| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | 14.00 | | | | | $ | 110,000,030.00 | | |
Underwriting discount
(1)
|
| | | $ | 0.91 | | | | | $ | 7,150,001.95 | | |
Proceeds, before expenses, to ProSight Global, Inc.
|
| | | $ | 13.09 | | | | | $ | 56,100,009.35 | | |
Proceeds, before expenses, to the selling stockholders
|
| | | $ | 13.09 | | | | | $ | 46,750,018.70 | | |
| Goldman Sachs & Co. LLC | | |
Barclays
|
|
|
Dowling & Partners
|
| |
Keefe, Bruyette & Woods
A Stifel Company |
| |
SunTrust Robinson Humphrey
|
| |
Citizens Capital Markets
|
|
| | |
Page
|
| |||
| | | | iii | | | |
| | | | iv | | | |
| | | | v | | | |
| | | | v | | | |
| | | | 1 | | | |
| | | | 18 | | | |
| | | | 20 | | | |
| | | | 24 | | | |
| | | | 48 | | | |
| | | | 50 | | | |
| | | | 53 | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 63 | | | |
| | | | 105 | | | |
| | | | 127 | | | |
| | | | 132 | | | |
| | | | 141 | | | |
| | | | 158 | | | |
| | | | 161 | | | |
| | | | 164 | | | |
| | | | 170 | | | |
| | | | 172 | | | |
| | | | 175 | | | |
| | | | 182 | | | |
| | | | 182 | | | |
| | | | 184 | | | |
| | | | F-1 | | |
|
2018 GWP from Customer Segments by
Line of Business |
| |
2018 GWP from Customer Segments by
Distribution Channels (1) |
|
|
|
| |
|
|
| | |
Three Months Ended June 30
|
| |||||||||
($ in millions)
|
| |
2019
(Estimated) |
| |
2018
(Estimated) |
| ||||||
Net income
|
| | | $ | 8 | | | | | $ | 15 | | |
Income tax expense
|
| | | | 3 | | | | | | 3 | | |
Income before taxes
|
| | | | 11 | | | | | | 18 | | |
Transition expenses and Net realized investment (gains)
|
| | | | 7 | | | | | | (1 ) | | |
Adjusted operating income before taxes
|
| | | | 18 | | | | | | 17 | | |
Less: Income tax expense on adjusted operating income
|
| | | | 4 | | | | | | 3 | | |
Adjusted operating income
|
| | | | 14 | | | | | | 14 | | |
Adjusted operating return on equity
|
| | | | 12 – 13 % | | | | | | 15 % | | |
| | |
Three Months
Ended March 31 |
| |
Year Ended
December 31 |
| ||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | |
($ in thousands, except for per share data)
|
| |||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
GWP (1) | | | | $ | 255,838 | | | | | $ | 249,420 | | | | | $ | 895,112 | | | | | $ | 836,334 | | | | | $ | 771,995 | | |
Ceded written premiums
|
| | | | (45,936 ) | | | | | | 11,932 | | | | | | (45,038 ) | | | | | | (276,048 ) | | | | | | (85,312 ) | | |
Net written premiums
|
| | | $ | 209,902 | | | | | $ | 261,352 | | | | | $ | 850,074 | | | | | $ | 560,286 | | | | | $ | 686,683 | | |
Net earned premiums
|
| | | $ | 195,608 | | | | | $ | 167,456 | | | | | $ | 730,785 | | | | | $ | 609,786 | | | | | $ | 675,778 | | |
Net investment income
|
| | | | 17,158 | | | | | | 13,709 | | | | | | 55,971 | | | | | | 36,196 | | | | | | 28,052 | | |
Net investment gains (losses)
|
| | | | 113 | | | | | | (287 ) | | | | | | (1,557 ) | | | | | | 4,204 | | | | | | (6,147 ) | | |
Other income
|
| | | | 93 | | | | | | 168 | | | | | | 673 | | | | | | 853 | | | | | | 1,057 | | |
Total revenues
|
