Meadowbrook Insurance (MIG) 10-Q 1999 Q3 Quarterly report

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington D.C. 20549

FORM 10-Q

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

For the period ended September 30, 1999

or

[   ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

Commission File Number 1-14094

Meadowbrook Insurance Group, Inc.

(Exact name of registrant as specified in its charter)

Michigan

(State of Incorporation)

38-2626206

(IRS Employer Identification No.)

26600 Telegraph Road, Southfield, Michigan     48034

(Address, zip code of principal executive offices)

(248) 358-1100

(Registrant’s telephone number, including area code)

     Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 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   X    No       

      The aggregate number of shares of the Registrant’s Common Stock, $.01 par value, outstanding on November 11, 1999 was 8,511,655.

Total number of Pages: 22

TABLE OF CONTENTS

TABLE OF CONTENTS

		Page
PART I — FINANCIAL INFORMATION
ITEM 1 — FINANCIAL STATEMENTS
	Condensed Consolidated Statements of Income		3-4
	Consolidated Statements of Comprehensive Income		5
	Condensed Consolidated Balance Sheet		6
	Condensed Consolidated Statement of Cash Flows		7
	Notes to Consolidated Financial Statements		8-12
	Management Representation		13
ITEM 2 — MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL
	CONDITION AND RESULTS OF OPERATIONS		14-20
PART II — OTHER INFORMATION
ITEM 1 — LEGAL PROCEEDINGS			21
ITEM 5 — OTHER EVENTS			21
ITEM 6 — EXHIBITS AND REPORTS ON FORM 8-K			22
SIGNATURES			23

2

PART I — FINANCIAL INFORMATION

ITEM 1

FINANCIAL STATEMENTS

MEADOWBROOK INSURANCE GROUP, INC.

CONDENSED CONSOLIDATED STATEMENT OF INCOME

For the Nine Months Ended September 30,

(Unaudited)

(in thousands)

			1999			1998
Revenues:
	Net premium earned		$	88,482		$	63,798
	Net commissions and fees			27,503			23,739
	Net investment income			8,340			7,016
		Total Revenues		124,325			94,553
Expenses:
	Loss and loss adjustment expenses			139,014			79,978
	Reinsurance recoveries			(73,327	)		(38,904	)
	Net loss and loss adjustment expenses			65,687			41,074
	Other operating expenses			30,211			21,331
	Salaries and employee benefits			31,576			26,666
	Interest on notes payable			2,498			1,228
	Amortization of intangible assets			1,155			728
		Total Expenses		131,127			91,027
		(Loss) income before income taxes		(6,802	)		3,526
Federal income tax benefit				(3,140	)		(54	)
	Net (loss) income before cumulative effect of accounting change		$	(3,662	)	$	3,580
	Cumulative effect of accounting for insurance related assessments, net of deferred taxes of $879			(1,706	)		—
	Net (loss) income		$	(5,368	)	$	3,580
Per Share Data:
	Basic		$	(0.62	)	$	0.41
	Diluted		$	(0.62	)	$	0.39

The accompanying notes are an integral part of the consolidated financial statements.

3

MEADOWBROOK INSURANCE GROUP, INC.

CONDENSED CONSOLIDATED STATEMENT OF INCOME

For the Quarter Ended September 30,

(Unaudited)

(in thousands)

			1999			1998
Revenues:
	Net premium earned		$	32,541		$	23,785
	Net commissions and fees			9,307			7,460
	Net investment income			2,863			2,531
		Total Revenues		44,711			33,776
Expenses:
	Loss and loss adjustment expenses			50,784			34,138
	Reinsurance recoveries			(26,800	)		(14,564	)
	Net loss and loss adjustment expenses			23,984			19,574
	Other operating expenses			13,325			9,345
	Salaries and employee benefits			11,517			10,021
	Interest on notes payable			1,037			600
	Amortization of intangible assets			472			361
		Total Expenses		50,335			39,901
		Loss before income taxes		(5,624	)		(6,125	)
Federal income tax benefit				(1,768	)		(2,559	)
	Net loss		$	(3,856	)	$	(3,566	)
Per Share Data:
	Basic		$	(0.45	)	$	(0.41	)
	Diluted		$	(0.45	)	$	(0.39	)

The accompanying notes are an integral part of the consolidated financial statements.

4

MEADOWBROOK INSURANCE GROUP, INC.

