting systems of the borrower which adversely affect
our ability to accurately predict the borrowers cash flows;
|
|
|
|
economic downturns, political events and changes, regulatory
changes, litigation that affects the borrowers business,
financial condition and prospects; and
|
|
|
|
poor management performance.
|
Additionally, many of our borrowers use the proceeds of our
loans to make acquisitions. Poorly executed or poorly conceived
acquisitions can tax management, systems and the operations of
the existing business, causing a decline in both the
borrowers cash flow as well as the value of its business
as a going concern. In addition, many acquisitions involve new
management teams taking over control of a business. These new
management teams may fail to execute at the same level as the
former management team, which could reduce the cash flow of the
borrower to service the loan as well as reduce the value of the
borrower as a going concern.
We may
incur lender liability as a result of our lending
activities.
In recent years, a number of judicial decisions have upheld the
right of borrowers to sue lending institutions on the basis of
various evolving legal theories, collectively termed
lender liability. Generally, lender liability is
founded on the premise that a lender has either violated a duty,
whether implied or contractual, of good faith and fair dealing
owed to the borrower or has assumed a degree of control over the
borrower resulting in the creation of a fiduciary duty owed to
the borrower or its other creditors or shareholders. We may be
subject to allegations of lender liability. We cannot assure you
that these claims will not arise or that we will not be subject
to significant liability if a claim of this type did arise.
Aleritas
loans to foreign borrowers may involve significant risks in
addition to the risks inherent in loans to U.S.
borrowers.
As of December 31, 2007, approximately $11.8 million
of our on-balance sheet loan portfolio are balances of Canadian
borrowers. These loans may expose us to risks not typically
associated with loans to U.S. borrowers. These risks
include changes in exchange control regulations, political and
social instability, expropriation, imposition of foreign taxes,
less liquid markets and less available information than is
generally the case in the United States, higher transaction
costs, less developed bankruptcy laws, difficulty in enforcing
contractual obligations, lack of uniform accounting and auditing
standards and greater price volatility. To the extent that any
of our loans are denominated in foreign currency, they will be
subject to the risk that the value of a particular currency will
change in relation to one or more other currencies. Among the
factors that may affect currency values are trade balances, the
level of short-term interest rates, differences in relative
values of similar assets in different currencies, long-term
opportunities for investment and capital appreciation, and
political developments. We do not currently employ hedging
techniques to minimize these risks.
Many
of Aleritas borrowers are captive insurance agents, and,
therefore, are dependent on the continued success,
competitiveness, credit quality and financial condition of the
captive carrier they represent.
Many of our borrowers are captive agents and, therefore,
represent primarily one insurance carrier and derive revenues
from commissions paid by primarily one carrier. If this
carriers products become uncompetitive, the carrier is
subject to negative publicity, the carrier experiences
regulatory concerns, the commission rate the carrier pays its
agents is reduced, the premiums charged to the carriers
customers is reduced and, correspondingly, the commissions based
on such premiums are reduced, the rating of the carrier is
lowered, or the carrier otherwise experiences a material adverse
condition or event, our borrower may
35
likewise experience a material adverse effect which could have a
material adverse effect on our results of operations and
financial condition.
Losses
sustained by our Bermuda captive insurance companies may
adversely affect us.
Our captive insurance company subsidiaries, DB Indemnity, Ltd.
and The DB Group, Ltd., domiciled in Bermuda, are directly
liable for losses and loss adjustment expenses under the terms
of the insurance policies that they write. DB Indemnity and The
DB Group are required by Bermuda law to maintain minimum levels
of statutory capital and surplus. In addition, each of DB
Indemnity and The DB Group is required to maintain a minimum
liquidity ratio whereby the value of its relevant assets is not
less than a specified percentage of the amount of its relevant
liabilities.
If DB Indemnity and The DB Group fail to accurately assess the
risks they assume, they may fail to establish appropriate
premium rates and their reserves may be inadequate to cover
their losses. Claim reserves represent estimates involving
actuarial and statistical projections at a given point in time
of expectations of the ultimate settlement and administrative
costs of claims incurred. Captives use actuarial models as well
as historical industry loss development patterns to assist in
the establishment of appropriate claim reserves. For both
casualty and property losses, actual claims and claim expenses
paid may deviate, perhaps substantially, from the reserve
estimates of DB Indemnity and The DB Group. If the claim
reserves of DB Indemnity
and/or The
DB Group are determined to be inadequate, one or both of them
will be required to increase claim reserves with a corresponding
reduction in net income in the period in which the deficiency is
rectified. Even though most insurance contracts have policy
limits, the nature of property and casualty insurance and
reinsurance is that losses can exceed policy limits for a
variety of reasons and could significantly exceed the premiums
received on the underlying policies. Our captives have not
incurred any claims or claims expenses; however, claims, claims
settlement patterns, legislative activity, social and economic
patterns, and litigation and regulatory trends, all of which are
difficult to predict, may have a substantial impact on the
future loss experience of DB Indemnity
and/or The
DB Group. If the reserves of DB Indemnity
and/or The
DB Group are insufficient to cover claims, this could have a
material adverse effect on future earnings DB Indemnity
and/or The
DB Group contribute to us and, accordingly, could have a
material adverse effect on our prospects. In addition, if the
reserves of DB Indemnity or The DB Group are insufficient to
cover claims, because the risks insured are risks of the Company
and its franchisees, in some instances, we may have to pay
losses for which the reserves of DB Indemnity or The DB Group
were not adequate to cover.
Our
reliance on the Internet could have a material adverse effect on
our operations and our ability to meet customer
expectations.
We rely heavily on the Internet in conducting our operations. A
main component of our franchise program is providing franchisees
and their personnel access to documents and other data over the
Internet. This service requires efficient operation of Internet
connections from franchisees and franchisee personnel to our
system. These connections, in turn, depend on efficient
operation of web browsers, Internet service providers and
Internet backbone service providers, all of which have
experienced periodic operational problems or outages in the past
and over which we have no control. Any system delays, failures
or loss of data, whatever the cause, could reduce customer
satisfaction with our services and products. Moreover, despite
the implementation of security measures, our computer system may
be vulnerable to computer viruses, program errors, attacks by
third parties or similar disruptive problems. These events could
have a material adverse effect on our operations and our ability
to meet customer expectations.
Our
network may be vulnerable to security breaches and inappropriate
use by Internet users, which could disrupt or deter future use
of our services.
Concerns over the security of transactions conducted on the
Internet and the privacy of users may inhibit the growth of the
Internet and other online services. Our failure to successfully
prevent security breaches could significantly harm our business,
reputation and results of operations and could expose us to
lawsuits by state and federal consumer protection agencies, by
governmental authorities in the jurisdictions in which we
operate, and by consumers. Anyone who is able to circumvent our
security measures could misappropriate
36
proprietary information, including personal customer data, cause
interruptions in our operations or damage our brand and
reputation. A breach of our security measures could involve the
disclosure of personally identifiable information and could
expose us to a material risk of litigation, liability or
governmental enforcement proceedings. We cannot assure you that
our financial systems and other technology resources are
completely secure from security breaches, password lapses or
sabotage, and we have occasionally experienced attempts at
hacking. We may be required to incur significant
additional costs to protect against security breaches or to
alleviate problems caused by any of these types of breaches. Any
well publicized compromise of our security or the security of
any other Internet provider could deter people from using our
services or the Internet to conduct transactions that involve
transmitting confidential information or downloading sensitive
materials, which could have a detrimental impact on our
franchise network. Furthermore, computer viruses may affect our
ability to provide our services and adversely affect our
revenues. Moreover, if a computer virus affecting our system
were highly publicized, our reputation could be significantly
damaged, resulting in the loss of current and future franchisees
and customers.
We are
in highly competitive markets, which could result in reduced
profitability.
We expect the historical success of our company to attract
others to our target markets who will strive to compete directly
or indirectly against us. Increased competition may reduce
demand for our products and limit the amount of revenues and
earnings we report.
Our franchisees face significant competition. The popularity of
Internet sales and enactment of the Financial Services
Modernization Act have increased the number of potential
competitors and allow highly capitalized competitors, like
banks, to offer certain kinds of insurance products and services
which are competitive with the products and services of our
franchisees and life insurance subsidiary. If our prediction
that the number of agents will increase is accurate, we will
face greater competition for the services we provide to our
franchisees. The life insurance industry is extremely
competitive. There are a large number of insurance companies
that are substantially larger, offer more diversified product
lines and have larger selling organizations and customer bases
than First Life America Corporation. The banking industry is
also highly competitive. Brooke Savings Bank competes with a
large number of federal and state banks for deposits and loans,
and with savings and loan associations and credit unions for
deposits. There are many new changes in technology, product
offerings and regulation in the industries in which we operate
and many of our competitors in such industries have greater
financial resources and market acceptance than we do.
Competitors may develop or offer more attractive or lower cost
products and services than ours which could erode our customer
base.
Our
management, facilities and labor force may be insufficient to
accommodate expected growth.
If we grow more quickly than anticipated, our management,
facilities and labor force may become insufficient to
accommodate our expected growth. Also, although we have
safeguards for emergencies and have arranged for
back-up
facilities to process information if the processing center in
Phillipsburg, Kansas is not functioning, the occurrence of a
major catastrophic event or other system failure at our
processing center could interrupt document processing or result
in the loss of stored data.
We
compete in highly regulated industries, which may result in
increased expenses or restrictions in our
operations.
We conduct business in a number of states and are subject to
comprehensive regulation and supervision by government agencies
in many of the states in which we do business. The primary
purpose of such regulation and supervision is to provide
safeguards for policyholders rather than to protect the
interests of shareholders. The laws of the various state
jurisdictions establish supervisory agencies with broad
administrative powers with respect to, among other things,
licensing to transact business, licensing of agents and unfair
trade practices.
We are a federal savings and loan holding company subject to
regulation by the Office of Thrift Supervision and Federal
Deposit Insurance Corporation, and subject to the laws and
regulations of the State of
37
Kansas and other states relating to insurance holding companies.
Regulation of holding companies includes reporting requirements,
maintenance of capital and financial condition, restrictions on
affiliate transactions, restrictions on dividends, corporate
governance requirements and commitments made during the holding
company application process.
Although we believe that we are currently in material compliance
with statutes, regulations and ordinances applicable to our
business and commitments made to government agencies, we cannot
assure you that we will be able to maintain compliance without
incurring significant expense, or at all. There is also no
assurance that we have correctly determined the applicability of
all statutes, regulations, ordinances and government commitments
to our business, including, without limitation, the
applicability of federal preemption of state law for activities
believed by us to be subject to such preemption. In addition,
our franchisees are also subject to comprehensive regulations
and supervision and we cannot ensure their correct determination
of the applicability of statutes, regulations and ordinances to
their businesses and their material compliance therewith. Our
failure to comply, or the failure of our franchisees to comply,
with any current or subsequently enacted statutes, regulations,
ordinances and commitments to government agencies could result
in regulatory actions and negative publicity and have a material
adverse effect on us.
Furthermore, the adoption of additional statutes, regulations
and ordinances, the agreement to further commitments to
government agencies, changes in the interpretation and
enforcement of current statutes, regulations and ordinances,
changes in our ability to exert federal preemption, or the
expansion of our business into jurisdictions that have adopted
more stringent regulatory requirements than those in which we
currently conduct business, could have a material adverse effect
on us.
We are
subject to franchise law and regulations that govern our status
as a franchisor and regulate some aspects of our franchise
relationships. Our ability to develop new franchise locations
and to enforce contractual rights against franchisees may be
adversely affected by these laws and regulations, which could
cause our franchise revenues to decline and adversely affect our
growth strategy.
We are subject to federal and state laws and regulations,
including the regulations of the Federal Trade Commission, as
well as similar authorities in individual states, in connection
with the offer, grant and termination of franchises and the
regulation of the franchisor-franchisee relationship. Our
failure to comply with these laws could subject us to liability
to franchisees and to fines or other penalties imposed by
governmental authorities. In addition, we may become subject to
litigation with, or other claims filed with state or federal
authorities by, franchisees based on alleged unfair trade
practices, implied covenants of good faith and fair dealing,
payment of royalties, location of stores, advertising
expenditures, franchise renewal criteria or express violations
of franchise agreements. We cannot assure you that we will not
encounter compliance problems from time to time, or that
material disputes will not arise with one or more franchisees.
Accordingly, our failure to comply with applicable franchise
laws and regulations, or disputes with franchisees, could have a
material adverse effect on our results of operations, financial
condition and growth strategy.
Risks
Related to Our Common Stock
Our
Chairman of the Board, Robert D. Orr, is able to exert
significant control over us and may act in a manner that is
adverse to our other shareholders interests.
As of February 29, 2008, Robert D. Orr, our Chairman of the
Board, beneficially owned approximately 43% of our outstanding
common stock. As a result, he is able to exert significant
influence over:
|
|
|
|
|
the nomination, election and removal of our board of directors;
|
|
|
|
the adoption of amendments to our charter documents;
|
|
|
|
our management and policies; and
|
|
|
|
the outcome of any corporate transaction or other matter
submitted to our shareholders for approval, including mergers,
consolidations and the sale of all or substantially all of our
assets.
|
Mr. Orrs interests may conflict with the interests of
other holders of our common stock and he may take actions
affecting us with which other shareholders may disagree. For
example, in order to retain his relative
38
ownership position in our common stock, Mr. Orr may decide
not to enter into a transaction in which our shareholders would
receive consideration for their shares that is much higher than
the cost of their investment in our common stock or than the
then current market price of our common stock. Any decision
regarding the ownership of our company that Mr. Orr may
make at some future time will be in his absolute discretion.
As we
are no longer a controlled company, we must comply with the
corporate governance requirements of the NASDAQ Global
Market.
Until June 28, 2007, we were a controlled company because
Brooke Holdings, Inc., Robert D. Orr, Leland G. Orr, Michael S.
Lowry, Anita F. Larson and Kyle L. Garst owned approximately 51%
of our outstanding common stock and had orally agreed to vote
their shares of common stock together as a group. As a result of
a private placement of units in 2007, this group owned
approximately 45% of our outstanding common stock and it has
since disbanded. Therefore, we are no longer a controlled
company within the meaning of the NASDAQ Marketplace rules
and, thus, are required to have a board of directors comprised
of a majority of independent directors and nominating and
compensation committees composed entirely of independent
directors. If we are unable to comply with the corporate
governance requirements of the NASDAQ Global Market, our common
stock could be delisted from that stock exchange.
Our
relatively low trading volume may limit shareholders
ability to sell their shares.
Although shares of our common stock are listed on the NASDAQ
Global Market, our average daily trading volume has been
approximately 30,300 shares during the three months ended
February 29, 2008. As a result of this low trading volume,
shareholders may have difficulty selling a large number of
shares of our common stock in the manner or at the price that
might be attainable if our common stock were more actively
traded.
The
price of our common stock may fluctuate significantly, which may
make it difficult for shareholders to resell common stock when
they want or at a price they find attractive.
Since January 1, 2005, our common stock has traded at
prices (adjusted for dividends and splits) ranging between $2.51
and $19.86 on the American Stock Exchange (until June
2005) and the NASDAQ Global Market. We expect that the
market price of our common stock will continue to fluctuate. Our
common stock price can fluctuate as a result of a variety of
factors, many of which are beyond our control. These factors
include:
|
|
|
|
|
actual or anticipated variations in our quarterly operating
results;
|
|
|
|
actual or anticipated changes in the dividends we pay on our
common stock;
|
|
|
|
recommendations by securities analysts;
|
|
|
|
changes in interest rates and other general economic conditions;
|
|
|
|
significant acquisitions, divestitures or business combinations,
strategic partnerships, joint ventures or capital commitments by
or involving us or our competitors;
|
|
|
|
operating and stock price performance of other companies that
investors deem comparable to us;
|
|
|
|
news reports relating to trends, concerns, litigation,
regulatory changes and other issues in our industry;
|
|
|
|
geopolitical conditions such as acts or threats of terrorism or
military conflicts; and
|
|
|
|
relatively low trading volume.
|
Kansas
law and our articles of incorporation and bylaws contain
anti-takeover provisions that could delay or discourage takeover
attempts that shareholders may consider favorable.
Certain provisions of our articles of incorporation and our
bylaws and of Kansas law may discourage, delay or prevent
transactions that our shareholders may consider favorable,
including transactions that could
39
provide for payment of a premium over the prevailing market
price of our common stock, and also may limit the price that
investors are willing to pay in the future for our common stock.
For example, our articles of incorporation contain provisions,
such as allowing our board of directors to issue preferred stock
with rights superior to those of our common stock without the
consent of our shareholders, which could make it more difficult
for a third party to acquire us without the consent of our board
of directors. In addition, our bylaws establish that our
independent directors have neither the right nor the obligation
to vote for the nomination, election or removal of directors of
our company; those rights and obligations rest solely with the
representative of our controlling shareholder group.
Our principal executive offices are located in owned premises at
8500 College Boulevard, Overland Park, Kansas 66210, and our
telephone number is
(913) 661-0123.
This facility also serves Brooke Capital Corporation as a center
for training franchisees and employees and serves as the
administrative offices of Brooke Savings Bank. Brooke
Investments, Inc. leases offices at 10950 Grandview Drive,
Overland Park, Kansas 66210 which serve as the principal
executive offices, the national sales office, the Kansas City
regional franchise sales office and a franchise customer service
center for Brooke Capital. Aleritas Capital Corp. (a
d/b/a of
Brooke Credit Corporation) leases offices at 7400 College
Boulevard, Overland Park, Kansas 66210 which serve as that
companys principal executive offices.
In Phillipsburg, Kansas, we own a processing center and an
advertising center. The advertising center also houses our
facilities teams and the home office of Brooke Savings Bank. We
own a building in Dallas, Texas that houses a regional office
and service center. We lease additional regional offices in
Englewood, Colorado, Nashville, Tennessee, and Sacramento,
California, as well as brokerage underwriting offices, and
franchise customer service centers in other locations in the
United States. During the first quarter of 2007, Brooke Credit
Corporation opened a loan participation office in Nashville,
Tennessee. We, or our subsidiaries, may acquire or lease real
estate for use in our subsidiaries operations and for
lease, sublease or license to franchisees.
First Life America Corporation, our indirect, majority-owned
subsidiary, owns a 20,000 square foot office building on
approximately six and one-half acres of land located in Topeka,
Kansas. Brooke Capital, First Life America Corporation and
Brooke Capital Advisors, Inc. occupy approximately
7,500 square feet of the building, and the remainder of the
building is leased to agencies of the federal government.
The properties from which operations are conducted are not
materially important to us. Management believes that our current
leased and owned facilities are in good repair and adequate for
current and proposed operations. In managements opinion,
adequate insurance has been purchased for each of the
above-referenced properties.
|
|
ITEM 3.
|
LEGAL
PROCEEDINGS.
|
We and our subsidiaries have from time-to-time been parties to
claims and lawsuits that are incidental to our business
operations. While ultimate liability with respect to these
claims and litigation is difficult to predict, we believe that
the amount, if any, that we are required to pay in the discharge
of liabilities or settlements in these matters will not have a
material adverse effect on our consolidated results of
operations or financial position.
|
|
ITEM 4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS.
|
No matters were submitted to a vote of our security holders,
through the solicitation of proxies or otherwise, during the
fourth quarter of the fiscal year ended December 31, 2007.
40
PART II
|
|
ITEM 5.
|
MARKET
FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS
AND ISSUER PURCHASES OF EQUITY SECURITIES.
|
Market
Information.
Our common stock, $.01 par value, has traded under the
symbol BXXX on the NASDAQ Global Market
(NASDAQ) since June 20, 2005. Our common stock
was traded on the American Stock Exchange (AMEX)
from May 29, 2003 until June 17, 2005 under the symbol
BXX. From November 1, 2002 until May 28,
2003, the common stock was traded on the OTC Bulletin Board
(OTCBB). Prior to November 2002, there was no public
trading market for our common stock.
During the two most recently completed fiscal years, the high
and low prices (unadjusted for stock dividends or splits) for
our common stock for each quarter have been as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter
|
|
Ending
|
|
Market
|
|
High Bid/Sale
|
|
|
Low Bid/Sale
|
|
|
First
|
|
March 31, 2006
|
|
NASDAQ
|
|
$
|
14.00
|
|
|
$
|
9.77
|
|
Second
|
|
June 30, 2006
|
|
NASDAQ
|
|
$
|
13.13
|
|
|
$
|
10.14
|
|
Third
|
|
September 30, 2006
|
|
NASDAQ
|
|
$
|
13.00
|
|
|
$
|
11.00
|
|
Fourth
|
|
December 31, 2006
|
|
NASDAQ
|
|
$
|
13.00
|
|
|
$
|
9.10
|
|
First
|
|
March 31, 2007
|
|
NASDAQ
|
|
$
|
13.74
|
|
|
$
|
11.32
|
|
Second
|
|
June 30, 2007
|
|
NASDAQ
|
|
$
|
15.74
|
|
|
$
|
11.60
|
|
Third
|
|
September 30, 2007
|
|
NASDAQ
|
|
$
|
14.60
|
|
|
$
|
9.19
|
|
Fourth
|
|
December 31, 2007
|
|
NASDAQ
|
|
$
|
10.26
|
|
|
$
|
5.60
|
|
On February 29, 2008, the closing price for our common
stock on the NASDAQ Global Market was $6.05 per share.
Holders
of Common Stock.
On February 29, 2008, there were 449 shareholders of
record of our common stock and an indeterminate number of
shareholders whose shares are held by brokers or
nominees in street name.
Dividends.
Our board of directors has declared regular cash dividends since
the second quarter of 2000. We intend to continue to pay regular
cash dividends on our common stock. Any decision to pay future
dividends to holders of our common stock will be at the
discretion of our board of directors and such decision will
depend on many factors, including our financial condition,
earnings, legal requirements and other factors as our board of
directors deems relevant. The certificate of designations,
preferences and rights of our Series 2006 preferred stock
restricts our ability to pay dividends on our common stock in
excess of amounts set forth therein, but allows us, subject to
certain exceptions, to continue to pay dividends at our current
rate.
During our last two fiscal years, we paid dividends per share on
our common stock as follows:
|
|
|
|
|
Quarter
|
|
Dividend
|
|
|
2007
|
|
|
|
|
First
|
|
$
|
0.18
|
|
Second
|
|
|
0.18
|
|
Third
|
|
|
0.18
|
|
Fourth
|
|
|
0.18
|
|
2006
|
|
|
|
|
First
|
|
$
|
0.16
|
|
Second
|
|
|
0.18
|
|
Third
|
|
|
0.18
|
|
Fourth
|
|
|
0.18
|
|
41
Securities
Authorized for Issuance under Equity Compensation
Plans.
The following table shows information related to the stock
options that have been granted and the number of shares
remaining available for grant under the Plan as of
December 31, 2007.
Equity
Compensation Plan Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Securities
|
|
|
|
Number of Securities
|
|
|
|
|
|
Remaining Available for
|
|
|
|
to be Issued Upon
|
|
|
Weighted Average
|
|
|
Future Issuance Under
|
|
|
|
Exercise of
|
|
|
Exercise Price of
|
|
|
Equity Compensation
|
|
|
|
Outstanding Options,
|
|
|
Outstanding Options,
|
|
|
Plans (Excluding Securities
|
|
Plan Category
|
|
Warrants and Rights
|
|
|
Warrants and Rights
|
|
|
Reflected in First Column)
|
|
|
Equity compensation plans approved by security holders
|
|
|
124,540
|
(1)
|
|
$
|
8.70
|
|
|
|
375,680
|
(2)
|
Equity compensation plans not approved by security holders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
124,540
|
|
|
$
|
8.70
|
|
|
|
375,680
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Number of shares subject to (1) remaining outstanding stock
options granted under the Brooke Corporation 2001 Compensatory
Stock Option Plan, which terminated on April 27, 2006
(59,790 shares); and (2) stock options outstanding
under the 2006 Brooke Corporation Equity Incentive Plan, which
became effective on April 27, 2006 (64,750 shares). |
|
(2) |
|
Number of shares authorized for issuance under the 2006 Brooke
Corporation Equity Incentive Plan (500,000 shares), less
(1) shares subject to outstanding stock options under the
plan (64,750 shares); less (2) shares vested under
restricted stock grants made under the plan (59,570 shares). |
Recent
Sales of Unregistered Equity Securities.
We did not sell any unregistered equity securities during the
fiscal year ended December 31, 2007, except for the sale on
June 28, 2007 to institutional accredited investors of
units consisting of 1,500,000 shares of common stock and
warrants to purchase 750,000 shares of common stock, in a
private placement transaction exempt from registration under the
Securities Act of 1933, as amended, pursuant to
Section 4(2) of such Act. Information required by
Item 701 of
Regulation S-K
with respect to such transaction was included in and is
incorporated by reference to our Current Report on
Form 8-K
dated June 28, 2007 and filed on July 2, 2007.
Purchases
of Equity Securities by the Issuer and Affiliated
Purchasers.
During the fourth quarter of the fiscal year ended
December 31, 2007, there were no purchases of equity
securities by us or any affiliated purchaser of shares or other
units of any class of equity securities registered by us
pursuant to Section 12 of the Securities Exchange Act of
1934 (the Exchange Act).
|
|
ITEM 6.
|
SELECTED
FINANCIAL DATA.
|
SELECTED
CONSOLIDATED FINANCIAL DATA
The following table sets forth selected historical consolidated
financial information for the periods ended and as of the dates
indicated.
The following income statement data for the years ended
December 31, 2007, 2006 and 2005 and balance sheet data as
of December 31, 2007 and 2006 are derived from our audited
financial statements, which are included elsewhere in this
report. The following income statement data for the years ended
December 31, 2004 and 2003 and balance sheet data as of
December 31, 2005, 2004 and 2003 are derived from our
audited financial statements not included in this report. You
should read this data together with our financial
42
statements and related notes included elsewhere in this report
and the information under Managements Discussion and
Analysis of Financial Condition and Results of Operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
|
(In thousands, except per share data and number of
franchises)
|
|
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance commissions
|
|
$
|
117,472
|
|
|
$
|
102,032
|
|
|
$
|
86,872
|
|
|
$
|
63,904
|
|
|
$
|
45,706
|
|
Interest income (net)
|
|
|
28,238
|
|
|
|
19,131
|
|
|
|
10,347
|
|
|
|
5,072
|
|
|
|
1,819
|
|
Consulting fees
|
|
|
10,432
|
|
|
|
9,908
|
|
|
|
4,916
|
|
|
|
5,236
|
|
|
|
4,109
|
|
Gain on sale of businesses
|
|
|
2,057
|
|
|
|
3,059
|
|
|
|
3,091
|
|
|
|
5,261
|
|
|
|
418
|
|
Initial franchise fees for basic services
|
|
|
32,505
|
|
|
|
31,770
|
|
|
|
19,375
|
|
|
|
8,795
|
|
|
|
425
|
|
Initial franchise fees for buyer assistance plans
|
|
|
455
|
|
|
|
3,137
|
|
|
|
10,133
|
|
|
|
8,122
|
|
|
|
8,147
|
|
Gain on sale of notes receivable
|
|
|
13,644
|
|
|
|
5,334
|
|
|
|
6,086
|
|
|
|
2,475
|
|
|
|
4,368
|
|
Insurance premiums earned
|
|
|
12,512
|
|
|
|
660
|
|
|
|
811
|
|
|
|
401
|
|
|
|
283
|
|
Policy fee income
|
|
|
478
|
|
|
|
535
|
|
|
|
1,581
|
|
|
|
2,003
|
|
|
|
610
|
|
Impairment loss
|
|
|
(5,517
|
)
|
|
|
(329
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
1,741
|
|
|
|
1,844
|
|
|
|
844
|
|
|
|
654
|
|
|
|
82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Revenues
|
|
|
214,017
|
|
|
|
177,081
|
|
|
|
144,056
|
|
|
|
101,923
|
|
|
|
65,967
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commissions expense
|
|
|
90,277
|
|
|
|
79,462
|
|
|
|
66,957
|
|
|
|
49,600
|
|
|
|
37,011
|
|
Payroll expense
|
|
|
37,262
|
|
|
|
30,269
|
|
|
|
28,615
|
|
|
|
20,151
|
|
|
|
11,355
|
|
Depreciation and amortization
|
|
|
4,536
|
|
|
|
2,411
|
|
|
|
2,432
|
|
|
|
2,504
|
|
|
|
1,423
|
|
Other operating expenses
|
|
|
59,618
|
|
|
|
37,088
|
|
|
|
25,303
|
|
|
|
16,444
|
|
|
|
8,617
|
|
Insurance loss and loss expense incurred
|
|
|
5,896
|
|
|
|
708
|
|
|
|
(60
|
)
|
|
|
(17
|
)
|
|
|
77
|
|
Other operating interest expense
|
|
|
2,919
|
|
|
|
3,125
|
|
|
|
2,122
|
|
|
|
927
|
|
|
|
665
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses
|
|
|
200,508
|
|
|
|
153,063
|
|
|
|
125,369
|
|
|
|
89,609
|
|
|
|
59,148
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Operations
|
|
|
13,509
|
|
|
|
24,018
|
|
|
|
18,687
|
|
|
|
12,314
|
|
|
|
6,819
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
11,666
|
|
|
|
6,709
|
|
|
|
3,721
|
|
|
|
2,340
|
|
|
|
576
|
|
Minority interest in subsidiary
|
|
|
(226
|
)
|
|
|
575
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Other Expenses
|
|
|
11,440
|
|
|
|
7,284
|
|
|
|
3,721
|
|
|
|
2,340
|
|
|
|
576
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Income Taxes
|
|
|
2,069
|
|
|
|
16,734
|
|
|
|
14,966
|
|
|
|
9,974
|
|
|
|
6,243
|
|
Income tax expense
|
|
|
474
|
|
|
|
5,992
|
|
|
|
5,261
|
|
|
|
3,280
|
|
|
|
2,083
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
1,595
|
|
|
$
|
10,742
|
|
|
$
|
9,705
|
|
|
$
|
6,694
|
|
|
$
|
4,160
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share(1)
|
|
$
|
(0.10
|
)
|
|
$
|
0.79
|
|
|
$
|
0.89
|
|
|
$
|
0.69
|
|
|
$
|
0.42
|
|
Diluted net income per share(2)
|
|
$
|
(0.10
|
)
|
|
|
0.76
|
|
|
|
0.86
|
|
|
|
0.65
|
|
|
|
0.41
|
|
Weighted average of shares basic outstanding(3)
|
|
|
13,568,333
|
|
|
|
12,509
|
|
|
|
10,643
|
|
|
|
9,362
|
|
|
|
9,293
|
|
Weighted average of shares diluted outstanding(3)
|
|
|
13,692,873
|
|
|
|
13,915
|
|
|
|
11,002
|
|
|
|
9,925
|
|
|
|
9,615
|
|
Cash dividends declared per common share
|
|
|
0.72
|
|
|
|
0.70
|
|
|
|
0.64
|
|
|
|
0.55
|
(4)
|
|
|
0.1525
|
|
The weighted average number of shares has been adjusted to
reflect a
2-for-1
stock split in 2004 and a
6-for-1
stock split in 2003.
43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
2004
|
|
|
2003
|
|
|
Balance Sheet and Other Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
$
|
360,572
|
|
|
$
|
282,630
|
|
|
$
|
118,156
|
|
|
$
|
94,230
|
|
|
$
|
46,930
|
|
Cash and cash equivalents
|
|
|
5,158
|
|
|
|
21,203
|
|
|
|
12,321
|
|
|
|
19,761
|
|
|
|
13,741
|
|
Accounts and notes receivable, net
|
|
|
196,188
|
|
|
|
188,857
|
|
|
|
55,763
|
|
|
|
51,960
|
|
|
|
16,005
|
|
Securities
|
|
|
89,634
|
|
|
|
50,322
|
|
|
|
44,682
|
|
|
|
17,889
|
|
|
|
11,381
|
|
Total assets
|
|
|
422,377
|
|
|
|
323,389
|
|
|
|
135,239
|
|
|
|
108,487
|
|
|
|
56,858
|
|
Total liabilities
|
|
|
305,830
|
|
|
|
261,397
|
|
|
|
93,778
|
|
|
|
101,151
|
|
|
|
51,079
|
|
Total debt(5)
|
|
|
157,013
|
|
|
|
177,793
|
|
|
|
63,170
|
|
|
|
80,482
|
|
|
|
34,976
|
|
Total stockholders equity
|
|
|
70,648
|
|
|
|
56,528
|
|
|
|
41,461
|
|
|
|
7,336
|
|
|
|
5,779
|
|
Loan balances outstanding
|
|
|
702,620
|
|
|
|
483,278
|
|
|
|
277,414
|
|
|
|
183,384
|
|
|
|
112,732
|
|
Number of franchise locations
|
|
|
882
|
|
|
|
737
|
|
|
|
552
|
|
|
|
370
|
|
|
|
234
|
|
|
|
|
(1) |
|
Based on net income available to common stockholders (basic) of
($1,299),$9,873, and $9,511 for the years ended
December 31, 2007, 2006 and 2005, respectively. Net income
available to common stockholders (basic) is equal to net income
less preferred dividends of $2,894, $869 and $194 for the years
ended December 31, 2007, 2006 and 2005, respectively. |
|
(2) |
|
Based on net income available to common stockholders (diluted)
of $1,401, $10,548, and $9,511 for the years ended
December 31, 2007, 2006 and 2005, respectively. Net income
available to common stockholders (diluted) is equal to net
income less dividends on non-convertible preferred stock of
$194, $194 and $194 for the years ended December 31, 2007,
2006 and 2005, respectively. However, if the conversion of the
preferred stock shares is anti-dilutive the income available to
common shareholders (basic) is used. |
|
(3) |
|
The weighted average number of shares has been adjusted to
reflect a
2-for-1
stock split in 2004 and a
6-for-1
stock split in 2003. |
|
(4) |
|
Includes special dividend of $0.15 per share paid on
August 30, 2004. |
|
(5) |
|
Includes total bank loans, notes payable and other long-term
obligations. |
|
|
ITEM 7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
Amounts in this section have been rounded to the nearest
thousand, except percentages, ratios, per share data, numbers of
franchise locations and numbers of businesses. Unless otherwise
indicated, or unless the context otherwise requires, references
to years in this section mean our fiscal years ended
December 31.
General
We are a holding company focusing on investments in the
insurance, banking and financial services industries with
holdings in two public companies, Brooke Capital Corporation
(AMEX: BCP) and Aleritas Capital Corp., a d/b/a of Brooke Credit
Corporation, (OTCBB: BRCR), and two wholly-owned private
companies, Brooke Bancshares, Inc. and Brooke Brokerage
Corporation.
Despite the associated disadvantages, we prefer to hold
investments in small public companies, instead of private
companies, for the purposes of promoting entrepreneurial
behavior by managers, diversifying risk, increasing
accountability and increasing liquidity. Based on the range of
BCP and BRCR closing stock prices during the fourth quarter, we
had unrealized portfolio gains in our shares of BCP and BRCR
stock ranging from a low of approximately $29,000,000 to a high
of approximately $57,000,000.
44
Brooke Bancshares, Inc. Brooke Bancshares, a
wholly owned subsidiary, owns Brooke Savings Bank, which sells
banking products and services primarily through contracted
banker agents who are paid commissions for customer referrals.
Brooke Brokerage Corporation. Brooke
Brokerage, a wholly owned subsidiary owns CJD &
Associates, LLC which brokers hard-to-place property and
casualty insurance policies and life insurance policies on a
wholesale basis primarily through independent insurance agents.
Brooke Capital Corporation. Brooke Capital, an
81% owned subsidiary, owns First Life America Corporation which
issues life insurance policies primarily through independent
insurance agents. Brooke Capital has agreed to acquire Delta
Plus Holdings, Inc., the owner of Traders Insurance Company,
which issues auto insurance policies through independent
insurance agents. Brooke Capital also owns Brooke Investments,
Inc. an independent insurance agency franchisor and Brooke
Capital Advisors, a consultant to insurance agency borrowers.
Aleritas Capital Corp. (a d/b/a of Brooke Credit
Corporation). Aleritas, a 62% owned subsidiary,
is a finance company that lends to businesses that sell
insurance and related services. Aleritas generates most of its
revenues from interest income resulting from loans held on its
balance sheet in the form of inventory loans held for sale and
from gains on sale of loans when they are removed from its
balance sheet. On March 14, 2008, a dividend of
approximately 2,300,000 shares of Aleritas shares was
declared payable to our shareholders. As a result, our ownership
in Aleritas will be reduced to less than 50% and we do not
expect to consolidate Aleritas results with our results in
future accounting periods.
If the Delta Plus Holdings acquisition by Brooke Capital close
as planned, the activities and ownership of Brooke
Corporations primary direct subsidiaries will correspond
to the following chart.
Results
of Operations
Our consolidated results of operations have been significantly
impacted by expansion of franchise locations in recent years and
the acquisition of a bank and insurance companies. The following
table shows
45
income and expenses (in thousands, except percentages and per
share data) for the years ended December 31, 2007, 2006 and
2005, and the percentage change from year to year.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
|
|
|
2006
|
|
|
|
|
|
|
Year Ended
|
|
|
% Increase
|
|
|
Year Ended
|
|
|
% Increase
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
(decrease)
|
|
|
December 31,
|
|
|
(decrease)
|
|
|
December 31,
|
|
|
|
2007
|
|
|
over 2006
|
|
|
2006
|
|
|
over 2005
|
|
|
2005
|
|
|
Operating Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance commissions
|
|
$
|
117,472
|
|
|
|
15
|
%
|
|
$
|
102,032
|
|
|
|
17
|
%
|
|
$
|
86,872
|
|
Interest income (net)
|
|
|
28,238
|
|
|
|
50
|
|
|
|
19,131
|
|
|
|
85
|
|
|
|
10,347
|
|
Consulting fees
|
|
|
10,432
|
|
|
|
5
|
|
|
|
9,908
|
|
|
|
102
|
|
|
|
4,916
|
|
Gain on sale of businesses
|
|
|
2,057
|
|
|
|
(33
|
)
|
|
|
3,059
|
|
|
|
(1
|
)
|
|
|
3,091
|
|
Initial franchise fees for basic services
|
|
|
32,505
|
|
|
|
2
|
|
|
|
31,770
|
|
|
|
64
|
|
|
|
19,375
|
|
Initial franchise fees for buyers assistance plans
|
|
|
455
|
|
|
|
(85
|
)
|
|
|
3,137
|
|
|
|
(69
|
)
|
|
|
10,133
|
|
Gain on sale of notes receivable
|
|
|
13,644
|
|
|
|
156
|
|
|
|
5,334
|
|
|
|
(12
|
)
|
|
|
6,086
|
|
Insurance premiums earned
|
|
|
12,512
|
|
|
|
1,796
|
|
|
|
660
|
|
|
|
(19
|
)
|
|
|
811
|
|
Policy fee income
|
|
|
478
|
|
|
|
(11
|
)
|
|
|
535
|
|
|
|
(66
|
)
|
|
|
1,581
|
|
Impairment loss
|
|
|
(5,517
|
)
|
|
|
1,577
|
|
|
|
(329
|
)
|
|
|
|
|
|
|
|
|
Other income
|
|
|
1,741
|
|
|
|
(12
|
)
|
|
|
1,844
|
|
|
|
118
|
|
|
|
844
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenues
|
|
|
214,017
|
|
|
|
21
|
|
|
|
177,081
|
|
|
|
23
|
|
|
|
144,056
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commission expense
|
|
|
90,277
|
|
|
|
14
|
|
|
|
79,462
|
|
|
|
19
|
|
|
|
66,957
|
|
Payroll expenses
|
|
|
37,262
|
|
|
|
23
|
|
|
|
30,269
|
|
|
|
6
|
|
|
|
28,615
|
|
Depreciation and amortization expense
|
|
|
4,536
|
|
|
|
88
|
|
|
|
2,411
|
|
|
|
0
|
|
|
|
2,432
|
|
Insurance loss and loss expense
|
|
|
5,896
|
|
|
|
733
|
|
|
|
708
|
|
|
|
|
|
|
|
(60
|
)
|
Other operating expenses
|
|
|
59,618
|
|
|
|
61
|
|
|
|
37,088
|
|
|
|
47
|
|
|
|
25,303
|
|
Other operating interest expense
|
|
|
2,919
|
|
|
|
(7
|
)
|
|
|
3,125
|
|
|
|
47
|
|
|
|
2,122
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
200,508
|
|
|
|
31
|
|
|
|
153,063
|
|
|
|
22
|
|
|
|
125,369
|
|
Income from operations
|
|
|
13,509
|
|
|
|
(44
|
)
|
|
|
24,018
|
|
|
|
29
|
|
|
|
18,687
|
|
Interest expense
|
|
|
11,666
|
|
|
|
74
|
|
|
|
6,709
|
|
|
|
80
|
|
|
|
3,721
|
|
Minority interest in subsidiary
|
|
|
(226
|
)
|
|
|
(139
|
)
|
|
|
575
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
2,069
|
|
|
|
(88
|
)
|
|
|
16,734
|
|
|
|
12
|
|
|
|
14,966
|
|
Income tax expenses
|
|
|
474
|
|
|
|
(92
|
)
|
|
|
5,992
|
|
|
|
14
|
|
|
|
5,261
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
1,595
|
|
|
|
(85
|
)%
|
|
$
|
10,742
|
|
|
|
11
|
%
|
|
$
|
9,705
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share
|
|
$
|
(0.10
|
)
|
|
|
(113
|
)%
|
|
$
|
0.79
|
|
|
|
(11
|
)%
|
|
$
|
0.89
|
|
Diluted net income per share
|
|
$
|
(0.10
|
)
|
|
|
(113
|
)%
|
|
$
|
0.76
|
|
|
|
(12
|
)%
|
|
$
|
0.86
|
|
Operating revenue, excluding Aleritas revenue if deconsolidated,
is expected to continue to increase in 2008 primarily as a
result of bank and insurance company growth and less from
opening new franchise locations. The increases in total
operating revenues in recent years, and most of the individual
revenue categories that make up total operating revenues, are
primarily attributable to the continued expansion of franchise
operations. The increases in interest income (net) primarily
resulted from increased loan origination activities, increases
in the amount of loans held in inventory for eventual sale and
increases in retained interest from loans sold. Increases in
revenues from insurance premiums earned and increases in
expenses from insurance loss and loss expense incurred were the
result of acquiring Delta Plus and Brooke Capital.
Expenses are also expected to continue to increase in 2008
primarily as a result of bank and insurance company growth and
less as a result of opening new franchise locations. The
increases of commission expense are primarily attributable to
increases in insurance commissions received from insurance
companies, because a share of insurance commissions is typically
paid to franchisees.
Payroll expenses, which include wages, salaries, payroll taxes
and compensated absences expenses increased primarily as a
result of acquiring Delta Plus, Brooke Savings Bank, and Brooke
Capital. Payroll
46
expenses, as a percentage of total operating revenue, were
approximately 17% in 2007, 17% in 2006 and 20% in 2005.
Depreciation and amortization expense also increased primarily
as a result of acquiring Delta Plus, Brooke Savings Bank and
Brooke Capital.
Other operating expenses increased at a faster rate than total
operating revenues during 2007 when compared to the same period
in 2006 partially as the result of increases in collateral
preservation expenses (See Insurance Segment, below).
Other operating expenses which include advertising, rent,
travel, lodging and office supplies, also increased as the
result of acquiring Delta Plus, Brooke Savings Bank and Brooke
Capital. Other operating expenses, as a percentage of total
operating revenue, were approximately 28% in 2007, 21% in 2006
and 18% in 2005.
We consider interest expense, other than line of credit, to be a
non-operating expense. Interest expense increased primarily as a
result of increased debt to commercial banks, which was incurred
primarily to capitalize our operating subsidiaries and to fund
the over-collateralization of our warehouse facilities and
securitizations. Also contributing to the increase was the
interest expense associated with the private placement of debt
by Aleritas in the fourth quarter of 2006.
Net income and net income per share for 2007 and the fourth
quarter of 2007, decreased primarily as the result of less than
expected earnings in our lending segment and higher than
expected expenses for lender, or collateral preservation,
assistance in our insurance segment. Net income per share also
decreased as the result of adjusting the diluted earnings per
share calculation to reflect the anticipated issuance of
1,176,000 shares of common stock that may result from our
offering of perpetual convertible preferred stock that took
place in the third quarter of 2006.
The following table shows selected assets and liabilities (in
thousands, except percentages) as of December 31, 2007,
2006 and 2005, and the percentage change from year to year.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
|
|
|
2006
|
|
|
|
|
|
|
As of
|
|
|
% Increase
|
|
|
As of
|
|
|
% Increase
|
|
|
As of
|
|
|
|
December 31,
|
|
|
(decrease)
|
|
|
December 31,
|
|
|
(decrease)
|
|
|
December 31,
|
|
|
|
2007
|
|
|
over 2006
|
|
|
2006
|
|
|
over 2005
|
|
|
2005
|
|
|
Investments
|
|
$
|
50,887
|
|
|
|
304
|
|
|
$
|
12,582
|
|
|
|
|
|
|
$
|
|
|
Customer receivable
|
|
|
27,687
|
|
|
|
22
|
|
|
|
22,769
|
|
|
|
109
|
|
|
|
10,919
|
|
Notes receivable
|
|
|
164,338
|
|
|
|
|
|
|
|
164,153
|
|
|
|
272
|
|
|
|
44,178
|
|
Interest earned not collected on notes
|
|
|
7,132
|
|
|
|
110
|
|
|
|
3,401
|
|
|
|
146
|
|
|
|
1,382
|
|
Other receivables
|
|
|
5,660
|
|
|
|
254
|
|
|
|
1,601
|
|
|
|
(2
|
)
|
|
|
1,627
|
|
Securities
|
|
|
89,634
|
|
|
|
78
|
|
|
|
50,322
|
|
|
|
13
|
|
|
|
44,682
|
|
Deferred charges
|
|
|
11,310
|
|
|
|
2
|
|
|
|
11,094
|
|
|
|
1,324
|
|
|
|
779
|
|
Accounts payable
|
|
|
18,942
|
|
|
|
46
|
|
|
|
12,944
|
|
|
|
74
|
|
|
|
7,433
|
|
Payable under participation agreements
|
|
|
39,452
|
|
|
|
47
|
|
|
|
26,849
|
|
|
|
147
|
|
|
|
10,857
|
|
Policy and contract liabilities
|
|
|
25,996
|
|
|
|
29
|
|
|
|
20,184
|
|
|
|
|
|
|
|
|
|
Premiums payable
|
|
|
7,621
|
|
|
|
10
|
|
|
|
6,925
|
|
|
|
38
|
|
|
|
5,015
|
|
Debt
|
|
|
157,013
|
|
|
|
(12
|
)
|
|
|
177,793
|
|
|
|
181
|
|
|
|
63,170
|
|
Minority interest in subsidiary
|
|
|
45,899
|
|
|
|
740
|
|
|
|
5,464
|
|
|
|
|
|
|
|
|
|
Our acquisition of a controlling interest in Brooke Capital
Corporation in December 2006 and January 2007 has resulted in a
new asset category for investments and a new liability category
for policy and contract liabilities to account for the life
insurance and annuity operations of First American Capital
Corporations life insurance company subsidiary. A balance
sheet account has also been established to reflect the interests
of Brooke Capital and Aleritas minority shareholders. The
acquisition of Brooke Savings Bank in January 2007 has resulted
in a new liability category for deposits, the banks
primary source of funding.
47
Investments increased as the result of investments held by
Brooke Savings Bank and Traders Insurance Company which were
acquired during the first quarter of 2007.
Customer receivables primarily include amounts owed to Brooke
Capital by our franchisees and increased primarily from
continued expansion of our franchise operations, especially the
producer development program typically associated with start up
franchises. A loss allowance exists for Brooke Capitals
credit loss exposure to these receivable balances from
franchisees (See Insurance Services Segment, below).
Notes receivable include primarily loans made by Aleritas to
franchisees and others. Notes receivable balances vary,
sometimes significantly from period to period, as a result of
our decision to temporarily retain more or fewer loans in our
held for sale loan inventory based on the funds
available to us. Notes receivable balances remained relatively
the same from 2006 to 2007. A loan loss reserve has been
established in 2007 totaling $1,655,000 which reduces the notes
receivable balance. The loan loss reserve was established due to
holding loans longer on the balance sheet than previously, and
delinquencies are increasing as the loan portfolio grows and
matures.
Customer receivables, notes receivables, interest earned not
collected on notes and allowance for doubtful accounts are the
items that comprise our accounts and notes receivable, net, as
shown on our consolidated balance sheet.
Other receivables, increased primarily from amounts due from
franchisees for purchase of insurance agencies.
The securities balance result from loan sales activities to
qualifying special purpose entities and primarily consist of
three types of securities (or retained residual assets):
interest-only strip receivables in the loans sold; retained
over-collateralization interests in the loans sold; and cash
reserves. When Aleritas sells notes receivable to qualifying
special purpose entities it retains an over-collateralization
interest in the loans sold and cash reserves. As cash is
received for the interest-only strip receivable as well as the
principal attributable to our over-collateralization retained
interest, the securities balance declines. The securities
balance increased primarily as the result of loans previously
held in loan inventory being sold to Brooke Warehouse Funding,
LLC, in connection with the off-balance-sheet financing secured
through Fifth Third Bank in March 2007.
Deferred charges includes primarily the fees associated with the
issuance of long-term debt by Aleritas and the costs of
acquiring life insurance by First Life America.
Accounts payable, which includes franchise payables, producer
payables, payroll payables and other accrued expenses, increased
partially from the continued expansion of our franchise
operations, which increased the accrual for estimated commission
expense due franchisees. Accounts payable also increased as the
result of acquiring Delta Plus, Brooke Savings Bank and Brooke
Capital.
Payable under participation agreements is the amount we owe to
funding institutions that have purchased participating interests
in loans pursuant to transactions that do not meet the true sale
test of SFAS 140, Accounting for Transfers and
Services of Financial Assets and Extinguishments of
Liabilities. Payable under participation agreements
increased because we sold more loans pursuant to transactions
that did not meet the true sale test.
The premiums payable liability category is comprised primarily
of amounts due to insurance companies for premiums that are
billed and collected by our franchisees. Premiums payable
increased primarily from the continued expansion of our
franchise operations, including the acquisition of Delta Plus,
which resulted in an increase of premiums billed and collected
by our franchisees. Premiums payable also increase from
temporary fluctuations in agent billed activity.
Debt decreased primarily as the result of elimination of the
on-balance-sheet financing previously provided by Fifth Third
Bank, which was modified and resulted in off-balance-sheet
financing.
The following tables provide information regarding our Notes
Receivable, Note Participations and asset-backed securities, and
Notes Payable principal balances and the corresponding weighted
interest rates as of the end of each quarter in 2007, 2006 and
2005 (excluding capitalized lease balances). Notes Receivable
balances
48
include the loans originated by Aleritas to our franchisees and
others, even though the notes may no longer be on our balance
sheet. Note Participations and asset-backed securities are
comprised of loan participation interests that we have sold to
our funding institutions and securitization entities. The Note
Participation balance includes participations sold that are
classified as a true sale and those that are not classified as a
true sale or payable under participation agreements. The
asset-backed securities exclude the portion of the
securitization pools that are retained by us of $58,769,000,
$37,003,000 and $32,898,000 at December 31, 2007, 2006 and
2005, respectively. Notes Payable balances are comprised of
borrowings to fund the loans that we have made to our
franchisees and others and include primarily notes issued to
sellers of agencies we have purchased, borrowings under our
lines of credit and bank borrowings.