| | | $ | 212,972 | | | | | $ | 181,046 | | | | | $ | 785,872 | | | | | $ | 651,039 | | | | | $ | 698,740 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Losses and LAE
|
| | | $ | 118,333 | | | | | $ | 101,854 | | | | | $ | 434,830 | | | | | $ | 393,741 | | | | | $ | 489,464 | | |
Underwriting, acquisition and insurance expenses
|
| | | | 73,767 | | | | | | 63,593 | | | | | | 271,547 | | | | | | 213,844 | | | | | | 241,873 | | |
Interest and other expenses
|
| | | | 3,362 | | | | | | 3,031 | | | | | | 12,377 | | | | | | 12,125 | | | | | | 12,125 | | |
Total expenses
|
| | | $ | 195,462 | | | | | $ | 168,478 | | | | | $ | 718,754 | | | | | $ | 619,710 | | | | | $ | 743,462 | | |
Income (loss) before taxes
|
| | | | 17,510 | | | | | | 12,568 | | | | | | 67,118 | | | | | | 31,329 | | | | | | (44,722 ) | | |
Income tax expense (benefit)
|
| | | | 3,815 | | | | | | 2,558 | | | | | | 13,389 | | | | | | 38,233 | | | | | | (23,988 ) | | |
Net income (loss) from continuing
operations |
| | | $ | 13,695 | | | | | $ | 10,010 | | | | | $ | 53,729 | | | | | $ | (6,904 ) | | | | | $ | (20,734 ) | | |
Underwriting income (loss)
(2)
|
| | | $ | 3,508 | | | | | $ | 2,009 | | | | | $ | 24,409 | | | | | $ | 2,201 | | | | | $ | (55,559 ) | | |
Adjusted operating income (loss)
(3)
|
| | | $ | 13,582 | | | | | $ | 10,297 | | | | | $ | 55,286 | | | | | $ | 13,992 | | | | | $ | (14,587 ) | | |
|
| | |
Three Months
Ended March 31 |
| |
Year Ended
December 31 |
| ||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | |
($ in thousands, except for per share data)
|
| |||||||||||||||||||||||||||
Per share of common stock data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Continuing operations only
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | $ | 2.28 | | | | | $ | 1.67 | | | | | $ | 8.96 | | | | | $ | (1.19 ) | | | | | $ | (3.79 ) | | |
Basic earnings per share, after giving effect to
the merger of PGHL with and into ProSight Global: |
| | | | | | |||||||||||||||||||||||||
Common stock
|
| | | $ | 0.35 | | | | | $ | 0.26 | | | | | $ | 1.39 | | | | | $ | (0.18 ) | | | | | $ | (0.59 ) | | |
Diluted earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | $ | 2.24 | | | | | $ | 1.64 | | | | | $ | 8.80 | | | | | $ | (1.19 ) | | | | | $ | (3.79 ) | | |
Diluted earnings per share, after giving effect to the merger of PGHL with and into ProSight Global:
|
| | | | | | |||||||||||||||||||||||||
Common stock
|
| | | $ | 0.35 | | | | | $ | 0.25 | | | | | $ | 1.36 | | | | | $ | (0.18 ) | | | | | $ | (0.59 ) | | |
Basic adjusted operating earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | $ | 2.26 | | | | | $ | 1.72 | | | | | $ | 9.22 | | | | | $ | 2.41 | | | | | $ | (2.66 ) | | |
Basic adjusted operating earnings per share, after giving effect to the merger of PGHL with and into ProSight Global:
|
| | | | | | |||||||||||||||||||||||||
Common stock
|
| | | $ | 0.35 | | | | | $ | 0.27 | | | | | $ | 1.43 | | | | | $ | 0.37 | | | | | $ | (0.41 ) | | |
Diluted adjusted operating earnings per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | $ | 2.22 | | | | | $ | 1.69 | | | | | $ | 9.05 | | | | | $ | 2.41 | | | | | $ | (2.66 ) | | |