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

For the Nine Months Ended September 30,

(Unaudited)

(in thousands)

				1999
Net Loss				$	(5,368	)
	Other comprehensive loss, net of tax:
		Unrealized losses on securities:
			Unrealized holding losses arising during the period		(4,824	)
			Less: reclassification adjustment for gains included in net income		(23	)
Other comprehensive loss					(4,847	)
Comprehensive loss				$	(10,215	)

				1998
Net Income				$	3,580
	Other comprehensive income, net of tax:
		Unrealized gains on securities:
			Unrealized holding gains arising during the period		1,350
			Less: reclassification adjustment for gains included in net income		(43	)
Other comprehensive income					1,307
Comprehensive income				$	4,887

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

For the Quarter Ended September 30,

(Unaudited)

(in thousands)

				1999
Net loss				$	(3,856	)
	Other comprehensive loss, net of tax:
		Unrealized losses on securities:			(1,249	)
			Unrealized holding losses arising during the period
			Plus: reclassification adjustment for losses included in net income		25
Other comprehensive loss					(1,224	)
Comprehensive loss				$	(5,080	)

				1998
Net Loss				$	(3,566	)
	Other comprehensive income, net of tax:
		Unrealized gains on securities:
			Unrealized holding gains arising during the period		1,564
			Plus: reclassification adjustment for losses included in net income		4
Other comprehensive income					1,568
Comprehensive loss				$	(1,998	)

The accompanying notes are an integral part of the consolidated financial statements.

5

MEADOWBROOK INSURANCE GROUP, INC.

CONDENSED CONSOLIDATED BALANCE SHEET

ASSETS

(in thousands)

			(Unaudited)
			September 30,			December 31,
			1999			1998
Investments:
	Debt securities available for sale, at fair value (cost of $182,015 and $167,163)		$	180,609		$	172,617
	Equity securities available for sale, at fair value (cost of $16,812 and $7,585)			16,746			7,898
Cash and cash equivalents				25,919			20,510
		Total investments and cash and cash equivalents		223,274			201,025
Premiums and agent balances receivable				72,235			63,487
Reinsurance recoverable on:
	Paid losses			13,933			10,912
	Unpaid losses			100,182			64,590
Deferred policy acquisition costs				10,735			8,900
Prepaid reinsurance premiums				40,503			36,336
Intangible assets				34,079			22,055
Other assets				42,983			32,770
		Total assets	$	537,924		$	440,075
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities:
Reserve for losses and loss adjustment expenses			$	217,083		$	148,844
Unearned premiums				88,783			77,948
Notes payable, bank				57,999			40,953
Other liabilities				67,524			52,763
Contingencies and commitments				—			—
Total liabilities				431,389			320,508
Shareholders’ Equity:
Common stock, $.01 stated value; authorized 20,000,000 shares; 8,511,655 and 8,663,434 shares issued and outstanding				85			87
Additional paid-in capital				67,902			71,190
Retained earnings				40,256			45,105
Note receivable from officer				(707	)		(661	)
Accumulated other comprehensive income				(1,001	)		3,846
		Total shareholders’ equity		106,535			119,567
		Total liabilities and shareholders’ equity	$	537,924		$	440,075

The accompanying notes are an integral part of the consolidated financial statements.

6

MEADOWBROOK INSURANCE GROUP, INC.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

For the Nine Months Ended September 30,

(Unaudited)

(in thousands)

			1999			1998
Net cash provided by operating activities			$	20,565		$	17,168
Cash flows from investing activities:
	Purchase of debt securities available for sale			(55,008	)		(33,669	)
	Purchase of equity securities available for sale			(10,600	)		(4,239	)
	Proceeds from sale of debt securities available for sale			51,328			21,883
	Proceeds from sale of equity securities available for sale			1,341			3,615
	Net capital proceeds (expenditures)			(3,151	)		(3,724	)
	Purchase of subsidiaries			(16,593	)		(18,373	)
	Net cash of acquired subsidiaries			3,795			23,019
		Net cash used in investing activities		(28,888	)		(11,488	)
Cash flows from financing activities:
	Proceeds from bank loan			16,594			22,772
	Dividends paid on common stock			(775	)		(521	)
	Retirement of common stock			(2,087	)		(1,227	)
	Issuance of common stock			—			4
		Net cash provided by financing activities		13,732			21,028
Increase in cash and cash equivalents				5,409			26,708
Cash and cash equivalents, beginning of period				20,510			20,215
Cash and cash equivalents, end of period			$	25,919		$	46,923

The accompanying notes are an integral part of the consolidated financial statements.

7

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 — Earnings Per Share (EPS)

	For the Nine Months
	Ended September 30,
	(Unaudited)
	1999			1998
Basic EPS
Net (loss) income before cumulative effect of accounting change	$	(0.43	)	$	0.41
Cumulative effect of accounting change	$	(0.19	)		—
Net (loss) income	$	(0.62	)	$	0.41
Diluted EPS
Net (loss) income before cumulative effect of accounting change	$	(0.43	)	$	0.39
Cumulative effect of accounting change	$	(0.19	)		—
Net (loss) income	$	(0.62	)	$	0.39
Weighted average of number of common shares outstanding:
Basic		8,614,016			8,693,843
Diluted		8,614,016			9,065,665

8

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1 — Earnings Per Share (EPS)

