Index to the Consolidated Financial Statements of Till Capital Ltd.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors and Shareholders
Till Capital Ltd.
We have audited the accompanying consolidated balance sheet of Till
Capital Ltd. (a Bermuda corporation) and subsidiaries (the “Company”) as of December 31, 2016, and the related
consolidated statements of income (loss) and comprehensive income (loss), changes in shareholders’ equity, and cash flows
for the year then ended. These consolidated financial statements are the responsibility of the Company’s management. Our
responsibility is to express an opinion on these consolidated financial statements based on our audit.
We conducted our audit 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 consolidated financial statements are free of material misstatement. We were not engaged to perform
an audit of the Company’s internal control over financial reporting. Our audit included consideration of internal control
over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose
of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we
express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in
the consolidated financial statements, assessing the accounting principles used and significant estimates made by management, as
well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our
opinion.
In our opinion, the consolidated financial statements referred to
above present fairly, in all material respects, the financial position of Till Capital Ltd. and subsidiaries as of December 31,
2016, and the results of their operations and their cash flows for the year then ended in conformity with accounting principles
generally accepted in the United States of America.
/s/ GRANT THORNTON LLP
Hartford, Connecticut
April 14, 2017
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors and Shareholders
Till Capital Ltd.
We have audited the accompanying consolidated balance sheet of Till
Capital Ltd (a Bermuda corporation) and subsidiaries (the “Company”) as of December 31, 2015, and the related consolidated
statements of income (loss) and comprehensive income (loss), changes in shareholders’ equity, and cash flows for the year
then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express
an opinion on these financial statements based on our audit.
We conducted our audit 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. We were not engaged to perform an audit of
the Company’s internal control over financial reporting. Our audit included consideration of internal control over financial
reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing
an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such
opinion. An audit also includes 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, as well as evaluating the overall financial
statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to
above present fairly, in all material respects, the financial position of Till Capital Ltd. and subsidiaries as of December 31,
2015, and the results of their operations and their cash flows for the year then ended in conformity with accounting principles
generally accepted in the United States of America.
As discussed in Note 2 to the consolidated financial statements,
as of January 1, 2016, the Company transitioned to accounting principles generally accepted in the United States of America. The
impact of the transition was applied retrospectively to all periods presented.
|
|
/s/ GRANT THORNTON LLP
|
Toronto, Canada
|
|
Chartered Professional Accountants
|
April 14, 2017
|
|
Licensed Public Accountants
|
TILL CAPITAL LTD.
CONSOLIDATED BALANCE SHEETS
|
|
December 31, 2016
|
|
December 31, 2015
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
5,320,208
|
|
|
$
|
1,519,881
|
|
Investments (Note 7)
|
|
|
15,520,774
|
|
|
|
24,183,191
|
|
Investment, equity method (Note 7)
|
|
|
1,248,491
|
|
|
|
1,089,570
|
|
Unpaid losses and loss adjustment expenses ceded (Note 8)
|
|
|
7,058,004
|
|
|
|
7,304,975
|
|
Unearned premiums ceded (Note 9)
|
|
|
1,614,803
|
|
|
|
1,615,977
|
|
Reinsurance recoverables
|
|
|
2,391,427
|
|
|
|
1,994,350
|
|
Deferred policy acquisition costs (Note 10)
|
|
|
498,889
|
|
|
|
465,472
|
|
Assets held for sale (Note 5)
|
|
|
4,543,239
|
|
|
|
4,542,639
|
|
Promissory note receivable (Note 6)
|
|
|
2,410,494
|
|
|
|
2,463,262
|
|
Property, plant, and equipment (Note 11)
|
|
|
52,676
|
|
|
|
77,244
|
|
Royalty and mineral interests (Note 12)
|
|
|
1,003,373
|
|
|
|
1,077,827
|
|
Deferred income tax asset (Note 15)
|
|
|
583,153
|
|
|
|
479,136
|
|
Goodwill (Note 4)
|
|
|
2,980,819
|
|
|
|
2,913,110
|
|
Other assets (Note 13)
|
|
|
792,752
|
|
|
|
619,169
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
46,019,102
|
|
|
$
|
50,345,803
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Reserve for unpaid losses and loss adjustment expenses (Note 8)
|
|
$
|
13,212,366
|
|
|
$
|
14,539,623
|
|
Unearned premiums (Note 9)
|
|
|
2,283,118
|
|
|
|
2,432,468
|
|
Reinsurance payables
|
|
|
3,193,409
|
|
|
|
5,031,132
|
|
Accounts payable and accrued liabilities (Note 14)
|
|
|
1,143,825
|
|
|
|
1,994,899
|
|
Other liabilities
|
|
|
397,103
|
|
|
|
400,752
|
|
Total liabilities
|
|
|
20,229,821
|
|
|
|
24,398,874
|
|
|
|
|
|
|
|
|
|
|
Contingencies (Note 23)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity (Note 16)
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
3,350
|
|
|
|
3,429
|
|
Additional paid in capital
|
|
|
31,532,168
|
|
|
|
31,519,775
|
|
Treasury stock
|
|
|
(248,951
|
)
|
|
|
—
|
|
Accumulated other comprehensive loss
|
|
|
(1,685,517
|
)
|
|
|
(1,216,461
|
)
|
Deficit (excluding $105,305,060 reclassified to additional paid in capital in the December 31, 2014 quasi-reorganization)
|
|
|
(5,566,729
|
)
|
|
|
(5,760,374
|
)
|
Equity attributable to shareholders of Till Capital Ltd.
|
|
|
24,034,321
|
|
|
|
24,546,369
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests in Silver Predator Corp. (Notes 5 and 24)
|
|
|
1,754,960
|
|
|
|
1,400,560
|
|
|
|
|
|
|
|
|
|
|
Total shareholders’ equity
|
|
|
25,789,281
|
|
|
|
25,946,929
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity
|
|
$
|
46,019,102
|
|
|
$
|
50,345,803
|
|
The accompanying notes are an integral part of these consolidated
financial statements.
TILL CAPIAL LTD.
CONSOLIDATED STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME
(LOSS)
|
|
Years Ended
|
|
|
December 31, 2016
|
|
December 31, 2015
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
Insurance premiums written
|
|
$
|
39,681,953
|
|
|
$
|
20,693,110
|
|
Insurance premiums ceded to reinsurers
|
|
|
(39,551,312
|
)
|
|
|
(20,764,179
|
)
|
Net premiums earned
|
|
|
130,641
|
|
|
|
(71,069
|
)
|
Insurance contract novations (Note 8)
|
|
|
—
|
|
|
|
(5,246,208
|
)
|
Investment income (loss), net (Note 7)
|
|
|
3,083,055
|
|
|
|
(765,507
|
)
|
Gain (loss) on disposal of PP&E and mineral properties
|
|
|
369,693
|
|
|
|
(83,828
|
)
|
Gain from loss of control of subsidiary (Note 6)
|
|
|
—
|
|
|
|
2,696,834
|
|
Other revenue
|
|
|
527,203
|
|
|
|
496,339
|
|
|
|
|
4,110,592
|
|
|
|
(2,973,439
|
)
|
Expenses
|
|
|
|
|
|
|
|
|
Losses and loss adjustment expenses, net (Note 8)
|
|
|
318,452
|
|
|
|
488,710
|
|
Insurance contract novations (Note 8)
|
|
|
—
|
|
|
|
(5,113,010
|
)
|
General and administrative expenses
|
|
|
2,006,086
|
|
|
|
2,571,509
|
|
Salaries and benefits
|
|
|
1,428,537
|
|
|
|
2,159,117
|
|
Stock-based compensation (Note 16)
|
|
|
28,839
|
|
|
|
309,044
|
|
Mining related expenses and property impairment
|
|
|
155,233
|
|
|
|
335,680
|
|
Foreign exchange (gain) loss
|
|
|
(263,514
|
)
|
|
|
678,665
|
|
Interest and other (income) expense
|
|
|
(26,252
|
)
|
|
|
125,480
|
|
|
|
|
3,647,381
|
|
|
|
1,555,195
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes and loss on equity method investment
|
|
|
463,211
|
|
|
|
(4,528,634
|
)
|
Current income tax expense (Note 15)
|
|
|
(16,430
|
)
|
|
|
—
|
|
Deferred income tax benefit (expense) (Note 15)
|
|
|
104,017
|
|
|
|
(22,079
|
)
|
Loss on equity method investment (Note 7)
|
|
|
(60,258
|
)
|
|
|
(60,430
|
)
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
490,540
|
|
|
$
|
(4,611,143
|
)
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to:
|
|
|
|
|
|
|
|
|
Shareholders of Till Capital Ltd.
|
|
$
|
508,244
|
|
|
$
|
(4,234,633
|
)
|
Non-controlling interests
|
|
|
(17,704
|
)
|
|
|
(376,510
|
)
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
490,540
|
|
|
$
|
(4,611,143
|
)
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
Change in cumulative foreign exchange translation adjustment
|
|
$
|
(519,178
|
)
|
|
$
|
(1,823,264
|
)
|
Change in net unrealized gains on available for sale investments
|
|
|
1,495,317
|
|
|
|
575,747
|
|
Reclassification adjustment for net realized gain (loss) on available for sale investments
|
|
|
(1,445,195
|
)
|
|
|
31,056
|
|
Other comprehensive income (loss)
|
|
|
(469,056
|
)
|
|
|
(1,216,461
|
)
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss)
|
|
$
|
21,484
|
|
|
$
|
(5,827,604
|
)
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income (loss) per share of Till Capital Ltd.
|
|
$
|
0.15
|
|
|
$
|
(1.23
|
)
|
Weighted average number of shares outstanding
|
|
|
3,399,329
|
|
|
|
3,454,207
|
|
The accompanying notes are an integral part of these consolidated
financial statements.
TILL CAPITAL LTD.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
|
|
Common
Stock
|
|
|
|
|
Accumulated
other comprehensive income (loss)
|
|
|
Equity
|
|
|
|
|
|
|
Shares
Issued
|
|
Amount
|
|
Treasury
shares
|
|
Additional
paid in capital
|
|
Available
for sale
investments
|
|
Currency
translation adjustment
|
|
Total
|
|
Deficit
|
|
attributable
to
shareholders of
Till Capital Ltd.
|
|
Non-
Controlling interests
|
|
Total
|
Balance, January 1, 2015
|
|
|
3,569,184
|
|
|
$
|
3,569
|
|
|
$
|
(149,900
|
)
|
|
$
|
31,251,642
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(684,361
|
)
|
|
$
|
30,420,950
|
|
|
$
|
2,991,283
|
|
|
$
|
33,412,233
|
|
Net loss
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(4,234,633
|
)
|
|
|
(4,234,633
|
)
|
|
|
(376,510
|
)
|
|
|
(4,611,143
|
)
|
Other comprehensive
income (loss)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
606,803
|
|
|
|
(1,823,264
|
)
|
|
|
(1,216,461
|
)
|
|
|
—
|
|
|
|
(1,216,461
|
)
|
|
|
(112,682
|
)
|
|
|
(1,329,143
|
)
|
Total comprehensive income (loss)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
606,803
|
|
|
|
(1,823,264
|
)
|
|
|
(1,216,461
|
)
|
|
|
(4,234,633
|
)
|
|
|
(5,451,094
|
)
|
|
|
(489,192
|
)
|
|
|
(5,940,286
|
)
|
Purchase of treasury shares
|
|
|
—
|
|
|
|
—
|
|
|
|
(691,620
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(691,620
|
)
|
|
|
—
|
|
|
|
(691,620
|
)
|
Cancellation of treasury shares
|
|
|
(139,900
|
)
|
|
|
(140
|
)
|
|
|
841,520
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(841,380
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Stock-based compensation
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
268,133
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
268,133
|
|
|
|
—
|
|
|
|
268,133
|
|
Loss of control of subsidiary
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,101,531
|
)
|
|
|
(1,101,531
|
)
|
Balance, December 31, 2015
|
|
|
3,429,284
|
|
|
$
|
3,429
|
|
|
$
|
—
|
|
|
$
|
31,519,775
|
|
|
$
|
606,803
|
|
|
$
|
(1,823,264
|
)
|
|
$
|
(1,216,461
|
)
|
|
$
|
(5,760,374
|
)
|
|
$
|
24,546,369
|
|
|
$
|
1,400,560
|
|
|
$
|
25,946,929
|
|
Net income (loss)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
508,244
|
|
|
|
508,244
|
|
|
|
(17,704
|
)
|
|
|
490,540
|
|
Other comprehensive income
(loss)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
50,122
|
|
|
|
(519,178
|
)
|
|
|
(469,056
|
)
|
|
|
—
|
|
|
|
(469,056
|
)
|
|
|
(34,639
|
)
|
|
|
(503,695
|
)
|
Total comprehensive income (loss)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
50,122
|
|
|
|
(519,178
|
)
|
|
|
(469,056
|
)
|
|
|
508,244
|
|
|
|
39,188
|
|
|
|
(52,343
|
)
|
|
|
(13,155
|
)
|
Purchase of treasury shares
|
|
|
—
|
|
|
|
—
|
|
|
|
(563,629
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(563,629
|
)
|
|
|
—
|
|
|
|
(563,629
|
)
|
Cancellation of treasury shares
|
|
|
(79,000
|
)
|
|
|
(79
|
)
|
|
|
314,678
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(314,599
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Stock-based compensation
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
12,393
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
12,393
|
|
|
|
5,523
|
|
|
|
17,916
|
|
Decrease of controlling interest
in subsidiary
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
401,220
|
|
|
|
401,220
|
|
Balance,
December 31, 2016
|
|
|
3,350,284
|
|
|
$
|
3,350
|
|
|
$
|
(248,951
|
)
|
|
$
|
31,532,168
|
|
|
$
|
656,925
|
|
|
$
|
(2,342,442
|
)
|
|
$
|
(1,685,517
|
)
|
|
$
|
(5,566,729
|
)
|
|
$
|
24,034,321
|
|
|
$
|
1,754,960
|
|
|
$
|
25,789,281
|
|
The accompanying notes are an integral part of these consolidated
financial statements.
TILL CAPIAL LTD.