Diluted adjusted operating earnings per share,
after giving effect to the merger of PGHL with and into ProSight Global: |
| | | | | | |||||||||||||||||||||||||
Common stock
|
| | | $ | 0.34 | | | | | $ | 0.26 | | | | | $ | 1.40 | | | | | $ | 0.37 | | | | | $ | (0.41 ) | | |
| | |
Three Months
Ended March 31 |
| |
Year Ended
December 31 |
| ||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
Underwriting and other ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss and LAE ratio
(4)
|
| | | | 60.5 % | | | | | | 60.8 % | | | | | | 59.5 % | | | | | | 64.6 % | | | | | | 72.4 % | | |
Loss and LAE ratio – excluding catastrophe
|
| | | | 60.5 % | | | | | | 60.8 % | | | | | | 59.0 % | | | | | | 63.1 % | | | | | | 71.2 % | | |
Loss and LAE ratio – catastrophe
|
| | | | 0.0 % | | | | | | 0.0 % | | | | | | 0.5 % | | | | | | 1.5 % | | | | | | 1.2 % | | |
Expense ratio
(5)
|
| | | | 37.7 % | | | | | | 38.0 % | | | | | | 37.2 % | | | | | | 35.1 % | | | | | | 35.8 % | | |
Combined ratio
(6)
|
| | | | 98.2 % | | | | | | 98.8 % | | | | | | 96.7 % | | | | | | 99.7 % | | | | | | 108.2 % | | |
Adjusted loss and LAE ratio
(7)
|
| | | | 60.5 % | | | | | | 60.8 % | | | | | | 59.6 % | | | | | | 63.9 % | | | | | | 72.4 % | | |
Adjusted loss and LAE ratio – excluding catastrophe
|
| | | | 60.5 % | | | | | | 60.8 % | | | | | | 59.1 % | | | | | | 62.6 % | | | | | | 71.2 % | | |
Adjusted loss and LAE ratio – catastrophe
|
| | | | 0.0 % | | | | | | 0.0 % | | | | | | 0.5 % | | | | | | 1.3 % | | | | | | 1.2 % | | |
Adjusted expense ratio
(7)
|
| | | | 37.7 % | | | | | | 37.6 % | | | | | | 37.0 % | | | | | | 34.9 % | | | | | | 35.8 % | | |
Adjusted combined ratio
(7)
|
| | | | 98.2 % | | | | | | 98.4 % | | | | | | 96.6 % | | | | | | 98.8 % | | | | | | 108.2 % | | |
Adjusted operating return on equity
(8)
|
| | | | 13.3 % | | | | | | 11.1 % | | | | | | 14.4 % | | | | | | 3.7 % | | | | | | (3.6 )% | | |
Return on equity
(9)
|
| | | | 13.4 % | | | | | | 10.8 % | | | | | | 14.0 % | | | | | | (1.8 )% | | | | | | (5.1 )% | | |
| | |
At March 31
|
| |
At December 31
|
| ||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||
Balance sheet data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total cash and investments
|
| | | $ | 1,950,416 | | | | | $ | 1,830,290 | | | | | $ | 1,632,629 | | | | | $ | 1,405,585 | | |
Premiums and other receivables, net
|
| | | | 196,490 | | | | | | 200,347 | | | | | | 184,334 | | | | | | 168,378 | | |
Reinsurance receivables paid and unpaid, net
|
| | | | 217,756 | | | | | | 197,723 | | | | | | 218,376 | | | | | | 205,527 | | |
Goodwill and net intangible assets
|
| | | | 29,211 | | | | | | 29,219 | | | | | | 29,249 | | | | | | 29,745 | | |
Total assets
|
| | | $ | 2,703,030 | | | | | $ | 2,577,106 | | | | | $ | 2,409,452 | | | | | $ | 2,251,502 | | |
Unpaid losses and LAE
|
| | | $ | 1,449,535 | | | | | $ | 1,396,812 | | | | | $ | 1,258,237 | | | | | $ | 1,166,619 | | |
Reserve for unearned premiums
|
| | | | 469,960 | | | | | | 435,933 | | | | | | 395,432 | | | | | | 354,828 | | |
Notes payable, net of debt issuance costs
|