	For the Quarter Ended
	September 30,
	(Unaudited)
	1999			1998
Basic EPS
Net loss before cumulative effect of accounting change	$	(0.45	)	$	(0.41	)
Cumulative effect of accounting change		—			—
Net loss	$	(0.45	)	$	(0.41	)
Diluted EPS
Net loss before cumulative effect of accounting change	$	(0.45	)	$	(0.39	)
Cumulative effect of accounting change		—			—
Net loss	$	(0.45	)	$	(0.39	)
Weighted average number of common shares outstanding:
Basic		8,553,479			8,732,043
Diluted		8,553,479			9,049,201

      In 1999, the basic and diluted weighted average number of common shares outstanding are the same due to the fact that the inclusion of options in the calculation have an anti-dilutive effect on earnings per share.

Note 2 — Commitments & Contingencies

      On June 26, 1995, two shareholders and an officer of a former agent (the “Primary Plaintiffs’) of Star Insurance Company (“Star”), and a former spouse of one shareholder and an employee of the former agent (the “Individual Plaintiffs”) initiated legal proceedings against, among others, Star and Meadowbrook Inc. (“Meadowbrook” ) in the District Court for Washoe County, Reno, Nevada. All of the plaintiffs requested injunctive relief, compensatory damages, punitive and exemplary damages, and attorney’s fees in an unspecified amount. The Nevada Insurance Department revoked the license of one of the Primary Plaintiffs and one of the Individual Plaintiffs and denied further licensing of the other Primary Plaintiffs.

9

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Meadowbrook Insurance Group, Inc. (“the Company”)

      Meadowbrook and Star vigorously defended themselves and filed counter-claims against the Primary Individual Plaintiffs. On April 1, 1998, the Court issued an Order dismissing all claims of the Primary Plaintiffs with prejudice.

      On January 12, 1999, the remaining claims of the Individual Plaintiffs and the counterclaims of Meadowbrook and Star against the Primary and Individual Plaintiffs were tried. On February 2, 1999, the jury returned a verdict in favor of Meadowbrook and Star against the Primary Plaintiffs and Individual Plaintiffs. In addition, the jury found against the Individual Plaintiffs and in favor of Meadowbrook and Star on their remaining claims. On April 21, 1999, the Court found in favor of Meadowbrook and Star and against the Primary and Individual Plaintiffs on all outstanding claims for equitable relief. It is not expected that the outcome of this litigation will have a material impact on the financial condition of the Company.

      A Final Judgment has been entered with the Court. All Plaintiffs have filed an appeal with the Nevada Supreme Court.

Note 3 — Cumulative Effect of Accounting Change

      As described in our 1998 Annual report, the Accounting Standards Executive Committee of the American Institute of Certified Public Accountants issued Statement of Position 97-3, “Accounting by Insurance and Other Enterprises for Insurance-Related Assessments” (SOP 97-3). SOP 97-3 provides guidance for determining when an entity should recognize a liability for guaranty-fund and other insurance-related assessments, how to measure that liability, and when an asset may be recognized for the recovery of such assessments through premium tax offsets or policy surcharges. As required, the Company adopted SOP 97-3 in the quarter ended March 31, 1999. The adoption of SOP 97-3 resulted in an after-tax, non-cash $1.7 million, or $0.19 per share, cumulative effect accounting charge.

Note 4 — Segment Information

      Effective December 31, 1998, the Company adopted Statement Financial Accounting Standards No. 131, “Disclosures About Segments of an Enterprise and Related Information.” Upon adoption, the Company defined its operations as agency operations and program business operations based upon differences in products and services. The separate financial information of these segments is consistent with the way results are regularly evaluated by the chief operating decision maker in deciding how to allocate resources and in assessing performance. Intersegment revenue is eliminated in consolidation.

10

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Program Business

      The program business segment is engaged primarily in developing and managing alternative market risk management programs for defined client groups and their members. This includes providing services, such as reinsurance brokering, risk management consulting, claims handling, and administrative services, along with various types of property and casualty insurance coverage, including workers’ compensation, general liability and commercial multiple peril. Insurance coverage is primarily provided to associations or similar groups of members, commonly referred to as programs. A program is a set of coverages and services tailored to meet the specific requirements of a group of clients.

Agency Operations

      The agency segment was formed in 1955 as Meadowbrook’s original business. The insurance agency places principally commercial insurance, as well as personal property, casualty, life and accident and health insurance, with more than 50 insurance carriers from which it earns commission income. The agency has grown to be one of the largest agencies in Michigan and, with recent acquisitions has expanded into Florida and California.