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
Years
Ended
|
|
|
December
31, 2016
|
|
December
31, 2015
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
490,540
|
|
|
$
|
(4,611,143
|
)
|
Adjustments to reconcile net
income (loss) to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Deferred income taxes
|
|
|
(104,017
|
)
|
|
|
22,079
|
|
Depreciation and amortization
expense
|
|
|
237,655
|
|
|
|
79,853
|
|
Stock-based compensation
|
|
|
12,393
|
|
|
|
268,133
|
|
(Gain) loss on sale of PP&E
and mineral properties
|
|
|
(369,693
|
)
|
|
|
83,828
|
|
(Gain) loss on investments
|
|
|
(3,083,055
|
)
|
|
|
296,935
|
|
Loss on equity method investment
|
|
|
60,258
|
|
|
|
60,430
|
|
Gain from loss of control of
subsidiary
|
|
|
—
|
|
|
|
(2,696,834
|
)
|
|
|
|
(2,755,919
|
)
|
|
|
(6,496,719
|
)
|
Changes in operating assets
and liabilities:
|
|
|
|
|
|
|
|
|
(Increase) decrease in reinsurance
recoverables
|
|
|
(397,077
|
)
|
|
|
903,190
|
|
Increase (decrease) in unpaid
losses, LAE, and amounts ceded
|
|
|
(1,080,286
|
)
|
|
|
463,025
|
|
Decrease in reinsurance payables
|
|
|
(1,837,723
|
)
|
|
|
(1,412,234
|
)
|
Increase in deferred policy
acquisition costs
|
|
|
(33,417
|
)
|
|
|
(465,472
|
)
|
Increase (decrease) in unearned
premiums
|
|
|
(148,176
|
)
|
|
|
816,491
|
|
Increase (decrease) in accounts
payable and accrued liabilities
|
|
|
(172,753
|
)
|
|
|
400,752
|
|
Other working capital changes
|
|
|
(272,489
|
)
|
|
|
(448,716
|
)
|
|
|
|
(6,697,840
|
)
|
|
|
(6,239,683
|
)
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Proceeds from sales of available
for sale investments
|
|
|
8,857,888
|
|
|
|
3,154,130
|
|
Sales of held for trading investments,
net
|
|
|
1,649,516
|
|
|
|
(100,539
|
)
|
Proceeds from sale of mineral
properties
|
|
|
220,829
|
|
|
|
—
|
|
Sales of property, plant, and
equipment, net
|
|
|
244,140
|
|
|
|
528,650
|
|
Proceeds from reclamation bonds
|
|
|
—
|
|
|
|
750,889
|
|
Purchase of Holdings, net of
cash received
|
|
|
(681,970
|
)
|
|
|
(12,896,775
|
)
|
Development costs capitalization
|
|
|
(278,390
|
)
|
|
|
(322,657
|
)
|
Decrease in mineral interests
|
|
|
—
|
|
|
|
24,697
|
|
|
|
|
10,012,013
|
|
|
|
(8,861,605
|
)
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
Purchase of Till Capital Ltd.
shares (Note 16)
|
|
|
(563,629
|
)
|
|
|
(691,620
|
)
|
Proceeds from note receivable
(Note 6)
|
|
|
546,545
|
|
|
|
—
|
|
Other items, net
|
|
|
284,736
|
|
|
|
(320,346
|
)
|
|
|
|
267,652
|
|
|
|
(1,011,966
|
)
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash
and cash equivalents
|
|
|
3,581,825
|
|
|
|
(16,113,254
|
)
|
Effect of foreign exchange
rate changes on cash and cash equivalents
|
|
|
218,502
|
|
|
|
598,684
|
|
Cash and
cash equivalents, beginning of the year
|
|
|
1,519,881
|
|
|
|
17,034,451
|
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents, end of the year
|
|
$
|
5,320,208
|
|
|
$
|
1,519,881
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information:
|
|
|
|
|
|
|
|
|
Interest paid
|
|
$
|
—
|
|
|
$
|
—
|
|
Income taxes paid, net
|
|
$
|
26,227
|
|
|
$
|
21,663
|
|
The accompanying notes are an integral part of these consolidated
financial statements.
TILL CAPIAL LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Till Capital Ltd. ("Till") was incorporated
under the laws of Bermuda in August 2012 under the name Resource Holdings Ltd. In March 2014, Resource Holdings Ltd. changed its
name to Till Capital Ltd. in accordance with Till's bye-laws and Section 10 of the Bermuda Companies Act 1981, as amended (the
"Companies Act"). Till is an exempted holding company with its principal place of business at Continental Building, 25
Church Street, Hamilton HM12, Bermuda. Till's registered office is Crawford House, 50 Cedar Avenue, Hamilton HM 11, Bermuda and
its registered agent is Compass Administration Services Ltd.
Till was formed to respond to the market need for more
capacity for certain types of insurance and reinsurance. Till conducts its reinsurance business through Resource Re Ltd. (“RRL”),
a wholly-owned subsidiary of Till that was incorporated in Bermuda in August 2012 and licensed as a Class 3A insurance company
in Bermuda by the Bermuda Monetary Authority (“BMA”) in August 2013. RRL intends to offer property and casualty reinsurance
coverage to a select group of insurance companies, e.g., captive insurers, privately-held insurers, other global insurers and reinsurers
with capital constraints, and insurers and reinsurers that are under regulatory, capital, or ratings stress. RRL assumption reinsurance
business has been, and expects to be, written through the Multi-Strat Re Ltd. ("MSRE") platform. The insurance business
assumed from Multi-Strat Re is anticipated to be primarily medium- and long-tail coverage under customized reinsurance contracts
with capped liabilities and diversification in specialty property and casualty lines of business. MSRE is a Bermuda based privately-held
reinsurance company.
On May 15, 2015, Till acquired all of the issued and
outstanding shares of Omega Insurance Holdings, Inc. (“Holdings”), a privately-held Toronto, Canada based holding company,
including its subsidiaries, Omega General Insurance Company ("Omega"), a fully licensed insurance company, and Focus
Group, Inc. ("Focus"), an insurance consulting and services company. Holdings offers innovative and customized solutions
in a cost effective manner for insurers/reinsurers exiting the market and organizations with unique insurance needs.
The business strategy for both RRL and Holdings is to
produce both underwriting profits and investment-related returns by investing reinsurance premiums and corporate capital.
Basis of presentation
The consolidated financial statements have been prepared
in accordance with accounting principles generally accepted in the United States of America ("GAAP"). In the opinion of management, the accompanying consolidated financial statements contain all
normal and recurring adjustments necessary to fairly present the consolidated financial position of Till and its subsidiaries at
December 31, 2016 and 2015 and the results of operations and cash flows for the years then ended. The preparation of financial
statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the
consolidated financial statements and notes thereto. Actual results could differ from those estimates.
Prior to 2016, Till prepared its financial statements
under International Financial Reporting Standards ("IFRS"), as issued by the International Accounting Standards Board
("IASB"), for reporting as required by securities regulators in Canada, and as permitted in the United States ("U.S.")
based on Till's status as a foreign private issuer as defined by the U.S. Securities and Exchange Commission (the "SEC")
for foreign private issuers. During 2016, Till determined that it no longer qualified as a foreign private issuer under the SEC
rules. As a result, beginning with Till's annual report on Form 10-K for the year ended December 31, 2016, Till is required to
comply with all of the periodic disclosure and current reporting requirements of the Securities Exchange Act of 1934 (the "Exchange
Act"), as amended, applicable to U.S. domestic issuers. Under the Toronto Securities Exchange - Venture ("TSX-V")
regulations,Till is permitted in Canada to prepare its consolidated financial statements in accordance with GAAP. The transition
to GAAP was made retrospectively for all periods presented in Till's 2016 Form 10-K, including the consolidated financial statements.
The consolidated financial statements have been prepared
in U.S. dollars as if the U.S. dollar had been the presentation currency since January 1, 2015. The functional currency for Till
is the U.S. dollar. The exchange rates used in converting Canadian dollars to U.S. dollars were as follows:
|
|
|
Years Ended
|
|
|
|
|
December 31, 2016
|
|
|
|
December 31, 2015
|
|
Exchange rate comparisons at year end
|
|
|
US$1 = CDN$1.3427
|
|
|
|
US$1 = CDN$1.3870
|
|
Average exchange rate for the year
|
|
|
US$1 = CDN$1.3243
|
|
|
|
US$1 = CDN$1.2785
|
|
Basic and diluted income (loss) per restricted voting
share are calculated on Till's income (loss) expressed in U.S. dollars attributed to Till's shareholders divided by the weighted
average number of Till shares outstanding during the year.
Exchange listing
In May 2015, Till completed a U.S. exchange listing
to broaden its access to capital markets. Till’s restricted voting shares commenced trading on the NASDAQ Market Exchange
("NASDAQ") on May 26, 2015. Till’s Board of Directors also made a decision to change the currency presentation
in Till's financial statements from Canadian dollars to U.S. dollars so that (i) investors in the U.S. can more easily understand
Till’s financial results of operations and financial position, and (ii) Till's financial statements are more comparable to
other companies in the U.S. market.
3.
|
|
SIGNIFICANT ACCOUNTING POLICIES
|
The significant accounting policies used in the accompanying
consolidated financial statements are as follows:
Basis of consolidation
The accompanying consolidated financial statements include
the accounts of Till, its wholly-owned subsidiaries, and other entities in which Till has, or had, a controlling interest (a "controlled
subsidiary"). None of Till's controlled subsidiaries are variable interest entities. Non-controlled minority interests in
the consolidated financial statements are separately identified in the consolidated balance sheets and statements of income (loss)
and comprehensive income (loss). All intercompany accounts and transactions have been eliminated in consolidation.
Where necessary, adjustments are made to the financial
statements of the subsidiaries and controlled subsidiaries to conform their accounting policies with those used by Till.
Till's major subsidiaries and ownership interests as
of December 31, 2016 and 2015 were as follows:
|
|
|
|
|
|
Portion of Ownership Interest
|
|
|
Name of
Subsidiary
|
|
Country of Incorporation
|
|
Functional
Currency
|
|
December
31, 2016
|
|
December
31, 2015
|
|
Principal
Activity
|
|
|
|
|
|
|
|
|
|
|
|
Resource Re Ltd.
|
|
|
Bermuda
|
|
|
|
U.S.
|
|
|
|
100
|
%
|
|
|
100
|
%
|
|
Reinsurance
|
Silver Predator Corp.
|
|
|
Canada
|
|
|
|
Canadian
|
|
|
|
64
|
%
|
|
|
72
|
%
|
|
Mineral exploration
|
Omega Insurance Holdings Inc.
|
|
|
Canada
|
|
|
|
Canadian
|
|
|
|
100
|
%
|
|
|
100
|
%
|
|
Holding company
|
Omega General Insurance Company
|
|
|
Canada
|
|
|
|
Canadian
|
|
|
|
100
|
%
|
|
|
100
|
%
|
|
Insurance
|
Focus Group, Inc.
|
|
|
Canada
|
|
|
|
Canadian
|
|
|
|
100
|
%
|
|
|
100
|
%
|
|
Insurance consulting
|
Till Capital U.S. Holding Corp.
|
|
|
U.S.A.
|
|
|
|
U.S.
|
|
|
|
100
|
%
|
|
|
100
|
%
|
|
Holding company
|
Till Management Company
|
|
|
U.S.A.
|
|
|
|
U.S.
|
|
|
|
100
|
%
|
|
|
100
|
%
|
|
Investment management
|
Golden Predator U.S. Holding Corp.
|
|
|
U.S.A.
|
|
|
|
U.S.
|
|
|
|
100
|
%
|
|
|
100
|
%
|
|
Management services
|
Estimates and assumptions
The preparation of consolidated financial statements
in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities,
the disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts
of revenues and expenses during the reporting period. Amounts in the accompanying consolidated financial statements represent Till’s
best estimates and assumptions; however, the actual amounts could differ materially from those estimates. Till’s principal
use of estimates and assumptions include fair value determination of certain investments and other than temporary impairment, valuation
of derivative instruments, valuation of mineral rights and mining properties, valuation of purchased intangibles, assessment of
goodwill impairment, projection of unpaid loss and loss expense adjustment reserves, assessment of reinsurance recoverable including
any provision for uncollectible reinsurance, and valuation of deferred tax assets.
The application of the purchase method of accounting
for business combinations requires the use of significant estimates and assumptions in determining the fair value of assets acquired
and liabilities assumed to properly allocate the purchase price. The estimates of the fair value of the assets acquired and liabilities
assumed are based on assumptions believed to be reasonable using established valuation techniques that consider a number of factors.
Assets acquired and liabilities assumed in connection with business combinations are recorded based on their respective fair values
at the date of acquisition. The identifiable intangible assets that Till has acquired are customer relationships and trade names.
Goodwill is calculated as the excess of the cost of the acquired entity over the net fair value of the assets acquired and the
liabilities assumed.
Fair Value
Fair value is the price that would be received to sell
an asset or paid to transfer a liability in an orderly transaction between market participants (an exit price). When reporting
the fair values of Till’s financial instruments, Till prioritizes those fair value measurements into one of three levels
based on the nature of the inputs, as follows:
|
•
|
Level 1 - Assets and liabilities with values based on unadjusted quoted prices for identical assets
or liabilities in an active market that Till is able to access.
|
|
•
|
Level 2 - Assets and liabilities with values based on quoted prices for similar assets or liabilities
in active markets, quoted prices for identical or similar assets in markets that are not active, or valuation models with inputs
that are observable, directly or indirectly, for substantially the term of the asset or liability.
|
|
•
|
Level 3 - Certain inputs are unobservable (supported by little or no market activity) and significant
to the fair value measurement. Unobservable inputs represent Till’s best estimate of what hypothetical market participants
would use to determine a transaction price for the asset or liability at the reporting date based on the best information available
in the circumstances.
|
Till assesses the levels for the investments at each
measurement date, and transfers between levels are recognized on the actual date of the event or change in circumstances that caused
the transfer.
The fair values of quoted investments are determined
based on the closing prices on the last business day of the reporting period from recognized exchanges (e.g., NASDAQ, the New York
Stock Exchange, etc.), recognized indices, or pricing vendors. Securities that do not have quoted prices available in active markets
are valued using observable inputs such as quoted prices in inactive markets, quoted prices in active markets for similar instruments,
benchmark interest rates, broker quotes, and other relevant inputs. Till’s estimate of fair value corresponds with the interest
rate environment that existed as of the close of business on December 31, 2016.
Because of their short-term nature, the carrying amounts
for cash and cash equivalents, accrued investment income, and reinsurance recoverables approximate their fair values.
Derivatives are recognized at estimated fair value on
the date a contract is entered into, the trade date, and are subsequently carried at estimated fair value. Derivative instruments
with a positive estimated fair value are reported as derivative financial assets and those with a negative estimated fair value
are reported as derivative financial liabilities.
Till’s non-financial assets, such as goodwill and
property, plant, and equipment, are carried at cost or depreciated cost unless there are indicators of impairment, and are reported
at fair value only when an impairment charge has been recognized.
Foreign currencies
Transactions denominated in currencies other than the
functional currency are recorded using the exchange rates prevailing on the dates of the transactions. At each balance sheet date,
monetary items denominated in foreign currencies are translated at the rates prevailing on the balance sheet date. Non-monetary
items that are measured at historical cost in a foreign currency are translated using the exchange rate at the date of the transaction.
Exchange differences that occur on the settlement of monetary items, and on the translation of monetary items, are recognized in
the period in which they occur.
For the purpose of presenting the consolidated financial
statements, the assets and liabilities of Till’s foreign operations, being those entities that have a functional currency
different from that of Till, are translated into U.S. dollars at the rate of exchange prevailing at the end of the reporting period.
Opening balances in shareholders' equity are translated at their historic rates.
Transactions in shareholders' equity are translated at
the rates prevailing at the date of the transactions. Income and expenses transactions are translated at the average exchange rates
for the period. Where those rates approximate the rates on the dates of transactions, and, where exchange differences occur, those
differences are recognized as a component of equity.
Cash and cash equivalents
Cash and cash equivalents include cash on deposit with
banks and highly liquid short-term interest-bearing investments with a maturity of three months or less at origination. Carrying
amounts approximate fair value due to the short-term nature and high liquidity of the instruments.
Interest income earned on cash and cash equivalents is
recognized on the effective interest rate method.
Investments
Purchases of investments in trading securities and available
for sale investments are initially recorded at the purchase price on the trade date and are subsequently carried at fair value.
Sales of investments are recorded at the sales price on the trade date. Realized gains and losses are included in income or loss
in the period in which they occur. Unrealized gains and losses from changes in fair value of held for trading investments are included
in income or loss. Unrealized gains and losses from changes in fair value of available for sale investments are included in accumulated
other comprehensive income (loss) in shareholders’ equity. On disposal or sale of an available for sale investment, previously
recorded unrealized gains and losses are removed from accumulated other comprehensive income (loss) in shareholders’ equity
and included in current period income or loss.
