| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | 15.00 | | | | | $ | 134,285,745.00 | | |
Underwriting discount(1)
|
| | | $ | 1.05 | | | | | $ | 9,400,002.15 | | |
Proceeds, before expenses, to Skyward Specialty Insurance Group, Inc.(1)
|
| | | $ | 13.95 | | | | | $ | 66,262,500.00 | | |
Proceeds, before expenses, to the selling stockholders
|
| | | $ | 13.95 | | | | | $ | 58,623,242.85 | | |
| Barclays | | |
Keefe, Bruyette & Woods
A Stifel Company
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 18 | | | |
| | | | 21 | | | |
| | | | 42 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 48 | | | |
| | | | 50 | | | |
| | | | 86 | | | |
| | | | 89 | | | |
| | | | 118 | | | |
| | | | 125 | | | |
| | | | 133 | | | |
| | | | 145 | | | |
| | | | 148 | | | |
| | | | 152 | | | |
| | | | 158 | | | |
| | | | 161 | | | |
| | | | 165 | | | |
| | | | 175 | | | |
| | | | 175 | | | |
| | | | 175 | | | |
| | | | F-1 | | |
Total Gross Written Premiums
For the nine months ended September 30, |
| ||||||||||||||||||||||||
($ in thousands)
|
| |
2022
|
| |
% of Total
|
| |
2021
|
| |
% of Total
|
| ||||||||||||
Industry Solutions
|
| | | $ | 202,237 | | | | | | 23.0% | | | | | $ | 150,599 | | | | | | 21.0% | | |
Global Property
|
| | | | 177,565 | | | | | | 20.2% | | | | | | 140,815 | | | | | | 19.7% | | |
Programs
|
| | | | 131,752 | | | | | | 15.0% | | | | | | 110,301 | | | | | | 15.4% | | |
Accident & Health
|
| | | | 97,107 | | | | | | 11.0% | | | | | | 83,542 | | | | | | 11.7% | | |
Captives
|
| | | | 97,580 | | | | | | 11.1% | | | | | | 70,355 | | | | | | 9.8% | | |
Professional Lines
|
| | | | 62,127 | | | | | | 7.1% | | | | | | 44,060 | | | | | | 6.2% | | |
Surety
|
| | | | 53,734 | | | | | | 6.1% | | | | | | 33,396 | | | | | | 4.7% | | |
Transactional E&S
|
| | | | 52,645 | | | | | | 6.0% | | | | | | 17,492 | | | | | | 2.4% | | |
Total continuing business
|
| | | $ | 874,746 | | | | | | 99.5% | | | | | $ | 650,560 | | | | | | 90.9% | | |
Exited business
|
| | | | 4,373 | | | | | | 0.5% | | | | | | 65,116 | | | | | | 9.1% | | |
Total gross written premiums
|
| | | $ | 879,119 | | | | | | 100.0% | | | | | $ | 715,676 | | | | | | 100.0% | | |
| | |
For the nine months ended
September 30, |
| |
For the years ended
December 31, |
| ||||||||||||||||||
($ in thousands, except per share amounts)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | ||||||||||
Gross written premiums
|
| | | $ | 879,119 | | | | | $ | 715,676 | | | | | $ | 939,859 | | | | | $ | 873,613 | | |
Ceded written premiums
|
| | | | (383,533) | | | | | | (327,512) | | | | | | (410,716) | | | | | | (412,090) | | |
Net written premiums
|
| | | $ | 495,586 | | | | | $ | 388,164 | | | | | $ | 529,143 | | | | | $ | 461,523 | | |
Net earned premiums
|
| | | $ | 445,851 | | | | | $ | 366,052 | | | | | $ | 499,823 | | | | | $ | 431,911 | | |
Commission and fee income
|
| | | | 3,652 | | | | | | 2,664 | | | | | | 3,973 | | | | | | 5,664 | | |
Net investment income
|
| | | | 31,667 | | | | | | 20,616 | | | | | | 24,646 | | | | | | 14,130 | | |
Net investment (losses) gains
|
| | | | (26,117) | | | | | | 10,021 | | | | | | 17,107 | | | | | | 139 | | |
Other income and expenses
|
| | | | — | | | | | | 3,560 | | | | | | 4,632 | | | | | | 128 | | |
Total revenues
|
| | | $ | 455,053 | | | | | $ | 402,913 | | | | | $ | 550,181 | | | | | $ | 451,972 | | |
Expenses: | | | | | | | | | | | | | | | | ||||||||||
Losses and LAE
|
| | | | 293,536 | | | | | | 249,828 | | | | | | 354,411 | | | | | | 362,182 | | |
Underwriting, acquisition and insurance
expenses |
| | | | 132,258 | | | | | | 98,993 | | | | | | 138,498 | | | | | | 119,818 | | |
Impairment charges
|
| | | | — | | | | | | 2,821 | | | | | | 2,821 | | | | | | 57,582 | | |
Interest expense
|
| | | | 4,280 | | | | | | 3,465 | | | | | | 4,622 | | | | | | 5,532 | | |
Amortization expense
|
| | | | 1,160 | | | | | | 1,133 | | | | | | 1,520 | | | | | | 1,390 | | |
Total expenses
|
| | | $ | 431,234 | | | | | $ | 356,240 | | | | | $ | 501,872 | | | | | $ | 546,504 | | |
Income (loss) before federal income tax
|
| | | | 23,819 | | | | | | 46,673 | | | | | | 48,309 | | | | | | (94,532) | | |
Federal income tax expense (benefit)
|
| | | | 4,842 | | | | | | 9,671 | | | | | | 9,992 | | | | | | (19,890) | | |
Net income (loss)
|
| | | $ | 18,977 | | | | | $ | 37,002 | | | | | $ | 38,317 | | | | | $ | (74,642) | | |
Adjusted operating income(1)
|
| | | $ | 46,934 | | | | | $ | 28,502 | | | | | $ | 36,062 | | | | | $ | 17,876 | | |
| | |
For the nine months ended
September 30, |
| |
For the years ended
December 31, |
| ||||||||||||||||||
($ in thousands, except per share amounts)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
Share and Per Share Data: | | | | | | | | | | | | | | | | ||||||||||
Basic earnings per share(2)
|
| | | $ | 0.60 | | | | | $ | 1.17 | | | | | $ | 1.21 | | | | | $ | (4.60) | | |
Diluted earnings per share
|
| | | $ | 0.58 | | | | | $ | 1.14 | | | | | $ | 1.18 | | | | | $ | (4.60) | | |
Basic adjusted earnings per share(3)
|
| | | $ | 1.48 | | | | | $ | 0.90 | | | | | $ | 1.14 | | | | | $ | 1.10 | | |
Diluted adjusted earnings per share
|
| | | $ | 1.44 | | | | | $ | 0.88 | | | | | $ | 1.11 | | | | | $ | 1.10 | | |
Weighted average basic shares
|
| | | | 16,464,313 | | | | | | 16,297,668 | | | | | | 16,308,712 | | | | | | 16,213,953 | | |
Weighted average diluted shares
|
| | | | 32,598,669 | | | | | | 32,379,830 | | | | | | 32,468,048 | | | | | | 16,213,953 | | |
Shares outstanding
|
| | | | 16,544,974 | | | | | | 16,551,386 | | | | | | 16,533,620 | | | | | | 16,411,462 | | |
Fully diluted shares outstanding(4)
|
| | | | 33,290,681 | | | | | | 33,335,504 | | | | | | 33,082,691 | | | | | | 32,991,220 | | |
Book value(5) per share(6)
|
| | | $ | 24.58 | | | | | $ | 26.46 | | | | | $ | 26.32 | | | | | $ | 24.13 | | |
Fully diluted book value(5) per share(6)
|
| | | $ | 12.22 | | | | | $ | 13.14 | | | | | $ | 13.15 | | | | | $ | 12.00 | | |
Fully diluted tangible book value(5) per share(6)
|
| | | $ | 9.51 | | | | | $ | 10.33 | | | | | $ | 10.39 | | | | | $ | 9.46 | | |
Underwriting and Other Ratio: | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss ratio
|
| | | | 65.9% | | | | | | 68.3% | | | | | | 70.9% | | | | | | 83.9% | | |
Expense ratio
|
| | | | 28.8% | | | | | | 26.3% | | | | | | 26.9% | | | | | | 26.4% | | |
Combined ratio
|
| | | | 94.7% | | | | | | 94.6% | | | | | | 97.8% | | | | | | 110.3% | | |
Adjusted loss ratio(1)
|
| | | | 63.8% | | | | | | 68.3% | | | | | | 67.7% | | | | | | 70.0% | | |
Expense ratio
|
| | | | 28.8% | | | | | | 26.3% | | | | | | 26.9% | | | | | | 26.4% | | |
Adjusted combined ratio(1)
|
| | | | 92.6% | | | | | | 94.6% | | | | | | 94.6% | | | | | | 96.4% | | |
Return on equity(7)
|
| | | | 6.1% | | | | | | 12.0% | | | | | | 9.4% | | | | | | (19.5)% | | |
Adjusted return on equity(1)(7)
|
| | | | 15.2% | | | | | | 9.2% | | | | | | 8.8% | | | | | | 4.7% | | |
Return on tangible equity(1)(7)
|
| | | | 7.9% | | | | | | 15.3% | | | | | | 11.9% | | | | | | (27.7)% | | |
Adjusted return on tangible equity(1)(7)
|
| | | | 19.4% | | | | | | 11.8% | | | | | | 11.2% | | | | | | 6.6% | | |
| | |
As of September 30, 2022
|
| |||||||||
($ in thousands, except per share amounts)
|
| |
Actual
|
| |
Pro Forma as
Adjusted(8) |
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Balance sheet data: | | | | | | | | | | | | | |
Investments and cash
|
| | | $ | 1,048,612 | | | | | $ | 1,113,375 | | |
Restricted cash
|
| | | | 75,359 | | | | | | 75,359 | | |
Premiums receivable
|
| | | | 160,491 | | | | | | 160,491 | | |
Reinsurance recoverables
|
| | | | 542,895 | | | | | | 542,895 | | |
Ceded unearned premium
|
| | | | 189,241 | | | | | | 189,241 | | |
Goodwill and intangible assets
|
| | | | 90,237 | | | | | | 90,237 | | |
Other assets
|
| | | | 201,571 | | | | | | 198,571 | | |
Total assets
|
| | | $ | 2,308,406 | | | | | $ | 2,370,169 | | |
Loss and LAE reserves
|
| | | $ | 1,062,000 | | | | | $ | 1,062,000 | | |
Unearned premiums
|
| | | | 464,291 | | | | | | 464,291 | | |
Reinsurance premiums payable
|
| | | | 135,056 | | | | | | 135,056 | | |
Notes payable
|
| | | | 50,000 | | | | | | 50,000 | | |
Subordinated debt
|
| | | | 78,589 | | | | | | 78,589 | | |
Other liabilities
|
| | | | 118,653 | | | | | | 118,653 | | |
Total liabilities
|
| | | $ | 1,908,589 | | | | | $ | 1,908,589 | | |
Total stockholders’ equity
|
| | | $ | 399,817 | | | | | | 461,580 | | |
Total liabilities, temporary equity and stockholders’ equity
|
| | | $ | 2,308,406 | | | | | $ | 2,370,169 | | |
| | |
As of September 30, 2022
|
| |||||||||
($ in thousands, except per share amounts)
|
| |
Actual
|
| |
Pro Forma as
Adjusted(8) |
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Other Data: | | | | | | | | | | | | | |
Statutory capital and surplus(9)
|
| | | $ | 379,601 | | | | | $ | 379,601 | | |
Debt to total capitalization ratio(10)
|
| | | | 24.3% | | | | | | 21.8% | | |
Tangible stockholders’ equity(1)
|
| | | $ | 309,580 | | | | | $ | 371,343 | | |
($ in thousands, except per share amounts)
|
| |
As of September 30, 2022
|
| |||||||||||||||
|
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||||
| | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||
Notes payable
|
| | | $ | 50,000 | | | | | $ | 50,000 | | | | | $ | 50,000 | | |
Subordinated debt
|
| | | | 78,589 | | | | | | 78,589 | | | | | | 78,589 | | |
Total debt
|
| | | | 128,589 | | | | | | 128,589 | | | | | | 128,589 | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Series A preferred stock, $0.01 par value, 2,000,000 shares authorized, 1,969,660 shares issued and outstanding, actual
|
| | | | 20 | | | | | | — | | | | | | — | | |
Common stock, $0.01 par value, 168,000,000 shares authorized and 16,778,263 shares issued, actual; 500,000,000 shares authorized and 32,850,087 shares issued, pro forma; and 500,000,000 shares authorized and 37,600,087 shares issued, pro forma as adjusted
|
| | | | 168 | | | | | | 329 | | | | | | 376 | | |
Treasury stock, at par value, 233,289 shares(1)
|
| | | | (2) | | | | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 576,685 | | | | | | 576,542 | | | | | | 638,258 | | |
Stock notes receivable
|
| | | | (6,912) | | | | | | (6,912) | | | | | | (6,912) | | |
Accumulated other comprehensive income
|
| | | | (44,306) | | | | | | (44,306) | | | | | | (44,306) | | |
Accumulated deficit
|
| | | | (125,836) | | | | | | (125,836) | | | | | | (125,836) | | |
Total stockholders’ equity
|
| | | | 399,817 | | | | | | 399,817 | | | | | | 461,580 | | |
Total Capitalization
|
| | | $ | 528,406 | | | | | $ | 528,406 | | | | | $ | 590,169 | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 15.00 | | |
|
Historical net tangible book value per share as of September 30, 2022
|
| | | $ | 9.51 | | | |
|
| |||
|
Increase per share attributable to the pro forma adjustments described above
|
| | | | 0.00 | | | | | | | | |
|
Pro forma net tangible book value per share as of September 30, 2022
|
| | | | 9.51 | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to this offering
|
| | | $ | 0.55 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | 10.06 | | |
|
Dilution in net tangible book value per share to new investors in this offering
|
| | | | | | | | | $ | 4.94 | | |
| | | | | | | | | | | | | | |
| | |
Shares purchased
|
| |
Total consideration
|
| |
Average
price per share |
| | |||||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
(in thousands) |
| |
Percent
|
| | | | ||||||||||||||||||
Existing investors
|
| | | | 32,850,087 | | | | | | 87% | | | | | $ | 569,959 | | | | | | 89% | | | | | $ | 17.35 | | | | ||
New investors in this offering
|
| | | | 4,750,000 | | | | | | 13 | | | | | | 71,250 | | | | | | 11 | | | | | $ | 15.00 | | | | ||
Total
|
| | | | | | | | | | 100% | | | | | $ | 641,209 | | | | | | 100% | | | | | | | | | |
| | |
For the nine
months ended September 30, 2022 |
| |
For the years ended
December 31, |
| ||||||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||||||||
Expense to enter the LPT
|
| | | $ | — | | | | | $ | — | | | | | $ | (43,476) | | |
Strengthening of LPT reserves
|
| | | | (14,385) | | | | | | (28,000) | | | | | | (49,013) | | |
Reinsurance recoveries from the LPT
|
| | | | 5,114 | | | | | | 11,937 | | | | | | 32,692 | | |
Net impact of the LPT (pre-tax)
|
| | | $ | (9,271) | | | | | $ | (16,063) | | | | | $ | (59,797) | | |
| | |
For the nine months ended September 30,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
Change
|
| |
% Change
|
| ||||||||||||
Gross written premiums
|
| | | $ | 879,119 | | | | | $ | 715,676 | | | | | $ | 163,443 | | | | | | 22.8% | | |
Ceded written premiums
|
| | | | (383,533) | | | | | | (327,512) | | | | | | (56,021) | | | | | | (17.1)% | | |
Net written premiums
|
| | | $ | 495,586 | | | | | $ | 388,164 | | | | | $ | 107,422 | | | | | | 27.7% | | |
Net earned premiums
|
| | | $ | 445,851 | | | | | $ | 366,052 | | | | | $ | 79,799 | | | | | | 21.8% | | |
Commission and fee income
|
| | | | 3,652 | | | | | | 2,664 | | | | | | 988 | | | | | | 37.1% | | |
Losses and LAE
|
| | | | 293,536 | | | | | | 249,828 | | | | | | 43,708 | | | | | | 17.5% | | |
Underwriting, acquisition and insurance expenses
|
| | | | 132,258 | | | | | | 98,992 | | | | | | 33,266 | | | | | | 33.6% | | |
Underwriting income (loss)(1)
|
| | | $ | 23,709 | | | | | $ | 19,896 | | | | | $ | 3,813 | | | | | | (19.2)% | | |
Net investment income
|
| | | | 31,667 | | | | | | 20,616 | | | | | | 11,051 | | | | | | 53.6% | | |
Net investment (losses) gains
|
| | | | (26,117) | | | | | | 10,021 | | | | | | (36,138) | | | | | | NM | | |
Impairment charges
|
| | | | — | | | | | | (2,821) | | | | | | 2,821 | | | | | | NM | | |
Other income and (expenses)
|
| | | | — | | | | | | 3,560 | | | | | | (3,560) | | | | | | NM | | |
Interest expense
|
| | | | 4,280 | | | | | | 3,465 | | | | | | 815 | | | | | | 23.5% | | |
Amortization expense
|
| | | | 1,160 | | | | | | 1,134 | | | | | | 26 | | | | | | 2.3% | | |
Income (loss) before federal income tax
|
| | | $ | 23,819 | | | | | $ | 46,673 | | | | | $ | (22,854) | | | | | | 49.0% | | |
Income tax expense (benefit)
|
| | | | 4,842 | | | | | | 9,671 | | | | | | (4,829) | | | | | | 49.9% | | |
Net income (loss)
|
| | | $ | 18,977 | | | | | $ | 37,002 | | | | | $ | (18,025) | | | | | | 48.7% | | |
Adjusted operating income(1)
|
| | | $ | 46,934 | | | | | $ | 28,502 | | | | | $ | 18,432 | | | | | | 64.7% | | |
Loss ratio
|
| | | | 65.9% | | | | | | 68.3% | | | | | | | | | | | | | | |
Expense ratio
|
| | | | 28.8% | | | | | | 26.3% | | | | | | | | | | | | | | |
Combined ratio
|
| | | | 94.7% | | | | | | 94.6% | | | | | | | | | | | | | | |
Annualized return on equity
|
| | | | 6.1% | | | | | | 12.0% | | | | | | | | | | | | | | |
Annualized return on tangible equity(1)
|
| | | | 7.9% | | | | | | 15.3% | | | | | | | | | | | | | | |
Adjusted loss ratio(1)
|
| | | | 63.8% | | | | | | 68.3% | | | | | | | | | | | | | | |
Expense ratio
|
| | | | 28.8% | | | | | | 26.3% | | | | | | | | | | | | | | |
Adjusted combined ratio(1)
|
| | | | 92.6% | | | | | | 94.6% | | | | | | | | | | | | | | |
Annualized adjusted return on equity(1)
|
| | | | 15.2% | | | | | | 9.2% | | | | | | | | | | | | | | |
Annualized adjusted return on tangible equity(1)
|
| | | | 19.4% | | | | | | 11.8% | | | | | | | | | | | | | | |
| | |
For the nine months ended September 30,
|
| |||||||||||||||||||||||||||||||||
($ in thousands)
|
| |
2022
|
| |
% of Total
|
| |
2021
|
| |
% of Total
|
| |
Change
|
| |
% Change
|
| ||||||||||||||||||
Industry Solutions
|
| | | $ | 202,237 | | | | | | 23.0% | | | | | $ | 150,599 | | | | | | 21.0% | | | | | $ | 51,638 | | | | | | 34.3% | | |
Global Property
|
| | | | 177,565 | | | | | | 20.2% | | | | | | 140,815 | | | | | | 19.7% | | | | | | 36,750 | | | | | | 26.1% | | |
Programs
|
| | | | 131,752 | | | | | | 15.0% | | | | | | 110,301 | | | | | | 15.4% | | | | | | 21,451 | | | | | | 19.4% | | |
Accident & Health
|
| | | | 97,107 | | | | | | 11.0% | | | | | | 83,542 | | | | | | 11.7% | | | | | | 13,565 | | | | | | 16.2% | | |
Captives
|
| | | | 97,580 | | | | | | 11.1% | | | | | | 70,355 | | | | | | 9.8% | | | | | | 27,224 | | | | | | 38.7% | | |
Professional Lines
|
| | | | 62,127 | | | | | | 7.1% | | | | | | 44,060 | | | | | | 6.2% | | | | | | 18,067 | | | | | | 41.0% | | |
Surety
|
| | | | 53,734 | | | | | | 6.1% | | | | | | 33,396 | | | | | | 4.7% | | | | | | 20,338 | | | | | | 60.9% | | |
Transactional E&S
|
| | | | 52,645 | | | | | | 6.0% | | | | | | 17,492 | | | | | | 2.4% | | | | | | 35,153 | | | | | | 201.0% | | |
Total continuing business
|
| | | $ | 874,746 | | | | | | 99.5% | | | | | $ | 650,560 | | | | | | 90.9% | | | | | $ | 224,186 | | | | | | 34.5% | | |
Exited business
|
| | | | 4,373 | | | | | | 0.5% | | | | | | 65,116 | | | | | | 9.1% | | | | | | (60,743) | | | | | | (93.3)% | | |
Total gross written premiums
|
| | | $ | 879,119 | | | | | | 100.0% | | | | | $ | 715,676 | | | | | | 100.0% | | | | | $ | 163,443 | | | | | | 22.8% | | |
| | |
For the nine months ended September 30,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
($ in thousands)
|
| |
Losses
and LAE |
| |
% of
Net Earned Premiums |
| |
Losses
and LAE |
| |
% of
Net Earned Premiums |
| ||||||||||||
Loss Ratio: | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Accident Year(1) – Excluding Catastrophe
|
| | | $ | 279,765 | | | | | | 62.8% | | | | | $ | 240,500 | | | | | | 65.8% | | |
Current Accident Year – Catastrophe Losses(2)
|
| | | | 4,500 | | | | | | 1.0% | | | | | | 9,328 | | | | | | 2.5% | | |
Prior Year Development – Non-LPT Related
|
| | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
Prior Year Development – Net Impact of LPT(3)
|
| | | | 9,271 | | | | | | 2.1% | | | | | | — | | | | | | 0.0% | | |
Total | | | | $ | 293,536 | | | | | | 65.9% | | | | | $ | 249,828 | | | | | | 68.3% | | |
Adjusted Loss Ratio(4): | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Accident Year(1) – Excluding Catastrophe
|
| | | $ | 279,765 | | | | | | 62.8% | | | | | $ | 240,500 | | | | | | 65.8% | | |
Current Accident Year – Catastrophe Losses(2)
|
| | | | 4,500 | | | | | | 1.0% | | | | | | 9,328 | | | | | | 2.5% | | |
Prior Year Development – Non-LPT Related
|
| | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
Total | | | | $ | 284,265 | | | | | | 63.8% | | | | | $ | 249,828 | | | | | | 68.3% | | |
| | |
For the nine months ended September 30,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
($ in thousands)
|
| |
Expenses
|
| |
% of
Net Earned Premiums |
| |
Expenses
|
| |
% of
Net Earned Premiums |
| ||||||||||||
Net policy acquisition expenses
|
| | | $ | 45,514 | | | | | | 10.2% | | | | | $ | 30,656 | | | | | | 8.4% | | |
Other operating and general expenses
|
| | | | 86,744 | | | | | | 19.5% | | | | | | 68,336 | | | | | | 18.6% | | |
Underwriting, acquisition and insurance expenses
|
| | | | 132,258 | | | | | | 29.7% | | | | | | 98,992 | | | | | | 27.0% | | |
Commission and fee income
|
| | | | (3,652) | | | | | | (0.9)% | | | | | | (2,664) | | | | | | (0.7)% | | |
Total net expenses
|
| | | $ | 128,606 | | | | | | 28.8% | | | | | $ | 96,328 | | | | | | 26.3% | | |
| | |
For the nine months ended September 30,
|
| | | | | | | | | | | | | |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| | | | | | | | | | | | | ||||||||||||||||||
($ in thousands)
|
| |
Net
Investment Income |
| |
Net
Yield |
| |
Net
Investment Income |
| |
Net
Yield |
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||
Cash and Short-term Investments
|
| | | $ | 645 | | | | | | 0.5% | | | | | $ | 60 | | | | | | 0.0% | | | | | $ | 585 | | | | | | 975.0% | | |
Core Fixed Income
|
| | | | 10,637 | | | | | | 2.6% | | | | | | 6,266 | | | | | | 2.2% | | | | | | 4,371 | | | | | | 69.8% | | |
Opportunistic Fixed Income
|
| | | | 19,106 | | | | | | 13.8% | | | | | | 11,517 | | | | | | 11.2% | | | | | | 7,589 | | | | | | 65.9% | | |
Equities
|
| | | | 1,279 | | | | | | 1.1% | | | | | | 2,773 | | | | | | 3.4% | | | | | | (1,494) | | | | | | (53.9)% | | |
Net investment income
|
| | | $ | 31,667 | | | | | | 4.0% | | | | | $ | 20,616 | | | | | | 3.1% | | | | | $ | 11,051 | | | | | | 53.6% | | |
Net unrealized (losses) gains on securities
still held |
| | | $ | (26,180) | | | | | | | | | | | $ | 9,068 | | | | | | | | | | | $ | (35,248) | | | | | | NM | | |
Net realized investment gains
|
| | | $ | 63 | | | | | | | | | | | $ | 953 | | | | | | | | | | | $ | (890) | | | | | | (93.4)% | | |
| | |
For the years ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
Gross written premiums
|
| | | $ | 939,859 | | | | | $ | 873,613 | | | | | $ | 66,246 | | | | | | 7.6% | | |
Ceded written premiums
|
| | | | (410,716) | | | | | | (412,090) | | | | | | 1,374 | | | | | | 0.3% | | |
Net written premiums
|
| | | $ | 529,143 | | | | | $ | 461,523 | | | | | $ | 67,620 | | | | | | 14.7% | | |
Net earned premiums
|
| | | $ | 499,823 | | | | | $ | 431,911 | | | | | $ | 67,912 | | | | | | 15.7% | | |
Commission and fee income
|
| | | | 3,973 | | | | | | 5,664 | | | | | | (1,691) | | | | | | (29.9)% | | |
Losses and LAE
|
| | | | 354,411 | | | | | | 362,182 | | | | | | (7,771) | | | | | | (2.1)% | | |
Underwriting, acquisition and insurance expenses
|
| | | | 138,498 | | | | | | 119,818 | | | | | | 18,680 | | | | | | 15.6% | | |
Underwriting income (loss)(1)
|
| | | $ | 10,887 | | | | | $ | (44,425) | | | | | $ | 55,312 | | | | | | 124.5% | | |
Net investment income
|
| | | | 24,646 | | | | | | 14,130 | | | | | | 10,516 | | | | | | 74.4% | | |
Net investment gains
|
| | | | 17,107 | | | | | | 139 | | | | | | 16,968 | | | | | | NM | | |
Impairment charges
|
| | | | (2,821) | | | | | | (57,582) | | | | | | 54,761 | | | | | | 95.1% | | |
Other income and (expenses)
|
| | | | 4,632 | | | | | | 128 | | | | | | 4,504 | | | | | | NM | | |
Interest expense
|
| | | | 4,622 | | | | | | 5,532 | | | | | | (910) | | | | | | (16.4)% | | |
Amortization expense
|
| | | | 1,520 | | | | | | 1,390 | | | | | | 130 | | | | | | 9.4% | | |
Income (loss) before federal income tax
|
| | | $ | 48,309 | | | | | $ | (94,532) | | | | | $ | 142,841 | | | | | | 151.1% | | |
Income tax expense (benefit)
|
| | | | 9,992 | | | | | | (19,890) | | | | | | 29,882 | | | | | | 150.2% | | |
Net income (loss)
|
| | | $ | 38,317 | | | | | $ | (74,642) | | | | | $ | 112,959 | | | | | | 151.3% | | |
Adjusted operating income(1)
|
| | | $ | 36,062 | | | | | $ | 17,876 | | | | | $ | 18,185 | | | | | | 101.7% | | |
Loss ratio
|
| | | | 70.9% | | | | | | 83.9% | | | | | | | | | | | | | | |
Expense ratio
|
| | | | 26.9% | | | | | | 26.4% | | | | | | | | | | | | | | |
Combined ratio
|
| | | | 97.8% | | | | | | 110.3% | | | | | | | | | | | | | | |
Return on equity
|
| | | | 9.4% | | | | | | (19.5)% | | | | | | | | | | | | | | |
Return on tangible equity(1)
|
| | | | 11.9% | | | | | | (27.7)% | | | | | | | | | | | | | | |
Adjusted loss ratio(1)
|
| | | | 67.7% | | | | | | 70.0% | | | | | | | | | | | | | | |
Expense ratio
|
| | | | 26.9% | | | | | | 26.4% | | | | | | | | | | | | | | |
Adjusted combined ratio(1)
|
| | | | 94.6% | | | | | | 96.4% | | | | | | | | | | | | | | |
Adjusted return on equity(1)
|
| | | | 8.8% | | | | | | 4.7% | | | | | | | | | | | | | | |
Adjusted return on tangible equity(1)
|
| | | | 11.2% | | | | | | 6.6% | | | | | | | | | | | | | | |