      The following table set forth the segment results (in thousands):

		For the Nine Months
		Ended September 30,
		1999			1998
Revenues
	Net earned premiums	$	88,482		$	63,798
	Management fees		16,046			13,217
	Investment income		8,340			7,016
	Program business segment		112,868			84,031
	Agency operations		11,963			10,903
	Intersegment revenues		(506	)		(381	)
	Consolidated revenue		124,325			94,553
Pre-tax Income
	Program business		(7,515	)		2,232
	Agency operations		2,310			2,347
	Reconciling items		(1,597	)		(1,053	)
	Consolidated pre-tax (loss)/income	$	(6,802	)	$	3,526

11

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

		For the Quarter
		Ended September 30,
		1999			1998
Revenues
	Net earned premiums	$	32,541		$	23,785
	Management fees		6,136			3,944
	Investment income		2,863			2,534
	Program business segment		41,540			30,263
	Agency operations		3,275			3,623
	Other revenues		—			—
	Intersegment revenue		(104	)		(110	)
	Consolidated revenue		44,711			33,776
Pre-tax Income
	Program business		(5,003	)		(6,155	)
	Agency operations		70			409
	Reconciling items		(691	)		(379	)
	Consolidated pre-tax (loss)/income	$	(5,624	)	$	(6,125	)

      The pre-tax income reconciling items represent other expenses relating to the holding company which are not allocated among the segments.

Note 5 — Line of credit

      On August 3, 1999 the Company renegotiated its credit line with a two bank group. The facility was increased from $50 million to $60 million. The new expiration date is August 1, 2002. Under the terms of the line the Company and its subsidiaries have the option to borrow at prime-based or eurocurrency-based rates. Prime-based loans are at prime or prime less .50% depending on a pricing grid based on certain ratios. Eurocurrency-based loans are at the eurocurrency rate plus a variable spread depending on the pricing grid.

Note 6 — Acquisition

      On August 6, 1999, the Company purchased for cash the assets of TPA Associates, Inc. and all the outstanding stock of TPA Insurance Agency, Inc. and Preferred Holdings, Inc., which also included all of the outstanding stock of Preferred Insurance Company, Ltd., and Preferred Holdings, Inc.’s ownership of approximately 94% of the outstanding stock of Preferred Insurance Company, Ltd., (collectively, “TPA”). This transaction was accounted for as a purchase. This acquisition is not expected to have a material impact on the Company’s financial position or results of operations. This transaction resulted in goodwill of $12.7 million.

12

MANAGEMENT REPRESENTATION

      In the opinion of management, the financial statements reflect all adjustments of a normal recurring nature necessary for a fair presentation of the interim periods. Preparation of financial statements under GAAP requires management to make estimates. Actual results could differ from those estimates. Interim results are not necessarily indicative of results expected for the entire year. These financial statements should be read in conjunction with the Company’s 1998 Form 10-K, as filed with the Securities and Exchange Commission.

      Certain statements made by the Company in this document may constitute forward-looking statements. Actual results could differ materially from those projected in forward-looking statements. These forward-looking statements involve risk and uncertainties including, but not limited to the following: the frequency and severity of claims; uncertainties inherent in reserve estimates; catastrophic events; a change in the demand for, pricing of, or supply of reinsurance or insurance; increased competitive pressure; changing rates of inflation; general economic conditions; and Year 2000 expense estimates.

13

PART I — FINANCIAL INFORMATION

ITEM 2

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

For the Periods ended September 30, 1999 and 1998

(Tables are in Thousands)

Results of Operations

For the Nine Months Ended September 30, 1999 and 1998

      The Company reported a net loss for the nine months ended September 30, 1999 of $5.4 million, a decrease of $9 million from the $3.6 million in income for the same period in 1998. Net loss before cumulative effect of accounting change was $3.7 million in 1999 compared to net income of $3.6 million in 1998. Results in 1999 reflect reserve strengthening of $2.7 million, a reduction in anticipated recoveries on the discontinued surety bond program of $2.0 million, higher losses and loss adjustment expenses in the current accident year, and higher operating expenses. These items were somewhat offset by growth in revenues of 31%.

Revenue

      Revenue for the nine months ended September 30, 1999 was $124.3 million, an increase of $29.7 million, or 31.5%, from 1998’s revenue of $94.6 million.

	Nine Months Ended
	September 30,
	1999		1998
(In Thousands)
Risk management fees & commissions	$	27,503	$	23,739
Net earned premiums		88,482		63,798
Net investment income		8,340		7,016
	$	124,325	$	94,553

14

Risk Management Fees and Commissions

      Net fees and commission income increased by $3.8 million, or 15.9%, to $27.5 million for the nine months ended September 30, 1999 from $23.7 million for the same period in 1998. The $3.8 million increase is primarily the result of additional revenue the TPA acquisition made this quarter and the Villari & Associates, Inc. (“Villari”) and Florida Preferred Administrators, Inc. (“Florida Preferred”) acquisitions made during 1998.