| | | | 182,439 | | | | | | 182,355 | | | | | | 164,017 | | | | | | 163,678 | | |
Total liabilities
|
| | | $ | 2,276,105 | | | | | $ | 2,187,276 | | | | | $ | 2,033,469 | | | | | $ | 1,870,849 | | |
Total stockholders’ equity
|
| | | $ | 426,925 | | | | | $ | 389,830 | | | | | $ | 375,983 | | | | | $ | 380,654 | | |
Other data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt to total capitalization ratio
(10)
|
| | | | 29.9 % | | | | | | 31.9 % | | | | | | 30.4 % | | | | | | 30.1 % | | |
Statutory capital and surplus
(11)
|
| | | $ | 488,122 | | | | | $ | 473,575 | | | | | $ | 433,946 | | | | | $ | 355,366 | | |
| | |
Three Months
Ended March 31 |
| |
Year Ended
December 31 |
| ||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||||
Construction
|
| | | $ | 23,248 | | | | | $ | 22,953 | | | | | $ | 100,741 | | | | | $ | 73,378 | | | | | $ | 54,983 | | |
Consumer Services
|
| | | | 27,485 | | | | | | 21,907 | | | | | | 106,348 | | | | | | 94,384 | | | | | | 95,005 | | |
Marine and Energy
|
| | | | 15,934 | | | | | | 15,262 | | | | | | 64,601 | | | | | | 65,781 | | | | | | 56,740 | | |
Media and Entertainment
|
| | | | 37,542 | | | | | | 40,254 | | | | | | 145,985 | | | | | | 136,666 | | | | | | 121,454 | | |
Professional Services
|
| | | | 29,562 | | | | | | 29,565 | | | | | | 110,300 | | | | | | 112,576 | | | | | | 79,793 | | |
Real Estate
|
| | | | 28,735 | | | | | | 27,958 | | | | | | 130,468 | | | | | | 132,028 | | | | | | 102,134 | | |
Transportation
|
| | | | 34,015 | | | | | | 26,914 | | | | | | 112,450 | | | | | | 98,536 | | | | | | 99,690 | | |
Customer Segments subtotal
|
| | | $ | 196,521 | | | | | $ | 184,813 | | | | | $ | 770,893 | | | | | $ | 713,349 | | | | | $ | 609,799 | | |
Other
|
| | | | 59,317 | | | | | | 64,607 | | | | | | 124,219 | | | | | | 122,985 | | | | | | 162,196 | | |
Total
|
| | | $ | 255,838 | | | | | $ | 249,420 | | | | | $ | 895,112 | | | | | $ | 836,334 | | | | | $ | 771,995 | | |
| | |
As of March 31, 2019
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(in thousands, except share amounts)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 42,300 | | | | | $ | 93,900 | | |
Short-term debt
|
| | | $ | 18,000 | | | | | $ | 18,000 | | |
Long-term debt
|
| | | | 165,000 | | | | | | 165,000 | | |
Equity: | | | | | | | | | | | | | |
Share capital
(1)
|
| | | | 60 | | | | | | 430 | | |
Additional paid-in capital
|
| | | | 603,492 | | | | | | 654,722 | | |
Retained deficit
|
| | | | (181,864 ) | | | | | | (181,864 ) | | |
Accumulated other comprehensive income (loss)
|
| | | | 5,437 | | | | | | 5,437 | | |
Total stockholders’ equity
|
| | | $ | 426,925 | | | | | $ | 478,525 | | |
Total capitalization
|
| | | $ | 609,925 | | | | | $ | 661,525 | | |
|
Initial public offering price per share
|
| | | $ | 14.00 | | |
|
Pro forma net tangible book value per share as of March 31, 2019, before giving effect to this offering
|
| | | $ | 10.24 | | |
|
Increase in pro forma net tangible book value per share attributed to new investors purchasing shares in this offering
|
| | | | 0.21 | | |
|
Pro forma as adjusted net tangible book value per share after giving effect to this offering