Quarterly, Till performs an assessment of its investments
to determine if any are impaired. An investment is impaired when the fair value of the investment declines to an amount less than
the cost or amortized cost of that investment. As part of the assessment process, Till determines whether the impairment is temporary
or “other-than-temporary”. Till bases its assessment on both quantitative criteria and qualitative information, considering
a number of factors, including, but not limited to, how long the security has been impaired, the amount of the impairment, whether,
in the case of equity securities, Till intends to hold, and has the ability to hold, the security for a period sufficient for Till
to recover its cost basis, or whether, in the case of debt securities, (i) Till intends to sell the investment or it is more-likely-than-not
that Till will have to sell the investment before it recovers the amortized cost or cost, (ii) the financial condition and near-term
prospects of the issuer, as to whether the issuer is current on contractually-obligated interest and principal payments, and (iii)
whether the market decline was affected by macroeconomic conditions.
If Till were to determine that an equity investment has
incurred an “other-than-temporary” impairment, Till would permanently reduce the cost of that investment to fair value
and recognize an impairment charge in its consolidated statements of comprehensive income (loss). If an investment in a debt security
was impaired, and Till either intends to sell the security or it is more likely than not that Till will have to sell that security
before it is able to recover the amortized cost, then Till would record the full amount of the impairment in its consolidated statements
of comprehensive income (loss).
A large portion of Till’s investment portfolio
consists of fixed maturity securities that may be adversely affected by changes in interest rates as a result of governmental monetary
policies, domestic and international economic and political conditions, and other factors beyond Till’s control. A rise in
interest rates would decrease the net unrealized holding gains of Till's investment portfolio, offset by Till’s ability to
earn higher rates of return on funds reinvested. Conversely, a decline in interest rates would increase the net unrealized holding
gains of Till's investment portfolio, offset by lower rates of return on funds reinvested.
Derivative financial instruments
Derivatives are recognized at estimated fair value on
the date a contract is entered into, the trade date, and are subsequently carried at estimated fair value. Derivative instruments
with a positive estimated fair value are reported as derivative financial assets and those with a negative estimated fair value
are reported as derivative financial liabilities.
Derivative financial instruments include exchange-traded
future and option contracts. They derive their value from the underlying instrument and are subject to the same risks as that underlying
instrument, including liquidity, credit, and market risk. Till does not hold any derivatives classified as hedging instruments.
Derivative financial assets and liabilities are offset
and the net amount is reported in the balance sheet only to the extent there is a legally enforceable right of offset and there
is an intention to settle on a net basis, or to realize the assets and liabilities simultaneously. Derivative financial assets
and liabilities are derecognized when Till has transferred substantially all of the risks and rewards of ownership or the liability
is discharged, canceled, or expired.
Insurance product classification
An insurance policy is a contract where the insurer has
accepted insurance risk from the policyholder(s) by agreeing to compensate the policyholders if one or more specified uncertain
future events (the insured event) adversely affects the policyholder.
Once a policy, or reinsurance agreement, has been classified
as an insurance contract, it remains classified as an insurance contract for the remainder of its lifetime, even if the insurance
risk reduces significantly during that period.
Premium revenue and unearned premiums
Insurance premiums are generally recorded as written
on the date that coverage begins. Those written premiums, for both insurance and reinsurance products, are primarily earned on
a pro rata basis over the term of the policies to which they relate. Unearned premiums represent the portion of the premiums written
applicable to the unexpired portion of the policies in force.
Insurance premiums written and insurance premiums earned
may also include various adjustments that occur during the accounting period for premiums receivable with respect to business written
in prior periods.
Assumption reinsurance includes retroactive loss portfolio
transfer contracts. Premiums are received from other insurance companies and those premiums are reported as revenue over the estimated
period of run-off of the underlying insurance portfolio. At the same time, the actuarially determined estimate of unpaid losses,
including loss adjustment expenses, the impact of any existing reinsurance on the portfolio transferred, and other costs of the
transaction, are also reported over the estimated period of run-off of the underlying insurance portfolio assumed.
During the period that the underlying insurance coverage
of the assumed reinsurance business is in effect, the unearned premiums are reported as revenue on a pro rata basis over the term
of the remaining underlying insurance policies. The impact of any reinsurance ceded on the portfolio is reported as an expense
at the time that the reinsurance contract is entered into.
Deferred policy acquisition costs
Commissions, premium taxes, and other expenses that relate
directly to the acquisition of premiums written are deferred and amortized over the terms of the related policies to the extent
they are considered recoverable from unearned premiums.
Deferred policy acquisition costs (“DPAC”)
are reviewed regularly for recoverability from unearned premiums, including investment income thereon. A premium deficiency, i.e.,
unrecoverable DPAC, occurs to the extent that unearned premiums plus anticipated investment income are not considered adequate
to cover all DPAC and related insurance claims and expenses, and would be recognized in the period the deficiency is identified.
Till has determined that no premium deficiency existed at December 31, 2016 or 2015.
Reserve for unpaid losses and loss adjustment expenses
A liability is established for the estimated unpaid losses
and loss adjustment expenses under the terms of Till’s insurance subsidiaries’ policies and reinsurance agreements.
The reserve for unpaid losses and loss adjustment expenses represents the estimated ultimate cost of settling all reported unpaid
losses and related loss adjustment expenses, and losses that have been incurred but net yet reported ("IBNR").
Till's insurance subsidiaries estimate the reserve for
unpaid losses and loss adjustment expenses using individual case-based estimates for reported claims and actuarial estimates for
IBNR losses. Till, through its insurance subsidiaries, continually reviews and adjusts its estimated losses as necessary based
on industry development trends, Till’s evolving claims experience, and new information obtained. If Till’s unpaid losses
and loss adjustment expenses are considered to be deficient or redundant, Till increases or decreases the liability in the period
in which Till identifies the difference and reports the change in its current period results of operations. Because Till’s
estimate of the ultimate cost of settling all reported and unreported claims may change at any point in the future, a possibility
exists that the ultimate cost may vary significantly from the estimated amounts included in Till’s consolidated financial
statements.
Till reports its reserves for unpaid losses and loss
adjustment expenses gross of the amounts related to unpaid losses recoverable from reinsurers and reports losses net of amounts
ceded to reinsurers. Till does not discount its loss reserves for financial statement purposes.
Reinsurance
Till’s insurance subsidiaries assume and cede reinsurance.
Ceded reinsurance can provide the opportunity for increased diversification of business and an ability to minimize the net loss
potential attributable to the insured risks. Ceded reinsurance does not relieve the ceding company of its primary obligation to
its policyholders. For both ceded and assumed reinsurance, risk transfer requirements must be met to properly account for the related
contract as reinsurance.
Reinsurance receivable represents balances due from reinsurance
companies for paid losses and unpaid premiums due from the reinsurer. In the event that losses are incurred that are recoverable
under its reinsurance program, Till records amounts recoverable from its reinsurers on paid losses plus an estimate of amounts
recoverable on unpaid losses. As is the case with the estimate of unpaid losses and loss adjustment expenses, Till's estimate of
amounts recoverable on unpaid losses and loss adjustment expenses is a function of Till’s liability for unpaid losses and
loss adjustment expenses associated with the reinsured policies; therefore, those amounts can change in conjunction with any changes
to the estimate of unpaid losses and loss adjustment expenses. The estimate of amounts recoverable from reinsurers on unpaid losses
and loss adjustment expenses may change at any point in the future because of its relation to Till’s reserves for unpaid
losses and loss adjustment expenses, which change could vary significantly from the initial estimates.
Reinsurance receivable is reported net of uncollectible
reinsurance determined based on a review of the financial conditions of the reinsurers and other factors. At December 31, 2016
and 2015, there was no provision for uncollectable reinsurance.
Till’s insurance subsidiaries front and also assume
a portion or all of the insurance risk of other insurance companies. The reinsurance payables include premiums due to reinsurers
and amounts payable for paid losses and loss adjustment expenses under assumption contracts. In the event of a loss related to
assumption business that is incurred but not yet settled or paid, the related reserve is included in the unpaid loss and loss adjustment
expense amounts.
Property, plant, and equipment
Property, plant, and equipment are carried at cost less
accumulated depreciation and any impairment charges. Depreciation is recorded on a straight-line basis over the estimated useful
life of the asset. Residual values and useful lives are reviewed annually. Impairment losses and gains and losses on disposals
of property, plant, and equipment are included in the consolidated statements of comprehensive loss.
Mineral interests
Significant payments related to the acquisition of land
and mineral rights are capitalized. Costs incurred before technical and commercial viability of a mineral property has been demonstrated
are expensed and classified as exploration expense. Capitalization of mine development costs begins once all operating permits
have been secured, technical feasibility has been determined, and a decision to develop has been made.
If it is determined that capitalized costs are not recoverable,
the property is abandoned, or, if management has determined that there is an impairment in value, the property is written down
to its recoverable amount. Mineral properties are reviewed for impairment when facts and circumstances suggest that the carrying
amount may exceed the recoverable amount.
From time to time, Till acquires or disposes of properties
pursuant to the terms of option agreements. Options are exercisable entirely at the discretion of the optionee and, accordingly,
are recorded as mineral property costs or recoveries when the payments are made or received. After all costs relating to a property
have been recovered, further payments received are reported as a gain on option or disposition of mineral property.
Reclamation bonds
Reclamation bonds include bonds that have been pledged
for mining-related reclamation and closure activities and that are not available for immediate disbursement.
Goodwill
Goodwill represents the excess of the cost of acquisitions
over the fair value of net assets acquired and is not amortized. Goodwill is subject to evaluation for impairment using a fair
value based test. That evaluation is performed annually, during the fourth quarter or more frequently if facts and circumstances
warrant. Till uses a qualitative approach to test goodwill for impairment by first assessing qualitative factors to determine whether
it is more-likely-than-not that the fair value of a reporting unit is less than its carrying amount as a basis for determining
whether it is necessary to perform the two-step goodwill impairment test. If required following the qualitative assessment, the
first step in the goodwill impairment test involves comparing the fair value of each of its reporting units to the carrying value
of those reporting units. If the carrying value of a reporting unit exceeds the fair value of the reporting unit, Till is required
to proceed to the second step. In the second step, the fair value of the reporting unit would be allocated to the assets (including
unrecognized intangibles) and liabilities of the reporting unit, with any residual representing the implied fair value of goodwill.
An impairment loss would be recognized if, and to the extent that, the carrying value of goodwill exceeded the implied value. Till
reviews amortizable intangible assets for impairment whenever events or circumstances indicate that carrying amounts may not be
recoverable. If Till concludes that an impairment exists, the carrying amount is reduced to fair value.
Impairment of long-lived assets
Till assesses the recoverability of long-lived assets
when events or circumstances indicate that the assets might have become impaired. Till determines whether the assets can be recovered
from undiscounted future cash flows and, if not recoverable, Till recognizes the impairment by reducing the carrying value to fair
value. Recoverability of long-lived assets is dependent on, among other things, Till’s ability to maintain profitability,
so as to be able to meet its obligations when they become due. No such impairment was recognized in 2015 or 2016.
Other revenue
Other revenue primarily represents consulting and service
fees earned by Focus.
Stock-based compensation
Till measures stock-based compensation at the grant date
based on the fair value of the award and recognizes stock-based compensation expense over the requisite vesting period. Determining
the fair value of stock option awards requires judgment, including estimates of stock price volatility, forfeiture rates, and expected
option life.
Income taxes
Income tax expense represents the sum of the tax currently
payable and deferred. The tax currently payable is based on taxable earnings for the period. Taxable income differs from income
as reported in the consolidated statements of comprehensive loss because it excludes items of income or expense that are taxable
or deductible in non-current periods and it further excludes items that are never taxable or deductible. Till’s liability
for current tax is calculated using tax rates that have been enacted or substantively enacted by the balance sheet date.
Till recognizes deferred tax assets and liabilities for
the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and
liabilities and their respective tax bases. Till measures deferred tax assets and liabilities using enacted tax rates expected
to apply to taxable income in the years in which it expects to recover or settle those temporary differences. Should a change in
tax rates occur, Till recognizes the effect on deferred tax assets and liabilities in operations in the period that includes the
enactment date of the related change. Realization of Till’s deferred income tax assets depends on Till having sufficient
future taxable income.
Till recognizes the financial statement benefit of a
tax position only after determining that the relevant tax authority would more-likely-than-not sustain the position following an
audit. For tax positions meeting the more-likely-than-not threshold, the amount recognized in the consolidated financial statements
is the largest benefit that has a greater than 50% likelihood of being realized at the time of an ultimate settlement with the
relevant taxing authority.
Deferred tax is calculated at the tax rates that are
expected to apply in the period when the liability is settled or the asset realized, based on tax rates and tax laws that have
been enacted or substantively enacted by the balance sheet date. Deferred tax is charged or credited to income, except when it
relates to items charged or credited directly to equity, in which case the deferred tax is recognized in equity.
Income tax assets and liabilities are offset when there
is a legally enforceable right to offset the assets and liabilities and when they relate to income taxes levied by the same tax
authority on either the same taxable entity or different taxable entities where there is an intention to settle the balance on
a net basis.
Income (loss) per share
Basic income (loss) per share is computed by dividing
net income (loss) attributable to restricted voting shares by the weighted average number of shares outstanding during the reporting
period. Diluted income (loss) per share is computed similar to basic income (loss) per share computation except that the weighted
average shares outstanding are increased to include additional shares for the assumed exercise of stock options and warrants, if
dilutive. The number of additional shares is calculated by assuming that outstanding stock options and warrants were exercised
and that the proceeds from such exercises were used to acquire common stock at the average market price during the reporting periods.
In periods of loss, all unexercised options and warrants are considered anti-dilutive.
Accounting pronouncements
The recent accounting pronouncements described below
have had or may have a significant effect on Till's consolidated financial statements or on its disclosures on future adoption.
Till does not discuss recent pronouncements that (i) are not anticipated to have an impact on Till or (ii) are unrelated to Till's
financial condition, results of operations, or related disclosures.
In May 2014, the Financial Accounting and Standards Board
("FASB") issued Accounting Standard Update ("ASU") No. 2014-09,
Revenue from Contracts with Customers
(Topic
606). Topic 606 provides guidance on revenue recognition for entities that enter into contracts with customers to transfer goods
or services or enter into contracts for the transfer of nonfinancial assets. The core principle of the guidance is that an entity
should recognize revenue to depict the transfer of promised goods or services to customers in an amount that represents the consideration
that the entity expects to be entitled to in exchange for those goods or services. Additional disclosures are required to provide
quantitative and qualitative information regarding the nature, amount, timing, and uncertainty of revenue and cash flows arising
from contracts with customers. Topic 606 is effective for annual reporting periods, and interim reporting periods within those
annual periods, beginning after December 15, 2017. Earlier application is permitted only as of annual reporting periods beginning
after December 15, 2016, including interim reporting periods within that reporting period. Till is continuing to evaluate the impact
of the new guidance on its consolidated financial statements. Till believes the new guidance will be less complex and will not
have a significant impact on its financial statements.
In May 2015, the FASB issued ASU No. 2015-09,
Financial
Services - Insurance
(Topic 944), that requires additional disclosures for short-duration insurance contracts. Till adopted
those disclosures as of December 31, 2016, and has included, in Note 7, disclosures that provide more information about initial
claim estimates and subsequent adjustments to those estimates, the methodologies and judgments used to estimate claims, and, if
available, the timing, frequency, and severity of claims. This guidance requires a change in disclosure only and adoption of this
guidance did not have any effect on Till's financial condition or results of operations.