Notes
Receivable
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2007
|
|
|
2006
|
|
|
2006
|
|
|
2005
|
|
|
2005
|
|
|
|
Principal
|
|
|
Weighted Rate
|
|
|
Principal
|
|
|
Weighted Rate
|
|
|
Principal
|
|
|
Weighted Rate
|
|
|
1st Quarter
|
|
$
|
547,323
|
|
|
|
11.64
|
%
|
|
$
|
323,699
|
|
|
|
11.08
|
%
|
|
$
|
219,331
|
|
|
|
8.96
|
%
|
2nd Quarter
|
|
|
623,703
|
|
|
|
11.77
|
%
|
|
|
383,003
|
|
|
|
11.45
|
%
|
|
|
249,718
|
|
|
|
9.15
|
%
|
3rd Quarter
|
|
|
676,895
|
|
|
|
11.34
|
%
|
|
|
418,847
|
|
|
|
11.73
|
%
|
|
|
263,422
|
|
|
|
9.74
|
%
|
4th Quarter
|
|
|
733,807
|
|
|
|
10.84
|
%
|
|
|
489,136
|
|
|
|
11.84
|
%
|
|
|
282,580
|
|
|
|
10.16
|
%
|
Note
Participations and Asset-Backed Securities
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2007
|
|
|
2006
|
|
|
2006
|
|
|
2005
|
|
|
2005
|
|
|
|
Principal
|
|
|
Weighted Rate
|
|
|
Principal
|
|
|
Weighted Rate
|
|
|
Principal
|
|
|
Weighted Rate
|
|
|
1st Quarter
|
|
$
|
429,915
|
|
|
|
8.58
|
%
|
|
$
|
233,966
|
|
|
|
8.61
|
%
|
|
$
|
174,762
|
|
|
|
6.72
|
%
|
2nd Quarter
|
|
|
498,445
|
|
|
|
8.82
|
%
|
|
|
250,675
|
|
|
|
9.03
|
%
|
|
|
181,146
|
|
|
|
7.01
|
%
|
3rd Quarter
|
|
|
519,056
|
|
|
|
8.15
|
%
|
|
|
313,131
|
|
|
|
9.15
|
%
|
|
|
170,851
|
|
|
|
7.60
|
%
|
4th Quarter
|
|
|
545,937
|
|
|
|
8.00
|
%
|
|
|
314,829
|
|
|
|
9.20
|
%
|
|
|
216,361
|
|
|
|
7.75
|
%
|
Notes
Payable
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2007
|
|
|
2006
|
|
|
2006
|
|
|
2005
|
|
|
2005
|
|
|
|
Principal
|
|
|
Weighted Rate
|
|
|
Principal
|
|
|
Weighted Rate
|
|
|
Principal
|
|
|
Weighted Rate
|
|
|
1st Quarter
|
|
$
|
124,185
|
|
|
|
10.15
|
%
|
|
$
|
89,407
|
|
|
|
8.01
|
%
|
|
$
|
63,003
|
|
|
|
6.46
|
%
|
2nd Quarter
|
|
|
121,761
|
|
|
|
10.13
|
%
|
|
|
130,010
|
|
|
|
8.00
|
%
|
|
|
83,892
|
|
|
|
5.60
|
%
|
3rd Quarter
|
|
|
132,356
|
|
|
|
10.13
|
%
|
|
|
123,512
|
|
|
|
7.65
|
%
|
|
|
85,212
|
|
|
|
4.54
|
%
|
4th Quarter
|
|
|
156,578
|
|
|
|
9.78
|
%
|
|
|
177,278
|
|
|
|
8.14
|
%
|
|
|
62,575
|
|
|
|
7.24
|
%
|
Income
Taxes
For the years ended December 31, 2007, 2006 and 2005, we
incurred income tax expenses of $474,000, $5,992,000 and
$5,261,000, respectively, resulting in effective tax rates of
23%, 36% and 35% (including Brooke Capital Corporation which
files a separate tax return). As of December 31, 2007 and
2006, we had current income tax liabilities of $826,000 and
$4,293,000, respectively, and deferred income tax liabilities of
$8,117,000 and $7,594,000, respectively. The deferred tax
liability is primarily due to the deferred recognition of
revenues, for tax purposes, on loans sold until interest
payments are actually received.
Analysis
by Segment
Our four reportable segments are Banking, Brokerage, Insurance
and Lending.
Revenues, expenses, assets and liabilities for reportable
segments were extracted from financial statements prepared for
Brooke Savings Bank (Banking Segment), CJD &
Associates (Brokerage Segment), Brooke Capital Corporation and
Delta Plus Holdings, Inc. (Insurance Segment) and Aleritas
Capital Corp. (Lending Segment), and as such, consolidating
entries are excluded.
49
The Banking Segment includes the sale of banking services by
Brooke Savings Bank through independent agents. The Brokerage
Segment includes the brokering of hard-to-place property and
casualty insurance policies and life insurance policies on a
wholesale basis by CJD & Associates through
independent agents. The Lending Segment includes the lending
activities of Aleritas.
All insurance company and retail insurance agency activities
currently conducted, or expected to be conducted, by Brooke
Capital are discussed in the Insurance Segment. These activities
include life insurance company activities (previously discussed
in the Financial Services Segment), non-standard auto insurance
company activities (previously discussed in the Brokerage
Segment), and insurance agency franchise activities (previously
discussed in the Franchise Segment).
Each segment was assessed a shared services expense which is an
internal allocation of legal, accounting, human resources and
information technology expenses based on our estimate of usage.
Because consolidating entries are excluded, the other operating
expense category for reportable segments include internal
allocations for shared services expense during the years ended
December 31, 2007 and 2006, of $30,000 and $0,
respectively, for the Banking Segment, $60,000 and $1,800,000,
respectively, for the Brokerage Segment, $2,850,000 and
$4,800,000, respectively, for the Insurance Segment; and
$2,250,000 and $1,800,000, respectively, for the Lending Segment.
Revenues, expenses, assets and liabilities that are not
allocated to one of the four reportable segments are categorized
as Corporate. Activities associated with Corporate
include functions such as accounting, auditing, legal, human
resources and investor relations. Activities associated with
Corporate also include the operation of captive insurance
companies that self-insure portions of the professional
liability (errors and omissions) exposure of franchisee
insurance agents and insurance agents employed by Brooke Capital
and its affiliates and provide financial guaranty policies to
Aleritas.
Banking
Segment
The following financial information relates to our Banking
Segment and includes the financial information of the Brooke
Savings Bank subsidiary of Brooke Bancshares, Inc. (in
thousands, except percentages). Financial information for 2006
has been included for comparative purposes.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
|
|
|
|
Year Ended
|
|
|
% Increase
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
(decrease)
|
|
|
December 31,
|
|
|
|
2007
|
|
|
Over 2006
|
|
|
2006
|
|
|
Operating Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income
|
|
$
|
2,398
|
|
|
|
(17
|
)%
|
|
$
|
2,894
|
|
Other income
|
|
|
83
|
|
|
|
(37
|
)
|
|
|
132
|
|
Total operating revenues
|
|
|
2,481
|
|
|
|
(18
|
)
|
|
|
3,026
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll expense
|
|
|
726
|
|
|
|
22
|
|
|
|
594
|
|
Depreciation
|
|
|
18
|
|
|
|
80
|
|
|
|
10
|
|
Other operating expenses
|
|
|
1,515
|
|
|
|
50
|
|
|
|
1,012
|
|
Total operating expenses
|
|
|
2,259
|
|
|
|
40
|
|
|
|
1,616
|
|
Income before income taxes
|
|
$
|
222
|
|
|
|
(84
|
)%
|
|
$
|
1,410
|
|
Total Assets (at period end)
|
|
$
|
46,651
|
|
|
|
|
|
|
$
|
|
|
On January 8, 2007, Brooke Brokerage acquired a 100%
interest in Brooke Savings Bank from Kansas City Life Insurance
Company (KC Life). Upon closing of the acquisition,
Brooke Savings Bank had total deposits of $41,493,000. Included
in the acquired deposits were $28,000,000 in individual
transaction accounts resulting from the deposit of death benefit
proceeds from KC Life policies. Brooke Savings Bank has
typically paid relatively low deposit rates of 0.10% to 0.34% on
these types of accounts. After KC Life sold its interest in
Brooke Savings Bank, it discontinued depositing death benefit
proceeds into Brooke Savings Bank accounts and the deposit
balances from death benefits previously deposited by KC Life
have consistently declined. At
50
December 31, 2007, these types of accounts represented
$7,900,000 of Brooke Savings Banks total deposits of
$26,403,000.
Brooke Savings Bank entered into a purchase and assumption
agreement with Bank of the West to purchase a network of 42
Kansas-based banker agents who refer deposit and loan business
to Brooke Savings Bank. The Office of Thrift Supervision
approved the transaction on December 13, 2007 and the
transaction became effective as of the close of business on
January 18, 2008 As a result, Brooke Savings Bank reported
total assets of approximately $141 million, total deposits
of $125 million and total stockholders equity of
$15.4 million as of January 31, 2008.
Income Before Income Taxes Income reduced primarily as
the result of reduction in deposits from death benefit proceeds,
Brooke Savings Banks cost of funds has increased
significantly from approximately 1.07% at December 31, 2006
to approximately 2.70% at December 31, 2007. As a result of
acquiring significantly more deposits liabilities than loan
assets from the Bank of the West transaction, the banking
segment is not expected to generate much, if any, earnings until
the loan portfolio is increased in accordance with its business
plans.
Brokerage
Segment
The following financial information relates to our Brokerage
Segment and includes the financial information of
CJD & Associates, L.L.C., a wholly-owned subsidiary of
Brooke Brokerage (in thousands, except percentages).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
|
|
|
2006
|
|
|
|
|
|
|
Year Ended
|
|
|
% Increase
|
|
|
Year Ended
|
|
|
% Increase
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
(decrease)
|
|
|
December 31,
|
|
|
(decrease)
|
|
|
December 31,
|
|
|
|
2007
|
|
|
over 2006
|
|
|
2006
|
|
|
over 2005
|
|
|
2005
|
|
|
Operating Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance commissions
|
|
$
|
2,771
|
|
|
|
(2
|
)%
|
|
$
|
2,842
|
|
|
|
(55
|
)%
|
|
$
|
6,382
|
|
Policy fee income
|
|
|
478
|
|
|
|
(11
|
)
|
|
|
535
|
|
|
|
(66
|
)
|
|
|
1,581
|
|
Interest income
|
|
|
19
|
|
|
|
12
|
|
|
|
17
|
|
|
|
113
|
|
|
|
8
|
|
Consulting fees
|
|
|
|
|
|
|
(100
|
)
|
|
|
5,980
|
|
|
|
259
|
|
|
|
1,666
|
|
Other income
|
|
|
|
|
|
|
(100
|
)
|
|
|
1,386
|
|
|
|
269
|
|
|
|
376
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenues
|
|
|
3,268
|
|
|
|
(70
|
)
|
|
|
10,760
|
|
|
|
7
|
|
|
|
10,013
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commission expense
|
|
|
1,096
|
|
|
|
(2
|
)
|
|
|
1,120
|
|
|
|
(59
|
)
|
|
|
2,724
|
|
Payroll expense
|
|
|
1,593
|
|
|
|
(27
|
)
|
|
|
2,181
|
|
|
|
(40
|
)
|
|
|
3,647
|
|
Depreciation and amortization
|
|
|
421
|
|
|
|
59
|
|
|
|
265
|
|
|
|
(55
|
)
|
|
|
584
|
|
Other operating expenses
|
|
|
792
|
|
|
|
(79
|
)
|
|
|
3,776
|
|
|
|
83
|
|
|
|
2,061
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
3,902
|
|
|
|
(47
|
)
|
|
|
7,342
|
|
|
|
(19
|
)
|
|
|
9,016
|
|
Income from operations
|
|
|
(634
|
)
|
|
|
(119
|
)
|
|
|
3,418
|
|
|
|
243
|
|
|
|
997
|
|
Interest expense
|
|
|
135
|
|
|
|
(10
|
)
|
|
|
150
|
|
|
|
(55
|
)
|
|
|
332
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
$
|
(769
|
)
|
|
|
(124
|
)%
|
|
|
3,268
|
|
|
|
391
|
%
|
|
$
|
665
|
|
Total assets (at period end)
|
|
$
|
20,383
|
|
|
|
6
|
%
|
|
|
19,185
|
|
|
|
129
|
%
|
|
$
|
8,384
|
|
Insurance Brokerage Insurance commission revenues, policy
fee revenues, commission expense and payroll expense decreased
in 2006 primarily as the result of the sale of the Texas All
Risk General Agency, Inc. in November 2005. Brooke Brokerage,
through its wholly owned subsidiary, CJD & Associates,
L.L.C., conduct insurance brokerage activities at its Overland
Park, Kansas and Omaha, Nebraska underwriting offices under the
Davidson-Babcock trade name.
Profit sharing commissions, or Brooke Brokerages share of
insurance company profits paid by insurance companies on
policies written by non-exclusive insurance agents, decreased
$39,000, or 10% to $370,000, in
51
2007 and decreased $555,000, or 56% to $409,000, in 2006. Profit
sharing commissions decreased in 2006 primarily as the result of
the sale of the Texas All Risk General Agency, Inc. Profit
sharing commissions represented approximately 13% and 14%,
respectively, of Brooke Brokerages insurance commissions
for the years ended December 31, 2007 and 2006.
Beginning in November 2005, Brooke Brokerage, through its wholly
owned subsidiary, CJD & Associates, L.L.C., began
using its industry contacts and expertise in insurance brokerage
to consult with general insurance agencies borrowers
specializing in hard-to-place insurance sales. A growing
emphasis on borrower consulting in 2006 resulted in an increase
in consulting fees. Brooke Brokerage did not record any
consulting fees in 2007 related to borrower consulting because
as part of an agreement closed in December 2006 to acquire stock
in Brooke Capital Corporation, Brooke Brokerage agreed not to
engage in any new managing general agent borrower consulting
business and to provide support and assistance to Brooke Capital
Corporation to enable it to conduct that business.
Commission expense represented approximately 40% and 39%,
respectively, of Brooke Brokerages insurance commission
revenue for the years ended December 31, 2007 and 2006.
Policy fee income represented approximately 17% and 19%,
respectively, of Brooke Brokerages insurance commissions
for the years ended December 31, 2007 and 2006.
Net commission refund expense is our estimate of the amount of
Brooke Brokerages share of wholesale commission refunds
due to policyholders resulting from future policy cancellations.
On December 31, 2007 and 2006, Brooke Brokerage recorded
corresponding total commission refund liabilities of $89,000 and
$110,000, respectively.
Other operating expenses decreased in 2007 primarily as the
result of discontinuance of the borrower consulting business.
Income Before Income Taxes Brooke Brokerages income
before income taxes decreased during in 2007 primarily as the
result of discontinuing its borrower consulting business.
Insurance
Segment
Brooke Franchise has merged into Brooke Capital and we expect
all of the common stock of Delta Plus to be contributed to
Brooke Capital in May 2008. Assuming this transaction closes as
planned; the companies discussed in this segment will include
Brooke Capital and its wholly-owned subsidiaries and will
correspond to the following chart of Brooke Capitals
primary companies.
52
The following financial information relates to our Insurance
Segment and includes the financial information of Brooke Capital
and Delta Plus (in thousands, except percentages). Assets,
liabilities, and equity amounts are as of December 31, 2007
and December 31, 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
|
|
|
2006%
|
|
|
|
|
|
|
Year Ended
|
|
|
% Increase
|
|
|
Year Ended
|
|
|
Increase
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
(decrease)
|
|
|
December 31,
|
|
|
(decrease)
|
|
|
December 31,
|
|
|
|
2007
|
|
|
over 2006
|
|
|
2006
|
|
|
over 2005
|
|
|
2005
|
|
|
REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance commissions
|
|
$
|
114,701
|
|
|
|
16
|
%
|
|
$
|
99,190
|
|
|
|
23
|
%
|
|
$
|
80,490
|
|
Consulting fees
|
|
|
10,432
|
|
|
|
166
|
|
|
|
3,928
|
|
|
|
(20
|
)
|
|
|
4,916
|
|
Gain on sale of businesses
|
|
|
2,057
|
|
|
|
(33
|
)
|
|
|
3,059
|
|
|
|
(1
|
)
|
|
|
3,091
|
|
Initial franchise fees for basic services
|
|
|
32,505
|
|
|
|
2
|
|
|
|
31,770
|
|
|
|
64
|
|
|
|
19,375
|
|
Initial franchise fees for buyers assistance plans
|
|
|
455
|
|
|
|
(85
|
)
|
|
|
3,137
|
|
|
|
(69
|
)
|
|
|
10,133
|
|
Insurance premiums earned
|
|
|
12,332
|
|
|
|
11,319
|
|
|
|
108
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
2,318
|
|
|
|
582
|
|
|
|
340
|
|
|
|
145
|
|
|
|
139
|
|
Other income
|
|
|
6,087
|
|
|
|
162
|
|
|
|
2,325
|
|
|
|
159
|
|
|
|
897
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenues
|
|
|
180,887
|
|
|
|
26
|
|
|
|
143,857
|
|
|
|
21
|
|
|
|
119,041
|
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commission expense
|
|
|
89,181
|
|
|
|
14
|
|
|
|
78,342
|
|
|
|
22
|
|
|
|
64,233
|
|
Payroll expense
|
|
|
27,340
|
|
|
|
18
|
|
|
|
23,153
|
|
|
|
18
|
|
|
|
19,620
|
|
Depreciation and amortization
|
|
|
1,900
|
|
|
|
967
|
|
|
|
178
|
|
|
|
|
|
|
|
(8
|
)
|
Insurance loss and loss expense
|
|
|
4,820
|
|
|
|
4,869
|
|
|
|
97
|
|
|
|
|
|
|
|
|
|
Other operating expenses
|
|
|
50,747
|
|
|
|
43
|
|
|
|
35,366
|
|
|
|
36
|
|
|
|
26,040
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
173,988
|
|
|
|
27
|
|
|
|
137,136
|
|
|
|
25
|
|
|
|
109,885
|
|
Income from operations
|
|
|
6,899
|
|
|
|
3
|
|
|
|
6,721
|
|
|
|
(27
|
)
|
|
|
9,156
|
|
Interest expense
|
|
|
3,257
|
|
|
|
68
|
|
|
|
1,933
|
|
|
|
24
|
|
|
|
1,560
|
|
Minority interest in subsidiary
|
|
|
871
|
|
|
|
51
|
|
|
|
576
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
$
|
2,771
|
|
|
|
(34
|
)%
|
|
$
|
4,212
|
|
|
|
(45
|
)%
|
|
$
|
7,596
|
|
Total assets (at period end)
|
|
$
|
124,382
|
|
|
|
23
|
%
|
|
$
|
101,075
|
|
|
|
71
|
%
|
|
$
|
59,155
|
|
Insurance
Company Premium Revenues
Non-Standard Auto Insurance Company Premiums Non-standard
auto insurance policy premiums are currently generated entirely
through Delta Plus insurance company subsidiary, Traders
Insurance Company. Because the direct sale of non-standard auto
insurance policies by Delta Plus is not expected to disrupt
Brooke Capitals relationship with the third-party
independent insurance companies that are critical to the success
of its franchise activities, Delta Plus expects to expand its
non-standard auto insurance activities. Insurance premiums
revenues generated by Delta Plus totaled $11,551,000 during
2007. Comparatively, Delta Plus insurance premium revenues
totaled $9,715,000 during 2006.
Life Insurance Company Premiums Life insurance policy
premiums are currently generated entirely through First Life
America. Because the direct sale of life insurance policies by
First Life America is not expected to disrupt Brooke
Capitals relationship with the third-party independent
insurance companies that are critical to the success of its
franchise activities, First Life America expects to gradually
expand its life insurance activities. Insurance premiums
revenues generated by First Life America totaled $3,710,000
during 2007. Comparatively, First Life Americas insurance
premium revenues totaled $3,677,000 during 2006.
53
Insurance
Company Expenses
Non-Standard Auto Insurance Company Expenses Loss and
loss adjustment expenses incurred by Delta Plus totaled
$7,322,000 during 2007. Comparatively, Delta Plus loss and
loss adjustment expenses totaled $6,837,000 during 2006. General
and administrative expenses incurred by Delta Plus totaled
$6,653,000 during 2007. Comparatively, Delta Plus general
and administrative expenses totaled $8,987,000 during 2006.
Life Insurance Company Expenses Death claim expenses
incurred by First Life America totaled $1,049,000 during 2007 as
compared to $737,000 and $507,000 during 2006 and 2005,
respectively. Policy reserve expense was $926,000 during 2007 as
compared to $841,000 and $1,119,000 during 2006 and 2005,
respectively. Interest credited on annuities and premium
deposits increased to $799,000 during 2007 compared to $579,000
and $406,000 during 2006 and 2005, respectively, primarily as
the result of deposits received related to the increased number
of policies in force.
Franchise Commission Revenues Brooke Capital generates
revenues primarily from sales commissions on policies sold by
its franchisees that are written, or issued, by third-party
insurance companies. Commission revenues typically represent a
percentage of insurance premiums paid by policyholders. Premium
amounts and commission percentage rates are established by
independent insurance companies, so Brooke Capital has little or
no control over the commission amount
generated from the sale of a specific insurance policy written
through a third-party insurance company. Brooke Capital
primarily relies on the recruitment of additional franchisees to
increase insurance commission revenues.
Retail insurance commissions have increased primarily as a
result of Brooke Capitals continued expansion of franchise
operations. Brooke Capital also received commissions from the
sale of investment securities that are not directly related to
insurance sales. However, these revenues are not sufficient to
be considered material and are, therefore, combined with
insurance commission revenues.
Commission expense increased because insurance commission
revenues increased and franchisees are typically paid a share of
insurance commission revenue. Commission expense represented
approximately 78%, 79% and 80%, respectively, of Brooke
Capitals insurance commission revenue for the years ended
December 31, 2007, 2006 and 2005.
Brooke Capital sometimes retains an additional share of
franchisees commissions as payment for franchisee optional
use of Brooke Capitals service. However, all such payments
are applied to service center expenses and not applied to
commission expense. As of December 31, 2007 and 2006,
Brooke Capital service centers totaled 10 and 20, respectively.
Profit sharing commissions, or Brooke Capitals share of
insurance company profits paid by insurance companies on
policies written by franchisees, and other such performance
compensation, decreased $303,000, or 5%, to $5,343,000 in 2007
and $607,000, or 12%, to $5,646,000 in 2006. Profit sharing
commissions represented approximately 5%, 6% and 6%,
respectively, of Brooke Capitals insurance commissions for
the years ended December 31, 2007, 2006 and 2005.
Franchisees do not receive any share of Brooke Capitals
profit sharing commissions although Brooke Capital typically
pays annual advertising expenses for the benefit of franchisees
in amounts no less than the amount of annual profit sharing
received by Brooke Capital.
Net commission refund liability is our estimate of the amount of
Brooke Capitals share of retail commission refunds due to
insurance companies resulting from future policy cancellations.
As of December 31, 2007 and 2006, Brooke Capital recorded
corresponding total commission refund liabilities of $481,000
and $535,000, respectively. Correspondingly, commission refund
expense decreased in 2007 to reflect this lower estimate.
Franchise Operating Expenses Payroll expense
increased partially as the result of acquiring Delta Plus
Holdings in March 2007. Payroll expense also increased partially
as the result of the provision by Brooke Capital of additional
collateral preservation assistance to franchisees coping with
financial stress resulting from less commission revenues from
reduction of premium rates by insurance companies.
54
Other operating expenses represented approximately 28%, 25% and
22%, respectively, of Brooke Capitals total revenues for
the years ended December 31, 2007, 2006 and 2005. Other
operating expenses increased at a faster rate than total
operating revenues primarily as the result of the provision by
Brooke Capital of additional collateral preservation assistance
to franchisees coping with financial stress resulting from less
commission revenues from reduction of premium rates by insurance
companies.
Marketing allowances expense is incurred primarily for the
purpose of providing collateral preservation assistance.
Marketing allowances made to franchisees increased $1,269,000,
or 28%, to $5,802,000 in 2007 from $4,533,000 in 2006. Marketing
allowances made to franchisees increased $901,000, or 25%, to
$4,533,000 in 2006 from $3,632,000 in 2005.
Company owned stores expense is incurred primarily for the
purpose of providing collateral preservation assistance.
Operating expenses for company-owned stores increased
$5,562,000, or 86%, to $12,056,000 in 2007 from $6,494,000 in
2006. Although operating expenses from company-owned stores
represented a significant part of the overall increase in other
operating expenses, these expenses were mostly offset by
commission revenues generated by company-owned stores totaling
$8,546,000 and $6,151,000, respectively, for the years ended
December 31, 2007 and 2006. Company-owned stores revenues
and expenses for years prior to 2005 are not available.
Advertising expenses decreased $29,000 to $8,276,000 in 2007
from $8,305,000 in 2006. Advertising expenses increased
$2,085,000, or 34%, to $8,305,000 in 2006 from $6,220,000 in
2005.
Expenses for write off of franchise balances increased
$1,065,000, or 30%, to $4,628,000 in 2007. Write off expenses
increased $730,000, or 26%, to $3,563,000 in 2006 from
$2,833,000 in 2005. Total write off expenses were reduced in
2007 primarily as the result of an agreement with Brooke
Corporation to guarantee franchise balances pursuant to the
merger agreement.
The following table summarizes information relating to revenues
and expenses associated with insurance agent relationships
primarily as defined in the franchise agreement.
Comparison
of Net Commissions Breakdown to Corresponding Expenses Breakdown
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise
|
|
|
Expenses Incurred
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Royalties Collected
|
|
|
for Operation of
|
|
|
Service Center Fees
|
|
|
|
|
|
Profit Sharing
|
|
|
|
|
|
|
from Franchisees
|
|
|
Phillipsburg
|
|
|
Collected from
|
|
|
Expenses Incurred
|
|
|
Commissions
|
|
|
Expenses Incurred
|
|
|
|
for Support
|
|
|
Support Services
|
|
|
Franchisees for
|
|
|
for Operation of
|
|
|
Collected from
|
|
|
for Mass Media &
|
|
|
|
Services
|
|
|
Campus
|
|
|
Service Centers
|
|
|
Service Centers
|
|
|
Insurance Cos
|
|
|
Logo Advertising
|
|
|
Year Ended December 31, 2007
|
|
$
|
11,453
|
|
|
$
|
13,078
|
|
|
$
|
3,208
|
|
|
$
|
6,697
|
|
|
$
|
5,343
|
|
|
$
|
8,276
|
|
Year Ended December 31, 2006
|
|
$
|
6,155
|
|
|
$
|
5,815
|
|
|
$
|
10,293
|
|
|
$
|
12,804
|
|
|
$
|
5,646
|
|
|
$
|
8,305
|
|
Initial
Franchise Fees Revenue
Basic Services A certain level of basic
services is initially provided to all franchisees, whether they
acquire an existing business and convert it into a Brooke
franchise, start up a new Brooke franchise location or acquire a
company developed franchise location. These basic services
include services usually provided by other franchisors,
including a business model, a license to use registered
trademarks, access to suppliers and a license for an
Internet-based information system. The amount of the initial
franchise fees typically paid for basic services is currently
$165,000
Revenues from initial franchise fees for basic services are
recognized as soon as Brooke Capital delivers the basic services
to the new franchisee, such as access to Brooke Capitals
information and access to the Brooke Capitals brand name.
Upon completion of this commitment, Brooke Capital has no
continuing obligation to the franchisee with regards to basic
services.
A total of 234 and 227 new franchise locations were added during
the years ended December 31, 2007 and 2006, respectively.
The rate of new franchise location growth has slowed primarily
as the result of Brooke
55
Capitals New Era initiative beginning in the
fourth quarter of 2007 to emphasize quality of franchisees over
quantity of franchisees.
The following table summarizes information relating to initial
franchise fees for basic services.
Summary
of Initial Franchise Fees For Basic Services
and the Corresponding Number of Locations
(in thousands, except number of locations)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Start Up Related
|
|
|
|
|
|
Conversion Related
|
|
|
|
|
|
Company Developed
|
|
|
|
|
|
Total Initial
|
|
|
|
|
|
|
Initial Franchise Fees
|
|
|
|
|
|
Initial Franchise Fees
|
|
|
|
|
|
Initial Franchise Fees
|
|
|
|
|
|
Franchise Fees
|
|
|
|
|
|
|
for Basic Services
|
|
|
|
|
|
for Basic Services
|
|
|
|
|
|
for Basic Services
|
|
|
|
|
|
for Basic Services
|
|
|
|
|
|
|
(Locations)
|
|
|
|
|
|
(Locations)
|
|
|
|
|
|
(Locations)
|
|
|
|
|
|
(Locations)
|
|
|
|
|
|
Year Ended December 31, 2007
|
|
$
|
15,510
|
|
|
|
94
|
|
|
$
|
14,355
|
|
|
|
126
|
|
|
$
|
2,640
|
|
|
|
14
|
|
|
$
|
32,505
|
|
|
|
234
|
|
Year Ended December 31, 2006
|
|
|
23,820
|
|
|
|
168
|
|
|
|
7,215
|
|
|
|
55
|
|
|
|
735
|
|
|
|
4
|
|
|
|
31,770
|
|
|
|
227
|
|
Year Ended December 31, 2005
|
|
|
12,375
|
|
|
|
108
|
|
|
|
7,000
|
|
|
|
102
|
|
|
|
0
|
|
|
|
0
|
|
|
|
19,375
|
|
|
|
210
|
|
Buyers Assistance Plan Services Buyer
assistance plans provide assistance to franchisees for the
initial acquisition and conversion of businesses. These services
include, for example, compilation of an inspection report. The
amount of the fee charged franchisees for these services
typically varies based on the level of assistance, which in turn
is largely determined by the size of the acquisition. We
therefore typically base our fees for buyer assistance plans on
the estimated revenues of the acquired business. All initial
franchise fees (for both basic services and for buyer assistance
plans) are paid to Brooke Capital when an acquisition closes. A
significant part of Brooke Capitals commission growth has
come from such acquisitions of existing businesses that are
subsequently converted into Brooke franchises.
The total amount of initial fees paid by a franchisee is first
allocated to basic services, and if the franchise is of an
acquired and converted business, the excess of such fees over
the amount allocated to basic services is allocated to buyer
assistance plan services. The initial franchisee fee for basic
services tends to be uniform among franchisees, and the total
initial franchisee fees can be limited by competitive pressures.
The decrease in initial franchise fees for buyer assistance
plans is primarily attributable to an increase in the amount
charged for initial franchise fees for basic services and the
establishment of a cap, or maximum amount, on initial franchise
fees for buyer assistance plans that are charged for each
acquisition.
Brooke Capital performs substantially all of the buyer
assistance plan services before an acquisition closes and,
therefore, typically recognizes all of the initial franchise fee
revenue for buyer assistance plan services at the time of
closing.
Buyer assistance plan services are not applicable to the
purchase by franchisees of company-developed or
already-franchised businesses. In addition, buyer assistance
plan services are not typically provided to franchisees selling
to other franchisees and are not provided to franchisees
purchasing businesses that were purchased by Brooke Capital in
the preceding 24 months. Businesses that were converted
into Brooke franchises and received buyer assistance plan
services totaled 3, 16 and 87 of new franchise locations in
2007, 2006 and 2005, respectively.
Seller and Borrower-Related Revenues Seller
and borrower-related revenues typically are generated when an
insurance agency is acquired by Brooke Capital for sale to a
franchisee or when Brooke Capital assists an insurance business
in securing a loan. Seller and borrower-related revenues include
consulting fees paid directly by sellers and borrowers, gains on
sale of businesses from deferred payments, gains on sale of
businesses relating to company-owned stores, and gains on sale
of businesses relating to inventory. All seller and
borrower-related revenues are considered part of normal business
operations and are classified on our income statement as
operating revenue. Seller and borrower-related revenues
increased $5,502,000, or 79%, to $12,489,000, in 2007 and
decreased $1,020,000, or 15%, to $6,987,000, in 2006. The
significant increase in seller and borrower-related revenues
from 2006 to 2007 is primarily attributable to an increase in
borrower consulting fees generated.
56
Consulting fees. Brooke Capital helps sellers
prepare their insurance agency businesses for sale by developing
business profiles, tabulating revenues, sharing its document
library and general sale preparation. Brooke Capital also
generates revenues from consulting with insurance agency
borrowers and assisting them in securing loans. The scope of
consulting engagements is largely determined by the size of the
business being sold or the loan being originated. Consulting
fees are typically based on the transaction value, are
contingent upon closing of the transaction, and are paid at
closing. Brooke Capital completes its consulting obligation at
closing and is not required to perform any additional tasks for
sellers or borrowers. Therefore, with no continuing obligation
on the part of Brooke Capital, consulting fees paid directly by
sellers or borrowers are immediately recognized as income by
Brooke Capital. The significant increase in consulting fees from
2006 to 2007 is primarily attributable to an increase in
borrower consulting fees generated by the Brooke Capital
Advisors subsidiary of Brooke Capital.
Gains on Sale of Businesses from Deferred
Payments. Our business includes the buying and
selling of insurance agencies and occasionally holding them in
inventory. When purchasing an agency, we typically defer a
portion of the purchase price, at a low or zero interest rate,
to encourage the seller to assist in the transition of the
agency to one of our franchisees. We carry our liability to the
seller at a discount to the nominal amount we owe, to reflect
the below-market interest rate. When we sell an acquired
business to a franchisee (typically on the same day it is
acquired), we generally sell it for the full nominal price (i.e.
before the discount) paid to the seller. When the sale price of
the business exceeds the carrying value, the amount in excess of
the carrying value is recognized as a gain. Gains on sale
resulting primarily from discounted interest rates increased
$119,000, or 9%, to $1,449,000 in 2007 and increased $145,000,
or 12%, to $1,330,000 in 2006.
We regularly negotiate below-market interest rates on the
deferred portion of the purchase prices we pay sellers. We
consider these below market interest rates to be a regular
source of income related to the buying and selling of
businesses. Although we have a continuing obligation to pay the
deferred portion of the purchase price when due, we are not
obligated to prepay the deferred portion of the purchase price
or to otherwise diminish the benefit of the below-market
interest rate upon which the reduced carrying value was based.
The calculation of the reduced carrying value, and the resulting
gain on sale of businesses, is made by calculating the net
present value of scheduled future payments to sellers at a
current market interest rate. The following table provides
information regarding the corresponding calculations:
Calculation
of Seller Discounts Based On Reduced Carrying Values
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning
|
|
|
Weighted
|
|
|
Weighted
|
|
|
Interest Rate Used
|
|
|
|
|
|
Reduced
|
|
|
Gain on Sale
|
|
|
|
Principal
|
|
|
Average
|
|
|
Average
|
|
|
for Net Present
|
|
|
Full Nominal
|
|
|
Carrying
|
|
|
from Deferred
|
|
|
|
Balance
|
|
|
Rate
|
|
|
Maturity
|
|
|
Value
|
|
|
Purchase Price
|
|
|
Value
|
|
|
Payments
|
|
|
|
(in thousands, except percentages and number of days)
|
|
|
2007
|
|
$
|
16,345
|
|
|
|
9.75%
|
|
|
|
330 days
|
|
|
|
9.75%
|
|
|
$
|
42,604
|
|
|
$
|
41,155
|
|
|
$
|
1,449
|
|
2006
|
|
|
8,047
|
|
|
|
9.41%
|
|
|
|
691 days
|
|
|
|
9.00-9.75%
|
|
|
|
23,625
|
|
|
|
22,295
|
|
|
|
1,330
|
|
2005
|
|
|
10,397
|
|
|
|
7.72%
|
|
|
|
651 days
|
|
|
|
6.75-8.75%
|
|
|
|
25,746
|
|
|
|
24,561
|
|
|
|
1,185
|
|
Gains on Sale of Businesses Company-owned
Stores. If we expect to own and operate
businesses for more than one year, we consider these businesses
to be company-owned stores and treat such transactions under
purchase accounting principles, including booking intangible
assets and recognizing the related amortization expense. By
contrast, businesses purchased for resale to our franchisees
(usually within one year) are carried at cost as business
inventory, without the booking of intangible assets. There were
no gains on sale resulting from the sale of company-owned stores
in 2007 or 2006.
Gains on Sale of Businesses Inventoried
Stores. As noted above, acquired businesses are
typically sold on the same day as acquired for the same nominal
price paid to the seller. However, this is not always the case
and businesses are occasionally held in inventory. As such,
gains and losses are recorded when an inventoried business is
ultimately sold and carrying values of inventoried businesses
are adjusted to estimated market value when market value is less
than cost. Gains on sale resulting from the sale of inventoried
stores decreased $1,121,000, or 65%, to $608,000 in 2007 from
$1,729,000 in 2006 and decreased $109,000, or 6%, to $1,729,000
in 2006 from $1,838,000 in 2005.
57
Franchise Collateral Preservation (CPA)
Expenses CPA activities are separated into two
general categories. The first category of CPA activities
consists primarily of support services provided by our
Phillipsburg, Kansas campus personnel for all franchisees
pursuant to a franchise agreement and the corresponding
recurring expenses are paid from recurring franchise fees
collected from franchisees (see above). The second category of
CPA activities consists primarily of the extra monitoring and
consulting with borrowers provided by national and regional
personnel pursuant to collateral preservation agreements with
lenders.
Contrary to prior years, beginning in 2008, we will invoice the
lender for rehabilitation and management expenses as provided in
the CPA agreement. If, as a result, the lender chooses to reduce
the level of collateral preservation assistance provided, there
will likely be less emphasis on rehabilitating poorly performing
franchisees and more emphasis on moving poorly performing
franchises out of the franchise system. CPA expenses include
national/regional personnel expense, marketing allowance
expenses and company stores expenses. CPA expenses, totaled
$15,634,000 and $10,471,000, respectively, in 2007 and 2006.
Franchise Recruitment Expenses Recruitment of
new franchisees and borrowers is essential to the continued
growth of insurance commissions and loan originations.
Recruitment also plays a critical role in assisting lenders in
the preservation of collateral after a loan is in default, in
that businesses on which the lender has foreclosed or exercised
its private right of sale can be sold to new franchisees who may
be more capable or more willing to successfully operate an
insurance agency. Recruitment expenses totaled $3,278,000 and
$2,834,000, respectively, in 2007 and 2006.
Income Before Income Taxes Income before
income taxes increased $1,441,000, or 34%, to $2,771,000 in 2007
from $4,212,000 in 2006. Income before income taxes decreased
$3,384,000, or 45%, to $4,212,000 in 2006 from $7,596,000 in
2005. The increase in income in 2007 primarily resulted from an
increase in consulting fees, especially borrower consulting
fees. Income in 2007 was adversely impacted from an increase in
collateral preservation expenses incurred to assist lenders with
borrower rehabilitation and monitoring.
Company-Owned Stores Because our franchising
philosophy is predicated on local ownership and generating
revenues from sales commissions paid to franchisees on the sale
of insurance policies issued by third-party insurance companies,
an increasing percentage of inventoried, managed, pending,
franchisor-developed and franchisee-developed stores relative to
franchisee-owned stores is generally undesirable from a
franchising perspective.
This discussion of company-owned stores is separated into five
store types: (1) inventoried stores;
(2) franchisor-developed stores; (3) managed stores;
(4) pending stores; and (5) franchisee-developed
stores.
Company-owned stores identified as inventoried,
franchisor-developed or auto insurance stores are
generally related to recruitment of new franchisees or the
expansion of locations that is essential to the continued growth
of insurance commissions and premiums. Inventoried stores
include businesses purchased for resale to franchisees.
Franchisor-developed stores include business locations
developed by us that have not been previously owned by a
franchisee. Because the store has been developed by us instead
of purchased from third parties, all income and expenses
associated with development and operation of the store are
recorded as income and expenses, but a corresponding asset is
not recorded on the balance sheet. Company-owned stores
identified as managed, pending or franchisee-developed
stores are generally related to assisting lenders in the
preservation of collateral. Managed stores are subject to
agreements between franchisees and us for management of the
stores for purposes of lender collateral preservation, as the
result of the disability or death of the franchisee or under
other circumstances. Pending stores include businesses
that franchisees have contracted to sell, but the transactions
have not yet closed, and we are managing the store to reduce the
likelihood of asset deterioration prior to closing. Managed and
pending stores are not recorded as an asset on our balance
sheet. However, because we are entitled by agreement to the
income and are responsible for the expenses of the business
(excluding owners compensation) until the agreement
terminates or ownership is transferred, income and expenses of
managed and pending stores are recorded to our income statement
and are therefore included in our discussion of company-owned
stores. Franchisee-developed stores include franchise
businesses for which franchisees have paid part or all of the
expenses associated with location development during the
58
business start up period, but for which the franchisee did not
complete the development process for various reasons including
unwillingness to make the personal sacrifices required when
starting a business.
Inventoried Stores The number of total
businesses purchased into inventory in 2007, 2006 and 2005 was
19, 33 and 69, respectively. At December 31, 2007, 2006 and
2005, respectively, we held 6, 3 and 4 businesses in inventory
with respective total balances, at the lower of cost or market,
of $9,413,000, $2,333,000 and $5,058,000. Write down expense on
inventoried stores, resulting from a decrease in the market
values of inventoried businesses, for the years ended
December 31, 2007, 2006 and 2005 totaled $300,000, $975,000
and $0, respectively. Revenues from the operation of inventoried
stores for 2007 and 2006 totaled $1,636,000 and $941,000,
respectively. Expenses incurred in the operation of inventoried
stores for 2007 and 2006 totaled $1,677,000 and $499,000,
respectively.
The number of businesses twice-purchased into inventory within
twenty-four months is an important indicator of our success in
recruiting qualified buyers. There were 1, 0 and 1 businesses
twice-purchased during 2007, 2006 and 2005, respectively. Some
franchisees have experienced an adverse affect on profitability
and cash flow from increased loan interest rates on agency
acquisition loans and lower commissions resulting from the
effect of decreased premium rates. Otherwise, we are not aware
of any systemic adverse profitability or cash flow trends being
experienced by buyers of businesses from our inventory.
Managed Stores At December 31, 2007 and
2006, the total number of businesses managed under contract, but
not owned, by us were 21 and 13, respectively. Revenues from the
operation of managed stores for the years ended
December 31, 2007 and 2006 totaled $6,256,000 and
$4,261,000, respectively. Operating expenses incurred by managed
stores for the years ended December 31, 2007 and 2006
totaled $4,795,000 and $3,301,000, respectively. Additionally,
owners compensation expenses incurred by managed stores
for the years ended December 31, 2007 and 2006 totaled
$3,408,000 and $1,665,000, respectively.
Pending Stores At December 31, 2007 and
2006, the total number of businesses under contract for sale and
managed by us pending closing of a sale was 17 and 11,
respectively. Revenues from the operation of pending stores for
the years ended December 31, 2007 and 2006 totaled $160,000
and $934,000, respectively. Operating expenses incurred by
pending stores for the years ended December 31, 2007 and
2006 totaled $263,000 and $344,000, respectively. Additionally,
owners compensation expenses incurred by pending stores
for the years ended December 31, 2007 and 2006 totaled
$312,000 and $494,000, respectively.
Franchisor-Developed Stores At
December 31, 2007 and 2006, the total number of businesses
owned and under development by us was 10 and 14, respectively.
Revenues from developed stores for the years ended
December 31, 2007 and 2006 totaled $23,000 and $16,000,
respectively. Operating expenses incurred by developed stores
for the years ended December 31, 2007 and 2006 totaled
$390,000 and $190,000, respectively.
Franchisee-Developed Stores At
December 31, 2007 and 2006, the total number of start up
business locations for which the development process was
interrupted was 119 and 0, respectively. Revenues from
franchisee-developed stores for the years ended
December 31, 2007 and 2006 totaled $471,000 and $0,
respectively. Operating expenses incurred by
franchisee-developed stores for the years ended
December 31, 2007 and 2006 totaled $716,000 and $0,
respectively. Additionally, owners compensation expense
incurred by franchisee-developed stores for the years ended
December 31, 2007 and 2006 totaled $495,000 and $0,
respectively.
We have improved our process for recruiting and identifying
insurance agents whom we believe have the personal attributes
required to be successful at starting an insurance agency
business, and the length of the start up period is now about
8 months. The start up period is the length of time
typically allowed for franchisees to demonstrate their ability
to generate sufficient commission revenues to qualify for an
insurance agency business loan based on historical revenues. As
a result of reducing the length of the start up period, the
number of franchisees for which start up periods are expiring in
any given month has approximately doubled. For example, start up
periods expire in the same month for franchisees that began an
18 month start up period in April 2006 and for franchisees
that began an 8 month start up period in February 2007. It
is our experience that start up success rates, (the percentage
of franchisees that generate sufficient commission revenues
during
59
the start up period to qualify for an insurance agency business
loan based on historical revenues) is approximately 60%.
Correspondingly, about 40% of all start up franchisees do not
have the personal attributes required for success, but have
developed a business location which meets our demographic
criteria and a location for which investments in advertising,
signage and other marketing activities have been made by the
franchisee and us. As such, these franchisee-developed locations
typically represent good opportunities for other start up
franchisees. The number of franchisee-developed stores has
increased temporarily because more start up periods are expiring
during any given month as the result of decreasing the length of
the start up period.
Franchise Relocations Sophisticated software
has been purchased to assist us in the on-going analysis of
demographic data and location performance in order to improve
its site selection process. When location facilities are
determined to be unsuitable based on neighborhood demographic or
local office characteristics (as opposed to when individual
franchisees are unsuitable based on personal attributes), then
facilities are closed and relocated to more suitable locations.
At December 31, 2007, we have scheduled 31 facilities to
close and relocate.
Same Store Sales Revenue generation, primarily
commissions from insurance sales, is an important factor in
franchise financial performance and revenue generation is
carefully analyzed by Brooke Capital. Twenty-four months after
initial conversion of an acquired business, Brooke Capital
considers a franchise seasoned and the comparison of
current to prior year revenues a more reliable indicator of
franchise performance. Combined same store sales of seasoned
converted franchises and start up franchises for years ended
December 31, 2007 and 2006 decreased 2% and 2%,
respectively. The median annual revenue growth rates of seasoned
converted franchises and qualifying start up franchises for the
years ended December 31, 2007 and 2006 were 7% and -1%. All
same store calculations exclude profit sharing commissions. Same
store calculations are based entirely on commissions allocated
by Brooke Capital to franchisees monthly statements.
Brooke Capital is unable to determine the impact, if any, on
same store calculations resulting from commissions that
franchisees receive but do not process through Brooke Capital as
required by their franchise agreement.
Same store sales performance has been adversely affected by the
soft property and casualty insurance market, which
is characterized by a flattening or decreasing of premiums by
insurance companies. Our franchisees predominately sell personal
lines insurance with more than 50% of our total commissions
resulting from the sale of auto insurance policies and Brooke
Capital believes that the insurance market has been particularly
soft with regards to premiums on personal lines insurance
policies.
Franchise Balances Brooke Capital categorizes
the balances owed by franchisees as either statement balances or
non-statement balances. Statement balances are generally
short-term and non-statement balances are generally longer term.
We believe the most accurate analysis of franchise balances
occurs immediately after settlement of franchisees monthly
statements and before any additional entries are recorded to
their account. Therefore, the following discussion of franchise
balances is as of the settlement date that follows the
corresponding commission month.
Statement Balances Brooke Capital assists
franchisees with short-term cash flow assistance by advancing
commissions and granting temporary extensions of due dates for
franchise statement balances owed by franchisees to Brooke
Capital. Franchisees sometimes require short-term cash flow
assistance because of cyclical fluctuations in commission
receipts. Short-term cash flow assistance is also required when
franchisees are required to pay Brooke Capital for insurance
premiums due to insurance companies prior to receipt of the
corresponding premiums from policyholders. The difference in
these amounts has been identified as the uncollected
accounts balance and this balance is calculated by
identifying all charges to franchise statements for net premiums
due insurance companies for which a corresponding deposit from
policyholders into a premium trust account has not been
recorded. Despite commission fluctuations and uncollected
accounts balances, after initial conversion into its franchise
system, Brooke Capital expects franchisees to regularly
pay their statement balances. As such, Brooke Capital
categorizes as watch those statement balances that
have not been repaid in full at least once in the previous four
months. The increase in watch statement balances is
60
partially attributable to financial stress resulting from less
commission revenues from reduction of premium rates by insurance
companies and increased expenses from higher interest rates.
The following table summarizes total statement balances,
uncollected account balances and watch statement balances as of
December, 2007 and December, 2006 (in thousands).
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
As of
|
|
|
|
December 31, 2007
|
|
|
December 31, 2006
|
|
|
Total Statement Balances
|
|
$
|
9,662
|
|
|
$
|
6,214
|
|
Uncollected Accounts* (Included in Above Total Statement
Balances)
|
|
$
|
3,688
|
|
|
$
|
3,778
|
|
|
|
|
|
|
|
|
|
|
Watch Statement Balances (Included in Above Total Statement
Balances)
|
|
$
|
9,077
|
|
|
$
|
5,476
|
|
Watch Statement Uncollected Accounts**
|
|
$
|
1,657
|
|
|
$
|
1,804
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
These amounts are limited to uncollected balances for
franchisees with unpaid statement balances as of December 2007
and 2006. |
|
** |
|
These amounts are limited to uncollected balances for
franchisees with watch statement balances as of December 2007
and 2006. |
Non-statement Balances Separate from
short-term statement balances, Brooke Capital also extends
credit to franchisees for long-term producer development,
including hiring and training new franchise employees, and for
other reasons not related to monthly fluctuations of revenues.
These longer term non-statement balances are not reflected in
the short-term statement balances referenced above and totaled
$9,798,000 and $9,115,000, respectively, as of December 2007 and
2006. During the years ended December 2007 and 2006,
non-statement balances increased at a faster rate than
commissions primarily as a result of the increasing use of our
producer development program by an increasing number of start up
and company developed franchises.
Brooke Capitals experience indicates that producer failure
is usually identified within three months of initiating a
producer development program and producer failure significantly
increases the likelihood of credit losses. Therefore, Brooke
Capital categorizes as watch balances all balances
for producers who are in the first three months of development.
Watch non-statement balances totaled $0 and $10,000 as of
December 2007 and 2006, respectively. The decrease in watch
non-statement balances is attributable to the financing of more
producer development expenses through lenders.
Reserve for Doubtful Accounts As part of the
agreement to merge Brooke Franchise into Brooke Capital, we have
agreed to guaranty the repayment of franchise balances
outstanding as of June 30, 2007, and Brooke Capital has
accordingly reduced its reserve for doubtful accounts to
$1,114,000 on December 31, 2007 from $1,466,000 on
December 31, 2006. Franchise balances outstanding as of
December 31, 2007 totaled $19,460,000.
The following table summarizes the Allowance for Doubtful
Accounts activity for December 31, 2007, 2006, and 2005 (in
thousands). Additions to the allowance for doubtful accounts are
charged to expense.
Valuation
and Qualifying Accounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
|
|
|
|
|
|
Write off
|
|
|
Write off
|
|
|
Balance at
|
|
|
|
beginning
|
|
|
Charges to
|
|
|
statement
|
|
|
non-statement
|
|
|
end of
|
|
|
|
of year
|
|
|
Expenses
|
|
|
balances
|
|
|
balances
|
|
|
year
|
|
|
Allowance for Doubtful Accounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2005
|
|
$
|
575
|
|
|
$
|
2,974
|
|
|
$
|
1,336
|
|
|
$
|
1,497
|
|
|
$
|
716
|
|
Year ended December 31, 2006
|
|
|
716
|
|
|
|
4,313
|
|
|
|
3,026
|
|
|
|
537
|
|
|
|
1,466
|
|
Year ended December 31, 2007
|
|
$
|
1,466
|
|
|
$
|
4,276
|
|
|
$
|
961
|
|
|
$
|
3,667
|
|
|
$
|
1,114
|
|
61
Lending
Services Segment
Lending interest rates are typically set by Aleritas, although
competitive forces are important limiting factors when
establishing rates. Aleritas funds its loan portfolio primarily
through the sale of loan participation interests to other
lenders, the sale of loans to qualified special-purpose entities
in which the entities secure off-balance-sheet financing through
the issuance of asset-backed securities or bank debt and
on-balance-sheet funding from cash and short-term lines of
credit.