Insurance Premiums

      The Company’s gross premiums written increased $33.0 million, or 24.4%, to $168.5 million for the nine months ended September 30, 1999 from $135.5 million for the same period in 1998. Existing business contributed $44.1 million, which includes $18.1 million related to the Ameritrust Insurance Corporation (“Ameritrust”) acquisition. New business contributed $14.0 million, which includes $2.1 million related to the TPA acquisition. This growth was somewhat offset by expected reductions of $7.0 million in gross written premium on the fronted, non-risk surety bond program, $6.3 million of gross written premium in the terminated workers’ compensation program in the Southeast, and $5.6 million from the cancellation of a non risk-bearing program. The remaining variance reflects changes in residual market premium and retrospective premium.

      Net premiums written increased by $26.2 million, or 40.6%, to $90.8 million for the nine months ended September 30, 1999 from $64.6 million for the same period in 1998. Existing business grew by $22.3 million, which included $16.4 million from the Ameritrust acquisition, offset slightly by decreases in other programs. New business contributed $8.2 million of the increase, which includes $2.1 million related to the TPA acquisition. This growth was somewhat offset by the selective reduction in unprofitable programs. The greater increase of net over gross written premium reflects an increased focus on fronted programs or programs in which the Company retains limited risk. Excluding the impact of discontinued fronted programs, gross written premium associated with fronted programs represented 20% of gross written premium. This compares to 12% in 1998.

      Net earned premiums increased by $24.7 million, or 38.7%, to $88.5 million for the nine months ended September 30, 1999 from $63.8 million for the same period in 1998. Existing business grew by $21.0 million, which included $12.4 million associated with Ameritrust. New business accounted for $5.0 million of the increase, which includes $2.1 million related to the TPA acquisition. This growth was somewhat offset by the selective reduction in unprofitable programs, as well as increased reinsurance costs.

Net Investment Income

      Net investment income increased by $1.3 million or 18.9%, to $8.3 million for the nine months ended September 30, 1999 from $7.0 million for the same period in the prior year. This increase represents an increase in invested assets of 24.7% that is primarily related to the acquisition of Ameritrust. The pre-tax weighted average yield

15

on invested assets was 5.2% and 5.3% for the first nine months of 1999 and 1998, respectively. The Company’s investment philosophy is one of maximizing after-tax earnings through significant investments in tax-exempt bonds. Accordingly, the weighted average yield on invested assets on an after-tax basis was 4.4% in 1999, which is consistent with the prior year of 4.6%.

Expenses

      Total expenses increased $40.1 million, or 44.1%, to $131.1 million at September 30, 1999 from $91.0 million for the same period in 1998.

	Nine Months Ended
	September 30,
	1999		1998
(In Thousands)
Losses and LAE incurred	$	65,687	$	41,074
Salaries and employee benefits		31,576		26,666
Other operating expenses		30,211		21,331
Amortization		1,155		728
Interest on notes payable		2,498		1,228
	$	131,127	$	91,027

Losses and Loss Adjustment Expenses (LAE) Incurred

      Losses and LAE incurred increased by $24.6 million, or 59.9%, to $65.7 million for the nine months ended September 30, 1999 from $41.1 million for the same period in 1998. The GAAP loss and loss adjustment expense ratio increased to 77.0% in 1999 from 68.1% in 1998. The prior year reflects a $7.3 million one-time charge for reserve strengthening. Adjusting for this one-time charge, the loss and LAE ratio would have been 56.7% in 1998. The increase in the ratio this year reflects $2.7 million of reserve strengthening, a $2.0 million reduction in anticipated recoveries of the discontinued surety bond program, and $2.2 million relating to claims activity on previously discontinued programs. Adjusting for these items, the loss and LAE ratio would have been 69.2%. The remaining increase in the ratio reflects higher than expected claims activity this quarter and adverse development of claims in the 1999 accident year.

Salaries and Employee Benefits

      Salaries and employee benefits increased by $4.9 million, or 18.4%, to $31.6 million for the nine months ended September 30, 1999 compared to $26.7 million for the same period in 1998. The increase is primarily the result of additional staff from the Villari, Ameritrust and TPA acquisitions.

Other Operating Expenses

      Other operating expenses increased by $8.9 million, or 41.6%, to $30.2 million for the nine months ended September 30, 1999 from $21.3 million for the same period in 1998. Analyzing expenses utilizing GAAP insurance ratios, the expense ratio increased to 33.7% in 1999, from 31.9% in 1998. This reflects increases in insurance related assessments and commissions and was somewhat offset by the

16

impact of fees received for programs in which the Company retains limited risk.

Interest Expense

      Interest expense of $2.5 million and $1.2 million was recorded for the nine months ended September 30, 1999 and 1998, respectively. This interest related to utilization of the Company’s line of credit. The increase in interest expense is a result of a higher average daily loan balance during the first three quarters of 1999 as compared to 1998. The Company drew on this line of credit during 1998 and 1999 primarily to meet acquisition cash flow needs, as well as to fund stock repurchases.