In September 2015, the FASB issued ASU Topic 2015-16,
Business Combinations
(Topic 805):
Simplifying the Accounting for Measurement-Period Adjustments
, that allows an
entity to recognize adjustments to provisional amounts in a business combination in the reporting period in which the adjustment
amounts are determined. Topic 805 is effective for fiscal year 2017 and is expected to be adopted by Till in 2017. Till does not
expect the adoption of this standard to have a material impact on its financial statements.
In January 2016, the FASB issued ASU Topic 2016-01,
Financial
Statements - Overall
(Topic 825-10):
Recognition and Measurement of Financial Assets and Financial Liabilities
, that
requires equity investments to be measured at fair value with changes in fair value recognized in income, use of the exit price
notion when measuring the fair value of financial instruments for disclosure purposes, separate presentation of financial assets
and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to
the financial statements, present separately in other comprehensive income the portion of the total change in the fair value of
a liability resulting from a change in the instrument-specific credit risk, and eliminates the requirement to disclose the method(s)
and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured
at amortized cost on the balance sheet. Topic 825-10 is effective for annual periods beginning after December 15, 2017, including
interim periods within those annual periods, with early adoption permitted for certain requirements. Till is assessing the impact
of adopting this accounting standard on its consolidated financial statements and related disclosures.
In February 2016, the FASB issued guidance that affects
the recognition, measurement, presentation and disclosure of leases. The new guidance requires substantially all leases to be reported
on the balance sheet as right-to-use assets and lease liabilities, as well as additional disclosures. The standard is effective
as of January 1, 2019, and early adoption is permitted. While Till has limited leasing activities, Till is in the early stages
of evaluating the impact of the new guidance on its consolidated financial statements.
In March 2016, the FASB issued ASU Topic 2016-09,
Compensation-Stock
Compensation
(Topic718), that requires recognition of the excess tax benefits or deficiencies of share-based awards through
net income rather than through additional paid in capital. Additionally, the guidance allows for an election to account for forfeitures
related to share-based payments either as they occur or through an estimation method. Till expects to adopt this guidance beginning
in the first quarter of 2017.
In January 2017, the FASB issued updated guidance on
goodwill impairment testing requiring entities to calculate the implied fair value of goodwill through a hypothetical purchase
price allocation. Under the updated guidance, impairment will have to be recognized as the amount by which a reporting unit’s
carrying value exceeds its fair value. The standard is effective for Till in the first quarter of 2020 on a prospective basis with
early adoption permitted. Till is evaluating the impact of this guidance.
No other new accounting pronouncement issued or effective
during 2016 had or is expected to have a material impact on Till's consolidated financial statements or disclosures.
4.
|
|
ACQUISITION OF OMEGA INSURANCE HOLDINGS INC.
|
On May 15, 2015, Till completed the acquisition of Holdings,
including its subsidiaries, Omega and Focus. That acquisition enabled Till to write direct insurance and to provide those insurers
wishing to access the Canadian market an ability to do so in an efficient manner, through reinsurance, and to provide those insurers
wishing to exit the Canadian market, through a company with experience in handling "run-off" business, an ability to
facilitate such an exit so that their financial and legal obligations are met on a continuing basis, while being able to repatriate
surplus capital in a more timely fashion.
In the second quarter of 2015, Till reported a purchase
price of $14,062,970 for Holdings, an amount that represented 1.2 times Holdings' book value as of the closing date and an additional
amount for two pending insurance transactions then in process. All payments were subject to a 5% hold-back to be paid to Holdings'
shareholders based on Holdings' 2015 results of operations, and adjusted to give effect to any adverse development above 10% in
loss reserves, as calculated from the closing date until December 31, 2015. Subsequent to December 31, 2015, it was determined
that Holdings' results required payment of the holdback; that holdback amount was paid in March 2016.
One of the two pending insurance transactions closed
in the third quarter of 2015 and the other one closed in October 2015. The final amount for the two insurance transactions was
$730,994. Accordingly, the final purchase price was $14,042,084.
Transaction-related costs in the amount of $47,911 were
expensed in general and administrative expenses in 2015.
Till completed the identification and valuation of all
identifiable assets and liabilities related to the acquisition in 2015. A summary of the allocation of the purchase price of Holdings
to the fair value of the assets acquired and liabilities assumed at the date of acquisition is as follows:
Consideration:
|
|
|
1.2 times the Holdings' book value as of May 15, 2015
|
|
$
|
13,311,090
|
|
Pending insurance transactions
|
|
|
730,994
|
|
Total purchase price
|
|
$
|
14,042,084
|
|
|
|
|
|
|
Fair value of assets acquired:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
463,339
|
|
Investments
|
|
|
21,578,246
|
|
Accrued investment income
|
|
|
287,991
|
|
Other receivables
|
|
|
3,357,467
|
|
Goodwill
|
|
|
3,368,321
|
|
Intangible asset
|
|
|
630,858
|
|
Capital assets
|
|
|
45,774
|
|
Deferred income taxes
|
|
|
600,668
|
|
Total fair value of assets acquired
|
|
|
30,332,664
|
|
|
|
|
|
|
Fair value of liabilities assumed:
|
|
|
|
|
Reserve for unpaid losses and loss adjustment expenses ($13,225,004), less unpaid losses ceded ($4,400,547)
|
|
|
8,824,457
|
|
Accounts payable and accrued liabilities
|
|
|
3,742,756
|
|
Other liabilities
|
|
|
3,723,367
|
|
Total fair value of liabilities assumed
|
|
|
16,290,580
|
|
|
|
|
|
|
Fair value of net assets acquired
|
|
$
|
14,042,084
|
|
|
|
|
|
|
Till attributed $3,368,321 of the Holdings' purchase
price to goodwill. Holdings' results of operations have been included in Till's consolidated financial statements from the date
of acquisition.
The amount of goodwill related to the acquisition of
Holdings is subsequently adjusted for the foreign exchange translation. The goodwill on Till's consolidated balance sheets is summarized
as follows:
|
|
2016
|
|
2015
|
|
|
|
|
|
Balance, January 1
|
|
$
|
2,913,110
|
|
|
$
|
—
|
|
Acquired goodwill
|
|
|
—
|
|
|
|
3,368,321
|
|
Foreign exchange translation and other adjustments
|
|
|
67,709
|
|
|
|
(455,211
|
)
|
Balance, December 31
|
|
$
|
2,980,819
|
|
|
$
|
2,913,110
|
|
In the second quarter of 2015, Till's controlled subsidiary,
Silver Predator Corp. ("SPD"), announced its intention to realize value from some of its assets by initiating a process
to sell all, or part, of the tangible and mineral property assets at some of its properties in Nevada. SPD’s Board of Directors
and management committed to a plan to sell Springer Mining Company ("SMC") and the Taylor mill. Since initiating that
process, active negotiations have been held related to the sale of those assets. On August 10, 2016, SPD completed a private placement
whereby SPD sold 15,000,000 shares of its common shares at CDN$0.05 per share for total proceeds of CDN$732,556 (US$560,868), including
CDN$17,444 (US$13,356) in share issuance costs.
During the fourth quarter of 2016, SPD received $224,990
from the sale of multiple pieces of equipment at the Taylor mill resulting in a gain of $224,990 as the Taylor mill assets had
a book value of $-0-.
SPD has informed Till that SPD considers it probable
that (i) the sale of SMC will be completed in one year; therefore, those assets are classified as assets held for sale and are
measured at the lower of carrying amount and fair value less cost to sell at December 31, 2016 and (ii) the sale of the remaining
Taylor mill assets is expected to be completed within one year; therefore, those assets are classified as assets held for sale
and are measured at the lower of carrying amount and fair value less cost to sell at December 31 2016. Assets held for sale at
December 31, 2016 and 2015 are as follows:
|
|
December 31, 2016
|
|
December 31, 2015
|
Assets held for sale:
|
|
|
|
|
|
|
|
|
Cash, accounts receivable, and prepaid expenses
|
|
$
|
23,399
|
|
|
$
|
—
|
|
Reclamation bonds
|
|
|
32,401
|
|
|
|
—
|
|
Mineral properties
|
|
|
488,871
|
|
|
|
544,071
|
|
Property, plant, and equipment
|
|
|
3,998,568
|
|
|
|
3,998,568
|
|
Total
|
|
$
|
4,543,239
|
|
|
$
|
4,542,639
|
|
6.
|
|
PROMISSORY NOTE RECEIVABLE AND INVESTMENT IN GOLDEN PREDATOR MINING CORP.
|
Loss of control of subsidiary
On September 2, 2015, Till entered into a separation
agreement with Mr. William M. Sheriff, a former officer and director. As part of that process, 7,100,000 shares of Till's controlled
subsidiary, Golden Predator Mining Corp. ("GPY"), were transferred to Mr. Sheriff. As a result, Till no longer has a
controlling interest in GPY. Accordingly, Till consolidated GPY through September 2, 2015 and recognized a $2,696,834 gain from
loss of control of subsidiary. The remaining 11,812,154 GPY shares held by Till were reported as an available for sale investment.
Fair value of promissory note
|
|
$
|
2,570,950
|
|
Fair value of options issued
|
|
|
(163,868
|
)
|
Fair value of retained investment
|
|
|
446,281
|
|
|
|
|
2,853,363
|
|
|
|
|
|
|
Assets of GPY derecognized
|
|
|
(1,725,403
|
)
|
Liabilities of GPY derecognized
|
|
|
467,343
|
|
Non-controlling interest
|
|
|
1,101,531
|
|
|
|
|
(156,529
|
)
|
|
|
|
|
|
Gain from loss of control of subsidiary
|
|
$
|
2,696,834
|
|
With the loss of control, Till derecognized the assets
and liabilities of GPY, the former subsidiary, along with the non-controlling interests, and the cumulative translation amount
related to the cumulative foreign exchange adjustments that had been reported in equity. The resulting gain was recognized in 2015.
Options on GPY shares
As part of the separation agreement between Till and
Mr. Sheriff, Till granted Mr. Sheriff two assignable options, each with a term of 18 months, to purchase the balance of Till’s
ownership of 11,812,154 GPY shares. The initial derivative liability associated with those options was $163,868 and was included
in the 2015 gain from loss of control. Thereafter, the financial derivative has been reported at fair value until the options were
exercised at which time the carrying amount became $-0-. If an option were to be exercised prior to that date, the carrying amount
of the financial derivative would be included in the sale proceeds of the investment. At December 31, 2015, that derivative liability
was $337,684.
The first option was for Mr. Sheriff to purchase up to
5,500,000 of Till’s GPY shares, according to a staggered schedule and price, was as follows:
a)
if exercised by September 30, 2015, at CDN$0.11 per share
b)
if exercised by October 31, 2015, at CDN$0.12 per share
c)
if exercised by November 30, 2015, at CDN$0.13 per share
d)
if exercised by December 23, 2015, at CDN$0.14 per share, and
e)
if exercised after December 23, 2015 and before March 1, 2017, at CDN$0.15 per share
The second option was for Mr. Sheriff to purchase up
to 6,312,154 of Till’s GPY shares before March 1, 2017 at CDN$0.15 per share. Till could accelerate the expiry of either
option to a date 45 days after Till gives notice to the holder at any time after the ten-day volume-weighted average price (“VWAP”)
of the GPY shares is at or above CDN$0.25 per share. On May 12, 2016, Till gave notice to Mr. Sheriff that Till had elected to
accelerate the expiry of both options to June 26, 2016 due to the VWAP criteria being met.
Mr. Sheriff and an assignee have exercised all 11,812,154
GPY share options. The first transaction was completed on September 30, 2015 for 500,000 shares at an exercise price of CDN$0.11
per share, the second transaction was completed on October 30, 2015 for 800,000 shares at an exercise price of CDN$0.12 per share,
the third transaction was completed on May 17, 2016 for 200,000 shares at an exercise price of CDN$0.15, and the fourth and final
transaction was completed on June 7, 2016 for 10,312,154 shares at an exercise price of CDN$0.15. As a result, as of December 31,
2016, there is no derivative liability associated with the options and Till no longer owns shares of GPY. For reference purposes,
as of December 31, 2016, the exchange rate was CDN$1.00 equaled US$0.74.
Promissory note
Till holds a promissory note receivable from GPY with
a face amount of CDN$3,753,332 (US$2,570,950). That promissory note bears interest at 6% per annum to June 1, 2016, 8% per annum
to June 1, 2017, and 12% thereafter. That promissory note was eliminated in consolidation until such time as GPY was no longer
a controlled subsidiary.
The first installment of CDN$717,450 (US$546,545) was
received on May 25, 2016. The remaining balance of that promissory note is repayable in amounts, including interest, of CDN$1,256,000
on June 1, 2017, CDN$1,364,000 on June 1, 2018, and CDN$1,232,000 on June 1, 2019. All amounts are to be paid in cash. That promissory
note is secured by the shares of GPY's 100% owned subsidiary, Golden Predator Exploration, Ltd., and by GPY's interests in the
Brewery Creek and 3 Aces properties.
With the loss of control of GPY on September 2, 2015,
that promissory note was initially recognized at fair value, and has subsequently been carried at amortized cost using the effective
interest rate method.
|
|
2016
|
|
2015
|
|
|
|
|
|
Balance, January 1
|
|
$
|
2,463,262
|
|
|
$
|
—
|
|
Principal balance at date of loss of control of GPY
|
|
|
—
|
|
|
|
2,570,950
|
|
Principal payment
|
|
|
(421,522
|
)
|
|
|
—
|
|
Interest
|
|
|
271,971
|
|
|
|
40,479
|
|
Foreign exchange gain (loss)
|
|
|
96,783
|
|
|
|
(148,167
|
)
|
Balance, December 31
|
|
$
|
2,410,494
|
|
|
$
|
2,463,262
|
|
The following tables summarize the differences between
cost or amortized cost and fair value, by major investment category, at December 31, 2016 and 2015:
Trading investments
|
|
Amortized
Cost
|
|
Unrealized
Gains
|
|
Unrealized
Losses
|
|
Fair Value
|
December 31, 2016:
|
|
|
|
|
|
|
|
|
Equity Securities - natural resource sector
|
|
$
|
642,914
|
|
|
$
|
4,515
|
|
|
$
|
134,536
|
|
|
$
|
512,893
|
|
Equity securities - all other sectors
|
|
|
1,828,778
|
|
|
|
—
|
|
|
|
395,689
|
|
|
|
1,433,089
|
|
Total
|
|
$
|
2,471,692
|
|
|
$
|
4,515
|
|
|
$
|
530,225
|
|
|
$
|
1,945,982
|
|
December 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity Securities - natural resource sector
|
|
$
|
2,084,927
|
|
|
$
|
410,850
|
|
|
$
|
324,920
|
|
|
$
|
2,170,857
|
|
Equity securities - all other sectors
|
|
|
800,924
|
|
|
|
730,443
|
|
|
|
2,155
|
|
|
|
1,529,212
|
|
Total
|
|
$
|
2,885,851
|
|
|
$
|
1,141,293
|
|
|
$
|
327,075
|
|
|
$
|
3,700,069
|
|
Available for sale investments
|
|
Amortized
Cost
|
|
Unrealized
Gains
|
|
Unrealized
Losses
|
|
Fair Value
|
December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Canadian government bonds and provincial bonds
|
|
$
|
8,114,813
|
|
|
$
|
58,709
|
|
|
$
|
6
|
|
|
$
|
8,173,516
|
|
Equity securities - bond funds
|
|
|
4,467,788
|
|
|
|
—
|
|
|
|
48,439
|
|
|
|
4,419,349
|
|
Equity securities - natural resource sector
|
|
|
335,267
|
|
|
|
661,555
|
|
|
|
14,895
|
|
|
|
981,927
|
|
Total
|
|
$
|
12,917,868
|
|
|
$
|
720,264
|
|
|
$
|
63,340
|
|
|
$
|
13,574,792
|
|
December 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Canadian government bonds and provincial bonds
|
|
$
|
14,478,099
|
|
|
$
|
155,086
|
|
|
$
|
—
|
|
|
$
|
14,633,185
|
|
Equity securities - bond funds
|
|
|
4,325,877
|
|
|
|
12,257
|
|
|
|
—
|
|
|
|
4,338,134
|
|
Equity securities - natural resource sector
|
|
|
1,072,342
|
|
|
|
657,151
|
|
|
|
217,690
|
|
|
|
1,511,803
|
|
Total
|
|
$
|
19,876,318
|
|
|
$
|
824,494
|
|
|
$
|
217,690
|
|
|
$
|
20,483,122
|
|
Total Investments
|
|
Amortized
Cost
|
|
Unrealized
Gains
|
|
Unrealized
Losses
|
|
Fair Value
|
December 31, 2016:
|
|
|
|
|
|
|
|
|
Held for trading
|
|
$
|
2,471,692
|
|
|
$
|
4,515
|
|
|
$
|
530,225
|
|
|
$
|
1,945,982
|
|
Available for sale
|
|
|
12,917,868
|
|
|
|
720,264
|
|
|
|
63,340
|
|
|
|
13,574,792
|
|
Total
|
|
$
|
15,389,560
|
|
|
$
|
724,779
|
|
|
$
|
593,565
|
|
|
$
|
15,520,774
|
|
December 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Held for trading
|
|
$
|
2,885,851
|
|
|
$
|
1,141,293
|
|
|
$
|
327,075
|
|
|
$
|
3,700,069
|
|
Available for sale
|
|
|
19,876,318
|
|
|
|
824,494
|
|
|
|
217,690
|
|
|
|
20,483,122
|
|
Total
|
|
$
|
22,762,169
|
|
|
$
|
1,965,787
|
|
|
$
|
544,765
|
|
|
$
|
24,183,191
|
|
Realized gain (loss) on investments, net:
Till calculates the gain or loss realized on the sale
of investments by comparing the sales price (fair value) to the cost or amortized cost of the security sold. Till determines the
cost or amortized cost of the bonds sold using the specific-identification method and all other securities sold using the average
cost method.