| | |
For the years ended December 31,
|
| |||||||||||||||||||||||||||||||||
($ in thousands)
|
| |
2021
|
| |
% of
Total |
| |
2020
|
| |
% of
Total |
| |
Change
|
| |
%
Change |
| ||||||||||||||||||
Industry Solutions
|
| | | $ | 219,973 | | | | | | 23.4% | | | | | $ | 176,177 | | | | | | 20.2% | | | | | $ | 43,796 | | | | | | 24.9% | | |
Global Property
|
| | | | 167,887 | | | | | | 17.9% | | | | | | 155,027 | | | | | | 17.7% | | | | | | 12,860 | | | | | | 8.3% | | |
Programs
|
| | | | 140,283 | | | | | | 14.9% | | | | | | 119,479 | | | | | | 13.7% | | | | | | 20,804 | | | | | | 17.4% | | |
Accident & Health
|
| | | | 112,146 | | | | | | 11.9% | | | | | | 94,616 | | | | | | 10.8% | | | | | | 17,530 | | | | | | 18.5% | | |
Captives
|
| | | | 87,836 | | | | | | 9.3% | | | | | | 58,722 | | | | | | 6.7% | | | | | | 29,114 | | | | | | 49.6% | | |
Professional Lines
|
| | | | 59,992 | | | | | | 6.4% | | | | | | 28,816 | | | | | | 3.3% | | | | | | 31,176 | | | | | | 108.2% | | |
Surety
|
| | | | 51,792 | | | | | | 5.5% | | | | | | 13,176 | | | | | | 1.5% | | | | | | 38,616 | | | | | | 293.1% | | |
Transactional E&S
|
| | | | 27,997 | | | | | | 3.0% | | | | | | 2,318 | | | | | | 0.3% | | | | | | 25,679 | | | | | | 1107.8% | | |
Total continuing business
|
| | | $ | 867,906 | | | | | | 92.3% | | | | | $ | 648,331 | | | | | | 74.2% | | | | | $ | 219,575 | | | | | | 33.9% | | |
Exited business
|
| | | | 71,953 | | | | | | 7.7% | | | | | | 225,282 | | | | | | 25.8% | | | | | | (153,329) | | | | | | (68.1)% | | |
Total gross written premiums
|
| | | $ | 939,859 | | | | | | 100.0% | | | | | $ | 873,613 | | | | | | 100.0% | | | | | $ | 66,246 | | | | | | 7.6% | | |
| | |
For the years ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
($ in thousands)
|
| |
Losses
and LAE |
| |
% of
Net Earned Premiums |
| |
Losses
and LAE |
| |
% of
Net Earned Premiums |
| ||||||||||||
Loss Ratio: | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Accident Year(1) – Excluding Catastrophe
|
| | | $ | 326,520 | | | | | | 65.3% | | | | | $ | 297,622 | | | | | | 68.9% | | |
Current Accident Year – Catastrophe Losses(2)
|
| | | | 11,828 | | | | | | 2.4% | | | | | | 4,223 | | | | | | 1.0% | | |
Prior Year Development – Non-LPT Related
|
| | | | — | | | | | | 0.0% | | | | | | 540 | | | | | | 0.1% | | |
Prior Year Development – Net Impact of LPT(3)
|
| | | | 16,063 | | | | | | 3.2% | | | | | | 59,797 | | | | | | 13.8% | | |
Total | | | | $ | 354,411 | | | | | | 70.9% | | | | | $ | 362,182 | | | | | | 83.9% | | |
Adjusted Loss Ratio(4): | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Accident Year(1) – Excluding Catastrophe
|
| | | $ | 326,520 | | | | | | 65.3% | | | | | $ | 297,622 | | | | | | 68.9% | | |
Current Accident Year – Catastrophe Losses(2)
|
| | | | 11,828 | | | | | | 2.4% | | | | | | 4,223 | | | | | | 1.0% | | |
Prior Year Development – Non-LPT Related
|
| | | | — | | | | | | 0.0% | | | | | | 540 | | | | | | 0.1% | | |
Total | | | | $ | 338,348 | | | | | | 67.7% | | | | | $ | 302,385 | | | | | | 70.0% | | |
| | |
For the years ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
($ in thousands)
|
| |
Expenses
|
| |
% of
Net Earned Premiums |
| |
Expenses
|
| |
% of
Net Earned Premiums |
| ||||||||||||
Net policy acquisition expenses
|
| | | $ | 47,061 | | | | | | 9.4% | | | | | $ | 36,971 | | | | | | 8.6% | | |
Other operating and general expenses
|
| | | | 91,437 | | | | | | 18.3% | | | | | | 82,847 | | | | | | 19.2% | | |
Underwriting, acquisition and insurance expenses
|
| | | | 138,498 | | | | | | 27.7% | | | | | | 119,818 | | | | | | 27.7% | | |
Commission and fee income
|
| | | | (3,973) | | | | | | (0.8)% | | | | | | (5,664) | | | | | | (1.3)% | | |
Total net expenses
|
| | | $ | 134,525 | | | | | | 26.9% | | | | | $ | 114,154 | | | | | | 26.4% | | |
| | |
For the years ended December 31,
|
| | | |||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| | | | | | | | | | | | | ||||||||||||||||||
($ in thousands)
|
| |
Net
Investment Income |
| |
Net
Yield |
| |
Net
Investment Income |
| |
Net
Yield |
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||
Cash and Short-term Investments
|
| | | $ | 224 | | | | | | 0.1% | | | | | $ | 1,211 | | | | | | 0.4% | | | | | $ | (987) | | | | | | (81.5)% | | |
Core Fixed Income
|
| | | | 9,071 | | | | | | 2.3% | | | | | | 6,770 | | | | | | 2.4% | | | | | | 2,301 | | | | | | 34.0% | | |
Opportunistic Fixed Income
|
| | | | 12,571 | | | | | | 8.6% | | | | | | 5,492 | | | | | | 4.7% | | | | | | 7,079 | | | | | | 128.9% | | |
Equities
|
| | | | 2,780 | | | | | | 2.3% | | | | | | 657 | | | | | | 0.7% | | | | | | 2,123 | | | | | | 323.1% | | |
Net investment income
|
| | | $ | 24,646 | | | | | | 2.7% | | | | | $ | 14,130 | | | | | | 1.8% | | | | | $ | 10,516 | | | | | | 74.4% | | |
Net unrealized gains (losses)
|
| | | $ | 15,251 | | | | | | | | | | | $ | (928) | | | | | | | | | | | $ | 16,179 | | | | | | NM | | |
Net realized investment gains
|
| | | $ | 1,856 | | | | | | | | | | | $ | 1,067 | | | | | | | | | | | $ | 789 | | | | | | 73.9% | | |
| | |
For the nine months ended September 30,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
($ in thousands)
|
| |
Before
income taxes |
| |
After
income taxes |
| |
Before
income taxes |
| |
After
income taxes |
| ||||||||||||
Income (loss) as reported
|
| | | $ | 23,819 | | | | | $ | 18,977 | | | | | $ | 46,673 | | | | | $ | 37,002 | | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net impact of loss portfolio transfer
|
| | | | (9,271) | | | | | | (7,324) | | | | | | — | | | | | | — | | |
Net investment gains (losses)
|
| | | | (26,117) | | | | | | (20,632) | | | | | | 10,021 | | | | | | 7,917 | | |
Impairment charges
|
| | | | — | | | | | | — | | | | | | (2,821) | | | | | | (2,229) | | |
Other income and (expenses)
|
| | | | — | | | | | | — | | | | | | 3,560 | | | | | | 2,812 | | |
Adjusted operating income
|
| | | $ | 59,207 | | | | | $ | 46,934 | | | | | $ | 35,913 | | | | | $ | 28,502 | | |
| | |
For the years ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
($ in thousands)
|
| |
Before
income taxes |
| |
After
income taxes |
| |
Before
income taxes |
| |
After
income taxes |
| ||||||||||||
Income (loss) as reported
|
| | | $ | 48,309 | | | | | $ | 38,317 | | | | | $ | (94,532) | | | | | $ | (74,642) | | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net impact of loss portfolio transfer
|
| | | | (16,063) | | | | | | (12,690) | | | | | | (59,797) | | | | | | (47,240) | | |
Net investment gains (losses)
|
| | | | 17,107 | | | | | | 13,514 | | | | | | 139 | | | | | | 110 | | |
Impairment charges
|
| | | | (2,821) | | | | | | (2,229) | | | | | | (57,582) | | | | | | (45,490) | | |
Net realized gain on sale of business
|
| | | | 5,077 | | | | | | 4,011 | | | | | | — | | | | | | — | | |
Other operating (loss) income
|
| | | | (445) | | | | | | (352) | | | | | | 128 | | | | | | 101 | | |
Adjusted operating income
|
| | | $ | 45,454 | | | | | $ | 36,062 | | | | | $ | 22,580 | | | | | $ | 17,876 | | |
| | |
For the nine months ended
September 30, |
| |||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Income (loss) before federal income tax
|
| | | $ | 23,819 | | | | | $ | 46,673 | | |
Add: | | | | | | | | | | | | | |
Interest expense
|
| | | | 4,280 | | | | | | 3,465 | | |
Amortization expense
|
| | | | 1,160 | | | | | | 1,134 | | |
Less: | | | | | | | | | | | | | |
Net investment income
|
| | | | 31,667 | | | | | | 20,616 | | |
Net investment (losses) gains
|
| | | | (26,117) | | | | | | 10,021 | | |
Impairment charges
|
| | | | — | | | | | | (2,821) | | |
Other income and (expenses)
|
| | | | — | | | | | | 3,560 | | |
Underwriting income (loss)
|
| | | $ | 23,709 | | | | | $ | 19,896 | | |
| | |
For the years ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Income (loss) before federal income tax
|
| | | $ | 48,309 | | | | | $ | (94,532) | | |
Add: | | | | | | | | | | | | | |
Interest expense
|
| | | | 4,622 | | | | | | 5,532 | | |
Amortization expense
|
| | | | 1,520 | | | | | | 1,390 | | |
Less: | | | | | | | | | | | | | |
Net investment income
|
| | | | 24,646 | | | | | | 14,130 | | |
Net investment gains
|
| | | | 17,107 | | | | | | 139 | | |
Impairment charges
|
| | | | (2,821) | | | | | | (57,582) | | |
Net realized gain on sale of business
|
| | | | 5,077 | | | | | | — | | |
Other operating (loss) income
|
| | | | (445) | | | | | | 128 | | |
Underwriting income (loss)
|
| | | $ | 10,887 | | | | | $ | (44,425) | | |
| | |
For the nine months ended
September 30, |
| |||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Net earned premiums
|
| | | $ | 445,851 | | | | | $ | 366,052 | | |
Losses and LAE
|
| | | | 293,536 | | | | | | 249,828 | | |
Less: Pre-tax net impact of loss portfolio transfer
|
| | | | 9,271 | | | | | | — | | |
Adjusted losses and LAE
|
| | | | 284,265 | | | | | | 249,828 | | |
Loss ratio
|
| | | | 65.9% | | | | | | 68.3% | | |
Less: Net impact of LPT
|
| | | | 2.1% | | | | | | 0.0% | | |
Adjusted Loss Ratio
|
| | | | 63.8% | | | | | | 68.3% | | |
Combined ratio
|
| | |
|
94.7%
|
| | | |
|
94.6%
|
| |
Less: Net impact of LPT
|
| | | | 2.1% | | | | | | 0.0% | | |
Adjusted Combined Ratio
|
| | | | 92.6% | | | | | | 94.6% | | |
| | |
For the years ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Net earned premiums
|
| | | $ | 499,823 | | | | | $ | 431,911 | | |
Losses and LAE
|
| | | | 354,411 | | | | | | 362,182 | | |
Less: Pre-tax net impact of loss portfolio transfer
|
| | | | 16,063 | | | | | | 59,797 | | |
Adjusted losses and LAE
|
| | | | 338,348 | | | | | | 302,385 | | |
Loss ratio
|
| | | | 70.9% | | | | | | 83.9% | | |
Less: Net impact of LPT
|
| | | | 3.2% | | | | | | 13.8% | | |
Adjusted Loss Ratio
|
| | | | 67.7% | | | | | | 70.0% | | |
Combined ratio
|
| | |
|
97.8%
|
| | | |
|
110.3%
|
| |
Less: Net impact of LPT
|
| | | | 3.2% | | | | | | 13.8% | | |
Adjusted Combined Ratio
|
| | | | 94.6% | | | | | | 96.4% | | |
| | |
September 30,
2022 |
| |
December 31,
|
| ||||||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||||||||
Stockholders’ equity
|
| | | $ | 399,817 | | | | | $ | 426,080 | | | | | $ | 303,222 | | |
Plus: Temporary Equity
|
| | | | — | | | | | | — | | | | | | 90,303 | | |
Less: Goodwill and intangible assets
|
| | | | 90,237 | | | | | | 91,336 | | | | | | 84,014 | | |
Tangible stockholders’ equity
|
| | | $ | 309,580 | | | | | $ | 334,744 | | | | | $ | 309,511 | | |
| | |
For the nine months ended
September 30, |
| |||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Numerator: adjusted operating income
|
| | | $ | 46,934 | | | | | $ | 28,502 | | |
Denominator: average stockholders’ equity including temporary equity
|
| | | | 412,949 | | | | | | 410,896 | | |
Adjusted return on equity(1)
|
| | | | 15.2% | | | | | | 9.2% | | |
| | |
For the years ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Numerator: adjusted operating income
|
| | | $ | 36,062 | | | | | $ | 17,876 | | |
Denominator: average stockholders’ equity including temporary equity
|
| | | | 409,803 | | | | | | 382,666 | | |
Adjusted return on equity
|
| | | | 8.8% | | | | | | 4.7% | | |
| | |
For the nine months ended
September 30, |
| |||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Numerator: net income (loss)
|
| | | $ | 18,977 | | | | | $ | 37,002 | | |
Denominator: average tangible stockholders’ equity
|
| | | | 322,162 | | | | | | 322,102 | | |
Return on tangible equity(1)
|
| | | | 7.9% | | | | | | 15.3% | | |
| | |
For the years ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Numerator: net income (loss)
|
| | | $ | 38,317 | | | | | $ | (74,642) | | |
Denominator: average tangible stockholders’ equity
|
| | | | 322,128 | | | | | | 269,206 | | |
Return on tangible equity
|
| | | | 11.9% | | | | | | (27.7)% | | |
| | |
For the nine months ended
September 30, |
| |||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Numerator: adjusted operating income
|
| | | $ | 46,934 | | | | | $ | 28,502 | | |
Denominator: average tangible stockholders’ equity
|
| | | | 322,162 | | | | | | 322,102 | | |
Adjusted return on tangible equity(1)
|
| | | | 19.4% | | | | | | 11.8% | | |
| | |
For the years ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Numerator: adjusted operating income
|
| | | $ | 36,062 | | | | | $ | 17,876 | | |
Denominator: average tangible stockholders’ equity
|
| | | | 322,128 | | | | | | 269,206 | | |
Adjusted return on tangible equity
|
| | | | 11.2% | | | | | | 6.6% | | |
| | |
For the nine months ended
September 30, |
| |||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Cash and cash equivalents provided by (used in): | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 124,913 | | | | | $ | 137,244 | | |
Investing activities
|
| | | | (128,281) | | | | | | (160,725) | | |
Financing activities
|
| | | | 2,180 | | | | | | 1,380 | | |
Change in cash and cash equivalents
|
| | | $ | (1,188) | | | | | $ | (22,101) | | |
| | |
For the years ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Cash and cash equivalents provided by (used in): | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 175,285 | | | | | $ | 44,709 | | |
Investing activities
|
| | | | (183,014) | | | | | | (74,934) | | |
Financing activities
|
| | | | 1,380 | | | | | | 56,301 | | |
Change in cash and cash equivalents
|
| | | $ | (6,349) | | | | | $ | 26,076 | | |
Line of Business
|
| |
Maximum Company Retention
|
|
Accident & Health
|
| |
$0.75 million per occurrence
|
|
Commercial Auto(1)
|
| | $1.0 million per occurrence | |
Excess Casualty(1)(2)
|
| |
$2.35 million per occurrence
|
|
General Liability(1)
|
| | $2.0 million per occurrence | |
Professional Lines(2)
|
| | $2.4 million per occurrence | |
Property(3) | | | $2.0 million per occurrence | |
Surety(2) | | | $3.0 million per occurrence | |
Workers’ Compensation(2)
|
| |
$1.55 million per occurrence
|
|
| | |
Payments due by period
|
| |||||||||||||||
($ in thousands)
|
| |
Total
|
| |
Less Than
One Year |
| |
One Year
or More |
| |||||||||
Reserves for losses and LAE
|
| | | $ | 979,549 | | | | | $ | 345,563 | | | | | $ | 633,986 | | |
Long-term debt
|
| | | | 129,794 | | | | | | — | | | | | | 129,794 | | |
Interest on debt obligations
|
| | | | 61,579 | | | | | | 4,427 | | | | | | 57,152 | | |
Operating lease obligations
|
| | | | 11,966 | | | | | | 2,395 | | | | | | 9,571 | | |
Total | | | | $ | 1,182,888 | | | | | $ | 352,385 | | | | | $ | 830,503 | | |
| | |
For the nine months ended
September 30, 2022 |
| |
For the year ended
December 31, 2021 |
| ||||||||||||||||||||||||||||||
($ in thousands)
|
| |
Fair
value |
| |
% of
total |
| |
Net
Yield |
| |
Fair
value |
| |
% of
total |
| |
Net
Yield |
| ||||||||||||||||||
Cash and Short-term Investments
|
| | | $ | 135,966 | | | | | | 13.0% | | | | | | 0.5% | | | | | $ | 207,024 | | | | | | 20.9% | | | | | | 0.0% | | |
Core Fixed Income
|
| | | | 562,573 | | | | | | 53.6% | | | | | | 2.6% | | | | | | 458,351 | | | | | | 46.2% | | | | | | 2.2% | | |
Opportunistic Fixed Income
|
| | | | 202,138 | | | | | | 19.3% | | | | | | 13.8% | | | | | | 168,058 | | | | | | 17.0% | | | | | | 11.2% | | |
Equities
|
| | | | 147,935 | | | | | | 14.1% | | | | | | 1.1% | | | | | | 158,033 | | | | | | 15.9% | | | | | | 3.4% | | |
Total Investments and Cash
|
| | | $ | 1,048,612 | | | | | | 100.0% | | | | | | 4.0% | | | | | $ | 991,466 | | | | | | 100.0% | | | | | | 3.1% | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||||||||||||||
($ in thousands)
|
| |
Fair value
|
| |
% of total
fair value |
| |
Fair value
|
| |
% of total
fair value |
| ||||||||||||
U.S. government securities
|
| | | | 43,258 | | | | | | 7.7% | | | | | | 49,263 | | | | | | 10.7% | | |
Corporate securities and miscellaneous
|
| | | | 218,236 | | | | | | 38.8% | | | | | | 154,163 | | | | | | 33.6% | | |
Municipal securities
|
| | | | 59,402 | | | | | | 10.6% | | | | | | 56,942 | | | | | | 12.4% | | |
Residential mortgage-backed securities
|
| | | | 104,395 | | | | | | 18.6% | | | | | | 103,735 | | | | | | 22.6% | | |
Commercial mortgage-backed securities
|
| | | | 35,594 | | | | | | 6.3% | | | | | | 14,484 | | | | | | 3.2% | | |
Asset-backed securities
|
| | | | 101,688 | | | | | | 18.1% | | | | | | 79,764 | | | | | | 17.4% | | |
Core Fixed Income securities, available for sale
|
| | | | 562,573 | | | | | | 100.0% | | | | | | 458,351 | | | | | | 100.0% | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||||||||||||||
($ in thousands)
|
| |
Fair value
|
| |
% of total
|
| |
Fair value
|
| |
% of total
|
| ||||||||||||
AAA
|
| | | $ | 257,953 | | | | | | 45.9% | | | | | $ | 223,404 | | | | | | 48.7% | | |
AA
|
| | | | 75,313 | | | | | | 13.4% | | | | | | 67,157 | | | | | | 14.7% | | |
A
|
| | | | 116,598 | | | | | | 20.7% | | | | | | 87,337 | | | | | | 19.1% | | |
BBB
|
| | | | 88,343 | | | | | | 15.7% | | | | | | 76,835 | | | | | | 16.8% | | |
BB and Lower
|
| | | | 24,366 | | | | | | 4.3% | | | | | | 3,618 | | | | | | 0.8% | | |
Total Core Fixed Income
|
| | |
$
|
562,573
|
| | | | | 100.0% | | | | | $ | 458,351 | | | | | | 100.0% | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||||||||||||||
($ in thousands)
|
| |
Fair
Value |
| |
% of
Total |
| |
Fair
Value |
| |
% of
Total |
| ||||||||||||
Real Estate
|
| | | $ | 90,935 | | | | | | 45.0% | | | | | $ | 75,305 | | | | | | 44.8% | | |
Oil & Gas
|
| | | | 22,522 | | | | | | 11.1% | | | | | | 20,321 | | | | | | 12.1% | | |
Banking, Finance & Insurance
|
| | | | 14,301 | | | | | | 7.1% | | | | | | 13,683 | | | | | | 8.1% | | |
Other Sectors(1)
|
| | | | 29,271 | | | | | | 14.5% | | | | | | 16,936 | | | | | | 10.1% | | |
Cash and Cash Equivalents(2)
|
| | | | 45,109 | | | | | | 22.3% | | | | | | 41,813 | | | | | | 24.9% | | |
Opportunistic Fixed Income
|
| | | $ | 202,138 | | | | | | 100.0% | | | | | $ | 168,058 | | | | | | 100.0% | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||||||||||||||
($ in thousands)
|
| |
Fair
value |
| |
% of total
fair value |
| |
Fair
value |
| |
% of total
fair value |
| ||||||||||||
Domestic Common Equities
|
| | | $ | 69,209 | | | | | | 46.8% | | | | | $ | 82,895 | | | | | | 52.5% | | |
International Common Equities
|
| | | | 30,998 | | | | | | 21.0% | | | | | | 16,911 | | | | | | 10.7% | | |
Preferred Stock
|
| | | | 9,434 | | | | | | 6.4% | | | | | | 18,166 | | | | | | 11.5% | | |
Other(1) | | | | | 38,294 | | | | | | 25.9% | | | | | | 40,061 | | | | | | 25.3% | | |
Equities | | | | $ | 147,935 | | | | | | 100.0% | | | | | $ | 158,033 | | | | | | 100.0% | | |
| | |
December 31, 2021
|
| |||||||||||||||
($ in thousands)
|
| |
Estimated
Fair Value |
| |
Estimated
Change in Fair Value |
| |
Estimated %
Increase (Decrease) in Fair Value |
| |||||||||
300 basis point increase
|
| | | $ | 401,928 | | | | | $ | (56,423) | | | | | | (12.3)% | | |
200 basis point increase
|
| | | $ | 419,804 | | | | | $ | (38,547) | | | | | | (8.4)% | | |
100 basis point increase
|
| | | $ | 438,779 | | | | | $ | (19,572) | | | | | | (4.3)% | | |
No change
|
| | | $ | 458,351 | | | | | $ | — | | | | | | 0.0% | | |
100 basis point decrease
|
| | | $ | 473,889 | | | | | $ | 15,538 | | | | | | 3.4% | | |
200 basis point decrease
|
| | | $ | 480,856 | | | | | $ | 22,505 | | | | | | 4.9% | | |
300 basis point decrease
|
| | | $ | 481,085 | | | | | $ | 22,734 | | | | | | 5.0% | | |
| | |
September 30, 2022
|
| |||||||||||||||||||||
($ in thousands)
|
| |
Gross
|
| |
% of Total
|
| |
Net
|
| |
% of Total
|
| ||||||||||||
Case reserves
|
| | | $ | 468,910 | | | | | | 44.2% | | | | | $ | 255,559 | | | | | | 37.8% | | |
IBNR
|
| | | | 593,090 | | | | | | 55.8% | | | | | | 419,690 | | | | | | 62.2% | | |
Total | | | | $ | 1,062,000 | | | | | | 100.0% | | | | | $ | 675,249 | | | | | | 100.0% | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||
($ in thousands)
|
| |
Gross
|
| |
% of Total
|
| |
Net
|
| |
% of Total
|
| ||||||||||||
Case reserves
|
| | | $ | 451,446 | | | | | | 46.1% | | | | | $ | 239,013 | | | | | | 40.0% | | |
IBNR
|
| | | | 528,103 | | | | | | 53.9% | | | | | | 359,198 | | | | | | 60.0% | | |
Total | | | | $ | 979,549 | | | | | | 100.0% | | | | | $ | 598,211 | | | | | | 100.0% | | |
($ in thousands)
|
| | | | | | | | | | | | | |
December 31, 2021
|
| |
Potential Impact on 2021
|
| ||||||||||||||||||
Sensitivity
|
| |
Accident
Year |
| |
Net
Ultimate Loss and LAE Sensitivity Factor |
| |
Net
Ultimate Incurred Losses and LAE |
| |
Net Loss
and LAE Reserve |
| |
Pre-tax
income |
| |
Stockholders’
Equity(1) |
| ||||||||||||||||||
Sample increases
|
| | | | 2021 | | | | | | 5.0% | | | | | $ | 338,348 | | | | | $ | 260,797 | | | | | $ | (16,917) | | | | | $ | (13,365) | | |
| | | 2020 | | | | | | 4.0% | | | | | | 302,245 | | | | | | 114,675 | | | | | | (12,090) | | | | | | (9,551) | | | ||
| | | 2019 | | | | | | 3.0% | | | | | | 252,563 | | | | | | 57,913 | | | | | | (7,577) | | | | | | (5,986) | | | ||
| | | Prior | | | | | | 5.0% | | | | | | | | | | | | 164,826 | | | | | | (8,241) | | | | | | (6,511) | | | ||
Sample decreases
|
| | | | 2021 | | | | | | (5.0)% | | | | | | 338,348 | | | | | | 260,797 | | | | | | 16,917 | | | | | | 13,365 | | |
| | | 2020 | | | | | | (4.0)% | | | | | | 302,245 | | | | | | 114,675 | | | | | | 12,090 | | | | | | 9,551 | | | ||
| | | 2019 | | | | | | (3.0)% | | | | | | 252,563 | | | | | | 57,913 | | | | | | 7,577 | | | | | | 5,986 | | | ||
| | | Prior | | | | | | (5.0)% | | | | | | | | | | | | 164,826 | | | | | | 8,241 | | | | | | 6,511 | | |
Total Gross Written Premiums
For the nine months ended September 30, |
| ||||||||||||||||||||||||
($ in thousands)
|
| |
2022
|
| |
% of Total
|
| |
2021
|
| |
% of Total
|
| ||||||||||||
Industry Solutions
|
| | | $ | 202,237 | | | | | | 23.0% | | | | | $ | 150,599 | | | | | | 21.0% | | |
Global Property
|
| | | | 177,565 | | | | | | 20.2% | | | | | | 140,815 | | | | | | 19.7% | | |
Programs
|
| | | | 131,752 | | | | | | 15.0% | | | | | | 110,301 | | | | | | 15.4% | | |
Accident & Health
|
| | | | 97,107 | | | | | | 11.0% | | | | | | 83,542 | | | | | | 11.7% | | |
Captives
|
| | | | 97,580 | | | | | | 11.1% | | | | | | 70,355 | | | | | | 9.8% | | |
Professional Lines
|
| | | | 62,127 | | | | | | 7.1% | | | | | | 44,060 | | | | | | 6.2% | | |
Surety
|
| | | | 53,734 | | | | | | 6.1% | | | | | | 33,396 | | | | | | 4.7% | | |
Transactional E&S
|
| | | | 52,645 | | | | | | 6.0% | | | | | | 17,492 | | | | | | 2.4% | | |
Total continuing business
|
| | | $ | 874,746 | | | | | | 99.5% | | | | | $ | 650,560 | | | | | | 90.9% | | |
Exited business
|
| | | | 4,373 | | | | | | 0.5% | | | | | | 65,116 | | | | | | 9.1% | | |
Total gross written premiums
|
| | | $ | 879,119 | | | | | | 100.0% | | | | | $ | 715,676 | | | | | | 100.0% | | |
Line of Business
|
| |
Maximum Company Retention
|
|
Accident & Health
|
| |
$0.75 million per occurrence
|
|
Commercial Auto(1)
|
| |
$1.0 million per occurrence
|
|
Excess Casualty(1)(2)
|
| |
$2.35 million per occurrence
|
|
General Liability(1)
|
| |
$2.0 million per occurrence
|
|
Professional Lines(2)
|
| |
$2.4 million per occurrence
|
|
Property(3) | | |
$2.0 million per occurrence
|
|
Surety(2) | | |
$3.0 million per occurrence
|
|
Workers’ Compensation(2)
|
| |
$1.55 million per occurrence
|
|
Reinsurer
|
| |
Reinsurance Recoverables as of
September 30, 2022 ($ in thousands) |
| |
AM Best Rating as of
December 31, 2021 |
| |||
Everest Reinsurance Co.