Amortization Expense

      Amortization expense of $1.2 million and $728,000 was recorded for the nine months ended September 30, 1999 and 1998, respectively. This increase in amortization is related to the goodwill recorded on the various acquisitions made since May 1998.

Federal Income Taxes

      The provision for income taxes was a $3.1 million benefit for the nine months ended September 30, 1999, compared to a $54,000 benefit in 1998. Historically, the Company’s tax rates are significantly lower than the 34% corporate rate due to its heavily tax-exempt investment portfolio. The decrease in income taxes and the effective rate in 1999 are the result of the higher level of tax-exempt interest in proportion to total underwriting results experienced this year. It is expected that the effective tax rate will return to historical levels as the Company’s underwriting results become profitable. Tax exempt securities at September 30, 1999 represented 59.0% of the portfolio, down from 77.9% at year-end. The Company is shifting its portfolio to taxable securities, by reinvesting cash from operations and maturing securities and is completing an analysis of additional sales and purchases to re-balance the fixed income portfolio aimed to maximize after-tax investment yields and minimize current outflow related to taxes.

For the Three Months Ended September 30, 1999 and 1998

      The net loss for the quarter ended September 30, 1999 was $3.9 million, as compared to a $3.6 million loss for the same period in 1998.

Revenue

      Revenue increased by $10.9 million, or 32.4%, to $44.7 million for the quarter ended September 30, 1999 compared to $33.8 million for the same period in 1998.

      Earned premium increased by $8.7 million, or 36.8%, to $32.5 million in the third quarter of 1999 from $23.8 million in the same period of 1998. Earned premium from

17

existing business grew by $5.2 million and new business generated an additional $3.7 million in premium ($2.1 million from the TPA acquisition).

      Net fees and commissions increased by $1.8 million, or 24.8%, to $9.3 million in the third quarter of 1999 from $7.5 million in the same period of 1998. The increase in net fee and commissions for the quarter is mainly the result of additional fee revenue generated from the Villari and TPA acquisitions.

      Net investment income increased by $332,000, or 13.1%, to $2.9 million in the third quarter of 1999 from $2.5 million in the same period of 1998. Investment income has grown as a result of increases in cash and invested assets.

Expenses

      Expenses increased by $10.4 million, or 26.1%, to $50.3 million for the quarter ended September 30, 1999 compared to $39.9 million for the same period in 1998.

      Net losses and LAE increased by $4.4 million, or 22.5%, from $19.6 million to $24.0 million in the third quarter of 1999. The third quarter GAAP loss and loss adjustment expense ratio decreased to 75.9% from 86.2%. The 1998 results reflect reserve strengthening of $7.3. The 1999 results reflect higher than expected incurred losses in the quarter which include:

•  Adverse development on a previously discontinued workers’ compensation program

•  The cumulative effect in the calendar quarter caused by higher than expected loss ratios and the selection of even higher expected loss ratios for the 1999 accident year

•  Moderate adverse loss development on prior accident years

•  The effects of industry-wide pricing pressures

      Excluding the cumulative impact of these items, the loss and loss expense ratio would have been approximately 62 percent. It is expected that the 1999 accident year results will continue to be adversely effected by pricing pressure, and therefore we expect the fourth quarter loss and loss expense ratio to improve only slightly over the reported third quarter results.

      On a consolidated basis, other operating expenses increased $4.0 million dollars, or 42.6 percent, to $13.3 million dollars in third quarter 1999. The expense ratio of the insurance operations was 39.6 percent in third quarter 1999, compared to 34.2 percent in 1998. This increase reflects:

•  The impact of higher contingent commissions in several profitable programs that showed continued improvement over 1998 results

•  Increased expenses associated with insurance company assessments

•  Increased expenses incurred in the run-off of a previously discontinued program

•  Reduction in the capitalization of acquisition costs due to increases in anticipated loss and loss adjustment expenses

•  Other, principally amortization of deferred acquisition costs.

18

      In addition, increases in expenditures to advance our information technology service capabilities contributed to the increase in expenses over 1998. The expense ratio is expected to improve slightly in the fourth quarter.

      Salaries and benefits increased $1.5 million, or 14.9%, to $11.5 million in the third quarter of 1999 from $10.0 million in 1998. This increase is consistent with last quarter’s increase. Excluding the impact of the 1998 acquisitions, salaries and benefits would have increased only 6.8% from third quarter 1998, reflecting minor staff reductions and stricter hiring controls implemented as part of the 1999 budgeting process and more efficient approaches to processing business.

Federal Income Taxes

      The provision for income taxes was a $1.8 million benefit for the quarter ended September 30, 1999, as compared to a $2.6 million benefit in the prior year. As stated within the year-to-date results, the decrease in income taxes and the effective rate in 1999 resulted from the higher level of tax-exempt interest in proportion to total underwriting results experienced this quarter.