|
| | | $ | 10.45 | | |
|
Dilution per share to new investors in this offering
|
| | | $ | 3.55 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| | | | | | | ||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
(in thousands) |
| |
Percent
|
| |
Average
Price Per Share |
| |||||||||||||||
Existing stockholders
|
| | | | 35,141,952 | | | | | | 81.7 % | | | | | $ | 542,241 | | | | | | 83.1 % | | | | | $ | 15.43 | | |
New public investors
|
| | | | 7,857,145 | | | | | | 18.3 | | | | | | 110,000 | | | | | | 16.9 | | | | | | 14.00 | | |
Total
|
| | | | 42,999,097 | | | | | | 100.0 % | | | | | $ | 652,241 | | | | | | 100 % | | | | | $ | 15.17 | | |
| | |
Three Months
Ended March 31 |
| |
Year Ended December 31
|
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||
| | |
($ in thousands, except for per share data)
|
| |||||||||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
GWP (1) | | | | $ | 255,838 | | | | | $ | 249,420 | | | | | $ | 895,112 | | | | | $ | 836,334 | | | | | $ | 771,995 | | | | | $ | 772,136 | | | | | $ | 679,310 | | |
Ceded written premiums
|
| | | | (45,936 ) | | | | | | 11,932 | | | | | | (45,038 ) | | | | | | (276,048 ) | | | | | | (85,312 ) | | | | | | (93,956 ) | | | | | | (86,342 ) | | |
Net written premiums
|
| | | $ | 209,902 | | | | | $ | 261,352 | | | | | $ | 850,074 | | | | | $ | 560,286 | | | | | $ | 686,683 | | | | | $ | 678,180 | | | | | $ | 592,968 | | |
Net earned premiums
|
| | | | 195,608 | | | | | | 167,456 | | | | | $ | 730,785 | | | | | $ | 609,786 | | | | | $ | 675,778 | | | | | $ | 648,876 | | | | | $ | 511,395 | | |
Net investment income
|
| | | | 17,158 | | | | | | 13,709 | | | | | | 55,971 | | | | | | 36,196 | | | | | | 28,052 | | | | | | 25,606 | | | | | | 3,009 | | |
Net investment gains (losses)
|
| | | | 113 | | | | | | (287 ) | | | | | | (1,557 ) | | | | | | 4,204 | | | | | | (6,147 ) | | | | | | 8,607 | | | | | | 1,868 | | |
Other income
|
| | | | 93 | | | | | | 168 | | | | | | 673 | | | | | | 853 | | | | | | 1,057 | | | | | | 4,949 | | | | | | 6,064 | | |
Total revenues
|
| | | $ | 212,972 | | | | | $ | 181,046 | | | | | $ | 785,872 | | | | | $ | 651,039 | | | | | $ | 698,740 | | | | | $ | 688,038 | | | | | $ | 522,336 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Losses and LAE
|
| | | $ | 118,333 | | | | | $ | 101,854 | | | | | $ | 434,830 | | | | | $ | 393,741 | | | | | $ | 489,464 | | | | | $ | 445,244 | | | | | $ | 297,680 | | |
Underwriting, acquisition and
insurance expenses |
| | | | 73,767 | | | | | | 63,593 | | | | | | 271,547 | | | | | | 213,844 | | | | | | 241,873 | | | | | | 233,491 | | | | | | 197,192 | | |
Interest and other
expenses |
| | | | 3,362 | | | | | | 3,031 | | | | | | 12,377 | | | | | | 12,125 | | | | | | 12,125 | | | | | | 18,202 | | | | | | 16,559 | | |
Total expenses
|
| | | $ | 195,462 | | | | | $ | 168,478 | | | | | $ | 718,754 | | | | | $ | 619,710 | | | | | $ | 743,462 | | | | | $ | 696,937 | | | | | $ | 511,431 | | |
Income (loss) before taxes
|
| | | | 17,510 | | | | | | 12,568 | | | | | | 67,118 | | | | | | 31,329 | | | | | | (44,722 ) | | | | | | (8,900 ) | | | | | | 10,905 | | |