|
| | | | 164,747 | | | |
A+
|
|
eCaptive PC1-IC (and PC2-IC), Inc.(1)
|
| | | | 69,768 | | | |
Unrated
|
|
Randall & Quilter (R&Q Bermuda (SAC) Ltd)(2)
|
| | | | 42,789 | | | |
Unrated
|
|
RGA Reinsurance Company
|
| | | | 29,303 | | | |
A+
|
|
Swiss Reinsurance America Corp
|
| | | | 23,074 | | | |
A+
|
|
Hannover Ruckversicherung AG
|
| | | | 13,809 | | | |
A+
|
|
Scor Reinsurance Co.
|
| | | | 12,269 | | | |
A+
|
|
Munich Reinsurance America Inc.
|
| | | | 11,847 | | | |
A+
|
|
ACE (Chubb Property and Casualty Insurance Company)
|
| | | | 11,493 | | | |
A+
|
|
Arch Reinsurance Co.
|
| | | | 10,241 | | | |
A+
|
|
Top 10 Total
|
| | | | 389,340 | | | | | |
All Others
|
| | | | 153,555 | | | | | |
Total | | | | | 542,895 | | | | | |
Net Ultimate Loss and ALAE
|
| ||||||||||||||||||||||||||||||
($ in thousands)
|
| |
Calendar Year
|
| |
Development
|
| ||||||||||||||||||||||||
Accident Year
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2019 to 2020
|
| |
2020 to 2021
|
| |||||||||||||||
Prior
|
| | | $ | 1,329,014 | | | | | $ | 1,390,905 | | | | | $ | 1,418,885 | | | | | $ | 61,891 | | | | | $ | 27,980 | | |
2019
|
| | | | 257,469 | | | | | | 245,131 | | | | | | 243,851 | | | | | | (12,338) | | | | | | (1,280) | | |
2020
|
| | | | N/A | | | | | | 291,139 | | | | | | 292,439 | | | | | | N/A | | | | | | 1,300 | | |
2021
|
| | | | N/A | | | | | | N/A | | | | | | 323,697 | | | | | | N/A | | | | | | N/A | | |
Total Reserve Development | | | | $ | 49,553 | | | | | $ | 28,000 | | | ||||||||||||||||||
Reserve Development on losses subject to LPT | | | | | 49,013 | | | | | | 28,000 | | | ||||||||||||||||||
Reserve Development on losses excluding losses subject to LPT | | | | $ | 540 | | | | | $ | — | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||||||||||||||||||||||||||
($ in thousands)
|
| |
Fair value
|
| |
% of
total |
| |
Net Yield
|
| |
Fair value
|
| |
% of
total |
| |
Net Yield
|
| ||||||||||||||||||
Cash and Short-term Investments
|
| | | $ | 135,966 | | | | | | 13.0% | | | | | | 0.5% | | | | | $ | 207,024 | | | | | | 20.9% | | | | | | 0.1% | | |
Core Fixed Income
|
| | | | 562,573 | | | | | | 53.6% | | | | | | 2.6% | | | | | | 458,351 | | | | | | 46.2% | | | | | | 2.3% | | |
Opportunistic Fixed Income
|
| | | | 202,138 | | | | | | 19.3% | | | | | | 13.8% | | | | | | 168,058 | | | | | | 17.0% | | | | | | 8.6% | | |
Equities
|
| | | | 147,935 | | | | | | 14.1% | | | | | | 1.1% | | | | | | 158,033 | | | | | | 15.9% | | | | | | 2.3% | | |
Total Investments and Cash
|
| | | $ | 1,048,612 | | | | | | 100.0% | | | | | | 4.0% | | | | | $ | 991,466 | | | | | | 100.0% | | | | | | 2.7% | | |
Name
|
| |
Age
|
| |
Position(s)
|
|
Executive Officers | | | | | | | |
Andrew Robinson | | |
57
|
| | Chief Executive Officer and Director | |
Mark Haushill | | |
60
|
| | Chief Financial Officer | |
Kirby Hill | | |
58
|
| | Executive Vice President and President of Industry Solutions, Captives and Programs | |
John Burkhart | | |
54
|
| | Executive Vice President and President of Specialty Lines | |
Sean Duffy | | |
56
|
| | Chief Claims Officer | |
Sandip Kapadia | | |
42
|
| | Chief Actuary and Executive Vice President, Underwriting Strategy and Enterprise Analytics | |
Daniel Bodnar | | |
56
|
| | Chief Information and Technology Officer | |
Thomas Schmitt | | |
63
|
| | Chief People and Administrative Officer | |
Leslie Shaunty | | |
54
|
| | General Counsel | |
Non-Employee Directors | | | | | | | |
J. Cameron MacDonald | | |
61
|
| | Chair of the Board | |
Robert Creager | | |
74
|
| | Director | |
Marcia Dall | | |
59
|
| | Director | |
James Hays | | |
65
|
| | Director | |
Robert Kittel | | |
51
|
| | Director | |
Katharine Terry | | |
45
|
| | Director | |
Name and Principal
Position |
| |
Year
|
| |
Salary
($) |
| |
Stock Awards
($)(1) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
All other
Compensation ($) |
| |
Total
($) |
| ||||||||||||||||||
Andrew Robinson
Chief Executive Officer |
| | | | 2022 | | | | | $ | 800,000 | | | | | $ | 600,000(2) | | | | | $ | —(3) | | | | | $ | 15,250(4) | | | | | $ | 1,415,250 | | |
| | | 2021 | | | | | $ | 750,000 | | | | | $ | 950,000(5) | | | | | $ | 810,000(6) | | | | | $ | 172,198(7) | | | | | $ | 2,682,198 | | | ||
Mark Haushill
Chief Financial Officer and Executive Vice President |
| | | | 2022 | | | | | $ | 450,000 | | | | | $ | 150,000(8) | | | | | $ | —(9) | | | | | $ | 15,250(4) | | | | | $ | 615,250 | | |
| | | 2021 | | | | | $ | 450,000 | | | | | $ | 150,000(10) | | | | | $ | 175,000(11) | | | | | $ | 14,500(12) | | | | | $ | 789,500 | | | ||
Kirby Hill
Executive Vice President and President of Industry Solutions, Captives and Programs |
| | | | 2022 | | | | | $ | 425,000 | | | | | $ | 143,334(13) | | | | | $ | —(14) | | | | | $ | 15,250(4) | | | | | $ | 583,584 | | |
| | | 2021 | | | | | $ | 425,000 | | | | | $ | 143,334(15) | | | | | $ | 225,000(16) | | | | | $ | 14,500(12) | | | | | $ | 807,834 | | | ||
John Burkhart
Executive Vice President and President of Specialty Lines |
| | | | 2022 | | | | | $ | 400,000 | | | | | $ | 133,334(17) | | | | | $ | —(18) | | | | | $ | 15,250(4) | | | | | $ | 548,584 | | |
| | | 2021 | | | | | $ | 383,333 | | | | | $ | 133,333(19) | | | | | $ | 210,000(20) | | | | | $ | 39,500(21) | | | | | $ | 766,166 | | |
Name and Principal Position
|
| |
Grant Date(1)(2)
|
| |
Number of
Shares or Units of Stock that have not Vested (#) |
| |
Market Value of
Shares or Units of Stock That Have Not Vested(3) |
| |
Equity Incentive
Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested |
| |
Equity Incentive
Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested |
| ||||||||||||
Andrew Robinson
Chief Executive Officer |
| |
01/01/2022
|
| | | | 22,796(4) | | | | | $ | 341,940 | | | | | | — | | | | | | — | | |
|
01/01/2022
|
| | | | — | | | | | | — | | | | | | 22,796(5) | | | | | $ | 341,940(3) | | | ||
|
03/17/2021
|
| | | | 21,124(6) | | | | | $ | 316,860 | | | | | | — | | | | | | — | | | ||
|
01/01/2021
|
| | | | 40,137(7) | | | | | $ | 602,055 | | | | | | — | | | | | | — | | | ||
|
01/01/2021
|
| | | | — | | | | | | — | | | | | | 40,137(8) | | | | | $ | 602,055(3) | | | ||
Mark Haushill
Chief Financial Officer and Executive Vice President |
| |
01/01/2022
|
| | | | 5,699(4) | | | | | $ | 85,485 | | | | | | — | | | | | | — | | |
|
01/01/2022
|
| | | | — | | | | | | — | | | | | | 5,699(5) | | | | | $ | 85,485(3) | | | ||
|
01/01/2021
|
| | | | 6,337(7) | | | | | $ | 95,055 | | | | | | — | | | | | | — | | | ||
|
01/01/2021
|
| | | | — | | | | | | — | | | | | | 6,337(8) | | | | | $ | 95,055(3) | | | ||
Kirby Hill
Executive Vice President and President of Industry Solutions, Captives and Programs |
| |
01/01/2022
|
| | | | 5,445(4) | | | | | $ | 81,675 | | | | | | — | | | | | | — | | |
|
01/01/2022
|
| | | | — | | | | | | — | | | | | | 5,445(5) | | | | | $ | 81,675(3) | | | ||
|
01/01/2021
|
| | | | 6,055(7) | | | | | $ | 90,825 | | | | | | — | | | | | | — | | | ||
|
01/01/2021
|
| | | | — | | | | | | — | | | | | | 6,055(8) | | | | | $ | 90,825(3) | | | ||
John Burkhart
Executive Vice President and President of Specialty Lines |
| |
01/01/2022
|
| | | | 5,065(4) | | | | | $ | 75,975 | | | | | | — | | | | | | — | | |
|
01/01/2022
|
| | | | — | | | | | | — | | | | | | 5,065(5) | | | | | $ | 75,975(3) | | | ||
|
01/01/2021
|
| | | | 5,633(7) | | | | | $ | 84,495 | | | | | | — | | | | | | — | | | ||
|
01/01/2021
|
| | | | — | | | | | | — | | | | | | 5,633(8) | | | | | $ | 84,495(3) | | |
Name
|
| |
Fees Earned
or Paid in Cash ($)(1) |
| |
Stock
Awards ($)(2) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| ||||||||||||
J. Cameron MacDonald
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bill Andrus(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert Creager
|
| | | $ | 98,750(4) | | | | | $ | 100,000 | | | | | $ | — | | | | | $ | 198,750 | | |
Marcia Dall(5)
|
| | | $ | 12,500(6) | | | | | $ | | | | | | — | | | | | $ | 12,500 | | | |
James Hays
|
| | | $ | 50,000 | | | | | $ | 100,000 | | | | | | — | | | | | $ | 150,000 | | |
Robert Kittel
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Donald D. Larson(7)
|
| | | $ | 12,500(6) | | | | | | — | | | | | | — | | | | | $ | 12,500 | | |
Katharine Terry(5)
|
| | | $ | 12,500(6) | | | | | $ | | | | | | — | | | | | $ | 12,500 | | | |
Stephen Way(8)
|
| | | | — | | | | | | — | | | | | $ | 3,173,179(9) | | | | | $ | 3,173,179 | | |
Purchaser(1)
|
| |
Shares of
Series A Convertible Preferred Stock |
| |
Cash purchase
price |
| ||||||
Daniel Bodnar
|
| | | | 549.000 | | | | | $ | 27,450 | | |
Robert Creager
|
| | | | 1,530.798 | | | | | $ | 76,540 | | |
Mark Haushill
|
| | | | 17,776.240 | | | | | $ | 888,812 | | |
James Hays (held companies JWayne LLC, Marquis Lafayette LLC)
|
| | | | 309,132.539 | | | | | $ | 15,456,627 | | |
Kirby Hill(2)
|
| | | | 581.935 | | | | | $ | 29,097 | | |
L. Byron Way
|
| | | | 10,738.996 | | | | | $ | 536,950 | | |
Stephen Way
|
| | | | 111,009.820 | | | | | $ | 5,550,491 | | |
Caffrey Partners, LLC
|
| | | | 197,513.685 | | | | | $ | 9,875,684 | | |
Mt. Whitney Securities, LLC
|
| | | | 197,534.599 | | | | | $ | 9,876,730 | | |
The Westaim Corporation
|
| | | | 880,071.479 | | | | | $ | 44,003,574 | | |
| | | | | | | | | | | | | | |
Shares Offered
Hereby |
| |
Shares Beneficially Owned After
this Offering |
| ||||||||||||||||||||||||||||||
Name of Beneficial Owner(1)(2)
|
| |
Shares Beneficially Owned
Prior to this Offering |
| |
Assuming No
Exercise of the Underwriters’ Option |
| |
Assuming Full
Exercise of the Underwriters’ Option |
| |
Assuming No
Exercise of the Underwriters’ Option |
| |
Assuming Full
Exercise of the Underwriters’ Option |
| |||||||||||||||||||||||||||||||||
|
Number
|
| |
Percentage
|
| |
Number
|
| |
Number
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||||||||||||||
5% and Greater Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The Westaim Corporation(3)
|
| | | | 14,677,597 | | | | | | 44.61% | | | | | | — | | | | | | — | | | | | | 14,677,597 | | | | | | 38.98% | | | | | | 14,677,597 | | | | | | 38.98% | | |
Mt. Whitney Securities, LLC(4)
|
| | | | 3,269,636 | | | | | | 9.94% | | | | | | 2,443,361 | | | | | | 3,269,636 | | | | | | 826,275 | | | | | | 2.19% | | | | | | — | | | | | | * | | |
James C. Hays(5)
|
| | | | 3,005,281 | | | | | | 9.13% | | | | | | — | | | | | | — | | | | | | 3,005,281 | | | | | | 7.98% | | | | | | 3,005,281 | | | | | | 7.98% | | |
Stephen L. Way(6)
|
| | | | 2,009,579 | | | | | | 6.11% | | | | | | — | | | | | | — | | | | | | 2,009,579 | | | | | | 5.34% | | | | | | 2,009,579 | | | | | | 5.34% | | |
Caffrey Partners, LLC(7)
|
| | | | 1,851,057 | | | | | | 5.63% | | | | | | — | | | | | | — | | | | | | 1,851,057 | | | | | | 4.92% | | | | | | 1,851,057 | | | | | | 4.92% | | |
| | | | | | | | | | | | | | |
Shares Offered
Hereby |
| |
Shares Beneficially Owned After
this Offering |
| ||||||||||||||||||||||||||||||
Name of Beneficial Owner(1)(2)
|
| |
Shares Beneficially Owned
Prior to this Offering |
| |
Assuming No
Exercise of the Underwriters’ Option |
| |
Assuming Full
Exercise of the Underwriters’ Option |
| |
Assuming No
Exercise of the Underwriters’ Option |
| |
Assuming Full
Exercise of the Underwriters’ Option |
| |||||||||||||||||||||||||||||||||
|
Number
|
| |
Percentage
|
| |
Number
|
| |
Number
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||||||||||||||
Named Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Andrew Robinson(8)
|
| | | | 149,544 | | | | | | * | | | | | | — | | | | | | — | | | | | | 149,544 | | | | | | * | | | | | | 149,544 | | | | | | * | | |
Mark Haushill(9)
|
| | | | 292,254 | | | | | | * | | | | | | — | | | | | | — | | | | | | 292,254 | | | | | | * | | | | | | 292,254 | | | | | | * | | |
Kirby Hill(10)
|
| | | | 15,077 | | | | | | * | | | | | | — | | | | | | — | | | | | | 15,077 | | | | | | * | | | | | | 15,077 | | | | | | * | | |
John Burkhart(11)
|
| | | | 5,065 | | | | | | * | | | | | | — | | | | | | — | | | | | | 5,065 | | | | | | * | | | | | | 5,065 | | | | | | * | | |
J. Cameron MacDonald
|
| | | | — | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Robert Creager(12)
|
| | | | 46,266 | | | | | | * | | | | | | — | | | | | | — | | | | | | 46,266 | | | | | | * | | | | | | 46,266 | | | | | | * | | |
Marcia Dall(13)
|
| | | | — | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
James C. Hays(5)
|
| | | | 3,005,281 | | | | | | 9.13% | | | | | | — | | | | | | — | | | | | | 3,005,281 | | | | | | 7.98% | | | | | | 3,005,281 | | | | | | 7.98% | | |
Robert Kittel
|
| | | | — | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
Katharine Terry(13)
|
| | | | — | | | | | | * | | | | | | — | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | |
All executive officers and directors as a group
(15 persons)(14) |
| | | | 3,559,317 | | | | | | 10.8% | | | | | | — | | | | | | — | | | | | | 3,559,317 | | | | | | 9.45% | | | | | | 3,559,317 | | | | | | 9.45% | | |
Other Selling Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
XL Bermuda Ltd(15)
|
| | | | 1,632,168 | | | | | | 4.96% | | | | | | 1,222,203 | | | | | | 1,632,168 | | | | | | 409,965 | | | | | | 1.09% | | | | | | — | | | | | | * | | |
Crane Private Equity, LTD(16)
|
| | | | 277,624 | | | | | | * | | | | | | 116,061 | | | | | | 138,812 | | | | | | 161,563 | | | | | | * | | | | | | 138,812 | | | | | | * | | |
TIG Insurance Company(17)
|
| | | | 178,580 | | | | | | * | | | | | | 138,175 | | | | | | 178,580 | | | | | | 40,405 | | | | | | * | | | | | | — | | | | | | * | | |
Barry J. Cook
|
| | | | 166,691 | | | | | | * | | | | | | 129,309 | | | | | | 166,691 | | | | | | 37,382 | | | | | | * | | | | | | — | | | | | | * | | |
Other Selling Stockholders(18)
|
| | | | 322,140 | | | | | | * | | | | | | 153,274 | | | | | | 159,353 | | | | | | 150,355 | | | | | | * | | | | | | 144,276 | | | | | | * | | |
|
Underwriters
|
| |
Number of
Shares |
| |||
Barclays Capital Inc.
|
| | | | 3,133,334 | | |
Keefe, Bruyette & Woods, Inc.
|
| | | | 3,133,334 | | |
Piper Sandler & Co.
|
| | | | 716,191 | | |
JMP Securities LLC
|
| | | | 716,191 | | |
Truist Securities, Inc.
|
| | | | 716,191 | | |
Raymond James & Associates, Inc.
|
| | | | 447,618 | | |
Academy Securities, Inc.