The following discussions regarding loan balances, number of
loans, number of obligors, interest rates and seasoning periods
exclude related party loans made to Brooke Corporation and
sister companies. As of December 31, 2007, loan balances in
which Aleritas has retained interest
and/or
servicing rights, totaled approximately $678,246,000 compared to
$483,278,000 as of December 31, 2006, a 40% increase. Of
the loan balances as of December 31, 2007, $136,298,000
were on-balance sheet and $541,948,000 were off-balance sheet,
compared to $164,153,000 on-balance sheet and $319,125,000
off-balance sheet as of December 31, 2006. On-balance sheet
loans consist of (1) those loans held in inventory on the
balance sheet, (2) those loans sold to participating
lenders that do not qualify as true sales pursuant to the
criteria established by SFAS 140, Accounting for
Transfers and Servicing of Financial Assets and Extinguishments
of Liabilities (SFAS 140), and
(3) those loans sold to Aleritas warehouse entities
that are bankruptcy-remote special purpose entities. Off-balance
sheet loans consist of (1) those loans sold to
participating lenders that qualify as true sales pursuant to the
criteria established by SFAS 140, (2) those loans sold
to qualifying special purpose securitization entities that
qualify for a true sale pursuant to the criteria established by
SFAS 140, and (3) those loans sold, on a revolving
basis, to a $150 million warehouse facility which qualify
for true sale treatment under SFAS 140.
As of December 31, 2007, loan balances were comprised of
approximately 348,119,000, or 51%, in loans made to retail
insurance agencies that are franchisees of Brooke Capital
Corporation, approximately $85,638,000, or 13%, in loans made to
retail insurance agencies that are not franchisees of Brooke
Capital Corporation, approximately $162,005,000 or 24% in loans
made to managing general agencies, approximately $76,658,000 or
11% in loans made to independent funeral homes and $5,826,000,
or 1%, in miscellaneous loans. As of December 31, 2006,
loan balances were comprised of approximately $278,971,000, or
58% in loans made to retail insurance agencies that are
franchisees of Brooke Capital Corporation, approximately
$54,031,000, or 11%, in loans made to retail insurance agencies
that are not franchisees of Brooke Capital Corporation,
approximately $89,433,000, or 18%, in loans made to managing
general agencies, approximately $56,016,000 or 12% in loans made
to independent funeral homes and $4,827,000, or 1%, in
miscellaneous loans.
As of December 31, 2007, loan balances were comprised of
1,313 loans with 843 obligors, resulting in an average balance
per loan of approximately $517,000 and an average balance per
obligor of approximately $805,000. As of December 31, 2006,
loan balances were comprised of 1,156 loans with 750 obligors,
resulting in an average balance per loan of $418,000 and average
balance per obligor of $644,000.
A majority of Aleritas loans are variable rate loans and
are based on the New York Prime rate (Prime) as
published in the Wall Street Journal. However, Aleritas has
fixed rates on approximately 1% of its portfolio. Typically the
interest rate adjusts daily based on Prime; however,
approximately 4% of Aleritas portfolio as of
December 31, 2007 adjusts annually based on Prime and an
immaterial amount of its loans adjust monthly based on Prime. As
of December 31, 2007, Aleritas variable loan
portfolio had a weighted average index rate of approximately
3.78% above Prime, compared to approximately 3.79% above Prime
as of December 31, 2006.
As of December 31, 2007 and 2006, the weighted average
seasoning period of the loans in Aleritas portfolio was
16 months and 14 months, respectively. As of
December 31, 2007, the weighted average months to maturity
or remaining term was 125 months, compared to
131 months as of December 31, 2006.
Aleritas mitigates credit risk by retaining industry consultants
and franchisors (Collateral Preservation Providers)
to provide certain collateral preservation services, including
assistance in the upfront analysis of a credit application,
assistance with due diligence activities, assisting in ongoing
surveillance of a borrowers
62
business and providing certain loss mitigation activities
associated with distressed loans. Loss mitigation activities
typically include marketing support, operational support,
management services and liquidation services. For these
collateral preservation services, Aleritas shares a portion of
the loan fee and interest income received on loan balances over
the life of the loans.
As loan balances increased during 2006 and 2007, Aleritas
correspondingly increased the number of Collateral Preservation
Providers that it utilizes to help mitigate credit exposure and
maintain credit quality. During the year ended December 31,
2007, Aleritas paid $5,750,000 in collateral preservation fees
to Collateral Preservation Providers, including Brooke Capital,
Brooke Brokerages subsidiary, CJD & Associates,
L.L.C., Brooke Capital Advisors, Inc. (formerly First Life
Brokerage, Inc.), all affiliates, and Marsh Berry &
Company, a non-affiliate, compared to $4,263,000 paid for the
year ended December 31, 2006. As of December 31, 2007,
Collateral Preservation Providers in which Aleritas has
contracted to purchase collateral preservation services included
Brooke Capital, Brooke Brokerage Corporations subsidiary,
CJD & Associates, LLC, and First Life Brokerage, Inc.
(Brooke Capital Advisors, Inc. as of February 2007), all
affiliates, and Marsh Berry & Company and Johnson
Consulting Group, non-affiliates. In some cases, these
affiliates may contract with unaffiliated third parties to
assist them in providing collateral preservation services.
In recent years, Aleritas results of operations have been
significantly impacted by the growth of its portfolio, the
expansion of its loan funding sources, the development of a
securitization model and the expansion of its lending programs.
The following table shows income and expenses (in thousands,
except percentages) for the years ended December 31, 2007,
2006 and 2005, and the percentage change from period to period.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
|
|
|
2006
|
|
|
|
|
|
|
Year Ended
|
|
|
% Increase
|
|
|
Year Ended
|
|
|
% Increase
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
(decrease)
|
|
|
December 31,
|
|
|
(decrease)
|
|
|
December 31,
|
|
|
|
2007
|
|
|
over 2006
|
|
|
2006
|
|
|
over 2005
|
|
|
2005
|
|
|
Operating revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
$
|
56,223
|
|
|
|
33
|
%
|
|
$
|
42,203
|
|
|
|
83
|
%
|
|
$
|
23,093
|
|
Participating interest expense
|
|
|
(32,362
|
)
|
|
|
37
|
|
|
|
(23,581
|
)
|
|
|
90
|
|
|
|
(12,432
|
)
|
Gain on sale of notes receivable
|
|
|
13,674
|
|
|
|
157
|
|
|
|
5,320
|
|
|
|
(13
|
)
|
|
|
6,110
|
|
Impairment loss
|
|
|
(5,517
|
)
|
|
|
1,577
|
|
|
|
(329
|
)
|
|
|
100
|
|
|
|
|
|
Other income
|
|
|
901
|
|
|
|
63
|
|
|
|
553
|
|
|
|
75
|
|
|
|
316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenues
|
|
|
32,919
|
|
|
|
36
|
|
|
|
24,166
|
|
|
|
41
|
|
|
|
17,087
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating interest expense
|
|
|
2,919
|
|
|
|
(7
|
)
|
|
|
3,125
|
|
|
|
63
|
|
|
|
1,920
|
|
Payroll expense
|
|
|
4,991
|
|
|
|
213
|
|
|
|
1,596
|
|
|
|
8
|
|
|
|
1,483
|
|
Amortization
|
|
|
1,466
|
|
|
|
67
|
|
|
|
876
|
|
|
|
(22
|
)
|
|
|
1,120
|
|
Other operating expenses
|
|
|
6,629
|
|
|
|
96
|
|
|
|
3,385
|
|
|
|
135
|
|
|
|
1,440
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
16,005
|
|
|
|
78
|
|
|
|
8,982
|
|
|
|
51
|
|
|
|
5,963
|
|
Income from operations
|
|
|
16,914
|
|
|
|
11
|
|
|
|
15,184
|
|
|
|
36
|
|
|
|
11,124
|
|
Interest expense
|
|
|
6,677
|
|
|
|
70
|
|
|
|
3,919
|
|
|
|
204
|
|
|
|
1,288
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
10,237
|
|
|
|
(9
|
)
|
|
|
11,265
|
|
|
|
15
|
|
|
|
9,836
|
|
Total assets (at period end)
|
|
$
|
264,943
|
|
|
|
4
|
%
|
|
$
|
254,228
|
|
|
|
163
|
%
|
|
$
|
76,629
|
|
Interest Income Aleritas typically sells most of the
loans it originates to funding institutions as loan
participations and to accredited investors as asset-backed
securities. Prior to either type of sale transaction, Aleritas
typically holds these loans on its balance sheet and earns
interest income during that time. After the loans are sold,
Aleritas continues to earn interest income from the retained
interests in these off-balance sheet loans. Interest income
increased primarily as a result of growth in Aleritas on
and off-balance sheet loan balances in 2007 and 2006.
63
Provision for Credit Losses A loan loss reserve of
$1,655,000 was established during 2007. This reserve, intended
to provide for losses inherent in loans held on the balance
sheet, was established because Aleritas now retains loans on its
balance sheet for up to twelve months, longer than the six to
nine months it has historically held loans. Also, as the
portfolio seasons, Aleritas is experiencing increased
delinquencies. At December 31, 2007, approximately
$13,301,000 in loan balances held on its balance sheet were more
than 60 days delinquent as compared to $1,931,000 in loan
balances more than 60 days delinquent at December 31,
2006
Participating Interest Expense A portion of the interest
income that Aleritas receives on its loans is paid out to the
holders of the participation interests and asset-backed
securities. Payments to these holders are accounted for as
participating interest expense, which is netted against interest
income in the consolidated statements of operations.
Participating interest expense increased primarily as a result
of the increase in participation interests and asset-backed
securities that were sold. Participation interest expense
represented approximately 58%, 56% and 54%, respectively, of
Aleritas interest income for the year ended
December 31, 2007, 2006 and 2005.
Gain on Sales of Notes Receivable When the sale of a loan
is classified as a true sale pursuant to the criteria
established by SFAS 140, gains or losses are recognized,
loans are removed from the balance sheet and residual assets are
recorded. Aleritas estimates the value of the residual assets by
estimating the present value of the expected future cash flows
from the interest and servicing spread, reduced by its estimate
of credit losses and note receivable prepayments. The interest
and servicing spread is the difference between the rate Aleritas
pays to participating lenders and investors and the rate
received from its borrowers. Over time, as Aleritas receives
cash from the payment of interest and servicing income, it
reduces the value of the residual asset by writing down the
interest asset and amortizing the servicing assets. Revenues
from gain on sales of notes receivable increased in 2007 as
compared to 2006 primarily because more notes receivable
off-balance sheet were sold during 2007. This largely resulted
from the sale of loans in connection with the off-balance sheet
facility provided by Fifth Third Bank during March 2007.
Revenues from gain on sales of notes receivable declined
slightly in 2006 as compared to 2005 primarily because more
loans were sold to qualifying special-purpose entities in 2005
than 2006, and these entities issued asset-backed securities.
Aleritas estimates the value of interest-only strip receivables,
servicing assets and interest-only strip receivables portion of
securities balances by calculating the present value of the
expected future cash flows from the interest and servicing
spread, reduced by an estimate of credit losses and note
receivable prepayments. The interest and servicing spread is the
difference between the rate on the loans sold and the rate paid
to participating lenders or the rate paid to investors and
lenders to qualifying special-purpose entities. Over time, as
cash is received from the payment of interest and servicing
income, the value of the residual asset is reduced by writing
down the interest asset and amortizing the servicing assets.
When the sale of a loan is not classified as a true sale
pursuant to the criteria established by SFAS 140, the sale
is classified as a secured borrowing, no gain on sale is
recognized, and the note receivable and the corresponding
payable under participation agreement remain on the balance
sheet.
In a true sale, there are three components of the gain on sale
of notes receivable: the gain associated with the over
collateralization benefit, the gain associated with the ongoing
servicing responsibilities, and the gain
64
associated with the interest income received. The gain on sale
of notes receivable and its three components are detailed below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
Net gain from securitizations
|
|
$
|
8,570
|
|
|
$
|
2,028
|
|
|
$
|
7,166
|
|
Net gain from true sale loan participations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-only strip receivable benefit
|
|
|
2,965
|
|
|
|
2,784
|
|
|
|
(457
|
)
|
Net gain from loan servicing
|
|
|
2,844
|
|
|
|
2,607
|
|
|
|
726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
|
14,379
|
|
|
|
7,419
|
|
|
|
7,435
|
|
Gains (losses) from related party loan sales
|
|
|
31
|
|
|
|
(10
|
)
|
|
|
24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of notes receivable
|
|
|
14,410
|
|
|
|
7,409
|
|
|
|
7,459
|
|
Less: Securitization fee expense
|
|
|
(736
|
)
|
|
|
(2,089
|
)
|
|
|
(1,349
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of notes receivable, net
|
|
$
|
13,674
|
|
|
$
|
5,320
|
|
|
$
|
6,110
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The first component of the gain on sale of notes receivable is
the gain on sale recorded associated with the over
collateralization benefit based on a present value calculation
of future expected cash flows from the retained portion of loans
sold, net of prepayment and credit loss assumptions.
Fluctuations in these gains, year-to-year, reflected the
changing volume of loans sold to qualifying special-purpose
entities. In addition, the spread for loans sold to qualifying
special-purpose entities increased from 3.56% in 2006 to 4.72%
in 2007.
The second component of the gain on sale of notes receivable is
the gain on sale recorded associated with the interest-only
strip receivable benefit based on a present value calculation of
future expected cash flows of the interest spread on the
underlying participation loans sold, net of prepayment and
credit loss assumptions. The spread associated with loan
participations increased from 2.24% in 2006 to 2.46% in 2007
since a greater proportion of loans sold as participations in
2007 were managing general agency and retail agency
non-franchise loans. These loan types have a wider spread than
retail agency franchise loans. The spread percentages above
exclude the spread associated with related party loans sold. The
increase in net gains from interest benefits during 2007 and
2006 was primarily the result of increased loans sold
off-balance sheet in both years.
The third component of the gain on sale of notes receivable is
the gain associated with the ongoing servicing responsibilities.
When the sale of a loan participation is accounted for as a true
sale, servicing responsibilities are retained for which Aleritas
typically receives annual servicing fees ranging from 0.25% to
1.375% of the outstanding balance. A gain or loss is recognized
immediately upon the sale of a loan participation based on
whether the annual servicing fees are greater or less than the
cost of servicing, which is estimated at 0.25% of the
outstanding loan balance. The gain or loss associated with loan
servicing is determined based on a present value calculation of
future cash flows from servicing the underlying loans, net of
servicing expenses and prepayment assumptions. The increase in
net gains from loan servicing benefits for both 2007 and 2006
was primarily the result of more loans sold as true sale loan
participations as a result of the growth of the loan portfolio.
Additionally, the loan servicing fee was increased by 0.125% at
the beginning of 2006.
When Aleritas sells loans to participating lenders that qualify
as true sales under SFAS 140, a gain on sale is recognized
when the note receivables are sold. When Aleritas sells notes
receivable to participating lenders, it typically retains
interest and servicing rights. The component of the gain on sale
of notes receivable to participating lenders is the gain on sale
Aleritas records associated with the interest-only strip
receivable and servicing assets, net of direct expenses, as
described below. Unlike loans sold to qualifying special-purpose
entities, Aleritas is the primary servicer of loans sold to
participating lenders and as such servicing assets and
liabilities are recorded.
When Aleritas sells loans to qualifying special-purpose entities
that qualify as true sales under SFAS 140, a gain on sale
is recognized when the note receivables are sold. When Aleritas
sells note receivables to
65
qualifying special-purpose entities, it typically retains
interest rights. The component of the gain on sale of notes
receivable to qualifying special-purpose entities is the gain on
sale recorded associated with the interest-only strip receivable
and retained interest benefit, net of direct expenses. Unlike
participation sales, in loans sold to qualifying special-purpose
entities an unaffiliated third-party is the servicer and
Aleritas is a secondary or sub-servicer. As such, no servicing
asset or liability is recorded.
When Aleritas sells its loans to special-purpose entities in
connection with securitizations, the net proceeds have
historically approximated 75% to 85% of the loan balances sold
to the special-purpose entity. Unlike participation sales, in
securitizations an unaffiliated third-party is the servicer and
Aleritas is a secondary or sub-servicer. No servicing asset or
liability is recorded. The remaining amount is the retained
interest (the over collateralization that is provided to enhance
the credit of the asset-backed securities) or the interest-only
strip receivable. The initial amount of this retained interest
has historically ranged from approximately 15% to 25%, with the
calculation varying depending on such factors as the type of
loans being securitized (e.g. retail insurance
agency franchise, retail insurance
agency non franchise, funeral home), the relative
size of principal balances of individual loans, state
concentrations, borrower concentrations and portfolio seasoning.
For example, in Aleritas securitization that closed in
July of 2006, loans with balances totaling $65,433,000 were sold
to a qualifying special-purpose entity. Net proceeds of
$52,346,000 were received by Aleritas (see footnote 2 to our
consolidated financial statements for the net proceeds
associated with Aleritas other securitizations). With
respect to loans sold as participations, the net proceeds
received are generally 100% of the principal balance of the
loans sold. In the event that Aleritas chooses to sell less than
an entire loan to a participating lender, the net proceeds are
generally 100% of the principal balance associated with the
portion of the loan sold. Although when loans are sold pursuant
to a true sale they are removed from the balance sheet, the fair
value of the interest only strip receivable retained, the fair
value of the difference between loans sold and securities issued
to an investor (in the case of a securitization) and the fair
value of cash reserves are recorded as the cash value of the
reserve account.
Gains (losses) from servicing and interest benefits are
typically non-cash gains (losses), as Aleritas receives cash
equal to the carrying value of the loans sold. A corresponding
adjustment has been made on the Statement of Cash Flows to
reconcile net income to net cash flows from operating
activities.
Gain-on-sale
accounting requires Aleritas to make assumptions regarding
prepayment speeds and credit losses for participated loans and
asset-backed securities. The performances of these loans are
monitored, and adjustments to these assumptions will be made if
necessary. Underlying assumptions used in the initial
determination of future cash flows on the participation loans
and asset-backed securities accounted for as sales include the
following:
|
|
|
|
|
|
|
Business Loans
|
|
|
|
(Fixed & Adjustable-Rate Stratum)
|
|
|
Prepayment speed*
|
|
|
12.00
|
%
|
Weighted average life (months)
|
|
|
138
|
|
Expected credit losses*
|
|
|
0.50
|
%
|
Discount Rate*
|
|
|
11.00
|
%
|
During the fourth quarter of 2005, the discount rate assumption
was changed from 8.50% to 11.00%. Several factors were
considered when determining the discount rate. As a starting
point for analyzing this assumption, a range of the risk-free
rate was used to determine a base discount rate. This base
discount rate was then adjusted for various risk characteristics
associated with the sold loans.
During the fourth quarter of 2007, the prepayment speed
assumption was changed from 10.00% to 12.00%.
The most significant impact from the sale of loan participations
and asset-backed securities has been the removal of loans from
Aleritas balance sheet that it continues to service. As of
December 31, 2007 and December 31, 2006, the balances
of those off-balance sheet assets totaled $541,948,000, or 80%
of its portfolio, and $319,125,000, or 66% of its portfolio,
respectively. These amounts exclude sales of related party
66
loans of $14,572,000 as of December 31, 2007 and $5,858,000
as of December 31, 2006. The increased level of off-balance
sheet assets is primarily the result of a larger loan portfolio
and the continued sale of loan participations and the sale of
loans to qualifying special-purpose entities including the Fifth
Third Bank facility established in March 2007.
Loan Servicing Assets and Liabilities When
Aleritas recognizes non-cash gains for the servicing benefits of
loan participation sales, it books that amount as a loan
servicing asset on its balance sheet. This amount is equal to
Aleritas estimate of the present value of future cash
flows resulting from the servicing spread. Aleritas recognizes
such assets only
when the income allocated to its servicing responsibilities
exceeds its cost of servicing, which Aleritas typically
estimates at 0.25% of the loan value being serviced. Components
of the servicing asset as of December 31, 2007 were as
follows (in thousands):
|
|
|
|
|
Estimated cash flows from loan servicing fees
|
|
$
|
11,361
|
|
Less:
|
|
|
|
|
Servicing Expense
|
|
|
(2,035
|
)
|
Discount to present value
|
|
|
(3,301
|
)
|
|
|
|
|
|
Carrying Value of Retained Servicing Interest in Loan
Participations
|
|
$
|
6,025
|
|
In connection with the recognition of non-cash losses for the
servicing liabilities of loan participation sales, the present
value of future cash flows was recorded as a servicing
liability. Components of the servicing liability as of
December 31, 2007 were as follows (in thousands):
|
|
|
|
|
Estimated cash flows from loan servicing fees
|
|
$
|
0
|
|
Less:
|
|
|
|
|
Servicing expense
|
|
|
51
|
|
Discount to present value
|
|
|
(35
|
)
|
|
|
|
|
|
Carrying Value of Retained Servicing Liability in Loan
Participations
|
|
$
|
16
|
|
Loan Participations-Interest-Only Strip Receivable Asset
To the extent that the difference between the rate paid by
Aleritas to participating lenders and the rate received from its
borrowers exceeds the maximum of 1.375% allocated to the
servicing benefit, Aleritas recognizes a non-cash asset, called
an Interest-only strip receivable asset, on its
balance sheet. This amount is equal to Aleritas estimate
of the present value of expected future cash flows resulting
from this interest spread, net of credit loss (to the extent
loans are sold to participating lenders with recourse to the
Company) and prepayment assumptions. Components of the interest
receivable asset as of December 31, 2007 were as follows
(in thousands):
|
|
|
|
|
Estimated cash flows from interest income
|
|
$
|
10,801
|
|
Less:
|
|
|
|
|
Estimated credit losses
|
|
|
(0
|
)
|
Discount to present value
|
|
|
(3,052
|
)
|
|
|
|
|
|
Carrying Value of Retained Interest in Loan Participations
|
|
$
|
7,749
|
|
Loans Sold to Qualifying Special-Purpose Entities
Interest-Only Strip Receivable Asset The terms of Aleritas
securitizations and off-balance-sheet bank debt require the
over-collateralization of the pool of loan assets that back the
securities issued to investors and off-balance-sheet debt
secured. Aleritas retains ownership of the
over-collateralization interests in loans sold, which is
included in its securities balances, and has historically
borrowed money from commercial banks to fund this investment.
The fair value of the over-collateralization interest in the
loans sold to qualifying special-purpose entities that have
issued asset-backed securities has been estimated at the par
value of the underlying loans less the asset-backed securities
sold. The fair value of the over-collateralization interest in
the loans sold to qualifying special-purpose entities that have
secured bank debt, is based on the present value of future
expected cash flows using managements best estimates of
key assumptions, credit losses (0.50% annually), prepayment
speed (12.00% annually) and
67
discount rates (11.00%) commensurate with the risks involved.
The fair value of the cash reserves has been estimated at the
cash value of the reserve account.
Additionally, Aleritas recognizes a non-cash gain from
subordinate interest spread in the loans sold, in which Aleritas
recognizes an interest-only strip receivable included within its
securities balances. The amount of gain or loss recorded on the
sale of notes receivable to qualifying special-purpose entities
depends in part on the previous carrying amount of the financial
assets involved in the transfer, allocated between the assets
sold and the assets retained based on their relative fair value
at the date of transfer. To initially obtain fair value of
retained interest-only strip receivable resulting from the sale
of notes receivable to qualifying special-purpose entities,
quoted market prices are used, if available. However, quotes are
generally not available for such retained residual assets.
Therefore, Aleritas typically estimates fair value for these
assets. The fair value of the interest-only strip receivables
retained is based on the present value of future expected cash
flows using managements best estimates of key assumptions,
credit losses (0.50% annually), prepayment speed (12.00%
annually) and discount rates (11.00%) commensurate with the
risks involved.
Although Aleritas does not provide recourse on the transferred
notes and is not obligated to repay amounts due to investors and
creditors of the qualifying special-purpose entities, its
retained interest assets are subject to loss, in part or in
full, in the event credit losses exceed initial and ongoing
management assumptions used in the fair market value
calculation. Additionally, a partial loss of retained assets
could occur in the event actual prepayments exceed
managements initial and ongoing assumptions used in the
fair market calculation.
The carrying values of securities, resulting from loan sale
activities to qualifying special-purpose entities were
$87,763,000 and $50,320,000 at December 31, 2007, and
December 31, 2006, respectively. As of December 31,
2007, these securities were comprised of $28,144,000 in
interest-only strip receivables, $58,769,000 in retained
over-collateralization interest in loans sold and $850,000 in
cash reserves. As of December 31, 2006, these securities
were comprised of $12,094,000 and interest-only strip
receivables, $37,003,000 in retained over-collateralization
interests in loans sold and $1,223,000 in cash reserves.
Securities balances increased at December 31, 2007 as
compared to December 31, 2006 primarily as a result of
selling more loans off balance sheet with the close of the Fifth
Third facility during the first quarter 2007. The securities are
subject to credit and prepayment risks on the transferred
financial assets.
Components of the interest receivable portion of securities as
of December 31, 2007 were as follows (in thousands):
|
|
|
|
|
Estimated cash flows from interest income
|
|
$
|
45,300
|
|
Less:
|
|
|
|
|
Estimated credit losses
|
|
|
(5,296
|
)
|
Discount to present value
|
|
|
(11,860
|
)
|
|
|
|
|
|
Carrying Value of Interest Receivable Portion of Securities
|
|
$
|
28,144
|
|
Other Income The increase in other income during 2007 and
2006 was primarily attributable to increased prepayment income
received on loans that prepaid prior to the scheduled maturity
date.
Other Operating Interest Expense Operating interest
expense decreased in 2007 primarily as a result of fewer loans
being held on the balance sheet as compared to 2006. This
reduction was primarily the result of using the off-balance
sheet facility from Fifth Third Bank which closed in March 2007
and replaced the previous on-balance sheet facility with Fifth
Third Bank. Aleritas retained more loans on its balance sheet in
2006 compared to 2005 due to increased utilization of lines of
credit, thus other operating interest expense rose in 2006
compared to 2005.
Management anticipates that this interest expense will increase
in the future because the off-balance sheet facility is nearing
capacity and the on-balance sheet facility was renegotiated in
2007 to lower its interest rate, making it more economical to
use.
Other Operating Expenses The increase in other operating
expenses in 2007 and 2006 is partially attributable to an
increase in fees paid to consultants for assistance in
monitoring borrower performance, consulting with borrowers and
otherwise assisting Aleritas in the preservation of collateral
and improvement of
68
borrower financial performance. Collateral preservation fees
increased $2,015,000, or 85%, to $4,372,000 for the year ended
December 31, 2007 from $2,357,000 for the year ended
December 31, 2006. Additionally, other operating expenses
increased due to a restricted stock grant expense of $2,174,000
for the year ended December 31, 2007.
Interest Expense Interest expense increased in 2007 and
2006 primarily as a result of increased bank debt and a private
placement debt offering in the fourth quarter of 2006, which was
incurred to fund the over-collateralization of the warehouse
facilities and securitizations, to retire bank debt with less
favorable repayment terms and to fund the loan portfolio growth.
Income Before Income Taxes Aleritas income before
income taxes decreased for the year ended December 31, 2007
compared to 2006 primarily because of prepayment rates exceeding
assumptions and an impairment loss was recorded.
Loan Quality For the year ended December 31, 2007
and 2006, $3,194,000 and $525,000, respectively, in credit
losses occurred on loans in our portfolio. Of these credit
losses, for the year ended December 31, 2007, $1,893,000
were associated with on-balance sheet loans, $1,347,000
associated with off-balance sheet loans which have been
securitized and $0 associated with off-balance sheet loans which
have been sold to participating lenders. As the loan tranche
that Aleritas holds in the securitized loans is subordinate to
the asset-backed security investors, it did realize a write-down
of its securities balance as a result of the credit losses in
the securitized loans. Of the credit losses realized by Aleritas
as of December 31, 2007, other than the establishment of a
reserve for credit losses of $1,655,000, 87% were associated
with retail agency loans to franchisees of Brooke Capital,
approximately 10% were associated with retail agency loans that
are not franchisees of Brooke Capital, and the remainder were
associated with loans to funeral homes. Credit losses incurred
increased in 2007 compared to the prior years due to an increase
in the size of the loan portfolio and greater seasoning of the
loans in the portfolio. Additionally, Aleritas is beginning to
experience the impact of Brooke Capitals plan to reduce
its expenses associated with rehabilitating poorly performing
franchisees, resulting in credit losses on some of these
agencies.
At December 31, 2007 and December 31, 2006,
$22,542,000 and $2,291,000, respectively, loan balances were
delinquent 60 days or more. Of these delinquent loans as of
December 31, 2007, $13,301,000 were on-balance sheet loans,
$7,343,000 were off-balance sheet loans which have been sold to
participating lenders and $1,898,000 were of-balance sheet loans
sold in securitizations. Of these delinquent loans as of
December 31, 2007, 91% were associated with retail agency
loans to franchisees of Brooke Capital and 9% were associated
with independent funeral home owners. More specifically, as of
December 31, $16,993,000 of delinquent loans were
associated with loans made to start up franchisees (which
typically carry a loan term of eight months) of Brooke Franchise
as compared to $955,000 at December 31, 2006. These start
up franchise loans mostly represent franchisees that did not
meet the required commission threshold in order to quality for a
longer amortizing franchise loan. The increase in delinquencies
associated with these loans is primarily attributable to the
significant increase in start up loans that reached loan
maturity during the third quarter of 2007 as compared to prior
periods. As a result of this significant increase in start up
franchise loan delinquencies, Aleritas has restricted the
funding of start up franchise loans associated with non
peer-to-peer financing transactions until these delinquencies
are significantly reduced or eliminated.
Aleritas believes one important factor which has resulted in
favorable credit performance for the Company, its participating
lenders and investors, results from the cash management feature
imposed by Aleritas on its retail agency borrowers, which
represents approximately 64% of on and off-balance sheet loans
at December 31, 2007, excluding related party loans. Under
this cash management feature, debt servicing associated with
these loans are typically submitted directly to Aleritas from
insurance companies or deducted from commissions received by
Brooke Capital prior to payment of commissions to the borrower
and most other creditors. Aleritas believes that credit problems
associated with retail agency loans are more likely to be
identified when it monitors borrower revenues on a monthly or
quarterly basis rather than by monitoring Aleritas loan
delinquencies.
Aleritas believes another important factor which has resulted in
favorable credit performance for Aleritas, its participating
lender and investors, is utilization of Collateral Preservation
Providers to perform collateral
69
preservation services. These services assist the lender in
monitoring borrower performance, advising borrowers and
otherwise assisting Aleritas in the preservation of collateral
and improvement of borrower financial performance.
The level of credit losses and payment delinquencies increased
during 2006 and 2007. Aleritas believes that this increase is
primarily attributable to increased strain placed on its
borrowers resulting from conditions in which Aleritas had little
or no control, such as increasing interest rates and a softening
premium insurance market. Many of its borrowers are primarily
engaged in insurance agency and brokerage activities and derive
revenues from commissions paid by insurance companies, which
commissions are based in large part on the amount of premiums
paid by their customers to such insurance companies. Premium
rates are determined by insurers based on a fluctuating market.
Historically, property and casualty insurance premiums have been
cyclical in nature, characterized by periods of severe price
competition and excess underwriting capacity, or soft markets,
which generally have an adverse effect upon the amount of
commissions earned by Aleritas insurance agency borrowers,
followed by periods of high premium rates and shortages of
underwriting capacity, or hard markets. The current insurance
market generally may be characterized as soft, with
a flattening or decreasing of premiums in most lines of
insurance. Aleritas expects increased levels of payment
delinquencies and credit loss for Aleritas, its participating
lenders and investors as the full impact of these market
conditions are felt by its borrowers.
As a result of the challenging insurance market and increasing
interest rate environment of the last several years, Collateral
Preservation Providers have provided increased levels of
collateral preservation and loss mitigation support. If
conditions persist, Collateral Preservation Providers may demand
increased collateral preservation fees in exchange for providing
additional collateral preservation support or rehabilitation
services during these challenging market conditions, which could
impact Aleritas level of collateral preservation expense
in the future. Additionally, collateral preservation providers
may be less inclined to provide rehabilitation support of a
struggling borrower business and more inclined to liquidate
collateral associated with struggling borrowers, which could
impact payment delinquencies, defaults and credit losses. If the
latter occurs, Aleritas expects increased levels of payment
delinquencies and credit losses for Aleritas, and purchasers of
its loans.
On loans sold to qualifying special purpose entities in which
Aleritas retains over-collateralization interest in loans sold
and the loan participations sold with recourse, the 0.50% credit
loss assumption used to calculate retained interest reduced
Aleritas expected retained interest associated with these
loans by approximately $5,296,000 and $3,278,000 as of
December 31, 2007 and 2006 to allow for credit losses,
which also reduced the amount of gain on sale revenue recognized
at the time of each loan sale and resulted in a reduction of the
carrying value of the corresponding asset on Aleritas
balance sheet.
On loans held on Aleritas balance sheet, a loan loss
reserve of $1,655,000, which equates to approximately 1.2% of
the $136.3 million in on-balance-sheet loans, was
established during 2007. This reserve, intended to provide for
losses inherent in loans held on the balance sheet, was
established because Aleritas now retains loans on its balance
sheet for up to twelve months, longer than the six to nine
months it has historically held loans. Also, the Company
experienced an increase in delinquencies of its loans held on
balance sheet during 2007 as compared to prior periods.
Perhaps a greater risk to Aleritas is the indirect exposure to
credit losses that may be incurred by participating lenders,
loan pool investors and warehouse loan providers. In those cases
in which Aleritas does not bear direct exposure to credit loss,
if losses by participating lenders, loan pool investors and
warehouse loan providers reach unacceptable levels, then
Aleritas may not be able to sell or fund loans in the future.
Aleritas business model requires access to funding sources
to originate new loans, so the inability to sell loans would
have a significant adverse effect on Aleritas.
70
Corporate
Financial information not allocated to a reportable segment and
relating primarily to Brooke Corporation (parent only), The DB
Group, Ltd. and DB Indemnity, Ltd. is as follows (in thousands,
except percentages).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
|
|
|
2006
|
|
|
|
|
|
|
Year Ended
|
|
|
% Increase
|
|
|
Year Ended
|
|
|
% Increase
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
(decrease)
|
|
|
December 31,
|
|
|
(decrease)
|
|
|
December 31,
|
|
|
|
2007
|
|
|
over 2006
|
|
|
2006
|
|
|
over 2005
|
|
|
2005
|
|
|
Operating Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance premiums earned
|
|
$
|
1,173
|
|
|
|
36
|
|
|
$
|
861
|
|
|
|
(9
|
)
|
|
$
|
945
|
|
Interest income
|
|
|
769
|
|
|
|
33
|
|
|
|
577
|
|
|
|
(41
|
)
|
|
|
304
|
|
Other income
|
|
|
237
|
|
|
|
(82
|
)
|
|
|
1,293
|
|
|
|
|
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenues
|
|
|
2,179
|
|
|
|
(20
|
)
|
|
|
2,731
|
|
|
|
119
|
|
|
|
1,246
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll expense
|
|
|
2,612
|
|
|
|
(22
|
)
|
|
|
3,339
|
|
|
|
(14
|
)
|
|
|
3,865
|
|
Depreciation and amortization
|
|
|
726
|
|
|
|
(33
|
)
|
|
|
1,081
|
|
|
|
50
|
|
|
|
723
|
|
Insurance loss and loss expense
|
|
|
1,076
|
|
|
|
76
|
|
|
|
610
|
|
|
|
|
|
|
|
(60
|
)
|
Other operating interest expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(100
|
)
|
|
|
202
|
|
Other operating expenses
|
|
|
6,495
|
|
|
|
|
|
|
|
(1,417
|
)
|
|
|
17
|
|
|
|
(1,698
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
10,909
|
|
|
|
202
|
|
|
|
3,613
|
|
|
|
19
|
|
|
|
3,032
|
|
Income from operations
|
|
|
(8,730
|
)
|
|
|
(890
|
)
|
|
|
(882
|
)
|
|
|
51
|
|
|
|
(1,786
|
)
|
Interest expense
|
|
|
2,724
|
|
|
|
141
|
|
|
|
1,132
|
|
|
|
(13
|
)
|
|
|
1,307
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
$
|
(11,454
|
)
|
|
|
(469
|
)%
|
|
$
|
(2,014
|
)
|
|
|
35
|
|
|
$
|
(3,093
|
)
|
Total assets (at period end)
|
|
$
|
102,163
|
|
|
|
36
|
%
|
|
$
|
74,865
|
|
|
|
39
|
|
|
$
|
53,984
|
|
Shared Services Fees An internal allocation of legal,
accounting, human resources, information technology and
facilities management expenses is made to each of the four
reportable segments based on our estimate of usage. These shared
services fees totaled $5,190,000, $8,400,000 and $7,020,000,
respectively, in 2007, 2006 and 2005, and are recorded as a
reduction of other operating expenses. As a result of Aleritas
and Brooke Capital becoming separate public companies during
2007, shared services fees are expected to be significantly less
in 2008.
Other Operating Expenses Other operating expenses
increased significantly in 2007 as a result of a $3,210,000
reduction in shared services fees, which are recorded as a
reduction of other operating expenses, and our guaranty of
franchise receivables balances to Brooke Capital when Brooke
Franchise merged into Brooke Capital in November 2007.
The DB Group, Ltd. The DB Group insures a portion of the
professional insurance agents liability exposure of Brooke
Capital, its affiliated companies and its franchisees and had a
policy in force on December 31, 2007 that provided
$5,000,000 of excess professional liability coverage. In 2007
and 2006, respectively, DB Group recorded total revenues of
$292,000 and $327,000 and total operating expenses of $96,000
and $112,000, resulting in income before income taxes of
$196,000 and $215,000. Prior to January 1, 2006, DB Group
results were recorded and discussed in the brokerage segment. DB
Group has not established reserves for claims.
DB Indemnity, Ltd. DB Indemnity issues financial
guarantee policies to Aleritas and had policies in force on
December 31, 2007 covering principal loan balances totaling
$257,041,000. In 2007 and 2006, respectively, DB Indemnity
recorded total revenues of $1,471,000 and $934,000 and total
operating expenses of $1,148,000 and $672,000, resulting in
income before income taxes of $323,000 and $262,000. For the
year ended December 31, 2007 and 2006, respectively, DB
Indemnity incurred $826,000 and $260,000 in claims or loss
expense. Based on information received from Aleritas, DB
Indemnitys IBNR reserve for claims was $600,000 and
$350,000, respectively, on December 31, 2007 and 2006. If
premium rates are established at
71
proper levels, then over a long-term period, DB Indemnity
expects the amount of claims expense incurred to be
approximately the same as the amount of premium revenue recorded.
Future claims are expected to increase because some borrowers
are experiencing financial stress, partially from a reduction of
commission revenues resulting from reduction of premium rates by
insurance companies. Aleritas has relied on Brooke Capital to
assist in collateral preservation and the rehabilitation of
problem borrowers. As Aleritas and Brooke Capital become
increasingly independent of Brooke Corporation and each other,
claims may also increase in the future if Brooke Capital does
not continue the same level of assistance.
DB Indemnity issues financial guaranty policies exclusively for
the benefit of Aleritas. As a result of the Aleritas merger, our
ownership interest in Aleritas was significantly reduced but our
interest in DB Indemnity was not correspondingly reduced. As
such, we have changed the underwriting and pricing of DB
Indemnity financial guarantee policies so that the minority
shareholders of Aleritas do not receive extra benefits at the
expense of our shareholders. Prior to the Aleritas merger,
Aleritas primarily controlled policy underwriting by authorizing
the issuance of policies on loans that complied with its
internal loan policy. Subsequent to the Aleritas merger, we have
assumed primary responsibility for policy underwriting and we
now individually underwrite each policy. We have also increased
premiums to help ensure that premium revenues are sufficient to
pay claims expense.
Liquidity
and Capital Resources
Our cash and cash equivalents were $5,158,000, $21,203,000 and
$12,321,000 as of December 31, 2007, 2006 and 2005,
respectively. Our current ratios (current assets to current
liabilities) were 1.53, 1.44 and 2.08, respectively, at
December 31, 2007, 2006 and 2005, respectively. Current
assets exceeded current liabilities by substantially more in
2006 than in 2005; however, the corresponding current ratio
decreased because the amounts of total current assets and total
current liabilities increased.
Our cash and cash equivalents decreased a total of $16,045,000
from December 31, 2006 to December 31, 2007 primarily
as a result of an increase in notes and account receivable along
with increase in payments on debt. During 2007, net cash of
$10,252,000 was provided by operating activities, which resulted
primarily from a $16,147,000 decrease in notes receivables
retained by our finance subsidiary prior to loan sale or
securitization. Net cash of $10,675,000 was used in investing
activities, which resulted primarily from our finance
subsidiarys investment in securities from securitizations.
Net cash of $15,622,000 was used in financing activities, which
resulted primarily from net payments on debt of $25,062,000.
Our cash and cash equivalents increased a total of $8,882,000
from December 31, 2005 to December 31, 2006. During
2006, net cash of $100,887,000 was used in operating activities,
which resulted primarily from a $130,727,000 increase in notes
receivables by our finance subsidiary prior to loan sale or
securitization. Net cash of $25,002,000 was used in investing
activities, which resulted primarily from a $13,312,000 purchase
in July 2006 of subordinate investment interest in securitized
loan pools. Net cash of $134,771,000 was provided by financing
activities, which resulted primarily from an issuance of long
term-debt.
Brooke Corporation We have transitioned from primarily
holding wholly-owned, privately-held subsidiaries to primarily
holding partially-owned, publicly-traded subsidiaries (Aleritas
and Brooke Capital). Our future primary source of revenues will
likely be the sale of stock in our public company subsidiaries
because revenues from shared services fees, income tax sharing
arrangements and dividends previously received from our private
company subsidiaries will decrease significantly. As a result of
lock-up
provisions in the Aleritas and Brooke Capital merger agreements,
we cannot sell shares of Brooke Capital until May 2008 and
cannot sell shares of Aleritas until July 2008. Therefore, until
the lock-up
periods expire, Brooke Corporation may issue debt to pay
corporate expenses and dividends. Disruption of the stock or
credit markets may prohibit us from selling Aleritas or Brooke
Capital stock or from issuing debt until stock is sold. After
the lock periods expire, we believe that revenues from the sale
of stock in our public company subsidiaries will be sufficient
to offset decreases in other sources of revenues and that the
combined sources of revenues will be sufficient to fund our
normal operations and pay our corporate expenses, income taxes
and dividends.
72
Brooke Capital Brooke Capital is listed on the American
Stock Exchange and has responsibility for meeting its
requirements for capital without our assistance. Brooke Capital
plans to expand Delta Plus non-standard auto insurance
company activities which may require additional capital.
However, Brooke Capital does not intend to rely on additional
equity capital investments from us and is exploring strategic
alternatives, including soliciting capital investments from
other investors and the sale of assets.
Aleritas Aleritas is traded on the over-the-counter
bulletin board market and has responsibility for meeting its
requirements for capital without assistance from us.
Aleritas lending activities have been funded primarily
through loan participation sales, loan sales to qualifying
special-purpose entities, on-balance-sheet bank lines of credit
and private placement debt offerings. To fund anticipated loan
growth, additional common equity, or alternative types of
equity, may be required to improve capital-to-asset ratios, fund
collateral margin requirements of bank lines of credit, fund
increases in loan inventory or fund purchases of securities
associated with loans sold to qualifying special-purpose
entities. However, Aleritas does not intend to rely on
additional equity capital investments from us and has solicited
capital investments from other investors.
Brooke Bancshares We contributed $10,000,000 to Brooke
Bancshares equity in January 2007 to fund the purchase of
Brooke Savings Bank (formerly Generations Bank). Brooke Savings
Bank acquired a banker agent network in January, 2008 that
significantly increased Brooke Savings Bank assets and which
required an additional $5,000,000 capital contribution which was
funded by issuance of debt by Brooke Bancshares. We have
committed to the Office of Thrift Supervision that we will
ensure that Brooke Savings Bank meets certain minimum capital
standards and additional capital contributions from us may be
required for this purpose. Brooke Bancshares and Brooke Capital
mutually agreed to terminate the previously announced agreement
for Brooke Capital to acquire Brooke Savings Bank because part
of the rationale for the proposed acquisition was negated by the
merger of Brooke Franchise into Brooke Capital.
Subject to the above uncertainties, we believe that our existing
cash, cash equivalents and funds generated from operating,
investing and financing activities will be sufficient to satisfy
our normal financial needs. Additionally, subject to the above,
we believe that funds generated from future operating, investing
and financing activities will be sufficient to satisfy our
future financing needs, including the required annual principal
payments of our long-term debt and any future tax liabilities.
Capital
Commitments
The following summarizes our contractual obligations as of
December 31, 2007 and the effect those obligations are
expected to have on our liquidity and cash flow in future
periods (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Due by Period
|
|
|
|
|
|
|
Less than
|
|
|
1 to 3
|
|
|
3 to 5
|
|
|
More than
|
|
Contractual Obligations
|
|
Total
|
|
|
1 year
|
|
|
years
|
|
|
years
|
|
|
5 years
|
|
|
Short-term borrowings
|
|
$
|
43,536
|
|
|
$
|
43,536
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Long-term debt
|
|
|
113,477
|
|
|
|
52,465
|
|
|
|
13,024
|
|
|
|
12,077
|
|
|
|
35,911
|
|
Interest payments*
|
|
|
46,207
|
|
|
|
13,132
|
|
|
|
15,199
|
|
|
|
9,911
|
|
|
|
7,965
|
|
Operating leases (facilities)
|
|
|
32,159
|
|
|
|
13,579
|
|
|
|
15,435
|
|
|
|
2,978
|
|
|
|
167
|
|
Future annuity and policy benefits
|
|
|
25,996
|
|
|
|
2,276
|
|
|
|
5,178
|
|
|
|
5,930
|
|
|
|
12,612
|
|
Capital leases (facilities)
|
|
|
435
|
|
|
|
90
|
|
|
|
190
|
|
|
|
155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
261,810
|
|
|
$
|
125,078
|
|
|
$
|
49,026
|
|
|
$
|
31,051
|
|
|
$
|
56,655
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
Includes interest on short-term and long-term borrowings. For
additional information on the debt associated with these
interest payments see footnotes 4 and 5 to our consolidated
financial statements. |
Our principal capital commitments consist of bank lines of
credit, term loans, deferred payments to business sellers and
obligations under leases for our facilities. We have entered
into enforceable, legally binding agreements that specify all
significant terms with respect to the contractual commitment
amounts in the table above.
73
Critical
Accounting Policies
Our established accounting policies are summarized in footnotes
1 and 2 to our consolidated financial statements for the years
ended December 31, 2007, 2006 and 2005. As part of our
oversight responsibilities, we continually evaluate the
propriety of our accounting methods as new events occur. We
believe that our policies are applied in a manner that is
intended to provide the user of our financial statements with a
current, accurate and complete presentation of information in
accordance with generally accepted accounting principles.
We believe that the following accounting policies are critical.
These accounting policies are more fully explained in the
referenced footnote 1 to our consolidated financial statements
for the years ended December 31, 2007, 2006 and 2005.
The preparation of our financial statements requires us to make
estimates and judgments that affect the reported amounts of our
assets, liabilities, revenues and expenses. The following
discussions summarize how we identify critical accounting
estimates, the historical accuracy of these estimates,
sensitivity to changes in key assumptions, and the likelihood of
changes in the future. The following discussions also indicate
the uncertainties in applying these critical accounting
estimates and the related variability that is likely to result
in 2008.
Franchisees Share of Undistributed
Commissions We are obligated to pay franchisees a
share of all commissions we receive. Prior to allocation of
commissions to a specific policy, we cannot identify the policy
owner and do not know the corresponding share (percentage) of
commissions to be paid. We estimate the franchisees share
of commissions to determine the approximate amount of
undistributed commissions that we owe to franchisees.
An estimate of franchisees shares of undistributed
commissions is made based on historical rates of commission
payout, managements experience and the trends in actual
and forecasted commission payout rates. Although commission
payout rates will vary, we do not expect significant variances
from year to year. We regularly analyze and, if necessary,
immediately change the estimated commission payout rates based
on the actual average commission payout rates. The commission
payout rate used in 2007 to estimate franchisees share of
undistributed commissions was 85% and the actual average
commission payout rate to franchisees (net of profit sharing
commissions) was 79% for the year ended December 31, 2007.
We believe that these estimates will not change substantially
during 2008.
Reserve for Doubtful Accounts Our allowance
for doubtful accounts is comprised primarily of allowance for
estimated losses related to amounts owed to us by franchisees
for short-term credit advances, which are recorded as monthly
statement balances, and longer-term credit advances, which are
recorded as non-statement balances. Losses from advances to
franchisees are estimated by analyzing all advances recorded to
franchise statements that had not been repaid within the
previous four months; all advances recorded as non-statement
balances for producers who are in the first three months of
development, total franchise statement balances; total
non-statement balances; historical loss rates; loss rate trends;
potential for recoveries; and managements experience. Loss
rates will vary and significant growth in our franchise network
could accelerate those variances. The effect of any such
variances can be significant. The estimated allowance for
doubtful accounts as of December 31, 2007 was $1,114,000.
The estimated allowance was approximately 24% of the actual
amount of losses from advances made to franchisees for the year
ended December 31, 2007, approximately 6% of the actual
total combined franchise statement and non-statement balances as
of December 31, 2007, and approximately 12% of the actual
combined advances recorded to franchise statements that had not
been repaid during the year period ended December 31, 2007
and recorded as non-statement balances for producers in the
first three months of development.
Reserves for Insurance Claims Reserves for
Insurance Claims are comprised of amounts set aside for claims
on DB Indemnity, Ltd. insurance policies. DB Indemnity is a
captive insurance company that issues financial guaranty
policies covering loans originated by Aleritas. Reserves for
claims on DB Indemnity insurance policies are estimated by
analyzing historical claim payments, the amount delinquent
loans, the amount of loans in which default has been declared,
the amount of loans in which an obligors business
74
revenues have experienced a significant decline resulting in
inadequate repayment ability
and/or
collateral support, the amount of loans in which material change
in an obligors or guarantors financial condition has
occurred or is expected to occur, the amount of start up
franchise loans that have matured and the borrower has not
achieved the required minimum monthly commission benchmark, and
managements experience. Claim payments will vary and
significant growth in the issuance of financial guaranty
insurance policies or changes in policy underwriting could
accelerate those variances. The effect of any such variances can
be significant. The estimated reserve for insurance claims as of
December 31, 2007 was $600,000. For the years ended
December 31, 2007 and 2006, DB Indemnity incurred $826,000
and $260,000, respectively in claims or loss expense. No prior
claims or loss expense were incurred since beginning operations
in 2003.
The Company has also established an allowance of $7,840,000 at
December 31, 2007, for losses on property and casualty
insurance policies issued by Traders Insurance Company.
Discount, Prepayment and Credit Loss Rates Used to Record
Loan Participation Sales and Loan Sales to Qualifying
Special-Purpose Entities We regularly sell the
loans that we originate to banks, finance companies and
qualifying special-purpose entities. Accounting for the sale of
these loans and the subsequent tests for impairment are
summarized in footnote 2 to our consolidated financial
statements for the years ended December 31, 2007, 2006 and
2005.
Loan participations and the sale of loans to qualifying
special-purpose entities represent the transfer of notes
receivable, by sale, to participating lenders or qualifying
special-purpose entities. The fair value of retained interests
and servicing assets resulting from the transferred loans are
recorded in accordance with SFAS 140. Most of our loans are
adjustable rate loans. When we sell notes receivable to
qualifying special-purpose entities, it retains all
over-collateralization interest in loans sold and cash reserves.