Income tax expense (benefit)
|
| | | | 3,815 | | | | | | 2,558 | | | | | | 13,389 | | | | | | 38,233 | | | | | | (23,988 ) | | | | | | (7,321 ) | | | | | | 500 | | |
Net income (loss) from continuing operations
|
| | | $ | 13,695 | | | | | $ | 10,010 | | | | | $ | 53,729 | | | | | $ | (6,904 ) | | | | | $ | (20,734 ) | | | | | $ | (1,579 ) | | | | | $ | 10,405 | | |
Underwriting income (loss)
(2)
|
| | | $ | 3,508 | | | | | $ | 2,009 | | | | | $ | 24,409 | | | | | $ | 2,201 | | | | | $ | (55,559 ) | | | | | $ | (29,859 ) | | | | | $ | 16,523 | | |
Adjusted operating income (loss)
(3)
|
| | | $ | 13,582 | | | | | $ | 10,297 | | | | | $ | 55,286 | | | | | $ | 13,992 | | | | | $ | (14,587 ) | | | | | $ | (10,186 ) | | | | | $ | 9,037 | | |
|
| | |
Three Months
Ended March 31 |
| |
Year Ended December 31
|
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||
| | |
($ in thousands, except for per share data)
|
| |||||||||||||||||||||||||||||||||||||||
Per share of common stock data:
Continuing operations only |
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Basic earnings per share: | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Common stock
|
| | | $ | 2.28 | | | | | $ | 1.67 | | | | | $ | 8.96 | | | | | $ | (1.19 ) | | | | | $ | (3.79 ) | | | | | $ | (0.29 ) | | | | | $ | 1.91 | | |
Basic earnings per share, after giving effect to the merger of PGHL with and into ProSight Global:
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Common stock
|
| | | $ | 0.35 | | | | | $ | 0.26 | | | | | $ | 1.39 | | | | | $ | (0.18 ) | | | | | $ | (0.59 ) | | | | | $ | (0.04 ) | | | | | $ | 0.32 | | |
Diluted earnings per share: | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Common stock
|
| | | $ | 2.24 | | | | | $ | 1.64 | | | | | $ | 8.80 | | | | | $ | (1.19 ) | | | | | $ | (3.79 ) | | | | | $ | (0.29 ) | | | | | $ | 1.90 | | |
Diluted earnings per share, after giving effect to the merger of PGHL with and into ProSight Global:
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Common stock
|
| | | $ | 0.35 | | | | | $ | 0.25 | | | | | $ | 1.36 | | | | | $ | (0.18 ) | | | | | $ | (0.59 ) | | | | | $ | (0.04 ) | | | | | $ | 0.32 | | |
Basic adjusted operating earnings per share:
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Common stock
|
| | | $ | 2.26 | | | | | $ | 1.72 | | | | | $ | 9.22 | | | | | $ | 2.41 | | | | | $ | (2.66 ) | | | | | $ | (1.86 ) | | | | | $ | 1.65 | | |
Basic adjusted operating
earnings per share, after giving effect to the merger of PGHL with and into ProSight Global: |
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Common stock
|
| | | $ | 0.35 | | | | | $ | 0.27 | | | | | $ | 1.43 | | | | | $ | 0.37 | | | | | $ | (0.41 ) | | | | | $ | (0.29 ) | | | | | $ | 0.28 | | |
Diluted adjusted operating earnings per share:
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Common stock
|
| | | $ | 2.22 | | | | | $ | 1.69 | | | | | $ | 9.05 | | | | | $ | 2.41 | | | | | $ | (2.66 ) | | | | | $ | (1.86 ) | | | | | $ | 1.64 | | |
Diluted adjusted operating