|
| | | | 44,762 | | |
Siebert Williams Shank & Co., LLC
|
| | | | 44,762 | | |
Total
|
| | | | 8,952,383 | | |
Paid by Us
|
| |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | 1.05 | | | | | $ | 1.05 | | |
Total
|
| | | $ | 4,987,500.00 | | | | | $ | 4,987,500.00 | | |
Paid by the Selling Stockholders
|
| |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | 1.05 | | | | | $ | 1.05 | | |
Total
|
| | | $ | 4,412,502.15 | | | | | $ | 5,822,502.00 | | |
| | |
Page
|
| |||
| | | | F-3 | | | |
Consolidated Financial Statements: | | | | | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-56 | | | |
| | | | F-57 | | | |
| | | | F-60 | | | |
| | | | F-61 | | | |
| | | | F-62 | | | |
Consolidated Financial Statements: | | | |||||
| | | | F-63 | | | |
| | | | F-64 | | | |
| | | | F-65 | | | |
| | | | F-67 | | | |
| | | | F-68 | | |
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Investments: | | | | | | | | | | | | | |
Fixed maturity securities, available for sale, at fair value (amortized cost of $452,478 and $299,454, respectively)
|
| | | $ | 458,351 | | | | | $ | 315,001 | | |
Fixed maturity securities, held to maturity, at amortized cost
|
| | | | 47,117 | | | | | | 28,393 | | |
Equity securities, at fair value (cost of $98,986 and $74,112, respectively)
|
| | | | 117,971 | | | | | | 77,866 | | |
Mortgage loans
|
| | | | 29,531 | | | | | | 5,228 | | |
Other long-term investments
|
| | | | 132,111 | | | | | | 102,832 | | |
Short-term investments, at fair value
|
| | | | 164,278 | | | | | | 235,957 | | |
Total investments
|
| | | | 949,359 | | | | | | 765,277 | | |
Cash and cash equivalents
|
| | | | 42,107 | | | | | | 63,455 | | |
Restricted cash
|
| | | | 65,167 | | | | | | 50,168 | | |
Premiums receivable, net of allowance
|
| | | | 112,158 | | | | | | 114,302 | | |
Reinsurance recoverables
|
| | | | 536,327 | | | | | | 538,889 | | |
Ceded unearned premium
|
| | | | 137,973 | | | | | | 146,624 | | |
Deferred policy acquisition costs
|
| | | | 59,456 | | | | | | 53,519 | | |
Deferred income taxes
|
| | | | 33,663 | | | | | | 41,518 | | |
Goodwill and intangible assets, net
|
| | | | 91,336 | | | | | | 84,014 | | |
Other assets
|
| | | | 90,666 | | | | | | 90,867 | | |
Total assets
|
| | | $ | 2,118,212 | | | | | $ | 1,948,633 | | |
Liabilities, Temporary Equity and Stockholders’ Equity | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Losses and loss adjustment expenses (“LAE”)
|
| | | $ | 979,549 | | | | | $ | 856,780 | | |
Unearned premiums
|
| | | | 363,288 | | | | | | 342,619 | | |
Deferred ceding commission
|
| | | | 30,500 | | | | | | 35,757 | | |
Reinsurance and premium payables
|
| | | | 119,919 | | | | | | 124,125 | | |
Funds held for others
|
| | | | 29,587 | | | | | | 27,158 | | |
Accounts payable and accrued liabilities
|
| | | | 40,760 | | | | | | 40,221 | | |
Notes payable
|
| | | | 50,000 | | | | | | 50,000 | | |
Subordinated debt, net of debt issuance costs
|
| | | | 78,529 | | | | | | 78,448 | | |
Total liabilities
|
| | | | 1,692,132 | | | | | | 1,555,108 | | |
Temporary Equity: | | | | | | | | | | | | | |
Series A preferred stock, $0.01 par value, 2,000,000 shares authorized, 1,976,310 issued and outstanding as of December 31, 2020
|
| | | | — | | | | | | 90,303 | | |
Total temporary equity
|
| | | | — | | | | | | 90,303 | | |
Stockholders’ Equity: | | | | | | | | | | | | | |
Series A preferred stock, $0.01 par value, 2,000,000 shares authorized, 1,970,124 shares issued and outstanding as of December 31, 2021
|
| | | | 20 | | | | | | — | | |
Common stock, $0.01 par value, 168,000,000 shares authorized and 16,763,069 shares issued as of December 31, 2021 and 2020, respectively
|
| | | | 168 | | | | | | 168 | | |
Treasury stock, at par value, 229,449 and 351,607 shares, as of December 31, 2021 and 2020, respectively
|
| | | | (2) | | | | | | (4) | | |
Additional paid-in capital
|
| | | | 575,159 | | | | | | 476,482 | | |
Stock notes receivable
|
| | | | (9,092) | | | | | | (2,510) | | |
Accumulated other comprehensive income
|
| | | | 4,640 | | | | | | 12,216 | | |
Accumulated deficit
|
| | | | (144,813) | | | | | | (183,130) | | |
Total stockholders’ equity
|
| | | | 426,080 | | | | | | 303,222 | | |
Total liabilities, temporary equity and stockholders’ equity
|
| | | $ | 2,118,212 | | | | | $ | 1,948,633 | | |
| | |
2021
|
| |
2020
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Net earned premium
|
| | | $ | 499,823 | | | | | $ | 431,911 | | |
Commission and fee income
|
| | | | 3,973 | | | | | | 5,664 | | |
Net investment income
|
| | | | 24,646 | | | | | | 14,130 | | |
Net unrealized gains (losses) on equity securities
|
| | | | 15,251 | | | | | | (928) | | |
Realized investment gains
|
| | | | 1,856 | | | | | | 1,067 | | |
Net realized gain on sale of business
|
| | | | 5,077 | | | | | | — | | |
Other operating (loss) income
|
| | | | (445) | | | | | | 128 | | |
Total revenues
|
| | | | 550,181 | | | | | | 451,972 | | |
Expenses: | | | | | | | | | | | | | |
Losses and loss adjustment expenses
|
| | | | 354,411 | | | | | | 362,182 | | |
Underwriting, acquisition and insurance expenses
|
| | | | 138,498 | | | | | | 119,818 | | |
Impairment charges
|
| | | | 2,821 | | | | | | 57,582 | | |
Interest expense
|
| | | | 4,622 | | | | | | 5,532 | | |
Amortization expense
|
| | | | 1,520 | | | | | | 1,390 | | |
Total expenses
|
| | | | 501,872 | | | | | | 546,504 | | |
Income (loss) before income tax expense
|
| | | | 48,309 | | | | | | (94,532) | | |
Income tax expense (benefit)
|
| | | | 9,992 | | | | | | (19,890) | | |
Net income (loss)
|
| | | | 38,317 | | | | | | (74,642) | | |
Other comprehensive (loss) income: | | | | | | | | | | | | | |
Unrealized gains and losses on investments:
|
| | | | | | | | | | | | |
Net change in unrealized (losses) and gains on investments, net of tax
|
| | | | (8,173) | | | | | | 6,693 | | |
Reclassification adjustment for gains and losses on securities no longer held, net of tax
|
| | | | 597 | | | | | | 508 | | |
Total other comprehensive (loss) income
|
| | | | (7,576) | | | | | | 7,201 | | |
Comprehensive income (loss)
|
| | | $ | 30,741 | | | | | $ | (67,441) | | |
Net income (loss) attributable to common shareholders
|
| | | $ | 19,810 | | | | | $ | (74,642) | | |
Per share data: | | | | | | | | | | | | | |
Basic earnings (loss) per share
|
| | | $ | 1.21 | | | | | $ | (4.60) | | |
Diluted earnings (loss) per share
|
| | | $ | 1.18 | | | | | $ | (4.60) | | |
Weighted-average common shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 16,308,712 | | | | | | 16,213,953 | | |
Diluted
|
| | | | 32,468,048 | | | | | | 16,213,953 | | |
| | |
Preferred
Stock |
| |
Common
Stock |
| |
Treasury
Stock |
| |
Additional
Paid-In Capital |
| |
Stock
Notes Receivable |
| |
Accumulated
Other Comprehensive Income |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||||||||
Balance at January 1, 2020
|
| | | $ | — | | | | | $ | 167 | | | | | $ | (2) | | | | | $ | 478,661 | | | | | $ | (3,547) | | | | | $ | 5,015 | | | | | $ | (108,488) | | | | | $ | 371,806 | | |
Employee equity
transactions |
| | | | — | | | | | | 1 | | | | | | — | | | | | | (932) | | | | | | 128 | | | | | | — | | | | | | — | | | | | | (803) | | |
Treasury stock transactions
|
| | | | — | | | | | | — | | | | | | (2) | | | | | | (1,247) | | | | | | 909 | | | | | | — | | | | | | — | | | | | | (340) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (74,642) | | | | | | (74,642) | | |
Other comprehensive income,
net of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,201 | | | | | | — | | | | | | 7,201 | | |
Balance at December 31, 2020
|
| | | $ | — | | | | | $ | 168 | | | | | $ | (4) | | | | | $ | 476,482 | | | | | $ | (2,510) | | | | | $ | 12,216 | | | | | $ | (183,130) | | | | | $ | 303,222 | | |
Employee equity
transactions |
| | | | — | | | | | | — | | | | | | 2 | | | | | | 427 | | | | | | 880 | | | | | | — | | | | | | — | | | | | | 1,309 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38,317 | | | | | | 38,317 | | |
Other comprehensive loss, net
of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,576) | | | | | | — | | | | | | (7,576) | | |
Reclassification of temporary
equity to stockholders’ equity |
| | | | 20 | | | | | | — | | | | | | — | | | | | | 98,250 | | | | | | (7,462) | | | | | | — | | | | | | — | | | | | | 90,808 | | |
Balance at December 31, 2021
|
| | | $ | 20 | | | | | $ | 168 | | | | | $ | (2) | | | | | $ | 575,159 | | | | | $ | (9,092) | | | | | $ | 4,640 | | | | | $ | (144,813) | | | | | $ | 426,080 | | |
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 38,317 | | | | | $ | (74,642) | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Net realized (gains)
|
| | | | (1,856) | | | | | | (1,067) | | |
Depreciation and amortization expense
|
| | | | 5,603 | | | | | | 5,985 | | |
Stock-based compensation expense
|
| | | | 522 | | | | | | (25) | | |
Provision for bad debts
|
| | | | 79 | | | | | | 812 | | |
Unrealized (gains) losses on equity securities
|
| | | | (15,251) | | | | | | 928 | | |
Earnings on illiquid investments
|
| | | | (11,413) | | | | | | (4,991) | | |
Deferred income tax, net
|
| | | | 9,984 | | | | | | (19,551) | | |
Impairment charges
|
| | | | 2,821 | | | | | | 57,582 | | |
Net realized (gain) on sale of business
|
| | | | (5,077) | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Premiums receivable, net
|
| | | | 1,876 | | | | | | (2,316) | | |
Reinsurance recoverables
|
| | | | 1,062 | | | | | | (114,959) | | |
Ceded unearned premium
|
| | | | 8,548 | | | | | | 28,430 | | |
Deferred policy acquisition costs
|
| | | | (5,975) | | | | | | 2,354 | | |
Federal income taxes receivable
|
| | | | — | | | | | | 662 | | |
Losses and loss adjustment expenses
|
| | | | 124,270 | | | | | | 172,887 | | |
Unearned premiums
|
| | | | 20,772 | | | | | | 1,182 | | |
Deferred ceding commission
|
| | | | (5,219) | | | | | | (6,250) | | |
Reinsurance and premium (receivables) payables
|
| | | | (4,201) | | | | | | 6,566 | | |
Funds held for others
|
| | | | 2,649 | | | | | | 496 | | |
Accounts payable and accrued liabilities
|
| | | | 1,148 | | | | | | 9,240 | | |
Other, net
|
| | | | 6,626 | | | | | | (18,614) | | |
Net cash provided by operating activities
|
| | | | 175,285 | | | | | | 44,709 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of fixed maturity securities, available for sale
|
| | | | (255,155) | | | | | | (146,639) | | |
Purchase of illiquid investments
|
| | | | (48,060) | | | | | | (36,091) | | |
Purchase of equity securities
|
| | | | (60,328) | | | | | | (36,880) | | |
Purchase of business
|
| | | | (10,554) | | | | | | — | | |
Investment in direct and indirect loans
|
| | | | (16,079) | | | | | | 17,920 | | |
Purchase of property and equipment
|
| | | | (2,154) | | | | | | (2,072) | | |
Sale of investment in subsidiary
|
| | | | 8,188 | | | | | | — | | |
Sales and maturities of investment securities
|
| | | | 135,289 | | | | | | 136,065 | | |
Distributions from equity method investments
|
| | | | 2,387 | | | | | | 1,000 | | |
Change in short-term investments
|
| | | | 70,207 | | | | | | 24,206 | | |
Receivable for securities sold
|
| | | | (725) | | | | | | — | | |
Cash used in deposit accounting
|
| | | | (6,074) | | | | | | (32,940) | | |
Other, net
|
| | | | 44 | | | | | | 497 | | |
Net cash used in investing activities
|
| | | | (183,014) | | | | | | (74,934) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Employee share purchases
|
| | | | 1,380 | | | | | | 255 | | |
Issuance of preferred shares
|
| | | | — | | | | | | 90,413 | | |
Repayments of notes payable
|
| | | | — | | | | | | (33,827) | | |
Repurchase of common stock
|
| | | | — | | | | | | (540) | | |
Net cash provided by financing activities
|
| | | | 1,380 | | | | | | 56,301 | | |
Net (decrease) increase in cash and cash equivalents and restricted cash
|
| | | | (6,349) | | | | | | 26,076 | | |
Cash and cash equivalents and restricted cash at beginning of year
|
| | | | 113,623 | | | | | | 87,547 | | |
Cash and cash equivalents and restricted cash at end of year
|
| | | $ | 107,274 | | | | | $ | 113,623 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 4,669 | | | | | $ | 5,530 | | |
| | |
A.M. Best
Rating |
| |
2021
|
| |
2020
|
| ||||||
Everest Reinsurance Co.
|
| |
A+
|
| | | | 28.9% | | | | | | 28.9% | | |
Randall & Quilter (R&Q Bermuda (SAC) Ltd)
|
| |
Not rated
|
| | | | 12.0% | | | | | | 16.0% | | |
| | |
Accident
and Health |
| |
Surety
|
| |
Energy
|
| |
Exterminator
Pro |
| |
Other
|
| |
Total
|
| ||||||||||||||||||
Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross balance at December 31, 2020
|
| | | $ | 91,577 | | | | | $ | — | | | | | $ | 10,052 | | | | | $ | 11,810 | | | | | $ | 4,681 | | | | | | 118,120 | | |
Accumulated impairment at December 31, 2020
|
| | | | (44,821) | | | | | | — | | | | | | — | | | | | | (9,248) | | | | | | — | | | | | | (54,069) | | |
Additions
|
| | | | — | | | | | | 6,956 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,956 | | |
Disposals
|
| | | | — | | | | | | (175) | | | | | | — | | | | | | (1,680) | | | | | | (650) | | | | | | (2,505) | | |
Impairment
|
| | | | — | | | | | | — | | | | | | — | | | | | | (882) | | | | | | (1,886) | | | | | | (2,768) | | |
Net balance at December 31, 2021
|
| | | $ | 46,756 | | | | | $ | 6,781 | | | | | $ | 10,052 | | | | | $ | — | | | | | $ | 2,145 | | | | | $ | 65,734 | | |
| | |
Accident
and Health |
| |
Hospitality
|
| |
Energy
|
| |
Exterminator
Pro |
| |
Other
|
| |
Total
|
| ||||||||||||||||||
Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross balance at December 31, 2019
|
| | | $ | 91,577 | | | | | $ | 10,361 | | | | | $ | 10,052 | | | | | $ | 11,810 | | | | | $ | 4,681 | | | | | | 128,481 | | |
Accumulated impairment at December 31, 2019
|
| | | | (6,846) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,846) | | |
Disposals
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Impairment
|
| | | | (37,975) | | | | | | (10,361) | | | | | | — | | | | | | (9,248) | | | | | | — | | | | | | (57,584) | | |
Net balance at December 31, 2020
|
| | | $ | 46,756 | | | | | $ | — | | | | | $ | 10,052 | | | | | $ | 2,562 | | | | | $ | 4,681 | | | | | $ | 64,051 | | |
| | |
Agent
Relationships |
| |
Non-competes
|
| |
Trade-marks
|
| |
Licenses
|
| |
Total
|
| |||||||||||||||
Other Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross balance at December 31,
2020 |
| | | $ | 16,355 | | | | | $ | 1,117 | | | | | $ | 1,122 | | | | | $ | 15,019 | | | | | $ | 33,613 | | |
Accumulated amortization at December 31, 2020
|
| | | | (13,203) | | | | | | (447) | | | | | | — | | | | | | — | | | | | | (13,650) | | |
Additions
|
| | | | 8,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,300 | | |
Disposals
|
| | | | (45) | | | | | | — | | | | | | (123) | | | | | | (1,000) | | | | | | (1,168) | | |
Impairment
|
| | | | (52) | | | | | | — | | | | | | — | | | | | | — | | | | | | (52) | | |
Amortization
|
| | | | (1,218) | | | | | | (223) | | | | | | — | | | | | | — | | | | | | (1,441) | | |
Net balance at December 31,
2021 |
| | | $ | 10,137 | | | | | $ | 447 | | | | | $ | 999 | | | | | $ | 14,019 | | | | | $ | 25,602 | | |
| | |
Agent
Relation-ships |
| |
Policy
Renewals |
| |
Non-competes
|
| |
Trade-marks
|
| |
Licenses
|
| |
Total
|
| ||||||||||||||||||
Other Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross balance at December 31, 2019
|
| | | $ | 13,164 | | | | | $ | 3,826 | | | | | $ | 3,755 | | | | | $ | 1,122 | | | | | $ | 15,019 | | | | | $ | 36,886 | | |
Accumulated amortization
at December 31, 2019 |
| | | | (9,295) | | | | | | (3,702) | | | | | | (2,617) | | | | | | — | | | | | | — | | | | | | (15,614) | | |
Amortization
|
| | | | (717) | | | | | | (124) | | | | | | (468) | | | | | | — | | | | | | — | | | | | | (1,309) | | |
Net balance at December 31, 2020
|
| | | $ | 3,152 | | | | | $ | — | | | | | $ | 670 | | | | | $ | 1,122 | | | | | $ | 15,019 | | | | | $ | 19,963 | | |
Year Ending December 31,
|
| |
Amount
|
| |||
2022
|
| | | $ | 1,466 | | |
2023
|
| | | | 1,466 | | |
2024
|
| | | | 1,074 | | |
2025
|
| | | | 998 | | |
2026
|
| | | | 553 | | |
| | |
Gross
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 48,816 | | | | | $ | 716 | | | | | $ | (269) | | | | | $ | 49,263 | | |
Corporate securities and miscellaneous
|
| | | | 151,053 | | | | | | 3,698 | | | | | | (588) | | | | | | 154,163 | | |
Municipal securities
|
| | | | 53,179 | | | | | | 3,799 | | | | | | (36) | | | | | | 56,942 | | |
Residential mortgage-backed securities
|
| | | | 103,758 | | | | | | 1,232 | | | | | | (1,255) | | | | | | 103,735 | | |
Commercial mortgage-backed securities
|
| | | | 14,634 | | | | | | 38 | | | | | | (188) | | | | | | 14,484 | | |
Asset-backed securities
|
| | | | 81,038 | | | | | | 226 | | | | | | (1,500) | | | | | | 79,764 | | |
Total fixed maturity securities, available for sale
|
| | | $ | 452,478 | | | | | $ | 9,709 | | | | | $ | (3,836) | | | | | $ | 458,351 | | |
Fixed maturity securities, held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Asset-backed securities
|
| | | $ | 47,117 | | | | | $ | — | | | | | $ | — | | | | | $ | 47,117 | | |
Total fixed maturity securities, held to maturity
|
| | | $ | 47,117 | | | | | $ | — | | | | | $ | — | | | | | $ | 47,117 | | |
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stocks
|
| | | $ | 47,379 | | | | | $ | 13,887 | | | | | $ | (2,841) | | | | | $ | 58,425 | | |
Preferred stocks
|
| | | | 17,821 | | | | | | 349 | | | | | | (4) | | | | | | 18,166 | | |
Mutual funds
|
| | | | 33,786 | | | | | | 7,611 | | | | | | (17) | | | | | | 41,380 | | |
Total equity securities
|
| | | $ | 98,986 | | | | | $ | 21,847 | | | | | $ | (2,862) | | | | | $ | 117,971 | | |
| | |
Gross
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 53,304 | | | | | $ | 1,515 | | | | | $ | (2) | | | | | $ | 54,817 | | |
Corporate securities and miscellaneous
|
| | | | 63,573 | | | | | | 5,859 | | | | | | (8) | | | | | | 69,424 | | |
Municipal securities
|
| | | | 53,200 | | | | | | 5,153 | | | | | | — | | | | | | 58,353 | | |
Residential mortgage-backed securities
|
| | | | 78,678 | | | | | | 2,849 | | | | | | (3) | | | | | | 81,524 | | |
Commercial mortgage-backed securities
|
| | | | 2,872 | | | | | | 56 | | | | | | (27) | | | | | | 2,901 | | |
Asset-backed securities
|
| | | | 47,827 | | | | | | 544 | | | | | | (389) | | | | | | 47,982 | | |
Total fixed maturity securities, available for sale
|
| | | $ | 299,454 | | | | | $ | 15,976 | | | | | $ | (429) | | | | | $ | 315,001 | | |
Fixed maturity securities, held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Asset-backed securities
|
| | | $ | 28,393 | | | | | $ | — | | | | | $ | — | | | | | $ | 28,393 | | |
Total fixed maturity securities, held to maturity
|
| | | $ | 28,393 | | | | | $ | — | | | | | $ | — | | | | | $ | 28,393 | | |
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stocks
|
| | | $ | 44,742 | | | | | $ | 6,738 | | | | | $ | (4,250) | | | | | $ | 47,230 | | |
Mutual funds
|
| | | | 29,370 | | | | | | 1,268 | | | | | | (2) | | | | | | 30,636 | | |
Total equity securities
|
| | | $ | 74,112 | | | | | $ | 8,006 | | | | | $ | (4,252) | | | | | $ | 77,866 | | |
| | |
Amortized
Cost |
| |
Fair Value
|
| ||||||
December 31, 2021 | | | | | | | | | | | | | |
Due in less than one year
|
| | | $ | 10,614 | | | | | $ | 10,724 | | |
Due after one year through five years
|
| | | | 138,804 | | | | | | 141,714 | | |
Due after five years through ten years
|
| | | | 81,933 | | | | | | 83,864 | | |
Due after ten years
|
| | | | 21,697 | | | | | | 24,066 | | |
Mortgage-backed securities
|
| | | | 118,392 | | | | | | 118,219 | | |
Asset-backed securities
|
| | | | 81,038 | | | | | | 79,764 | | |
Total
|
| | | $ | 452,478 | | | | | $ | 458,351 | | |
| | |
Amortized
Cost |
| |
Fair Value
|
| ||||||
December 31, 2021 | | | | | | | | | | | | | |
Asset-backed securities
|
| | | $ | 47,117 | | | | | $ | 47,117 | | |
Total
|
| | | $ | 47,117 | | | | | $ | 47,117 | | |
| | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
|
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 19,819 | | | | | $ | (267) | | | | | $ | 108 | | | | | $ | (2) | | | | | $ | 19,927 | | | | | $ | (269) | | |
Corporate securities and miscellaneous
|
| | | | 47,308 | | | | | | (588) | | | | | | — | | | | | | — | | | | | | 47,308 | | | | | | (588) | | |
Municipal securities
|
| | | | 4,549 | | | | | | (36) | | | | | | — | | | | | | — | | | | | | 4,549 | | | | | | (36) | | |
Residential mortgage-backed securities
|
| | | | 72,672 | | | | | | (1,252) | | | | | | 145 | | | | | | (3) | | | | | | 72,817 | | | | | | (1,255) | | |
Commercial mortgage-backed securities
|
| | | | 12,653 | | | | | | (175) | | | | | | 241 | | | | | | (12) | | | | | | 12,894 | | | | | | (187) | | |
Asset-backed securities
|
| | | | 34,266 | | | | | | (1,463) | | | | | | 1,256 | | | | | | (38) | | | | | | 35,522 | | | | | | (1,501) | | |
Total fixed maturity securities, available for sale
|
| | | | 191,267 | | | | | | (3,781) | | | | | | 1,750 | | | | | | (55) | | | | | | 193,017 | | | | | | (3,836) | | |
Common stocks
|
| | | | 2,493 | | | | | | (1,066) | | | | | | 7,885 | | | | | | (1,775) | | | | | | 10,378 | | | | | | (2,841) | | |
Preferred stocks
|
| | | | 1,353 | | | | | | (4) | | | | | | — | | | | | | — | | | | | | 1,353 | | | | | | (4) | | |
Mutual funds
|
| | | | 5,441 | | | | | | (17) | | | | | | — | | | | | | — | | | | | | 5,441 | | | | | | (17) | | |
Equity securities
|
| | | | 9,287 | | | | | | (1,087) | | | | | | 7,885 | | | | | | (1,775) | | | | | | 17,172 | | | | | | (2,862) | | |
Total
|
| | | $ | 200,554 | | | | | $ | (4,868) | | | | | $ | 9,635 | | | | | $ | (1,830) | | | | | $ | 210,189 | | | | | $ | (6,698) | | |
| | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 108 | | | | | $ | (2) | | | | | $ | — | | | | | $ | — | | | | | $ | 108 | | | | | $ | (2) | | |
Corporate securities and miscellaneous
|
| | | | 976 | | | | | | (8) | | | | | | — | | | | | | — | | | | | | 976 | | | | | | (8) | | |
Residential mortgage-backed securities
|
| | | | 5,502 | | | | | | (3) | | | | | | — | | | | | | — | | | | | | 5,502 | | | | | | (3) | | |
Commercial mortgage-backed securities
|
| | | | 327 | | | | | | (27) | | | | | | — | | | | | | — | | | | | | 327 | | | | | | (27) | | |
Asset-backed securities
|
| | | | 3,247 | | | | | | (389) | | | | | | — | | | | | | — | | | | | | 3,247 | | | | | | (389) | | |
Total fixed maturity securities, available for
sale |
| | | | 10,160 | | | | | | (429) | | | | | | — | | | | | | — | | | | | | 10,160 | | | | | | (429) | | |
Common stocks
|
| | | | 7,102 | | | | | | (2,034) | | | | | | 7,940 | | | | | | (2,216) | | | | | | 15,042 | | | | | | (4,250) | | |
Mutual funds
|
| | | | 150 | | | | | | (2) | | | | | | — | | | | | | — | | | | | | 150 | | | | | | (2) | | |
Equity securities