Held for trading investments
The net realized gain from sales of held for trading
investments was $1,408,337 for the year ended December 31, 2016 and a loss of $86,901 in 2015.
Available for sale investments
|
|
2016
|
|
2015
|
|
|
Gains (Losses)
|
|
Fair Value at
Sale
|
|
Gains (Losses)
|
|
Fair Value at
Sale
|
Year ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equities
|
|
$
|
1,429,623
|
|
|
$
|
2,077,634
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Canadian provincial bonds
|
|
|
42,741
|
|
|
|
3,794,578
|
|
|
|
1,672
|
|
|
|
3,100,905
|
|
Total realized gains
|
|
|
1,472,364
|
|
|
|
5,872,212
|
|
|
|
1,672
|
|
|
|
3,100,905
|
|
Equities
|
|
|
(16,958
|
)
|
|
|
116,864
|
|
|
|
(32,728
|
)
|
|
|
53,225
|
|
Canadian provincial bonds
|
|
|
(211
|
)
|
|
|
2,868,812
|
|
|
|
—
|
|
|
|
—
|
|
Total realized losses
|
|
|
(17,169
|
)
|
|
|
2,985,676
|
|
|
|
(32,728
|
)
|
|
|
53,225
|
|
Net realized gains (losses)
|
|
$
|
1,455,195
|
|
|
$
|
8,857,888
|
|
|
$
|
(31,056
|
)
|
|
$
|
3,154,130
|
|
The following tables summarize Till's fixed maturities
by contractual maturity periods. Actual results may differ as issuers may have the right to call or prepay obligations, with or
without penalties, prior to the contractual maturity of those obligations.
|
|
December 31, 2016
|
|
|
Amortized Cost
|
|
Percent of Total
|
|
Fair Value
|
|
Percent of Total
|
Due in one year or less
|
|
$
|
2,063,193
|
|
|
|
16
|
%
|
|
$
|
2,064,575
|
|
|
|
16
|
%
|
Due after one year through five years
|
|
|
8,309,375
|
|
|
|
66
|
|
|
|
8,315,177
|
|
|
|
66
|
|
Due after five years through 10 years
|
|
|
2,210,033
|
|
|
|
18
|
|
|
|
2,213,113
|
|
|
|
18
|
|
Due after ten years
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Total
|
|
$
|
12,582,601
|
|
|
|
100
|
%
|
|
$
|
12,592,865
|
|
|
|
100
|
%
|
|
|
December 31, 2015
|
|
|
Amortized Cost
|
|
Percent of Total
|
|
Fair Value
|
|
Percent of Total
|
Due in one year or less
|
|
$
|
3,952,149
|
|
|
|
21
|
%
|
|
$
|
3,951,504
|
|
|
|
21
|
%
|
Due after one year through five years
|
|
|
10,870,885
|
|
|
|
58
|
|
|
|
11,008,803
|
|
|
|
58
|
|
Due after five years through 10 years
|
|
|
3,980,942
|
|
|
|
21
|
|
|
|
4,011,012
|
|
|
|
21
|
|
Due after ten years
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Total
|
|
$
|
18,803,976
|
|
|
|
100
|
%
|
|
$
|
18,971,319
|
|
|
|
100
|
%
|
Net change in unrealized gain (loss) on investments:
Available for sale investments
|
|
Years Ended
|
|
|
December 31, 2016
|
|
December 31, 2015
|
|
|
|
|
|
Canadian government and provincial bonds
|
|
$
|
(96,382
|
)
|
|
$
|
155,086
|
|
Bond funds
|
|
|
(60,696
|
)
|
|
|
12,257
|
|
Equities
|
|
|
207,200
|
|
|
|
439,460
|
|
Included in accumulated other comprehensive income
|
|
$
|
50,122
|
|
|
$
|
606,803
|
|
Investment income (expense):
|
|
Years Ended
|
|
|
December 31, 2016
|
|
December 31, 2015
|
|
|
|
|
|
Net interest and dividends
|
|
$
|
582,198
|
|
|
$
|
249,883
|
|
Investment related expenses
|
|
|
(700,359
|
)
|
|
|
(879,385
|
)
|
Total
|
|
$
|
(118,161
|
)
|
|
$
|
(629,502
|
)
|
Investment income (loss), net:
|
|
Years Ended
|
|
|
December 31, 2016
|
|
December 31, 2015
|
|
|
|
|
|
Net gain on held for trading securities
|
|
$
|
1,408,337
|
|
|
$
|
86,901
|
|
Net realized gain (loss) on available for sale securities
|
|
|
1,455,195
|
|
|
|
(31,056
|
)
|
Change in unrealized loss on derivative liability
|
|
|
337,684
|
|
|
|
(191,850
|
)
|
Net investment expense
|
|
|
(118,161
|
)
|
|
|
(629,502
|
)
|
Total
|
|
$
|
3,083,055
|
|
|
$
|
(765,507
|
)
|
The following table presents information about Till’s
assets stated at fair value:
|
|
December 31, 2016
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
Canadian government bonds and provincial bonds
|
|
$
|
12,592,865
|
|
|
$
|
4,419,349
|
|
|
$
|
8,173,516
|
|
|
$
|
—
|
|
Equity securities
|
|
|
2,927,909
|
|
|
|
2,694,945
|
|
|
|
232,964
|
|
|
|
—
|
|
Total investments
|
|
$
|
15,520,774
|
|
|
$
|
7,114,294
|
|
|
$
|
8,406,480
|
|
|
$
|
—
|
|
|
|
December 31, 2015
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
Canadian government bonds and provincial bonds
|
|
$
|
18,971,320
|
|
|
$
|
4,410,233
|
|
|
$
|
14,561,087
|
|
|
$
|
—
|
|
Equity securities
|
|
|
5,211,871
|
|
|
|
4,585,122
|
|
|
|
626,749
|
|
|
|
|
|
Total investments
|
|
$
|
24,183,191
|
|
|
$
|
8,995,355
|
|
|
$
|
15,187,836
|
|
|
$
|
—
|
|
The following table presents an aging of Till’s
unrealized investment losses on available for sale investments by investment class as of December 31, 2016 and December 31,
2015:
|
|
Less than Twelve Months
|
|
Twelve Months or More
|
|
|
Number of
Securities
|
|
Gross
Unrealized
Losses
|
|
Fair Value
|
|
Number of
Securities
|
|
Gross
Unrealized
Losses
|
|
Fair Value
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
Canadian government bond
|
|
|
1
|
|
|
$
|
6
|
|
|
$
|
186,165
|
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Equity securities - bond funds
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2
|
|
|
|
48,439
|
|
|
|
4,419,349
|
|
Equity security - natural resource sector
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1
|
|
|
|
14,895
|
|
|
|
—
|
|
Total
|
|
|
1
|
|
|
$
|
6
|
|
|
$
|
186,165
|
|
|
|
3
|
|
|
$
|
63,334
|
|
|
$
|
4,419,349
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities - natural resource sector
|
|
|
1
|
|
|
$
|
15,567
|
|
|
$
|
72,098
|
|
|
|
3
|
|
|
$
|
202,123
|
|
|
$
|
440,007
|
|
Equity Investment in Limited Liability Company
Till, through RRL, has an investment in a limited liability
company (“LLC”) that is accounted for under the equity method of accounting that is summarized as follows:
|
|
December 31, 2016
|
|
December 31, 2015
|
Beginning of year
|
|
$
|
1,089,570
|
|
|
$
|
1,080,000
|
|
Additional investments
|
|
|
219,179
|
|
|
|
70,000
|
|
Share of accumulated equity method losses
|
|
|
(60,258
|
)
|
|
|
(60,430
|
)
|
End of year
|
|
$
|
1,248,491
|
|
|
$
|
1,089,570
|
|
Till's ownership percentage
|
|
|
3.59
|
%
|
|
|
3.21
|
%
|
On December 17, 2016, Till, through RRL, entered in to
an unsecured loan agreement with that LLC. Under that loan agreement, the principal amount loaned by RRL was $400,000, the annual
interest rate is 15%, and the loan and accrued interest are due August 19, 2017. At the sole discretion of RRL, RRL can elect for
interest on the loan to be paid in membership interests in that LLC at $7 per membership interest. As of December 31, 2016, the
loan and accrued interest totaled $401,973 and is included in other assets.
8.
|
|
UNPAID LOSSES, LOSS ADJUSTMENT EXPENSES, AND AMOUNTS CEDED
|
Summary of changes in outstanding losses and loss
adjustment expenses ("LAE") and amounts ceded
|
|
Year Ended
|
|
|
December 31, 2016
|
|
December 31, 2015
|
|
|
Unpaid
Losses and
LAE
|
|
Amounts
Ceded
|
|
Net
|
|
Unpaid
Losses and
LAE
|
|
Amounts
Ceded
|
|
Net
|
Balance, beginning of year
|
|
$
|
14,539,623
|
|
|
$
|
7,304,975
|
|
|
$
|
7,234,648
|
|
|
$
|
6,771,623
|
|
|
$
|
—
|
|
|
$
|
6,771,623
|
|
Omega unpaid losses, LAE and ceded amounts at acquisition
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
12,296,850
|
|
|
|
4,233,462
|
|
|
|
8,063,388
|
|
Assumed through assumption reinsurance transactions
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
7,880,165
|
|
|
|
6,384,944
|
|
|
|
1,495,221
|
|
Losses and LAE incurred for insured events related to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current year
|
|
|
24,921,829
|
|
|
|
24,658,524
|
|
|
|
263,305
|
|
|
|
14,592,727
|
|
|
|
14,187,692
|
|
|
|
405,035
|
|
Prior years
|
|
|
(106,183
|
)
|
|
|
(161,330
|
)
|
|
|
55,147
|
|
|
|
(2,954,302
|
)
|
|
|
(3,037,977
|
)
|
|
|
83,675
|
|
Total incurred
|
|
|
24,815,646
|
|
|
|
24,497,194
|
|
|
|
318,452
|
|
|
|
11,638,425
|
|
|
|
11,149,715
|
|
|
|
488,710
|
|
Losses and LAE paid:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current year events
|
|
|
(22,734,079
|
)
|
|
|
(22,732,134
|
)
|
|
|
(1,945
|
)
|
|
|
(12,865,963
|
)
|
|
|
(12,850,596
|
)
|
|
|
(15,367
|
)
|
Prior year events
|
|
|
(4,020,082
|
)
|
|
|
(2,263,295
|
)
|
|
|
(1,756,787
|
)
|
|
|
(3,684,433
|
)
|
|
|
(417,788
|
)
|
|
|
(3,266,645
|
)
|
Total paid
|
|
|
(26,754,161
|
)
|
|
|
(24,995,429
|
)
|
|
|
(1,758,732
|
)
|
|
|
(16,550,396
|
)
|
|
|
(13,268,384
|
)
|
|
|
(3,282,012
|
)
|
Unpaid losses and LAE related to RRL novated reinsurance contracts
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(5,113,010
|
)
|
|
|
—
|
|
|
|
(5,113,010
|
)
|
Adjustment due to currency conversion
|
|
|
611,258
|
|
|
|
251,264
|
|
|
|
359,994
|
|
|
|
(2,384,034
|
)
|
|
|
(1,194,762
|
)
|
|
|
(1,189,272
|
)
|
Balance, end of year
|
|
$
|
13,212,366
|
|
|
$
|
7,058,004
|
|
|
$
|
6,154,362
|
|
|
$
|
14,539,623
|
|
|
$
|
7,304,975
|
|
|
$
|
7,234,648
|
|
Till acquired Omega on May 15, 2015. The Omega unpaid
losses, LAE, and amounts ceded at acquisition in the foregoing schedule are related to business written or assumed by Omega at
the date of acquisition on business written prior to the date of acquisition. Claim frequency information is not available, nor
deemed informative, for the Omega business due to the varied, and specialized, nature of the business that Omega writes and assumes.
In September 2015, RRL novated two reinsurance contracts
that had been assumed in December 2014 form Multi-Strat Re. As a result of those novations, RRL paid a novation-related premium
of $5,246,208 and released its reserve for unpaid losses and LAE of $5,113,010.
Omega’s reinsurance business includes assumption
reinsurance for loss portfolio transfers. In the assumption of some of those loss portfolio transfers, Omega may receive funds
from the reinsured for adverse loss development. In the event that that fund is not applied to expected losses and LAE, all or
a portion of that adverse development fund may subsequently be remitted to the reinsured. Based on the history of Omega’s
loss portfolio business, and the unusual patterns particularly related to loss and LAE pattern that distort the non-loss portfolio
business, the following loss development triangles exclude that loss portfolio business. The summary of changes in outstanding
losses, LAE, and amounts ceded include amounts that relate to the loss portfolio business.