earnings per share, after giving effect to the merger of PGHL with and into ProSight Global: |
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Common stock
|
| | | $ | 0.34 | | | | | $ | 0.26 | | | | | $ | 1.40 | | | | | $ | 0.37 | | | | | $ | (0.41 ) | | | | | $ | (0.29 ) | | | | | $ | 0.28 | | |
| | |
Three Months
Ended March 31 |
| |
Year Ended December 31
|
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||
Underwriting and other ratios:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss and LAE ratio
(4)
|
| | | | 60.5 % | | | | | | 60.8 % | | | | | | 59.5 % | | | | | | 64.6 % | | | | | | 72.4 % | | | | | | 68.6 % | | | | | | 58.2 % | | |
Loss and LAE ratio – excluding catastrophe
|
| | | | 60.5 % | | | | | | 60.8 % | | | | | | 59.0 % | | | | | | 63.1 % | | | | | | 71.2 % | | | | | | 68.0 % | | | | | | 58.0 % | | |
Loss and LAE ratio – catastrophe
|
| | | | 0.0 % | | | | | | 0.0 % | | | | | | 0.5 % | | | | | | 1.5 % | | | | | | 1.2 % | | | | | | 0.6 % | | | | | | 0.2 % | | |
Expense ratio
(5)
|
| | | | 37.7 % | | | | | | 38.0 % | | | | | | 37.2 % | | | | | | 35.1 % | | | | | | 35.8 % | | | | | | 36.0 % | | | | | | 38.6 % | | |
Combined ratio
(6)
|
| | | | 98.2 % | | | | | | 98.8 % | | | | | | 96.7 % | | | | | | 99.7 % | | | | | | 108.2 % | | | | | | 104.6 % | | | | | | 96.8 % | | |
Adjusted loss and LAE ratio
(7)
|
| | | | 60.5 % | | | | | | 60.8 % | | | | | | 59.6 % | | | | | | 63.9 % | | | | | | 72.4 % | | | | | | 68.6 % | | | | | | 58.2 % | | |
Adjusted loss and LAE ratio – excluding catastrophe
|
| | | | 60.5 % | | | | | | 60.8 % | | | | | | 59.1 % | | | | | | 62.6 % | | | | | | 71.2 % | | | | | | 68.0 % | | | | | | 58.0 % | | |
Adjusted loss and LAE ratio – catastrophe
|
| | | | 0.0 % | | | | | | 0.0 % | | | | | | 0.5 % | | | | | | 1.3 % | | | | | | 1.2 % | | | | | | 0.6 % | | | | | | 0.2 % | | |
Adjusted expense ratio
(7)
|
| | | | 37.7 % | | | | | | 37.6 % | | | | | | 37.0 % | | | | | | 34.9 % | | | | | | 35.8 % | | | | | | 36.0 % | | | | | | 38.6 % | | |
Adjusted combined ratio
(7)
|
| | | | 98.2 % | | | | | | 98.4 % | | | | | | 96.6 % | | | | | | 98.8 % | | | | | | 108.2 % | | | | | | 104.6 % | | | | | | 96.8 % | | |
Adjusted operating return on
equity (8) |
| | | | 13.3 % | | | | | | 11.1 % | | | | | | 14.4 % | | | | | | 3.7 % | | | | | | (3.6 )% | | | | | | (2.2 )% | | | | | | 2.0 % | | |
Return on equity
(9)
|
| | | | 13.4 % | | | | | | 10.8 % | | | | | | 14.0 % | | | | | | (1.8 )% | | | | | | (5.1 )% | | | | | | (0.3 )% | | | | | | 2.4 % | | |
| | |
At March 31
|
| |
At December 31
|
| | ||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| | ||||||||||||||||||||
| | |
($ in thousands)
|
| | |||||||||||||||||||||||||||||||||||
Balance sheet data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total cash and investments
|
| | | $ | 1,950,416 | | | | | $ | 1,830,290 | | | | | $ | 1,632,629 | | | | | $ | 1,405,585 | | | | | $ | 1,262,072 | | | | | $ | 1,172,192 | | | | ||
Premiums and other receivables, net
|
| | | | 196,490 | | | | | | 200,347 | | | | | | 184,334 | | | | | | 168,378 | | | | | | 161,705 | | | | | | 151,151 | | | | ||
Reinsurance receivables paid and unpaid, net