The fair value of the over-collateralization interests in loans
sold to qualifying special purpose entities that have issued
asset-backed securities has been estimated at the par value
(carrying value) of the underlying loans less the asset-backed
securities sold. The fair value of the over-collateralization
interests in loans sold to qualifying special purpose entities
that have secured bank debt is based on the present value of
future expected cash flows using managements best
estimates of key assumptions, which at December 31, 2007,
were: credit losses (0.50% annually), prepayment speed (12.00%
annually) and discount rate (11.00%) commensurate with the risk
involved. The fair value of the cash reserves is estimated at
the cash value of the reserve account.
These assumptions regarding discount rate, prepayment rate and
credit loss are based on historical comparisons,
managements experience and the trends in actual and
forecasted portfolio prepayment speeds, portfolio credit losses,
risk-free interest rates and market interest rates. The accuracy
of these assumptions is monitored and changes made as necessary.
It is important to note that our loan portfolio experienced an
annualized prepayment rate of 12.9% over the past twelve months.
Management believes that this increase during 2007 is directly
attributable to market conditions which are cyclical such as the
softening insurance marketplace and the increasing interest rate
environment. The prepayment assumption determined by management
is an average annual rate over the life of our portfolio.
Management believes that during the remaining term of this
portfolio, several cycles are likely to occur which could
increase or decrease actual prepayment rates; however, due to
recent prepayment and interest rate trends, the prepayment rate
assumption was increased from 10% to 12% annually in 2007s
fourth quarter. Shorter-term swings in prepayment rates
typically occur because of cycles within a marketplace, such as
a softening and hardening of the insurance marketplace, changes
in the death care rate for funeral homes and changes in the
variable interest rate loans from key index rate changes. Longer
term increases in prepayment rates typically result from
long-term deterioration of the marketplace or increased lending
competition.
We tested retained interests for impairment as of
December 31, 2007. The securitized pools of loans
experienced an increase in the prepayment rate, and as a result,
management determined that an other than temporary
impairment occurred. An impairment loss of $778,000 was recorded
for the year then ended. During 2006 the securitized pools of
loans experienced an increase in the prepayment rate as well and
an impairment loss of $329,000 was recorded for the year. The
effect of variances in the assumptions can be significant and
the impact of changes in these estimates is discussed in
Note 3 to the Consolidated Financial Statements in
Item 8 of this
Form 10-K.
75
Subsequent to the initial calculation of the fair value of
retained interest, we utilize a fair market methodology to
determine the ongoing fair market value of the retained
interest. Ongoing fair value is calculated using the then
current outstanding principal of the transferred notes
receivable and the outstanding balances due unaffiliated
purchasers, which are reflective of credit losses and
prepayments prior to the fair value recalculation. The rates of
write down of the retained interest are based on the current
interest revenue stream. This revenue stream is based on the
loan balances at the date the impairment test is completed,
which will include all prepayments on loans and any credit
losses for those loans. However, due to the impairment of the
collateral supporting certain loans an additional impairment
loss of $4,739,000 was recorded which reduced the securities
balance.
As of December 31, 2007 and 2006, as a result of the above
mentioned increased payment speeds and reduction in collateral
value, the fair value of the retained interests declined
resulting in the impairment losses noted above. No impairment
was recognized in 2005. The total impairment losses above
represented 1.0%, 0.1% and 0.0% of the off-balance sheet loans
as of December 31, 2007, 2006 and 2005, respectively.
Provision for Credit Losses Our credit loss
exposure is limited to on-balance sheet loans (other than loans
sold to warehouse qualifying special-purpose entities which are
classified as on-balance sheet) and the our retained interest in
loans that are sold to qualifying special-purpose entities that
have issued asset-backed securities or off-balance sheet bank
debt. A credit loss assumption is inherent in the calculations
of retained interest-only strip receivables resulting from loans
that are sold. Historically, no reserve for credit losses had
been made for on-balance sheet loans held in inventory for
eventual sale for two reasons. First, these loans were typically
held for six to nine months before being sold to investors and,
therefore, had a short-term exposure to loss. Second,
commissions received by Brooke Capital, are typically
distributed to Aleritas for loan payments prior to distribution
of commissions to the franchisee borrower and most other
creditors.
However, given the rapid growth that we have experienced over
the past two years, the seasoning of the loan portfolio, an
increase in delinquencies of on-balance sheet loans and
managements expectation that loans will be held longer
than previously (for nine to twelve months) before being sold;
we established a reserve for potential loan losses on the
on-balance sheet loans in the third quarter of 2007. The reserve
for credit losses includes two key components: (1) loans
that are impaired under SFAS No. 114,
Accounting by Creditors for Impairment of a
Loan an amendment of FASB Statements No. 5 and
15 and (2) reserves for estimated losses inherent
in the rest of the portfolio based upon historical and projected
credit risk. A reserve of $1,655,000 was established with an
offsetting charge to credit loss expense. Management will
evaluate the adequacy of the reserve on an ongoing basis in the
future utilizing the credit metrics underlying the reserve.
Amortization and Useful Lives We acquire
insurance agencies and other businesses that we intend to hold
for more than one year. We record these acquisitions as
Amortizable intangible assets. Accounting for Amortizable
intangible assets, and the subsequent tests for impairment are
summarized in footnote 1(g) to our consolidated financial
statements for the years ended December 31, 2007 and 2006.
The rates of amortization of Amortizable intangible assets are
based on our estimate of the useful lives of the renewal rights
of customer and insurance contracts purchased. We estimate the
useful lives of these assets based on historical renewal rights
information, managements experience, industry standards,
and trends in actual and forecasted commission payout rates. The
rates of amortization are calculated on an accelerated method
(150% declining balance) based on a
15-year
life. As of December 31, 2007, we tested Amortizable
intangible assets for impairment and the resulting analysis
indicated that our assumptions were historically accurate and
that the useful lives of these assets exceeded the amortization
rate. The Amortizable intangible assets have a relatively stable
life and unless unforeseen circumstances occur, the life is not
expected to change in the foreseeable future. Because of the
relatively large remaining asset balance, changes in our
estimates could significantly impact our results.
The rates of amortization of servicing assets are based on our
estimate of repayment rates, and the resulting estimated
maturity dates, of the loans that we service. Loan repayment
rates are determined using assumptions about credit losses,
prepayment speed and discount rates as outlined in the
discussion above about the fair values of servicing assets. As
of December 31, 2007, an analysis of prepayment speeds and
credit losses indicated that our assumptions were historically
accurate and the maturity date estimates were reasonable.
Although significant changes in estimates are not expected,
because of the relatively large
76
remaining asset balance, changes in our estimates that
significantly shorten the estimated maturity dates could
significantly impact our results.
Loan Origination Expenses Aleritas typically
sells loans soon after origination and retains responsibility
for loan servicing. Loan origination fees charged to borrowers
are offset against loan origination expenses incurred during the
underwriting and placement of loans and are, therefore, not
recorded as revenues. If in the event loan originations fees
exceed direct loan origination expenses, the excess will be
reported as income. Loan origination fees reimburse Aleritas for
cash outflows associated with the up-front issuance costs such
as financial guaranty policy premiums, travel expenses for
location inspections or meetings with borrowers, and placement
of the loans to outside investors.
Income Tax Expense An estimate of income tax
expense is based primarily on historical rates of actual income
tax payments. The estimated effective income tax rate used in
2007 to calculate income tax expense was 38%. Although not
expected, significant changes in our estimated tax rate could
significantly impact our results. We believe this estimate will
not change significantly during 2008.
Revenue Recognition Policies Revenue
recognition is summarized in footnote 1(e) to our consolidated
financial statements for the years ended December 31, 2007
and 2006.
With respect to the previously described critical accounting
policies, we believe that the application of judgments and
assumptions is consistently applied and produces financial
information which fairly depicts the results of operations for
all years presented.
Off
Balance Sheet Arrangements
As part of our ongoing operations, we make loans to franchisees
and others to fund purchases or start ups of insurance agencies
or funeral homes or ongoing working capital needs. We engage in
the sale of loan participation interests in individual loans to
banks and finance companies and the securitization of pools of
insurance agency loans. These typically meet the requirements of
true sales as outlined in FAS 140, Accounting for
Transfers and Servicing of Financial Assets and Extinguishment
of Liabilities. The sale of loan participations and
loan securitizations has resulted in the removal of a
significant amount of loans from our balance sheet. The loan
sales enable us to:
|
|
|
|
|
Reduce our capital investment in our financing subsidiary;
|
|
|
|
Reduce credit risk by removing loans from the balance sheet;
|
|
|
|
Recognize gains on sales of loans; and
|
|
|
|
Fund additional loans.
|
Even when loans are removed from the balance sheet, however,
some risk is retained with respect to those loans that are sold
with recourse and the over-collateralized portion of securitized
loan pools. See Retained Securities and Loans
Sold with Recourse, below. Credit losses associated with
recourse notes, retained interest held in securities and
retained servicing obligations in excess of managements
assumptions could materially and adversely affect our operations
and financial condition. Although credit performance has
historically been favorable for us, our participating lenders
and our asset-backed security investors, the level of credit
losses and payment delinquencies increased during 2007 due, in
part, to increasing interest rates and a softening insurance
premium insurance market. We expect increased levels of
delinquencies, defaults and credit losses as the full impact of
these market conditions are felt by the Companys borrowers.
Loan Sales and Securitizations When the sale
of a loan is classified as a true sale, gains or losses are
recognized, loans are removed from the balance sheet and
residual assets, representing the present value of future cash
flows from the interest and servicing spread, are recorded.
Future cash flows are reduced by the amount of estimated credit
losses and notes receivable prepayments, based on
managements assumptions and estimates.
The following table reports for each of the six securitizations
in which we have been involved during fiscal years 2003, 2004,
2005 and 2006: (1) the amount of loans sold to a qualifying
special purpose entity,
77
(2) the amount of asset-backed securities issued as a part
of the securitization, (3) the amount of servicing income
received by the Company for the year ended December 31,
2006, (4) the fair value of the difference between loans
sold and securities issued to accredited investors and the fair
value of the interest receivable retained recorded as a security
for the period ended December 31, 2006, (5) the
portion of the security comprised of retained interest, and
(6) the portion of the security comprised of retained
equity in the special purchase entity.
Securitization
Table
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained
|
|
|
|
|
|
|
|
|
|
Servicing
|
|
|
|
|
|
Retained
|
|
|
Equity & Cash
|
|
|
|
|
|
|
Original Amount of
|
|
|
Income
|
|
|
Fair Value at
|
|
|
Interest at
|
|
|
Reserves at
|
|
|
|
Original Amount
|
|
|
Asset-Backed
|
|
|
Received
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
Date of Securitization
|
|
of Loans Sold
|
|
|
Securities Issued
|
|
|
During 2007
|
|
|
2007
|
|
|
2007
|
|
|
2007
|
|
|
April 2003
|
|
$
|
15,825
|
|
|
$
|
13,350
|
|
|
$
|
3
|
|
|
$
|
1,054
|
|
|
$
|
80
|
|
|
$
|
974
|
|
November 2003
|
|
|
23,526
|
|
|
|
18,500
|
|
|
|
4
|
|
|
|
1,263
|
|
|
|
108
|
|
|
|
1,155
|
|
June 2004
|
|
|
24,832
|
|
|
|
20,000
|
|
|
|
5
|
|
|
|
2,837
|
|
|
|
987
|
|
|
|
1,850
|
|
March 2005
|
|
|
40,993
|
|
|
|
32,000
|
|
|
|
30
|
|
|
|
5,902
|
|
|
|
1,810
|
|
|
|
4,092
|
|
December 2005
|
|
|
64,111
|
|
|
|
51,500
|
|
|
|
45
|
|
|
|
9,285
|
|
|
|
2,995
|
|
|
|
6,290
|
|
July 2006
|
|
|
65,433
|
|
|
|
52,346
|
|
|
|
59
|
|
|
|
13,977
|
|
|
|
3,227
|
|
|
|
10,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
234,720
|
|
|
$
|
187,696
|
|
|
$
|
146
|
|
|
$
|
34,318
|
|
|
$
|
9,207
|
|
|
$
|
25,111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2007, 2006 and 2005, we had transferred
assets with balances totaling $541,948,000, $319,125,000 and
$233,473,000, respectively, that were accounted for as true
sales, resulting in pre-tax gains for the years ended
December 31, 2007, 2006 and 2005 of $14,379,000, $7,423,000
and $7,435,000, respectively. Purchasers of these notes
receivable obtained full control over the transferred assets
(i.e. notes receivable) and obtained the right, free of
conditions that constrain it from taking advantage of that
right, to pledge or exchange the notes receivable. Furthermore,
the agreements to transfer assets do not entitle, or obligate,
us to repurchase or redeem the notes receivable before their
maturity except in the event of an uncured breach of a
representation or warranty.
Servicing and Retained Interest Assets When we
sell loan participations, we generally retain servicing income
and recognize non-cash gains for the servicing benefits related
to the loan sale. In recognizing such gains, we book a loan
servicing asset on our balance sheet equal to our estimate of
the present value of future cash flows resulting from the
servicing spread. We recognize such assets only when the income
allocated to our servicing responsibilities exceeds our cost of
servicing, which we typically estimate at 0.25% of the loan
value being serviced. On loan participations, we are typically
paid annual servicing fees ranging from 0.25% to 1.375% of the
outstanding loan balance. On loan securitizations, we are
typically paid annual servicing fees ranging from 0.10% to 0.25%
of the outstanding securitized loan balances. When the annual
service fees paid to us are less than the minimum cost of
servicing, which is estimated at 0.25% of the outstanding
balance, a servicing liability is recorded.
To the extent that the difference between the rate paid by
Aleritas to participating lenders and investors and the rate
received by Aleritas from borrowers exceeds the maximum of
1.375% allocated to the servicing benefit, Aleritas recognizes a
non-cash asset, called an Interest Receivable Asset,
on its balance sheet. This amount is equal to our estimate of
the present value of future cash flows resulting from this
interest spread. With respect to sale of loan participations,
our right to interest income is not subordinate to the
purchasers interests and we share interest income with
purchasers on a pro rata basis. Although not subordinate to the
purchasers interests, our retained interest is subject to
credit and prepayment risks on the transferred assets. On loan
participations sold with recourse, our retained interest is
subject to credit risk on the transferred assets.
At December 31, 2007 and 2006, we recorded the value of the
servicing asset at $6,025,000 and $4,512,000, respectively, and
the value of the servicing liability at $16,000 and $24,000,
respectively. At
78
December 31, 2007 and 2006, we recorded the fair value of
retained interest at $35,893,000 and $16,591,000, respectively,
with $7,749,000 and $4,497,000, respectively, listed as
Interest-only strip receivable on our balance sheet, and
$28,144,000 and $12,094,000, respectively, in retained interest
carried in our securities.
Components of the loan servicing asset, servicing liability,
interest receivable asset relating to loan participation sales
as of December 31, 2007 were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
|
|
Servicing
|
|
|
Servicing
|
|
|
Receivable
|
|
|
|
Asset
|
|
|
Liability
|
|
|
Asset
|
|
|
Estimated cash flows from loan servicing fees/interest income
|
|
$
|
11,361
|
|
|
$
|
0
|
|
|
$
|
10,801
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Servicing expense
|
|
|
(2,035
|
)
|
|
|
51
|
|
|
|
|
|
Estimated credit losses
|
|
|
|
|
|
|
|
|
|
|
(0
|
)
|
Discount to present value
|
|
|
(3,301
|
)
|
|
|
(35
|
)
|
|
|
(3,052
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying Value
|
|
$
|
6,025
|
|
|
$
|
16
|
|
|
$
|
7,749
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained Securities The terms of
Aleritas securitizations require the
over-collateralization of the pool of loan assets that back the
securities sold to investors. Aleritas retains ownership of the
resulting subordinate interest in the loan pool and borrows
money from commercial banks to fund this investment. As such,
our retained interest is subject to credit and prepayment risks
on the transferred assets. As of December 31, 2007,
Aleritas had subordinate investment interest in loan pools
totaling $34,318,000, part of which is the carrying value of our
retained interest in asset-backed securities.
In connection with the recognition of non-cash gains for the
interest benefits of asset-backed securities sales, the present
value of future cash flows was recorded as an interest
receivable asset and included on the balance sheet as part of
the investment securities balance. Components of the interest
receivable asset as of December 31, 2007 were as follows
(in thousands):
|
|
|
|
|
Estimated cash flows from interest income
|
|
$
|
45,300
|
|
Less:
|
|
|
|
|
Estimated credit losses
|
|
|
(5,296
|
)
|
Discount to present value
|
|
|
(11,860
|
)
|
|
|
|
|
|
Carrying Value of Retained Interest in Asset-Backed Securities
|
|
$
|
28,144
|
|
|
|
|
|
|
We annually evaluate and measure the retained interest and
servicing assets for potential impairment. Impairment testing
involves comparing our current discounted value of future
interest and servicing revenue with our carrying value for the
retained interest and servicing assets. If the new discounted
revenue stream is less than the value on the books, further
analysis is performed to determine if an other than
temporary impairment has occurred. If an other than
temporary impairment has occurred, we write the asset to
the new discounted revenue stream.
The actual prepayment rate on our loans increased to
approximately 12.9% during the year ended December 31, 2007
primarily due to the increased asset ownership transfers to
other borrowers within Aleritas portfolio, new loan
documents being executed on existing loans to improve security
interests and the increasing interest rate environment. The
Company expects that, over the remaining life of the loan
portfolio, several cycles of increasing and decreasing
prepayment rates will likely occur, primarily resulting from
fluctuations in key interest rates and changes in the
marketplace. The securitized pools of loans experienced an
increase in the prepayment rate, and as a result, management
determined that an other than temporary impairment
occurred. An impairment loss of $778,000 was recorded for the
year then ended. During 2006 the securitized pools of loans
experienced an increase in the prepayment rate as well and an
impairment loss of $329,000 was recorded for the year.
Subsequent to the initial calculation of the fair value of
retained interest, BCC utilizes a fair market methodology to
determine the ongoing fair market value of the retained
interest. Ongoing fair value is
79
calculated using the then current outstanding principal of the
transferred notes receivable and the outstanding balances due
unaffiliated purchasers, which are reflective of credit losses
and prepayments prior to the fair value recalculation. The rates
of write down of the retained interest are based on the current
interest revenue stream. This revenue stream is based on the
loan balances at the date the impairment test is completed,
which will include all prepayments on loans and any credit
losses for those loans. However, due to the impairment of the
collateral supporting certain loans an additional impairment
loss of $4,739,000 was recorded which reduced the securities
balance.
As of December 31, 2007 and 2006, as a result of the above
mentioned increased payment speeds and reduction in collateral
value, the fair value of the retained interests declined
resulting in the impairment losses noted above. No impairment
was recognized in 2005. The total impairment losses above
represented 1.0%, 0.1% and 0.0% of the off-balance sheet loans
as of December 31, 2007, 2006 and 2005, respectively.
In addition, we conduct sensitivity analysis to evaluate the
potential impact of a 10% to 20% change in the key economic
assumptions used in valuing our retained interest and servicing
assets. These key economic assumptions include prepayment speed,
expected credit losses and discount rate. As of
December 31, 2007, an increase in these key economic
assumptions by 10% to 20% generally results in decreases of 1%
to 7% in the value of the retained interest and servicing
assets. More drastic changes to economic and market conditions
than those we have modeled would likely lead to greater
diminution in the value of the retained interest and servicing
assets.
Loans Sold with Recourse The business and real
estate loans on our balance sheet at December 31, 2007 and
2006, $130,000 and $2,247,000, respectively, were sold to
various participating lenders with recourse to Aleritas. Such
recourse is limited to the amount of actual principal and
interest loss incurred and any such loss is not due for payment
to the participating lender until such time as all collateral is
liquidated, all actions against the borrower are completed and
all liquidation proceeds applied. However, participating lenders
may be entitled to periodic advances from Aleritas against
liquidation proceeds in the amount of regular loan payments. At
December 31, 2007, all such recourse loans: a) had no
balances more than 60 days past due; b) had adequate
collateral; and c) were not in default.
Market Conditions and Strategies Affecting Sale and
Securitization Transactions Our lending
operations depend on our ability to sell either loan
participation interests or securities backed by our originated
loans to banks and finance companies. We believe that our
relationships with participating lenders and loan pool investors
have been good, that investor interest in our loans has been
strong, and that we will continue to have available purchasers
of our loan participation interests and asset-backed securities.
Several factors, however, will affect our ability to sell
participation interests in our loans and to complete
securitizations, including:
|
|
|
|
|
conditions in the securities markets, generally;
|
|
|
|
conditions in the asset-backed securities markets;
|
|
|
|
changes in interest rates and their impact on credit losses and
prepayment speed;
|
|
|
|
the credit quality and performance of our financial instruments
and loans;
|
|
|
|
our ability to adequately service our financial instruments and
loans; and,
|
|
|
|
the absence of any downgrading or withdrawal of ratings given to
securities previously issued in our securitizations.
|
One of our goals is to fund an increasing number of originated
loans through our warehouse lines of credit, leading up to the
time of loan securitizations. To do so, our debt is expected to
increase. The increase in our debt may cause our network of
participating lenders to become uncomfortable and, as a result,
we may not be able to sell participation interests in loans we
originate on terms acceptable to us or at all. Such result would
have a material adverse effect on our operations and prospects
for growth. Accordingly, we are cautiously monitoring our
increased debt totals resulting from warehouse funding
activities and the comfort of the network of participating
lenders and will modify our method of funding practices as
needed to maintain a
80
significant network of purchasers of loans. We are considering
alternative warehouse structures to reduce our debt. However, no
assurances can be made that we will find an acceptable
alternative.
A material change in any of the foregoing economic and market
conditions would likely have a material adverse effect on our
ability to pursue sales of our loan participations or loan
securitizations. In addition, such changes in economic and
market conditions could lead to an impairment in the value of
our retained interest and servicing assets. Either the loss of
our loan sale markets or an impairment in the retained interest
and servicing assets could, in turn, have a material adverse
effect on our results of operations and financial condition.
In the event of such material change in economic and market
conditions, we would likely examine a range of strategic
options, including evaluating: our current capital structure;
the availability of credit sources in addition to the loan
participation and loan securitization markets; a possible
reduction in the expansion of our franchise network; a possible
curtailment in our lending operations; and, an examination of
our internal cost and operating structure. We would make no such
change prior to thoroughly evaluating our alternatives and
market conditions. While our management cannot predict market
conditions or the reactions of participating lenders to changes
in market conditions or our strategies, we are unaware of any
trends or uncertainties that are reasonably likely to materially
reduce our ability to sell loans and remove them from our
balance sheet under current accounting rules, or any need to
consider any such strategic options at this time.
Proposed Accounting Changes In August 2005,
the Financial Accounting Standards Board (FASB) issued an
exposure draft which amends Statement of Financial Accounting
Standards No. 140, Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of
Liabilities. This exposure drafts seeks to clarify the
derecognition requirements for financial assets and the initial
measurement of interests related to transferred financial assets
that are held by a transferor. Our current off-balance sheet
securitizations in our Lending Services segment could be
required to be consolidated in our financial statements based on
the provisions of the exposure draft. We will continue to
monitor the status of the exposure draft and consider what
changes, if any, could be made to the structure of the
securitizations to continue to derecognize loans transferred to
the securitization special purpose entities. At
December 31, 2007, the securitization special purpose
entities held loans totaling $309,804,000, which we could be
required to consolidate into our financial statements under the
provisions of this exposure draft.
Recently
Issued Accounting Pronouncements
See footnote 19 to our consolidated financial statements for a
discussion of the effects of the adoption of new accounting
standards.
Related
Party Transactions
See footnote 10 to our consolidated financial statements for
information about related party transactions.
Impact
of Inflation and General Economic Conditions
Although inflation has not had a material adverse effect on our
financial condition or results of operations, increases in the
inflation rate are generally associated with increased interest
rates. A significant and sustained increase in interest rates
could adversely affect our franchisees ability to repay
the variable rate loans that we have made to them and thereby
adversely affect our profitability. Such an interest rate
increase could also adversely affect our profitability by
increasing our interest expenses and other operating expenses. A
significant change in the credit markets could also have an
adverse impact on our operations. Our lending operations depend
on our ability to sell either loan participation interests or
securities backed by our insurance agency loans to banks and
finance companies. Several factors will affect our ability to
sell participation interests in our loans and to complete
securitizations, including:
|
|
|
|
|
Conditions in the securities markets, generally;
|
|
|
|
Conditions in the asset-backed securities markets;
|
81
|
|
|
|
|
Changes in interest rates and their impact on credit losses and
prepayment speed;
|
|
|
|
the credit quality and performance of our financial instruments
and loans;
|
|
|
|
our ability to adequately service our financial instruments and
loans; and
|
|
|
|
the absence of any downgrading or withdrawal of ratings given to
securities previously issued in our securitizations.
|
A significant change in interest rates or in the willingness to
extend credit could have a significant and adverse impact on our
ability to make loans and, by extension, to continue expanding
our agency network.
A significant change in interest rates could also affect the
cash flows associated with our servicing assets and liabilities;
our retained interest assets related to our loan participation
and securitization sales; and the value of our investment in the
subordinate interests in our securitizations. We make certain
assumptions about the rate of prepayment by our borrowers and
the credit losses of our loan portfolio. In the event of a
sudden increase in interest rates, it is reasonable to expect
that credit losses would increase, as our borrowers found it
increasingly costly to make their interest payments. Our
assumptions about the prepayment rates on loans could also be
subject to change in the event of a sudden increase or decrease
in interest rates.
Our business is also dependent on the cyclical pricing of
property and casualty insurance, which may adversely affect our
franchisees performance and, thus, our financial
performance. Our franchisees primarily derive their revenues
from commissions paid by insurance companies, which commissions
are based largely on the level of premiums charged by such
insurance companies. In turn, we earn fees from our franchisees
based upon the commissions earned by our franchisees. Because
these premium rates are cyclical, our financial performance is
dependent, in part, on the fluctuations in insurance pricing.
Although the current insurance market generally may be
characterized as soft, with a flattening or
decreasing of premiums in most lines of insurance, it is likely
that insurance pricing will decrease further in the future,
subjecting us to lower commissions on the insurance placed by
our franchisees.
A steep decline in insurance pricing could have a significant
and adverse impact on our franchisees, because the commissions
that they earn would likely decrease along with insurance
pricing. That adverse impact would likely reduce our share of
our franchisees insurance commissions and could also hurt our
franchisees ability to make timely payment of principal and
interest on our loans.
A general decline in economic activity in the United States or
in one of the states or geographic regions in which we operate,
such as California, Texas, the Southwest, the Midwest or the
Southeast, could also affect our results and financial condition.
An adverse change in economic activity could reduce the ability
of individuals and small businesses the key
customers for our franchisees to purchase insurance
and other financial services. In such event, the revenue growth
rate of our franchisees could flatten or decline, in turn
reducing our revenues and hurting our franchisees ability
to make timely interest and principal payments on their loans.
All other schedules have been omitted because they are either
inapplicable or the required information has been provided in
the consolidated financial statements or the notes thereto.
82
|
|
ITEM 7A.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
|
We originate loans which will generally be sold to funding
institutions as participation interests or to accredited
investors as asset-backed securities. The majority of the loans
are adjustable-rate loans based on a prime rate plus a margin,
which rates adjust daily. Interest rate changes will impact
their value, and may impact credit losses and prepayments of the
loans. Although credit performance generally has been favorable,
the level of credit losses and payment delinquencies increased
during 2006 and 2007 due, in part, to increasing interest rates,
the seasoning of the loan portfolio and a softening insurance
market. We expect increased levels of delinquencies, defaults
and credit losses as the full impact of these market conditions
are felt by the Companys borrowers. While the recent
decline in interest rates will reduce borrowers debt
service requirements, to the extent interest rates increase
significantly in the future, borrowers may have a more difficult
time making their principal and interest payments.
The actual annualized prepayment rate on loans increased to
approximately 12.9% during the year ended December 31, 2007
primarily due to increased asset ownership transfers to other
borrowers within our portfolio, new loan documents being
executed on existing loans to improve security interests, and
the changing interest rate environment. We expect that, over the
remaining life of the loan portfolio, several cycles of
increasing and decreasing prepayment rates will likely occur,
primarily resulting from fluctuations in key interest rates and
changes in the insurance marketplace.
When interest rates on our loan assets do not adjust at the same
rates as our liabilities associated with those assets, our
earnings are subject to risk. Interest rate risk is minimized by
the fact that loans are generally held for less than one year.
We further manage interest rate risk remaining after the sale of
the loans by matching our cost of funds with the rate structure
of the underlying loans. We apply interest rates on those assets
and liabilities that float at a spread above the prime rate, so
that, when interest rates on the assets adjust, the interest
rates on the liabilities adjust correspondingly.
Loans made to Canadian borrowers are denominated in Canadian
dollars. These loans are subject to the risk that the value of
this foreign currency will change in relation to the
U.S. dollar. Among factors affecting currency values are
trade balances, the level of short-term interest rates,
differences in relative values of similar assets in different
currencies, long-term opportunities for investment and capital
appreciation, and political developments. We do not currently
employ hedging techniques to minimize these risks.
When loans are sold, and the sale of participation interests or
the sale of loans to qualifying special purpose entities
(QSPEs) classified as a true sale, we record a gain
on sale for the interest benefit based on a present value
calculation of expected future cash flows of the underlying
loans, net of prepayment and credit loss assumptions. When the
sale of a loan participation interest is accounted for as a true
sale, we retain servicing responsibilities for which we receive
annual servicing fees based on a percentage of the outstanding
balance. The gain or loss associated with loan servicing is
determined based on present value calculations of expected
future cash flows from servicing the underlying loans, net of
prepayment assumptions. The present value calculations of both
of the above future cash flows are based in part on
managements estimates of discount rates. Underlying loans
with adjustable interest rates are evaluated separately from
loans with fixed interest rates. A significant rise in interest
rates could result in the impairment of retained interest and
servicing assets and adversely affect the Companys
financial condition and results of operation. Impairment is
evaluated and measured periodically. As reported above, upon
testing of impairment at December 31, 2007, 2006 and 2005,
total impairment losses of $5,517,000, $329,000 and $0,
respectively, were incurred related to the prepayment rate in
2007 and 2006, and the impairment of the collateral underlying
certain loans held by QSPEs in 2007. We continuously monitor
market conditions, interest rate changes and market comparables,
evaluate the propriety of the discount rate utilized in our
assumptions, and assess interest rate sensitivity as an
indication of interest rate risk.
83
At December 31, 2007, key economic assumptions used in
measuring the retained interests and servicing assets when loans
were sold or securitized during the year were as follows (rates
per annum):
|
|
|
|
|
|
|
Business Loans
|
|
|
|
(Fixed & Adjustable
|
|
|
|
Rate Strata)
|
|
|
Prepayment speed*
|
|
|
12
|
%
|
Weighted average life (months)
|
|
|
138
|
|
Expected credit losses
|
|
|
0.5
|
%
|
Discount rate**
|
|
|
11
|
%
|
|
|
|
* |
|
During the fourth quarter of 2007, the prepayment speed
assumption was changed from 10% to 12%. |
|
** |
|
During the fourth quarter of 2005, the discount rate assumption
was changed from 8.5% to 11%. |
At December 31, 2007, key economic assumptions and the
sensitivity of the current fair value of residual cash flows to
immediate 10% and 20% adverse changes in those assumptions are
as follows:
|
|
|
|
|
|
|
Business Loans
|
|
|
|
(Fixed & Adjustable
|
|
|
|
Rate Strata)
|
|
|
|
(In thousands except
|
|
|
|
percentages)
|
|
|
Prepayment speed (annual rate)*
|
|
|
12
|
%
|
Impact on fair value of 10% adverse change
|
|
$
|
(1,304
|
)
|
Impact on fair value of 20% adverse change
|
|
$
|
(2,771
|
)
|
Expected credit losses (annual rate)
|
|
|
0.5
|
%
|
Impact on fair value of 10% adverse change
|
|
$
|
(377
|
)
|
Impact on fair value of 20% adverse change
|
|
$
|
(753
|
)
|
Discount rate (annual)**
|
|
|
11
|
%
|
Impact on fair value of 10% adverse change
|
|
$
|
(1,265
|
)
|
Impact on fair value of 20% adverse change
|
|
$
|
(2,467
|
)
|
|
|
|
* |
|
During the fourth quarter of 2007, the prepayment speed
assumption was changed from 10% to 12%. |
|
** |
|
During the fourth quarter of 2005, the discount rate assumption
was changed from 8.5% to 11%. |
These sensitivities are hypothetical and should be used with
caution. The effect of a variation in a particular assumption on
the value of the retained interests and servicing assets is
calculated without changing any other assumption; in reality,
changes in one factor may result in changes in another, which
might magnify or counteract the sensitivities.
Brooke Capital Corporations principal investments are held
by its life insurance company subsidiary, First Life America
Corporation, in fixed maturity securities. Delta Plus Holdings,
Inc., a wholly-owned subsidiary of Brooke Corporation, also
holds certain fixed-maturity securities. Interest rate risk
arises from the price sensitivity of investments to change in
interest rates. Coupon and dividend income represents the
greatest portion of an investments total return for most
fixed income instruments in stable interest rate environments.
The changes in the fair market price of such investments are
inversely related to changes in market interest rates. As
interest rates fall, the coupon and dividend streams of existing
fixed rate investments become more valuable and the market
values rise. As interest rates rise, the opposite effect occurs.
As interest rates rise, life insurance policyholders may become
more likely to surrender policies or to borrow against cash
values, often to meet sudden needs in an inflationary
environment or to invest in higher yielding opportunities
elsewhere. This risk of disintermediation may force First Life
America to liquidate part of its portfolio at a time when the
fair market value of fixed income investments is falling.
With loans and investments in mortgage-backed securities, Brooke
Savings Bank is exposed to prepayment risk. As interest rates
decline, the rate at which these securities pay down principal
will generally
84
increase. Borrowers with fixed-rate obligations are less likely
than borrowers with variable-rate obligations to prepay in a
rising rate environment and more likely to prepay in a falling
rate environment. Brooke Savings Bank is also exposed to
interest rate risk with respect to deposits. Depositors who are
receiving variable rates are less likely than depositors with
fixed-rate deposits to withdraw funds in a rising rate
environment and more likely to do so in a falling rate
environment. Management monitors interest and prepayment rates
and mitigates the risks associated therewith, by adjusting terms
of new loans and deposits, conservatively investing in
high-grade securities, and matching maturities of its
investments with the anticipated payouts of its liabilities.
At this time, we do not utilize derivative instruments to hedge
against changes in interest rates or for any other purpose.
Information provided in Note 2 to the Consolidated
Financial Statements in Item 8 of this
Form 10-K
is incorporated by reference in partial response to this
Item 7A.
85
|
|
ITEM 8.
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA.
|
REPORT OF
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and
Stockholders of Brooke Corporation:
We have audited the accompanying consolidated balance sheets of
BROOKE CORPORATION AND SUBSIDIARIES (Brooke Corporation)
as of December 31, 2007 and 2006, and the related
consolidated statements of operations, stockholders equity
and cash flows for each of the years in the three-year period
ended December 31, 2007. We also have audited Brooke
Corporations internal control over financial reporting as
of December 31, 2007 based on criteria established in
Internal Control Integrated Framework issued
by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO). Brooke Corporations management is
responsible for these financial statements, for maintaining
effective internal control over financial reporting, and for its
assessment of the effectiveness of internal control over
financial reporting, included in the accompanying
Managements Report on Internal Control over Financial
Reporting. Our responsibility is to express an opinion on these
consolidated financial statements and an opinion on the
Companys internal control over financial reporting based
on our audits.
We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement and whether effective internal
control over financial reporting was maintained in all material
respects. Our audits of the financial statements included
examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by
management, and evaluating the overall financial statement
presentation. Our audit of internal control over financial
reporting included obtaining an understanding of internal
control over financial reporting, assessing the risk that a
material weakness exists, and testing and evaluating the design
and operating effectiveness of internal control based on the
assessed risk. Our audits also included performing such other
procedures as we considered necessary in the circumstances. We
believe that our audits provide a reasonable basis for our
opinion.
A companys internal control over financial reporting is a
process designed to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with
generally accepted accounting principles. A companys
internal control over financial reporting includes those
policies and procedures that (1) pertain to the maintenance of
records that, in reasonable detail, accurately and fairly
reflect the transactions and dispositions of the assets of the
company; (2) provide reasonable assurance that transactions are
recorded as necessary to permit preparation of financial
statements in accordance with generally accepted accounting
principles, and that receipts and expenditures of the company
are being made only in accordance with authorizations of
management and directors of the company; and (3) provide
reasonable assurance regarding prevention or timely detection of
unauthorized acquisition, use, or disposition of the
companys assets that could have a material effect on the
financial statements.
Because of its inherent limitations, internal control over
financial reporting may not prevent or detect misstatement.
Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become
inadequate because of changes in conditions, or that the degree
of compliance with the policies or procedures may deteriorate.
86
In our opinion, the consolidated financial statements referred
to above present fairly, in all material respects, the financial
position of Brooke Corporation as of December 31, 2007 and
2006, and the results of their operations and their cash flows
for each of the years in the three-year period ended
December 31, 2007 in conformity with accounting principles
generally accepted in the United States of America. Also in our
opinion, Brooke Corporation maintained, in all material
respects, effective internal control over financial reporting as
of December 31, 2007, based on criteria established in
Internal Control Integrated Framework issued
by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO).
Summers, Spencer & Callison, CPAs, Chartered
Topeka, Kansas
March 15, 2008
87
Brooke
Corporation
Consolidated
Balance Sheets
December
31, 2007 and 2006
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
|
|
(In thousands, except share amounts)
|
|
|
ASSETS
|
Current Assets
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
5,158
|
|
|
$
|
21,203
|
|
Restricted cash
|
|
|
454
|
|
|
|
1,250
|
|
Investments
|
|
|
50,887
|
|
|
|
12,582
|
|
Accounts and notes receivable, net
|
|
|
196,188
|
|
|
|
188,857
|
|
Income tax receivable
|
|
|
1,998
|
|
|
|
480
|
|
Other receivables
|
|
|
5,660
|
|
|
|
1,601
|
|
Securities
|
|
|
89,634
|
|
|
|
50,322
|
|
Interest-only strip receivable
|
|
|
7,749
|
|
|
|
4,497
|
|
Security deposits
|
|
|
221
|
|
|
|
873
|
|
Prepaid expenses
|
|
|
1,694
|
|
|
|
503
|
|
Advertising supply inventory
|
|
|
929
|
|
|
|
462
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
|
360,572
|
|
|
|
282,630
|
|
|
|
|
|
|
|
|
|
|
Investment in Businesses
|
|
|
9,413
|
|
|
|
2,333
|
|
|
|
|
|
|
|
|
|
|
Property and Equipment
|
|
|
|
|
|
|
|
|
Cost
|
|
|
27,366
|
|
|
|
20,198
|
|
Less: Accumulated depreciation
|
|
|
(8,087
|
)
|
|
|
(4,404
|
)
|
|
|
|
|
|
|
|
|
|
Net Property and Equipment
|
|
|
19,279
|
|
|
|
15,794
|
|
|
|
|
|
|
|
|
|
|
Other Assets
|
|
|
|
|
|
|
|
|
Amortizable intangible assets
|
|
|
9,709
|
|
|
|
5,216
|
|
Less: Accumulated amortization
|
|
|
(2,031
|
)
|
|
|
(1,728
|
)
|
Goodwill
|
|
|
3,022
|
|
|
|
|
|
Servicing asset
|
|
|
6,025
|
|
|
|
4,512
|
|
Deferred charges
|
|
|
11,310
|
|
|
|
11,094
|
|
Other assets
|
|
|
5,078
|
|
|
|
3,538
|
|
|
|
|
|
|
|
|
|
|
Net Other Assets
|
|
|
33,113
|
|
|
|
22,632
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
422,377
|
|
|
$
|
323,389
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY
|
Current Liabilities
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
18,942
|
|
|
$
|
12,944
|
|
Premiums payable to insurance companies
|
|
|
7,621
|
|
|
|
6,925
|
|
Deposits
|
|
|
22,951
|
|
|
|
|
|
Federal funds purchased
|
|
|
9,522
|
|
|
|
|
|
Policy and contract liabilities
|
|
|
25,996
|
|
|
|
20,184
|
|
Payable under participation agreements
|
|
|
39,452
|
|
|
|
26,849
|
|
Accrued commission refunds
|
|
|
570
|
|
|
|
645
|
|
IBNR loss reserve
|
|
|
8,440
|
|
|
|
350
|
|
Unearned insurance premiums
|
|
|
3,110
|
|
|
|
75
|
|
Income tax payable
|
|
|
826
|
|
|
|
4,293
|
|
Deferred income tax payable
|
|
|
1,715
|
|
|
|
1,439
|
|
Warrant liability
|
|
|
900
|
|
|
|
900
|
|
Short-term debt
|
|
|
43,536
|
|
|
|
107,602
|
|
Current maturities of long-term debt
|
|
|
52,465
|
|
|
|
14,401
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
|
236,046
|
|
|
|
196,607
|
|
Non-current Liabilities
|
|
|
|
|
|
|
|
|
Warrant liability
|
|
|
2,354
|
|
|
|
2,821
|
|
Deferred income tax payable
|
|
|
6,402
|
|
|
|
6,155
|
|
Servicing liability
|
|
|
16
|
|
|
|
24
|
|
Long-term debt less current maturities
|
|
|
61,012
|
|
|
|
55,790
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
305,830
|
|
|
|
261,397
|
|
|
|
|
|
|
|
|
|
|
Minority Interest in subsidiary
|
|
|
45,899
|
|
|
|
5,464
|
|
Stockholders Equity
|
|
|
|
|
|
|
|
|
Common stock, $.01 par value, 99,500,000 shares
authorized, 14,224,536 and 12,553,726 shares issued and
outstanding
|
|
|
142
|
|
|
|
126
|
|
Preferred stock series 2002 and 2002A, $25 par value,
110,000 shares authorized, 49,667 shares issued
outstanding
|
|
|
1,242
|
|
|
|
1,242
|
|
Preferred stock series 2002B, $32 par value, 34,375
authorized, 24,331 shares issued and outstanding
|
|
|
779
|
|
|
|
779
|
|
Preferred stock series 2006, $1 par value, 20,000
authorized, 20,000 shares issued and outstanding
|
|
|
20
|
|
|
|
20
|
|
Additional paid-in capital on preferred stock series 2006
|
|
|
18,576
|
|
|
|
18,576
|
|
Discount on preferred stock series 2006
|
|
|
(2,025
|
)
|
|
|
(4,725
|
)
|
Additional paid-in capital
|
|
|
55,424
|
|
|
|
36,139
|
|
(Accumulated deficit) Retained earnings
|
|
|
(6,889
|
)
|
|
|
4,077
|
|
Accumulated other comprehensive income
|
|
|
3,379
|
|
|
|
294
|
|
|
|
|
|
|
|
|
|
|
Total Stockholders Equity
|
|
|
70,648
|
|
|
|
56,528
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders Equity
|
|
$
|
422,377
|
|
|
$
|
323,389
|
|
|
|
|
|
|
|
|
|
|
See accompanying summary of accounting policies and notes to
financial statements.
88
Brooke
Corporation
Consolidated
Statements of Operations
Years
Ended December 31, 2007, 2006, and 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
|
(In thousands, except per share data)
|
|
|
Operating Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance commissions
|
|
$
|
117,472
|
|
|
$
|
102,032
|
|
|
$
|
86,872
|
|
Interest income (net)
|
|
|
28,238
|
|
|
|
19,131
|
|
|
|
10,347
|
|
Consulting fees
|
|
|
10,432
|
|
|
|
9,908
|
|
|
|
4,916
|
|
Gain on sale of businesses
|
|
|
2,057
|
|
|
|
3,059
|
|
|
|
3,091
|
|
Initial franchise fees for basic services
|
|
|
32,505
|
|
|
|
31,770
|
|
|
|
19,375
|
|
Initial franchise fees for buyer assistance plans
|
|
|
455
|
|
|
|
3,137
|
|
|
|
10,133
|
|
Gain on sale of notes receivable
|
|
|
13,644
|
|
|
|
5,334
|
|
|
|
6,086
|
|
Insurance premiums earned
|
|
|
12,512
|
|
|
|
660
|
|
|
|
811
|
|
Policy fee income
|
|
|
478
|
|
|
|
535
|
|
|
|
1,581
|
|
Impairment loss
|
|
|
(5,517
|
)
|
|
|
(329
|
)
|
|
|
|
|
Other income
|
|
|
1,741
|
|
|
|
1,844
|
|
|
|
844
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Revenues
|
|
|
214,017
|
|
|
|
177,081
|
|
|
|
144,056
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Commissions expense
|
|
|
90,277
|
|
|
|
79,462
|
|
|
|
66,957
|
|
Payroll expense
|
|
|
37,262
|
|
|
|
30,269
|
|
|
|
28,615
|
|
Depreciation and amortization
|
|
|
4,536
|
|
|
|
2,411
|
|
|
|
2,432
|
|
Insurance loss and loss expense incurred
|
|
|
5,896
|
|
|
|
708
|
|
|
|
(60
|
)
|
Other operating expenses
|
|
|
59,618
|
|
|
|
37,088
|
|
|
|
25,303
|
|
Other operating interest expense
|
|
|
2,919
|
|
|
|
3,125
|
|
|
|
2,122
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses
|
|
|
200,508
|
|
|
|
153,063
|
|
|
|
125,369
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Operations
|
|
|
13,509
|
|
|
|
24,018
|
|
|
|
18,687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
11,666
|
|
|
|
6,709
|
|
|
|
3,721
|
|
Minority interest in subsidiaries
|
|
|
(226
|
)
|
|
|
575
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Other Expenses
|
|
|
11,440
|
|
|
|
7,284
|
|
|
|
3,721
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Income Taxes
|
|
|
2,069
|
|
|
|
16,734
|
|
|
|
14,966
|
|
Income tax expense
|
|
|
474
|
|
|
|
5,992
|
|
|
|
5,261
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
1,595
|
|
|
$
|
10,742
|
|
|
$
|
9,705
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.10
|
)
|
|
$
|
0.79
|
|
|
$
|
0.89
|
|
Diluted
|
|
$
|
(0.10
|
)
|
|
$
|
0.76
|
|
|
$
|
0.86
|
|
See accompanying summary of accounting policies and notes to
financial statements.
89
Brooke
Corporation
Consolidated Statements of Changes in Stockholders
Equity
Years Ended December 31, 2007, 2006 and 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred
|
|
|
|
|
|
|
|
|
Retained
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Addl
|
|
|
Preferred
|
|
|
Addl
|
|
|
Earnings
|
|
|
Other
|
|
|
|
|
|
|
Common
|
|
|
Common
|
|
|
Preferred
|
|
|
Paid-In
|
|
|
Stock
|
|
|
Paid-In
|
|
|
(Accumulated
|
|
|
Comprehensive
|
|
|
|
|
|
|
Shares
|
|
|
Stock
|
|
|
Stock
|
|
|
Capital
|
|
|
Discount
|
|
|
Capital
|
|
|
Deficit)
|
|
|
Income
|
|
|
Total
|
|
|
|
(In thousands, except common shares)
|
|
|
Balances, December 31, 2004
|
|
|
9,381,518
|
|
|
$
|
94
|
|
|
$
|
2,021
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
4,677
|
|
|
$
|
43
|
|
|
$
|
501
|
|
|
$
|
7,336
|
|
Dividends paid
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,733
|
)
|
|
|
|
|
|
|
(6,733
|
)
|
Equity issuance from stock options
|
|
|
187,030
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
713
|
|
|
|
|
|
|
|
|
|
|
|
714
|
|
Equity stock split 2:1
|
|
|
2,875,000
|
|
|
|
29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,429
|
|
|
|
|
|
|
|
|
|
|
|
30,458
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-only strip receivable, change in fair market value, net
of income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(19
|
)
|
|
|
(19
|
)
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,705
|
|
|
|
|
|
|
|
9,705
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,686
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, December 31, 2005
|
|
|
12,443,548
|
|
|
$
|
124
|
|
|
$
|
2,021
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
35,819
|
|
|
$
|
3,015
|
|
|
$
|
482
|
|
|
$
|
41,461
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, December 31, 2005
|
|
|
12,443,548
|
|
|
$
|
124
|
|
|
$
|
2,021
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
35,819
|
|
|
$
|
3,015
|
|
|
$
|
482
|
|
|
$
|
41,461
|
|
Dividends paid
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
675
|
|
|
|
|
|
|
|
(9,680
|
)
|
|
|
|
|
|
|
(9,005
|
)
|
Equity issuance from stock options
|
|
|
110,178
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
320
|
|
|
|
|
|
|
|
|
|
|
|
322
|
|
Equity issuance
|
|
|
|
|
|
|
|
|
|
|
20
|
|
|
|
18,576
|
|
|
|
(5,400
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,196
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-only strip receivable, change in fair market value, net
of income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(299
|
)
|
|
|
(299
|
)
|
Currency translation adjustment, net of income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
111
|
|
|
|
111
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,742
|
|
|
|
|
|
|
|
10,742
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,554
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, December 31, 2006
|
|
|
12,553,726
|
|
|
$
|
126
|
|
|
$
|
2,041
|
|
|
$
|
18,576
|
|
|
$
|
(4,725
|
)
|
|
$
|
36,139
|
|
|
$
|
4,077
|
|
|
$
|
294
|
|
|
$
|
56,528
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, December 31, 2006
|
|
|
12,553,726
|
|
|
$
|
126
|
|
|
$
|
2,041
|
|
|
$
|
18,576
|
|
|
$
|
(4,725
|
)
|
|
$
|
36,139
|
|
|
$
|
4,077
|
|
|
$
|
294
|
|
|
$
|
56,528
|
|
Dividends paid
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,700
|
|
|
|
|
|
|
|
(12,561
|
)
|
|
|
|
|
|
|
(9,861
|
)
|
Equity issuance from plan awards
|
|
|
170,810
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
425
|
|
|
|
|
|
|
|
|
|
|
|
426
|
|
Equity issuance
|
|
|
1,500,000
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,860
|
|
|
|
|
|
|
|
|
|
|
|
18,875
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-only strip receivable, change in fair market value, net
of income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,885
|
|
|
|
2,885
|
|
Currency translation adjustment, net of income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
200
|
|
|
|
200
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,595
|
|
|
|
|
|
|
|
1,595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,680
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, December 31, 2007
|
|
|
14,224,536
|
|
|
$
|
142
|
|
|
$
|
2,041
|
|
|
$
|
18,576
|
|
|
$
|
(2,025
|
)
|
|
$
|
55,424
|
|
|
$
|
(6,889
|
)
|
|
$
|
3,379
|
|
|
$
|
70,648
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying summary of accounting policies and notes to
financial statements.