|
| | | | 7,252 | | | | | | (2,036) | | | | | | 7,940 | | | | | | (2,216) | | | | | | 15,192 | | | | | | (4,252) | | |
Total
|
| | | $ | 17,412 | | | | | $ | (2,465) | | | | | $ | 7,940 | | | | | $ | (2,216) | | | | | $ | 25,352 | | | | | $ | (4,681) | | |
| | |
2021
|
| |
2020
|
| ||||||
Gross realized gains | | | | | | | | | | | | | |
Fixed maturity securities, available for sale
|
| | | $ | 474 | | | | | $ | 982 | | |
Equity securities
|
| | | | 2,763 | | | | | | 6,817 | | |
Other
|
| | | | 13 | | | | | | 258 | | |
Total
|
| | | | 3,250 | | | | | | 8,057 | | |
Gross realized losses | | | | | | | | | | | | | |
Fixed maturity securities, available for sale
|
| | | | (1,160) | | | | | | (885) | | |
Equity securities
|
| | | | (230) | | | | | | (5,678) | | |
Other invested assets
|
| | | | — | | | | | | (283) | | |
Other
|
| | | | (4) | | | | | | (144) | | |
Total
|
| | | | (1,394) | | | | | | (6,990) | | |
Net realized gains
|
| | | $ | 1,856 | | | | | $ | 1,067 | | |
| | |
2021
|
| |
2020
|
| ||||||
Income: | | | | | | | | | | | | | |
Fixed maturity securities, available for sale
|
| | | $ | 9,931 | | | | | $ | 7,479 | | |
Fixed maturity securities, held to maturity
|
| | | | 4,840 | | | | | | 792 | | |
Equity securities
|
| | | | 2,572 | | | | | | 1,638 | | |
Equity method investments
|
| | | | 9,280 | | | | | | 4,084 | | |
Mortgage loans
|
| | | | 1,188 | | | | | | 327 | | |
Indirect loans
|
| | | | 1,852 | | | | | | 1,756 | | |
Short term investments and cash
|
| | | | 141 | | | | | | 1,278 | | |
Other
|
| | | | 241 | | | | | | 494 | | |
Total investment income
|
| | | | 30,045 | | | | | | 17,848 | | |
Investment expenses
|
| | | | (5,399) | | | | | | (3,718) | | |
Net investment income
|
| | | $ | 24,646 | | | | | $ | 14,130 | | |
| | |
2021
|
| |
2020
|
| ||||||
Fixed maturity securities
|
| | | $ | (9,674) | | | | | $ | 9,015 | | |
Deferred income taxes
|
| | | | 2,098 | | | | | | (1,814) | | |
Total
|
| | | $ | (7,576) | | | | | $ | 7,201 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||
| | |
Carrying
Value |
| |
Fair
Value |
| |
Carrying
Value |
| |
Fair
Value |
| ||||||||||||
| | ||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available for sale
|
| | | $ | 458,351 | | | | | $ | 458,351 | | | | | $ | 315,001 | | | | | $ | 315,001 | | |
Fixed maturity securities, held to maturity
|
| | | | 47,117 | | | | | | 47,117 | | | | | | 28,393 | | | | | | 28,393 | | |
Equity securities
|
| | | | 117,971 | | | | | | 117,971 | | | | | | 77,866 | | | | | | 77,866 | | |
Mortgage loans
|
| | | | 29,531 | | | | | | 29,264 | | | | | | 5,228 | | | | | | 5,142 | | |
Short-term investments
|
| | | | 164,278 | | | | | | 164,278 | | | | | | 235,957 | | | | | | 235,957 | | |
Cash and cash equivalents
|
| | | | 42,107 | | | | | | 42,107 | | | | | | 63,455 | | | | | | 63,455 | | |
Restricted cash
|
| | | | 65,167 | | | | | | 65,167 | | | | | | 50,168 | | | | | | 50,168 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Notes payable
|
| | | $ | 50,000 | | | | | $ | 50,000 | | | | | $ | 50,000 | | | | | $ | 50,000 | | |
Subordinated debt
|
| | | | 78,529 | | | | | | 83,235 | | | | | | 78,448 | | | | | | 83,235 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 49,263 | | | | | $ | — | | | | | $ | — | | | | | $ | 49,263 | | |
Corporate securities and miscellaneous
|
| | | | — | | | | | | 154,163 | | | | | | — | | | | | | 154,163 | | |
Municipal securities
|
| | | | — | | | | | | 56,942 | | | | | | — | | | | | | 56,942 | | |
Residential mortgage-backed securities
|
| | | | — | | | | | | 103,735 | | | | | | — | | | | | | 103,735 | | |
Commercial mortgage-backed securities
|
| | | | — | | | | | | 14,484 | | | | | | — | | | | | | 14,484 | | |
Asset-backed securities
|
| | | | — | | | | | | 79,764 | | | | | | — | | | | | | 79,764 | | |
Total fixed maturity securities, available for sale
|
| | | | 49,263 | | | | | | 409,088 | | | | | | — | | | | | | 458,351 | | |
Common stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer discretionary
|
| | | | 2,102 | | | | | | — | | | | | | — | | | | | | 2,102 | | |
Consumer staples
|
| | | | 13,643 | | | | | | — | | | | | | — | | | | | | 13,643 | | |
Energy
|
| | | | 2,781 | | | | | | — | | | | | | — | | | | | | 2,781 | | |
Finance
|
| | | | 24,657 | | | | | | — | | | | | | — | | | | | | 24,657 | | |
Industrial
|
| | | | 8,806 | | | | | | — | | | | | | — | | | | | | 8,806 | | |
Information technology
|
| | | | 2,408 | | | | | | — | | | | | | — | | | | | | 2,408 | | |
Materials
|
| | | | 3,160 | | | | | | — | | | | | | — | | | | | | 3,160 | | |
Other
|
| | | | 868 | | | | | | — | | | | | | — | | | | | | 868 | | |
Total common stocks
|
| | | | 58,425 | | | | | | — | | | | | | — | | | | | | 58,425 | | |
Preferred stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance
|
| | | | — | | | | | | 17,018 | | | | | | — | | | | | | 17,018 | | |
Other
|
| | | | — | | | | | | 1,148 | | | | | | — | | | | | | 1,148 | | |
Total preferred stocks
|
| | | | — | | | | | | 18,166 | | | | | | — | | | | | | 18,166 | | |
Mutual funds: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed income
|
| | | | 5,374 | | | | | | — | | | | | | — | | | | | | 5,374 | | |
Equity
|
| | | | 35,471 | | | | | | — | | | | | | — | | | | | | 35,471 | | |
Commodity
|
| | | | 535 | | | | | | — | | | | | | — | | | | | | 535 | | |
Total mutual funds
|
| | | | 41,380 | | | | | | — | | | | | | — | | | | | | 41,380 | | |
Total equity securities
|
| | | | 99,805 | | | | | | 18,166 | | | | | | — | | | | | | 117,971 | | |
Short-term investments
|
| | | | 164,278 | | | | | | — | | | | | | — | | | | | | 164,278 | | |
Total assets measured at fair value
|
| | | $ | 313,346 | | | | | $ | 427,254 | | | | | $ | — | | | | | $ | 740,600 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 54,817 | | | | | $ | — | | | | | $ | — | | | | | $ | 54,817 | | |
Corporate securities and miscellaneous
|
| | | | — | | | | | | 69,424 | | | | | | — | | | | | | 69,424 | | |
Municipal securities
|
| | | | — | | | | | | 58,353 | | | | | | — | | | | | | 58,353 | | |
Residential mortgage-backed securities
|
| | | | — | | | | | | 81,524 | | | | | | — | | | | | | 81,524 | | |
Commercial mortgage-backed securities
|
| | | | — | | | | | | 2,901 | | | | | | — | | | | | | 2,901 | | |
Asset-backed securities
|
| | | | — | | | | | | 47,982 | | | | | | — | | | | | | 47,982 | | |
Total fixed maturity securities, available for sale
|
| | | | 54,817 | | | | | | 260,184 | | | | | | — | | | | | | 315,001 | | |
Common stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer discretionary
|
| | | | 1,462 | | | | | | — | | | | | | — | | | | | | 1,462 | | |
Consumer staples
|
| | | | 11,415 | | | | | | — | | | | | | — | | | | | | 11,415 | | |
Energy
|
| | | | 2,294 | | | | | | — | | | | | | — | | | | | | 2,294 | | |
Finance
|
| | | | 22,105 | | | | | | — | | | | | | — | | | | | | 22,105 | | |
Industrial
|
| | | | 5,669 | | | | | | — | | | | | | — | | | | | | 5,669 | | |
Information technology
|
| | | | 1,706 | | | | | | — | | | | | | — | | | | | | 1,706 | | |
Materials
|
| | | | 1,923 | | | | | | — | | | | | | — | | | | | | 1,923 | | |
Other
|
| | | | 656 | | | | | | — | | | | | | — | | | | | | 656 | | |
Total common stocks
|
| | | | 47,230 | | | | | | — | | | | | | — | | | | | | 47,230 | | |
Mutual funds: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed income
|
| | | | 808 | | | | | | — | | | | | | — | | | | | | 808 | | |
Equity
|
| | | | 29,229 | | | | | | — | | | | | | — | | | | | | 29,229 | | |
Commodity
|
| | | | 599 | | | | | | — | | | | | | — | | | | | | 599 | | |
Total mutual funds
|
| | | | 30,636 | | | | | | — | | | | | | — | | | | | | 30,636 | | |
Total equity securities
|
| | | | 77,866 | | | | | | — | | | | | | — | | | | | | 77,866 | | |
Short-term investments
|
| | | | 235,957 | | | | | | — | | | | | | — | | | | | | 235,957 | | |
Total assets measured at fair value
|
| | | $ | 368,640 | | | | | $ | 260,184 | | | | | $ | — | | | | | $ | 628,824 | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Carrying
Value |
| |
Gross
Investment Income |
| |
Carrying
Value |
| |
Gross
Investment Income |
| ||||||||||||
Retail
|
| | | $ | 10,593 | | | | | $ | 66 | | | | | $ | — | | | | | $ | — | | |
Industrial
|
| | | | 6,314 | | | | | | 90 | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 6,298 | | | | | | 151 | | | | | | — | | | | | | — | | |
Multi-Family
|
| | | | 3,296 | | | | | | 143 | | | | | | — | | | | | | — | | |
Office
|
| | | | 1,691 | | | | | | 64 | | | | | | — | | | | | | — | | |
Land | | | | | — | | | | | | 451 | | | | | | 4,293 | | | | | | 264 | | |
Hospitality | | | | | 1,339 | | | | | | 223 | | | | | | 935 | | | | | | 63 | | |
Total
|
| | | $ | 29,531 | | | | | $ | 1,188 | | | | | $ | 5,228 | | | | | $ | 327 | | |
| | |
2021
|
| |
2020
|
| ||||||
Dowling Capital Partners LP units
|
| | | $ | 2,416 | | | | | $ | 2,166 | | |
RISCOM
|
| | | | 3,366 | | | | | | 4,508 | | |
Arena Special Opportunities Fund, LP units
|
| | | | 41,763 | | | | | | 38,958 | | |
Arena Rated Product LP units
|
| | | | 5,692 | | | | | | 974 | | |
KIC Surety
|
| | | | — | | | | | | 1 | | |
Hudson Ventures Fund 2 LP units
|
| | | | 1,913 | | | | | | — | | |
Universa Black Swan LP units
|
| | | | 4,354 | | | | | | — | | |
JVM Funds LLC units
|
| | | | 24,000 | | | | | | — | | |
Total
|
| | | $ | 83,504 | | | | | $ | 46,607 | | |
| | |
2021
|
| |
2020
|
| ||||||
Net investment income | | | | | | | | | | | | | |
Dowling Capital Partners LP units
|
| | | $ | 438 | | | | | $ | (454) | | |
RISCOM
|
| | | | 1,058 | | | | | | 973 | | |
Arena Special Opportunities Fund, LP units
|
| | | | 3,729 | | | | | | 3,514 | | |
Arena Rated Product LP units
|
| | | | 4,717 | | | | | | 975 | | |
PVI Agency LLC
|
| | | | — | | | | | | (924) | | |
Hudson Ventures Fund 2 LP units
|
| | | | (16) | | | | | | — | | |
Universa Black Swan LP units
|
| | | | (646) | | | | | | — | | |
Total
|
| | | $ | 9,280 | | | | | $ | 4,084 | | |
| | |
2021
|
| |
2020
|
| ||||||
Dowling Capital Partners LP units
|
| | | $ | 368 | | | | | $ | 350 | | |
Arena Rated Product LP units
|
| | | | — | | | | | | 16,937 | | |
Hudson Ventures Fund 2 LP units
|
| | | | 3,063 | | | | | | — | | |
Total
|
| | | $ | 3,431 | | | | | $ | 17,287 | | |
| | |
Underlying
Equity |
| |
Difference
|
| |
Recorded
Investment Balance |
| |||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | |
RISCOM
|
| | | $ | 1,378 | | | | | $ | 1,988 | | | | | $ | 3,366 | | |
| | |
Underlying
Equity |
| |
Difference
|
| |
Recorded
Investment Balance |
| |||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | |
RISCOM
|
| | | $ | 2,276 | | | | | $ | 2,232 | | | | | $ | 4,508 | | |
| | |
Carrying
Value |
| |
Unfunded
Commitment |
| ||||||
December 31, 2021 | | | | ||||||||||
SMA1 | | | | $ | 33,100 | | | | | $ | — | | |
SMA2 | | | | | 10,855 | | | | | | 16,563 | | |
Total
|
| | | $ | 43,955 | | | | | $ | 16,563 | | |
| | |
Carrying
Value |
| |
Unfunded
Commitment |
| ||||||
December 31, 2020 | | | | ||||||||||
SMA1 | | | | $ | 39,993 | | | | | $ | 1,517 | | |
SMA2 | | | | | 12,121 | | | | | | 33,027 | | |
Total
|
| | | $ | 52,114 | | | | | $ | 34,544 | | |
| | |
2021
|
| |
2020
|
| ||||||
Leasehold improvements
|
| | | $ | 2,761 | | | | | $ | 2,777 | | |
Furniture and equipment
|
| | | | 30,791 | | | | | | 29,295 | | |
Other
|
| | | | 39 | | | | | | 94 | | |
| | | | | 33,591 | | | | | | 32,166 | | |
Accumulated depreciation
|
| | | | (23,964) | | | | | | (20,796) | | |
Total
|
| | | $ | 9,627 | | | | | $ | 11,370 | | |
| | |
2021
|
| |
2020
|
|
Operating lease right-of-use assets
|
| |
$10,532
|
| |
$11,259
|
|
Operating lease liabilities
|
| |
10,921
|
| |
11,594
|
|
Operating lease weighted-average remaining lease term
|
| |
5.73 years
|
| |
6.64 years
|
|
Operating lease weighted-average discount rate
|
| |
3.12%
|
| |
3.16%
|
|
| | |
2021
|
| |
2020
|
| ||||||
Operating lease expense
|
| | | $ | 2,607 | | | | | $ | 2,613 | | |
Short-term lease expense
|
| | | | 127 | | | | | | 291 | | |
Total lease expense
|
| | | $ | 2,734 | | | | | $ | 2,904 | | |
Operating cash outflows from operating leases
|
| | | $ | 2,361 | | | | | $ | 2,505 | | |
| | |
2021
|
| |||
2022
|
| | | $ | 2,395 | | |
2023
|
| | | | 2,313 | | |
2024
|
| | | | 2,106 | | |
2025
|
| | | | 1,577 | | |
2026
|
| | | | 1,270 | | |
Thereafter
|
| | | | 2,305 | | |
Total future minimum operating lease payments
|
| | | $ | 11,966 | | |
Less imputed interest
|
| | | | (1,045) | | |
Total operating lease liability
|
| | | $ | 10,921 | | |
| | |
2021
|
| |
2020
|
| ||||||
Junior Subordinated Interest Debentures, due September 15, 2036, interest payable quarterly
Principal |
| | | $ | 59,794 | | | | | $ | 59,794 | | |
Less: debt issuance costs
|
| | | | (705) | | | | | | (753) | | |
Unsecured Subordinated Notes, due May 24, 2039, interest payable quarterly Principal
|
| | | | 20,000 | | | | | | 20,000 | | |
Less: debt issuance costs
|
| | | | (560) | | | | | | (593) | | |
Subordinated debt, net of debt issuance costs
|
| | | $ | 78,529 | | | | | $ | 78,448 | | |
| | |
2021
|
| |
2020
|
| ||||||
Term loan, due December 31, 2024, interest payable quarterly
|
| | | $ | 50,000 | | | | | $ | 50,000 | | |
Revolving line of credit, due December 31, 2024, interest payable quarterly
|
| | | | — | | | | | | — | | |
Notes payable
|
| | | $ | 50,000 | | | | | $ | 50,000 | | |
| | |
2021
|
| |
2020
|
| ||||||
Current income tax expense
|
| | | $ | — | | | | | $ | 190 | | |
Deferred tax (benefit) expense related to temporary differences
|
| | | | 9,992 | | | | | | (20,080) | | |
Total income tax (benefit) expense
|
| | | $ | 9,992 | | | | | $ | (19,890) | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Amount
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||
Income tax (benefit) expense at federal statutory
rate |
| | | $ | 10,145 | | | | | | 21.0% | | | | | $ | (19,852) | | | | | | 21.0% | | |
Tax advantaged investments
|
| | | | (256) | | | | | | (0.5) | | | | | | (197) | | | | | | 0.2 | | |
Other
|
| | | | 103 | | | | | | 0.2 | | | | | | 159 | | | | | | (0.2) | | |
Total income tax (benefit) expense
|
| | | $ | 9,992 | | | | | | 20.7% | | | | | $ | (19,890) | | | | | | 21.0% | | |
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating losses
|
| | | $ | 28,009 | | | | | $ | 32,032 | | |
Losses and loss adjustment expenses
|
| | | | 7,782 | | | | | | 5,591 | | |
Unearned premiums
|
| | | | 9,461 | | | | | | 8,255 | | |
Intangibles
|
| | | | 1,632 | | | | | | 3,485 | | |
Stock options/awards
|
| | | | 627 | | | | | | 527 | | |
Other
|
| | | | 1,034 | | | | | | 1,841 | | |
Total deferred tax assets
|
| | | | 48,545 | | | | | | 51,731 | | |
Less valuation allowance
|
| | | | (586) | | | | | | (586) | | |
Total deferred tax assets after valuation allowance
|
| | | | 47,959 | | | | | | 51,145 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Deferred policy acquisition costs
|
| | | | 6,063 | | | | | | 3,712 | | |
Depreciation
|
| | | | 1,459 | | | | | | 1,595 | | |
Investments
|
| | | | 5,507 | | | | | | 1,038 | | |
Unrealized gains on investments
|
| | | | 1,230 | | | | | | 3,261 | | |
Other
|
| | | | 37 | | | | | | 21 | | |
Total deferred tax liabilities
|
| | | | 14,296 | | | | | | 9,627 | | |
Net deferred tax assets
|
| | | $ | 33,663 | | | | | $ | 41,518 | | |
| | |
2021
|
| |
2020
|
| ||||||
Balance at beginning of year
|
| | | $ | 586 | | | | | $ | 586 | | |
Increase (decrease) related to: | | | | | | | | | | | | | |
Net operating losses
|
| | | | — | | | | | | — | | |
Balance at end of year
|
| | | $ | 586 | | | | | $ | 586 | | |
| | |
2021
|
| |
2020
|
| ||||||
Reserves for losses and LAE, beginning of period
|
| | | $ | 856,780 | | | | | $ | 683,970 | | |
Less: reinsurance recoverable on unpaid claims, beginning of period
|
| | | | (375,178) | | | | | | (333,286) | | |
Reserves for losses and LAE, beginning of period, net of reinsurance
|
| | | | 481,602 | | | | | | 350,684 | | |
Incurred, net of reinsurance, related to: | | | | ||||||||||
Current period
|
| | | | 338,348 | | | | | | 301,845 | | |
Prior years
|
| | | | 28,000 | | | | | | 49,553 | | |
Total incurred, net of reinsurance
|
| | | | 366,348 | | | | | | 351,398 | | |
Paid, net of reinsurance, related to: | | | | ||||||||||
Current period
|
| | | | 77,551 | | | | | | 98,781 | | |
Prior years
|
| | | | 172,188 | | | | | | 121,699 | | |
Total paid
|
| | | | 249,739 | | | | | | 220,480 | | |
Net reserves for losses and LAE, end of period
|
| | | | 598,211 | | | | | | 481,602 | | |
Plus: reinsurance recoverable on unpaid claims, end of period
|
| | | | 381,338 | | | | | | 375,178 | | |
Reserves for losses and LAE, end of period
|
| | | $ | 979,549 | | | | | $ | 856,780 | | |
Multi-line Solutions Incurred Losses and LAE, Net of Reinsurance
Years Ended December 31, |
| |
As of December 31, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accident
Year |
| |
|-------------------------------------------Supplemental and unaudited-------------------------------------------|
|
| | | | | | | |
IBNR
|
| |
Cumulative
Number of Reported Claims |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||||||||||
2012
|
| | | $ | 20,529 | | | | | $ | 24,952 | | | | | $ | 25,952 | | | | | $ | 30,046 | | | | | $ | 30,524 | | | | | $ | 29,696 | | | | | $ | 29,696 | | | | | $ | 29,714 | | | | | $ | 29,616 | | | | | $ | 29,242 | | | | | $ | 317 | | | | | | 1,784 | | |
2013
|
| | | | | | | | | | 66,517 | | | | | | 71,800 | | | | | | 64,439 | | | | | | 73,382 | | | | | | 75,196 | | | | | | 74,701 | | | | | | 74,987 | | | | | | 75,419 | | | | | | 69,496 | | | | | | 1,478 | | | | | | 3,323 | | |
2014
|
| | | | | | | 100,355 | | | | | | 100,355 | | | | | | 115,749 | | | | | | 116,970 | | | | | | 116,970 | | | | | | 117,783 | | | | | | 118,995 | | | | | | 120,697 | | | | | | 1,873 | | | | | | 4,972 | | | |||||||||
2015
|
| | | | | | | 103,191 | | | | | | 114,266 | | | | | | 117,024 | | | | | | 117,024 | | | | | | 119,216 | | | | | | 121,746 | | | | | | 122,839 | | | | | | 2,814 | | | | | | 5,355 | | | |||||||||||||||
2016
|
| | | | | | | 63,223 | | | | | | 62,843 | | | | | | 62,843 | | | | | | 62,643 | | | | | | 69,701 | | | | | | 73,200 | | | | | | 2,422 | | | | | | 4,686 | | | |||||||||||||||||||||
2017
|
| | | | | | | 65,332 | | | | | | 65,332 | | | | | | 64,260 | | | | | | 72,913 | | | | | | 78,578 | | | | | | 3,254 | | | | | | 5,505 | | | |||||||||||||||||||||||||||
2018
|
| | | | | | | 74,476 | | | | | | 74,476 | | | | | | 73,868 | | | | | | 73,868 | | | | | | 11,704 | | | | | | 5,027 | | | |||||||||||||||||||||||||||||||||
2019
|
| | | | | | | 107,432 | | | | | | 106,432 | | | | | | 106,432 | | | | | | 8,576 | | | | | | 5,982 | | | |||||||||||||||||||||||||||||||||||||||
2020
|
| | | | | | | 140,880 | | | | | | 140,880 | | | | | | 47,439 | | | | | | 5,306 | | | |||||||||||||||||||||||||||||||||||||||||||||
2021
|
| | | | | | | 173,568 | | | | | | 103,596 | | | | | | 5,470 | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total
|
| | | | | | $ | 988,800 | | | | | $ | 183,473 | | | | | | 47,410 | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Cumulative net paid loss and LAE from the table below | | | | | (708,372) | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net reserves for loss and LAE before 2012 | | | | | 6,414 | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total net reserves for loss and LAE | | | | $ | 286,842 | | | | | | | | | | | | | | |
Multi-line Solutions Cumulative Paid Losses and ALAE, Net of Reinsurance
Years Ended December 31, |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
|---------------------------------------------------------Supplemental and unaudited---------------------------------------------------------|
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Accident
Year |
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||
2012
|
| | | | 909 | | | | | | 10,103 | | | | | | 20,146 | | | | | | 24,571 | | | | | | 26,837 | | | | | | 27,666 | | | | | | 28,454 | | | | | | 28,436 | | | | | | 28,541 | | | | | | 29,171 | | |
2013
|
| | | | | | | | | | 19,912 | | | | | | 40,425 | | | | | | 48,673 | | | | | | 59,460 | | | | | | 67,857 | | | | | | 73,511 | | | | | | 75,117 | | | | | | 75,340 | | | | | | 75,030 | | |
2014
|
| | | | | | | 32,530 | | | | | | 63,699 | | | | | | 81,251 | | | | | | 96,639 | | | | | | 101,984 | | | | | | 104,984 | | | | | | 105,756 | | | | | | 106,214 | | | |||||||||
2015
|
| | | | | | | 44,152 | | | | | | 72,137 | | | | | | 88,833 | | | | | | 99,401 | | | | | | 108,291 | | | | | | 114,098 | | | | | | 117,295 | | | |||||||||||||||
2016
|
| | | | | | | 23,239 | | | | | | 42,528 | | | | | | 53,352 | | | | | | 58,895 | | | | | | 60,864 | | | | | | 63,893 | | | |||||||||||||||||||||
2017
|
| | | | | | | 23,770 | | | | | | 41,945 | | | | | | 53,093 | | | | | | 64,235 | | | | | | 67,243 | | | |||||||||||||||||||||||||||
2018
|
| | | | | | | 26,201 | | | | | | 42,568 | | | | | | 50,320 | | | | | | 64,119 | | | |||||||||||||||||||||||||||||||||
2019
|
| | | | | | | 33,019 | | | | | | 59,529 | | | | | | 78,803 | | | |||||||||||||||||||||||||||||||||||||||
2020
|
| | | | | | | 33,538 | | | | | | 67,216 | | | |||||||||||||||||||||||||||||||||||||||||||||
2021
|
| | | | | | | 39,388 | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total
|
| | | | | | $ | 708,372 | | |
Short Tail/Monoline Specialty Incurred Losses and LAE, Net of Reinsurance
Years Ended December 31, |
| |
As of December 31, 2021
|
| |||||||||||||||||||||||||||||||||||||||
| | |
|---------------------Supplemental and unaudited---------------------|
|
| | | | | | | |
IBNR
|
| |
Cumulative
Number of Reported Claims |
| |||||||||||||||||||||||||||
Accident Year
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||||||||||||||
2017
|
| | | $ | 28,989 | | | | | $ | 28,989 | | | | | $ | 29,359 | | | | | $ | 29,799 | | | | | $ | 28,923 | | | | | $ | — | | | | | | 891 | | |
2018
|
| | | | | | | | | | 33,570 | | | | | | 33,570 | | | | | | 33,570 | | | | | | 36,863 | | | | | | 2,957 | | | | | | 857 | | |
2019
|
| | | | | | | 62,922 | | | | | | 48,101 | | | | | | 45,301 | | | | | | (217) | | | | | | 1,006 | | | |||||||||
2020
|
| | | | | | | 66,359 | | | | | | 64,859 | | | | | | 14,390 | | | | | | 1,213 | | | |||||||||||||||
2021
|
| | | | | | | 100,172 | | | | | | 48,988 | | | | | | 1,265 | | | |||||||||||||||||||||
Total
|
| | | | | | $ | 276,118 | | | | | $ | 66,118 | | | | | | 5,232 | | | |||||||||||||||||||||
Cumulative net paid loss and LAE from the table below | | | | | (167,018) | | | | | | | | | | | | | | | ||||||||||||||||||||||||
Net reserves for loss and LAE before 2017 | | | | | 101 | | | | | | | | | | | | | | | ||||||||||||||||||||||||
Total net reserves for loss and LAE | | | | $ | 109,201 | | | | | | | | | | | | | | |
Short Tail/Monoline Specialty Cumulative Paid Losses and ALAE, Net of Reinsurance