Liquidity and Capital Resources

      The principal sources of funds for the Company are insurance premiums, investment income, proceeds from the maturity and sale of invested assets, risk management fees and agency commissions. Funds are primarily used for the payment of claims, commissions, salaries and employee benefits, and other operating expenses. In addition, the Company has a high volume of intercompany transactions due to the payment of management fees by the insurance subsidiaries to the risk management subsidiaries, which are subject to regulatory approval by state insurance departments.

      Cash flow provided by operations for the nine months ended September 30, 1999 was $20.5 million as compared to $17.2 million for the same period in 1998. Cash flow has significantly improved from the prior year since 1998 reflected unusually high cash outflow relating to payment of 1997 contingent commissions and premium taxes and assessments made in the first half of 1998. At September 30, 1999, the Company held $25.9 million in cash and cash equivalents.

      The Company has an unsecured line of credit totaling $60.0 million, of which $54.5 million was outstanding at June 30, 1999, $41.0 million was outstanding at December 31, 1998 and $34.2 million at September 30, 1998. The line expires on August 1, 2002. The Company drew on this line of credit primarily to meet acquisition cash flow needs.

      Shareholders’ equity was $106.5 million, or $12.52 per share, at September 30, 1999, compared to $119.6 million, or $13.80 per share, at December 31, 1998. The decrease primarily represents unrealized depreciation on debt securities, the net loss, as well as the effect of Meadowbrook’s stock repurchase program initiated in the fourth quarter of 1998. Excluding the impact of 1999 unrealized

19

gains on available-for-sale securities, book value per share at September 30, 1999 was $12.63 compared to $13.36 at December 31, 1998.

Impact of Year 2000

      The total estimated cost of the required actions necessary to become Year 2000 compliant is currently estimated at $6.0 million.

      Amounts expected to be spent in 1999 total about $2.2 million, including about $1.1 million in outside vendor costs and another $1.1 million in internal reprogramming and assessment costs. The amount spent through September 30, 1999 was about $1,800,000.

      The Company has implemented a comprehensive program to identify and remediate potential Year 2000 problems in its business information systems. Additionally, the Company has communicated with its vendors and agents to assess and reduce the risk that the Company’s operations could be adversely affected by the failure of these third parties to adequately address the Year 2000 issue. The Company’s remediation, testing and assessment efforts have been substantially completed. Based on its activities to date, the Company believes that a substantial majority (95% or greater) of its critical business systems are Year 2000 compliant and that any remaining critical business systems will be Year 2000 compliant by year-end. The Company has also developed contingency plans to minimize any business disruption which could potentially be caused by third parties, such as utility companies, that are critical to the Company’s operations. In view of the foregoing, the Company does not currently anticipate that it will experience a significant disruption of its business operations as a result of the Year 2000 issue.

20

PART II — OTHER INFORMATION

Item 1.  Legal Proceedings

      On June 26, 1995, two shareholders and an officer of a former agent (the “Primary Plaintiffs’) of Star, and a former spouse of one shareholder and an employee of the former agent (the “Individual Plaintiffs”) initiated legal proceedings against, among others, Star and Meadowbrook in the District Court for Washoe County, Reno, Nevada. All of the plaintiffs requested injunctive relief, compensatory damages, punitive and exemplary damages, and attorney’s fees in an unspecified amount. The Nevada Insurance Department revoked the license of one of the Primary Plaintiffs and one of the Individual Plaintiffs and denied further licensing of the other Primary Plaintiffs.

      Meadowbrook and Star vigorously defended itself and filed counter-claims against the Primary Individual Plaintiffs. On April 1, 1998, the Court issued an Order dismissing all claims of the Primary Plaintiffs with prejudice.

      On January 12, 1999, the remaining claims of the Individual Plaintiffs and the counterclaims of Meadowbrook and Star against the Primary and Individual Plaintiffs were tried. On February 2, 1999, the jury returned a verdict in favor of Meadowbrook and Star against the Primary Plaintiffs and Individual Plaintiffs. In addition, the jury found against the Individual Plaintiffs and in favor of Meadowbrook and Star on their remaining claims. On April 21, 1999, the Court found in favor of Meadowbrook and Star and against the Primary and Individual Plaintiffs on all outstanding claims for equitable relief. It is not expected that the outcome of this litigation will have a material impact on the financial condition of the Company.

      A Final Judgment has been entered with the Court. All Plaintiffs have filed an appeal with the Nevada Supreme Court.