90
Brooke
Corporation
Consolidated
Statements of Cash Flows
Years
Ended December 31, 2007, 2006 and 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
1,595
|
|
|
$
|
10,742
|
|
|
$
|
9,705
|
|
Adjustments to reconcile net income to net cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
1,887
|
|
|
|
1,207
|
|
|
|
820
|
|
Amortization
|
|
|
2,649
|
|
|
|
1,204
|
|
|
|
1,612
|
|
Gain on sale of businesses
|
|
|
(2,057
|
)
|
|
|
(3,059
|
)
|
|
|
(3,091
|
)
|
Deferred income tax expense
|
|
|
276
|
|
|
|
(634
|
)
|
|
|
1,306
|
|
Gain on sale of notes receivable
|
|
|
(8,127
|
)
|
|
|
(7,423
|
)
|
|
|
(7,435
|
)
|
(Increase) decrease in assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts and notes receivable
|
|
|
16,147
|
|
|
|
(130,727
|
)
|
|
|
(3,803
|
)
|
Other receivables
|
|
|
(1,712
|
)
|
|
|
785
|
|
|
|
(1,218
|
)
|
Prepaid expenses and other assets
|
|
|
343
|
|
|
|
(474
|
)
|
|
|
(474
|
)
|
Business inventory
|
|
|
(7,080
|
)
|
|
|
2,725
|
|
|
|
(4,036
|
)
|
Purchase of business inventory provided by sellers
|
|
|
12,926
|
|
|
|
12,221
|
|
|
|
14,318
|
|
Payments on seller notes for business inventory
|
|
|
(12,541
|
)
|
|
|
(16,211
|
)
|
|
|
(11,526
|
)
|
Increase (decrease) in liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts and expenses payable
|
|
|
5,303
|
|
|
|
5,298
|
|
|
|
195
|
|
Other liabilities
|
|
|
643
|
|
|
|
23,459
|
|
|
|
6,395
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities
|
|
|
10,252
|
|
|
|
(100,887
|
)
|
|
|
2,768
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash payments for securities
|
|
|
(41,083
|
)
|
|
|
(13,312
|
)
|
|
|
(21,778
|
)
|
Sale of investments
|
|
|
1,023
|
|
|
|
|
|
|
|
|
|
Cash payments for property and equipment
|
|
|
(5,359
|
)
|
|
|
(9,138
|
)
|
|
|
(541
|
)
|
Purchase of subsidiary and business assets
|
|
|
(18,548
|
)
|
|
|
(2,552
|
)
|
|
|
(1,515
|
)
|
Sale of subsidiary and business assets
|
|
|
53,292
|
|
|
|
|
|
|
|
3,949
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(10,675
|
)
|
|
|
(25,002
|
)
|
|
|
(19,885
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid
|
|
|
(9,861
|
)
|
|
|
(9,005
|
)
|
|
|
(6,733
|
)
|
Cash proceeds from preferred stock issuance
|
|
|
|
|
|
|
13,871
|
|
|
|
|
|
Cash proceeds from common stock issuance
|
|
|
19,301
|
|
|
|
322
|
|
|
|
31,172
|
|
Loan proceeds on debt
|
|
|
59,519
|
|
|
|
188,503
|
|
|
|
88,281
|
|
Payments on bond maturities
|
|
|
(80
|
)
|
|
|
(80
|
)
|
|
|
(6,724
|
)
|
Payments on short-term borrowing
|
|
|
13,598
|
|
|
|
13,766
|
|
|
|
(1,384
|
)
|
Payments on long-term debt
|
|
|
(98,099
|
)
|
|
|
(72,606
|
)
|
|
|
(94,935
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
(15,622
|
)
|
|
|
134,771
|
|
|
|
9,677
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(16,045
|
)
|
|
|
8,882
|
|
|
|
(7,440
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
21,203
|
|
|
|
12,321
|
|
|
|
19,761
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
5,158
|
|
|
$
|
21,203
|
|
|
$
|
12,321
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying summary of accounting policies and notes to
financial statements.
91
Brooke
Corporation
Notes to Consolidated Financial Statements
Years Ended December 31, 2007, 2006 and 2005
|
|
1.
|
Summary
of Significant Accounting Policies
|
Brooke Corporation (the Company) was incorporated
under the laws of the State of Kansas in January 1986. The
Companys registered office is located in Overland Park,
Kansas. At December 31, 2007, Brooke Holdings, Inc. owned
42.84% of the Companys outstanding common stock. The
Company is primarily a holding company that owns directly, or
indirectly through a wholly owned subsidiary, 100% of the stock
and ownership interests of all of its subsidiaries, except for
Brooke Capital Corporation and Brooke Credit Corporation. The
Companys primary business operations are conducted by its
subsidiaries and include franchising, franchise and insurance
related lending, insurance brokerage and loan brokerage.
Operating
Subsidiaries:
Although the Company has multiple subsidiaries, the
Companys business operations are typically performed by
one of four operating subsidiaries: Brooke Capital Corporation,
Brooke Credit Corporation, Brooke Bancshares, Inc. and Brooke
Brokerage Corporation. Each operates independently from the
other four operating subsidiaries, and from the Company, to
perform its specific business purpose. The Company provides
accounting, administrative and legal support to its four
operating subsidiaries for which it receives administrative
fees. Company revenues are typically limited to dividends and
administrative fees from these operating subsidiaries.
Brooke Capital Corporation, formerly First American
Capital Corporation, is a Kansas corporation. The primary
business purpose of this majority-owned subsidiary is
franchising insurance and related businesses and providing
services to its franchisees through its network of regional
offices, service centers and sales centers. In addition, it
provides consulting services to business sellers and collateral
preservation assistance to lenders. Through its wholly-owned
subsidiary, Brooke Capital Advisors, it uses its industry
contacts and expertise in insurance brokerage to broker loans
for, and consult with, managing general agencies and those that
own insurance companies, specializing in hard-to-place insurance
sales, captive insurance agencies and funeral homes. The Company
will also use its expertise to preserve collateral and monitor
insurance agency borrowers on behalf of lenders. Its
wholly-owned life insurance subsidiary, First Life America
Corporation, a licensed insurance company, distributes a broad
range of individual life and annuity insurance products to
individuals in eight states. First Capital Venture, Inc. is a
shell company with no operations and no plans for operations at
this time. The operations and results of Brooke Capital
Corporation are included in the insurance services business
segment. The Company owns 81% of Brooke Capital Corporation
which has been listed on the American Stock Exchange since
August 30, 2007 under the symbol, BCP. On
November 15, 2007, Brooke Capital Corporation completed a
merger pursuant to an Agreement and Plan of Merger dated
August 31, 2007, as amended (the Merger
Agreement), by and among Brooke Capital Corporation,
Brooke Corporation and Brooke Franchise Corporation. Pursuant to
the Merger Agreement, Brooke Franchise Corporation was merged
with and into Brooke Capital Corporation, with Brooke Capital
Corporation continuing as the surviving corporation.
Brooke Credit Corporation (d/b/a Aleritas Capital Corporation
beginning in January 2008), a Kansas corporation, is a
specialty finance company that lends primarily to locally-owned
businesses that sell insurance. The core target market consists
of independent insurance agencies, captive insurance agencies
and managing general agencies, where the sale of insurance is
their primary business. In addition, Brooke Credit Corporation
loans money to funeral home owners, where the sale of insurance
is often an important, although not primary, part of their
business. Titan Lending Group, Inc., a wholly owned subsidiary
of Brooke Credit Corporation was formed in March 2007 to
originate loans to independent insurance agencies that are not
franchisees of Brooke Capital Corporation. Brooke Credit
Corporation is traded over the counter (OTCBB: BRCR). The
Company owns 62% of Brooke Credit Corporations outstanding
stock.
92
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
Brooke Bancshares, Inc. (formerly named Brooke Brokerage
Corporation), is a wholly-owned Kansas corporation which
on January 8, 2007 acquired all of the issued and
outstanding stock of Generations Bank (now Brooke Savings Bank),
a federal savings bank for a purchase price of
$10.1 million in cash. The Bank conducts its operations
providing banking products and services through contracted bank
agents who leverage existing relationships with Brooke Capital
Corporation franchisees through its network and with other
independent agents.
Brooke Brokerage Corporation (formerly named Brooke
Bancshares, Inc.) is a wholly-owned Kansas corporation and
serves as the parent holding company of the subsidiaries
involved in the brokerage segment. It is the direct owner of
100% of the ownership interests of CJD &
Associates, L.L.C. Although Brooke Brokerage Corporation is
categorized as an operating subsidiary, all of its operations
are conducted through CJD & Associates, L.L.C., a
licensed insurance agency that sells hard-to-place and niche
insurance on a wholesale basis, under the trade name of
Davidson-Babcock. During 2006 CJD brokered loans for general
insurance agencies, funeral homes and other small businesses.
Beginning on December 8, 2006, Brooke Capital Advisors,
Inc. began operating a managing general agency loan brokerage
and consulting business, with CJD & Associates, L.L.C.
ceasing to offer such services to new customers on that date.
Acquisition
Subsidiaries:
The Brooke Agency, Inc. and Brooke Investments, Inc.
subsidiaries acquire businesses and real estate assets for
long-term investment. The operations of each acquisition
subsidiary are conducted by employees of an affiliated
subsidiary of the Company. Separate unaudited financial
statements are typically prepared for each acquisition
subsidiary because each obtains loans from Brooke Credit
Corporation and other lenders to fund their acquisitions.
Brooke Agency, Inc. is a Kansas corporation. Brooke
Agency sometimes acquires for investment those insurance
agencies where local ownership is not considered critical to
financial performance.
Brooke Investments, Inc. is a Kansas corporation that
acquires real estate for lease to franchisees or other purposes.
In addition, to help preserve collateral interests, Brooke
Investments enters into real estate leases that are subleased or
licensed to franchisees.
Captive
Subsidiaries:
The DB Group, Ltd. and DB Indemnity, Ltd. subsidiaries were
incorporated in the country of Bermuda as captive insurance
companies. Separate financial statements are prepared for
Bermuda subsidiaries as required by the Bermuda government. The
captive insurance company subsidiaries are wholly owned by
Brooke Brokerage and profits are not typically distributed as
dividends.
The DB Group, Ltd. was incorporated under the laws of
Bermuda and is licensed as a Class 3 insurer under the
Insurance Act 1978 of Bermuda and related regulations. In 2006
and 2007, The DB Group, Ltd. self-insured a portion of the
professional insurance agents liability exposure of Brooke
Capital Corporation, its affiliated companies and its
franchisees. There were no premiums written by this subsidiary
in 2005.
DB Indemnity, Ltd. was incorporated under the laws of
Bermuda and is licensed as a Class 1 insurer under the
Insurance Act 1978 of Bermuda and related regulations for the
purpose of self-insuring financial guaranty policies to Brooke
Credit Corporation and its participating lenders. Prior to 2006,
DB Indemnity, Ltd. self-insured a portion of the professional
insurance agents liability exposure of Brooke Capital
Corporation, its affiliated companies and its franchisees.
93
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
Securitization
Subsidiaries:
As part of the process of securitizing Brooke Credit
Corporations loan portfolio, limited liability companies
are organized in Delaware as bankruptcy-remote qualifying
special purpose entities. To the extent required by the
securitization process, separate financial statements are
prepared for each securitization subsidiary.
Brooke Agency Services Company LLC is licensed as an
insurance agency and was created to serve as the agent of record
for property, casualty, life and health insurance offered by the
Companys network of franchisees. Brooke Agency Services
Company LLC has acquired ownership of franchise agreements from
the Company
and/or
Brooke Capital Corporation as part of an arrangement to preserve
collateral on behalf of Brooke Credit Corporation, as required
by the securitization process. Brooke Agency Services Company
LLC has contracted with the Company
and/or
Brooke Capital Corporation for performance of any obligations to
agents associated with all such franchise agreements. The
financial information of this subsidiary is consolidated with
the Companys financial information.
Brooke Acceptance Company LLC, Brooke Captive Credit Company
2003, LLC, Brooke Securitization Company 2004A, LLC, Brooke
Capital Company, LLC, Brooke Securitization Company V, LLC,
and Brooke Securitization
2006-1, LLC
are the purchasers of Brooke Credit Corporation loans
pursuant to true sales and the issuers of certain floating rate
asset-backed notes issued pursuant to various agreements. The
financial information of these subsidiaries is not consolidated
with the Companys financial information.
Brooke Acceptance Company
2007-1, LLC
was formed during March 2007 and is a wholly-owned
subsidiary of Brooke Warehouse Funding, LLC. Brooke Warehouse
Funding, LLC is a wholly-owned subsidiary of Brooke Credit
Corporation. Brooke Acceptance Company
2007-1, LLC
was the purchaser of loan participation interests from Brooke
Warehouse Funding, LLC in connection with an off balance sheet
financing facility with Fifth Third Bank that closed on
March 30, 2007. Brooke Warehouse Funding, LLC was the true
sale purchaser of Brooke Credit Corporation loans. Brooke
Master Trust, LLC, a Delaware bankruptcy remote special
purpose limited liability company organized on
September 18, 2007, is a wholly owned subsidiary of Brooke
Warehouse Funding, LLC and replaced Brooke Acceptance Company
2007-1, LLC,
which was dissolved, as borrower upon the closing of a master
trust credit facility with Fountain Square Commercial Funding
Corporation. The financial information of Brooke Warehouse
Funding, LLC is consolidated with the Companys financial
information while Brooke Master Trust, LLCs financial
information is not consolidated.
Other
Subsidiaries:
Delta Plus Holdings, Inc. was acquired on March 30,
2007. Delta Plus Holdings, Inc. is a holding company based in
Missouri with one direct subsidiary, Traders Insurance
Connection, Inc. Traders Insurance Connection, Inc. has two
direct subsidiaries, Traders Insurance Company and Professional
Claims, Inc. Christopher Joseph & Company was a direct
subsidiary of Delta Plus Holdings, Inc., but the assets were
sold to Brooke Franchise Corporation on March 30, 2007,
immediately after Brooke Corporations acquisition of Delta
Plus Holdings, Inc. to be franchised as Brooke franchise
offices. Traders Insurance Company is a Missouri domiciled
property and casualty insurance company writing non-standard
private passenger auto liability and physical damage business in
Arkansas, Missouri, Kansas, Oklahoma and New Mexico. Traders
Insurance Companys products are marketed through
independent agents, as well as through Christopher
Joseph & Company, and, after the acquisition, through
Brooke franchisees. Traders Insurance Connection, Inc. provides
professional management services to clients, sales management,
underwriting and servicing of personal lines insurance products.
Traders Insurance Connection, Inc. also provides business
planning, personnel consulting, general marketing, financial
management and maintenance of accounting records for affiliates.
Professional Claims, Inc. operates as an independent claims
adjusting company for Traders Insurance Connection, Inc. and
other unrelated insurance companies, providing for the
investigation and adjusting of
94
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
insurance claims. Christopher Joseph & Company
operated retail insurance offices in Missouri, Kansas, Florida
and Oklahoma, marketing personal and commercial products for
Traders Insurance Company and other non-affiliated insurance
companies. Such retail offices have been or are planned to be
franchised as Brooke franchise offices.
Subsidiaries have been established for contractual operations
but, during 2007, any revenues generated by these subsidiaries
are assigned to one of the operating subsidiaries for
performance of any associated obligations. These subsidiaries
include Brooke Life and Health, Inc., The American Heritage,
Inc., The American Agency, Inc., Brooke Credit Funding LLC,
Brooke Canada Funding, Inc., Brooke Warehouse Funding, LLC,
and First Brooke Insurance and Financial Services,
Inc.
Subsidiaries have also been established for regulatory,
licensing, security or other purposes and they typically conduct
limited operations and do not own any assets. These subsidiaries
include Brooke Funeral Services Company, LLC and
Brooke Agency Services Company of Nevada, LLC.
|
|
(b)
|
Use of
Accounting Estimates
|
The preparation of financial statements in conformity with
generally accepted accounting principles requires management to
make estimates and assumptions that affect the reported amounts
of certain assets, liabilities and disclosures.
Accordingly, the actual amounts could differ from those
estimates. Any adjustments applied to estimated amounts are
recognized in the year in which such adjustments are determined.
The following are significant estimates made by management:
|
|
|
|
|
Amount of future policy cancellations which may result in
commission refunds and a corresponding reserve
|
|
|
|
Share of future policy cancellations due from franchisees
|
|
|
|
Amount of allowance for doubtful accounts
|
|
|
|
Share of policy commissions due to franchisees for commissions
received by the Company but not yet distributed to franchisees
|
|
|
|
Useful lives of assets
|
|
|
|
Changes in assumptions related to policy and contract
liabilities and related deferred acquisition costs
|
|
|
|
Amount of future insurance claim losses, loss expense and earned
premium percentages
|
|
|
|
Future interest spreads, mortality margins, expense margins and
premium persistency experience
|
|
|
|
The discount, prepayment and credit loss rates used to calculate
fair value of interest-only strip receivables, servicing assets
and servicing liabilities resulting from loan participation sales
|
|
|
|
The discount, prepayment and credit loss rates used to calculate
fair value of securities resulting from asset-backed
securitizations
|
|
|
|
Amortization
|
|
|
|
Allocation of payroll and operating expenses associated with the
origination and servicing of loans
|
|
|
|
The credit metrics employed to establish the reserve for
potential credit losses.
|
|
|
|
Amount of current and deferred income tax expense and payable
|
It is at least reasonably possible these estimates will change
in the near term.
95
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
For purposes of the statements of cash flows, the Company
considers all cash on hand, cash in banks and short-term
investments purchased with a maturity of three months or less to
be cash and cash equivalents. Restricted cash is not included in
cash equivalents.
|
|
(d)
|
Allowance
for Doubtful Accounts
|
Brooke Savings Banks provision for loan losses on loans
and accrued interest are charged to earnings when it is
determined by management to be required. Managements
monthly evaluation of the adequacy of allowance accounts is
based on past loss experience, known and inherent risks related
to the assets, adverse situations that may affect a
borrowers ability to repay, estimated value of the
underlying collateral, and current and prospective economic
conditions.
The allowance for loan losses is maintained at a level believed
to be appropriate by management to provide for probable loan
losses inherent in the portfolio as of the balance sheet date.
While management uses available information to recognize
probable losses on loans in the portfolio, future additions to
the allowances may be necessary based on changes in economic
conditions. In addition, various regulatory agencies, as an
integral part of their examination process, periodically review
the allowance for loan losses. Such agencies may require Brooke
Savings Bank to recognize additions to the allowance based on
their judgments of information available to them at the time of
their examination.
A loan is impaired when, based on current information and
events, it is probable that all amounts due according to the
contractual terms of the loan agreement will not be collected.
Loan impairment is measured based on the present value of
expected future cash flows discounted at the loans
effective interest rate or, as a practical expedient, at the
observable market price of the loan, or the fair value of the
collateral if the loan is collateral dependent. Homogeneous
loans are evaluated collectively for impairment.
The activity in the Brooke Savings Bank allowance for loan
losses is summarized below:
|
|
|
|
|
|
|
2007
|
|
|
|
(In thousands)
|
|
|
Balance at January 8, 2007
|
|
$
|
192
|
|
Provision for loan losses
|
|
|
0
|
|
Losses charged off
|
|
|
(4
|
)
|
Recoveries
|
|
|
2
|
|
Balance at December 31, 2007
|
|
$
|
190
|
|
Impaired and non-accruing loans at December 31, 2007
aggregated approximately $29,000 for Brooke Savings Bank for
which an allowance of $9,000 has been established.
The Company estimates that a certain level of accounts
receivable, primarily franchisee account balances, will be
uncollectible; therefore, allowances of $1,114,000 and
$1,466,000 at December 31, 2007 and December 31, 2006,
respectively, have been established. The Companys
franchise subsidiary regularly assists its franchisees by
providing commission advances during months when commissions are
less than expected, but expects repayment of all such advances
within four months. At December 31, 2007, the amount of
allowance was determined after analysis of several specific
factors, including franchise advances classified as
watch status.
Brooke Credit Corporationss credit loss exposure is
limited to on-balance sheet loans (other than loans sold to
warehouse special purpose entities which are classified as
on-balance sheet) and the retained interest in loans which have
been sold to qualifying special purpose entities that have
issued asset-backed securities or off-balance sheet bank debt. A
credit loss assumption is inherent in the calculations of
retained interest-only
96
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
strip receivables resulting from loans that are sold.
Historically, no reserve for credit losses has been made for
on-balance sheet loans held in inventory for eventual sale for
two reasons. First, these loans were typically held for six to
nine months before being sold to investors and, therefore, had a
short-term exposure to loss. Second, commissions received by the
affiliated company, Brooke Capital Corporation, are typically
distributed to Brooke Credit Corporation for loan payments prior
to distribution of commissions to the franchisee borrower and
most other creditors. However, given the rapid growth that
Brooke Credit Corporation has experienced over the past eighteen
months, the seasoning of the loan portfolio, an increase in
delinquencies of on-balance sheet loans and managements
expectation that loans will be held longer than previously (for
nine to twelve months) before being sold; Brooke Credit
Corporation has established a reserve for potential loan losses
on the on-balance sheet loans. The reserve for credit losses
includes two key components: (1) loans that are impaired
under SFAS 114, Accounting by Creditors for
Impairment of a Loan an amendment of FASB Statements
No. 5 and 15 and (2) reserves for estimated
losses inherent in the rest of the portfolio based upon
historical and projected credit risk. A reserve of $1,655,000
was established with an offsetting charge to loan loss expense.
Management will evaluate the adequacy of the reserve on an
ongoing basis in the future utilizing the credit metrics
underlying the reserve.
The following schedule entitled Valuation and Qualifying
Accounts summarizes the Allowance for Doubtful Accounts
activity for the periods ended December 31, 2007, 2006 and
2005. Additions to the allowance for doubtful accounts are
charged to expense.
Valuation
and Qualifying Accounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
|
|
|
|
|
|
|
|
|
Balance at
|
|
|
|
Beginning
|
|
|
Charges to
|
|
|
Write
|
|
|
End of
|
|
|
|
of Year
|
|
|
Expenses
|
|
|
Offs
|
|
|
Year
|
|
|
|
(In thousands)
|
|
|
Allowance for Doubtful Accounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2005
|
|
$
|
575
|
|
|
$
|
2,974
|
|
|
$
|
2,833
|
|
|
$
|
716
|
|
Year ended December 31, 2006
|
|
|
716
|
|
|
|
4,313
|
|
|
|
3,563
|
|
|
|
1,466
|
|
Year ended December 31, 2007
|
|
$
|
1,466
|
|
|
$
|
8,608
|
|
|
$
|
7,115
|
|
|
$
|
2,959
|
|
The Company does not accrue interest on loans that are
90 days or more delinquent and payments received on all
such loans are applied to principal. Loans and accounts
receivables are written off when management determines that
collection is unlikely. This determination is made based on
managements experience and evaluation of the debtors
circumstances.
Commissions. Commission revenue on insurance
policy premiums is generally recognized as of the effective date
of the policies or, in certain cases, as of the effective date
or billing date, whichever is later. Contingent and profit
sharing commissions typically represent a share of insurance
company profits on policies written by the Company. The
calculation of insurance company profits is usually made by the
insurance company by deducting policyholder claims and insurance
company expenses from policy premiums. Although the share of
insurance company profits paid to the Company is affected by
annual premium growth, the Company does not typically receive
contingent commissions based solely on premium volume.
Contingent and profit sharing commissions are generally paid
based on prior year performance and recognized when received.
Premiums due from the insured to the Company are reported as
assets of the Company and as corresponding liabilities, net of
commissions, to the insurance carriers.
In the event of cancellation or reduction in premiums, for
policies billed by an insurance carrier, a percentage of the
commission revenue is often returned to the insurance carrier
and revenues are correspondingly reduced. The commission refunds
are calculated by the insurance carriers and are typically
deducted
97
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
from amounts due to the Company from insurance carriers. The
Company has estimated and accrued a liability for commission
refunds of $570,000 and $645,000 at December 31, 2007 and
2006, respectively.
Policy fees. The Company receives fees for the
placement and issuance of policies that are in addition to, and
separate from, any sales commissions paid by insurance
companies. As these policy fees are not refundable and the
Company has no continuing obligation, all such revenues are
recognized on the effective date of the policies or, in certain
cases, the billing date, whichever is later.
Interest income, net. The Company recognizes
interest income when earned. A portion of the interest income
received on loans is paid to the holders of its participation
interests and qualifying special purpose entities. Payments to
these holders are accounted for as participating interest
expense, which is netted against gross interest income.
Participating interest expense was $32,362,000, $23,581,000, and
$12,432,000 for the years ended December 31, 2007, 2006 and
2005, respectively. Cash received from the off-balance sheet
facility is recorded as interest income by pool using the
interest yield of each pool. Any excess cash received over the
yield is applied to the securities balance or other
comprehensive income.
Gain on sale of notes receivable. Loan
participation and loan securitizations represent the transfer of
notes receivable, by sale, to participating lenders
or special purpose entities. When transfers meet the criteria to
be accounted for as a true sale, established by SFAS 140,
Accounting for Transfers and Servicing of Financial
Assets and Extinguishments of Liabilities, the gain on
sale of a note receivable is recognized when the note receivable
is sold. When the Company sells notes receivable, it typically
retains servicing rights and interest income. Gains or losses on
sales of notes receivable depends, in part, on the previous
carrying amount of the financial assets involved in the
transfer, allocated between the assets sold and the retained
interest and servicing assets based on their relative fair value
at the date of transfer.
Loan origination fees. Loan origination fees
charged to borrowers are offset against loan origination
expenses incurred during the underwriting and placement of loans
and are, therefore, not recorded as revenues. Loan origination
fees reimburse the Company for cash outflows associated with the
up-front issuance costs such as financial guarantee policy
premiums, travel expenses for location inspections or meetings
with the borrowers, and placement of the loans to outside
investors.
Impairment Losses. Although the Company does
not provide recourse on its transferred notes and is not
obligated to repay amounts due to investors and creditors of the
qualifying special purpose entities, its retained assets are
subject to loss, in part or in full, including in the event
credit losses exceed initial and ongoing management assumptions
used in the fair market value calculation. Additionally, a
partial loss of retained assets could occur in the event actual
prepayments exceed managements initial and ongoing
assumptions used in the fair market calculation.
On an ongoing basis, the Company determines the ongoing fair
market value of the retained interest using the current
outstanding principal of the transferred notes receivable and
the outstanding balances due to unaffiliated purchasers, which
are reflective of credit losses and prepayments prior to the
fair value recalculation. Additionally, the Company performs an
ongoing analysis of key assumptions used in the fair market
value calculation to ensure that such assumptions remain viable,
based on current and historical prepayments and credit loss
treads, within similar asset types. Management may adjust the
key assumptions based on current and historical trends, which
may result in an immediate reduction or impairment loss in the
fair market value of retained interest.
Initial franchise fees. The Company receives
initial franchise fees for two types of initial franchise
services: basic services provided pursuant to a franchise
agreement and buyers assistance plan (BAP) services provided
pursuant to a consulting agreement. Agreements are typically
executed, and initial franchise fees are typically paid, when a
franchise is acquired or opened. Initial franchise fees are
non-refundable after execution of the franchise or consulting
agreement.
98
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
The initial franchise fees for basic services cover the
franchisees access to the registered name
Brooke, access to suppliers, and access to the
Companys Internet-based management software program. These
basic services are the types of services typically provided by
franchisors. Delivery of these services is substantially
complete when the franchise location is opened. Therefore, all
such revenues are immediately recognized.
Total initial franchise fees for BAP services typically vary
based on a percentage of the acquired businesss revenues
because the time and expertise required of the Company to
perform BAP services generally varies with acquisition size.
However, the time and expertise required of the Company to
provide basic services and the value to franchisees of those
basic services, remains the same for all franchisees (even to
start up or de novo franchisees), therefore the amount of total
initial franchise fees allocated to basic services does not
vary. Accordingly, total initial franchise fees are first
allocated to initial franchise fees for basic services in the
amount typically charged to start up franchisees and the
remainder of the total initial franchise fees is allocated to
BAP services. Although substantially all of the BAP services are
performed prior to closing, the Company does not record revenues
from initial franchise fees until the actual payment of fees at
closing.
Consulting fees. The Company completes its
consulting obligation to business sellers at closing and is not
required to perform any additional tasks for the seller.
Therefore, revenues from consulting fees are recognized at
closing because the Company has no continuing obligation.
Gain on sale of businesses. The Company
sometimes negotiates below-market interest rates on the deferred
portion of purchase prices paid to business sellers. These
interest rate concessions reduce the Companys carrying
value and increase the Companys gain when sold to
franchisees. Although the Company has a continuing obligation to
pay the deferred portion of the purchase price when due, it is
not obligated to prepay the deferred portion of the purchase
price or to otherwise diminish the benefit of the below-market
interest rate. Therefore, revenues from gains on sale of
businesses resulting from deferred payments to sellers are
recognized at closing because the Company has no continuing
obligation.
The Company sometimes acquires businesses that it plans to own
and operate as part of its business. If it later decides to sell
such businesses for a price greater than their carrying value,
it then recognizes a gain. When the business is sold, the
Company has no continuing obligations and, therefore, revenues
from gains on sale of businesses resulting from agency sales are
recognized immediately at the time of sale.
Premiums. Premiums are recorded on the written
basis and recorded as revenues over the term of the policies.
Unearned premium reserves are established to cover the unexpired
portion of premiums written and assumed and revenues are
correspondingly reduced.
For limited payment and other traditional life insurance
policies, premium income is reported as earned when due. Profits
are recognized over the life of these contracts by associating
benefits and expenses with insurance in force for limited
payment policies and with earned premiums for other traditional
life policies. This association is accomplished by a provision
for liability for future policy benefits and the amortization of
policy acquisition costs.
99
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
|
|
(f)
|
Property
and Equipment
|
Depreciable assets are stated at cost less accumulated
depreciation. Depreciation is charged to expense using the
straight-line method over the estimated useful lives of the
assets. The following summarizes the estimated useful lives used
by the Company for various asset categories:
|
|
|
|
|
Description
|
|
Useful Life
|
|
|
Furniture and fixtures
|
|
|
10 years
|
|
Airplanes
|
|
|
10 years
|
|
Office and computer equipment
|
|
|
5 years
|
|
Automobiles
|
|
|
5 years
|
|
Buildings
|
|
|
40 years
|
|
|
|
(g)
|
Amortizable
Intangible Assets
|
Included in other assets are the unamortized costs of renewal
rights (rights to renewal commissions received from insurance
policies) purchased by the Company and through subsidiaries
(Brooke Life and Health, Inc., The American Agency, Inc. and
CJD & Associates, L.L.C.) for businesses the Company
plans to own and operate for more than one year. The balance is
being amortized over a
15-year
period using an accelerated 150% declining balance switching to
straight-line method. The rates of amortization of Amortizable
Intangible Assets are based on managements estimate of the
useful lives of the renewal rights of customer and insurance
contracts purchased. Amortization was $454,000, $297,000 and
$478,000 for the years ended December 31, 2007, 2006 and
2005, respectively.
The acquisition of renewal rights by the Company or by its
subsidiaries for businesses the Company plans to own and operate
for less than one year are not classified as Amortizable
Intangible Assets (see footnote 1(j)). Recent acquisitions and
divestitures of Amortizable Intangible Assets are discussed in
footnote 11.
On July 1, 2002, the Company acquired 100% of the
outstanding ownership interests of CJD & Associates,
L.L.C. and $1,417,000 of the initial purchase price was
allocated to renewal rights. The sellers may be entitled to an
increase of the initial purchase price based on the amount of
monthly net revenues received in future periods. In accordance
with FAS 141, Business Combinations, any
such payments for an increased purchase price will be recorded
as Amortizable Intangible Assets when made. Additional payments
of the purchase price have been made in the amount of $3,283,000
since the initial purchase.
As a result of the acquisition of CJD & Associates,
L.L.C. on July 1, 2002, the Company recorded additional
Amortizable Intangible Assets of $26,000 (net of accumulated
amortization of $169,000).
On November 30, 2003, CJD & Associates, L.L.C.
acquired 100% of the outstanding shares of Texas All Risk
General Agency, Inc. and T.A.R. Holding Co., Inc. which
collectively owned 100% of the outstanding shares of All Risk
General Agency, Inc. and $1,000,000 of the initial purchase
price was allocated to Amortizable Intangible Assets. The
sellers were entitled to an increase of the initial purchase
price based on the amount of monthly net revenues received in
future periods. In accordance with FAS 141,
Business Combinations, any such payments for
an increased purchase price will be recorded as Amortizable
Intangible Assets when made. Additional payments of the purchase
price have been made in the amount of $1,352,000 since the
initial purchase. On November 30, 2005, CJD &
Associates, L.L.C. sold 100% of the outstanding shares of Texas
All Risk General Agency, Inc. and T.A.R. Holding Co., Inc. to an
unrelated purchaser. See footnote 11 for additional disclosure
regarding this sale.
In February 2004, the Company acquired insurance agency renewal
rights from Brent and Haeley Mowery for $499,000. This agency
was subsequently sold to a franchisee in July 2005 for $499,000,
which resulted in a gain on sale of $68,000 from amortization
recorded in prior periods.
100
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
Subsequent to the initial recording at fair value, the
amortizable intangible asset is evaluated and measured annually
for impairment. The impairment testing is performed by two
different methods of analysis. The first method is a cash flow
analysis to determine if there are sufficient operating cash
flows. The second method is a fair market value analysis based
primarily on comparative sales data. If analysis indicates that
operating cash flows are insufficient or the assets fair
value is less than its book value, then an impairment has
occurred and the Company writes down the asset to the estimated
fair value. No impairment was recognized for the years ended
December 31, 2007, 2006 or 2005.
Goodwill represents the amount by which the cost of an
acquisition exceeded the fair values of net assets in excess of
the fair values of liabilities acquired by the Company in
transactions accounted for using the purchase method of
accounting. The Company periodically reviews goodwill to
determine whether there have been any events or circumstances to
indicate that the recorded amounts are not recoverable from
projected undiscounted net operating cash flows. If the
projected undiscounted net operating cash flows are less than
the carrying amount, a loss would be recognized to reduce the
carrying amount to fair value. During 2007, the Companys
goodwill has been determined to be unimpaired.
Net income tax expense is the tax calculated for the year based
on the Companys effective tax rate plus the change in
deferred income taxes during the year. Deferred tax liabilities
were recorded in 2007 and 2006 to recognize the future tax
consequences of temporary differences between financial
reporting amounts and the tax basis of existing assets and
liabilities based on currently enacted tax laws and tax rates in
effect for the years in which the differences are expected to
reverse.
|
|
(j)
|
Investment
in Businesses
|
The amount of assets included in the Investment in
Businesses category is the total of purchase prices paid,
or market prices if lower, for business assets, primarily
renewal rights, that Brooke Capital Corporation acquires to hold
in inventory for sale to its franchisees. Renewal rights
associated with businesses that the Company plans to own and
operate for less than one year are considered inventory and are
not amortized (see footnote 1(g)) because the residual values of
those assets are expected to be the same at the time of sale to
franchisees as at the time of acquisition by the Company.
Typically, the Company acquires and sells the business assets
simultaneously. If the assets are not sold simultaneously, then
the Company operates the business until sold and records the
income and expense associated with the business. The amount of
income and expenses associated with inventoried businesses is
not considered material by the Company. The number of businesses
purchased for this purpose for the years ended December 31,
2007 and 2006 was 19 and 33, respectively. Correspondingly, the
number of businesses sold from inventory for the year ended
December 31, 2007 and 2006 was 16 and 34, respectively. At
December 31, 2007 and 2006, the Investment in
Businesses inventory consisted of 6 businesses and 3
businesses, respectively, with fair market values totaling
$9,413,000 and $2,333,000, respectively.
|
|
(k)
|
Gain
or Loss on Sale of Businesses
|
Investment in Businesses gains or losses are the
difference between the sales price and the book value of the
business, which is carried at the lower of cost or fair value.
Businesses are typically sold in the same units as purchased.
However, in instances where a part of a business unit is sold,
management estimates the fair value of the portion of the
business unit being sold. The difference between the sales price
and the resulting fair value estimation is the amount of the
gain or loss. Any such fair value estimation is evaluated for
reasonableness by comparing the market value estimation of the
portion being sold to the book value for the
101
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
entire business unit. Fair value estimations are based on
comparable sales information that takes into consideration
business characteristics such as customer type, customer account
size, supplier size and billing methods.
Deferred charges include loan fees paid in 2004, 2005 and 2007
to establish and increase a line of credit with DZ BANK AG
Deutsche Zentral-Genossenschaftsbank. Associated costs totaled
$1,741,000, of which $696,000 was paid in 2004 to establish the
line of credit and $300,000 was paid in 2005 to increase the
line of credit and $745,000 was paid in 2007 to further increase
the line of credit. Also included in deferred charges are costs
associated with fees paid to establish lines of credit with
Fifth Third Bank and Home Federal Savings and Loan Association
of Nebraska in 2006. These costs totaled $423,000 and $168,000,
respectively, and were paid in 2006. These costs are amortized
over the period ending at the maturity date of the respective
line of credit. Additional deferred charges include $4,839,000
in fees paid in association with the $45,000,000 subordinated
debt issuance that occurred in November 2006. These costs are
amortized over the period ending at the maturity date of the
subordinated debt. Net of amortization, the balance of all such
amounts was $5,354,000 and $5,884,000 at December 31, 2007
and 2006, respectively.
Commissions and other costs of acquiring life insurance, which
vary with, and are primarily related to, the production of new
business have been deferred to the extent recoverable from
future policy revenues and gross profits. The acquisition costs
are being amortized over the premium paying period of the
related policies using assumptions consistent with those used in
computing policy reserves. Net of amortization, the balance was
$5,406,000 and $5,210,000 at December 31, 2007 and 2006,
respectively.
Commissions and other costs of acquiring property and casualty
insurance, which vary with, and are primarily related to, the
production of new business, have been deferred to the extent
recoverable from future policy revenues and gross profits. The
acquisition costs are being amortized over the premium paying
period of the related policies using assumptions consistent with
those used in computing policy reserves. Net of amortization,
the balance was $550,000 at December 31, 2007.
|
|
(m)
|
Equity
Rights and Privileges
|
The holders of the Companys 2002 and 2002A convertible
preferred stock are entitled to receive a cumulative dividend in
cash at the rate of 10% of the liquidation value of such stock
per share per annum, if determined by the Board of Directors.
The holders of 2002 and 2002A convertible preferred stock do not
have any voting rights and their conversion rights have expired.
In the case of liquidation or dissolution of the Company, the
holders of the 2002 and 2002A convertible preferred stock shall
be entitled to be paid in full the liquidation value, $25 per
share, before the holders of common stock.
The holders of the Companys 2002B convertible preferred
stock are entitled to receive a cumulative dividend in cash at
the rate of 9% of the liquidation value of such stock per share
per annum, if determined by the Board of Directors. The holders
of 2002B convertible preferred stock do not have any voting
rights and their conversion rights have expired. In the case of
liquidation or dissolution of the Company, the holders of the
2002B convertible preferred stock shall be entitled to be paid
in full the liquidation value, $32 per share, after payment of
full liquidation value to the holders of 2002 convertible
preferred stock, 2002A convertible preferred stock, and before
the holders of common stock.
In August 2005, the Company issued 2,875,000 shares of its
common stock through a secondary offering. Priced at $11.50 per
share, the gross proceeds of the offering were $33,063,000, with
proceeds of $31,161,000 to the Company, before expenses and
after underwriter commissions and discounts.
In September 2006, the Company issued to an accredited
institutional investor in a private placement transaction
20,000 shares of its newly designated 13% Perpetual
Convertible Preferred Stock Series 2006, par
102
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
value $1.00 per share, which are convertible initially into
1,176,471 shares of the Companys common stock at a
price of $17.00 per share, subject to anti-dilution adjustments.
The stated value per share is $1,000. The gross proceeds of the
offering were $14,600,000, before expenses and underwriter
commissions and after a discount of $5,400,000.
The holders of the Companys 2006 convertible preferred
stock are entitled to receive a cumulative dividend in cash at
the rate of 13% per annum of the stated value of such stock
after 2 years, if determined by the Board of Directors. The
holders of 2006 convertible preferred stock do not have voting
rights. In the case of liquidation or dissolution of the
Company, the holders of the 2006 convertible preferred stock
shall be entitled to be paid in full the stated value, $1,000
per share, after payment of full liquidation value to the
holders of 2002 convertible preferred stock, 2002A convertible
preferred stock and 2002B convertible preferred stock, and
before the holders of common stock.
In September 2006, in conjunction with the sale of the 2006
convertible preferred stock, the Company issued warrants to
purchase 235,294 shares of the Companys common stock
at an exercise price per share of $24.00, subject to
anti-dilution adjustments. These warrants were exercisable
immediately and expire September 2010.
Basic net income per share is calculated by dividing net income,
less preferred stock dividends declared in the period (whether
or not paid) and the dividends accumulated for the period on
cumulative preferred stock (whether or not earned), by the
average number of shares of the Companys common stock
outstanding. Diluted net income per share is calculated by
including the probable conversion of preferred stock to common
stock, and then dividing net income, less preferred stock
dividends declared on non-convertible stock during the period
(whether or not paid) and the dividends accumulated for the
period on non-convertible cumulative preferred stock (whether or
not earned), by the adjusted average number of shares of the
Companys common stock outstanding. The dilutive
calculation of earnings per share can be anti-dilutive if the
dividends paid on preferred stock are greater than the common
stock earnings per share. If this occurs, these shares are
eliminated for the calculation. Total preferred stock dividends
declared during the years ended December 31, 2007, 2006 and
2005 were $2,894,000, $869,000 and $194,000, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended
|
|
|
|
December 31, 2007
|
|
|
December 31, 2006
|
|
|
December 31, 2005
|
|
|
|
(In thousands, except per share data)
|
|
|
Basic Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
1,595
|
|
|
$
|
10,742
|
|
|
$
|
9,705
|
|
Less: Preferred Stock Dividends
|
|
|
(2,894
|
)
|
|
|
(869
|
)
|
|
|
(194
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Available to Common Stockholders
|
|
|
(1,299
|
)
|
|
|
9,873
|
|
|
|
9,511
|
|
Average Common Stock Shares
|
|
|
13,568
|
|
|
|
12,510
|
|
|
|
10,643
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per Share
|
|
$
|
(0.10
|
)
|
|
$
|
0.79
|
|
|
$
|
0.89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
103
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2007
|
|
|
December 31, 2006
|
|
|
December 31, 2005
|
|
|
Diluted Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
|
|
|
$
|
1,595
|
|
|
|
|
|
|
$
|
10,742
|
|
|
|
|
|
|
$
|
9,705
|
|
Less: Preferred Stock Dividends on Non-Convertible Shares
|
|
|
|
|
|
|
(194
|
)
|
|
|
|
|
|
|
(194
|
)
|
|
|
|
|
|
|
(194
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Available to Common Stockholders
|
|
|
|
|
|
|
1,401
|
|
|
|
|
|
|
|
10,548
|
|
|
|
|
|
|
|
9,511
|
|
Average Common Stock Shares
|
|
|
13,568
|
|
|
|
|
|
|
|
12,510
|
|
|
|
|
|
|
|
10,643
|
|
|
|
|
|
Plus: Assumed Exercise of 1,176,471 Preferred Stock*
|
|
|
1,176
|
|
|
|
|
|
|
|
1,176
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus: Assumed Exercise of 124,540 Stock Options
|
|
|
125
|
|
|
|
14,869
|
|
|
|
229
|
|
|
|
13,915
|
|
|
|
359
|
|
|
|
11,002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share
|
|
|
|
|
|
$
|
(0.10
|
)
|
|
|
|
|
|
$
|
0.76
|
|
|
|
|
|
|
$
|
0.86
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*The convertible preferred stock is anti-dilutive at
December 31, 2007. These shares are excluded from the
dilution calculation and included as preferred stock dividend.
(o) Buyers
Assistance Plans
As part of its initial services to franchisees, the Company
sometimes assists franchisees with the conversion of acquired
businesses into its franchise system pursuant to a buyers
assistance plan (BAP). Substantially all of the BAP services
(inspection reports, operations analysis and marketing plan
development) are typically provided by the Company before
franchise acquisition.
(p) Principles
of Consolidation
The consolidated financial statements include the accounts of
the Company and its subsidiaries, except for the following
qualifying special purpose entities: Brooke Acceptance Company,
LLC, Brooke Captive Credit Company 2003, LLC, Brooke Capital
Company, LLC, Brooke Securitization Company 2004A, LLC, Brooke
Securitization Company V, LLC, Brooke Securitization
2006-1, LLC
and Brooke Master Trust, LLC. These qualifying special purpose
entities were formed for the sole purpose of acquiring loans in
connection with the securitization of agency loans. Each is
treated as its own separate and distinct entity. Qualifying
special purpose entities are specifically excluded from
consolidation under FIN 46(R), Consolidation of
Variable Interest Entities.
The Company owns controlling interest in Brooke Capital
Corporation and Brooke Credit Corporation. Accordingly, the
results of operations and balance sheets accounts at
December 31, 2007 are included in the Companys
consolidated financial statements.
On January 8, 2007, the Company completed the acquisition
of Generations Bank. The Company assigned its rights and
obligations under the Agreement to its wholly owned subsidiary,
Brooke Bancshares, Inc. (formerly Brooke Brokerage Corporation),
prior to closing. Accordingly, the Banks balance sheet
accounts at December 31, 2007 and results of operations
since January 8, 2007 are included in the Companys
consolidated financial statements.
On March 30, 2007 the Company purchased Delta Plus
Holdings, Inc. The balance sheet accounts at December 31,
2007 and results of operations since March 30, 2007 are
included in the Companys consolidated financial statements.
104
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
The accompanying consolidated financial statements have been
prepared on the basis of accounting principles generally
accepted in the United States of America (GAAP). All significant
intercompany accounts and transactions have been eliminated in
consolidation of the financial statements.
(q) Accounts
and Notes Receivable, Net
The net notes receivable included as part of the Accounts
and Notes Receivable, Net asset category are available for
sale and are carried at the lower of cost or market. Based on
managements experience, the carrying value approximates
the fair value. Any changes in the net notes receivable balances
are classified as an operating activity.
(r) Other
Receivables
Included in Other Receivables are reimbursements due from
franchisees and agents for possible cancellation of policies,
and receivables from sellers for consulting fees and other
services. Most of these amounts are collected within
30 days from franchisees, borrowers or agents and all
amounts are collected within 12 months from date of
recording.
(s) Other
Assets
The Company has purchased certain lottery prize cash flows,
representing the assignments of the future payment rights from
lottery winners at a discounted price. Payments on these cash
flows will be made by state run lotteries and as such are backed
by the general credit of the respective states. At
December 31, 2007 and 2006, the carrying value of these
other assets was approximately $3,527,000 and $3,067,000,
respectively.
(s) Advertising
The Company expenses the costs of advertising as they are
incurred. Total advertising and marketing expenses for the years
ended December 31, 2007, 2006 and 2005 was $14,950,000,
$13,224,000 and $10,306,000, respectively.
(t) Restricted
Cash
Cash payments are made monthly to First National Bank of
Phillipsburg as trustee for the Industrial Revenue Bonds. These
funds are held by the trustee for payment of semi-annual
interest and principal payments to bond holders on January 1st
and July 1st. The amount of cash held at First National Bank of
Phillipsburg at December 31, 2007 and 2006 was $73,000 and
$71,000, respectively.
The Company holds insurance commissions for the special purpose
entities Brooke Acceptance Company LLC, Brooke Captive Credit
Company 2003, LLC, Brooke Securitization Company 2004A, LLC,
Brooke Capital Company, LLC, Brooke Securitization
Company V, LLC and Brooke Securitization Company
2006-1 for
the purpose of making future loan payments, and the use of these
funds is restricted until the next monthly loan payment is made.
The amount of commissions held at December 31, 2007 and
2006 was $171,000 and $615,000, respectively.
The Company holds amounts in escrow in a cash account for
certain borrowers for the purpose of paying debt service,
property taxes
and/or
property insurance typically paid during the first year of the
loan financing. The amount of escrowed cash held at
December 31, 2007 and 2006 was $210,000 and $564,000,
respectively.
(u) Securities
The carrying values of securities were $89,634,000 and
$50,322,000 at December 31, 2007 and 2006, respectively,
and consisted primarily of three types of securities (or
retained residual assets): interest-only strip
105
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
receivables in loans sold; retained over-collateralization
interests in loans sold and cash reserves. These securities are
classified as available for sale under SFAS No. 115,
Accounting for Certain Investments in Debt and Equity
Securities. The aggregate carrying values of
$87,763,000 and $50,320,000 at December 31, 2007 and 2006,
respectively, for the corresponding marketable securities
approximates the fair value as calculated by the Company using
reasonable assumptions. The value of the Companys retained
residual assets is subject to credit and prepayment risks on the
transferred financial assets.
In March 2007, the Company purchased 748,000 shares of
Northern Capital, Inc. Class B Convertible Preferred Stock
at a price of $2.50 per share for a carrying value of
$1,870,000. Northern Capital, Inc. is a managing general agent
that owns a Florida insurance company. In June 2007, the Company
purchased 850,000 shares of Oakmont Acquisition Corp.
common stock at an average price per share of $5.76 for a
carrying value of $4,894,000. In July of 2007, Oakmont merged
with Brooke Credit Corporation.
When the Company sells notes receivable to qualifying special
purpose entities that qualify as true-sales under SFAS 140,
Accounting for Transfers and Servicing of Financial
Assets and Extinguishments of Liabilities
(SFAS 140), a gain on sale is
recognized when the note receivables are sold. When the Company
sells notes receivable to qualifying special purpose entities,
it typically retains the interest rights. The component of the
gain on sale of notes receivable to qualifying special purpose
entities is the gain on sale recorded associated with the
interest-only strip receivable and retained interest benefit as
described below, net of direct expenses. Unlike participation
sales, for loans sold to qualifying special purpose entities an
unaffiliated third party is the servicer and the Company acts as
a secondary or
sub-servicer.
As such, no servicing asset or liability is recorded.
When the Company sells notes receivable to qualifying special
purpose entities, it retains an interest-only strip receivable
or retained interest. The carrying values of the interest-only
strip receivable in loans sold to qualifying special purpose
entities were $28,144,000 and $12,094,000 at December 31,
2007 and December 31, 2006, respectively. The amount of
gain or loss recorded on the sale of notes receivable to
qualifying special purpose entities depends in part on the
previous carrying amount of the financial assets involved in the
transfer, allocated between the assets sold and the assets
retained based on their relative fair value at the date of
transfer. To initially obtain fair value of the retained
interest-only strip receivable resulting from the sale of notes
receivable to qualifying special purpose entities, quoted market
prices are used if available. However, quotes are generally not
available for such retained residual assets. Therefore, the
Company typically estimates fair value for these assets. The
fair value of the interest-only strip receivables retained is
based on the present value of future expected cash flows using
managements best estimates of key assumptions, credit
losses (0.50% annually), prepayment speed (12.00% annually at
December 31, 2007, and 10.00% annually at December 31,
2006) and discount rates (11.00%) commensurate with the
risks involved. The amount of unrealized gain (loss) on the
retained residual assets was ($89,000), $89,000 and $575,000 at
December 31, 2007, 2006 and 2005 respectively. The
interest-only strip receivables have varying dates of maturity
ranging from the fourth quarter of 2015 to the second quarter of
2021.
When the Company sells notes receivable to qualifying special
purpose entities, it retains an over-collateralization interests
in loans sold and cash reserves. The carrying values of retained
over-collateralization interests were $58,769,000 and
$37,003,000 at December 31, 2007 and December 31,
2006, respectively. The carrying values of cash reserves were
$850,000 and $1,223,000 at December 31, 2007 and
December 31, 2006, respectively. The fair value of the
over-collateralization interest in the loans sold to qualifying
special purpose entities that have issued asset-backed
securities has been estimated at the par value (carrying value)
of the underlying loans less the asset-backed securities sold.
The fair value of the over-collateralization interest in the
loans sold to qualifying special purpose entities that have
secured bank debt, is based on the present value of future
expected cash flows using managements best estimates of
key assumptions, credit losses (0.50% annually), prepayment
speed (12.00% annually at December 31, 2007, and 10.00%
annually at December 31, 2006) and discount rates
(11.00%) commensurate with the risks involved. The cash reserves
do not represent
106
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
credit enhancement reserves for benefit of the asset-backed
security holders and creditors of the qualifying special purpose
entities. These reserves are for the benefit of the third party
trustee and servicer and if not used for excessive trustee and
servicer expenses, the funds will be returned to the Company
once the last note receivable held by the qualifying special
purpose entity has matured. If excessive expenses are incurred
by the trustee and servicer the Company will expense the
reduction of the cash reserve. No excessive expenses have been
incurred by the trustees and servicers to date. Therefore, the
fair value of the cash reserves has been estimated at the cash
value of the reserve account.