Years Ended December 31, |
| | | | | | | ||||||||||||||||||||||||||||||
| | |
|---------------------Supplemental and unaudited---------------------|
|
| | | | | | | | | | | | | |||||||||||||||||||||
Accident Year
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| | | | | | | |||||||||||||||
2017
|
| | | | 16,575 | | | | | | 16,989 | | | | | | 19,556 | | | | | | 19,440 | | | | | | 20,759 | | | | | | | | |
2018
|
| | | | | | | | | | 24,754 | | | | | | 31,907 | | | | | | 31,323 | | | | | | 33,522 | | | | | | | | |
2019
|
| | | | | | | 33,714 | | | | | | 40,228 | | | | | | 41,484 | | | | | | | | | |||||||||
2020
|
| | | | | | | 30,974 | | | | | | 56,499 | | | | | | | | | |||||||||||||||
2021
|
| | | | | | | 14,754 | | | | | | | | | |||||||||||||||||||||
Total
|
| | | | | | $ | 167,018 | | | | | | | | |
Exited Lines Incurred Losses and LAE, Net of Reinsurance
Years Ended December 31, |
| |
As of December 31, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accident
Year |
| |
|--------------------------------------------Supplemental and unaudited--------------------------------------------|
|
| | | | | | | |
IBNR
|
| |
Cumulative
Number of Reported Claims |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||||||||||
2012
|
| | | $ | 31,816 | | | | | $ | 25,101 | | | | | $ | 37,960 | | | | | $ | 44,957 | | | | | $ | 45,097 | | | | | $ | 44,213 | | | | | $ | 44,213 | | | | | $ | 46,528 | | | | | $ | 49,025 | | | | | $ | 50,159 | | | | | $ | 5,495 | | | | | | 1,629 | | |
2013
|
| | | | | | | | | | 44,791 | | | | | | 37,993 | | | | | | 44,909 | | | | | | 46,437 | | | | | | 48,372 | | | | | | 48,372 | | | | | | 49,850 | | | | | | 49,486 | | | | | | 53,236 | | | | | | 1,299 | | | | | | 2,624 | | |
2014
|
| | | | | | | 64,186 | | | | | | 57,904 | | | | | | 62,425 | | | | | | 63,729 | | | | | | 63,729 | | | | | | 68,855 | | | | | | 69,920 | | | | | | 71,219 | | | | | | 11,797 | | | | | | 4,124 | | | |||||||||
2015
|
| | | | | | | 61,810 | | | | | | 65,063 | | | | | | 68,008 | | | | | | 70,803 | | | | | | 75,187 | | | | | | 80,678 | | | | | | 83,365 | | | | | | 2,257 | | | | | | 4,535 | | | |||||||||||||||
2016
|
| | | | | | | 93,526 | | | | | | 92,743 | | | | | | 91,119 | | | | | | 93,324 | | | | | | 103,602 | | | | | | 104,612 | | | | | | 6,489 | | | | | | 4,840 | | | |||||||||||||||||||||
2017
|
| | | | | | | 75,919 | | | | | | 80,341 | | | | | | 82,545 | | | | | | 95,119 | | | | | | 97,011 | | | | | | 29,002 | | | | | | 4,281 | | | |||||||||||||||||||||||||||
2018
|
| | | | | | | 73,492 | | | | | | 68,125 | | | | | | 78,902 | | | | | | 90,348 | | | | | | 2,078 | | | | | | 4,815 | | | |||||||||||||||||||||||||||||||||
2019
|
| | | | | | | 87,115 | | | | | | 90,598 | | | | | | 92,118 | | | | | | 1,064 | | | | | | 5,489 | | | |||||||||||||||||||||||||||||||||||||||
2020
|
| | | | | | | 83,900 | | | | | | 86,700 | | | | | | 18,026 | | | | | | 4,618 | | | |||||||||||||||||||||||||||||||||||||||||||||
2021
|
| | | | | | | 49,957 | | | | | | 35,451 | | | | | | 1,992 | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total
|
| | | | | | $ | 778,725 | | | | | | 112,958 | | | | | | 38,947 | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Cumulative net paid loss and LAE from the table below | | | | | (589,463) | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net reserves for loss and LAE before 2012 | | | | | 5,226 | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total net reserves for loss and LAE | | | | $ | 194,488 | | | | | | | | | | | | | | |
Exited Lines Cumulative Paid Losses and ALAE, Net of Reinsurance
Years Ended December 31, |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
|---------------------------------------------------------Supplemental and unaudited---------------------------------------------------------|
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Accident
Year |
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||
2012
|
| | | | 12,927 | | | | | | 23,293 | | | | | | 31,636 | | | | | | 37,736 | | | | | | 40,850 | | | | | | 43,303 | | | | | | 44,797 | | | | | | 45,789 | | | | | | 45,938 | | | | | | 45,968 | | |
2013
|
| | | | | | | | | | 4,763 | | | | | | 17,904 | | | | | | 36,890 | | | | | | 42,995 | | | | | | 41,158 | | | | | | 44,186 | | | | | | 47,101 | | | | | | 48,069 | | | | | | 48,322 | | |
2014
|
| | | | | | | 9,700 | | | | | | 30,863 | | | | | | 42,141 | | | | | | 50,785 | | | | | | 49,906 | | | | | | 52,450 | | | | | | 53,290 | | | | | | 53,615 | | | |||||||||
2015
|
| | | | | | | 9,026 | | | | | | 41,653 | | | | | | 55,610 | | | | | | 65,269 | | | | | | 73,100 | | | | | | 77,981 | | | | | | 80,312 | | | |||||||||||||||
2016
|
| | | | | | | 36,592 | | | | | | 57,638 | | | | | | 70,253 | | | | | | 78,070 | | | | | | 81,516 | | | | | | 85,794 | | | |||||||||||||||||||||
2017
|
| | | | | | | 34,177 | | | | | | 52,103 | | | | | | 51,985 | | | | | | 56,839 | | | | | | 63,516 | | | |||||||||||||||||||||||||||
2018
|
| | | | | | | 25,552 | | | | | | 60,149 | | | | | | 67,262 | | | | | | 80,448 | | | |||||||||||||||||||||||||||||||||
2019
|
| | | | | | | 28,636 | | | | | | 63,243 | | | | | | 66,682 | | | |||||||||||||||||||||||||||||||||||||||
2020
|
| | | | | | | 24,468 | | | | | | 54,950 | | | |||||||||||||||||||||||||||||||||||||||||||||
2021
|
| | | | | | | 9,856 | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total
|
| | | | | | $ | 589,463 | | |
| | |
2021
|
| |||
Net reserves for losses and LAE: | | | |||||
Multi-line Solutions
|
| | | $ | 286,842 | | |
Short Tail/Monoline Specialty
|
| | | | 109,201 | | |
Exited Lines
|
| | | | 194,488 | | |
Reserves for losses and LAE, net of reinsurance
|
| | | | 590,531 | | |
Reinsurance recoverable on unpaid claims: | | | |||||
Multi-line Solutions
|
| | | | 232,146 | | |
Short Tail/Monoline Specialty
|
| | | | 121,717 | | |
Exited Lines
|
| | | | 27,475 | | |
Total reinsurance recoverable on unpaid claims
|
| | | | 381,338 | | |
Unallocated LAE
|
| | | | 7,680 | | |
Gross reserves for losses and LAE at end of year
|
| | | $ | 979,549 | | |
Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance
(unaudited required supplementary information) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Years
|
| |
1
|
| |
2
|
| |
3
|
| |
4
|
| |
5
|
| |
6
|
| |
7
|
| |
8
|
| |
9
|
| |
10 and
older |
| ||||||||||||||||||||||||||||||
Multi-line Solutions
|
| | | | 25.8% | | | | | | 19.7% | | | | | | 14.9% | | | | | | 10.7% | | | | | | 8.1% | | | | | | 5.5% | | | | | | 4.0% | | | | | | 3.4% | | | | | | 3.6% | | | | | | 4.4% | | |
Short Tail/Monoline Specialty
|
| | | | 36.1% | | | | | | 51.4% | | | | | | 5.4% | | | | | | 2.4% | | | | | | 1.5% | | | | | | 0.9% | | | | | | 0.5% | | | | | | 0.3% | | | | | | 0.2% | | | | | | 1.3% | | |
Exited Lines
|
| | | | 27.4% | | | | | | 28.6% | | | | | | 12.3% | | | | | | 8.5% | | | | | | 6.5% | | | | | | 4.4% | | | | | | 3.2% | | | | | | 2.7% | | | | | | 2.9% | | | | | | 3.5% | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
Property
|
| | | $ | 235,686 | | | | | | 25.1% | | | | | $ | 163,025 | | | | | | 18.7% | | |
Commercial Auto Liability
|
| | | | 227,853 | | | | | | 24.2% | | | | | | 181,295 | | | | | | 20.8% | | |
General Liability
|
| | | | 116,953 | | | | | | 12.4% | | | | | | 110,962 | | | | | | 12.7% | | |
Group Accident & Health
|
| | | | 112,146 | | | | | | 11.9% | | | | | | 94,616 | | | | | | 10.8% | | |
Professional Liability
|
| | | | 61,466 | | | | | | 6.5% | | | | | | 48,298 | | | | | | 5.5% | | |
Excess Liability
|
| | | | 52,176 | | | | | | 5.6% | | | | | | 29,123 | | | | | | 3.3% | | |
Surety
|
| | | | 51,792 | | | | | | 5.6% | | | | | | 13,176 | | | | | | 1.5% | | |
Workers’ Compensation
|
| | | | 41,890 | | | | | | 4.5% | | | | | | 198,793 | | | | | | 22.8% | | |
Commercial Auto Physical Damage
|
| | | | 39,897 | | | | | | 4.2% | | | | | | 34,325 | | | | | | 3.9% | | |
Total
|
| | | $ | 939,859 | | | | | | 100.0% | | | | | $ | 873,613 | | | | | | 100.0% | | |
| | |
2021
|
| |
2020
|
| ||||||
California
|
| | | | 11.6% | | | | | | 8.1% | | |
Louisiana
|
| | | | 10.4 | | | | | | 10.3 | | |
Texas
|
| | | | 10.1 | | | | | | 12.0 | | |
Florida
|
| | | | 6.2 | | | | | | 6.3 | | |
New York
|
| | | | 6.0 | | | | | | 6.4 | | |
Georgia
|
| | | | 3.6 | | | | | | 3.5 | | |
Pennsylvania
|
| | | | 3.5 | | | | | | 3.2 | | |
Illinois
|
| | | | 3.3 | | | | | | 3.8 | | |
Massachusetts
|
| | | | 3.1 | | | | | | 2.4 | | |
Ohio
|
| | | | 2.8 | | | | | | 1.7 | | |
All other states
|
| | | | 39.4 | | | | | | 42.3 | | |
Total
|
| | | | 100.0% | | | | | | 100.0% | | |
| | |
2021
|
| |
2020
|
| ||||||
SUA commission revenue
|
| | | $ | 2,037 | | | | | $ | 2,090 | | |
SUA fee income
|
| | | | 1,185 | | | | | | 2,067 | | |
Other
|
| | | | 751 | | | | | | 1,507 | | |
Total commission and fee income
|
| | | $ | 3,973 | | | | | $ | 5,664 | | |
| | |
2021
|
| |
2020
|
| ||||||
Contract asset
|
| | | $ | 1,209 | | | | | $ | 1,097 | | |
| | |
2021
|
| |
2020
|
| ||||||
Amortization of policy acquisition costs
|
| | | $ | 47,061 | | | | | $ | 36,971 | | |
Other operating and general expenses
|
| | | | 91,437 | | | | | | 82,847 | | |
Total underwriting, acquisition and insurance expenses
|
| | | $ | 138,498 | | | | | $ | 119,818 | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Written
|
| |
Earned
|
| |
Written
|
| |
Earned
|
| ||||||||||||
Direct premiums
|
| | | $ | 842,318 | | | | | $ | 816,837 | | | | | $ | 774,436 | | | | | $ | 775,666 | | |
Assumed premiums
|
| | | | 97,541 | | | | | | 102,352 | | | | | | 99,177 | | | | | | 96,765 | | |
Ceded premiums
|
| | | | (410,716) | | | | | | (419,366) | | | | | | (412,090) | | | | | | (440,520) | | |
Net premiums
|
| | | $ | 529,143 | | | | | $ | 499,823 | | | | | $ | 461,523 | | | | | $ | 431,911 | | |
Ceded losses and LAE incurred
|
| | | | | | | | | $ | 248,360 | | | | | | | | | | | $ | 335,503 | | |
| | |
2021
|
| |
2020
|
| ||||||
Expense to enter the LPT
|
| | | $ | — | | | | | $ | (43,476) | | |
Strengthening of reserves
|
| | | | (28,000) | | | | | | (49,013) | | |
Reinsurance recoveries under the LPT
|
| | | | 11,937 | | | | | | 32,692 | | |
Pretax net impact of the LPT and strengthening of reserves subject to the LPT
|
| | | $ | (16,063) | | | | | $ | (59,797) | | |
Award type
|
| |
Award Target
Payout Range |
| |
Requisite
Service Period |
| |
Authorized
Target Common Shares |
| |||
Market condition awards
|
| |
0% – 150%
|
| |
3 years
|
| | | | 46,474 | | |
Performance condition awards
|
| |
0% – 150%
|
| |
3 years
|
| | | | 29,501 | | |
Restricted stock units
|
| |
N/A
|
| |
3 years
|
| | | | 141,420 | | |
| | | | | | | | | | | 217,395 | | |
| | |
Weighted-average
Grant-date Fair Value |
| |
Number of
Common Shares |
| ||||||
Non-vested at January 1, 2020
|
| | | $ | 20.12 | | | | | | 132,563 | | |
Granted
|
| | | | 12.96 | | | | | | 7,717 | | |
Vested
|
| | | | 17.79 | | | | | | (3,867) | | |
Forfeited
|
| | | | 20.29 | | | | | | (51,742) | | |
Non-vested at December 31, 2020
|
| | | | 19.47 | | | | | | 84,671 | | |
Granted
|
| | | | 11.95 | | | | | | 332,658 | | |
Vested
|
| | | | 14.20 | | | | | | (6,514) | | |
Forfeited
|
| | | | 16.01 | | | | | | (35,172) | | |
Non-vested at December 31, 2021
|
| | | $ | 13.23 | | | | | | 375,643 | | |
| | |
2021
|
| |
2020
|
| ||||||
Stock-based compensation expense (income) | | | | | | | | | | | | | |
Stock-based compensation expense
|
| | | $ | 1,365 | | | | | $ | 72 | | |
Forfeitures
|
| | | | (843) | | | | | | (97) | | |
Total
|
| | | $ | 522 | | | | | $ | (25) | | |
| | |
2021
|
| |
2020
|
| ||||||
Numerator | | | | ||||||||||
Net income (loss)
|
| | | $ | 38,317 | | | | | $ | (74,642) | | |
Less: undistributed (income) loss allocated to participating Securities
|
| | | | (18,507) | | | | | | — | | |
Net income (loss) attributable to common shareholders (numerator for basic earnings per share)
|
| | | | 19,810 | | | | | | (74,642) | | |
Add back: undistributed income (loss) allocated to participating securities
|
| | | | 18,507 | | | | | | — | | |
Net income (loss) (numerator for diluted earnings per share under the two class method)
|
| | | $ | 38,317 | | | | | $ | (74,642) | | |
Denominator | | | | | | | | | | | | | |
Basic weighted-average common shares
|
| | | | 16,308,712 | | | | | | 16,213,953 | | |
Preferred shares (if converted method)
|
| | | | 15,235,568 | | | | | | — | | |
Contingently issuable instruments (treasury stock method)
|
| | | | 723,146 | | | | | | — | | |
Market condition awards (contingently issuable)
|
| | | | 67,598 | | | | | | — | | |
Restricted stock units (treasury stock method)
|
| | | | 133,024 | | | | | | — | | |
Diluted weighted-average common share equivalents
|
| | | | 32,468,048 | | | | | | 16,213,953 | | |
Basic earnings (loss) per share
|
| | | $ | 1.21 | | | | | $ | (4.60) | | |
Diluted earnings (loss) per share
|
| | | $ | 1.18 | | | | | $ | (4.60) | | |
| | |
2021
|
| |
2020
|
| ||||||
Unvested common shares
|
| | | | — | | | | | | 3 | | |
Preferred Shares, if converted
|
| | | | — | | | | | | 10,388,590 | | |
Total
|
| | | | — | | | | | | 10,388,593 | | |
| | |
2021
|
| |
2020
|
| ||||||
Common shares
|
| | | | — | | | | | | 253,258 | | |
Preferred Shares, if converted
|
| | | | — | | | | | | 1,384,965 | | |
Total
|
| | | | — | | | | | | 1,638,223 | | |
| | |
2021
|
| |
2020
|
| ||||||
Net earned premium
|
| | | $ | 76,701 | | | | | $ | 66,971 | | |
Gross commission expense
|
| | | | 21,256 | | | | | | 19,788 | | |
| | |
2021
|
| |
2020
|
| ||||||
Premiums receivable
|
| | | $ | 11,334 | | | | | $ | 12,516 | | |
| | |
2021
|
| |
2020
|
| ||||||
Statutory capital and surplus
|
| | | $ | 369,583 | | | | | $ | 342,256 | | |
RBC authorized control level
|
| | | | 84,968 | | | | | | 67,838 | | |
| | |
2021
|
| |
2020
|
| ||||||
HSIC
|
| | | $ | 369,583 | | | | | $ | 342,256 | | |
IIC
|
| | | | 215,508 | | | | | | 149,623 | | |
GMIC
|
| | | | 209,347 | | | | | | 144,280 | | |
BIC
|
| | | | — | | | | | | 26,058 | | |
OSIC
|
| | | | 21,095 | | | | | | 21,063 | | |
| | |
2021
|
| |
2020
|
| ||||||
HSIC
|
| | | $ | 5,880 | | | | | $ | (4,044) | | |
IIC
|
| | | | 7,315 | | | | | | (21,038) | | |
GMIC
|
| | | | (947) | | | | | | (17,526) | | |
BIC
|
| | | | (67) | | | | | | (38) | | |
OSIC
|
| | | | 31 | | | | | | 143 | | |
| | |
Cost
|
| |
Fair Value
|
| |
Amount on
Balance Sheet |
| |||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available for sale: | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 48,816 | | | | | $ | 49,263 | | | | | $ | 49,263 | | |
Corporate securities and miscellaneous
|
| | | | 151,053 | | | | | | 154,163 | | | | | | 154,163 | | |
Municipal securities
|
| | | | 53,179 | | | | | | 56,942 | | | | | | 56,942 | | |
Residential mortgage-backed securities
|
| | | | 103,758 | | | | | | 103,735 | | | | | | 103,735 | | |
Commercial mortgage-backed securities
|
| | | | 14,634 | | | | | | 14,484 | | | | | | 14,484 | | |
Asset-backed securities
|
| | | | 81,038 | | | | | | 79,764 | | | | | | 79,764 | | |
Total fixed maturity securities, available for sale
|
| | | | 452,478 | | | | | | 458,351 | | | | | | 458,351 | | |
Fixed maturity securities, held to maturity: | | | | | | | | | | | | | | | | | | | |
Asset-backed securities
|
| | | | 47,117 | | | | | | 47,117 | | | | | | 47,117 | | |
Total fixed maturity securities, held to maturity
|
| | | | 47,117 | | | | | | 47,117 | | | | | | 47,117 | | |
Equity securities: | | | | | | | | | | | | | | | | | | | |
Common stocks
|
| | | | 47,379 | | | | | | 58,425 | | | | | | 58,425 | | |
Preferred stocks
|
| | | | 17,821 | | | | | | 18,166 | | | | | | 18,166 | | |
Mutual funds
|
| | | | 33,786 | | | | | | 41,380 | | | | | | 41,380 | | |
Total equity securities
|
| | | | 98,986 | | | | | | 117,971 | | | | | | 117,971 | | |
Mortgage loans
|
| | | | 29,447 | | | | | | 29,264 | | | | | | 29,531 | | |
Short-term investments
|
| | | | 164,278 | | | | | | 164,278 | | | | | | 164,278 | | |
Total investments
|
| | | $ | 792,306 | | | | | $ | 816,981 | | | | | $ | 817,248 | | |
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Investments: | | | | | | | | | | | | | |
Investment in subsidiaries
|
| | | $ | 517,326 | | | | | $ | 478,426 | | |
Short-term investments, at fair value
|
| | | | 25 | | | | | | 25 | | |
Total investments
|
| | | | 517,351 | | | | | | 478,451 | | |
Cash and cash equivalents
|
| | | | 5,849 | | | | | | 12,604 | | |
Restricted cash
|
| | | | 156 | | | | | | 151 | | |
Deferred income taxes
|
| | | | 15,182 | | | | | | 13,314 | | |
Goodwill and intangible assets, net
|
| | | | 12,641 | | | | | | 12,641 | | |
Other assets
|
| | | | 4,218 | | | | | | 5,559 | | |
Total assets
|
| | | $ | 555,397 | | | | | $ | 522,720 | | |
Liabilities, Temporary Equity and Stockholders’ Equity | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 788 | | | | | $ | 747 | | |
Notes payable
|
| | | | 50,000 | | | | | | 50,000 | | |
Subordinated debt, net of debt issuance costs
|
| | | | 78,529 | | | | | | 78,448 | | |
Total liabilities
|
| | | | 129,317 | | | | | | 129,195 | | |
Temporary Equity: | | | | | | | | | | | | | |
Temporary equity
|
| | | | — | | | | | | 90,303 | | |
Stockholders’ Equity: | | | | | | | | | | | | | |
Stockholders’ equity
|
| | | | 426,080 | | | | | | 303,222 | | |
Total liabilities, temporary equity and stockholders’ equity
|
| | | $ | 555,397 | | | | | $ | 522,720 | | |
| | |
2021
|
| |
2020
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Commission and fee income
|
| | | $ | — | | | | | $ | 625 | | |
Net investment income
|
| | | | 2,383 | | | | | | 1,469 | | |
Realized investment losses
|
| | | | — | | | | | | (315) | | |
Total revenues
|
| | | | 2,383 | | | | | | 1,779 | | |
Expenses | | | | | | | | | | | | | |
Operating expenses
|
| | | | — | | | | | | 3,149 | | |
Interest expense
|
| | | | 4,621 | | | | | | 5,531 | | |
Amortization expense
|
| | | | 81 | | | | | | 81 | | |
Total expenses
|
| | | | 4,702 | | | | | | 8,761 | | |
Loss before income tax expense
|
| | | | (2,319) | | | | | | (6,982) | | |
Income tax (benefit) expense
|
| | | | (487) | | | | | | 3,017 | | |
Net loss before equity in earnings of subsidiaries
|
| | | | (1,832) | | | | | | (9,999) | | |
Equity in undistributed earnings of subsidiaries
|
| | | | 40,149 | | | | | | (64,643) | | |
Net income (loss)
|
| | | $ | 38,317 | | | | | $ | (74,642) | | |
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 38,317 | | | | | $ | (74,642) | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities
|
| | | | (40,447) | | | | | | 73,531 | | |
Net cash provided by operating activities
|
| | | | (2,130) | | | | | | (1,111) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Capital contribution to subsidiaries
|
| | | | (10,000) | | | | | | (50,600) | | |
Distributions from investment in subsidiaries
|
| | | | 4,000 | | | | | | 4,000 | | |
Other, net
|
| | | | — | | | | | | 1 | | |
Net cash (used in) provided by investing activities
|
| | | | (6,000) | | | | | | (46,599) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Employee share purchases
|
| | | | 1,380 | | | | | | 255 | | |
Issuance of preferred shares
|
| | | | — | | | | | | 90,413 | | |
Repayments of notes payable
|
| | | | — | | | | | | (33,827) | | |
Repurchase of common stock
|
| | | | — | | | | | | (540) | | |
Net cash provided by financing activities
|
| | | | 1,380 | | | | | | 56,301 | | |
Net (decrease) increase in cash and cash equivalents and restricted cash
|
| | | | (6,750) | | | | | | 8,591 | | |
Cash and cash equivalents and restricted cash at beginning of year
|
| | | | 12,755 | | | | | | 4,164 | | |
Cash and cash equivalents and restricted cash at end of year
|
| | | $ | 6,005 | | | | | $ | 12,755 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 4,669 | | | | | $ | 5,530 | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Accident &
Health |
| |
Property &
Casualty |
| |
Accident &
Health |
| |
Property &
Casualty |
| ||||||||||||
Gross amount
|
| | | $ | 111,759 | | | | | $ | 730,559 | | | | | $ | 94,616 | | | | | $ | 679,820 | | |
Ceded to other companies
|
| | | | (68,350) | | | | | | (342,366) | | | | | | (57,364) | | | | | | (354,726) | | |
Assumed from other companies
|
| | | | 387 | | | | | | 97,154 | | | | | | — | | | | | | 99,177 | | |
Net amount
|
| | | $ | 43,796 | | | | | $ | 485,347 | | | | | $ | 37,252 | | | | | $ | 424,271 | | |
Percentage of amount assumed to net
|
| | | | 0.9% | | | | | | 20.0% | | | | | | 0.0% | | | | | | 23.4% | | |
| | |
Valuation
Allowance For Deferred Tax Assets |
| |
Allowance for
Uncollectable Reinsurance Recoverable |
| |
Allowance for
Uncollectable Premiums Receivable |
| |||||||||
Balance at January 1, 2020
|
| | | $ | 586 | | | | | $ | — | | | | | $ | 1,076 | | |
Charged to costs and expenses
|
| | | | — | | | | | | — | | | | | | 781 | | |
Amounts written off
|
| | | | — | | | | | | — | | | | | | (711) | | |
Balance at December 31, 2020
|
| | | | 586 | | | | | | — | | | | | | 1,146 | | |
Charged to costs and expenses
|
| | | | — | | | | | | — | | | | | | 18 | | |
Amounts written off
|
| | | | — | | | | | | — | | | | | | (903) | | |
Balance at December 31, 2021
|
| | | $ | 586 | | | | | $ | — | | | | | $ | 261 | | |
| | |
2021
|
| |
2020
|
| ||||||
Deferred policy acquisition costs
|
| | | $ | 59,456 | | | | | $ | 53,519 | | |
Reserve for losses and loss adjustment expenses
|
| | | | 979,549 | | | | | | 856,780 | | |
Unearned premiums
|
| | | | 363,288 | | | | | | 342,619 | | |
Net earned premium(1)
|
| | | | 499,823 | | | | | | 431,911 | | |
Net investment income
|
| | | | 24,646 | | | | | | 14,130 | | |
Losses and loss adjustment expenses (current year)(1)
|
| | | | 338,348 | | | | | | 301,845 | | |
Losses and loss adjustment expenses (prior years)(1)(2)
|
| | | | 28,000 | | | | | | 49,553 | | |
Amortization of policy acquisition costs(1)
|
| | | | 47,061 | | | | | | 36,971 | | |
Paid claims and claim adjustment expenses(1)
|
| | | | 249,739 | | | | | | 220,480 | | |
Net premiums written(1)
|
| | | | 529,143 | | | | | | 461,523 | | |
Ceded unearned premium
|
| | | | 137,973 | | | | | | 146,624 | | |
Deferred ceding commission
|
| | | | 30,500 | | | | | | 35,757 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
(In thousands, except for share and per share amounts)
|
| |
(Unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Investments: | | | | | | | | | | | | | |
Fixed maturity securities, available for sale, at fair value (amortized cost of $618,656 and $452,478, respectively)
|
| | | $ | 562,573 | | | | | $ | 458,351 | | |
Fixed maturity securities, held to maturity, at amortized cost
|
| | | | 51,857 | | | | | | 47,117 | | |
Equity securities, at fair value
|
| | | | 109,640 | | | | | | 117,971 | | |
Mortgage loans
|
| | | | 52,072 | | | | | | 29,531 | | |
Other long-term investments
|
| | | | 136,828 | | | | | | 132,111 | | |
Short-term investments, at fair value
|