Item 5.  Other Events

Rights Agreement Approved

      Effective as of September 20, 1999, pursuant to a Rights Agreement (the “Rights Agreement”) between the Company and First Chicago Trust Company of New York, a New York corporation, as Rights Agent (the “Rights Agent”), the Company’s Board of Directors (the “Board”) declared a dividend of one right (a “Right”) to purchase one one-hundredth of a share of the Company’s Series A Preferred Stock (the “Series A Preferred”) for each outstanding share of Common Stock (“Common Shares”) of the Company. The dividend was payable on October 15, 1999 (the “Record Date”) to stockholders of record as of the close of business on that date. Each Right entitles the registered holder to purchase from the Company, upon the occurrence of a certain event or events as described below, one one-hundredth of a share of Series A Preferred at an exercise price of $80 (the “Purchase Price”), subject to adjustment. In addition, under certain circumstances described more fully herein, the Rights may become exercisable for a number of Common Shares having a value equal to two times the Purchase Price and/or common stock of certain acquiring companies having a value equal to two times the Purchase Price. Moreover, under certain circumstances each Right may be exchanged by the Board at an exchange rate of one share of Common Stock (or a fraction of a share of the Preferred Stock having equivalent market value) per Right. Under certain circumstances the Company may redeem the Rights in whole, but not in part, at a price of $.01 per Right.

Certain Anti-Takeover Effects

      The Rights approved by the Board are designed to protect and maximize the value of the outstanding equity interests in the Company in the event of an unsolicited attempt by an acquiror to take over the Company in a manner or on terms not approved by the Board. Unsolicited takeover attempts frequently include coercive tactics designed to deprive the Board and the Company’s stockholders of any real opportunity to determine the destiny of the Company.

      The Rights have been declared by the Board in order to deter such tactics, including a gradual accumulation in the open market of a 15% or greater position to be followed by a merger or a partial or two-tier tender offer that does not treat all stockholders equally. These tactics can operate to unfairly pressure stockholders, force them out of their investment and deprive them of the full value of their shares in the Company.

21

      The Rights are not intended to prevent a takeover of the Company and will not do so. The Rights may be redeemed by the Company at $.01 per Right within ten days (or on such later date as may be determined by a majority of the Continuing Directors (as defined in the Rights Agreement)) after the accumulation of 15% or more of the Company’s Common Shares by a single acquiror or group. Accordingly, the Rights should not interfere with any merger or business combination approved by the Board.

      However, the Rights may have the effect of rendering more difficult or discouraging an acquisition of the Company deemed undesirable by the Board. The Rights may cause substantial dilution to a person or group that attempts to acquire the Company on terms or in a manner not approved by the Board, except pursuant to an offer conditioned upon the negation, purchase or redemption of the Rights. As a result, while the Rights may provide the Board with leverage to obtain a higher price from a potential acquiror, they may also prevent or deter offers not approved by the Board, and therefore deprive stockholders, without providing them with the opportunity to vote thereon, of the benefits of offers which may be at a higher price than the current market price of the Company’s Common Shares. In addition, assuming an active trading market in the Rights themselves does not develop, stockholders with lesser financial means might not be able to take full economic advantage of the Rights. Further, the implementation of a rights plan may heighten the susceptibility of the Company to greenmail by stockholders who threaten to acquire a sufficient equity position to pass the Rights’ triggering threshold, although the Board can respond to any such action by redeeming the Rights at $.01 per Right.

      Issuance of the Rights does not in any way weaken the financial strength of the Company or interfere with its business plans. The issuance of the Rights themselves has no dilutive effect, will not affect reported earnings per share, should not be taxable to the Company or to its stockholders, and will not change the way in which the Company’s Common Shares are presently traded. The Company’s Board believes that the Rights represent a sound and reasonable means of addressing the complex issues of corporate policy created by the current takeover environment.

Item 6.  Exhibits and Reports on Form 8K

(A)  The following documents are filed as part of this Report:

Exhibit
No.		Description
	11	Statement re-computation of per share earnings
	27	Financial Data Schedule
	99.1	Rights Agreement, dated as of September 20, 1999, by and between Meadowbrook Insurance Group, Inc. and First Chicago Trust Company of New York, including the Certificate of Designation, the form of Rights Certificate and the Summary of Rights attached thereto as Exhibits A, B and C, respectively (incorporated by reference to Exhibit 99.1 to the Company’s Form 8-A filed with the Securities and Exchange Commission on October 12, 1999).

(B)  Reports on Form 8-K — None

22

SIGNATURES

      Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.

	Meadowbrook Insurance Group, Inc.
By:	/s/ William J. Lohmeyer
	Sr. Vice President and
	Chief Financial Officer

Dated: November 12, 1999

23

INDEX TO EXHIBITS

Exhibit
No.		Description
	11	Statement re-computation of per share earnings
	27	Financial Data Schedule
	99.1	Rights Agreement, dated as of September 20, 1999, by and between Meadowbrook Insurance Group, Inc. and First Chicago Trust Company of New York, including the Certificate of Designation, the form of Rights Certificate and the Summary of Rights attached thereto as Exhibits A, B and C, respectively (incorporated by reference to Exhibit 99.1 to the Company’s Form 8-A filed with the Securities and Exchange Commission on October 12, 1999).