The notes receivable sold in April 2003, November 2003, June
2004, March 2005, December 2005 and July 2006 involved the
issuance of asset-backed securities by the following qualifying
special purpose entities: Brooke Acceptance Company, LLC; Brooke
Captive Credit Company 2003, LLC; Brooke Securitization Company
2004A, LLC; Brooke Capital Company, LLC; Brooke Securitization
Company V, LLC; and Brooke Securitization Company
2006-1, LLC,
respectively. In September 2006, Brooke Warehouse Funding, LLC
entered into a receivables financing agreement with Fifth Third
Bank which was classified as secured borrowings. However, in
March 2007, Brooke Warehouses Fifth Third facility was
paid off and replaced with a new off balance sheet facility
through Brooke Warehouse Funding, LLCs wholly-owned
qualifying special purpose entity, Brooke Acceptance Company
2007-1, LLC.
Therefore, the loans sold in March 2007 to Brooke Warehouse
Funding, LLC, the Companys special purpose entity,
involved the incurrence of debt owed to Fifth Third Bank by
Brooke Acceptance Company
2007-1, LLC,
a wholly-owned qualifying special purpose entity subsidiary of
the Brooke Warehouse Funding, LLC. Loans sold to Brooke
Warehouse Funding, LLC are participated to Brooke Acceptance
Company
2007-1, LLC
which are then pledged to Fifth Third Bank for the off balance
sheet debt. The purchase of loans by Brooke Warehouse Funding,
LLC, the participation of those loans to Brooke Acceptance
Company
2007-1, LLC
and the pledge to Fifth Third Bank occurred simultaneously. In
December 2007 Brooke Acceptance Company
2007-1, LLC
was replaced by Brooke Master Trust, LLC. Loans now sold to
Brooke Warehouse Funding, LLC are participated to Brooke Master
Trust, LLC which are then pledged to Fifth Third Bank for the
off-balance sheet debt.
Upon the sale of financial assets to qualifying special purpose
entities, the unaffiliated trustees over the qualifying special
purpose entities and the investors and lenders to the qualifying
special purpose entities obtain full control over the assets and
obtain the right to freely pledge or transfer the notes
receivable. Servicing associated with the transferred assets is
primarily the responsibility of unaffiliated servicing
companies, which are compensated directly from cash flows
generated from the transferred assets. The Company is retained
as a secondary or
sub-servicer.
No servicing asset or servicing liability is recorded because
servicing income is offset by servicing expense and represents
the adequate compensation as determined by the market.
Although the Company does not provide recourse on the
transferred notes and is not obligated to repay amounts due to
investors and creditors of the qualifying special purpose
entities, its retained assets are subject to loss, in part or in
full, in the event credit losses exceed initial and ongoing
management assumptions used in the fair market value
calculation. Additionally, a partial loss of retained assets
could occur in the event actual prepayments exceed
managements initial and ongoing assumptions used in the
fair market calculation. In the fourth quarter of 2007, the
Company wrote down the value of the securities balance by
$5,517,000 due to expected credit losses on loans in its
securitizations, actual prepayments exceeding assumed
prepayments, and an increase in the prepayment assumption going
forward.
Cash flows associated with the Companys retained assets in
the transferred assets are subordinate to cash flow
distributions to the trustee over the transferred assets,
servicer of the transferred loans, collateral preservation
providers of the transferred loans, investors and creditors of
the qualifying special purpose entities. Actual prepayments and
credit losses will impact the amount and frequency of cash flow
distributions to the Company from its retained assets. Although
the Company expects to receive a certain level of cash flows
over the life of the sold financial assets and the term of the
asset-backed securities and senior debt
107
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
secured by the qualifying special purpose entities, the Company
will not receive full return of its retained assets until all
obligations of the qualifying special purpose entities with
respect to underlying loans are met.
Subsequent to the initial calculation of the fair value of
retained interest, the Company utilizes a fair market
calculation methodology (utilizing the same methodology used to
establish the initial fair value) to determine the ongoing fair
market value of the retained interest. Ongoing fair value is
calculated using the then current outstanding principal of the
transferred notes receivable and the outstanding balances due
unaffiliated purchasers, which are reflective of credit losses
and prepayments prior to the fair value recalculation.
Additionally, the Company completes an ongoing analysis of key
assumptions used in the fair market value calculation to ensure
that such assumptions used in the calculation are viable, based
on current and historical prepayments and credit loss trends
within similar asset types. Based upon this analysis and due to
recent prepayment trends, the prepayment rate assumption used in
the asset valuation was increased from 10% to 12% annually in
the fourth quarter of 2007. All other assumptions remained the
same. Management may make necessary adjustments to key
assumptions based on current and historical trends, which may
result in an immediate reduction or impairment loss in the fair
market value of retained interest. During 2007 and 2006, the
securitized pools of loans experienced an increase in the
prepayment rate, and as a result, management determined that an
other than temporary impairment occurred. The
Company recorded an impairment losses related to the prepayment
rate of $778,000 and $329,000, respectively, for the years ended
December 31, 2007 and 2006. Summarized in footnote 2 is a
sensitivity analysis or stress test on retained interests to
determine the impact of a 10% and 20% variance in key
assumptions currently used by management to calculate the fair
value of retained interests.
Footnote 2 also contains a table summarizing the principal
balances of loans managed by the Company. Included within the
table are delinquency and net credit loss trends of managed
receivables at December 31, 2007 and December 31, 2006.
The Company classifies the investment securities portfolios
between those securities intended to be held to maturity, those
securities
available-for-sale,
and those securities held for trading purposes.
Investment securities classified as
held-to-maturity
are those securities which the Company has the ability and
positive intent to hold to maturity regardless of changes in
market condition, liquidity needs, or changes in general
economic conditions. These securities are stated at cost,
adjusted for amortization of premiums and accretion of
discounts, over the period to maturity using the interest method.
Investment securities classified as
available-for-sale
are those securities that the Company intends to hold for an
indefinite period of time, but not necessarily to maturity. Any
decision to sell a security classified as
available-for-sale
would be based on various factors, including significant
movements in interest rates, liquidity needs, regulatory capital
considerations, and other similar factors. These securities are
carried at fair value with unrealized gains or losses reported
as increases or decreases in accumulated other comprehensive
income, net of the related deferred tax effect.
Trading securities are those securities that may be purchased
and held principally for the purpose of selling in the near
term. Such securities are carried at fair value with unrealized
gains or losses included in earnings. Realized gains or losses,
determined on the basis of the cost of specific securities sold,
are included in earnings. Unrealized losses for securities
classified as held to maturity and available for sale judged to
be other than temporary are charged to operations. As of
December 31, 2007 and December 31, 2006, all
investment securities within the Companys portfolio were
classified as
available-for-sale.
The Company acquired approximately 9% of the stock outstanding
in First American Capital Corporation in October 2003 for
$772,000. This investment was subsequently sold in March 2005
for $770,000.
108
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
(v) Insurance
Losses and Loss Expenses
Insurance losses to be incurred and loss expenses to be paid by
DB Indemnity, Ltd. and Delta Plus Holdings, Inc. are estimated
and recorded when advised by the insured. Outstanding losses and
loss expense adjustments represent the amounts needed to provide
for the estimated ultimate cost of settling claims relating to
insured events that have occurred before the balance sheet date.
These amounts are based upon estimates of losses reported by the
insureds plus an estimate for losses incurred but not reported.
Management believes that the provision for outstanding losses
and loss expenses will be adequate to cover the ultimate net
cost of losses incurred to the balance sheet date, but the
provision is necessarily an estimate and may ultimately be
settled for a significantly greater or lesser amount. It is at
least reasonably possible that management will revise this
estimate significantly in the near term. Any subsequent
differences arising are recorded in the period in which they are
determined.
The Company has established an allowance of $7,840,000 at
December 31, 2007, for losses on property and casualty
insurance policies issued by Traders Insurance Company. Reserves
of $600,000 and $350,000 at December 31, 2007 and 2006,
respectively, were established for claims on financial guaranty
policies issued by DB Indemnity, Ltd. on loans originated
by the Companys finance subsidiary.
(w) Other
Operating Interest Expense
Operating interest expense includes interest paid by the
Companys finance subsidiary to DZ BANK AG Deutsche
Zentral-Genossenschaftsbank, Fifth Third Bank, and Home Federal
Savings and Loan Association of Nebraska on line of credit loans
for the purpose of originating insurance agency loans,
originating funeral home loans and financing the
over-collateralization portion of loans funded with the other
lines of credit, and is, therefore, an operating expense. The
interest paid on these lines of credit for the years ending
December 31, 2007, 2006 and 2005 was $2,919,000,
$3,125,000, and $1,675,000, respectively. The finance subsidiary
also paid interest to bondholders until the bonds were called in
August 2005 and paid in full. The funds received from the sale
of the bonds were for the purpose of originating loans and the
associated interest expense is, therefore, an operating expense.
Bond interest expenses for the years ended December 31,
2007, 2006 and 2005 were $0, $0 and $245,000, respectively. The
Company also paid interest to debenture holders until the
debentures were called and paid in full in December 2005. The
funds received from the sale of debentures were used by the
finance subsidiary to originate loans and the associated
interest expense is, therefore, an operating expense. The
debenture interest expenses for the years ended
December 31, 2007, 2006 and 2005 were $0, $0 and $202,000,
respectively.
(x) Stock-Based
Compensation
The Company has granted stock options to employees of the
Company pursuant to its 2001 Compensatory Stock Option Plan,
which terminated, except with respect to options then
outstanding on April 27, 2006. The Company adopted
SFAS 123R, Share-Based Payment, on
January 1, 2006. The Companys net income for the year
ended December 31, 2006 was reduced by $38,000 and its
income per fully diluted share remained at $0.76. The
Companys net income would have been reduced to $9,641,000
and $6,493,000 for the years ended December 31, 2005 and
2004, respectively, with the Companys income per fully
diluted share being reduced to $0.86 and $0.63 at
December 31, 2005 and 2004, respectively, if the
compensation cost for the stock options had been determined
based on the fair value at the date of grant pursuant to the
provisions of SFAS 123R, Share-Based
Payment. The Company made the following assumptions
when calculating the fair
109
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
value of the stock option: expected stock volatility of 10%;
risk-free interest rate of 5%; and dividend rate of 1%. See
footnote 12 for additional disclosures.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
|
(In thousands, except per share data)
|
|
|
Net income as reported
|
|
$
|
1,595
|
|
|
$
|
10,742
|
|
|
$
|
9,705
|
|
Total stock-based employee compensation cost determined under
fair value method for all awards, net of related income tax
effects
|
|
|
|
|
|
|
|
|
|
|
(64
|
)
|
Pro forma net income
|
|
|
|
|
|
|
|
|
|
|
9,641
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported
|
|
|
(0.10
|
)
|
|
|
0.79
|
|
|
|
0.89
|
|
Pro forma
|
|
|
|
|
|
|
|
|
|
|
0.89
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
As reported
|
|
|
(0.10
|
)
|
|
|
0.76
|
|
|
|
0.86
|
|
Pro forma
|
|
|
|
|
|
|
|
|
|
|
0.86
|
|
(y) Interest-only
Strip Receivable
The aggregate carrying values of interest-only-strip receivables
were $7,749,000 and $4,497,000 at December 31, 2007 and
2006, respectively. Interest-only strip receivables represent
the fair value of an asset resulting from the sale of notes
receivable to a participating bank. The amount of unrealized
gain (loss) on the interest-only strip receivable was $273,000
and $94,000 and ($93,000) at December 31, 2007, 2006 and
2005, respectively. The interest-only strip receivables have
varying maturities ranging from the second quarter of 2010 to
the fourth quarter of 2026.
When the Company sells notes receivable to a participating bank,
it retains an interest-only strip receivable. The amount of gain
or loss recorded on the sale of notes receivable to a
participating bank depends in part on the previous carrying
amount of the financial assets involved in the transfer,
allocated between the assets sold and the interest-only strip
receivable based on its relative fair value at the date of
transfer. To obtain fair values, the Company estimates fair
value based on the present value of future expected cash flows
using managements best estimates of the key assumptions
(credit losses, prepayment speeds, and discount rates)
commensurate with the risks involved.
(z) Investments
The amortized cost and fair value of investments at
December 31, 2007 and December 31, 2006 are summarized
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
|
|
(In thousands)
|
|
|
December 31, 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury
|
|
$
|
1,729
|
|
|
$
|
30
|
|
|
$
|
|
|
|
$
|
1,759
|
|
U.S. Government Agency
|
|
|
28,267
|
|
|
|
51
|
|
|
|
105
|
|
|
|
28,213
|
|
Corporate bonds
|
|
|
20,678
|
|
|
|
144
|
|
|
|
750
|
|
|
|
20,072
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
50,674
|
|
|
$
|
225
|
|
|
$
|
855
|
|
|
$
|
50,044
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities
|
|
$
|
829
|
|
|
$
|
119
|
|
|
$
|
105
|
|
|
$
|
843
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
110
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
|
|
(In thousands)
|
|
|
December 31, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government Agency
|
|
|
1,559
|
|
|
|
10
|
|
|
|
18
|
|
|
|
1,551
|
|
Corporate bonds
|
|
|
10,973
|
|
|
|
75
|
|
|
|
300
|
|
|
|
10,748
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
12,532
|
|
|
$
|
85
|
|
|
$
|
318
|
|
|
$
|
12,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities
|
|
$
|
258
|
|
|
$
|
29
|
|
|
$
|
4
|
|
|
$
|
283
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The amortized cost and fair value of fixed maturities at
December 31, 2007, by contractual maturity, are shown
below. Actual maturities may differ from contractual maturities
because certain borrowers may have the right to call or prepay
obligations.
|
|
|
|
|
|
|
|
|
|
|
Amortized Cost
|
|
|
Fair Value
|
|
|
|
(In thousands)
|
|
|
Due in one year or less
|
|
$
|
2,323
|
|
|
$
|
2,319
|
|
Due after one year through five years
|
|
|
8,759
|
|
|
|
8,712
|
|
Due after five years through ten years
|
|
|
9,717
|
|
|
|
9,413
|
|
Due after ten years
|
|
|
6,145
|
|
|
|
5,942
|
|
Mortgage-backed bonds
|
|
|
23,730
|
|
|
|
23,658
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
50,674
|
|
|
$
|
50,044
|
|
|
|
|
|
|
|
|
|
|
The fair values for investments in fixed maturities are based on
quoted market prices.
Brooke Savings Bank has blanket collateral agreements with the
Federal Home Loan Bank in order to obtain advances. At
December 31, 2007, overnight advances of $9,522,000 were
outstanding and secured by qualifying mortgage-backed
securities, with fair values of approximately $13,293,000.
Included in investments are securities, which have been pledged
to various state insurance departments. The fair values of these
securities were $4,842,000 and $2,061,000 at December 31,
2007 and 2006, respectively.
The Company has a policy and process in place to identify
securities that could potentially have an impairment that is
other-than-temporary.
This process involves monitoring market events that could impact
issuers credit ratings, business climate, management
changes, litigation and government actions, and other similar
factors. On a regular basis, all securities are reviewed in an
effort to determine each issuers ability to service its
debts and the length of time the security has been trading below
cost. This process includes an assessment of the credit quality
of each investment in the entire securities portfolio. The
Company considers relevant facts and circumstances in evaluating
whether the impairment of a security is
other-than-temporary.
Relevant facts and circumstances considered include:
(1) the length of time the fair value has been below cost;
(2) the financial position of the issuer, including the
current and future impact of any specific events; and
(3) the Companys ability and intent to hold the
security to maturity or until it recovers in value. Based on the
performance of these procedures, no securities are deemed to be
other-than-temporarily
impaired by the Company.
There are a number of significant risks and uncertainties
inherent in the process of monitoring impairments and
determining if an impairment is
other-than-temporary.
These risks and uncertainties include: (1) the risk that
the Companys assessment of an issuers ability to
meet all of its contractual obligations will change based on
changes in the credit characteristics of that issuer,
(2) the risk that the economic outlook will
111
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
be worse than expected or have more of an impact on the issuer
than anticipated, (3) the risk that fraudulent information
could be provided to the Companys investment professionals
who determine the fair value estimates and
other-than-temporary
impairments, and (4) the risk that new information obtained
by the Company or changes in other facts and circumstances lead
the Company to change its intent to hold the security to
maturity or until it recovers in value. Any of these situations
could result in a charge to income in a future period.
The Company owned 191 and 68 securities that were in an
unrealized loss position at December 31, 2007 and 2006
respectively. The following tables provide information regarding
unrealized losses on investments available for sale, as of
December 31, 2007 and 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less Than 12 Months
|
|
|
12 Months or Longer
|
|
|
Total
|
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
|
Value
|
|
|
Losses
|
|
|
Value
|
|
|
Losses
|
|
|
Value
|
|
|
Losses
|
|
|
|
(In thousands)
|
|
|
December 31, 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government Agency
|
|
$
|
18,409
|
|
|
$
|
98
|
|
|
$
|
1,142
|
|
|
$
|
7
|
|
|
$
|
19,551
|
|
|
$
|
105
|
|
Corporate bonds
|
|
|
4,514
|
|
|
|
194
|
|
|
|
7,936
|
|
|
|
556
|
|
|
|
12,450
|
|
|
|
750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
22,923
|
|
|
$
|
292
|
|
|
$
|
9,078
|
|
|
$
|
563
|
|
|
$
|
32,001
|
|
|
$
|
855
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities
|
|
$
|
95
|
|
|
$
|
46
|
|
|
$
|
220
|
|
|
$
|
59
|
|
|
$
|
315
|
|
|
$
|
105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less Than 12 Months
|
|
|
12 Months or Longer
|
|
|
Total
|
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
|
Value
|
|
|
Losses
|
|
|
Value
|
|
|
Losses
|
|
|
Value
|
|
|
Losses
|
|
|
|
(In thousands)
|
|
|
December 31, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government Agency
|
|
$
|
|
|
|
$
|
|
|
|
$
|
695
|
|
|
$
|
18
|
|
|
$
|
695
|
|
|
$
|
18
|
|
Corporate bonds
|
|
|
4,360
|
|
|
|
78
|
|
|
|
4,743
|
|
|
|
222
|
|
|
|
9,103
|
|
|
|
300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
4,360
|
|
|
$
|
78
|
|
|
$
|
5,438
|
|
|
$
|
240
|
|
|
$
|
9,798
|
|
|
$
|
318
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities
|
|
$
|
2
|
|
|
$
|
|
|
|
$
|
96
|
|
|
$
|
4
|
|
|
$
|
98
|
|
|
$
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(aa) Policy
and Contract Liabilities
Annuity contract liabilities (future annuity benefits) are
computed using the retrospective deposit method and consist of
policy account balances before deduction of surrender charges,
which accrue to the benefit of policyholders. Premiums received
on annuity contracts are recognized as an increase in a
liability rather than premium income. Interest credited on
annuity contracts is recognized as an expense. The range of
interest crediting rates for annuity products was 4.25 to
5.25 percent in 2007 and 4.25 to 5.35 percent in 2006.
Traditional life insurance policy benefit liabilities (future
policy benefits) are computed on a net level premium method
using assumptions with respect to current yield, mortality,
withdrawal rates, and other assumptions deemed appropriate by
the Company. Reserve interest assumptions, including the impact
of grading for possible adverse deviations, ranged from 4.00 to
7.25 percent.
Policy claim liabilities represent the estimated liabilities for
claims reported plus claims incurred but not yet reported. The
liabilities are subject to the impact of actual payments and
future changes in claim factors.
Policyholder premium deposits represent premiums received for
payment of future premiums on existing policyholder contracts.
Interest was credited on these deposits at a rate of
4 percent in 2007 and 2006,
112
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
respectively. The premium deposits are recognized as an increase
in a liability rather than premium income. Interest credited on
the premium deposits is recognized as an expense.
(bb) Warrant
Obligation
The warrant obligation consisted of the detachable warrants for
Brooke Credit Corporation common stock issued in connection with
Brooke Credit Corporations debt offering during the fourth
quarter of 2006. The detachable noteholder warrants are within
the scope of SFAS 150, Accounting for Certain
Financial Instruments with Characteristics of Both Liabilities
and Equity. SFAS 150 requires issuers to classify
as liabilities (or assets under certain circumstances)
free-standing financial instruments which, at inception, require
or may require an issuer to settle an obligation by transferring
assets.
SFAS 150 requires the detachable warrants issued to the
noteholders to be classified as a liability since warrants
incorporated a put option. The holders of these warrants could
exercise their rights to force Brooke Credit Corporation to
repurchase the warrants
and/or
warrant shares at the appraised value of the common stock, less
the warrant exercise price of $0.01 per share. The fair market
value of the warrants at the close of the offering, on
November 1, 2006, was $2,737,000, using a valuation model
obtained from a third-party valuation expert.
As of December 31, 2006, the fair market value of these
warrants was $2,821,000. The increase in the fair market value
from November 1, 2006 to December 31, 2006 required
Brooke Credit Corporation to record an increase in the value of
the puttable warrant liability and additional interest expense
of approximately $84,000 for the year ended December 31,
2006, in accordance with SFAS 150. At each balance sheet
date, any change in the calculated fair market value of the
warrant obligation must be recorded as additional interest costs
or financing income. Since the exercise price of the warrants is
nominal, the change in the fair market value of the warrants
represents the additional cost or income for the period.
Also in accordance with SFAS 150, the noteholder warrants
were initially recorded as a discount to the notes based on the
fair market value of the warrants at November 1, 2006, or
approximately $2,737,000. The discount on the notes was to be
amortized over the life of the notes using the effective
interest method. During July 2007, the warrants were amended to
remove the put option. The decrease in the market value of the
liability from the beginning of 2007 through July 2007,
$467,000, was recorded as a reduction of other interest expense.
The amount of amortization resulting from discount accretion for
the year ended December 31, 2006 was $41,000.
(cc) Advertising
Supply Inventory
In conjunction with the construction of an advertising/marketing
center in Phillipsburg, Kansas the Company now retains large
quantities of marketing materials that franchisees use to
promote their businesses. These marketing supplies may be held
in inventory for a period of up to 12 months before
delivery to franchisees.
113
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
(dd) Deposits
Deposits as of December 31, 2007 are summarized below:
|
|
|
|
|
|
|
2007
|
|
|
|
Amount
|
|
|
|
(In thousands)
|
|
|
Noninterest-bearing checking
|
|
$
|
2,326
|
|
Savings
|
|
|
57
|
|
Interest-bearing checking
|
|
|
8,000
|
|
Money market
|
|
|
4,396
|
|
|
|
|
|
|
|
|
|
14,779
|
|
Certificates of deposit
|
|
|
7,827
|
|
IRAs
|
|
|
345
|
|
|
|
|
|
|
|
|
$
|
22,951
|
|
|
|
|
|
|
As of December 31, 2007, scheduled maturities of
certificates of deposit and IRA accounts are shown below:
|
|
|
|
|
|
|
Amount
|
|
|
|
(In thousands)
|
|
Within one year
|
|
$
|
6,529
|
|
One to three years
|
|
|
1,148
|
|
Three to five years
|
|
|
495
|
|
Over five years
|
|
|
|
|
|
|
|
|
|
|
|
$
|
8,172
|
|
|
|
|
|
|
As of December 31, 2007, there were 26 certificate of
deposit accounts of $100,000 or more totaling $4,627,000. These
deposits are insured up to $100,000 by the Deposit Insurance
Fund (DIF), which is administered by the Federal Deposit
Insurance Corporation and is backed by the full faith and credit
of the U.S. government.
Regulations of the Federal Reserve System require reserves to be
maintained by all banking institutions according to the types
and amounts of certain deposit liabilities. These requirements
restrict usage of a portion of Brooke Savings Banks
available cash balances from everyday usage in its operations.
The minimum reserve requirements as of December 31, 2007
totaled $157,000.
Interest expense on deposits totaled approximately $502,000 for
the year ended December 31, 2007
114
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
2. Notes
Receivable
At December 31, 2007 and 2006, accounts and notes
receivable consist of the following:
|
|
|
|
|
|
|
|
|
|
|
12/31/2007
|
|
|
12/31/2006
|
|
|
|
(In thousands)
|
|
|
Business loans
|
|
$
|
606,596
|
|
|
$
|
422,684
|
|
Less: Business loans sold
|
|
|
(517,743
|
)
|
|
|
(324,389
|
)
|
Commercial real estate loans
|
|
|
96,024
|
|
|
|
60,594
|
|
Less: Real estate loans sold
|
|
|
(60,672
|
)
|
|
|
(21,585
|
)
|
Loans with subsidiaries
|
|
|
19,786
|
|
|
|
5,858
|
|
Less: Subsidiary loans sold
|
|
|
(19,786
|
)
|
|
|
(5,858
|
)
|
Plus: Loans sold not classified as a true sale
|
|
|
39,452
|
|
|
|
26,849
|
|
Other Loans
|
|
|
681
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total notes receivable, net
|
|
|
164,338
|
|
|
|
164,153
|
|
Interest earned not collected on notes*
|
|
|
7,132
|
|
|
|
3,401
|
|
Customer receivables
|
|
|
27,687
|
|
|
|
22,769
|
|
Deferred loan fees
|
|
|
(10
|
)
|
|
|
|
|
Allowance for doubtful accounts
|
|
|
(2,959
|
)
|
|
|
(1,466
|
)
|
|
|
|
|
|
|
|
|
|
Total accounts and notes receivable, net
|
|
$
|
196,188
|
|
|
$
|
188,857
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
The Company has a corresponding liability for interest payable
to participating lenders in the amounts of $1,609,000 and
$903,000 at December 31, 2007 and 2006, respectively. |
Brooke Credit Corporation has loaned money to the Company and to
other subsidiaries of the Company. These notes receivable have
been eliminated in consolidation to the extent the notes
receivable have not been sold to an unaffiliated third party.
The sale of all or a portion of the intracompany notes
receivable to an unaffiliated third party results in a notes
payable, as discussed in footnote 4.
Loan participations and loan securitizations represent the
transfer of notes receivable, by sale, to
participating lenders or asset-backed security
investors. The Company receives consideration from the transfer
of notes receivable, through retained interest and servicing
assets. These transfers are accounted for by the criteria
established by SFAS 140, Accounting for Transfers
and Servicing of Financial Assets and Extinguishments of
Liabilities.
The transfers that do not meet the criteria established by
SFAS 140, Accounting for Transfers and Servicing
of Financial Assets and Extinguishments of Liabilities,
are classified as secured borrowings and the balances are
recorded as both a note receivable asset and participation
payable liability. At December 31, 2007 and
December 31, 2006, secured borrowings totaled $39,452,000
and $26,849,000, respectively.
Of the notes receivable sold, at December 31, 2007 and
2006, $538,963,000 and $319,125,000, respectively, were
accounted for as sales because the transfers meet the criteria
established by SFAS 140, Accounting for Transfers
and Servicing of Financial Assets and Extinguishments of
Liabilities.
In April 2003, Brooke Credit Corporation sold $15,825,000 of
loans to qualifying special purpose entity Brooke Acceptance
Company LLC. This sale represents a loan securitization for
which an interest receivable was retained. Of the loans sold,
$13,350,000 of asset-backed securities were issued to accredited
investors by Brooke Acceptance Company LLC. Brooke Credit
Corporation received servicing income of $3,000, $6,000 and
$8,000, respectively, from the primary servicer for the years
ended December 31, 2007, 2006 and 2005. The fair value of
the interest-only strip receivable retained, the fair value of
the difference between loans sold
115
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
and securities issued to accredited investors (or the retained
equity) and the fair value of cash reserves were recorded on the
Companys books as a security with balances of $1,054,000
and $2,307,000, respectively, on December 31, 2007 and
2006. At December 31, 2007, this security is comprised of
retained interest-only strip receivables totaling $80,000,
retained equity in the special purpose entity totaling $849,000
and cash reserves totaling $125,000.
In November 2003, Brooke Credit Corporation sold $23,526,000 of
loans to qualifying special purpose entity Brooke Captive Credit
Company 2003, LLC. This sale represents a loan securitization
for which an interest receivable was retained. Of the loans
sold, $18,500,000 of asset-backed securities were issued to
accredited investors by Brooke Captive Credit Company 2003, LLC.
Brooke Credit Corporation received servicing income of $4,000,
$8,000 and $12,000, respectively, from the primary servicer for
the years ended December 31, 2007, 2006 and 2005. The fair
value of the interest-only strip receivable retained, the fair
value of the difference between loans sold and securities issued
to accredited investors (or the retained equity) and the fair
value of cash reserves were recorded on the Companys books
as a security with balances of $1,263,000 and $3,511,000,
respectively, on December 31, 2007 and 2006. At
December 31, 2007, this security is comprised of retained
interest-only strip receivables totaling $108,000, retained
equity in the special purpose entity totaling $1,030,000 and
cash reserves totaling $125,000.
In June 2004, Brooke Credit Corporation sold $24,832,000 of
loans to qualifying special purpose entity Brooke Securitization
Company 2004A, LLC. This sale represents a loan securitization
for which an interest receivable was retained. Of the loans
sold, $20,000,000 of asset-backed securities were issued to
accredited investors by Brooke Securitization Company 2004A,
LLC. Brooke Credit Corporation received servicing income of
$5,000, $8,000, and $10,000, respectively, from the primary
servicer for the years ended December 31, 2007, 2006 and
2005. The fair value of the interest-only strip receivable
retained, the fair value of the difference between loans sold
and securities issued to accredited investors (or the retained
equity) and the fair value of cash reserves were recorded on the
Companys books as a security with balances of $2,837,000
and $3,612,000, respectively, at December 31, 2007 and
December 31, 2006. At December 31, 2007, this security
is comprised of retained interest-only strip receivables
totaling $987,000, retained equity in the special purpose entity
totaling $1,725,000 and cash reserves totaling $125,000.
In March 2005, the Company sold $40,993,000 of loans to
qualifying special purpose entity Brooke Capital Company, LLC.
This sale represents a loan securitization in which an interest
receivable was retained. Of the loans sold, $32,000,000 of
asset-backed securities were issued to accredited investors by
Brooke Capital Company, LLC. Brooke Credit Corporation received
servicing income of $30,000, $36,000 and 32,000, respectively,
from the primary servicer for the years ending December 31,
2007, 2006 and 2005. The fair value of the interest-only strip
receivable retained, the fair value of the difference between
loans sold and securities issued to accredited investors (or the
retained equity) and the fair value of cash reserves were
recorded on the Companys books as a security with balances
of $5,902,000 and $9,339,000, respectively on December 31,
2007 and 2006. At December 31, 2007, this security is
comprised of retained interest-only strip receivables totaling
$1,810,000, retained equity in the special purpose entity
totaling $3,967,000 and cash reserves totaling $125,000.
In December 2005, the Company sold $64,111,000 of loans to
qualifying special purpose entity Brooke Securitization
Company V, LLC. The sale represents a loan securitization
in which an interest receivable was retained. Of the loans sold,
$51,500,000 of asset-backed securities were issued to accredited
investors by Brooke Securitization Company V, LLC. Brooke
Credit Corporation received servicing income of $45,000, $61,000
and $6,000, respectively, from the primary servicer for the
years ending December 31, 2007, 2006 and 2005. The fair
value of the interest-only strip receivable retained, the fair
value of the difference between loans sold and securities issued
to accredited investors (or the retained equity) and the fair
value of cash reserves were recorded on the Companys books
as a security with a balance of $9,285,000 and $14,891,000,
respectively, on December 31, 2007 and 2006. At
December 31, 2007, this security is comprised of retained
116
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
interest-only strip receivables totaling $2,995,000, retained
equity in the special purpose entity totaling $6,115,000 and
cash reserves totaling $175,000.
In July 2006, the Company sold $65,433,000 of loans to
qualifying special purpose entity Brooke Securitization Company
2006-1, LLC.
The sale represents a loan securitization in which an interest
receivable was retained. Of the loans sold, $52,346,000 of
asset-backed securities were issued to an accredited investor by
Brooke Securitization Company
2006-1, LLC.
The Company received servicing income of $59,000 and $28,000,
respectively, from the primary servicer for the years ending
December 31, 2007 and 2006. The fair value of the
interest-only strip receivable retained, the fair value of the
difference between loans sold and securities issued to the
accredited investor (or the retained equity) and the fair value
of cash reserves were recorded on the Companys books as a
security with a balance of $13,977,000 and $16,660,000,
respectively, on December 31, 2007 and 2006. At
December 31, 2007, this security is comprised of retained
interest-only strip receivables totaling $3,227,000, retained
equity in the special purpose entity totaling $10,575,000 and
cash reserves totaling $175,000.
In March 2007, Brooke Credit Corporation initiated a
$150,000,000 facility to sell, on a revolving basis, a pool of
its loans, while retaining residuals assets such as
interest-only strip receivables and a subordinated
over-collateralization interest in the receivables. The eligible
receivables are sold to Brooke Warehouse Funding, LLC, a wholly
owned bankruptcy-remote special purpose entity, without legal
recourse to Brooke Credit Corporation. Brooke Warehouse Funding,
LLC then entered into a participation agreement with Brooke
Acceptance Company
2007-1, LLC
to sell an undivided senior participation interest in all of the
assets of Brooke Warehouse Funding, LLC. Brooke Acceptance
Company
2007-1, LLC
entered into an amended and restated receivables financing
agreement with Fifth Third Bank which extended a credit facility
to Brooke Acceptance Company
2007-1 LLC
to provide funds to acquire such participation interests with a
facility line of credit of $150,000,000. The facility qualifies
for true sale treatment under SFAS 140. As of
December 31, 2007, the outstanding balance of sold accounts
receivable held by Brooke Warehouse Funding, LLC and
participated to Brooke Acceptance Company
2007-1, LLC
totaled $181,093,000 which were removed from the consolidated
balance sheet at that date. The fair value of the difference
between loans sold and advanced portion on the facility, or the
fair value of retained residual assets, were recorded on the
Companys books as a security with balances of $53,445,000
on December 31, 2007. This retained security is comprised
of retained interest-only strip receivable totaling $18,937,000
and retained over-collateralization interests in the special
purpose entity totaling $34,508,000. The Company received
servicing income as
sub-servicer
of the facility of $150,000 for the year ended December 31,
2007. The facility contains the following financial covenants:
minimum stockholders equity of $80 million, positive
consolidated net income for the four fiscal quarter period then
ending, maximum prepayment rate on the Companys loan
portfolio of 20%; maximum loan loss rate of 1.5%; minimum fixed
charge coverage ratio as scheduled; maximum cash leverage ratio
as scheduled; and maximum total leverage ratio as scheduled. The
facility contains other restrictions, including but not limited
to: the incurrence of indebtedness and liens; the
reorganization, transfer and merger of the Company; the disposal
of its properties other than in the ordinary course of business;
entering into transactions with affiliates or into material
agreements other than in the ordinary course of business;
entering into pledge and negative pledge agreements; and the
declaration of dividends, except in limited circumstances.
Also included in securities were amounts held due to the timing
of loan payments and payments to the asset-backed security
holders. At December 31, 2007 and 2006, these amounts
totaled $983,000 and $463,000, respectively.
At December 31, 2007 and 2006, the Company had transferred
assets with balances totaling $538,963,000 and $319,125,000,
respectively, resulting in pre-tax gains for the years ended
December 31, 2007, 2006 and 2005 of $13,644,000, $5,334,000
and $6,086,000, respectively.
At December 31, 2007 and December 31, 2006, the fair
value of retained interest-only strip receivables recorded by
the Company was $35,893,000 and $16,591,000, respectively. Of
the totals at December 31, 2007,
117
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
$7,749,000 was listed as interest-only strip receivable on the
Companys balance sheet and $28,144,000 in retained
interest-only strip receivable carried in the Companys
securities. Of the totals at December 31, 2006, $4,497,000
was listed as interest-only strip receivable on the
Companys balance sheet and $12,094,000 in retained
interest-only strip receivables carried in the Companys
securities.
Of the business and real estate loans at December 31, 2007
and December 31, 2006, $130,000 and $2,247,000,
respectively, in loans were sold to various participating
lenders with recourse to Brooke Credit Corporation. Such
recourse is limited to the amount of actual principal and
interest loss incurred and any such loss is not due for payment
to the participating lender until such time as all collateral is
liquidated, all actions against the borrower are completed and
all liquidation proceeds applied. However, participating lenders
may be entitled to periodic advances from Brooke Credit
Corporation against liquidation proceeds in the amount of
regular loan payments. At December 31, 2007, all such
recourse loans: a) had no balances more than 60 days
past due; and b) had adequate collateral. No recourse loan
participations were in default at December 31, 2007.
At December 31, 2007 and December 31, 2006, the value
of the servicing asset recorded by the Company was $6,025,000
and $4,512,000, respectively.
At December 31, 2007 and December 31, 2006, the value
of the servicing liability recorded by the Company was $16,000
and $24,000, respectively.
At December 31, 2007, key economic assumptions used in
measuring the retained interest-only strip receivables and
servicing assets when loans were sold during the year were as
follows (rates per annum):
|
|
|
|
|
|
|
Business Loans
|
|
|
|
(Fixed & Adjustable
|
|
|
|
Rate Stratum)*
|
|
|
Prepayment speed***
|
|
|
12.00
|
%
|
Weighted average life (months)
|
|
|
138
|
|
Expected credit losses
|
|
|
0.50
|
%
|
Discount rate**
|
|
|
11.00
|
%
|
|
|
|
* |
|
Rates for these loans are adjusted based on an index (for most
loans, the New York prime rate plus 3.50%). Contract terms vary
but, for most loans made prior to the third quarter of 2004, the
rate is adjusted annually on December 31st. Beginning in the
third quarter of 2004, contract terms on new loans are adjusted
monthly or daily to an index as noted above. |
|
** |
|
During the fourth quarter of 2005 the discount rate assumption
was changed from 8.50% to 11.00%. |
|
*** |
|
During the fourth quarter of 2007, the prepayment speed
assumption was changed from 10.00% to 12.00%. |
118
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
At December 31, 2007, key economic assumptions and the
sensitivity of the current fair value of residual cash flows to
immediate 10 percent and 20 percent adverse changes in
those assumptions are as follows:
|
|
|
|
|
|
|
Business Loans
|
|
|
|
(Fixed & Adjustable
|
|
|
|
Rate Stratum)
|
|
|
|
(In thousands
|
|
|
|
except percentages)
|
|
|
Prepayment speed (annual rate)**
|
|
|
12.00
|
%
|
Impact on fair value of 10% adverse change
|
|
$
|
(1,304
|
)
|
Impact on fair value of 20% adverse change
|
|
$
|
(2,771
|
)
|
Expected credit losses (annual rate)
|
|
|
0.50
|
%
|
Impact on fair value of 10% adverse change
|
|
$
|
(377
|
)
|
Impact on fair value of 20% adverse change
|
|
$
|
(753
|
)
|
Discount rate (annual)*
|
|
|
11.00
|
%
|
Impact on fair value of 10% adverse change
|
|
$
|
(1,265
|
)
|
Impact on fair value of 20% adverse change
|
|
$
|
(2,467
|
)
|
|
|
|
* |
|
During the fourth quarter of 2005, the discount rate assumption
was changed from 8.50% to 11.00%. |
|
** |
|
During the fourth quarter of 2007, the prepayment speed
assumption was changed from 10.00% to 12.00%. |
These sensitivities are hypothetical and should be used with
caution. The effect of a variation in a particular assumption on
the value of the retained interest-only strip receivables and
servicing assets is calculated without changing any other
assumption; in reality, changes in one factor may result in
changes in another, which might magnify or counteract the
sensitivities.
The above adverse changes for prepayment speed and discount rate
are calculated on the Companys retained interest-only
strip receivables and servicing assets on loans sold totaling
$538,963,000. The above adverse changes for expected credit
losses are calculated on the Companys retained
interest-only strip receivables in loans sold to qualifying
special-purpose entities.
The following illustrate how the changes in fair values were
calculated for 10% and 20% adverse changes in key economic
assumptions.
Effect
of Increases in Assumed Prepayment Speed on Servicing
Asset
|
|
|
|
|
|
|
|
|
|
|
Fixed &
|
|
|
|
Adjustable Rate Stratum
|
|
|
|
10%
|
|
|
20%
|
|
|
|
Prepayment
|
|
|
Prepayment
|
|
|
|
Increase
|
|
|
Increase
|
|
|
|
(In thousands)
|
|
|
Estimated cash flows from loan servicing fees
|
|
$
|
11,113
|
|
|
$
|
10,667
|
|
Servicing expense
|
|
|
(1,980
|
)
|
|
|
(1,894
|
)
|
Discount of estimated cash flows at 11.00% rate
|
|
|
(3,213
|
)
|
|
|
(3,059
|
)
|
|
|
|
|
|
|
|
|
|
Carrying value of servicing asset after effect of increases
|
|
|
5,920
|
|
|
|
5,714
|
|
Carrying value of servicing asset before effect of increases
|
|
|
6,025
|
|
|
|
6,025
|
|
|
|
|
|
|
|
|
|
|
Decrease of carrying value due to increase in prepayments
|
|
$
|
(105
|
)
|
|
$
|
(311
|
)
|
|
|
|
|
|
|
|
|
|
119
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
Effect
of Increases in Assumed Prepayment Speed on Retained Interest
(Interest-Only Strip Receivable, including retained interest
carried in Securities balance)
|
|
|
|
|
|
|
|
|
|
|
Fixed &
|
|
|
|
Adjustable Rate Stratum
|
|
|
|
10%
|
|
|
20%
|
|
|
|
Prepayment
|
|
|
Prepayment
|
|
|
|
Increase
|
|
|
Increase
|
|
|
|
(In thousands)
|
|
|
Estimated cash flows from interest income
|
|
$
|
53,686
|
|
|
$
|
51,226
|
|
Estimated credit losses
|
|
|
(5,042
|
)
|
|
|
(4,806
|
)
|
Discount of estimated cash flows at 11.00% rate
|
|
|
(13,950
|
)
|
|
|
(12,987
|
)
|
|
|
|
|
|
|
|
|
|
Carrying value of retained interests after effect of increases
|
|
|
34,694
|
|
|
|
33,433
|
|
Carrying value of retained interests before effect of increases
|
|
|
35,893
|
|
|
|
35,893
|
|
|
|
|
|
|
|
|
|
|
Decrease of carrying value due to increase in prepayments
|
|
$
|
(1,199
|
)
|
|
$
|
(2,460
|
)
|
|
|
|
|
|
|
|
|
|
Effect
of Increases in Assumed Credit Loss Rate on Retained Interest
(Interest-Only Strip Receivable, including retained interest
carried in Securities balance)
|
|
|
|
|
|
|
|
|
|
|
Fixed &
|
|
|
|
Adjustable Rate Stratum
|
|
|
|
10%
|
|
|
20%
|
|
|
|
Credit Loss
|
|
|
Credit Loss
|
|
|
|
Increase
|
|
|
Increase
|
|
|
|
(In thousands)
|
|
|
Estimated cash flows from interest income
|
|
$
|
56,102
|
|
|
$
|
56,102
|
|
Estimated credit losses
|
|
|
(5,825
|
)
|
|
|
(6,354
|
)
|
Discount of estimated cash flows at 11.00% rate
|
|
|
(14,761
|
)
|
|
|
(14,608
|
)
|
|
|
|
|
|
|
|
|
|
Carrying value of retained interests after effect of increases
|
|
|
35,516
|
|
|
|
35,140
|
|
Carrying value of retained interests before effect of increases
|
|
|
35,893
|
|
|
|
35,893
|
|
|
|
|
|
|
|
|
|
|
Decrease of carrying value due to increase in credit losses
|
|
$
|
(377
|
)
|
|
$
|
(753
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect
of Increases in Assumed Discount Rate on Servicing
Asset
|
|
|
|
|
|
|
|
|
|
|
Fixed &
|
|
|
|
Adjustable Rate Stratum
|
|
|
|
10%
|
|
|
20%
|
|
|
|
Discount Rate
|
|
|
Discount Rate
|
|
|
|
Increase
|
|
|
Increase
|
|
|
|
(In thousands)
|
|
|
Estimated cash flows from loan servicing fees
|
|
$
|
11,361
|
|
|
$
|
11,361
|
|
Servicing expense
|
|
|
(2,035
|
)
|
|
|
(2,035
|
)
|
Discount of estimated cash flows
|
|
|
(3,480
|
)
|
|
|
(3,682
|
)
|
|
|
|
|
|
|
|
|
|
Carrying value of servicing asset after effect of increases
|
|
|
5,846
|
|
|
|
5,644
|
|
Carrying value of servicing asset before effect of increases
|
|
|
6,025
|
|
|
|
6,025
|
|
|
|
|
|
|
|
|
|
|
Decrease of carrying value due to increase in discount rate
|
|
$
|
(179
|
)
|
|
$
|
(381
|
)
|
|
|
|
|
|
|
|
|
|
120
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
Effect
of Increases in Assumed Discount Rate on Retained Interest
(Interest-Only Strip Receivable, including retained interest
carried in Securities balance)
|
|
|
|
|
|
|
|
|
|
|
Fixed &
|
|
|
|
Adjustable Rate Stratum
|
|
|
|
10%
|
|
|
20%
|
|
|
|
Discount Rate
|
|
|
Discount Rate
|
|
|
|
Increase
|
|
|
Increase
|
|
|
|
(In thousands)
|
|
|
Estimated cash flows from interest income
|
|
$
|
56,102
|
|
|
$
|
56,102
|
|
Estimated credit losses
|
|
|
(5,296
|
)
|
|
|
(5,296
|
)
|
Discount of estimated cash flows
|
|
|
(15,999
|
)
|
|
|
(16,999
|
)
|
|
|
|
|
|
|
|
|
|
Carrying value of retained interests after effect of increases
|
|
|
34,807
|
|
|
|
33,807
|
|
Carrying value of retained interests before effect of increases
|
|
|
35,893
|
|
|
|
35,893
|
|
|
|
|
|
|
|
|
|
|
Decrease of carrying value due to increase in discount rate
|
|
$
|
(1,086
|
)
|
|
$
|
(2,086
|
)
|
|
|
|
|
|
|
|
|
|
The following is an illustration of disclosure of expected
static pool credit losses to the Company for loan participations
sold with recourse and loans sold in securitizations.
Static pool credit loss is an analytical tool that
matches credit losses with the corresponding loans so that loan
growth does not distort or minimize actual loss rates. The
Company discloses static pool loss rates by measuring credit
losses for loans originated in each of the last three years.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recourse & Securitized
|
|
|
|
Loans Sold in
|
|
|
|
2007*
|
|
|
2006
|
|
|
2005
|
|
|
Actual & Projected Credit Losses (%) at:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2007
|
|
|
0.00
|
%
|
|
|
1.41
|
%
|
|
|
2.21
|
%
|
December 31, 2006
|
|
|
|
|
|
|
1.95
|
|
|
|
1.83
|
|
December 31, 2005
|
|
|
|
|
|
|
|
|
|
|
2.07
|
|
|
|
|
* |
|
There were no loans sold in securitizations in 2007. |
121
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
The following table presents quantitative information about the
Company managed portfolio, including balances, delinquencies and
net credit losses at and for the years ended December 31,
2007 and December 31, 2006. At and for the years ended
December 31, 2007 and December 31, 2006, the related
party notes did not have any principal amounts 60 or more days
past due, nor were there any credit losses on the related party
notes.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Principal Amount of
|
|
|
Principal Amounts 60 or
|
|
|
|
|
|
|
Loans
|
|
|
More Days Past Due*
|
|
|
Net Credit Losses**
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
|
2006
|
|
|
|
(In thousands)
|
|
|
Loan portfolio consists of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans on balance sheet****
|
|
$
|
141,146
|
|
|
$
|
82,111
|
|
|
$
|
13,301
|
|
|
$
|
1,931
|
|
|
$
|
238
|
|
|
$
|
168
|
|
Loans on balance sheet held in bankruptcy-remote warehouses
|
|
|
20,207
|
|
|
|
82,042
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Off-balance sheet warehouse facility*****
|
|
|
181,093
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46
|
|
|
|
|
|
Loans participated***
|
|
|
232,144
|
|
|
|
151,255
|
|
|
|
7,343
|
|
|
|
360
|
|
|
|
|
|
|
|
|
|
Loans securitized
|
|
|
128,711
|
|
|
|
167,870
|
|
|
|
1,898
|
|
|
|
|
|
|
|
1,301
|
|
|
|
357
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans managed
|
|
$
|
703,301
|
|
|
$
|
483,278
|
|
|
$
|
22,542
|
|
|
$
|
2,291
|
|
|
$
|
1,585
|
|
|
$
|
525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
Loans 60 days or more past due are based on end of period
loan balances. |
|
** |
|
Net credit losses are based on total loans outstanding. The net
credit losses are net of recoveries, including recoveries from
the proceeds of financial guaranty policies. |
|
*** |
|
Loans participated represents true sale loan participations sold. |
|
**** |
|
Loans on balance sheet exclude reserve for credit loss of
$1,655,000 and $0 at December 31, 2007 and 2006. |
|
***** |
|
Net credit losses for loans in the off-balance sheet warehouse
facility are accounted for through the valuation of the retained
securities. |
122
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
|
|
3.
|
Property
and Equipment
|
A summary of property and equipment and depreciation is as
follows:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
|
(In thousands)
|
|
|
Furniture and equipment
|
|
$
|
7,073
|
|
|
$
|
3,833
|
|
Computer equipment
|
|
|
5,669
|
|
|
|
3,306
|
|
Automobiles and airplanes
|
|
|
1,999
|
|
|
|
1,499
|
|
Building and leasehold improvements
|
|
|
11,179
|
|
|
|
10,174
|
|
Land
|
|
|
1,446
|
|
|
|
1,386
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,366
|
|
|
|
20,198
|
|
Less: Accumulated depreciation
|
|
|
(8,087
|
)
|
|
|
(4,404
|
)
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
$
|
19,279
|
|
|
$
|
15,794
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense
|
|
$
|
1,887
|
|
|
$
|
1,207
|
|
|
|
|
|
|
|
|
|
|
|
|
4.
|
Bank
Loans, Notes Payable, and Other Long-Term Obligations
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
|
|
(In thousands)
|
|
|
Seller notes payable. These notes are payable to the
seller of businesses that the Company has purchased and are
collateralized by assets of the businesses purchased. Some of
these notes have an interest rate of 0% and have been discounted
at a rate of 5.50% to 9.75%. Interest rates on these notes range
from 4.00% to 7.00% and maturities range from January 2008 to
September 2015
|
|
$
|
19,581
|
|
|
$
|
19,300
|
|
Valley View Bank line of credit. Maximum line of credit
available of $4,000,000. Collateralized by notes receivable.
Line of credit due was extended to August 2008. Interest rate is
variable and was 7.00% at December 31, 2007, with interest
and principal due monthly
|
|
|
3,989
|
|
|
|
2,605
|
|
Fifth Third Bank, Canadian Branch line of credit. Maximum
line of credit available of $10,000,000 (Canadian dollars).
Collateralized by notes receivable. Line of credit due February
2007, subsequently extended to February 2008. Interest rate is
variable and was 7.00% at December 31, 2007, with interest
due monthly
|
|
|
8,967
|
|
|
|
8,329
|
|
Fifth Third Bank, line of credit. Maximum line of credit
available of $85,000,000. Collateralized by notes receivable.
Line of credit due September 2009. Loan was paid in full on
March 30, 2007
|
|
|
|
|
|
|
68,233
|
|
Home Federal Savings and Loan Association of Nebraska, line
of credit. Maximum line of credit available of $7,500,000.
Collateralized by notes receivable. Line of credit due November
2009. Interest rate is variable and was 8.50% at
December 31, 2007, with interest and principal due monthly
|
|
|
6,353
|
|
|
|
7,477
|
|
DZ BANK AG Deutsche Zentral-Genossenschaftsbank line of
credit. Maximum line of credit increased from $80,000,000 to
$150,000,000 in September 2007. Collateralized by notes
receivable. Line of credit due August 2009. Interest rate is
variable and was at 6.99% at December 31, 2007, with
interest due monthly
|
|
|
14,023
|
|
|
|
|
|
Citizens Bank and Trust Company, due February 2009.