| | | | 104,915 | | | | | | 164,278 | | |
Total investments
|
| | | | 1,017,885 | | | | | | 949,359 | | |
Cash and cash equivalents
|
| | | | 30,727 | | | | | | 42,107 | | |
Restricted cash
|
| | | | 75,359 | | | | | | 65,167 | | |
Premiums receivable, net of allowance
|
| | | | 160,491 | | | | | | 112,158 | | |
Reinsurance recoverables
|
| | | | 542,895 | | | | | | 536,327 | | |
Ceded unearned premium
|
| | | | 189,241 | | | | | | 137,973 | | |
Deferred policy acquisition costs
|
| | | | 73,888 | | | | | | 59,456 | | |
Deferred income taxes
|
| | | | 41,891 | | | | | | 33,663 | | |
Goodwill and intangible assets, net
|
| | | | 90,237 | | | | | | 91,336 | | |
Other assets
|
| | | | 85,792 | | | | | | 90,666 | | |
Total assets
|
| | | $ | 2,308,406 | | | | | $ | 2,118,212 | | |
Liabilities and stockholders’ equity | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Losses and loss adjustment expenses (“LAE”)
|
| | | $ | 1,062,000 | | | | | $ | 979,549 | | |
Unearned premiums
|
| | | | 464,291 | | | | | | 363,288 | | |
Deferred ceding commission
|
| | | | 34,931 | | | | | | 30,500 | | |
Reinsurance and premium payables
|
| | | | 135,056 | | | | | | 119,919 | | |
Funds held for others
|
| | | | 34,164 | | | | | | 29,587 | | |
Accounts payable and accrued liabilities
|
| | | | 49,558 | | | | | | 40,760 | | |
Notes payable
|
| | | | 50,000 | | | | | | 50,000 | | |
Subordinated debt, net of debt issuance costs
|
| | | | 78,589 | | | | | | 78,529 | | |
Total liabilities
|
| | | | 1,908,589 | | | | | | 1,692,132 | | |
Stockholders’ equity | | | | | | | | | | | | | |
Series A preferred stock, $0.01 par value; 2,000,000 shares authorized, 1,969,660 and 1,970,124 shares issued and outstanding, respectively
|
| | | | 20 | | | | | | 20 | | |
Common stock, $0.01 par value, 168,000,000 shares authorized, 16,778,263 and 16,763,069 shares issued, respectively
|
| | | | 168 | | | | | | 168 | | |
Treasury stock, $0.01 par value, 233,289 and 229,449 shares, respectively
|
| | | | (2) | | | | | | (2) | | |
Additional paid-in capital
|
| | | | 576,685 | | | | | | 575,159 | | |
Stock notes receivable
|
| | | | (6,912) | | | | | | (9,092) | | |
Accumulated other comprehensive (loss) income
|
| | | | (44,306) | | | | | | 4,640 | | |
Accumulated deficit
|
| | | | (125,836) | | | | | | (144,813) | | |
Total stockholders’ equity
|
| | | | 399,817 | | | | | | 426,080 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 2,308,406 | | | | | $ | 2,118,212 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(In thousands, except for share and per share amounts)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earned premiums
|
| | | $ | 158,048 | | | | | $ | 130,012 | | | | | $ | 445,851 | | | | | $ | 366,052 | | |
Commission and fee income
|
| | | | 1,362 | | | | | | 963 | | | | | | 3,652 | | | | | | 2,664 | | |
Net investment income
|
| | | | 5,988 | | | | | | 8,105 | | | | | | 31,667 | | | | | | 20,616 | | |
Net investment (losses) gains
|
| | | | (7,305) | | | | | | (1,217) | | | | | | (26,117) | | | | | | 10,021 | | |
Net realized gain on sale of business
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,453 | | |
Other income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 107 | | |
Total revenues
|
| | | | 158,093 | | | | | | 137,863 | | | | | | 455,053 | | | | | | 402,913 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Losses and loss adjustment expenses
|
| | | | 111,746 | | | | | | 89,713 | | | | | | 293,536 | | | | | | 249,828 | | |
Underwriting, acquisition and insurance expenses
|
| | | | 47,340 | | | | | | 34,054 | | | | | | 132,258 | | | | | | 98,993 | | |
Impairment charges
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,821 | | |
Interest expense
|
| | | | 1,738 | | | | | | 1,155 | | | | | | 4,280 | | | | | | 3,465 | | |
Amortization expense
|
| | | | 387 | | | | | | 391 | | | | | | 1,160 | | | | | | 1,133 | | |
Total expenses
|
| | | | 161,211 | | | | | | 125,313 | | | | | | 431,234 | | | | | | 356,240 | | |
(Loss) income before income taxes
|
| | | | (3,118) | | | | | | 12,550 | | | | | | 23,819 | | | | | | 46,673 | | |
Income tax (benefit) expense
|
| | | | (719) | | | | | | 2,588 | | | | | | 4,842 | | | | | | 9,671 | | |
Net (loss) income
|
| | | | (2,399) | | | | | | 9,962 | | | | | | 18,977 | | | | | | 37,002 | | |
Net income attributable to participating securities
|
| | | | — | | | | | | 4,808 | | | | | | 9,124 | | | | | | 17,885 | | |
Net (loss) income attributable to common shareholders
|
| | | $ | (2,399) | | | | | $ | 5,154 | | | | | $ | 9,853 | | | | | $ | 19,117 | | |
Comprehensive (loss) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (2,399) | | | | | $ | 9,962 | | | | | $ | 18,977 | | | | | $ | 37,002 | | |
Other comprehensive loss:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Unrealized gains and losses on investments:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net change in unrealized losses on investments, net of tax
|
| | | | (17,806) | | | | | | (1,648) | | | | | | (49,308) | | | | | | (4,721) | | |
Reclassification adjustment for gains on
securities no longer held, net of tax |
| | | | 31 | | | | | | 186 | | | | | | 362 | | | | | | 413 | | |
Total other comprehensive loss
|
| | | | (17,775) | | | | | | (1,462) | | | | | | (48,946) | | | | | | (4,308) | | |
Comprehensive (loss) income
|
| | | $ | (20,174) | | | | | $ | 8,500 | | | | | $ | (29,969) | | | | | $ | 32,694 | | |
Per share data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic (loss) earnings per share
|
| | | $ | (0.15) | | | | | $ | 0.32 | | | | | $ | 0.60 | | | | | $ | 1.17 | | |
Diluted (loss) earnings per share
|
| | | $ | (0.15) | | | | | $ | 0.31 | | | | | $ | 0.58 | | | | | $ | 1.14 | | |
Weighted-average common shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 16,465,588 | | | | | | 16,341,010 | | | | | | 16,464,313 | | | | | | 16,297,668 | | |
Diluted
|
| | | | 16,465,588 | | | | | | 32,466,335 | | | | | | 32,598,669 | | | | | | 32,379,830 | | |
(In thousands)
|
| |
Preferred
Stock |
| |
Common
Stock |
| |
Treasury
Stock |
| |
Additional
Paid-in Capital |
| |
Stock Notes
Receivable |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||||||||
Balance at December 31, 2021
|
| | | $ | 20 | | | | | $ | 168 | | | | | $ | (2) | | | | | $ | 575,159 | | | | | $ | (9,092) | | | | | $ | 4,640 | | | | | $ | (144,813) | | | | | $ | 426,080 | | |
Employee equity transactions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 502 | | | | | | 188 | | | | | | — | | | | | | — | | | | | | 690 | | |
Reclassification of stock notes receivable
to other assets |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,942 | | | | | | — | | | | | | — | | | | | | 1,942 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,311 | | | | | | 16,311 | | |
Other comprehensive loss, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,404) | | | | | | — | | | | | | (16,404) | | |
Balance at March 31, 2022
|
| | | $ | 20 | | | | | $ | 168 | | | | | $ | (2) | | | | | $ | 575,661 | | | | | $ | (6,962) | | | | | $ | (11,764) | | | | | $ | (128,502) | | | | | $ | 428,619 | | |
Employee equity transactions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 670 | | | | | | 20 | | | | | | — | | | | | | — | | | | | | 690 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,065 | | | | | | 5,065 | | |
Other comprehensive loss, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,767) | | | | | | — | | | | | | (14,767) | | |
Balance at June 30, 2022
|
| | | $ | 20 | | | | | $ | 168 | | | | | $ | (2) | | | | | $ | 576,331 | | | | | $ | (6,942) | | | | | $ | (26,531) | | | | | $ | (123,437) | | | | | $ | 419,607 | | |
Employee equity transactions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 354 | | | | | | 30 | | | | | | — | | | | | | — | | | | | | 384 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,399) | | | | | | (2,399) | | |
Other comprehensive loss, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,775) | | | | | | — | | | | | | (17,775) | | |
Balance at September 30, 2022
|
| | | $ | 20 | | | | | $ | 168 | | | | | $ | (2) | | | | | $ | 576,685 | | | | | $ | (6,912) | | | | | $ | (44,306) | | | | | $ | (125,836) | | | | | $ | 399,817 | | |
(In thousands)
|
| |
Common
Stock |
| |
Treasury
Stock |
| |
Additional
Paid-in Capital |
| |
Stock Notes
Receivable |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
Balance at December 31, 2020
|
| | | $ | 168 | | | | | $ | (4) | | | | | $ | 476,482 | | | | | $ | (2,510) | | | | | $ | 12,216 | | | | | $ | (183,130) | | | | | $ | 303,222 | | |
Employee equity transactions
|
| | | | — | | | | | | 2 | | | | | | 385 | | | | | | 344 | | | | | | — | | | | | | — | | | | | | 731 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,920 | | | | | | 14,920 | | |
Other comprehensive loss, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,408) | | | | | | — | | | | | | (4,408) | | |
Balance at March 31, 2021
|
| | | $ | 168 | | | | | $ | (2) | | | | | $ | 476,867 | | | | | $ | (2,166) | | | | | $ | 7,808 | | | | | $ | (168,210) | | | | | $ | 314,465 | | |
Employee equity transactions
|
| | | | — | | | | | | — | | | | | | 408 | | | | | | — | | | | | | — | | | | | | — | | | | | | 408 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,120 | | | | | | 12,120 | | |
Other comprehensive income, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,562 | | | | | | — | | | | | | 1,562 | | |
Balance at June 30, 2021
|
| | | $ | 168 | | | | | $ | (2) | | | | | $ | 477,275 | | | | | $ | (2,166) | | | | | $ | 9,370 | | | | | $ | (156,090) | | | | | $ | 328,555 | | |
Employee equity transactions
|
| | | | — | | | | | | — | | | | | | 271 | | | | | | 45 | | | | | | — | | | | | | — | | | | | | 316 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,962 | | | | | | 9,962 | | |
Other comprehensive loss, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,462) | | | | | | — | | | | | | (1,462) | | |
Balance at September 30, 2021
|
| | | $ | 168 | | | | | $ | (2) | | | | | $ | 477,546 | | | | | $ | (2,121) | | | | | $ | 7,908 | | | | | $ | (146,128) | | | | | $ | 337,371 | | |
| | |
Nine months ended September 30,
|
| |||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 18,977 | | | | | $ | 37,002 | | |
Adjustments to reconcile net income to net cash provided by operating activities
|
| | | | 105,936 | | | | | | 100,242 | | |
Net cash provided by operating activities
|
| | | | 124,913 | | | | | | 137,244 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of fixed maturity securities, available-for-sale
|
| | | | (211,097) | | | | | | (219,340) | | |
Purchase of illiquid investments
|
| | | | (4,431) | | | | | | (23,783) | | |
Purchase of equity securities
|
| | | | (49,018) | | | | | | (51,328) | | |
Purchase of business
|
| | | | — | | | | | | (10,554) | | |
(Investment in) proceeds from direct and indirect loans
|
| | | | (13,134) | | | | | | 2,864 | | |
Purchase of property and equipment
|
| | | | (834) | | | | | | (1,942) | | |
Sales and maturities of investment securities
|
| | | | 76,765 | | | | | | 94,315 | | |
Distributions from equity method investments
|
| | | | 2,052 | | | | | | 1,187 | | |
Change in short-term investments
|
| | | | 59,363 | | | | | | 52,132 | | |
Receivable for securities sold
|
| | | | 3,273 | | | | | | 1,812 | | |
Cash provided by (used in) deposit accounting
|
| | | | 8,780 | | | | | | (6,133) | | |
Other, net
|
| | | | — | | | | | | 45 | | |
Net cash used in investment activities
|
| | | | (128,281) | | | | | | (160,725) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Employee share purchases
|
| | | | 2,180 | | | | | | 1,380 | | |
Net cash provided by financing activities
|
| | | | 2,180 | | | | | | 1,380 | | |
Net decrease in cash and cash equivalents and restricted cash
|
| | | | (1,188) | | | | | | (22,101) | | |
Cash and cash equivalents and restricted cash at beginning of period
|
| | | | 107,274 | | | | | | 113,623 | | |
Cash and cash equivalents and restricted cash at end of period
|
| | | $ | 106,086 | | | | | $ | 91,522 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 3,860 | | | | | $ | 4,669 | | |
(In thousands)
|
| |
Gross
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Loss |
| |
Fair Value
|
| ||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 44,593 | | | | | $ | 241 | | | | | $ | (1,576) | | | | | $ | 43,258 | | |
Corporate securities and miscellaneous
|
| | | | 239,869 | | | | | | 162 | | | | | | (21,795) | | | | | | 218,236 | | |
Municipal securities
|
| | | | 67,390 | | | | | | 9 | | | | | | (7,997) | | | | | | 59,402 | | |
Residential mortgage-backed securities
|
| | | | 120,518 | | | | | | — | | | | | | (16,123) | | | | | | 104,395 | | |
Commercial mortgage-backed securities
|
| | | | 38,912 | | | | | | — | | | | | | (3,318) | | | | | | 35,594 | | |
Asset-backed securities
|
| | | | 107,374 | | | | | | 8 | | | | | | (5,694) | | | | | | 101,688 | | |
Total fixed maturity securities, available-for-sale
|
| | | $ | 618,656 | | | | | $ | 420 | | | | | $ | (56,503) | | | | | $ | 562,573 | | |
Fixed maturity securities, held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Asset-backed securities
|
| | | $ | 51,857 | | | | | $ | — | | | | | $ | (4,561) | | | | | $ | 47,296 | | |
Total fixed maturity securities, held-to-maturity
|
| | | $ | 51,857 | | | | | $ | — | | | | | $ | (4,561) | | | | | $ | 47,296 | | |
(In thousands)
|
| |
Gross
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Loss |
| |
Fair Value
|
| ||||||||||||
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stocks
|
| | | $ | 51,172 | | | | | $ | 5,693 | | | | | $ | (6,593) | | | | | $ | 50,272 | | |
Preferred stocks
|
| | | | 11,768 | | | | | | 42 | | | | | | (2,376) | | | | | | 9,434 | | |
Mutual funds
|
| | | | 53,898 | | | | | | 871 | | | | | | (4,835) | | | | | | 49,934 | | |
Total equity securities
|
| | | $ | 116,838 | | | | | $ | 6,606 | | | | | $ | (13,804) | | | | | $ | 109,640 | | |
|
(In thousands)
|
| |
Gross
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Loss |
| |
Fair Value
|
| | ||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
U.S. government securities
|
| | | $ | 48,816 | | | | | $ | 716 | | | | | $ | (269) | | | | | $ | 49,263 | | | | ||
Corporate securities and miscellaneous
|
| | | | 151,053 | | | | | | 3,698 | | | | | | (588) | | | | | | 154,163 | | | | ||
Municipal securities
|
| | | | 53,179 | | | | | | 3,799 | | | | | | (36) | | | | | | 56,942 | | | | ||
Residential mortgage-backed securities
|
| | | | 103,758 | | | | | | 1,232 | | | | | | (1,255) | | | | | | 103,735 | | | | ||
Commercial mortgage-backed securities
|
| | | | 14,634 | | | | | | 38 | | | | | | (188) | | | | | | 14,484 | | | | ||
Asset-backed securities
|
| | | | 81,038 | | | | | | 226 | | | | | | (1,500) | | | | | | 79,764 | | | | ||
Total fixed maturity securities, available-for-sale
|
| | | $ | 452,478 | | | | | $ | 9,709 | | | | | $ | (3,836) | | | | | $ | 458,351 | | | | ||
Fixed maturity securities, held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Asset-backed securities
|
| | | $ | 47,117 | | | | | $ | — | | | | | $ | — | | | | | $ | 47,117 | | | | ||
Total fixed maturity securities, held-to-maturity
|
| | | $ | 47,117 | | | | | $ | — | | | | | $ | — | | | | | $ | 47,117 | | | | ||
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Common stocks
|
| | | $ | 47,379 | | | | | $ | 13,887 | | | | | $ | (2,841) | | | | | $ | 58,425 | | | | ||
Preferred stocks
|
| | | | 17,821 | | | | | | 349 | | | | | | (4) | | | | | | 18,166 | | | | | |
Mutual funds
|
| | | | 33,786 | | | | | | 7,611 | | | | | | (17) | | | | | | 41,380 | | | | | |
Total equity securities
|
| | | $ | 98,986 | | | | | $ | 21,847 | | | | | $ | (2,862) | | | | | $ | 117,971 | | | |
| | |
September 30, 2022
|
| |||||||||
(In thousands)
|
| |
Amortized
Cost |
| |
Fair Value
|
| ||||||
Due in less than one year
|
| | | $ | 17,260 | | | | | $ | 17,164 | | |
Due after one year through five years
|
| | | | 186,306 | | | | | | 174,115 | | |
Due after five years through ten years
|
| | | | 99,243 | | | | | | 86,477 | | |
Due after ten years
|
| | | | 49,043 | | | | | | 43,140 | | |
Mortgage-backed securities
|
| | | | 159,430 | | | | | | 139,989 | | |
Asset-backed securities
|
| | | | 107,374 | | | | | | 101,688 | | |
Total
|
| | | $ | 618,656 | | | | | $ | 562,573 | | |
| | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
(In thousands)
|
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 16,271 | | | | | $ | (224) | | | | | $ | 18,552 | | | | | $ | (1,352) | | | | | $ | 34,823 | | | | | $ | (1,576) | | |
Corporate securities and miscellaneous
|
| | | | 197,717 | | | | | | (19,370) | | | | | | 16,962 | | | | | | (2,425) | | | | | | 214,679 | | | | | | (21,795) | | |
Municipal securities
|
| | | | 58,689 | | | | | | (7,869) | | | | | | 496 | | | | | | (128) | | | | | | 59,185 | | | | | | (7,997) | | |
Residential mortgage-backed securities
|
| | | | 71,084 | | | | | | (8,938) | | | | | | 32,630 | | | | | | (7,185) | | | | | | 103,714 | | | | | | (16,123) | | |
Commercial mortgage-backed securities
|
| | | | 29,688 | | | | | | (1,948) | | | | | | 5,732 | | | | | | (1,370) | | | | | | 35,420 | | | | | | (3,318) | | |
Asset-backed securities
|
| | | | 66,764 | | | | | | (4,652) | | | | | | 13,164 | | | | | | (1,042) | | | | | | 79,928 | | | | | | (5,694) | | |
Total fixed maturity securities, available-for-
sale |
| | | | 440,213 | | | | | | (43,001) | | | | | | 87,536 | | | | | | (13,502) | | | | | | 527,749 | | | | | | (56,503) | | |
Fixed maturity securities, held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Asset-backed securities
|
| | | | 47,296 | | | | | | (4,561) | | | | | | — | | | | | | — | | | | | | 47,296 | | | | | | (4,561) | | |
Total fixed maturity securities, held-to-maturity
|
| | | | 47,296 | | | | | | (4,561) | | | | | | — | | | | | | — | | | | | | 47,296 | | | | | | (4,561) | | |
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stocks
|
| | | | 16,449 | | | | | | (4,640) | | | | | | 6,554 | | | | | | (1,953) | | | | | | 23,003 | | | | | | (6,593) | | |
Preferred stocks
|
| | | | 8,046 | | | | | | (2,253) | | | | | | 247 | | | | | | (123) | | | | | | 8,293 | | | | | | (2,376) | | |
Mutual funds
|
| | | | 40,486 | | | | | | (4,827) | | | | | | 74 | | | | | | (8) | | | | | | 40,560 | | | | | | (4,835) | | |
Total equity securities
|
| | | | 64,981 | | | | | | (11,720) | | | | | | 6,875 | | | | | | (2,084) | | | | | | 71,856 | | | | | | (13,804) | | |
Total
|
| | | $ | 552,490 | | | | | $ | (59,282) | | | | | $ | 94,411 | | | | | $ | (15,586) | | | | | $ | 646,901 | | | | | $ | (74,868) | | |
| | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
(In thousands)
|
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 19,819 | | | | | $ | (267) | | | | | $ | 108 | | | | | $ | (2) | | | | | $ | 19,927 | | | | | $ | (269) | | |
Corporate securities and miscellaneous
|
| | | | 47,308 | | | | | | (588) | | | | | | — | | | | | | — | | | | | | 47,308 | | | | | | (588) | | |
Municipal securities
|
| | | | 4,549 | | | | | | (36) | | | | | | — | | | | | | — | | | | | | 4,549 | | | | | | (36) | | |
Residential mortgage-backed securities
|
| | | | 72,672 | | | | | | (1,252) | | | | | | 145 | | | | | | (3) | | | | | | 72,817 | | | | | | (1,255) | | |
Commercial mortgage-backed securities
|
| | | | 12,653 | | | | | | (175) | | | | | | 241 | | | | | | (12) | | | | | | 12,894 | | | | | | (187) | | |
Asset-backed securities
|
| | | | 34,266 | | | | | | (1,463) | | | | | | 1,256 | | | | | | (38) | | | | | | 35,522 | | | | | | (1,501) | | |
Total fixed maturity securities, available-for-sale
|
| | | | 191,267 | | | | | | (3,781) | | | | | | 1,750 | | | | | | (55) | | | | | | 193,017 | | | | | | (3,836) | | |
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stocks
|
| | | $ | 2,493 | | | | | $ | (1,066) | | | | | $ | 7,885 | | | | | $ | (1,775) | | | | | $ | 10,378 | | | | | $ | (2,841) | | |
Preferred stocks
|
| | | | 1,353 | | | | | | (4) | | | | | | — | | | | | | — | | | | | | 1,353 | | | | | | (4) | | |
Mutual funds
|
| | | | 5,441 | | | | | | (17) | | | | | | — | | | | | | — | | | | | | 5,441 | | | | | | (17) | | |
Total equity securities
|
| | | | 9,287 | | | | | | (1,087) | | | | | | 7,885 | | | | | | (1,775) | | | | | | 17,172 | | | | | | (2,862) | | |
Total
|
| | | $ | 200,554 | | | | | $ | (4,868) | | | | | $ | 9,635 | | | | | $ | (1,830) | | | | | $ | 210,189 | | | | | $ | (6,698) | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Gross realized gains | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available-for
sale |
| | | $ | 64 | | | | | $ | 60 | | | | | $ | 174 | | | | | $ | 425 | | |
Equity securities
|
| | | | 605 | | | | | | 211 | | | | | | 3,481 | | | | | | 1,517 | | |
Other
|
| | | | — | | | | | | — | | | | | | 36 | | | | | | 13 | | |
Total
|
| | | | 669 | | | | | | 271 | | | | | | 3,691 | | | | | | 1,955 | | |
Gross realized losses | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available-for
sale |
| | | | (288) | | | | | | (266) | | | | | | (781) | | | | | | (893) | | |
Equity securities
|
| | | | (1,388) | | | | | | (9) | | | | | | (2,825) | | | | | | (105) | | |
Other
|
| | | | (1) | | | | | | — | | | | | | (22) | | | | | | (4) | | |
Total
|
| | | | (1,677) | | | | | | (275) | | | | | | (3,628) | | | | | | (1,002) | | |
Net unrealized (losses) gains on securities
still held |
| | | | | | | | | | | | | | | | | | | | | | | | |
Equity securities
|
| | | | (6,297) | | | | | | (1,213) | | | | | | (26,180) | | | | | | 9,068 | | |
Net investment (losses) gains
|
| | |
$
|
(7,305)
|
| | | |
$
|
(1,217)
|
| | | |
$
|
(26,117)
|
| | | |
$
|
10,021
|
| |
| | |
Nine months ended September 30,
|
| |||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Fixed maturity securities, available-for sale
|
| | | $ | 9,646 | | | | | $ | 9,528 | | |
Equity securities
|
| | | | 32,356 | | | | | | 29,342 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available-
for sale |
| | | $ | 4,912 | | | | | $ | 2,675 | | | | | $ | 12,103 | | | | | $ | 7,013 | | |
Fixed maturity securities, held-to-maturity
|
| | | | 805 | | | | | | 1,292 | | | | | | 4,147 | | | | | | 3,609 | | |
Equity securities
|
| | | | 912 | | | | | | 626 | | | | | | 2,650 | | | | | | 1,849 | | |
Equity method investments
|
| | | | (3,861) | | | | | | 2,680 | | | | | | 7,615 | | | | | | 8,721 | | |
Mortgage loans
|
| | | | 1,275 | | | | | | 232 | | | | | | 3,109 | | | | | | 742 | | |
Indirect loans
|
| | | | 3,104 | | | | | | 1,937 | | | | | | 7,783 | | | | | | 1,994 | | |
Short-term investments and cash
|
| | | | 505 | | | | | | 27 | | | | | | 716 | | | | | | 117 | | |
Other
|
| | | | (135) | | | | | | 281 | | | | | | (153) | | | | | | 596 | | |
Total investment income
|
| | | | 7,517 | | | | | | 9,750 | | | | | | 37,970 | | | | | | 24,641 | | |
Investment expenses
|