Incurred loss and allocated loss adjustment expenses,
net of reinsurance and excluding portfolio transfer transactions:
Underwriting
|
|
Unaudited:
|
|
|
|
Net IBNR
|
year
|
|
2007
|
|
2008
|
|
2009
|
|
2010
|
|
2011
|
|
2012
|
|
2013
|
|
2014
|
|
2015
|
|
2016
|
|
Reserves
|
2007
|
|
$
|
131,561
|
|
|
$
|
195,387
|
|
|
$
|
174,436
|
|
|
$
|
172,753
|
|
|
$
|
175,303
|
|
|
$
|
175,164
|
|
|
$
|
173,926
|
|
|
$
|
173,929
|
|
|
$
|
173,845
|
|
|
$
|
173,845
|
|
|
$
|
745
|
|
2008
|
|
|
—
|
|
|
|
447,274
|
|
|
|
777,843
|
|
|
|
801,156
|
|
|
|
1,378,219
|
|
|
|
1,510,205
|
|
|
|
1,379,575
|
|
|
|
1,398,814
|
|
|
|
1,483,991
|
|
|
|
1,598,042
|
|
|
|
43,197
|
|
2009
|
|
|
—
|
|
|
|
—
|
|
|
|
504,079
|
|
|
|
1,002,233
|
|
|
|
2,355,574
|
|
|
|
3,392,028
|
|
|
|
3,478,403
|
|
|
|
3,402,017
|
|
|
|
3,468,178
|
|
|
|
3,418,968
|
|
|
|
62,560
|
|
2010
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4,930,009
|
|
|
|
6,787,931
|
|
|
|
7,463,808
|
|
|
|
7,837,658
|
|
|
|
7,929,862
|
|
|
|
8,431,049
|
|
|
|
8,719,599
|
|
|
|
164,594
|
|
2011
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6,598,370
|
|
|
|
7,856,552
|
|
|
|
7,619,513
|
|
|
|
7,771,136
|
|
|
|
7,856,329
|
|
|
|
7,964,762
|
|
|
|
162,359
|
|
2012
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
7,411,264
|
|
|
|
8,014,138
|
|
|
|
8,072,408
|
|
|
|
8,232,554
|
|
|
|
8,356,887
|
|
|
|
122,887
|
|
2013
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
7,763,646
|
|
|
|
8,275,612
|
|
|
|
8,277,191
|
|
|
|
8,269,606
|
|
|
|
53,623
|
|
2014
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
10,142,696
|
|
|
|
10,807,952
|
|
|
|
10,795,823
|
|
|
|
175,765
|
|
2015
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
277,081
|
|
|
|
439,094
|
|
|
|
189,916
|
|
2016
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
286,539
|
|
|
|
246,518
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
50,023,165
|
|
|
$
|
1,222,164
|
|
Cumulative paid losses and loss adjustment expenses,
net of reinsurance and excluding portfolio transfer transactions:
Underwriting
|
|
Unaudited:
|
|
|
year
|
|
2007
|
|
2008
|
|
2009
|
|
2010
|
|
2011
|
|
2012
|
|
2013
|
|
2014
|
|
2015
|
|
2016
|
2007
|
|
$
|
421,164
|
|
|
$
|
155,975
|
|
|
$
|
162,609
|
|
|
$
|
161,942
|
|
|
$
|
163,774
|
|
|
$
|
165,170
|
|
|
$
|
164,213
|
|
|
$
|
164,242
|
|
|
$
|
164,275
|
|
|
$
|
164,373
|
|
2008
|
|
|
—
|
|
|
|
60,852
|
|
|
|
186,465
|
|
|
|
297,368
|
|
|
|
448,738
|
|
|
|
575,992
|
|
|
|
953,112
|
|
|
|
1,008,941
|
|
|
|
1,027,561
|
|
|
|
1,662,025
|
|
2009
|
|
|
—
|
|
|
|
—
|
|
|
|
26,826
|
|
|
|
157,140
|
|
|
|
440,256
|
|
|
|
982,161
|
|
|
|
1,811,374
|
|
|
|
2,460,272
|
|
|
|
3,005,513
|
|
|
|
3,089,274
|
|
2010
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4,157,126
|
|
|
|
4,650,475
|
|
|
|
5,249,953
|
|
|
|
5,989,172
|
|
|
|
6,575,646
|
|
|
|
7,611,481
|
|
|
|
7,828,845
|
|
2011
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
5,780,386
|
|
|
|
6,162,589
|
|
|
|
6,427,678
|
|
|
|
6,715,236
|
|
|
|
6,995,669
|
|
|
|
7,084,388
|
|
2012
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6,794,995
|
|
|
|
7,175,566
|
|
|
|
7,305,404
|
|
|
|
7,606,231
|
|
|
|
7,977,758
|
|
2013
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
7,511,788
|
|
|
|
7,886,024
|
|
|
|
7,980,730
|
|
|
|
8,023,076
|
|
2014
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
9,885,551
|
|
|
|
10,427,680
|
|
|
|
10,482,292
|
|
2015
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
5,121
|
|
|
|
71,675
|
|
2016
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,919
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
46,385,625
|
|
Portfolio transfer transactions were excluded from the
preceding tables due to their distortion of insurance losses from Omega's property and casualty insurance programs. The cumulative
number of reported claims is not determinable and impracticable due to the majority of the business written by Omega is reinsurance
assumed contract business; as such claim count information is not available or comparable between contracts.
Reconciliation of net to gross reserve for unpaid loss
and loss adjustment expenses:
|
|
December 31, 2016
|
Unpaid Loss and Loss Adjustment Expense, net of ceded amounts
|
|
$
|
6,154,362
|
|
Ceded Unpaid Loss and Loss Adjustment Expense
|
|
|
7,058,004
|
|
Unpaid Loss and Loss Adjustment Expense
|
|
$
|
13,212,366
|
|
Average annual percentage payout of incurred losses by
duration, net of reinsurance, as of December 31, 2016:
Year - 1
|
|
Year - 2
|
|
Year - 3
|
|
Year - 4
|
|
Year - 5
|
|
Year - 6
|
|
Year - 7
|
|
Year - 8
|
|
Year - 9
|
|
Year - 10
|
|
56
|
%
|
|
|
(11
|
)%
|
|
|
4
|
%
|
|
|
6
|
%
|
|
|
8
|
%
|
|
|
11
|
%
|
|
|
5
|
%
|
|
|
1
|
%
|
|
|
20
|
%
|
|
|
—
|
%
|
The following table presents written premiums, earned
premiums, and the effects of those components on the Till’s consolidated statements of income (loss) and comprehensive income
(loss):
|
|
Years Ended
|
|
|
December 31, 2016
|
|
December 31, 2015
|
|
|
|
|
|
Premiums written:
|
|
|
|
|
|
|
|
|
Direct
|
|
$
|
39,679,955
|
|
|
$
|
20,674,105
|
|
Assumed
|
|
|
1,998
|
|
|
|
19,005
|
|
Ceded
|
|
|
(39,477,825
|
)
|
|
|
(20,437,983
|
)
|
Net premiums written
|
|
$
|
204,128
|
|
|
$
|
255,127
|
|
|
|
|
|
|
|
|
|
|
Change in unearned premiums:
|
|
|
|
|
|
|
|
|
Direct
|
|
$
|
(161,040
|
)
|
|
$
|
(1,900,973
|
)
|
Assumed
|
|
|
—
|
|
|
|
—
|
|
Ceded
|
|
|
87,553
|
|
|
|
1,574,777
|
|
Net decrease (increase)
|
|
$
|
(73,487
|
)
|
|
$
|
(326,196
|
)
|
|
|
|
|
|
|
|
|
|
Premiums earned:
|
|
|
|
|
|
|
|
|
Direct
|
|
$
|
39,518,915
|
|
|
$
|
18,773,132
|
|
Assumed
|
|
|
1,998
|
|
|
|
19,005
|
|
Ceded
|
|
|
(39,390,272
|
)
|
|
|
(18,863,206
|
)
|
Net premiums earned
|
|
$
|
130,641
|
|
|
$
|
(71,069
|
)
|
Summary of changes in unearned premiums and unearned
premiums ceded
|
|
Years Ended
|
|
|
December 31, 2016
|
|
December 31, 2015
|
|
|
Unearned
Premiums
|
|
Unearned
Premiums
Ceded
|
|
Net
|
|
Unearned
Premiums
|
|
Unearned
Premiums
Ceded
|
|
Net
|
Balance at beginning of year
|
|
$
|
2,432,468
|
|
|
$
|
1,615,977
|
|
|
$
|
816,491
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Omega acquisition
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,792,978
|
|
|
|
2,531,853
|
|
|
|
1,261,125
|
|
Premiums written
|
|
|
39,681,953
|
|
|
|
39,551,312
|
|
|
|
130,641
|
|
|
|
20,693,110
|
|
|
|
20,764,179
|
|
|
|
(71,069
|
)
|
Premiums earned
|
|
|
(39,530,607
|
)
|
|
|
(39,396,728
|
)
|
|
|
(133,879
|
)
|
|
|
(18,506,822
|
)
|
|
|
(18,648,114
|
)
|
|
|
141,292
|
|
Amortization of unearned premiums
|
|
|
(379,162
|
)
|
|
|
(136,345
|
)
|
|
|
(242,817
|
)
|
|
|
(3,146,630
|
)
|
|
|
(2,395,508
|
)
|
|
|
(751,122
|
)
|
Adjustment due to currency conversion
|
|
|
78,466
|
|
|
|
(19,413
|
)
|
|
|
97,879
|
|
|
|
(400,168
|
)
|
|
|
(636,433
|
)
|
|
|
236,265
|
|
Balance at end of year
|
|
$
|
2,283,118
|
|
|
$
|
1,614,803
|
|
|
$
|
668,315
|
|
|
$
|
2,432,468
|
|
|
$
|
1,615,977
|
|
|
$
|
816,491
|
|
10.
|
|
DEFERRED POLICY ACQUISITION COSTS
|
Summary of changes in deferred policy acquisition
costs
|
|
Years Ended
|
|
|
December 31, 2016
|
|
December 31, 2015
|
Balance at beginning of year
|
|
$
|
465,472
|
|
|
$
|
—
|
|
Acquisition costs deferred
|
|
|
11,110,040
|
|
|
|
5,609,635
|
|
Amortization of deferred policy acquisition costs
|
|
|
(11,076,623
|
)
|
|
|
(5,144,163
|
)
|
Balance at end of year
|
|
$
|
498,889
|
|
|
$
|
465,472
|
|
11.
|
|
PROPERTY, PLANT, AND EQUIPMENT
|
Summary of property, plant, and equipment
|
|
Land and structures
|
|
Computer
equipment
|
|
Leasehold
improvements and
furniture
|
|
Equipment
|
|
Total
|
Cost:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2015
|
|
$
|
854,755
|
|
|
$
|
703,445
|
|
|
$
|
94,460
|
|
|
$
|
5,175,397
|
|
|
$
|
6,828,057
|
|
Additions and other
|
|
|
—
|
|
|
|
6,424
|
|
|
|
50,780
|
|
|
|
—
|
|
|
|
57,204
|
|
Dispositions
|
|
|
(613,572
|
)
|
|
|
(404,902
|
)
|
|
|
(24,959
|
)
|
|
|
(90,837
|
)
|
|
|
(1,134,270
|
)
|
Reclassification to Assets held for sale
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(4,006,002
|
)
|
|
|
(4,006,002
|
)
|
Loss of control of subsidiary
|
|
|
(197,694
|
)
|
|
|
(64,745
|
)
|
|
|
(16,297
|
)
|
|
|
(926,384
|
)
|
|
|
(1,205,120
|
)
|
Currency translation adjustment
|
|
|
(43,489
|
)
|
|
|
(10,937
|
)
|
|
|
974
|
|
|
|
(152,174
|
)
|
|
|
(205,626
|
)
|
Balance, December 31, 2015
|
|
$
|
—
|
|
|
$
|
229,285
|
|
|
$
|
104,958
|
|
|
$
|
—
|
|
|
$
|
334,243
|
|
Additions and other
|
|
|
—
|
|
|
|
3,323
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,323
|
|
Dispositions
|
|
|
—
|
|
|
|
(2,649
|
)
|
|
|
(8,166
|
)
|
|
|
—
|
|
|
|
(10,815
|
)
|
Currency translation adjustment
|
|
|
—
|
|
|
|
—
|
|
|
|
1,854
|
|
|
|
—
|
|
|
|
1,854
|
|
Balance, December 31, 2016
|
|
$
|
—
|
|
|
$
|
229,959
|
|
|
$
|
98,646
|
|
|
$
|
—
|
|
|
$
|
328,605
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated depreciation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2015
|
|
$
|
244,064
|
|
|
$
|
635,007
|
|
|
$
|
53,729
|
|
|
$
|
869,548
|
|
|
$
|
1,802,348
|
|
Depreciation
|
|
|
49,350
|
|
|
|
36,657
|
|
|
|
20,058
|
|
|
|
153,355
|
|
|
|
259,420
|
|
Dispositions
|
|
|
(94,399
|
)
|
|
|
(386,869
|
)
|
|
|
(14,073
|
)
|
|
|
(29,671
|
)
|
|
|
(525,012
|
)
|
Reclassification to Assets held for sale
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(7,434
|
)
|
|
|
(7,434
|
)
|
Loss of control of subsidiary
|
|
|
(168,042
|
)
|
|
|
(63,982
|
)
|
|
|
(11,778
|
)
|
|
|
(860,748
|
)
|
|
|
(1,104,550
|
)
|
Currency translation adjustment
|
|
|
(30,973
|
)
|
|
|
(10,255
|
)
|
|
|
(1,495
|
)
|
|
|
(125,050
|
)
|
|
|
(167,773
|
)
|
Balance, December 31, 2015
|
|
$
|
—
|
|
|
$
|
210,558
|
|
|
$
|
46,441
|
|
|
$
|
—
|
|
|
$
|
256,999
|
|
Depreciation
|
|
|
—
|
|
|
|
10,291
|
|
|
|
15,193
|
|
|
|
—
|
|
|
|
25,484
|
|
Dispositions
|
|
|
—
|
|
|
|
(1,479
|
)
|
|
|
(5,136
|
)
|
|
|
—
|
|
|
|
(6,615
|
)
|
Currency translation adjustment
|
|
|
—
|
|
|
|
—
|
|
|
|
61
|
|
|
|
—
|
|
|
|
61
|
|
Balance, December 31, 2016
|
|
$
|
—
|
|
|
$
|
219,370
|
|
|
$
|
56,559
|
|
|
$
|
—
|
|
|
$
|
275,929
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net carrying amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2015:
|
|
$
|
610,691
|
|
|
$
|
68,438
|
|
|
$
|
40,731
|
|
|
$
|
4,305,849
|
|
|
$
|
5,025,709
|
|
As of December 31, 2015:
|
|
$
|
—
|
|
|
$
|
18,727
|
|
|
$
|
58,517
|
|
|
$
|
—
|
|
|
$
|
77,244
|
|
As of December 31, 2016:
|
|
$
|
—
|
|
|
$
|
10,589
|
|
|
$
|
42,087
|
|
|
$
|
—
|
|
|
$
|
52,676
|
|
12.