Interest rate is variable and is due quarterly with principal
due at maturity. Interest rate was 7.25% at December 31,
2007. Brooke Corporation has pledged stock it owns in Brooke
Credit Corporation and Brooke Capital Corporation
|
|
|
9,000
|
|
|
|
|
|
123
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
|
|
(In thousands)
|
|
|
Brooke Holdings, Inc., due December 2011. Interest rate
is variable and was 10.5% at December 31, 2007. Principal
payments of $1,265,000; $1,404,000; $1,559,000 and $8,154,000
are due in 2008, 2009, 2010 and 2011, respectively.
Collateralized by stock in subsidiary and other assets
|
|
|
12,382
|
|
|
|
|
|
Company debt with banks. These notes are payable to banks
and collateralized by various assets of the Company. Interest
rates on these notes range from 7.75% to 11.25%. Maturities
range from January 2008 to September 2021
|
|
|
39,711
|
|
|
|
29,030
|
|
Falcon Mezz. Partners II, LP, FMP II Co.-Investment, LLC and
JZ Equity Partners PLC note payable. This $45,000,000 note
has an associated discount of $2,428,000. Collateralized by
assets of the Company. The note principal is due at maturity,
April 2013. Interest rate is fixed at 12.00%, with interest due
quarterly
|
|
|
42,572
|
|
|
|
42,304
|
|
|
|
|
|
|
|
|
|
|
Total bank loans and notes payable
|
|
|
156,578
|
|
|
|
177,278
|
|
Capital lease obligation (See Note 5)
|
|
|
435
|
|
|
|
515
|
|
|
|
|
|
|
|
|
|
|
Total bank loans, notes payable and other long-term obligations
|
|
|
157,013
|
|
|
|
177,793
|
|
Less: Current maturities and short-term debt
|
|
|
(96,001
|
)
|
|
|
(122,003
|
)
|
|
|
|
|
|
|
|
|
|
Total long-term debt
|
|
$
|
61,012
|
|
|
$
|
55,790
|
|
|
|
|
|
|
|
|
|
|
Seller notes payable are typically the deferred portion of
purchase prices paid by the Company to acquire insurance
agencies for resale by the Company to franchisees. Seller notes
payable are secured by a collateral interest in the insurance
policy renewal rights purchased by the Company. Sellers
typically agree that their security interests are subordinate to
Brooke Credits security interests in the renewal rights of
the agency, which also collateralize the loans made by Brooke
Credit to franchisees. The renewal rights associated with the
collateral interests of seller notes payable had estimated
annual commissions of $47,457,000 and $39,369,000 at
December 31, 2007 and 2006, respectively.
None of the Amortizable Intangible Assets described in footnote
1(g) and none of the Acquisitions and Divestitures described in
footnote 11 were financed with seller note payables at
December 31, 2007. Three notes payable to banks for Company
debt require the Company to maintain minimum financial ratios or
net worth and restrict dividend payments from Brooke Credit
Corporation to the Company.
The note payable to DZ BANK AG Deutsche
Zentral-Genossenschaftsbank contains the following covenants
within the credit and security agreement, which include the
following requirement of Brooke Credit Corporation: maintain a
minimum stockholders equity of $6,000,000, plus 75% of
cumulative positive consolidated net income for all fiscal
quarters (after adjustments for distributions to its sole
shareholder, and excluding any fiscal quarter for which
consolidated net income was negative), plus 75% of all equity
and subordinated debt issued or incurred by Brooke Credit
Corporation or its subsidiaries and Brooke Credit Corporation
must maintain, at the end of each fiscal quarter, a positive
consolidated net income for the four fiscal quarter periods then
ending. Under the credit and security agreement, the Company is
also subject to certain minimum stockholders equity
requirements.
The note payable to Valley View Bank contains the following
covenant: maintain a minimum stockholders equity of
$6,100,000 in Brooke Credit Corporation.
The note payable to Fifth Third Bank, Canadian Branch contains
the following covenant: maintain a minimum stockholders
equity of $35,000,000 in Brooke Credit Corporation.
The note payable to Fifth Third Bank contains the following
covenants: maintain a minimum stockholders equity of
$40,000,000 and maintain positive net income for the trailing
four quarters in Brooke Credit Corporation. The Company is also
subject to certain minimum stockholders equity
requirements. The Fifth
124
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
Third Bank warehouse facility also places restrictions on
certain other warehouse line indebtedness to a maximum of
$85,000,000.
The note payable to Home Federal Savings and Loan Association of
Nebraska contains the following covenant: maintain a minimum
stockholders equity of $40,000,000 in Brooke Credit
Corporation.
The note payable to Falcon Mezzanine Partners II, LP, FMP II
Co.-Investment, LLC and JZ Equity Partners PLC contains the
following covenants: maximum prepayment rate on Brooke Credit
Corporations loan portfolio of 20%; maximum loan loss rate
of 1.5%; minimum fixed charge coverage ratio as scheduled;
maximum cash leverage ratio as scheduled; and maximum total
leverage ratio as scheduled. In accordance with SFAS 150, a
discount to this note payable was recorded which was based on
the fair market value of the noteholder warrants at
November 1, 2006, or approximately $2,737,000. The discount
on the notes is being amortized over the life of the notes using
the effective interest method. The amount of amortization
resulting from discount accretion for the year ended
December 31, 2007 and 2006 was $267,000 and $41,000,
respectively. At December 31, 2007 the balance of the
discount was $2,428,000.
In connection with the outstanding loans and related debt
agreements with Citizens Bank and Trust Company and Brooke
Holdings, the Company has committed to certain covenants wherein
(1) the Company, certain of the Companys subsidiaries
and/or
Parent will maintain certain benchmarks with respect to their:
(a) regulatory status, (b) outstanding litigation,
(c) liquidity and (d) solvency; and (2) the
Company and certain of its subsidiaries shall maintain minimum
tangible net worth, as defined in the relevant agreement.
In addition, the Company has agreed to certain restrictions
applicable to it and certain of its subsidiaries regarding,
among other things, (1) investment in other affiliates;
(2) payment of any dividends or distributions,
(3) incurrence of additional debt, (4) pledging of
certain assets (5) reorganization and merger, and
(6) disposition of assets.
The other bank loans, notes payable and other long-term
obligations do not contain covenants that: require the Company
to maintain minimum financial ratios or net worth; restrict
managements ability to buy or sell assets; restrict
managements ability to incur additional debt; or include
any subjective acceleration clauses.
Interest incurred on bank loans, notes payable and other
long-term obligations for the years ended December 31,
2007, 2006 and 2005 was $14,585,000, $9,834,000 and $5,842,000,
respectively.
Short-term debt represents the DZ BANK AG Deutsche
Zentral-Genossenschaftsbank, Fifth Third Bank, and Home Federal
Savings and Loan lines of credit, the lines of credit listed in
the preceding table and non-cash investing transactions utilized
to purchase business assets.
Bank loans, notes payable and other long-term obligations mature
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank Loans &
|
|
|
Capital
|
|
|
|
|
Twelve Months Ended Dec 31
|
|
Notes Payable
|
|
|
Lease
|
|
|
Total
|
|
|
|
(In thousands)
|
|
|
2008
|
|
$
|
95,911
|
|
|
$
|
90
|
|
|
$
|
96,001
|
|
2009
|
|
|
8,603
|
|
|
|
90
|
|
|
|
8,693
|
|
2010
|
|
|
4,231
|
|
|
|
100
|
|
|
|
4,331
|
|
2011
|
|
|
9,963
|
|
|
|
100
|
|
|
|
10,063
|
|
2012
|
|
|
1,959
|
|
|
|
55
|
|
|
|
2,014
|
|
Thereafter
|
|
|
35,911
|
|
|
|
|
|
|
|
35,911
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
156,578
|
|
|
$
|
435
|
|
|
$
|
157,013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
125
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
|
|
5.
|
Long-Term
Debt, Capital Leases
|
Phillips County, Kansas issued Industrial Revenue Bonds in
February 2002 for the purpose of purchasing, renovating, and
equipping an office building in Phillipsburg, Kansas for use as
a processing center. The total bonds issued were $825,000, with
various maturities through 2012. The Company leases the building
from Phillips County, Kansas although it may be purchased by the
Company for a nominal amount at the expiration of the lease
agreement. Under the criteria established by SFAS 13,
Accounting for Leases, this asset has been
capitalized in the Companys financial statements.
Future capital lease payments and long-term operating lease
payments are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
|
|
|
Operating
|
|
|
|
|
|
|
Real
|
|
|
Real
|
|
|
|
|
Twelve Months Ended December 31
|
|
Estate
|
|
|
Estate
|
|
|
Total
|
|
|
|
(In thousands)
|
|
|
2008
|
|
$
|
121
|
|
|
$
|
13,579
|
|
|
$
|
13,700
|
|
2009
|
|
|
115
|
|
|
|
10,333
|
|
|
|
10,448
|
|
2010
|
|
|
118
|
|
|
|
5,102
|
|
|
|
5,220
|
|
2011
|
|
|
110
|
|
|
|
2,310
|
|
|
|
2,420
|
|
2012
|
|
|
57
|
|
|
|
668
|
|
|
|
725
|
|
2013 and thereafter
|
|
|
|
|
|
|
167
|
|
|
|
167
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total minimum lease payments
|
|
|
521
|
|
|
$
|
32,159
|
|
|
$
|
32,680
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less amount representing interest
|
|
|
(86
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
|
|
Total obligations under capital leases
|
|
|
435
|
|
|
$
|
515
|
|
|
|
|
|
Less current maturities of obligations under capital leases
|
|
|
(90
|
)
|
|
|
(80
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations under capital leases payable after one year
|
|
$
|
345
|
|
|
$
|
435
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income tax expense is the tax calculated for the year based
on the Companys effective tax rate plus the change in
deferred income taxes during the year. The elements of income
tax expense are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Current
|
|
$
|
826
|
|
|
$
|
4,293
|
|
|
$
|
3,234
|
|
Deferred
|
|
|
(352
|
)
|
|
|
1,699
|
|
|
|
2,027
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
474
|
|
|
$
|
5,992
|
|
|
$
|
5,261
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2007, income of $519,000
was earned in Bermuda and is included in the Companys
income tax calculation.
126
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
Reconciliation of the U.S. federal statutory tax rate to
the Companys effective tax rate on pretax income, based on
the dollar impact of this major component on the current income
tax expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
U.S. federal statutory tax rate
|
|
|
35
|
%
|
|
|
35
|
%
|
|
|
35
|
%
|
State statutory tax rate
|
|
|
4
|
%
|
|
|
4
|
%
|
|
|
4
|
%
|
Miscellaneous
|
|
|
(16
|
)%
|
|
|
(3
|
)%
|
|
|
(4
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate
|
|
|
23
|
%
|
|
|
36
|
%
|
|
|
35
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The miscellaneous adjustment above includes the taxes of Brooke
Capital Corporation which files a separate tax return.
Reconciliation of income tax receivable:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
|
(In thousands)
|
|
|
Income tax receivable Beginning balance, January 1
|
|
$
|
480
|
|
|
$
|
830
|
|
Income tax payments over (under) current tax liability
|
|
|
1,518
|
|
|
|
(350
|
)
|
|
|
|
|
|
|
|
|
|
Income tax receivable Ending balance
|
|
$
|
1,998
|
|
|
$
|
480
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of deferred tax liability:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
|
(In thousands)
|
|
|
Deferred income tax liability Beginning balance,
January 1
|
|
$
|
7,594
|
|
|
$
|
5,141
|
|
Accumulated other comprehensive income, unrealized gain (loss)
on interest-only strip receivables
|
|
|
2,071
|
|
|
|
163
|
|
Accumulated other comprehensive income, currency exchange
|
|
|
|
|
|
|
(68
|
)
|
Gain on sale of notes receivable
|
|
|
(1,548
|
)
|
|
|
2,358
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31
|
|
$
|
8,117
|
|
|
$
|
7,594
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
|
(In thousands)
|
|
|
Deferred income tax liability Current
|
|
$
|
1,715
|
|
|
$
|
1,439
|
|
Deferred income tax liability Long-term
|
|
|
6,402
|
|
|
|
6,155
|
|
|
|
|
|
|
|
|
|
|
Deferred income tax liability Total
|
|
$
|
8,117
|
|
|
$
|
7,594
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities were recorded to recognize the future
tax consequences of temporary differences between financial
reporting amounts and the tax basis of existing assets and
liabilities based on currently enacted tax laws and tax rates in
effect for the years in which the differences are expected to
reverse.
|
|
7.
|
Employee
Benefit Plans
|
The Company has a defined contribution retirement plan in which
substantially all employees are eligible to participate.
Employees may contribute up to the maximum amount allowed
pursuant to the Internal Revenue Code, as amended. The Company
provided a 50% matching contribution, up to a maximum
contribution per individual of $3,000 for the plan year. During
2007, the Company recorded $348,000 in employer
127
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
contributions to the plan. No employer contributions were
charged to expense for years ended December 31, 2006 and
2005.
|
|
8.
|
Concentration
of Credit Risk
|
Credit risk is limited by emphasizing investment grade
securities and by diversifying the investment portfolio among
various investment instruments. The Company maintains cash
balances at several banks. Certain cash balances exceed the
maximum insurance protection of $100,000 provided by the Federal
Deposit Insurance Corporation. At December 31, 2007, the
Company had account balances of $10,663,000 that exceeded the
insurance limit of the Federal Deposit Insurance Corporation.
Brooke Credit, through its qualifying special-purpose entities
subsidiaries, had $145,438,000 in off-balance sheet debt
outstanding to one financial institution, equaling 47% of the
total assets then sold through qualifying special-purpose
entities. Brooke Credit had an additional $8,967,000 of
on-balance sheet debt outstanding to this financial institution.
Brooke Credit also had sold asset-backed securities totaling
$58,153,000 to one financial institution, equaling 19% of the
total assets then sold through qualifying special-purpose
entities. Brooke Credit Corporation had sold participation
interests in loans totaling $104,678,000 to two financial
institutions, equaling 36% of the participation interests then
sold.
As of December 31, 2007, approximately 60% of Brooke
Savings Banks loan accounts and approximately 33% of its
loan volume and current business activity is with customers
located within the states of Missouri and Kansas.
Approximately 27% of Brooke Credit Corporations loans (both on
and off-balance sheet) were located in Florida.
Loans to the four largest obligors comprised 13% of Brooke
Credit Corporations total loan portfolio excluding related party
loans.
|
|
9.
|
Segment
and Related Information
|
The Company had three reportable segments in 2006 and 2005 and
has four reportable segments in 2007. For the year ended
December 31, 2007 the segments consisted of its Insurance
Services Business, its Brokerage Business, its Lending Services
Business and its Banking Services Business. For the year ended
December 31, 2006 the segments consisted of its Franchise
Services Business, its Brokerage Business and its Lending
Services Business.
The Insurance Services Business segment includes the sale of
insurance, financial and credit services on a retail basis
through franchisees. Activities associated with the Insurance
Services Business also include real estate ownership and
corporate real estate management through Brooke Investments,
Inc. and operations of Brooke Capital Corporation and Delta Plus
Holdings, Inc. The Brokerage Business segment includes the sale
of hard-to-place and niche insurance policies on a wholesale
basis, operations of a small life insurance company, the
brokerage of loans for general insurance agencies, funeral homes
and other small businesses. The Lending Services Business
segment includes the solicitation, underwriting, origination,
sale and servicing of loans. The Banking Services Business
segment sells banking products and services primarily through
independent insurance and other agents. Revenues, expenses,
assets and liabilities that are not allocated to one of the four
reportable segments are categorized as Corporate.
Activities associated with Corporate include functions such as
accounting, auditing, legal, human resources and investor
relations. Activities associated with Corporate also include the
operation of captive insurance companies that self-insure
portions of the professional insurance agents liability
exposure of Brooke Capital Corporation, its affiliated companies
and its franchisees and provide financial guaranty policies to
Brooke Credit Corporation and its participating lenders.
Activities associated with Corporate in 2006 also include the
operations of First American Capital Corporation and real estate
ownership and corporate real estate management through Brooke
Investments, Inc.
128
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
The segments accounting policies are the same as those
described in the summary of significant accounting policies. The
Company assesses administrative fees to each business segment
for legal, corporate and administrative services. Administrative
fees for Insurance Services, Lending Services, Brokerage
Business and Banking Services for the year ended
December 31, 2007 totaled $2,850,000, $2,250,000, $60,000
and $30,000 respectively. Shared services for the three segments
existing during the years ended December 31, 2006 and 2005
totaled $4,800,000, $1,800,000, $1,800,000 and $5,100,000,
$1,800,000, $120,000, respectively. Administrative fees are
reported as an expense for the individual business segment and
reported as other operating expenses in the
reconciliation of the segment totals to the related consolidated
totals. Unallocated corporate-level expenses are reported in the
reconciliation of the segment totals to the related consolidated
totals as other operating expenses.
129
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
The tables below reflect summarized financial information
concerning the Companys reportable segments for the years
ended December 31, 2007, 2006 and 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance
|
|
|
|
|
|
Lending
|
|
|
|
|
|
|
|
|
Elimination of
|
|
|
|
|
|
|
Services
|
|
|
Brokerage
|
|
|
Services
|
|
|
Banking
|
|
|
|
|
|
Intersegment
|
|
|
Consolidated
|
|
2007
|
|
Business
|
|
|
Business
|
|
|
Business
|
|
|
Services
|
|
|
Corporate
|
|
|
Activity
|
|
|
Totals
|
|
|
|
(In thousands)
|
|
|
Insurance commissions
|
|
$
|
114,701
|
|
|
$
|
2,771
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
117,472
|
|
Policy fee income
|
|
|
|
|
|
|
478
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
478
|
|
Insurance premiums earned
|
|
|
12,332
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,173
|
|
|
|
(993
|
)
|
|
|
12,512
|
|
Interest income
|
|
|
2,318
|
|
|
|
19
|
|
|
|
23,861
|
|
|
|
2,398
|
|
|
|
769
|
|
|
|
(1,127
|
)
|
|
|
28,238
|
|
Gain on sale of notes receivable
|
|
|
|
|
|
|
|
|
|
|
13,674
|
|
|
|
|
|
|
|
|
|
|
|
(30
|
)
|
|
|
13,644
|
|
Consulting fees
|
|
|
10,432
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,432
|
|
Initial franchise fees for basic services
|
|
|
32,505
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32,505
|
|
Initial franchise fees for buyers assistance plans
|
|
|
455
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
455
|
|
Gain on sale of businesses
|
|
|
2,057
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,057
|
|
Impairment loss
|
|
|
|
|
|
|
|
|
|
|
(5,517
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,517
|
)
|
Other income
|
|
|
6,087
|
|
|
|
|
|
|
|
901
|
|
|
|
83
|
|
|
|
237
|
|
|
|
(5,567
|
)
|
|
|
1,741
|
|
Total Operating Revenues
|
|
|
180,887
|
|
|
|
3,268
|
|
|
|
32,919
|
|
|
|
2,481
|
|
|
|
2,179
|
|
|
|
(7,717
|
)
|
|
|
214,017
|
|
Interest expense
|
|
|
3,257
|
|
|
|
135
|
|
|
|
9,596
|
|
|
|
|
|
|
|
2,724
|
|
|
|
(1,127
|
)
|
|
|
14,585
|
|
Commissions expense
|
|
|
89,181
|
|
|
|
1,096
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
90,277
|
|
Payroll expense
|
|
|
27,340
|
|
|
|
1,593
|
|
|
|
4,991
|
|
|
|
726
|
|
|
|
2,612
|
|
|
|
|
|
|
|
37,262
|
|
Insurance loss and loss expense incurred
|
|
|
4,820
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,076
|
|
|
|
|
|
|
|
5,896
|
|
Depreciation and amortization
|
|
|
1,900
|
|
|
|
421
|
|
|
|
1,466
|
|
|
|
18
|
|
|
|
726
|
|
|
|
5
|
|
|
|
4,536
|
|
Other operating expenses
|
|
|
50,747
|
|
|
|
792
|
|
|
|
6,629
|
|
|
|
1,515
|
|
|
|
6,495
|
|
|
|
(6,560
|
)
|
|
|
59,618
|
|
Minority interest in subsidiary
|
|
|
871
|
|
|
|
|
|
|
|
(1,097
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(226
|
)
|
Income Before Income Taxes
|
|
|
2,771
|
|
|
|
(769
|
)
|
|
|
11,334
|
|
|
|
222
|
|
|
|
(11,454
|
)
|
|
|
(35
|
)
|
|
|
2,069
|
|
Segment assets
|
|
|
124,382
|
|
|
|
20,383
|
|
|
|
264,943
|
|
|
|
46,651
|
|
|
|
102,163
|
|
|
|
(136,145
|
)
|
|
|
422,377
|
|
Expenditures for segment assets
|
|
|
23,907
|
|
|
|
|
|
|
|
41,083
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64,990
|
|
130
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance
|
|
|
|
|
|
Lending
|
|
|
|
|
|
Elimination of
|
|
|
|
|
|
|
Services
|
|
|
Brokerage
|
|
|
Services
|
|
|
|
|
|
Intersegment
|
|
|
Consolidated
|
|
2006
|
|
Business
|
|
|
Business
|
|
|
Business
|
|
|
Corporate
|
|
|
Activity
|
|
|
Totals
|
|
|
|
(In thousands)
|
|
|
Insurance commissions
|
|
$
|
99,190
|
|
|
$
|
2,842
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
102,032
|
|
Policy fee income
|
|
|
|
|
|
|
535
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
535
|
|
Insurance premiums earned
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
969
|
|
|
|
(309
|
)
|
|
|
660
|
|
Interest income
|
|
|
275
|
|
|
|
17
|
|
|
|
18,622
|
|
|
|
642
|
|
|
|
(425
|
)
|
|
|
19,131
|
|
Gain on sale of notes receivable
|
|
|
|
|
|
|
|
|
|
|
5,320
|
|
|
|
|
|
|
|
14
|
|
|
|
5,334
|
|
Consulting fees
|
|
|
2,731
|
|
|
|
5,980
|
|
|
|
|
|
|
|
1,197
|
|
|
|
|
|
|
|
9,908
|
|
Initial franchise fees for basic services
|
|
|
31,770
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,770
|
|
Initial franchise fees for buyers assistance plans
|
|
|
3,137
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,137
|
|
Gain on sale of businesses
|
|
|
3,059
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,059
|
|
Impairment loss
|
|
|
|
|
|
|
|
|
|
|
(329
|
)
|
|
|
|
|
|
|
|
|
|
|
(329
|
)
|
Other income
|
|
|
2,186
|
|
|
|
1,386
|
|
|
|
553
|
|
|
|
1,432
|
|
|
|
(3,713
|
)
|
|
|
1,844
|
|
Total Operating Revenues
|
|
|
142,348
|
|
|
|
10,760
|
|
|
|
24,166
|
|
|
|
4,240
|
|
|
|
(4,433
|
)
|
|
|
177,081
|
|
Interest expense
|
|
|
1,700
|
|
|
|
150
|
|
|
|
7,044
|
|
|
|
1,365
|
|
|
|
(425
|
)
|
|
|
9,834
|
|
Commissions expense
|
|
|
78,318
|
|
|
|
1,120
|
|
|
|
|
|
|
|
24
|
|
|
|
|
|
|
|
79,462
|
|
Payroll expense
|
|
|
23,114
|
|
|
|
2,181
|
|
|
|
1,596
|
|
|
|
3,378
|
|
|
|
|
|
|
|
30,269
|
|
Insurance loss and loss expense incurred
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
708
|
|
|
|
|
|
|
|
708
|
|
Depreciation and amortization
|
|
|
68
|
|
|
|
265
|
|
|
|
876
|
|
|
|
1,192
|
|
|
|
10
|
|
|
|
2,411
|
|
Other operating expenses
|
|
|
35,241
|
|
|
|
3,776
|
|
|
|
3,385
|
|
|
|
(1,292
|
)
|
|
|
(4,022
|
)
|
|
|
37,088
|
|
Minority interest in subsidiary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
575
|
|
|
|
|
|
|
|
575
|
|
Income Before Income Taxes
|
|
|
3,907
|
|
|
|
3,268
|
|
|
|
11,265
|
|
|
|
(1,710
|
)
|
|
|
4
|
|
|
|
16,734
|
|
Segment assets
|
|
|
63,043
|
|
|
|
12,709
|
|
|
|
254,228
|
|
|
|
119,372
|
|
|
|
(125,963
|
)
|
|
|
323,389
|
|
Expenditures for segment assets
|
|
|
|
|
|
|
|
|
|
|
13,312
|
|
|
|
11,690
|
|
|
|
|
|
|
|
25,002
|
|
131
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance
|
|
|
|
|
|
Lending
|
|
|
|
|
|
Elimination of
|
|
|
|
|
|
|
Services
|
|
|
Brokerage
|
|
|
Services
|
|
|
|
|
|
Intersegment
|
|
|
Consolidated
|
|
2005
|
|
Business
|
|
|
Business
|
|
|
Business
|
|
|
Corporate
|
|
|
Activity
|
|
|
Totals
|
|
|
|
(In thousands)
|
|
|
Insurance commissions
|
|
$
|
80,490
|
|
|
$
|
6,382
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
86,872
|
|
Policy fee income
|
|
|
|
|
|
|
1,581
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,581
|
|
Insurance premiums earned
|
|
|
|
|
|
|
944
|
|
|
|
|
|
|
|
|
|
|
|
(133
|
)
|
|
|
811
|
|
Interest income
|
|
|
139
|
|
|
|
245
|
|
|
|
10,661
|
|
|
|
68
|
|
|
|
(766
|
)
|
|
|
10,347
|
|
Gain on sale of notes receivable
|
|
|
|
|
|
|
|
|
|
|
6,110
|
|
|
|
|
|
|
|
(24
|
)
|
|
|
6,086
|
|
Consulting fees
|
|
|
4,916
|
|
|
|
1,666
|
|
|
|
|
|
|
|
|
|
|
|
(1,666
|
)
|
|
|
4,916
|
|
Initial franchise fees for basic services
|
|
|
19,375
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,375
|
|
Initial franchise fees for buyers assistance plans
|
|
|
10,133
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,133
|
|
Gain on sale of businesses
|
|
|
3,091
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,091
|
|
Other income
|
|
|
874
|
|
|
|
376
|
|
|
|
316
|
|
|
|
19
|
|
|
|
(741
|
)
|
|
|
844
|
|
Total Operating Revenues
|
|
|
119,018
|
|
|
|
11,194
|
|
|
|
17,087
|
|
|
|
87
|
|
|
|
(3,330
|
)
|
|
|
144,056
|
|
Interest expense
|
|
|
1,515
|
|
|
|
332
|
|
|
|
3,208
|
|
|
|
1,554
|
|
|
|
(766
|
)
|
|
|
5,843
|
|
Commissions expense
|
|
|
64,233
|
|
|
|
2,724
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
66,957
|
|
Payroll expense
|
|
|
19,620
|
|
|
|
3,647
|
|
|
|
1,483
|
|
|
|
3,865
|
|
|
|
|
|
|
|
28,615
|
|
Insurance loss and loss expense incurred
|
|
|
|
|
|
|
(60
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(60
|
)
|
Depreciation and amortization
|
|
|
(14
|
)
|
|
|
584
|
|
|
|
1,120
|
|
|
|
729
|
|
|
|
13
|
|
|
|
2,432
|
|
Other operating expenses
|
|
|
25,978
|
|
|
|
2,179
|
|
|
|
1,440
|
|
|
|
(1,754
|
)
|
|
|
(2,540
|
)
|
|
|
25,303
|
|
Income Before Income Taxes
|
|
|
7,686
|
|
|
|
1,788
|
|
|
|
9,836
|
|
|
|
(4,307
|
)
|
|
|
(37
|
)
|
|
|
14,966
|
|
Segment assets
|
|
|
58,141
|
|
|
|
8,384
|
|
|
|
96,629
|
|
|
|
54,169
|
|
|
|
(82,084
|
)
|
|
|
135,239
|
|
Expenditures for segment assets
|
|
|
|
|
|
|
1,522
|
|
|
|
21,778
|
|
|
|
534
|
|
|
|
|
|
|
|
23,834
|
|
|
|
10.
|
Related
Party Information
|
Robert D. Orr, Chairman of the Board, and Leland G. Orr,
Chief Executive Officer, own a controlling interest in Brooke
Holdings, Inc. which owned 42.84% of the Companys common
stock at December 31, 2007.
Michael S. Lowry, President and Chief Executive Officer
of Brooke Credit Corporation, is a co-member of First Financial
Group, LC. Kyle L. Garst, Chairman and Chief Executive Officer
of Brooke Capital, is the sole manager and sole member of
American Financial Group, LLC. In October 2001, First Financial
Group, LC and American Financial Group, LLC each guaranteed 50%
of a Brooke Credit Corporation loan to The Wallace Agency, LLC
of Wanette, Oklahoma and each received a 7.50% profit interest
in The Wallace Agency. The loan was originated on
October 15, 2001, and is scheduled to mature on
January 1, 2014. At December 31, 2007, $88,000 of the
principal balance of $283,000 was sold to unaffiliated lenders,
leaving the Company with a loss exposure of $195,000. First
Financial Group, LC and American Financial Group, LLC each sold
its ownership interest in The Wallace Agency back to The Wallace
Agency, LLC in March 2007.
During 2007, BCC entered into a $271,000 agency acquisition loan
with a borrower advised by Post Rock Advisors. Shawn T. Lowry, a
principal of Post Rock Advisors, is Michael S. Lowrys
brother. The borrower paid Post Rock Advisors a fee of 5% of the
agency purchase price which was paid with loan proceeds.
132
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
Anita F. Larson, Chairman and Chief Operating Officer of
Brooke Credit Corporation, is married to John Arensberg, a
partner in Arensberg Insurance of Overland Park, Kansas.
Arensberg Insurance is a franchisee of Brooke Capital
Corporation pursuant to a standard form franchise agreement, and
utilizes the administrative and processing services of Brooke
Capital Corporations service center employees pursuant to
a standard form service center agreement. Brooke Capital
Corporation receives in excess of $135,000 in fees from the
franchisee in connection with each of these agreements.
In December 2007, Brooke Holdings, Inc. purchased a
participation from Brooke Capital Advisors in the amount of
$12,382,000, of which a portion has subsequently been sold.
Brooke Holdings, Inc. is controlled by Robert D. Orr and Leland
G. Orr, who owned 73.65% and 21.72%, respectively, of its
outstanding shares of stock as of February 29, 2008. The
interest rate on the participation is variable, at 4.50% over
the printed rate as published in the Wall Street Journal, and
annual principal payments are scheduled with a final payment of
$8,154,000 due in December 2011. The underlying loan is
secured by the stock of First Life, TIC, and Brooke Capital
Advisors. In addition, the Company owes Brooke Holdings, Inc.
$1,668,000 as of December 31, 2007.
|
|
11.
|
Acquisitions
and Divestitures
|
In July 2002, the Company acquired 100% of the outstanding
ownership interests of CJD & Associates, L.L.C. for an
initial purchase price of $2,025,000. Additional payments of the
purchase price in the amount of $3,283,000 were made since the
initial purchase through December 31, 2007
In February 2004, the Company acquired insurance agency assets
from Brent and Haeley Mowery for a total purchase price of
$499,000. This agency was subsequently sold to a franchisee in
July 2005 for $499,000 which resulted in a gain on sale of
$68,000 from amortization recorded in prior periods.
In November 2005, CJD & Associates, L.L.C. transferred
all of its interest in the outstanding shares of Texas All Risk
General Agency, Inc. and T.A.R. Holding Co., Inc. to Brooke
Franchise Corporation. The consideration for this transfer was
$2,054,000, which represented the book value on
November 30, 2005. Therefore, CJD & Associates,
L.L.C. did not record a gain on this transfer. Brooke Franchise
Corporation immediately sold 100% of the outstanding shares of
Texas All Risk General Agency, Inc. and T.A.R. Holding Co., Inc.
to an unrelated party. The sale price was $3,450,000. The gain
on sale of $1,396,000 was recognized by Brooke Franchise
Corporation. Brooke Franchise paid consulting fees to
CJD & Associates, L.L.C. in the amount of $1,396,000
in connection with the transaction.
In December 2005, CJD & Associates, L.L.C., a wholly
owned subsidiary of the Company, sold DB Indemnity, Ltd. and The
DB Group, Ltd. to Brooke Investments, Inc., another wholly owned
subsidiary of the Company. DB Indemnity, Ltd. was sold for
$2,152,000 and The DB Group, Ltd. was sold for $1,070,000.
Effective January 1, 2007 DB Indemnity, Ltd. and DB Group,
Ltd. were transferred to Brooke Brokerage (formerly Brooke
Bancshares, Inc.) a wholly-owned subsidiary of the Company.
On December 8, 2006 the Company closed on a Stock Purchase
and Sale Agreement (2006 Stock Purchase Agreement)
whereby the Company committed, through a series of steps, to
acquire an approximate 55% interest in the outstanding shares of
First American Capital Corporation (now Brooke Capital
Corporation) in exchange for $3,000,000 in cash and execution of
a Brokerage Agreement. At closing, the Company acquired an
approximate 47% interest in First Americans then
authorized, issued and outstanding common stock, for $2,552,000
and executed and delivered the Brokerage Agreement. As part of
the closing, Brooke Capital Corporation issued Brooke
Corporation a warrant to purchase the additional shares of
common stock for $448,000, such shares to be authorized for
issuance pursuant to forthcoming amendments to its Articles of
Incorporation. Brooke Capital Corporations Articles of
Incorporation were amended on January 31, 2007 and Brooke
Corporation exercised the Warrant on the same day. On
November 15, 2007, the Company completed a merger with
Brooke Franchise Corporation (Brooke Franchise)
which was then a wholly-owned subsidiary of Brooke Corporation.
Pursuant to the Merger Agreement, Brooke Franchise was merged
with and into the
133
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
Company, resulting in the Company being the survivor. The
transaction was accounted for in accordance with the guidance
under Statement of Financial Accounting Standards (SFAS)
No. 141, Business Combinations, issued
by the Financial Accounting Standards Board. Prior to the
merger, Brooke Corporation owned 100% of Brooke Franchise and
53% of the Company. As a result of the closing of the merger,
Brooke Corporation owned approximately 81% of the Companys
common stock.
As part of the consideration under the 2006 Stock Purchase
Agreement, Brooke Capital Advisors, a subsidiary of Brooke
Capital Corporation, and CJD & Associates, L.L.C.
(CJD), Brooke Corporations brokerage
subsidiary, entered into an agreement by which, as of that date,
Brooke Capital Advisors began transacting all new managing
general agent loan brokerage business (formerly operated by
CJD). CJD operated such a business prior to Closing and, as part
of the Brokerage Agreement, agreed not to engage in any new
managing general agent loan brokerage business. Pursuant to the
terms of the 2006 Stock Purchase Agreement, Brooke Corporation
agreed to contribute funds to Brooke Capital Corporation as
additional consideration, to the extent the pretax profits of
Brooke Capital Advisors did not meet a three-year
$6 million pretax profit goal in accordance with an agreed
upon schedule set forth in the 2007 Stock Purchase Agreement.
Brooke Capital Advisors reported pretax income of approximately
$7,773,000 and $1,084,000 during 2007 and 2006, respectively.
Coincident with the closing of the 2006 Stock Purchase
Agreement, other warrants previously issued by First American
Capital Corporation and held by Brooke Corporation were
cancelled.
On January 8, 2007, the Company completed the acquisition
of Generations Bank, a federal savings bank, by purchasing for
$10.1 million in cash all of the issued and outstanding
capital stock of the Bank from Kansas City Life Insurance
Company pursuant to a Stock Purchase Agreement dated
January 23, 2006. The Company assigned its rights and
obligations under the Agreement to its wholly owned subsidiary,
Brooke Bancshares, Inc. (formerly Brooke Brokerage Corporation),
prior to closing. Accordingly, the Banks results of
operations since January 8, 2007 are included in these
consolidated financial statements.
The Bank operates under the name Brooke Savings Bank and its
operations are conducted through contracted bank agents, who
leverage existing relationships with Brooke Capital Corporation
franchisees and other independent insurance agents and
professionals by providing products and services. The
Banks main retail banking office was relocated from Kansas
City, Missouri to Phillipsburg, Kansas, and its administrative
offices were relocated to Overland Park, Kansas.
On January 8, 2007, the fair values of the major assets and
liabilities acquired in this transaction are as follows (in
thousands):
|
|
|
|
|
|
|
At January 8, 2007
|
|
|
Investment securities
|
|
$
|
30,383
|
|
Loans, net
|
|
|
19,644
|
|
Cash and other assets
|
|
|
1,176
|
|
|
|
|
|
|
Total assets
|
|
|
51,203
|
|
Deposits
|
|
|
41,493
|
|
Other borrowings
|
|
|
1,289
|
|
Other liabilities
|
|
|
221
|
|
|
|
|
|
|
Total liabilities
|
|
|
43,003
|
|
|
|
|
|
|
Net assets acquired
|
|
$
|
8,200
|
|
Purchase premium recorded (goodwill)
|
|
|
2,077
|
|
|
|
|
|
|
Initial capitalization of Bank
|
|
|
10,277
|
|
|
|
|
|
|
134
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
As previously indicated, the Banks results of operations
have been included in the accompanying consolidated financial
statements since its acquisition on January 8, 2007.
Accordingly, the following information as reported for the year
ended December 31, 2007 is presented along with pro forma
information for the year ended December 31, 2006, assuming
the acquisition took place on January 1, 2006:
|
|
|
|
|
|
|
|
|
|
|
As Reported
|
|
|
Pro forma
|
|
|
|
For the Year
|
|
|
For the Year
|
|
|
|
Ended
|
|
|
Ended
|
|
|
|
December 31, 2007
|
|
|
December 31, 2006
|
|
|
|
(In thousands)
|
|
|
Total operating revenues
|
|
$
|
222,728
|
|
|
$
|
183,050
|
|
Net income
|
|
$
|
1,595
|
|
|
$
|
11,615
|
|
Basic earnings per share
|
|
$
|
(0.10
|
)
|
|
$
|
0.79
|
|
Diluted earnings per share
|
|
$
|
(0.10
|
)
|
|
$
|
0.76
|
|
Effective July 18, 2007, pursuant to the Amended and
Restated Agreement and Plan of Merger dated as of April 30,
2007 (the Merger Agreement) by and among Oakmont
Acquisition Corp. (Oakmont), Brooke Credit
Corporation (Brooke Kansas) and the Company, Brooke
Kansas was merged with and into Oakmont. In connection with the
merger, Oakmont changed its name to Brooke Credit Corporation
(the Surviving Corporation). Pursuant to the Merger
Agreement, each share of the issued and outstanding common stock
of Oakmont was converted into one share of the validly issued,
fully paid and non-assessable authorized share of common stock
of the Surviving Corporation. The Company, along with seven
other former Brooke Kansas equity holders, received aggregate
merger consideration of 16,304,000 shares of the Surviving
Corporations common stock, and the common stock of Brooke
Kansas was cancelled. Shares of the Surviving Corporations
common stock received by the Company along with shares of the
Surviving Corporation purchased by the Company in the open
market, Brooke Corporation owns approximately 62% of the
Surviving Corporations issued and outstanding stock. An
additional aggregate of 4,000,000 shares of the Surviving
Corporations common stock will be issued to Brooke
Corporation and the other former Brooke Kansas stockholders, or
reserved for issuance pursuant to assumed warrants, in the event
the Surviving Corporation achieves adjusted earnings of
$15,000,000 in 2007. An additional aggregate of
1,000,000 shares of the Surviving Corporations common
stock will be issued to Brooke Corporation and the other former
Brooke Kansas stockholders, or reserved for issuance pursuant to
assumed warrants, in the event the Surviving Corporation
achieves adjusted earnings of $19,000,000 in 2008.
In March 2007, the Company purchased 100% of the common stock of
Delta Plus Holdings, Inc. for a total purchase price of
$13,500,000, plus net tangible book value at closing.
During May 2007, Brooke Capital acquired a 100% interest in
Brooke Investments, Inc., from Brooke Corporation. Brooke
Investments acquires real estate for lease to franchisees, for
corporate use and other purposes. See Note 5 for more
information regarding the Companys operating leases.
On September 28, 2007, Brooke Capital acquired 60 insurance
agency locations from entities associated with Chicago-based J
and P Holdings Inc. The agencies currently sell auto insurance
under the trade names of Lone Star Auto, Insurance Xpress, Car
Insurance Store, Hallberg Insurance Agency and Hallberg Xpress
in Colorado, Illinois, Kansas, Missouri and Texas. The acquired
agencies will be converted into Brooke franchises or merged into
existing Brooke franchise locations. At December 31, 2007,
36 of the acquired agencies had been sold.
|
|
12.
|
Stock-Based
Compensation
|
The Company adopted SFAS 123R, Share-Based
Payment, on January 1, 2006. The fair value of the
options granted for the years ended December 31, 2007 and
2006 is estimated on the date of grant using the
135
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
binomial option pricing model. The weighted-average assumptions
used and the estimated fair value are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2001 Plan
|
|
|
2006 Plan
|
|
|
|
2007
|
|
|
2006
|
|
|
2007
|
|
|
2006
|
|
|
Expected term (in years)
|
|
|
4.3
|
|
|
|
5.4
|
|
|
|
5.2
|
|
|
|
N/A
|
|
Expected stock volatility
|
|
|
10
|
%
|
|
|
10
|
%
|
|
|
10
|
%
|
|
|
N/A
|
|
Risk-free interest rate
|
|
|
5
|
%
|
|
|
5
|
%
|
|
|
5
|
%
|
|
|
N/A
|
|
Dividend
|
|
|
1
|
%
|
|
|
1
|
%
|
|
|
1
|
%
|
|
|
N/A
|
|
Fair value per share
|
|
$
|
0.20
|
|
|
$
|
0.24
|
|
|
$
|
1.37
|
|
|
$
|
N/A
|
|
At December 31, 2007, there were no additional shares
available for the grant of stock options under the Brooke
Corporation 2001 Compensatory Stock Option Plan (2001
Plan), as the 2001 Plan terminated on April 27, 2006,
except with respect to stock options then outstanding, upon the
adoption on that date by the Companys shareholders of the
2006 Brooke Corporation Equity Incentive Plan (2006
Plan). The 2006 Plan includes stock options, incentive
stock options, restricted shares, stock appreciation rights,
performance shares, performance units and restricted share units
as possible equity compensation awards. The 2006 Plan provides
that a maximum of 500,000 shares of common stock may be
issued pursuant to awards granted under such Plan. Awards of
59,570 restricted shares and incentive stock options to purchase
64,750 shares of common stock are outstanding under the
2006 Plan and accordingly, at December 31, 2007 there were
375,680 shares available for granting of stock-based awards
under the 2006 Plan.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2001 Plan
|
|
|
2006 Plan
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
|
|
Shares
|
|
|
Average
|
|
|
Shares
|
|
|
Average
|
|
|
|
Under
|
|
|
Exercise
|
|
|
Under
|
|
|
Exercise
|
|
|
|
Option
|
|
|
Price
|
|
|
Option
|
|
|
Price
|
|
|
Outstanding December 31, 2005
|
|
|
359,340
|
|
|
$
|
3.58
|
|
|
|
|
|
|
$
|
|
|
Granted
|
|
|
2,000
|
|
|
|
13.56
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(110,178
|
)
|
|
|
2.92
|
|
|
|
|
|
|
|
|
|
Terminated and expired
|
|
|
(22,512
|
)
|
|
|
4.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding December 31, 2006
|
|
|
228,650
|
|
|
|
3.36
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
|
|
|
|
|
|
|
|
90,000
|
|
|
|
12.45
|
|
Exercised
|
|
|
(158,660
|
)
|
|
|
1.89
|
|
|
|
|
|
|
|
|
|
Terminated and expired
|
|
|
(10,200
|
)
|
|
|
23.49
|
|
|
|
(25,250
|
)
|
|
|
12.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding December 31, 2007
|
|
|
59,790
|
|
|
$
|
4.57
|
|
|
|
64,750
|
|
|
$
|
12.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52,602 options to purchase shares were exercisable at
December 31, 2007. The following table summarizes
information concerning outstanding and exercisable options at
December 31, 2007.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding
|
|
Options Exercisable
|
|
|
|
|
Remaining
|
|
Weighted
|
|
|
|
Weighted
|
|
|
Number
|
|
Contractual
|
|
Average
|
|
Number
|
|
Average
|
Range of Exercisable Prices
|
|
Outstanding
|
|
Life in Years
|
|
Exercise Price
|
|
Exercisable
|
|
Exercise Price
|
|
2001 Plan ($ 1.21 - $23.49)
|
|
|
59,790
|
|
|
|
4.3
|
|
|
$
|
4.59
|
|
|
|
52,602
|
|
|
$
|
4.60
|
|
2006 Plan ($12.31 - $13.54)
|
|
|
64,750
|
|
|
|
5.2
|
|
|
$
|
12.50
|
|
|
|
|
|
|
$
|
|
|
In connection with its acquisitions of Brooke Savings Bank and
Delta Plus Holdings, Inc., the Company recorded goodwill of
approximately $3,022,000 which is not being amortized but,
rather, evaluated periodically
136
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
for impairment. There were no other intangible assets with
indefinite useful lives as of December 31, 2007, and
December 31, 2006. The intangible assets with definite
useful lives had a value of $18,781,000 and $11,538,000 at
December 31, 2007, and December 31, 2006,
respectively. Of these assets, $6,025,000 and $4,512,000,
respectively, were recorded as a servicing asset on the balance
sheet. The remaining assets were included in Other
Assets on the balance sheet. Amortization expense was
$2,649,000, $1,204,000 and $1,612,000 for the years ended
December 31, 2007, 2006 and 2005, respectively.
Amortization expense for amortizable intangible assets for the
years ended December 31, 2008, 2009, 2010, 2011 and 2012 is
estimated to be $1,904,000, $1,566,000, $1,338,000, $1,153,000
and $990,000, respectively.
|
|
14.
|
Supplemental
Cash Flow Disclosures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Supplemental disclosures:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
13,646
|
|
|
$
|
9,054
|
|
|
$
|
4,439
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for income tax
|
|
$
|
3,868
|
|
|
$
|
315
|
|
|
$
|
4,624
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business inventory increased from December 31, 2006 to
December 31, 2007. During the years ended December 31,
2007, 2006 and 2005, the statements of cash flows reflect the
purchase of businesses into inventory provided by sellers
totaling $12,926,000, $12,221,000 and $14,318,000, respectively,
the write down to realizable value of inventory of $300,000,
$975,000 and $0, respectively, and the change in inventory of
$7,080,000, $2,725,000 and $4,036,000, respectively. Payments on
seller notes were $12,541,000 and $16,211,000 in 2007 and 2006,
respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
2005
|
|
|
|
(In thousands)
|
|
|
Purchase of business inventory
|
|
$
|
(32,400
|
)
|
|
$
|
(25,254
|
)
|
|
$
|
(27,536
|
)
|
Sale of business inventory
|
|
|
37,946
|
|
|
|
39,225
|
|
|
|
37,818
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided from sale of business inventory
|
|
|
5,546
|
|
|
|
13,971
|
|
|
|
10,282
|
|
Cash provided by sellers of business inventory
|
|
|
(12,926
|
)
|
|
|
(12,221
|
)
|
|
|
(14,318
|
)
|
Write down to realizable value of inventory
|
|
|
300
|
|
|
|
975
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Increase) decrease in inventory on balance sheet
|
|
$
|
(7,080
|
)
|
|
$
|
2,725
|
|
|
$
|
(4,036
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.
|
Statutory
Requirements
|
DB Indemnity, Ltd. is required by its license to maintain
statutory capital and surplus greater than a minimum amount
determined as the greater of $120,000, a percentage of
outstanding losses or a given fraction of net written premiums.
At December 31, 2007, the Company was required to maintain
a statutory capital and surplus of $487,000. Actual statutory
capital and surplus was $2,737,000 and $2,410,000 at
December 31, 2007, and 2006, respectively. Of the actual
statutory capital $120,000 and $120,000 is fully paid up share
capital, and, accordingly, all of the retained earnings and
contributed surplus were available for payment of dividends to
shareholders.
DB Indemnity, Ltd. is also required to maintain a minimum
liquidity ratio whereby the value of its relevant assets are not
less than 75% of the amount of its relevant liabilities.
Relevant assets include cash and deposits, investment income
accrued and insurance balances receivable. Certain categories of
assets do not qualify as relevant assets under the statute. The
relevant liabilities are total general business insurance
reserves
137
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
and total other liabilities, less sundry liabilities. DB
Indemnity, Ltd. was required to maintain relevant assets of at
least $3,123,000 and $2,017,000 at December 31, 2007, and
2006, respectively. At December 31, 2007 and 2006, relevant
assets were $6,901,000 and $5,099,000, respectively. The minimum
liquidity ratio was, therefore, met.
The DB Group, Ltd. is required by its license to maintain
statutory capital and surplus greater than a minimum amount
determined as the greater of $1,000,000, a percentage of
outstanding losses or a given fraction of net written premiums.
At December 31, 2007, the Company was required to maintain
a statutory capital and surplus of $1,000,000. Actual statutory
capital and surplus was $1,473,000 and $1,263,000 at
December 31, 2007, and 2006, respectively. Of the actual
statutory capital $1,102,000 and $1,102,000 is fully paid up
share capital and contributed surplus, and, accordingly, all of
the retained earnings were available for payment of dividends to
shareholders.
The DB Group, Ltd. is also required to maintain a minimum
liquidity ratio whereby the value of its relevant assets are not
less than 75% of the amount of its relevant liabilities.
Relevant assets include cash and deposits, investment income
accrued and insurance balances receivable. Certain categories of
assets do not quality as relevant assets under the statute. The
relevant liabilities are total general business insurance
reserves and total other liabilities, less sundry liabilities.
The DB Group, Ltd. was required to maintain relevant assets of
at least $35,000 and $65,000 at December 31, 2007, and
2006, respectively. At December 31, 2007 and 2006, relevant
assets were $1,520,000 and $1,349,000, respectively. The minimum
liquidity ratio was, therefore, met.
First Life America Corporation (FLAC), the life
insurance subsidiary of Brooke Capital Corporation prepares its
statutory-basis financial statements in accordance with
statutory accounting practices (SAP) prescribed or
permitted by the Kansas Insurance Department (KID).
Currently, prescribed statutory accounting practices
include state insurance laws, regulations, and general
administrative rules, as well as the National Association of
Insurance Commissioners (NAIC) Accounting Practices
and Procedures Manual and a variety of other NAIC publications.
Permitted statutory accounting practices encompass
all accounting practices that are not prescribed; such practices
may differ from state to state, may differ from company to
company within a state, and may change in the future. During
1998, the NAIC adopted codified statutory accounting principles
(Codification). Codification replaced the NAIC
Accounting Practices and Procedures Manual and was effective
January 1, 2001. The impact of Codification was not
material to FLACs statutory-basis financial statements.
Net income and capital and surplus at December 31, 2007 and
2006 for First Life America Corporations insurance
operations as reported in these financial statements prepared in
accordance with GAAP as compared to amounts reported in
accordance with SAP prescribed or permitted by the KID are as
follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2007
|
|
|
2006
|
|
|
Capital and Surplus
|
|
|
|
|
|
|
|
|
GAAP
|
|
$
|
7,480
|
|
|
$
|
7,659
|
|
SAP
|
|
|
3,801
|
|
|
|
3,966
|
|
Principal differences between GAAP and SAP include:
a) costs of acquiring new policies are deferred and
amortized for GAAP; b) benefit reserves are calculated
using more realistic investment, mortality and withdrawal
assumptions for GAAP; c) statutory asset valuation reserves
are not required for GAAP; and d) available-for-sale fixed
maturity investments are reported at fair value with unrealized
gains and losses reported as a separate component of
shareholders equity for GAAP.