| | | | (1,529) | | | | | | (1,645) | | | | | | (6,303) | | | | | | (4,025) | | |
Net investment income
|
| | | $ | 5,988 | | | | | $ | 8,105 | | | | | $ | 31,667 | | | | | $ | 20,616 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Fixed maturity securities
|
| | | $ | (22,500) | | | | | $ | (1,610) | | | | | $ | (61,957) | | | | | $ | (5,155) | | |
Deferred income taxes
|
| | | | 4,725 | | | | | | 148 | | | | | | 13,011 | | | | | | 847 | | |
Total
|
| | |
$
|
(17,775)
|
| | | |
$
|
(1,462)
|
| | | |
$
|
(48,946)
|
| | | |
$
|
(4,308)
|
| |
| | |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||
(in thousands)
|
| |
Carrying
Value |
| |
Fair
Value |
| |
Carrying
Value |
| |
Fair
Value |
| ||||||||||||
Assets | | | | | | ||||||||||||||||||||
Fixed maturity securities, available-for-sale
|
| | | $ | 562,573 | | | | | $ | 562,573 | | | | | $ | 458,351 | | | | | $ | 458,351 | | |
Fixed maturity securities, held-to-maturity
|
| | | | 51,857 | | | | | | 47,296 | | | | | | 47,117 | | | | | | 47,117 | | |
Equity securities
|
| | | | 109,640 | | | | | | 109,640 | | | | | | 117,971 | | | | | | 117,971 | | |
Mortgage loans
|
| | | | 52,072 | | | | | | 51,626 | | | | | | 29,531 | | | | | | 29,264 | | |
Short-term investments
|
| | | | 104,915 | | | | | | 104,915 | | | | | | 164,278 | | | | | | 164,278 | | |
Cash and cash equivalents
|
| | | | 30,727 | | | | | | 30,727 | | | | | | 42,107 | | | | | | 42,107 | | |
Restricted cash
|
| | | | 75,359 | | | | | | 75,359 | | | | | | 65,167 | | | | | | 65,167 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Notes payable
|
| | | $ | 50,000 | | | | | $ | 50,000 | | | | | $ | 50,000 | | | | | $ | 50,000 | | |
Subordinated debt
|
| | | | 78,589 | | | | | | 79,040 | | | | | | 78,529 | | | | | | 83,235 | | |
(in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 43,258 | | | | | $ | — | | | | | $ | — | | | | | $ | 43,258 | | |
Corporate securities and miscellaneous
|
| | | | — | | | | | | 218,236 | | | | | | — | | | | | | 218,236 | | |
Municipal securities
|
| | | | — | | | | | | 59,402 | | | | | | — | | | | | | 59,402 | | |
Residential mortgage-backed securities
|
| | | | — | | | | | | 104,395 | | | | | | — | | | | | | 104,395 | | |
Commercial mortgage-backed securities
|
| | | | — | | | | | | 35,594 | | | | | | — | | | | | | 35,594 | | |
Asset-backed securities
|
| | | | — | | | | | | 101,688 | | | | | | — | | | | | | 101,688 | | |
Total fixed maturity securities, available-for-sale
|
| | | | 43,258 | | | | | | 519,315 | | | | | | — | | | | | | 562,573 | | |
Common stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer discretionary
|
| | | | 2,039 | | | | | | — | | | | | | — | | | | | | 2,039 | | |
Consumer staples
|
| | | | 10,092 | | | | | | — | | | | | | — | | | | | | 10,092 | | |
Energy
|
| | | | 2,611 | | | | | | — | | | | | | — | | | | | | 2,611 | | |
Finance
|
| | | | 22,264 | | | | | | — | | | | | | — | | | | | | 22,264 | | |
Industrial
|
| | | | 7,606 | | | | | | — | | | | | | — | | | | | | 7,606 | | |
Information technology
|
| | | | 1,582 | | | | | | — | | | | | | — | | | | | | 1,582 | | |
Materials
|
| | | | 2,449 | | | | | | — | | | | | | — | | | | | | 2,449 | | |
Other
|
| | | | 1,629 | | | | | | — | | | | | | — | | | | | | 1,629 | | |
Total common stocks
|
| | | | 50,272 | | | | | | — | | | | | | — | | | | | | 50,272 | | |
Preferred stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance
|
| | | | — | | | | | | 8,114 | | | | | | — | | | | | | 8,114 | | |
Industrial
|
| | | | — | | | | | | 690 | | | | | | — | | | | | | 690 | | |
Other
|
| | | | — | | | | | | 630 | | | | | | — | | | | | | 630 | | |
Total preferred stocks
|
| | | | — | | | | | | 9,434 | | | | | | — | | | | | | 9,434 | | |
Mutual stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed income
|
| | | | 4,998 | | | | | | — | | | | | | — | | | | | | 4,998 | | |
Equity
|
| | | | 44,484 | | | | | | — | | | | | | — | | | | | | 44,484 | | |
Commodity
|
| | | | 452 | | | | | | — | | | | | | — | | | | | | 452 | | |
Total mutual funds
|
| | | | 49,934 | | | | | | — | | | | | | — | | | | | | 49,934 | | |
Total equity securities
|
| | | | 100,206 | | | | | | 9,434 | | | | | | — | | | | | | 109,640 | | |
Short-term investments
|
| | | | 104,915 | | | | | | — | | | | | | — | | | | | | 104,915 | | |
Total assets measured at fair value
|
| | | $ | 248,379 | | | | | $ | 528,749 | | | | | $ | — | | | | | $ | 777,128 | | |
(in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 49,263 | | | | | $ | — | | | | | $ | — | | | | | $ | 49,263 | | |
Corporate securities and miscellaneous
|
| | | | — | | | | | | 154,163 | | | | | | — | | | | | | 154,163 | | |
Municipal securities
|
| | | | — | | | | | | 56,942 | | | | | | — | | | | | | 56,942 | | |
Residential mortgage-backed securities
|
| | | | — | | | | | | 103,735 | | | | | | — | | | | | | 103,735 | | |
Commercial mortgage-backed securities
|
| | | | — | | | | | | 14,484 | | | | | | — | | | | | | 14,484 | | |
Asset-backed securities
|
| | | | — | | | | | | 79,764 | | | | | | — | | | | | | 79,764 | | |
Total fixed maturity securities, available-for-sale
|
| | | | 49,263 | | | | | | 409,088 | | | | | | — | | | | | | 458,351 | | |
Common stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer discretionary
|
| | | | 2,102 | | | | | | — | | | | | | — | | | | | | 2,102 | | |
Consumer staples
|
| | | | 13,643 | | | | | | — | | | | | | — | | | | | | 13,643 | | |
Energy
|
| | | | 2,781 | | | | | | — | | | | | | — | | | | | | 2,781 | | |
Finance
|
| | | | 24,657 | | | | | | — | | | | | | — | | | | | | 24,657 | | |
Industrial
|
| | | | 8,806 | | | | | | — | | | | | | — | | | | | | 8,806 | | |
Information technology
|
| | | | 2,408 | | | | | | — | | | | | | — | | | | | | 2,408 | | |
Materials
|
| | | | 3,160 | | | | | | — | | | | | | — | | | | | | 3,160 | | |
Other
|
| | | | 868 | | | | | | — | | | | | | — | | | | | | 868 | | |
Total common stocks
|
| | | | 58,425 | | | | | | — | | | | | | — | | | | | | 58,425 | | |
Preferred stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance
|
| | | | — | | | | | | 17,018 | | | | | | — | | | | | | 17,018 | | |
Other
|
| | | | — | | | | | | 1,148 | | | | | | — | | | | | | 1,148 | | |
Total preferred stocks
|
| | | | — | | | | | | 18,166 | | | | | | — | | | | | | 18,166 | | |
Mutual stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed income
|
| | | | 5,374 | | | | | | — | | | | | | — | | | | | | 5,374 | | |
Equity
|
| | | | 35,471 | | | | | | — | | | | | | — | | | | | | 35,471 | | |
Commodity
|
| | | | 535 | | | | | | — | | | | | | — | | | | | | 535 | | |
Total mutual funds
|
| | | | 41,380 | | | | | | — | | | | | | — | | | | | | 41,380 | | |
Total equity securities
|
| | | | 99,805 | | | | | | 18,166 | | | | | | — | | | | | | 117,971 | | |
Short-term investments
|
| | | | 164,278 | | | | | | — | | | | | | — | | | | | | 164,278 | | |
Total assets measured at fair value
|
| | | $ | 313,346 | | | | | $ | 427,254 | | | | | $ | — | | | | | $ | 740,600 | | |
(in thousands)
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Retail
|
| | | $ | 13,338 | | | | | $ | 10,593 | | |
Industrial
|
| | | | 6,323 | | | | | | 6,314 | | |
Commercial
|
| | | | 15,298 | | | | | | 6,298 | | |
Multi-family
|
| | | | 9,020 | | | | | | 3,296 | | |
Office
|
| | | | 3,184 | | | | | | 1,691 | | |
Hospitality
|
| | | | 4,909 | | | | | | 1,339 | | |
| | | | $ | 52,072 | | | | | $ | 29,531 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Retail
|
| | | $ | 337 | | | | | $ | — | | | | | $ | 846 | | | | | $ | — | | |
Industrial
|
| | | | 181 | | | | | | — | | | | | | 433 | | | | | | — | | |
Commercial
|
| | | | 320 | | | | | | 28 | | | | | | 707 | | | | | | 28 | | |
Multi-family
|
| | | | 237 | | | | | | 70 | | | | | | 553 | | | | | | 73 | | |
Office
|
| | | | 84 | | | | | | 23 | | | | | | 306 | | | | | | 23 | | |
Land
|
| | | | — | | | | | | 63 | | | | | | — | | | | | | 166 | | |
Hospitality
|
| | | | 116 | | | | | | 48 | | | | | | 264 | | | | | | 452 | | |
| | | | $ | 1,275 | | | | | $ | 232 | | | | | $ | 3,109 | | | | | $ | 742 | | |
(In thousands)
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Dowling Capital Partners LP units
|
| | | $ | 1,986 | | | | | $ | 2,416 | | |
RISCOM
|
| | | | 4,565 | | | | | | 3,366 | | |
Arena Special Opportunities Fund, LP units
|
| | | | 45,563 | | | | | | 41,763 | | |
Arena Rated Product LP units
|
| | | | 9,394 | | | | | | 5,692 | | |
Hudson Ventures Fund 2 LP units
|
| | | | 3,397 | | | | | | 1,913 | | |
Universa Black Swan LP units
|
| | | | 1,992 | | | | | | 4,354 | | |
JVM Funds LLC units
|
| | | | 22,354 | | | | | | 24,000 | | |
| | | | $ | 89,251 | | | | | $ | 83,504 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Dowling Capital Partners LP units
|
| | | $ | (31) | | | | | $ | 305 | | | | | $ | 524 | | | | | $ | 393 | | |
RISCOM
|
| | | | 373 | | | | | | 332 | | | | | | 1,199 | | | | | | 598 | | |
Arena Special Opportunities Fund, LP units
|
| | | | 483 | | | | | | 1,400 | | | | | | 4,729 | | | | | | 3,627 | | |
Arena Rated Product LP units
|
| | | | (4,068) | | | | | | 949 | | | | | | 3,702 | | | | | | 4,409 | | |
JVM Funds LLC
|
| | | | 220 | | | | | | — | | | | | | (548) | | | | | | — | | |
Hudson Ventures Fund 2 LP units
|
| | | | (26) | | | | | | (19) | | | | | | 371 | | | | | | (19) | | |
Universa Black Swan LP units
|
| | | | (812) | | | | | | (287) | | | | | | (2,362) | | | | | | (287) | | |
| | | | $ | (3,861) | | | | | $ | 2,680 | | | | | $ | 7,615 | | | | | $ | 8,721 | | |
(In thousands)
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Dowling Capital Partners LP units
|
| | | $ | 386 | | | | | $ | 368 | | |
Hudson Ventures Fund 2 LP units
|
| | | | 1,942 | | | | | | 3,063 | | |
| | | | $ | 2,328 | | | | | $ | 3,431 | | |
(In thousands)
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Investment in RISCOM: | | | | | | | | | | | | | |
Underlying equity
|
| | | $ | 2,760 | | | | | $ | 1,378 | | |
Difference
|
| | | | 1,805 | | | | | | 1,988 | | |
Recorded investment balance
|
| | |
$
|
4,565
|
| | | |
$
|
3,366
|
| |
| | |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||
(In thousands)
|
| |
Carrying
Value |
| |
Unfunded
Commitment |
| |
Carrying
Value |
| |
Unfunded
Commitment |
| ||||||||||||
SMA1
|
| | | $ | 40,573 | | | | | $ | — | | | | | $ | 33,100 | | | | | $ | — | | |
SMA2
|
| | | | 3,679 | | | | | | — | | | | | | 10,855 | | | | | | 16,563 | | |
Investment in indirect loans and loan collateral
|
| | |
$
|
44,252
|
| | | |
$
|
—
|
| | | |
$
|
43,955
|
| | | |
$
|
16,563
|
| |
(In thousands)
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Junior subordinated interest debentures, due September 15, 2036, payable
quarterly |
| | | | | | | | | | | | |
Principal
|
| | | $ | 59,794 | | | | | $ | 59,794 | | |
Less: Debt issuance costs
|
| | | | (669) | | | | | | (705) | | |
Unsecured subordinated notes, due May 24, 2039, interest payable quarterly
|
| | | | | | | | | | | | |
Principal
|
| | | | 20,000 | | | | | | 20,000 | | |
Less: Debt issuance costs
|
| | | | (536) | | | | | | (560) | | |
Subordinated debt, net of debt issuance costs
|
| | |
$
|
78,589
|
| | | |
$
|
78,529
|
| |
(In thousands)
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Term loan, due December 31, 2024, interest payable quarterly
|
| | | $ | 50,000 | | | | | $ | 50,000 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Interest payments on term loan
|
| | | $ | 364 | | | | | $ | 221 | | | | | $ | 884 | | | | | $ | 221 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Interest payments on revolving line of credit
|
| | | $ | — | | | | | $ | 32 | | | | | $ | — | | | | | $ | 95 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(In thousands, except for effective tax rates)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Income tax (benefit) expense
|
| | | $ | (719) | | | | | $ | 2,588 | | | | | $ | 4,842 | | | | | $ | 9,671 | | |
Effective tax rate
|
| | | | 23.1% | | | | | | 20.6% | | | | | | 20.3% | | | | | | 20.7% | | |
(In thousands)
|
| |
September 30,
2022 |
| |
September 30,
2021 |
| ||||||
Reserves for losses and LAE, beginning of period
|
| | | $ | 979,549 | | | | | $ | 856,780 | | |
Less: reinsurance recoverable on unpaid claims, beginning of period
|
| | | | (381,338) | | | | | | (375,182) | | |
Reserves for losses and LAE, beginning of period, net of reinsurance
|
| | | | 598,211 | | | | | | 481,598 | | |
Incurred, net of reinsurance, related to: | | | | | | | | | | | | | |
Current period
|
| | | | 284,265 | | | | | | 249,828 | | |
Prior years
|
| | | | 14,385 | | | | | | — | | |
Total incurred, net of reinsurance
|
| | | | 298,650 | | | | | | 249,828 | | |
Paid, net of reinsurance, related to: | | | | | | | | | | | | | |
Current period
|
| | | | 62,864 | | | | | | 43,817 | | |
Prior years
|
| | | | 158,749 | | | | | | 132,412 | | |
Total paid
|
| | | | 221,613 | | | | | | 176,229 | | |
Net reserves for losses and LAE, end of period
|
| | | | 675,248 | | | | | | 555,197 | | |
Plus: reinsurance recoverable on unpaid claims, end of period
|
| | | | 386,752 | | | | | | 400,776 | | |
Reserves for losses and LAE, end of period
|
| | | $ | 1,062,000 | | | | | $ | 955,973 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
SUA commission revenue
|
| | | $ | 967 | | | | | $ | 574 | | | | | $ | 2,626 | | | | | $ | 1,502 | | |
SUA fee income
|
| | | | 280 | | | | | | 286 | | | | | | 785 | | | | | | 844 | | |
Other
|
| | | | 115 | | | | | | 103 | | | | | | 241 | | | | | | 318 | | |
Total commission and fee income
|
| | |
$
|
1,362
|
| | | |
$
|
963
|
| | | |
$
|
3,652
|
| | | |
$
|
2,664
|
| |
(In thousands)
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Contract asset
|
| | | $ | 1,686 | | | | | $ | 1,209 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Amortization of policy acquisition costs
|
| | | $ | 17,379 | | | | | $ | 11,433 | | | | | $ | 45,514 | | | | | $ | 30,657 | | |
Other operating and general expenses
|
| | | | 29,961 | | | | | | 22,621 | | | | | | 86,744 | | | | | | 68,336 | | |
Underwriting, acquisition and insurance expenses
|
| | |
$
|
47,340
|
| | | |
$
|
34,054
|
| | | |
$
|
132,258
|
| | | |
$
|
98,993
|
| |
| | |
Three months ended September 30,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
(In thousands)
|
| |
Written
|
| |
Earned
|
| |
Written
|
| |
Earned
|
| ||||||||||||
Direct premiums
|
| | | $ | 246,339 | | | | | $ | 242,727 | | | | | $ | 200,484 | | | | | $ | 209,415 | | |
Assumed premiums
|
| | | | 23,910 | | | | | | 30,020 | | | | | | 14,657 | | | | | | 26,754 | | |
Ceded premiums
|
| | | | (98,795) | | | | | | (114,699) | | | | | | (84,382) | | | | | | (106,157) | | |
Net premiums
|
| | | $ | 171,454 | | | | | $ | 158,048 | | | | | $ | 130,759 | | | | | $ | 130,012 | | |
Ceded losses and LAE incurred
|
| | | | | | | | | $ | 60,878 | | | | | | | | | | | $ | 75,534 | | |
| | |
Nine months ended September 30,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
(In thousands)
|
| |
Written
|
| |
Earned
|
| |
Written
|
| |
Earned
|
| ||||||||||||
Direct premiums
|
| | | $ | 771,668 | | | | | $ | 695,567 | | | | | $ | 629,410 | | | | | $ | 607,510 | | |
Assumed premiums
|
| | | | 107,451 | | | | | | 82,549 | | | | | | 86,266 | | | | | | 77,498 | | |
Ceded premiums
|
| | | | (383,532) | | | | | | (332,265) | | | | | | (327,513) | | | | | | (318,956) | | |
Net premiums
|
| | | $ | 495,587 | | | | | $ | 445,851 | | | | | $ | 388,163 | | | | | $ | 366,052 | | |
Ceded losses and LAE incurred
|
| | | | | | | | | $ | 190,465 | | | | | | | | | | | $ | 188,532 | | |
(In thousands)
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Unpaid losses and loss adjustment expenses ceded
|
| | | $ | 386,752 | | | | | $ | 381,338 | | |
Paid losses and loss adjustment expense ceded
|
| | | | 113,354 | | | | | | 90,761 | | |
Loss portfolio transfer
|
| | | | 42,789 | | | | | | 64,228 | | |
Reinsurance recoverables
|
| | |
$
|
542,895
|
| | | |
$
|
536,327
|
| |
Ceded unearned premium
|
| | |
$
|
189,241
|
| | | |
$
|
137,973
|
| |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Strengthening of reserves subject to the LPT
|
| | | $ | (14,385) | | | | | $ | — | | | | | $ | (14,385) | | | | | $ | — | | |
Reinsurance recoveries under the LPT
|
| | | | 5,114 | | | | | | — | | | | | | 5,114 | | | | | | — | | |
Pretax net impact of the LPT and strengthening of reserves subject to the LPT
|
| | |
$
|
(9,271)
|
| | | |
$
|
—
|
| | | |
$
|
(9,271)
|
| | | |
$
|
—
|
| |
| | |
Award
Payout Range |
| |
Requisite
Service Period |
| |
Authorized
Target Common Shares |
|
Nine months ended September 30, 2022 | | | | | | | | | | |
Market condition awards
|
| |
0% – 150%
|
| |
3 years
|
| |
28,495
|
|
Performance condition awards
|
| |
0% – 150%
|
| |
3 years
|
| |
26,210
|
|
Restricted share and stock unit awards
|
| |
N/A
|
| |
1 to 3 years
|
| |
144,137
|
|
| | | | | | | | |
198,842
|
|
Nine months ended September 30, 2021 | | | | | | | | | | |
Market condition awards
|
| |
0% – 150%
|
| |
3 years
|
| |
46,474
|
|
Performance condition awards
|
| |
0% – 150%
|
| |
3 years
|
| |
29,501
|
|
Restricted stock unit awards
|
| |
N/A
|
| |
3 years
|
| |
137,452
|
|
| | | | | | | | |
213,427
|
|
| | |
Weighted-Average
Grant-Date Fair Value |
| |
Number of
Common Shares |
| ||||||
Non-vested at January 1, 2022
|
| | | $ | 13.23 | | | | | | 375,643 | | |
Granted
|
| | | | 14.17 | | | | | | 198,842 | | |
Vested
|
| | | | 15.55 | | | | | | (126,978) | | |
Forfeited
|
| | | | 12.51 | | | | | | (10,547) | | |
Non-vested at September 30, 2022
|
| | | $ | 12.54 | | | | | | 436,960 | | |
Non-vested at January 1, 2021
|
| | | $ | 19.47 | | | | | | 84,671 | | |
Granted
|
| | | | 11.94 | | | | | | 328,690 | | |
Vested
|
| | | | 14.57 | | | | | | (6,764) | | |
Forfeited
|
| | | | 15.77 | | | | | | (31,123) | | |
Non-vested at September 30, 2021
|
| | | $ | 13.28 | | | | | | 375,474 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Stock-based compensation expense (income) | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock-based compensation expense
|
| | | $ | 549 | | | | | $ | 340 | | | | | $ | 1,721 | | | | | $ | 1,020 | | |
Forfeitures
|
| | | | (38) | | | | | | (35) | | | | | | (38) | | | | | | (352) | | |
Total
|
| | | $ | 511 | | | | | $ | 305 | | | | | $ | 1,683 | | | | | $ | 668 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(In thousands, except for share and per share
amounts) |
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Numerator | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (2,399) | | | | | $ | 9,962 | | | | | $ | 18,977 | | | | | $ | 37,002 | | |
Less: Undistributed income allocated
to participating securities |
| | | | — | | | | | | (4,808) | | | | | | (9,124) | | | | | | (17,885) | | |
Net (loss) income attributable to common shareholders (numerator for basic earnings per share)
|
| | | | (2,399) | | | | | | 5,154 | | | | | | 9,853 | | | | | | 19,117 | | |
Add back: Undistributed income allocated to participating
securities |
| | | | — | | | | | | 4,808 | | | | | | 9,124 | | | | | | 17,885 | | |
Net (loss) income (numerator for diluted earnings per share under the two-class method)
|
| | | $ | (2,399) | | | | | $ | 9,962 | | | | | $ | 18,977 | | | | | $ | 37,002 | | |
Denominator | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic weighted-average common
shares |
| | | | 16,465,588 | | | | | | 16,341,010 | | | | | | 16,464,313 | | | | | | 16,297,668 | | |
Unvested common shares
|
| | | | — | | | | | | 489 | | | | | | — | | | | | | 720 | | |
Preferred shares (if converted method)
|
| | | | — | | | | | | 15,247,539 | | | | | | 15,245,533 | | | | | | 15,247,540 | | |
Contingently issuable instruments (treasury stock method)
|
| | | | — | | | | | | 687,332 | | | | | | 518,727 | | | | | | 639,135 | | |
Market condition awards (contingently issuable)
|
| | | | — | | | | | | 38,024 | | | | | | 103,811 | | | | | | 38,024 | | |
Performance awards (contingently issuable)
|
| | | | — | | | | | | 21,348 | | | | | | 39,231 | | | | | | 22,839 | | |
Restricted stock units (treasury stock
method) |
| | | | — | | | | | | 130,593 | | | | | | 227,054 | | | | | | 133,904 | | |
Diluted weighted-average common
share equivalents |
| | | | 16,465,588 | | | | | | 32,466,335 | | | | | | 32,598,669 | | | | | | 32,379,830 | | |
Basic (loss) earnings per share
|
| | | $ | (0.15) | | | | | $ | 0.32 | | | | | $ | 0.60 | | | | | $ | 1.17 | | |
Diluted (loss) earnings per share
|
| | | $ | (0.15) | | | | | $ | 0.31 | | | | | $ | 0.58 | | | | | $ | 1.14 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Preferred shares (if converted
method) |
| | | | 15,247,437 | | | | | | — | | | | | | — | | | | | | — | | |
Contingently issuable instruments (treasury stock method)
|
| | | | 510,577 | | | | | | — | | | | | | 3,024 | | | | | | — | | |
Market condition awards (contingently issuable)
|
| | | | 112,454 | | | | | | — | | | | | | — | | | | | | — | | |
Performance awards (contingently issuable)
|
| | | | 42,411 | | | | | | — | | | | | | — | | | | | | — | | |
Restricted stock units (treasury stock method)
|
| | | | 252,180 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Common shares
|
| | | | 80,526 | | | | | | 210,376 | | | | | | 80,526 | | | | | | 210,376 | | |
Preferred shares, if converted
|
| | | | 1,059,602 | | | | | | 1,251,944 | | | | | | 1,059,602 | | | | | | 1,251,944 | | |
Total
|
| | | | 1,140,128 | | | | | | 1,462,320 | | | | | | 1,140,128 | | | | | | 1,462,320 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Management services agreement
|
| | | $ | 250 | | | | | $ | 125 | | | | | $ | 500 | | | | | $ | 375 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Net earned premium
|
| | | $ | 23,712 | | | | | $ | 19,829 | | | | | $ | 67,239 | | | | | $ | 56,717 | | |
Gross commission expense
|
| | | | 5,558 | | | | | | 5,205 | | | | | | 18,666 | | | | | | 16,590 | | |
(In thousands)
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Premiums receivable
|
| | | $ | 12,985 | | | | | $ | 11,334 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Reinsurance premiums ceded
|
| | | $ | 10,965 | | | | | $ | 15,696 | | | | | $ | 53,201 | | | | | $ | 79,970 | | |
(In thousands)
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Reinsurance recoverable, net of premium payables
|
| | | $ | 178,345 | | | | | $ | 168,847 | | |
| | |
Three months ended September 30,
|
| |
Nine months ended September 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Professional fees and reimbursements
|
| | | $ | 580 | | | | | $ | 679 | | | | | $ | 2,785 | | | | | $ | 2,995 | | |
|
Joint Bookrunning Managers
|
| |||||||||
|
Barclays
|
| | | | |
Keefe, Bruyette & Woods
A Stifel Company
|
| |||
|
Joint Bookrunners
|
| |||||||||
|
Piper Sandler
|
| |
JMP Securities
A CITIZENS COMPANY
|
| |
Truist Securities
|
| |
Raymond James
|
|
|
Academy Securities
|
| |
Siebert Williams Shank
|
|