|
|
ROYALTY AND MINERAL INTERESTS
|
Summary of royalty and mineral interests
|
|
Balance
January 1, 2016
|
|
Sale of mineral
properties
|
|
Impairments
|
|
Currency
translation and
other adjustments
|
|
Balance
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
Taylor
|
|
$
|
478,836
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,121
|
|
|
$
|
496,957
|
|
Other properties
|
|
|
462,258
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
462,258
|
|
Royalty interests
|
|
|
136,733
|
|
|
|
(86,982
|
)
|
|
|
(5,593
|
)
|
|
|
—
|
|
|
|
44,158
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,077,827
|
|
|
$
|
(86,982
|
)
|
|
$
|
(5,593
|
)
|
|
$
|
18,121
|
|
|
$
|
1,003,373
|
|
|
|
Balance
January 1, 2015
|
|
Acquisition costs
incurred
|
|
Currency
translation and
other adjustments
|
|
Re-classification to
assets held for sale
|
|
Loss of control of
subsidiary
|
|
Balance
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yukon, Canada Properties:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brewery Creek
|
|
$
|
253,919
|
|
|
$
|
—
|
|
|
$
|
(33,761
|
)
|
|
$
|
—
|
|
|
$
|
(220,158
|
)
|
|
$
|
—
|
|
Sonora Gulch
|
|
|
424,713
|
|
|
|
—
|
|
|
|
(56,470
|
)
|
|
|
—
|
|
|
|
(368,243
|
)
|
|
|
—
|
|
3 Aces
|
|
|
154,336
|
|
|
|
7,587
|
|
|
|
(20,521
|
)
|
|
|
—
|
|
|
|
(141,402
|
)
|
|
|
—
|
|
Other
|
|
|
246,411
|
|
|
|
17,110
|
|
|
|
(32,763
|
)
|
|
|
—
|
|
|
|
(230,758
|
)
|
|
|
—
|
|
Royalty interests
|
|
|
24,158
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
24,158
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Yukon, Canada Properties
|
|
$
|
1,103,537
|
|
|
$
|
24,697
|
|
|
$
|
(143,515
|
)
|
|
$
|
—
|
|
|
$
|
(960,561
|
)
|
|
$
|
24,158
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. and Other Properties:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taylor
|
|
$
|
571,210
|
|
|
$
|
—
|
|
|
$
|
(92,374
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
478,836
|
|
Other SPD Properties
|
|
|
649,030
|
|
|
|
—
|
|
|
|
(104,959
|
)
|
|
|
(544,071
|
)
|
|
|
—
|
|
|
|
—
|
|
Other U.S. Properties
|
|
|
462,258
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
462,258
|
|
Royalty interests
|
|
|
112,575
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
112,575
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total U.S. and Other Properties
|
|
$
|
1,795,073
|
|
|
$
|
—
|
|
|
$
|
(197,333
|
)
|
|
$
|
(544,071
|
)
|
|
$
|
—
|
|
|
$
|
1,053,669
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
2,898,610
|
|
|
$
|
24,697
|
|
|
$
|
(340,848
|
)
|
|
$
|
(544,071
|
)
|
|
$
|
(960,561
|
)
|
|
$
|
1,077,827
|
|
Summary of other assets
|
|
December 31, 2016
|
|
December 31, 2015
|
|
|
|
|
|
Note receivable (Note 7)
|
|
$
|
401,973
|
|
|
$
|
—
|
|
Other receivables
|
|
|
24,861
|
|
|
|
96,293
|
|
Prepaid expenses and deposits
|
|
|
155,187
|
|
|
|
179,252
|
|
Reclamation bonds
|
|
|
92,066
|
|
|
|
124,468
|
|
Other
|
|
|
118,665
|
|
|
|
219,156
|
|
Total
|
|
$
|
792,752
|
|
|
$
|
619,169
|
|
14.
|
|
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
|
Summary of accounts payable and accrued liabilities
|
|
December 31, 2016
|
|
December 31, 2015
|
|
|
|
|
|
Accounts payable
|
|
$
|
1,069,614
|
|
|
$
|
1,622,068
|
|
Accrued payroll
|
|
|
45,056
|
|
|
|
33,159
|
|
Other liabilities
|
|
|
29,155
|
|
|
|
1,988
|
|
Financial derivative (Note 6)
|
|
|
—
|
|
|
|
337,684
|
|
Total
|
|
$
|
1,143,825
|
|
|
$
|
1,994,899
|
|
Till's income tax expense consisted of Canadian current
taxes of $16,430 in 2016 and a Canadian deferred tax (benefit) expense of ($104,017) and $22,079 in 2016 and 2015, respectively.
Till's income (loss) before income taxes and loss on
equity method investments consisted of:
|
|
Years Ended
|
|
|
December 31, 2016
|
|
December 31, 2015
|
Canada
|
|
$
|
(778,736
|
)
|
|
$
|
(1,293,967
|
)
|
U.S.
|
|
|
(420,504
|
)
|
|
|
(158,202
|
)
|
Bermuda
|
|
|
1,662,451
|
|
|
|
(3,076,465
|
)
|
Total
|
|
$
|
463,211
|
|
|
$
|
(4,528,634
|
)
|
A reconciliation of income taxes at statutory rates with
the reported taxes is as follows:
|
|
Years Ended
|
|
|
December 31, 2016
|
|
December 31, 2015
|
Income (loss) before income taxes and loss on equity method investment
|
|
$
|
463,211
|
|
|
$
|
(4,528,634
|
)
|
|
|
|
|
|
|
|
|
|
Impact of different foreign statutory rates on earnings of subsidiaries
|
|
|
(293,000
|
)
|
|
|
(2,310,000
|
)
|
Permanent differences
|
|
|
(345,000
|
)
|
|
|
(547,000
|
)
|
True up of prior year provision to statutory tax returns
|
|
|
43,000
|
|
|
|
(746,000
|
)
|
Change in unrecognized deductible temporary differences and other
|
|
|
507,413
|
|
|
|
3,625,079
|
|
Total income tax (benefit) expense
|
|
$
|
(87,587
|
)
|
|
$
|
22,079
|
|
|
|
|
|
|
|
|
|
|
Current income tax expense
|
|
$
|
16,430
|
|
|
$
|
—
|
|
Deferred income tax (benefit) expense
|
|
|
(104,017
|
)
|
|
|
22,079
|
|
Total
|
|
$
|
(87,587
|
)
|
|
$
|
22,079
|
|
The components of Till's deferred income tax items are
as follows:
|
|
Years Ended
|
|
|
December 31, 2016
|
|
December 31, 2015
|
Deferred income tax items:
|
|
|
|
|
|
|
|
|
Losses available for future periods
|
|
|
20,925,000
|
|
|
|
19,237,221
|
|
Exploration and evaluation assets
|
|
|
9,737,000
|
|
|
|
9,764,360
|
|
Marketable securities
|
|
|
(82,000
|
)
|
|
|
13,539
|
|
Property and equipment
|
|
|
(12,000
|
)
|
|
|
27,376
|
|
Reserve for unpaid losses and LAE
|
|
|
572,353
|
|
|
|
467,536
|
|
Cumulative eligible capital deductions
|
|
|
10,800
|
|
|
|
11,600
|
|
|
|
|
31,151,153
|
|
|
|
29,521,632
|
|
Valuation allowance
|
|
|
(30,568,000
|
)
|
|
|
(29,042,496
|
)
|
Reported deferred income tax asset
|
|
$
|
583,153
|
|
|
$
|
479,136
|
|
The deferred tax asset relates primarily to Omega's operations
whereby the timing of insurance deductions for tax purposes is different than for financial accounting purposes.
Tax attributes are subject to review and potential adjustment
by tax authorities. Till's April 2014 reorganization involved multiple transactions with various tax considerations that Till believes
have no material effect on its current or deferred income tax position.
In assessing the net carrying amount of the deferred
tax asset, Till considers whether it is more-likely-than-not that Till will not realize some portion or all of the deferred tax
asset. The ultimate realization of the deferred tax asset depends on the availability of future taxable income during the periods
in which those temporary differences become deductible. Till considers the scheduled reversal of deferred tax liabilities, projected
future taxable income, and tax planning strategies in making that assessment.
Common stock
Till is authorized to issue 12,000,000 shares of restricted
voting stock at a par value of $0.001. Those Till shares have restricted voting rights whereby no single shareholder of Till is
able to exercise voting rights for more than 9.9% of the voting rights of the total issued and outstanding Till shares. However,
if any one shareholder of Till beneficially owns, or exercises control or direction over more than 50% of the issued and outstanding
Till shares, the 9.9% restriction will no longer apply to the Till shares. At December 31, 2016 and 2015, there were 3,350,284,
and 3,429,284, respectively, issued Till shares.
Stock options and warrants
Till’s Board of Directors may, from time to time
and in its sole discretion, award options to acquire shares of the restricted voting stock of Till to directors, employees, and
consultants. During the year ended December 31, 2016, Till recognized stock-based compensation related to options of $28,839
(year ended December 31, 2015 - $309,044), which amounts are included in the consolidated statements of comprehensive loss.
At December 31, 2016, Till has 119,952 stock options outstanding with a weighted average exercise price of CDN$10.38 (U.S.$7.73)
and a weighted average remaining term of 2.85 years. Till recognized stock-based compensation of $16,446 in 2016 and $40,911 in
2015 as a result of consolidating SPD, and those amounts are included in the consolidated statements of comprehensive loss.
Till's Board of Directors may, from time to time and
in its sole discretion, issue warrants to acquire shares of the restricted voting stock of Till. At December 31, 2016, Till
has 179,500 warrants outstanding with a weighted average exercise price of CDN$9.92 (U.S.$7.39) and a weighted average remaining
term of 2.94 years.
The fair value of all compensatory options granted is
estimated on the grant date using the Black-Scholes-Merton option pricing model. The weighted average assumptions used in calculating
the fair values are as follows:
|
|
December 31, 2016
|
|
December 31, 2015
|
Risk-free interest rate
|
|
|
1.10
|
%
|
|
|
1.42
|
%
|
Expected life
|
|
|
5.00 years
|
|
|
|
5.00 years
|
|
Volatility
|
|
|
47.97
|
%
|
|
|
53.14
|
%
|
Dividend rate
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
The warrants and options outstanding in the following
table are shown with historical amounts:
|
|
Warrants
|
|
Stock Options
|
|
|
Number
|
|
Weighted average
exercise price
(Canadian $)
|
|
Number
|
|
Weighted average
exercise price
(Canadian $)
|
Outstanding, January 1, 2015
|
|
|
8,500
|
|
|
$
|
18.27
|
|
|
|
307,863
|
|
|
$
|
19.49
|
|
Issued / granted
|
|
|
171,000
|
|
|
|
9.50
|
|
|
|
10,500
|
|
|
|
7.00
|
|
Expired
|
|
|
—
|
|
|
|
—
|
|
|
|
(16,050
|
)
|
|
|
43.12
|
|
Forfeited
|
|
|
—
|
|
|
|
—
|
|
|
|
(134,672
|
)
|
|
|
21.90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2015
|
|
|
179,500
|
|
|
$
|
9.92
|
|
|
|
167,641
|
|
|
$
|
14.51
|
|
Issued / granted
|
|
|
—
|
|
|
|
—
|
|
|
|
11,000
|
|
|
|
7.00
|
|
Expired
|
|
|
—
|
|
|
|
—
|
|
|
|
(9,056
|
)
|
|
|
50.00
|
|
Forfeited
|
|
|
—
|
|
|
|
—
|
|
|
|
(49,633
|
)
|
|
|
15.85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2016
|
|
|
179,500
|
|
|
$
|
9.92
|
|
|
|
119,952
|
|
|
$
|
10.38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable, December 31, 2016
|
|
|
179,500
|
|
|
$
|
9.92
|
|
|
|
105,077
|
|
|
$
|
10.86
|
|
The intrinsic value of outstanding Till warrants and
stock options at December 31, 2016 is zero.
Normal course issuer bid
On December 1, 2016, Till announced that it had renewed
its normal course issuer bid ("NCIB"). Under the NCIB, Till has approval to bid for up to 262,860 common shares, representing
10% of the 2,628,600 shares that represented Till's public float at that date. Purchased shares will be returned to treasury and
canceled. Till's Board of Directors believes that the current and recent market prices for Till's common shares do not give full
effect to their underlying value and that the purchase of common shares under the NCIB will increase the proportionate share interest
of, and be advantageous to, all remaining shareholders. Till also believes the NCIB purchases will provide increased liquidity
to current shareholders who would like to sell their shares. Purchases subject to the NCIB will be carried out pursuant to open
market transactions through the facilities of the TSX-V/NASDAQ by Canaccord Genuity Corp. on behalf of Till. During 2016, Till
purchased 138,400 common shares for $563,629 through the NCIB program.
On September 25, 2015, Till announced that it had initiated
an NCIB. Under that NCIB, Till had approval to bid for up to 265,502 common shares, representing 10% of the 2,655,025 shares that
represented Till's public float at that date. During 2015, Till purchased 119,600 common shares for $691,620 through the NCIB program.
Those purchased shares were returned to treasury and canceled.
Treasury shares
Pursuant to an NCIB program approved by Till's directors
in September 2014, treasury shares are canceled at cost through retained earnings (deficit).
The Arrangement
In April 2014, Till acquired American Bullion Royalty
Corp. in a reverse takeover by way of a plan of arrangement (the “Arrangement”). Effective December 31, 2014, Till
completed a quasi-reorganization that, among other consequences, restated and reduced the then common stock and paid in capital
and eliminated the historical deficit and the accumulated other comprehensive loss.
17.
|
|
INCOME (LOSS) PER SHARE
|
Till uses the treasury stock method to calculate diluted
income (loss) per share. Following the treasury stock method, the numerator for Till’s diluted income (loss) per share calculation
remains unchanged from the basic income (loss) per share calculation, as the assumed exercise of Till’s stock options and
warrants does not result in an adjustment to net income or loss.
Stock options to purchase 119,952 restricted voting shares
were outstanding at December 31, 2016 (December 31, 2015 – 167,641). Warrants to purchase 179,500 restricted voting
shares were outstanding at December 31, 2016 and 2015. Those stock options and warrants were excluded in the calculation of
diluted earnings per share because the exercise price of the awards was greater than the weighted average market value of the restricted
voting shares in the years ended December 31, 2016 and 2015.
Till operates in a single segment, that being insurance.
The revenue from policyholders and other customers is
attributable to the following countries:
|
|
Years Ended
|
|
|
December 31, 2016
|
|
December 31, 2015
|
Revenue:
|
|
|
|
|
Canada
|
|
$
|
1,199,014
|
|
|
$
|
551,576
|
|
Bermuda
|
|
|
2,858,606
|
|
|
|
(3,653,348
|
)
|
United States
|
|
|
52,972
|
|
|
|
128,333
|
|
Total
|
|
$
|
4,110,592
|
|
|
$
|
(2,973,439
|
)
|
19.
|
|
RELATED PARTY DISCLOSURES
|
Service agreements
Till is party to service agreements with SPD whereby
Till provides accounting, corporate communications, and technical services on a cost-plus recovery basis, and was a party to service
agreements with GPY whereby Till provided similar services to GPY on a cost-plus recovery basis. The agreements with GPY were terminated
on July 31, 2015. The technical service agreement with SPD was terminated on January 1, 2016, leaving only the accounting and corporate
communications service agreements in effect. During the years ended December 31, 2016 and 2015, Till charged SPD a total of
$36,000 and $242,786, respectively, and charged GPY $-0- and $82,082, respectively, for those services.
Other
Till Management Company ("TMC") pays a performance
bonus to certain TMC members based on a formal method approved by the Till Board of Directors. Based on that performance bonus
plan, $162,182 and $-0- was paid related to the respective 2016 and 2015 investment results. The 2016 bonus was paid in 2017.
In the first quarter 2016, $252,875 was paid to Till's
former Chief Financial Officer as part of a separation agreement that is included in total compensation. No additional payments
are required under that separation agreement.
Regulatory capital
Till manages capital on an aggregate basis, as well as
individually for each regulated entity. Till's insurance subsidiaries are subject to the regulatory capital requirements defined
by the Bermuda Monetary Authority (“BMA”) for RRL and by the Office of Superintendent of Financial Institutions (Canada)
(“OSFI”) for Omega.
Till’s objectives when managing capital consist
of:
|
•
|
Ensuring that policyholders in the insurance and reinsurance subsidiaries are protected while complying
with regulatory capital requirements.
|
|
•
|
Maximizing long-term shareholder value by optimizing capital used to operate and grow Till.
|
Till views capital as a scarce and strategic resource.