Statutory restrictions limit the amount of dividends, which may
be paid by FLAC to Brooke Capital Corporation. Generally,
dividends during any year may not be paid without prior
regulatory approval, in excess
138
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
of the lesser of (a) 10% of statutory shareholders
surplus as of the preceding December 31, or
(b) statutory net operating income for the preceding year.
In addition, FLAC must maintain the minimum statutory capital
and surplus required for life insurance companies in those
states in which it is licensed to transact life insurance
business.
The KID imposes on insurance enterprises minimum risk-based
capital (RBC) requirements that were developed by
the NAIC. The formulas for determining the amount of RBC specify
various weighing factors that are applied to financial balances
or various levels of activity based on the perceived degree of
risk. Regulatory compliance is determined by ratio of the
enterprises regulatory total adjusted capital, as defined by the
NAIC, to its authorized control level RBC, as defined by
the NAIC. Enterprises below specific trigger points or
ratios are classified within certain levels, each of which
requires specified corrective action. FLAC has a ratio that is
in excess of the minimum RBC requirements; accordingly, the
Companys management believes that FLAC meets the RBC
requirements.
Traders Insurance Company is a Missouri domiciled
property-casualty insurance company and prepares its
statutory-basis financial statements in accordance with
statutory accounting practices (SAP) prescribed or
permitted by the Missouri Insurance Department (MID).
The Missouri Insurance Department recognizes only statutory
accounting practices prescribed or permitted by the state of
Missouri for determining and reporting the financial conditions
and results of operation of an insurance company, for
determining is solvency under the Missouri law. The National
Association of Insurance Commissioners (NAIC)
Accounting Practices and Procedures Manual version effective
January 1, 2001 (NAIC SAP) has been adopted as
a component of prescribed or permitted practices by the state of
Missouri. The state has adopted certain prescribed accounting
practices which differ from those found in NAIC SAP.
Specifically, the practice which impacts Traders Insurance
Company, 1) the state of Missouri does not allow for the
admissibility of Electronic Data Processing Equipment unless the
aggregate value exceeds $25,000. The Commissioner of Insurance
has the right to permit other specific practices which deviate
from prescribed practices.
Traders Insurance Company has therefore, as prescribed the
Missouri Insurance Department, non-admitted $0 of EDP equipment
as of December 31, 2007.
Statutory accounting practices vary from accounting principles
generally accepted in the United State (GAAP). The
more significant variances from GAAP are as follows:
|
|
|
|
|
For statutory purposes, bonds are generally recorded at
amortized cost pursuant to the NAIC instructions. For GAAP, such
securities are reported at fair value or amortized cost
depending on their designation as to trading, available-for-sale
or held-to-maturity.
|
|
|
|
Policy acquisition costs are charged to operations in the year
such costs are incurred, rather than being deferred and
amortized as premiums are earned over the terms of the policies
as would be required under GAAP.
|
|
|
|
Certain assets, including prepaid expenses, furniture and
equipment, certain receivables and portions of the deferred
income tax are non admitted for statutory purposes. Changes in
non admitted assets are charged directly to surplus.
|
|
|
|
Reserves for losses, loss adjustment expenses and unearned
premium ceded to reinsurers are reported as reductions of
related reserves rather than as assets as would be required
under GAAP.
|
139
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
|
|
|
|
|
Net income and capital and surplus at December 31, 2007 for
Traders Insurance Companys insurance operations as
reported in these financials prepared in accordance with GAAP as
compared to amounts in accordance with SAP prescribed or
permitted by the MID are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
Statutory
|
|
Net Income
|
|
|
Capital & Surplus
|
|
|
Net Income
|
|
|
Capital & Surplus
|
|
|
$
|
(168
|
)
|
|
$
|
5,551
|
|
|
$
|
(129
|
)
|
|
$
|
4,355
|
|
The MID imposes on insurance enterprises minimum risk-based
capital (RBC) requirements that were developed by
the NAIC. Enterprises below specific trigger points or ratios
are classified within certain levels, each of which requires
specified corrective action. Management believes Traders
Insurance Company meets the RBC requirements.
Brooke Savings Bank (the Bank) is subject to various
regulatory capital requirements administered by the Federal
banking agencies. Failure to meet minimum capital requirements
can initiate certain mandatory and possibly additional
discretionary actions by regulators that, if undertaken, could
have a direct material effect on the Banks financial
statements. Under capital adequacy guidelines and the regulatory
framework for prompt corrective action, the Bank must meet
specific capital guidelines that involve quantitative measures
of the Banks assets, liabilities, and certain off-balance
sheet items as calculated under regulatory accounting practices.
The capital amounts and classifications are also subject to
qualitative judgments by the regulators about components, risk
weightings, and other factors.
Quantitative measures established by regulation to ensure
capital adequacy require the Bank to maintain minimum amounts
and ratios (set forth in the following table) of tangible
capital (as defined in the regulations) to total tangible assets
(as defined), total and Tier 1 capital (as defined) to
risk-weighted assets (as defined) and of Tier 1 capital (as
defined) to adjusted tangible assets (as defined).
Bank management believes that, as of December 31, 2007, the
Bank meets all capital adequacy requirements to which it is
subject.
As of December 31, 2007, Bank management believes that the
Bank meets the requirements to be categorized as well
capitalized under the regulatory framework for prompt corrective
action. To be categorized as well capitalized, the Bank must
maintain tangible capital, core (leverage) capital, and total
(risk-based) capital ratios as set forth in the table shown
below. Since its acquisition on January 8, 2007, the Bank
has not received notification from the Office of Thrift
Supervision (OTS) regarding its categorization. The Banks
actual capital amounts and ratios as of December 31, 2007
are also presented in the table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To be Well-
|
|
|
|
|
|
|
For Capital
|
|
|
Capitalized Under Prompt
|
|
|
|
|
|
|
Adequacy
|
|
|
Corrective
|
|
|
|
Actual
|
|
|
Purposes
|
|
|
Action Provisions
|
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
|
|
(Dollars in thousands)
|
|
|
As of December 31, 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital (to risk- weighted assets)
|
|
$
|
8,527
|
|
|
|
46.0
|
%
|
|
|
1,482
|
|
|
|
8.0
|
%
|
|
|
1,852
|
|
|
|
10.0
|
%
|
Tier 1 capital (to adjusted tangible assets)
|
|
|
8,337
|
|
|
|
18.7
|
|
|
|
1,788
|
|
|
|
4.0
|
|
|
|
2,235
|
|
|
|
5.0
|
|
Tangible capital (to tangible assets)
|
|
|
8,337
|
|
|
|
18.7
|
|
|
|
894
|
|
|
|
2.0
|
|
|
|
N/A
|
|
|
|
N/A
|
|
Tier 1 capital (to risk- weighted assets)
|
|
|
8,337
|
|
|
|
45.0
|
|
|
|
741
|
|
|
|
4.0
|
|
|
|
1,111
|
|
|
|
6.0
|
|
In connection with its acquisition on January 8, 2007, the
Bank committed to operating within the parameters of a
three-year business plan and submitting quarterly business
variance plan reports to the OTS during that timeframe. That
business plan presumes that no dividends will be declared during
the three-year
140
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
period. In addition, Brooke Corporation has committed to meeting
certain minimum consolidated capital-to-assets ratios during the
five-year period following the Banks acquisition.
In connection with the January 18, 2008 transaction with
Bank of the West (see Note 20), the Bank committed to
operating within the parameters of a revised three-year business
plan which reflects the transaction and will continue to submit
quarterly business variance plan reports to the OTS through the
first quarter of 2010. The Bank also committed to maintaining a
minimum Tier 1 (Core) Capital Ratio of 6.5% (which is
higher than the 5% level necessary to be considered
well-capitalized under prompt corrective action provisions).
The Banks management believes that with respect to the
current regulations, the Bank will continue to meet its minimum
capital requirements in the foreseeable future. However, events
beyond the control of the Bank, such as increased interest rates
or a downturn in the economy in areas where the Bank has most of
its loans, could adversely affect future earnings and,
consequently, the ability of the Bank to meet its future minimum
capital requirements.
The following table shows reconciliation between accounting
principles generally accepted in the United States of America
(GAAP) capital included in these financial statements and
regulatory capital amounts as presented in the previous table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2007
|
|
|
|
Tangible
|
|
|
Core
|
|
|
Total
|
|
|
|
Capital
|
|
|
Capital
|
|
|
Capital
|
|
|
|
(Dollars in thousands)
|
|
|
GAAP capital
|
|
$
|
10,366
|
|
|
$
|
10,366
|
|
|
$
|
10,366
|
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
190
|
|
Net unrealized loss on available- for-sale securities
|
|
|
48
|
|
|
|
48
|
|
|
|
48
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
(2,077
|
)
|
|
|
(2,077
|
)
|
|
|
(2,077
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regulatory capital
|
|
$
|
8,337
|
|
|
$
|
8,337
|
|
|
$
|
8,527
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In order to reduce the risk of financial exposure to adverse
underwriting results, insurance companies reinsure a portion of
their risks with other insurance companies. First Life has
entered into agreements with Optimum Re Insurance Company
(Optimum Re) of Dallas, Texas, and Wilton
Reassurance Company (Wilton Re) of Wilton, CT, to
reinsure portions of the life insurance risks it underwrites.
Pursuant to the terms of the agreements, First Life retains a
maximum coverage exposure of $50,000 on any one insured. At
December 31, 2007 and 2006, First Life ceded inforce
amounts totaling $24,038,000 and $27,346,000 of ordinary
business and $29,744,000 and $31,184,000 of accidental death
benefit risk, respectively.
Pursuant to the terms of the agreement with Optimum Re, First
Life generally pays no reinsurance premiums on first year
individual business. However, SFAS No. 113,
Accounting and Reporting for Reinsurance of
Short-Duration and Long-Duration Contracts, requires
the unpaid premium to be recognized as a first year expense and
amortized over the estimated life of the reinsurance policies.
First Life records this unpaid premium as reinsurance
premiums payable in the accompanying balance sheet and as
reinsurance premiums ceded in the accompanying
income statement. At December 31, 2007 and 2006,
respectively, the unpaid reinsurance premiums net of
amortization totaled $8,000 and $11,000. To the extent that the
reinsurance companies are unable to fulfill their obligations
under the reinsurance agreements, First Life remains primarily
liable for the entire amount at risk.
141
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
First Life is party to an Automatic Retrocession Pool Agreement
(the Reinsurance Pool) with Optimum Re, Catholic
Order of Foresters, American Home Life Insurance Company and
Woodmen of the World. The agreement provides for automatic
retrocession of coverage in excess of Optimum Res
retention on business ceded to Optimum Re by the other parties
to the Reinsurance Pool. First Lifes maximum exposure on
any one insured under the Reinsurance Pool is $50,000. During
2007 and 2006, First Life assumed inforce amounts totaling
$27,368,000 and $22,377,000, respectively.
Traders Insurance Company relies on ceded reinsurance to limit
its retained insurance risk. In entering into reinsurance
agreements, management considers a variety of factors including
the creditworthiness of reinsurers. In preparing financial
statements, management makes estimates of amounts receivable
from reinsurers which includes considerations of amounts, if
any, estimated to be uncollectible by management based on an
assessment of factors including an assessment of the
creditworthiness of the reinsurers. Management has determined
that no provision for uncollectible reinsurance recoveries is
necessary as of December 31, 2007.
Reinsurance recoverable on unpaid losses includes estimated
amounts of unpaid losses and loss adjustment expenses which are
expected to be recoverable from reinsurers pursuant to
reinsurance agreements. Such amounts have been estimated using
actuarial assumptions consistent with those used in establishing
the related liability for losses and loss adjustment expenses.
Reinsurance does not relieve Traders Insurance Company of its
obligations to policyholders pursuant to its insurance policies.
Ceded reinsurance agreements provide Traders Insurance Company
with increased capacity to write larger risk and maintain its
exposure to loss within its capital resources. Effective
June 1, 2007 and 2006, Traders Insurance Company entered
into Automobile Quota Share Reinsurance Agreements with one
reinsurance company whereby it cedes 30% of written premium for
both years.
|
|
17.
|
Commitments
and Contingencies
|
The financial statements do not reflect various commitments and
contingencies which arise in the normal course of Brooke Savings
Banks business. These commitments and contingencies which
represent credit risk, interest rate risk, and liquidity risk,
consist of commitments to extend credit, unsecured lending, and
litigation arising in the normal course of business.
Commitments, which are disbursed subject to certain limitations,
extend over periods of time with the majority of executed
commitments disbursed within a twelve-month period. As of
December 31, 2007, the Bank had outstanding loan
commitments of approximately $256,000 to originate
adjustable-rate loans.
Commitments to extend credit are agreements to lend to customers
as long as there is no violation of any condition established in
the contract. Commitments generally have fixed expiration dates
or other termination clauses and may require payment of a fee.
The Bank evaluates each customers creditworthiness on a
case-by-case
basis. The same credit policies are used in granting lines of
credit as for on-balance sheet instruments. As of
December 31, 2007, the Bank had commitments to lend to
customers unused consumer lines of credit of approximately
$914,000.
At December 31, 2007, there were no outstanding commitments
to sell mortgage loans. As discussed in Note 20, the Bank
was committed to purchasing almost $7.5 million in loans
from Bank of the West and did, in fact, consummate that
transaction on January 18, 2008.
Various lawsuits have arisen in the ordinary course of the
Companys business. In each of the matters and
collectively, the Company believes the ultimate resolution of
such litigation will not result in any material adverse impact
to the financial condition, operations or cash flows of the
Company.
142
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
|
|
18.
|
Foreign
Currency Translation
|
In March 2005, Brooke Credit Corporation formed a Canadian
subsidiary, Brooke Canada Funding, Inc. Until February 2006, the
subsidiary conducted limited operations and did not own any
assets. During February 2006, a $10,000,000 (Canadian dollars)
line of credit was established with the Canadian Branch of Fifth
Third Bank, as disclosed in footnote 4. The current operations
of Brooke Canada Funding, Inc. consist of the funding of loans
in Canada for Brooke Credit Corporation.
The financial position and results of operations of the Canadian
subsidiary are determined using local currency, Canadian
dollars, as the functional currency. Assets and liabilities of
the subsidiary are translated at the exchange rate in effect at
each period end. Income statement accounts are translated at the
weighted average rate of exchange during the period. Translation
adjustments arising from the use of different exchange rates
from period to period are included in the cumulative translation
adjustment account which is a piece of the accumulated other
comprehensive income within shareholders equity. The
amount of the gross translation adjustment included in
accumulated other comprehensive income at December 31, 2007
and 2006 was $300,000 and $179,000, respectively. The amount of
the translation adjustment that was allocated to taxes was
$100,000 in 2007 and $68,000 in 2006 which results in a net
effect of $200,000 and $111,000 on accumulated other
comprehensive income at December 31, 2007 and 2006,
respectively.
|
|
19.
|
New
Accounting Standards
|
In September 2006, the FASB issued SFAS 157, Fair
Value Measurements, which provides enhanced guidance
for using fair value measurements in financial reporting. While
the standard does not expand the use of fair value in any new
circumstance, it has applicability to several current accounting
standards that require or permit entities to measure assets and
liabilities at fair value. This standard defines fair value,
establishes a framework for measuring fair value in GAAP and
expands disclosures about fair value measurements. Application
of this standard is required for the Company beginning in 2008.
It is not anticipated that adoption of this Statement will have
a material impact on the Companys results of operations
and financial position.
In February 2007, the FASB issued SFAS No. 159,
The Fair Value Option for Financial Assets and
Financial Liabilities Including an Amendment of
SFAS No. 115. This standard permits an
entity to choose to measure many financial instruments and
certain other items at fair value. Most of the provisions in
Statement 159 are elective; however, the amendment to
SFAS No. 115, Accounting for Certain
Investments in Debt and Equity Securities, applies to
all entities with available-for-sale and trading securities. The
fair value option established by Statement 159 permits all
entities to choose to measure eligible items at fair value at
specified election dates. A business entity will report
unrealized gains and losses on items for which the fair value
option has been elected in earnings at each subsequent reporting
date. Statement 159 is effective for the Companys
financial statements covering periods after December 31,
2007. It is not expected that adoption of this Statement will
have a material impact on the operating results or financial
condition of the Company.
In December 2007, the FASB issued SFAS No. 141
(revised 2007), Business Combinations. This
Statement establishes principles and requirements for how an
acquirer recognizes and measures tangible assets acquired,
liabilities assumed, goodwill and any noncontrolling interests
and identifies related disclosure requirements for business
combinations. Measurement requirements will result in all
assets, liabilities, contingencies and contingent consideration
being recorded at fair value on the acquisition date, with
limited exceptions. Acquisition costs and restructuring costs
will generally be expensed as incurred. This Statement is
effective for the Company for business combinations in which the
acquisition date is on or after January 1, 2009. Management
is currently assessing what impact, if any, the application of
this standard could have on the Companys results of
operations and financial position.
In December 2007, the FASB issued SFAS No. 160,
Noncontrolling Interests in Consolidated Financial
Statements. This Statement amends ARB 51 to establish
accounting and reporting standards for the
143
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
noncontrolling interest in a subsidiary and for the
deconsolidation of a subsidiary. Minority interests will be
recharacterized as noncontrolling interests and classified as a
component of equity. This Statement is effective for the Company
beginning on January 1, 2009. It is not expected that
adoption of this Statement will have a material impact on the
operating results or financial condition of the Company.
On March 7, 2008, Brooke Credit Corporation entered into a
credit agreement with First State Bank, a banking corporation
organized under the laws of the State of Nebraska (the
Bank), as lead lender, along with a number of
participating banks for the advancement of a $52.5 million
secured term loan, (the Credit Agreement). The
Credit Agreement was initially advanced for $41 million.
The remainder of the facility is expected to be advanced by the
end of March 2008. The Parties also entered into a Security
Agreement and Pledge Agreement which gave the Bank a security
interest covering substantially all of Brooke Credits
assets including Brooke Credits rights to receive any
payments from a majority of Brooke Credits subsidiaries,
and further assigned to Bank Brooke Credits membership in
two of Brooke Credits subsidiaries and a cash collateral
account to be funded over an 18 month period following the
closing. This provides the Bank the right to receive any
payments related to certain of Brooke Credits bank and
other depository accounts.
Pursuant to the Credit Agreement, Brooke Credit will make
principal payments in the minimum amount of $875,000 per month
over the course of the Loan with the remaining outstanding
balance (including any accrued and unpaid interest) due
February 28, 2013. Interest on the Loan will accrue at the
rate equal to the greater of: (a) 7.25% or (b) the sum
of the prime rate as published in the Wall Street Journal and
1.75% per annum.
The Credit Agreement contains several affirmative financial
covenants.
Brooke Credit and its consolidated subsidiaries must maintain at
all times a Tangible Net Worth (as defined in the Credit
Agreement): (i) during the first two calendar quarters of
2008, equal to at least $97,500,000; and (ii) at all times
thereafter, equal to at least $100,000,000. Brooke Credit must
also maintain, at all times, stockholders equity
determined in accordance with generally accepted account
principles equal to at least $110,000,000. The Credit Agreement
requires that the Brooke Credit maintain Net Loans (as defined
in the Credit Agreement) in an amount not less than the lesser
of: (a) the outstanding balance of the Loan and
(b) $20,000,000.
The Credit Agreement contains representation and warranties,
additional affirmative and negative covenants, and events of
default customary for loans of this type. The Loan is subject to
acceleration upon an event of default.
The funds of this Agreement were used, in part, to repurchase
certain notes from Falcon Mezzanine Partners II, LP, FMP II
Co-Investment, LLC, and JZ Equity Partners PLC
(Purchasers) pursuant to a repurchase agreement
filed on Brooke Credit Corporations
Form 8-K,
as amended by
Form 8-KA,
on February 14 and 15, 2008, respectively.
Brooke Credit and the Purchasers agreed to the following terms:
|
|
|
|
|
Brooke Credit will repurchase the notes at 103.733% of par, or
$46,680,000, plus interest accrued to the date of closing;
|
|
|
|
Brooke Credit will use its commercially reasonable best efforts
to register the shares underlying the related warrants of the
Purchasers as soon as practicable; and
|
|
|
|
Brooke Credit and the Purchasers will mutually release each
other from any and all claims, upon consummation of the
transaction.
|
144
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
The senior notes that were repurchased carried a coupon interest
rate of 12% while the term loan carries a coupon interest rate
of Prime plus 1.75%, currently 7.75%, resulting in a significant
expected future expense benefit. The refinancing will result in
a first quarter 2008 pretax charge of $8.2 million, which
is comprised of $1.7 million associated with a cash
prepayment premium, $4.1 million associated with the
non-cash realization of deferred financing costs associated with
the refinanced debt, and $2.4 million associated with the
non-cash discount recorded due to the warrants issued in
connection with the refinanced debt.
The following provides debt and operating lease obligations for
Brooke Credit Corporation followed by the pro forma debt and
operating lease obligations as if the new financing had replaced
the senior notes as of December 31, 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Due by Period
|
|
|
|
|
|
|
Less Than
|
|
|
1-3
|
|
|
3-5
|
|
|
|
|
|
|
Total
|
|
|
1 Year
|
|
|
Years
|
|
|
Years
|
|
|
Thereafter
|
|
|
Short-term borrowings (including interest)
|
|
$
|
28,265
|
|
|
$
|
28,265
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Long-term debt (including interest)
|
|
|
85,125
|
|
|
|
24,214
|
|
|
|
14,925
|
|
|
|
11,896
|
|
|
|
34,090
|
|
Operating lease
|
|
|
1,059
|
|
|
|
152
|
|
|
|
417
|
|
|
|
435
|
|
|
|
55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
114,449
|
|
|
$
|
52,631
|
|
|
$
|
15,342
|
|
|
$
|
12,331
|
|
|
$
|
34,145
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Due by Period
|
|
|
|
|
|
|
Less Than
|
|
|
1-3
|
|
|
3-5
|
|
|
|
|
|
|
Total
|
|
|
1 Year
|
|
|
Years
|
|
|
Years
|
|
|
Thereafter
|
|
|
Short-term borrowings (including interest)
|
|
$
|
28,265
|
|
|
$
|
28,265
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Long-term debt (including interest)
|
|
|
60,041
|
|
|
|
19,694
|
|
|
|
28,482
|
|
|
|
11,865
|
|
|
|
|
|
Operating lease
|
|
|
1,059
|
|
|
|
152
|
|
|
|
417
|
|
|
|
435
|
|
|
|
55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
89,365
|
|
|
$
|
48,111
|
|
|
$
|
28,899
|
|
|
$
|
12,300
|
|
|
$
|
55
|
|
On January 18, 2008, Brooke Savings Bank completed a
transaction wherein it assumed approximately $100 million
in deposits and $7.5 million in loans from Bank of the
West. As part of the transaction, the Bank also acquired a
network of 42 Kansas-based bank agents who refer deposit and
loan business to the Bank. The Bank paid a deposit premium of
approximately $2.9 million in connection with this
transaction. To fund this purchase, the Bank received additional
paid-in capital of $5 million from its Parent. As a result
of this transaction, the Bank reported total assets of
approximately $141 million, total deposits of
$125 million and total stockholders equity of
$15.4 million as of January 31, 2008.
On March 11, 2008, Keith Bouchey, President and CEO of
Brooke Corporation resigned and on March 12, 2008 the stock
price of Brooke Credit Corporation fell below the stated value
in the loan covenants on the $9,000,000 Citizens Bank and Trust
Note Payable. The debt was reclassified as current on the
financial statements. Citizens Bank and Trust has no intentions
of accelerating the note maturity at this time. However, based
on the covenants for default both of these require reclassifying
the debt to current maturities of long-term debt.
On March 14, 2008, a dividend of approximately
2,300,000 shares of Aleritas shares was declared payable to
the Companys shareholders. As a result, the Companys
ownership in Aleritas will be reduced to less than 50% and we do
not expect to consolidate Aleritas results with the
Companys results in future accounting periods.
145
Brooke
Corporation
Notes to Consolidated Financial
Statements (Continued)
Certain accounts in the prior period financial statements have
been reclassified for comparative purposes to conform with the
presentation in the current year financial statements.
|
|
22.
|
Quarterly
Operating Results (unaudited)
|
Operating results for the years ended 2007 and 2006 were as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
|
(In thousands, except per share data)
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
$
|
64,024
|
|
|
$
|
56,595
|
|
|
$
|
54,065
|
|
|
$
|
39,333
|
|
Total expenses
|
|
|
53,027
|
|
|
|
52,089
|
|
|
|
54,763
|
|
|
|
52,069
|
|
Income before income taxes
|
|
|
10,997
|
|
|
|
4,506
|
|
|
|
(698
|
)
|
|
|
(12,736
|
)
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
0.48
|
|
|
|
0.15
|
|
|
|
(0.10
|
)
|
|
|
(0.56
|
)
|
Diluted
|
|
|
0.48
|
|
|
|
0.15
|
|
|
|
(0.10
|
)
|
|
|
(0.56
|
)
|
2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
$
|
41,186
|
|
|
$
|
45,565
|
|
|
$
|
48,695
|
|
|
$
|
41,635
|
|
Total expenses
|
|
|
35,572
|
|
|
|
40,957
|
|
|
|
44,639
|
|
|
|
39,179
|
|
Income before income taxes
|
|
|
5,614
|
|
|
|
4,608
|
|
|
|
4,056
|
|
|
|
2,456
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
0.28
|
|
|
|
0.23
|
|
|
|
0.20
|
|
|
|
0.08
|
|
Diluted
|
|
|
0.27
|
|
|
|
0.22
|
|
|
|
0.18
|
|
|
|
0.08
|
|
2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
$
|
35,648
|
|
|
$
|
33,399
|
|
|
$
|
37,085
|
|
|
$
|
37,924
|
|
Total expenses
|
|
|
30,353
|
|
|
|
30,071
|
|
|
|
34,118
|
|
|
|
34,548
|
|
Income before income taxes
|
|
|
5,295
|
|
|
|
3,328
|
|
|
|
2,967
|
|
|
|
3,376
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
0.36
|
|
|
|
0.21
|
|
|
|
0.19
|
|
|
|
0.21
|
|
Diluted
|
|
|
0.34
|
|
|
|
0.20
|
|
|
|
0.18
|
|
|
|
0.20
|
|
The earnings per share is based on the weighted average number
of shares outstanding at the end of each quarter. This affected
the weighted average shares outstanding for the year which
affects the annual earnings per share reported on the
consolidated statement of operations.
Quarterly financial information is affected by seasonal
variations. The timing of contingent commissions, policy
renewals and acquisitions may cause revenues, expenses and net
income to vary significantly between quarters.
In June 2007 the Company had a secondary offering that
issued an additional 1,500,000 shares of common stock.
146
|
|
ITEM 9.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE.
|
There have been no changes in our independent registered public
accounting firm during the two most recent fiscal years and no
disagreements with our independent registered public accounting
firm requiring disclosure under the rules of the Securities and
Exchange Commission.
|
|
ITEM 9A.
|
CONTROLS
AND PROCEDURES.
|
Evaluation
of Disclosure Controls and Procedures
We evaluated the effectiveness of our disclosure controls and
procedures (Disclosure Controls) as of the end of the period
covered by this report. This evaluation (Controls Evaluation)
was done with the participation of our Chief Executive Officer
(CEO) and Chief Financial Officer (CFO).
Disclosure Controls are controls and other procedures that are
designed to ensure that information required to be disclosed by
us in the reports that we file or submit under the Securities
Exchange Act of 1934 (Exchange Act) is recorded, processed,
summarized and reported within the time periods specified in the
SECs rules and forms. Disclosure Controls and procedures
include, without limitation, controls and procedures designed to
ensure that information required to be disclosed by us in the
reports that we file under the Exchange Act is accumulated and
communicated to our management, including our CEO and CFO, as
appropriate to allow timely decisions regarding required
disclosure.
Limitations
on the Effectiveness of Controls
Our management, including our CEO and CFO, does not expect that
our Disclosure Controls or our internal controls over financial
reporting (Internal Controls) will prevent all error and all
fraud. A control system, no matter how well conceived and
operated, can provide only reasonable, but not absolute,
assurance that the objectives of a control system are met.
Further, any control system reflects limitations on resources,
and the benefits of a control system must be considered relative
to its costs. Because of the inherent limitations in all control
systems, no evaluation of controls can provide absolute
assurance that all control issues and instances of fraud, if
any, within Brooke Corporation have been detected. These
inherent limitations include the realities that judgments in
decision-making can be faulty and that breakdowns can occur
because of simple error or mistake. Additionally, controls can
be circumvented by the individual acts of some persons, by
collusion of two or more people, or by management override of a
control. A design of a control system is also based upon certain
assumptions about the likelihood of future events, and there can
be no assurance that any design will succeed in achieving its
stated goals under all potential future conditions; over time,
controls may become inadequate because of changes in conditions,
or the degree of compliance with the policies or procedures may
deteriorate. Because of the inherent limitations in a
cost-effective control system, misstatements due to error or
fraud may occur and may not be detected.
Conclusions
Based upon the Controls Evaluation, our CEO and CFO have
concluded that, subject to the limitations noted above, the
Disclosure Controls are effective in providing reasonable
assurance that material information required to be disclosed by
us in the reports that we file or submit under the Exchange Act
is recorded, processed, summarized and reported within the time
periods specified in the SECs rules and forms.
There were no changes in our Internal Controls that occurred
during the quarter ended December 31, 2007 that have
materially affected, or are reasonably likely to materially
affect, our Internal Controls.
Managements
Report on Internal Control over Financial Reporting.
The Companys management is responsible for establishing
and maintaining adequate internal control over financial
reporting, as such term is defined in
Rule 13a-15(f)
and
15d-15(f)
under the Securities Exchange Act of 1934. Under the supervision
of management, including our Chief Executive Officer and Chief
Financial Officer, we conducted an evaluation of our internal
control over financial reporting based on the framework
147
provided in Internal Control Integrated Framework
issued by the Committee of Sponsoring Organizations of the
Treadway Commission (the COSO Framework). Based on this
evaluation, our management has concluded that our internal
control over financial reporting was effective as of
December 31, 2007.
Brooke Corporations independent auditor, Summers,
Spencer & Callison, CPAs, Chartered, an independent
registered public accounting firm, has issued an audit report on
managements assessment of internal control over financial
reporting which appears in Item 8 of this Annual Report.
|
|
ITEM 9B.
|
OTHER
INFORMATION.
|
There is no information required to be reported in a current
report on
Form 8-K
during the fourth quarter of the fiscal year ended
December 31, 2007 that was not reported in a Current Report
on
Form 8-K
during such quarter.
PART III
|
|
ITEM 10.
|
DIRECTORS,
EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.
|
The information called for by this item with respect to our
directors, a code of ethics and compliance with
Section 16(a) of the Securities Exchange Act of 1934 is
included under the captions Elections of Directors,
Corporate Governance and Board Matters, and
Section 16(a) Beneficial Ownership Reporting
Compliance, in our definitive proxy statement filed
pursuant to Regulation 14A not later than 120 days
after December 31, 2007, and is incorporated herein by
reference.
We have adopted several policies with respect to corporate
governance including a General Governance policy and procedure,
a Conflicts of Interest policy, an Ethics policy, an Insider
Trading policy, and a Whistle Blowing policy. The Ethics policy
contains a code of ethics designed to promote
compliance with applicable laws and regulations, and to promote
integrity in business operations, decision-making and
communications with the public. The code of ethics
applies to our principal executive officer, principal financial
officer, principal accounting officer or controller, or persons
performing similar functions, and to all officers, directors and
all of our employees. Copies of these written policies will be
provided free of charge by writing to: Brooke Corporation,
Attention: Secretary, 8500 College Boulevard, Overland Park,
Kansas 66210.
|
|
ITEM 11.
|
EXECUTIVE
COMPENSATION.
|
The information called for by this item is contained in our
definitive proxy statement filed pursuant to Regulation 14A
not later than 120 days after December 31, 2007, in
the sections entitled Corporate Governance and Board
Matters, and Executive Compensation, and is
incorporated herein by reference.
|
|
ITEM 12.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
RELATED STOCKHOLDER MATTERS.
|
The information called for by this item is contained in our
definitive proxy statement filed pursuant to Regulation 14A
not later than 120 days after December 31, 2007, in
the section entitled Principal Stockholders and Security
Ownership of Management, and in Item 5, Market
for Registrants Common Equity, Related Stockholder Matters
and Issuer Purchases of Equity Securities, in this report
on
Form 10-K
in the section entitled Securities Authorized for Issuance
under Equity Compensation Plans, and is incorporated
herein by reference.
|
|
ITEM 13.
|
CERTAIN
RELATIONSHIPS, RELATED TRANSACTIONS AND DIRECTOR
INDEPENDENCE.
|
The information called for by this item is contained in our
definitive proxy statement filed pursuant to Regulation 14A
not later than 120 days after December 31, 2007, in
the sections entitled Elections of Directors,
Corporate Governance and Board Matters, and
Certain Relationships and Related Transactions, and
is incorporated herein by this reference.
148
|
|
ITEM 14.
|
PRINCIPAL
ACCOUNTING FEES AND SERVICES.
|
The information called for by this item is contained in our
definitive proxy statement filed pursuant to Regulation 14A
not later than 120 days after December 31, 2007, in
the section entitled Ratification of Appointment of
Independent Registered Public Accounting Firm, under the
subsection entitled Fees of Independent Registered Public
Accounting Firm, and is incorporated herein by reference.
PART IV
|
|
ITEM 15.
|
EXHIBITS,
FINANCIAL STATEMENT SCHEDULES.
|
Documents filed as a part of this report:
1. The following financial statements appearing in
Item 8, Financial Statements and Supplementary Data:
Consolidated Balance Sheets, Consolidated Statements of
Operations, Consolidated Statements of Changes in
Stockholders Equity, and Consolidated Statements of Cash
Flows.
2. All financial statement schedules are omitted since they
are not required, are inapplicable, or the required information
is included in the financial statements or the notes thereto.
3. The following is a complete list of exhibits filed as
part of this
Form 10-K.
Exhibits shown as previously filed are incorporated by
reference. Exhibits are numbered in accordance with the
Exhibit Table of Item 601 of
Regulation S-K.
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
3
|
.01
|
|
Amendment and Restatement to the Articles of Incorporation filed
on March 31, 2005 as Exhibit 3.1 to the
registrants annual report on
Form 10-K
for the fiscal year ended December 31, 2004.
|
|
3
|
.02
|
|
Certificate of Amendment to and Restatement of the Bylaws filed
as Exhibit 3.(ii) to the registrants current report
on
Form 8-K
filed on February 1, 2005.
|
|
3
|
.03
|
|
Certificate of Designation pertaining to the Series 2002A
Convertible Preferred Stock filed with the Secretary of State of
Kansas on January 25, 2002, filed on March 31, 2005 as
Exhibit 3.3 to the registrants annual report on
Form 10-K
for the fiscal year ended December 31, 2004.
|
|
3
|
.04
|
|
Certificate of Designation pertaining to the Series 2002B
Convertible Preferred Stock filed with the Secretary of State of
Kansas on January 25, 2002, filed on March 31, 2005 as
Exhibit 3.4 to the registrants annual report on
Form 10-K
for the fiscal year ended December 31, 2004.
|
|
3
|
.05
|
|
Certificate of Designation pertaining to the Series 2003
Convertible Preferred stock filed with the Secretary of State of
Kansas on May 1, 2003, filed on March 31, 2005 as
Exhibit 3.5 to the registrants annual report on
Form 10-K
for the fiscal year ended December 31, 2004.
|
|
3
|
.06
|
|
Certificate to Redesignate the Series 2003 Convertible
Preferred Stock filed with the Secretary of State of Kansas on
September 15, 2006, filed on September 19, 2006 as
Exhibit 3.01 to the registrants current report on
Form 8-K
filed on September 19, 2006.
|
|
3
|
.07
|
|
Certificate of Designations, Preferences and Rights of 13%
Perpetual Convertible Preferred Stock Series 2006 filed
with the Secretary of State of Kansas on September 15,
2006, filed on September 19, 2006 as Exhibit 4.01 to
the registrants current report on
Form 8-K
filed on September 19, 2006.
|
|
3
|
.08
|
|
Certificate of Correction to the Certificate of Designations,
Preferences and Rights of 13% Perpetual Convertible Preferred
Stock Series 2006 filed with the Secretary of State of
Kansas on September 15, 2006, filed on September 19,
2006 as Exhibit 4.02 to the registrants current
report on
Form 8-K
filed September 19, 2006.
|
|
4
|
.01
|
|
Form of Warrant, dated as of September 15, 2006, filed as
Exhibit 10.03 to the registrants current report on
Form 8-K
filed on September 19, 2006.
|
|
4
|
.02
|
|
Form of Warrant, dated as of June 28, 2007, filed as
Exhibit 10.03 to the registrants current report on
Form 8-K
filed on July 2, 2007.
|
149
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
10
|
.01*
|
|
Brooke Corporation 2001 Compensatory Stock Option Plan filed as
Exhibit 99.01 to the registrants registration
statement on
Form S-8
filed on February 26, 2002.
|
|
10
|
.02*
|
|
2006 Brooke Corporation Equity Incentive Plan, filed as
Appendix B to the registrants definitive proxy
statement filed on March 24, 2006.
|
|
10
|
.03*
|
|
Executive Employment Agreement between Brooke Corporation and
Robert D. Orr filed as Exhibit 10.1 to the
registrants current report on
Form 8-K
filed on March 4, 2005.
|
|
10
|
.04*
|
|
Executive Employment Agreement between Brooke Corporation and
Leland G. Orr filed as Exhibit 10.2 to the
registrants current report on
Form 8-K
filed on March 4, 2005.
|
|
10
|
.05*
|
|
Employment Agreement between Brooke Corporation and Travis Vrbas
filed as Exhibit 10.1 to the registrants current
report on
Form 8-K
filed on March 11, 2008.
|
|
10
|
.06*
|
|
Separation Agreement and General Release between Brooke
Corporation and Keith E. Bouchey filed as Exhibit 10.2 to
the registrants current report on
Form 8-K
filed on March 11, 2008.
|
|
10
|
.07
|
|
Securities Purchase Agreement, dated as of September 15,
2006, by and between Brooke Corporation and HBK Master
Fund L.P., filed as Exhibit 10.01 to the
registrants current report on
Form 8-K
filed on September 19, 2006.
|
|
10
|
.08
|
|
Registration Rights Agreement, dated as of September 15,
2006, by and between Brooke Corporation and HBK Master
Fund L.P., filed as Exhibit 10.02 to the
registrants current report on
Form 8-K
filed on September 19, 2006.
|
|
10
|
.09
|
|
Stock Purchase Agreement dated January 23, 2006, between
Brooke Corporation and Kansas City Life Insurance Company
relating to Generations Bank filed as Exhibit 10 to the
registrants current report on
Form 8-K
filed on January 26, 2006.
|
|
10
|
.10
|
|
Amendment dated November 17, 2006 between Brooke
Corporation and Kansas City Life Insurance Company relating to
the Stock Purchase Agreement dated January 23, 2006
regarding Generations Bank, filed as Exhibit 10.1 to the
registrants current report on
Form 8-K
filed on November 21, 2006.
|
|
10
|
.11
|
|
Stock Purchase and Sale Agreement, dated as of October 6,
2006, by and between Brooke Corporation and First American
Capital Corporation, filed as Exhibit 10.01 to the
registrants current report on
Form 8-K
filed on October 10, 2006.
|
|
10
|
.12
|
|
Brokerage Agreement dated December 8, 2006 by and between
CJD & Associates, L.L.C. and First Life Brokerage,
Inc., filed as Exhibit 10.01 to the registrants
current report on
Form 8-K
filed on December 11, 2006.
|
|
10
|
.13
|
|
Amended and Restated Agreement and Plan of Merger dated
April 30, 2007 by and among Oakmont Acquisition Corp.,
Oakmont Kansas, Inc., Brooke Credit Corporation and Brooke
Corporation, filed as Exhibit 2.1 to the registrants
current report on
Form 8-K
filed on May 4, 2007.
|
|
10
|
.14
|
|
Securities Purchase Agreement, dated as of June 28, 2007,
by and between Brooke Corporation and the investors, filed as
Exhibit 10.01 to the registrants current report on
Form 8-K
filed on July 2, 2007.
|
|
10
|
.15
|
|
Registration Rights Agreement, dated as of June 28, 2007,
by and between Brooke Corporation and the investors, filed as
Exhibit 10.02 to the registrants current report on
Form 8-K
filed on July 2, 2007.
|
|
10
|
.16
|
|
Waiver Agreement, dated as of June 28, 2007, by and between
Brooke Corporation and HBK Master Fund, L.P., filed as
Exhibit 10.04 to the registrants current report on
Form 8-K
filed on July 2, 2007.
|
|
10
|
.17
|
|
Agreement and Plan of Merger by and among Brooke Capital
Corporation, Brooke Franchise Corporation and Brooke Corporation
dated as of August 31, 2007, filed as Exhibit 2.1 to
the registrants current report on
Form 8-K
filed on September 7, 2007.
|
|
10
|
.18
|
|
Exchange Agreement by and among Delta Plus Holdings, Inc.,
Brooke Capital Corporation and Brooke Corporation dated
August 31, 2007, filed as Exhibit 2.2 to the
registrants current report on
Form 8-K
filed on September 7, 2007.
|
150
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
10
|
.19
|
|
Purchase and Assumption Agreement, dated September 12,
2007, by and among Brooke Savings Bank, Brooke Corporation and
Bank of the West, filed as Exhibit 2.1 to the
registrants current report on
Form 8-K
filed on September 18, 2007.
|
|
21
|
.01
|
|
Subsidiaries of Brooke Corporation.
|
|
23
|
.01
|
|
Consent of Independent Registered Public Accounting Firm.
|
|
31
|
.01
|
|
Certification by Chief Executive Officer pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31
|
.02
|
|
Certification by Chief Financial Officer pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32
|
.01
|
|
Certification by Chief Executive Officer pursuant to
18 U.S.C. 1350, as adopted by Section 906 of the
Sarbanes-Oxley Act of 2002.
|
|
32
|
.02
|
|
Certification by Chief Financial Officer pursuant to
18 U.S.C. 1350, as adopted by Section 906 of the
Sarbanes-Oxley Act of 2002.
|
|
|
|
* |
|
Indicates management contract or compensatory plan
or arrangement. |
151
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act, the registrant has duly caused this
report to be signed on its behalf by the undersigned, thereunto
duly authorized.
BROOKE CORPORATION
Robert D. Orr,
Chairman of the Board
Date: March 17, 2008
Pursuant to the requirements of the Securities Exchange Act of
1934, this report has been signed below by the following persons
on behalf of the registrant and in the capacities and on the
dates indicated.
|
|
|
|
|
|
|
Name
|
|
Title
|
|
Date
|
|
|
|
|
|
|
/s/ Robert
D. Orr
Robert
D. Orr
|
|
Chairman of the Board and Director
|
|
March 17, 2008
|
|
|
|
|
|
/s/ Leland
G. Orr
Leland
G. Orr
|
|
President, Chief Executive Officer, Vice Chairman of the Board
and Director
|
|
March 17, 2008
|
|
|
|
|
|
/s/ Travis
Vrbas
Travis
Vrbas
|
|
Chief Financial Officer, Treasurer and Assistant Secretary
|
|
March 17, 2008
|
|
|
|
|
|
/s/ John
L. Allen
John
L. Allen
|
|
Director
|
|
March 17, 2008
|
|
|
|
|
|
/s/ Joe
L. Barnes
Joe
L. Barnes
|
|
Director
|
|
March 17, 2008
|
|
|
|
|
|
/s/ Mitchell
G. Holthus
Mitchell
G. Holthus
|
|
Director
|
|
March 17, 2008
|
152
INDEX TO
EXHIBITS
The following exhibits are numbered in accordance with the
Exhibit Table of Item 601 of
Regulation S-K.
Exhibits shown as previously filed are incorporated by reference.
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
3
|
.01
|
|
Amendment and Restatement to the Articles of Incorporation filed
on March 31, 2005 as Exhibit 3.1 to the
registrants annual report on
Form 10-K
for the fiscal year ended December 31, 2004.
|
|
3
|
.02
|
|
Certificate of Amendment to and Restatement of the Bylaws filed
as Exhibit 3.(ii) to the registrants current report
on
Form 8-K
filed on February 1, 2005.
|
|
3
|
.03
|
|
Certificate of Designation pertaining to the Series 2002A
Convertible Preferred Stock filed with the Secretary of State of
Kansas on January 25, 2002, filed on March 31, 2005 as
Exhibit 3.3 to the registrants annual report on
Form 10-K
for the fiscal year ended December 31, 2004.
|
|
3
|
.04
|
|
Certificate of Designation pertaining to the Series 2002B
Convertible Preferred Stock filed with the Secretary of State of
Kansas on January 25, 2002, filed on March 31, 2005 as
Exhibit 3.4 to the registrants annual report on
Form 10-K
for the fiscal year ended December 31, 2004.
|
|
3
|
.05
|
|
Certificate of Designation pertaining to the Series 2003
Convertible Preferred stock filed with the Secretary of State of
Kansas on May 1, 2003, filed on March 31, 2005 as
Exhibit 3.5 to the registrants annual report on
Form 10-K
for the fiscal year ended December 31, 2004.
|
|
3
|
.06
|
|
Certificate to Redesignate the Series 2003 Convertible
Preferred Stock filed with the Secretary of State of Kansas on
September 15, 2006, filed on September 19, 2006 as
Exhibit 3.01 to the registrants current report on
Form 8-K
filed on September 19, 2006.
|
|
3
|
.07
|
|
Certificate of Designations, Preferences and Rights of 13%
Perpetual Convertible Preferred Stock Series 2006 filed
with the Secretary of State of Kansas on September 15,
2006, filed on September 19, 2006 as Exhibit 4.01 to
the registrants current report on
Form 8-K
filed on September 19, 2006.
|
|
3
|
.08
|
|
Certificate of Correction to the Certificate of Designations,
Preferences and Rights of 13% Perpetual Convertible Preferred
Stock Series 2006 filed with the Secretary of State of
Kansas on September 15, 2006, filed on September 19,
2006 as Exhibit 4.02 to the registrants current
report on
Form 8-K
filed September 19, 2006.
|
|
4
|
.01
|
|
Form of Warrant, dated as of September 15, 2006, filed as
Exhibit 10.03 to the registrants current report on
Form 8-K
filed on September 19, 2006.
|
|
4
|
.02
|
|
Form of Warrant, dated as of June 28, 2007, filed as
Exhibit 10.03 to the registrants current report on
Form 8-K
filed on July 2, 2007.
|
|
10
|
.01*
|
|
Brooke Corporation 2001 Compensatory Stock Option Plan filed as
Exhibit 99.01 to the registrants registration
statement on
Form S-8
filed on February 26, 2002.
|
|
10
|
.02*
|
|
2006 Brooke Corporation Equity Incentive Plan, filed as
Appendix B to the registrants definitive proxy
statement filed on March 24, 2006.
|
|
10
|
.03*
|
|
Executive Employment Agreement between Brooke Corporation and
Robert D. Orr filed as Exhibit 10.1 to the
registrants current report on
Form 8-K
filed on March 4, 2005.
|
|
10
|
.04*
|
|
Executive Employment Agreement between Brooke Corporation and
Leland G. Orr filed as Exhibit 10.2 to the
registrants current report on
Form 8-K
filed on March 4, 2005.
|
|
10
|
.05*
|
|
Employment Agreement between Brooke Corporation and Travis Vrbas
filed as Exhibit 10.1 to the registrants current
report on
Form 8-K
filed on March 11, 2008.
|
|
10
|
.06*
|
|
Separation Agreement and General Release between Brooke
Corporation and Keith E. Bouchey filed as Exhibit 10.2 to
the registrants current report on
Form 8-K
filed on March 11, 2008.
|
|
10
|
.07
|
|
Securities Purchase Agreement, dated as of September 15,
2006, by and between Brooke Corporation and HBK Master
Fund L.P., filed as Exhibit 10.01 to the
registrants current report on
Form 8-K
filed on September 19, 2006.
|
|
10
|
.08
|
|
Registration Rights Agreement, dated as of September 15,
2006, by and between Brooke Corporation and HBK Master
Fund L.P., filed as Exhibit 10.02 to the
registrants current report on
Form 8-K
filed on September 19, 2006.
|
153
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
10
|
.09
|
|
Stock Purchase Agreement dated January 23, 2006, between
Brooke Corporation and Kansas City Life Insurance Company
relating to Generations Bank filed as Exhibit 10 to the
registrants current report on
Form 8-K
filed on January 26, 2006.
|
|
10
|
.10
|
|
Amendment dated November 17, 2006 between Brooke
Corporation and Kansas City Life Insurance Company relating to
the Stock Purchase Agreement dated January 23, 2006
regarding Generations Bank, filed as Exhibit 10.1 to the
registrants current report on
Form 8-K
filed on November 21, 2006.
|
|
10
|
.11
|
|
Stock Purchase and Sale Agreement, dated as of October 6,
2006, by and between Brooke Corporation and First American
Capital Corporation, filed as Exhibit 10.01 to the
registrants current report on
Form 8-K
filed on October 10, 2006.
|
|
10
|
.12
|
|
Brokerage Agreement dated December 8, 2006 by and between
CJD & Associates, L.L.C. and First Life Brokerage,
Inc., filed as Exhibit 10.01 to the registrants
current report on
Form 8-K
filed on December 11, 2006.
|
|
10
|
.13
|
|
Amended and Restated Agreement and Plan of Merger dated
April 30, 2007 by and among Oakmont Acquisition Corp.,
Oakmont Kansas, Inc., Brooke Credit Corporation and Brooke
Corporation, filed as Exhibit 2.1 to the registrants
current report on
Form 8-K
filed on May 4, 2007.
|
|
10
|
.14
|
|
Securities Purchase Agreement, dated as of June 28, 2007,
by and between Brooke Corporation and the investors, filed as
Exhibit 10.01 to the registrants current report on
Form 8-K
filed on July 2, 2007.
|
|
10
|
.15
|
|
Registration Rights Agreement, dated as of June 28, 2007,
by and between Brooke Corporation and the investors, filed as
Exhibit 10.02 to the registrants current report on
Form 8-K
filed on July 2, 2007.
|
|
10
|
.16
|
|
Waiver Agreement, dated as of June 28, 2007, by and between
Brooke Corporation and HBK Master Fund, L.P., filed as
Exhibit 10.04 to the registrants current report on
Form 8-K
filed on July 2, 2007.
|
|
10
|
.17
|
|
Agreement and Plan of Merger by and among Brooke Capital
Corporation, Brooke Franchise Corporation and Brooke Corporation
dated as of August 31, 2007, filed as Exhibit 2.1 to
the registrants current report on
Form 8-K
filed on September 7, 2007.
|
|
10
|
.18
|
|
Exchange Agreement by and among Delta Plus Holdings, Inc.,
Brooke Capital Corporation and Brooke Corporation dated
August 31, 2007, filed as Exhibit 2.2 to the
registrants current report on
Form 8-K
filed on September 7, 2007.
|
|
10
|
.19
|
|
Purchase and Assumption Agreement, dated September 12,
2007, by and among Brooke Savings Bank, Brooke Corporation and
Bank of the West, filed as Exhibit 2.1 to the
registrants current report on
Form 8-K
filed on September 18, 2007.
|
|
21
|
.01
|
|
Subsidiaries of Brooke Corporation.
|
|
23
|
.01
|
|
Consent of Independent Registered Public Accounting Firm.
|
|
31
|
.01
|
|
Certification by Chief Executive Officer pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31
|
.02
|
|
Certification by Chief Financial Officer pursuant to
Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32
|
.01
|
|
Certification by Chief Executive Officer pursuant to
18 U.S.C. 1350, as adopted by Section 906 of the
Sarbanes-Oxley Act of 2002.
|
|
32
|
.02
|
|
Certification by Chief Financial Officer pursuant to
18 U.S.C. 1350, as adopted by Section 906 of the
Sarbanes-Oxley Act of 2002.
|
|
|
|
* |
|
Indicates management contract or compensatory plan or
arrangement. |
154