That resource protects the financial well-being of the organization, and is also critical in enabling Till to pursue strategic
business opportunities. Adequate capital also acts as a safeguard against possible unexpected losses, and as a basis for confidence
in Till by shareholders, policyholders, creditors, and others. For the purpose of capital management, Till has defined capital
as shareholders’ equity, excluding accumulated other comprehensive income ("AOCI"). Capital is monitored by Till's
Board of Directors. Till's insurance subsidiaries are subject to minimum capital requirements that, in the case of RRL, is $1 million,
and, in the case of Omega, the Minimum Capital Test (“MCT”) is calculated based on guidelines established by OSFI.
Those amounts are not available to satisfy liabilities of Till or other subsidiaries. Both RRL and Omega are in compliance with
those requirements.
RRL
RRL is registered under The Bermuda Insurance Act 1978
and related regulations (the “Act”) that require RRL to file a statutory financial return and maintain certain measures
of solvency and liquidity. The required Minimum General Business Solvency Margin at December 31, 2016 was $1 million. The Minimum
Liquidity Ratio is the ratio of the insurer’s relevant assets to its relevant liabilities. The minimum allowable ratio is
75%. RRL’s relevant assets at December 31, 2016 were $8.98 million (December 31, 2015 - $5.66 million) and 75% of its relevant
liabilities as of December 31, 2016 was $141,003 (December 31, 2015 - $28,671). As of December 31, 2016 and 2015, RRL is in compliance
with those requirements.
Omega
OSFI has set out expectation of a 100% MCT as the minimum
and have also set out 150% MCT as the supervisory target for Canadian property and casualty insurance companies. As of December 31,
2016, Omega had total capital available of CDN$9.42 (U.S.$7.02) million (December 31, 2015 - CDN$9.29 (U.S.$6.70) million) and
a total capital required of CDN$1.89 (U.S.$1.41) million (December 31, 2015 - CDN$2.27 (U.S.$1.64) million) resulting in a MCT
of 499% (December 31, 2015 - 410%) of the required amount. As of December 31, 2016 and 2015, Omega is in compliance with OSFI's
MCT requirement.
Statutory Accounting Practices for RRL and Omega.
RRL and Omega follow accounting practices prescribed
or permitted by their respective regulators, Bermuda and Canada, respectively. Statutory accounting practices differ from GAAP
in certain areas, the most significant being that statutory accounting practices:
|
•
|
Require the expensing of policy acquisition costs as incurred, i.e., does not allow for the deferral
and amortization of policy acquisition costs, i.e., DPAC.
|
|
•
|
Require that certain investments be recorded at cost or amortized cost and allows bonds to be carried
at amortized cost or fair value based on an independent rating.
|
|
•
|
Specify how much, if any, of a deferred income tax asset is reportable as an admitted asset.
|
As of and for the years ended December 31, 2016 and 2015,
the equity and net income (loss) on a statutory basis and GAAP basis for RRL and Omega were as follows:
|
|
RRL
|
|
Omega
|
|
|
December 31,
2016
|
|
December 31,
2015
|
|
December 31,
2016
|
|
December 31,
2015
|
Statutory Equity
|
|
$
|
6,669,463
|
|
|
$
|
3,660,932
|
|
|
$
|
7,900,193
|
|
|
$
|
7,843,685
|
|
GAAP-Basis Stockholder Equity
|
|
$
|
18,679,531
|
|
|
$
|
20,311,297
|
|
|
$
|
7,571,118
|
|
|
$
|
7,899,549
|
|
Statutory Net Income (Loss)
|
|
$
|
722,034
|
|
|
$
|
(3,248,443
|
)
|
|
$
|
108,415
|
|
|
$
|
229,247
|
|
GAAP-Basis Net Income (loss)
|
|
$
|
150,455
|
|
|
$
|
(2,989,792
|
)
|
|
$
|
(220,660
|
)
|
|
$
|
285,111
|
|
21.
|
|
FINANCIAL RISK MANAGEMENT
|
Insurance risk
Omega principally issues general insurance contracts
in personal property, commercial property, and liability lines of business. Under those general insurance contracts, Omega is exposed
to certain risks defined in the general insurance contracts, usually for durations of one to twelve months.
In addition to general insurance contracts, Omega also
assumes portfolios of existing claims from other insurers through assumption reinsurance transactions. Those portfolios of claims
could be from any line of business that the transferring insurer wrote in the past. Under those assumption reinsurance transactions,
Omega is exposed to certain risks defined in the underlying insurance contracts that were originally written by the transferring
insurer.
The principal risk that Omega faces under both general
insurance contracts and assumption reinsurance transactions is that the actual claims and benefit payments, or the timing thereof,
differs from the expectations used to price the general insurance contracts or assumption reinsurance transactions. That risk is
influenced by the frequency of claims, severity of claims, emergence of unknown claims, actual benefits paid, and subsequent development
of long-tail claims. For long-tail claims that take years to settle, Till is also exposed to inflation risk. Till's objective is
to ensure that sufficient reserves are available to cover those known and unknown liabilities.
Risk exposure is mitigated by diversification across
a portfolio of insurance contracts and geographical areas and by the use of various underwriting and claim review strategies. Inflation
risk is mitigated by taking expected inflation into account when estimating insurance contract liabilities. Omega purchases reinsurance
as part of its risk mitigation strategies. Reinsurance is placed on both a proportional and non-proportional basis. The use of
proportional and non-proportional reinsurance varies by line of business.
Amounts recoverable from reinsurers are estimated in
a manner consistent with the underlying claim liabilities and in accordance with the reinsurance contracts. Although Omega has
reinsurance arrangements in effect, Omega is not relieved of its obligations to its policyholders and, thus, a credit risk exposure
exists with respect to such reinsurance arrangements.
The following table sets forth the unpaid losses and
LAE by line of business:
|
|
December 31, 2016
|
|
December 31, 2015
|
|
|
Unpaid
Losses and
LAE
|
|
Amounts
Ceded
|
|
Net Unpaid
Losses and
LAE
|
|
Unpaid
Losses and
LAE
|
|
Amounts
Ceded
|
|
Net Unpaid
Losses and
LAE
|
Automobile
|
|
$
|
1,949,947
|
|
|
$
|
1,452,272
|
|
|
$
|
497,675
|
|
|
$
|
2,220,581
|
|
|
$
|
1,433,655
|
|
|
$
|
786,926
|
|
Aircraft
|
|
|
173,798
|
|
|
|
49,187
|
|
|
|
124,611
|
|
|
|
220,922
|
|
|
|
100,291
|
|
|
|
120,631
|
|
Property
|
|
|
1,714,353
|
|
|
|
1,598,758
|
|
|
|
115,595
|
|
|
|
1,653,422
|
|
|
|
1,490,486
|
|
|
|
162,936
|
|
Liability
|
|
|
9,079,657
|
|
|
|
3,957,787
|
|
|
|
5,121,870
|
|
|
|
9,976,865
|
|
|
|
4,280,543
|
|
|
|
5,696,322
|
|
Other
|
|
|
294,611
|
|
|
|
—
|
|
|
|
294,611
|
|
|
|
467,833
|
|
|
|
—
|
|
|
|
467,833
|
|
Total
|
|
$
|
13,212,366
|
|
|
$
|
7,058,004
|
|
|
$
|
6,154,362
|
|
|
$
|
14,539,623
|
|
|
$
|
7,304,975
|
|
|
$
|
7,234,648
|
|
The key assumption underlying the valuation of the reserve
for unpaid losses and LAE is that the future loss development will follow a similar pattern to past loss development experience,
including average claim costs, claim handling costs, and other claim factors for each accident year. Additional qualitative judgments
are used to assess the extent to which past trends may not apply in the future. Judgment is further used to assess the extent to
which external factors, such as inflation, court decisions, and government legislation, may affect the estimates. Other factors
that may affect the reliability of loss and LAE assumptions include any variation in interest rates, claim settlement delays, and
changes in foreign exchange rates.
Liquidity risk
Liquidity risk is the risk that Till is unable to meet
its financial obligations as they come due. Till manages this risk by the continuous monitoring of its working capital to determine
that its investments exceed its estimated obligations.
The following tables summarize the terms to maturity
of Till's investments and liabilities as of December 31, 2016:
|
|
Less than 1
year
|
|
From 1 to 5
years
|
|
Over 5 years
|
|
No specific
maturity
|
|
Total
|
Cash and cash equivalents
|
|
$
|
5,320,208
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,320,208
|
|
Fixed-income securities
|
|
|
2,064,575
|
|
|
|
8,315,177
|
|
|
|
2,213,113
|
|
|
|
—
|
|
|
|
12,592,865
|
|
Common and preferred securities
|
|
|
2,909,410
|
|
|
|
—
|
|
|
|
—
|
|
|
|
18,498
|
|
|
|
2,927,908
|
|
Total
|
|
$
|
10,294,193
|
|
|
$
|
8,267,440
|
|
|
$
|
2,260,851
|
|
|
$
|
18,498
|
|
|
$
|
20,840,982
|
|
|
|
Less than 1
year
|
|
From 1 to 5
years
|
|
Over 5 years
|
|
No specific
maturity
|
|
Total
|
Reserve for unpaid losses and LAE
|
|
$
|
4,083,849
|
|
|
$
|
4,973,165
|
|
|
$
|
4,155,352
|
|
|
$
|
—
|
|
|
$
|
13,212,366
|
|
Reinsurance payables
|
|
|
3,193,409
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,193,409
|
|
Accounts payable and accrued liabilities
|
|
|
1,143,825
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,143,825
|
|
Total
|
|
$
|
8,421,083
|
|
|
$
|
4,973,165
|
|
|
$
|
4,155,352
|
|
|
$
|
—
|
|
|
$
|
17,549,600
|
|
Credit risk
Credit risk is the risk of loss associated with a counterparty’s
inability to fulfill its obligations. Till's credit risk is primarily attributable to cash and cash equivalents, investments, reinsurance
recoverables, and a promissory note receivable. Till has policies in place to limit and monitor its exposure to individual issuers
and classes of issuers of investments. Till's insurance and reinsurance policies are distributed by brokers and agents who manage
cash collection on its behalf and Till monitors its exposure as regards of the activities of those brokers and agents. Till has
policies in place that limit its exposure to individual reinsurers, and Till conducts regular review processes to assess the creditworthiness
of reinsurers with whom it transacts business.
Till's maximum exposure to credit risk is limited to
the carrying amount of Till's financial assets as follows:
|
|
December 31, 2016
|
|
December 31, 2015
|
|
|
|
|
|
Class of financial assets, at carrying amounts:
|
|
|
|
|
|
|
|
|
Government bonds and bond funds
|
|
$
|
12,592,865
|
|
|
$
|
18,971,319
|
|
Listed and other equity securities
|
|
|
2,927,909
|
|
|
|
5,211,872
|
|
Cash and cash equivalents
|
|
|
5,320,208
|
|
|
|
1,519,881
|
|
Reinsurance-related recoverables
|
|
|
11,064,234
|
|
|
|
10,915,302
|
|
Promissory note receivable
|
|
|
2,410,494
|
|
|
|
2,463,262
|
|
Receivables
|
|
|
426,833
|
|
|
|
96,293
|
|
Total
|
|
$
|
34,742,543
|
|
|
$
|
39,177,929
|
|
22.
|
|
QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
|
The following table provides a summary of the unaudited
quarterly financial information for the periods presented:
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums earned
|
|
$
|
147,644
|
|
|
$
|
214,563
|
|
|
$
|
232,070
|
|
|
$
|
(463,636
|
)
|
Investment income (loss)
|
|
$
|
45,288
|
|
|
$
|
1,705,210
|
|
|
$
|
1,609,051
|
|
|
$
|
(276,494
|
)
|
Total revenues
|
|
$
|
362,706
|
|
|
$
|
2,044,129
|
|
|
$
|
1,962,477
|
|
|
$
|
(258,720
|
)
|
Total expenses
|
|
$
|
988,721
|
|
|
$
|
1,002,306
|
|
|
$
|
1,012,066
|
|
|
$
|
644,288
|
|
Net income (loss)
|
|
$
|
(599,040
|
)
|
|
$
|
957,313
|
|
|
$
|
966,858
|
|
|
$
|
(834,591
|
)
|
Net income (loss) per share
|
|
$
|
(0.19
|
)
|
|
$
|
0.29
|
|
|
$
|
0.30
|
|
|
$
|
(0.25
|
)
|
Till and its subsidiaries are party to various litigation-related
matters in the ordinary course of our business. Till cannot estimate with certainty the ultimate legal and financial liability
with respect to those pending litigation matters. However, Till believes, based on its knowledge of such matters, that Till's ultimate
liability with respect to those matters will not have a material adverse effect on Till's financial position, results of operations,
or cash flows.
Silver Predator Corp.
At December 31, 2016, RRL owned approximately 64% of
the issued and outstanding common shares of Silver Predator Corp. (“SPD”). SPD has historically been engaged in exploring
for and developing economically viable silver, gold, and tungsten deposits in Canada and the United States, with a focus on Nevada
and Idaho. Until January 2017, SPD’s two core properties were the Springer tungsten mine and mill in Pershing County, Nevada
(the “Springer Property”) and the Taylor mine and mill near Ely, Nevada (the “Taylor Property”). SPD also
owns the Copper King property near Coeur d’Alene, Idaho, the Cornucopia property in Elko County, Nevada, and several additional
properties in Nevada.
In January 2017, SPD gave 100% of its ownership of the
Springer Property to RRL in exchange for the release of a related party debt owed to RRL. Until the transfer of the Springer Property
to RRL, SPD owned a 100% interest in the Springer Property, a non-operating former tungsten production facility located on the
east flank of the Eugene Mountains, approximately 25 miles southwest of the city of Winnemucca, Nevada. In addition to the former
tungsten production facility, the project consists of 209 lode mineral claims, 25 placer claims, and fee lands for a total area
of approximately 6,400 acres, including all mineral claims and fee lands, subject to a 2% net smelter royalty. The Springer production
facility consists of a 1,360-foot vertical shaft and underground workings, a 1,200 ton per day mill with automated rod/ball mill
grinding and flotation circuits, plus all water rights, and most of the permits necessary for operation of the facility. SPD did
not conduct any significant exploration on the Springer Property in 2015 or 2016, and SPD has no plans for any significant further
exploration expenditures.
In the second quarter of 2015, SPD announced its intention
to realize value from its assets by initiating a process to sell all, or part, of the tangible and intangible assets at some of
its properties in Nevada. At that time, SPD disclosed that mining and production at the facility could be restarted with additional
capital expenditures required for exploration to determine the existence of mineral reserves, modernization, and refurbishment.
Neither RRL nor Till currently intends to allocate additional
capital to restart mining and production at the Springer Property.
Montego Resource, Inc.
On April 3, 2017, SPD announced that it had entered into
an option agreement with Montego Resource, Inc. (“Montego”) whereby Montego has the right to acquire certain Taylor
mining claims in Nevada (the “Mining Claims”) from SPD. The terms of that agreement specify, among other things, that
Montego (i) make a series of cash payments totaling $1.2 million over a three-year period, (ii) issue a total of 2,500,000 shares
of Montego’s common stock over a three-year period to SPD, and (iii) expend at least $700,000 on the Mining Claims. In addition
to the foregoing conditions, the completion of the transaction is subject to a number of closing conditions. As such, there can
be no assurance that all of those conditions will be satisfied or that Montego will ultimately acquire a 100% interest in the Mining
Claims. See Note 5 in these Consolidated Financial Statements.
Sale of mineral property
On April 11, 2017, a Till subsidiary, Golden Predator
US Holding Corp., received $1.16 million for the sale of a mineral property to an unrelated party resulting in a gain of approximately
$1 million.