|
| | | | 217,756 | | | | | | 197,723 | | | | | | 218,376 | | | | | | 205,527 | | | | | | 161,295 | | | | | | 176,406 | | | | ||
Goodwill and net Intangible assets
|
| | | | 29,211 | | | | | | 29,219 | | | | | | 29,249 | | | | | | 29,745 | | | | | | 30,287 | | | | | | 30,890 | | | | ||
Total assets
|
| | | $ | 2,703,030 | | | | | $ | 2,577,106 | | | | | $ | 2,409,452 | | | | | $ | 2,251,502 | | | | | $ | 2,138,205 | | | | | $ | 1,963,409 | | | | ||
Unpaid losses and LAE
|
| | | $ | 1,449,535 | | | | | $ | 1,396,812 | | | | | $ | 1,258,237 | | | | | $ | 1,166,619 | | | | | $ | 983,155 | | | | | $ | 834,543 | | | | ||
Reserve for unearned premiums
|
| | | | 469,960 | | | | | | 435,933 | | | | | | 395,432 | | | | | | 354,828 | | | | | | 344,678 | | | | | | 322,227 | | | | ||
Notes payable, net of debt issuance costs
|
| | | | 182,439 | | | | | | 182,355 | | | | | | 164,017 | | | | | | 163,678 | | | | | | 163,340 | | | | | | 140,000 | | | | ||
Total liabilities
|
| | | $ | 2,276,105 | | | | | $ | 2,187,276 | | | | | $ | 2,033,469 | | | | | $ | 1,870,849 | | | | | $ | 1,700,841 | | | | | $ | 1,474,341 | | | | ||
Total stockholders’ equity
|
| | | $ | 426,925 | | | | | $ | 389,830 | | | | | $ | 375,983 | | | | | $ | 380,654 | | | | | $ | 437,365 | | | | | $ | 489,068 | | | | ||
Other data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Debt to total capitalization ratio
(10)
|
| | | | 29.9 % | | | | | | 31.9 % | | | | | | 30.4 % | | | | | | 30.1 % | | | | | | 27.2 % | | | | | | 22.3 % | | | | ||
Statutory capital and surplus
(11)
|
| | | $ | 488,122 | | | | | $ | 473,575 | | | | | $ | 433,946 | | | | | $ | 355,366 | | | | | $ | 379,231 | | | | | $ | 352,642 | | | |
| | |
Three Months
Ended March 31 |
| |
Year Ended December 31
|
| ||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Construction
|
| | | $ | 23,248 | | | | | $ | 22,953 | | | | | $ | 100,741 | | | | | $ | 73,378 | | | | | $ | 54,983 | | | | | $ | 37,887 | | | | | $ | 28,714 | | |
Consumer Services
|
| | | | 27,485 | | | | | | 21,907 | | | | | | 106,348 | | | | | | 94,384 | | | | | | 95,005 | | | | | | 87,112 | | | | | | 78,643 | | |
Marine and Energy
|
| | | | 15,934 | | | | | | 15,262 | | | | | | 64,601 | | | | | | 65,781 | | | | | | 56,740 | | | | | | 75,644 | | | | | | 98,344 | | |
Media and Entertainment
|
| | | | 37,542 | | | | | | 40,254 | | | | | | 145,985 | | | | | | 136,666 | | | | | | 121,454 | | | | | | 95,555 | | | | | | 72,924 | | |
Professional Services
|
| | | | 29,562 | | | | | | 29,565 | | | | | | 110,300 | | | | | | 112,576 | | | | | | 79,793 | | | | | | 71,187 | | | | | | 70,600 | | |
Real Estate
|
| | | | 28,735 | | | | | | 27,958 | | | | | | 130,468 | | | | | | 132,028 | | | | | | 102,134 | | | | | | 81,533 | | | | | | 61,563 | | |
Transportation
|
| | | | 34,015 | | | | | | 26,914 | | | | | | 112,450 | | | | | | 98,536 | | | | | | 99,690 | | | | | | 121,227 | | | | | | 87,401 | | |
Customer segments subtotal
|
| | | $ | 196,521 | | | | | $ | 184,813 | | | | | $ | 770,893 | | | | | $ | 713,349 | | | | | $ | 609,799 | | | | | $ | 570,145 | | | | | $ | 498,189 | | |
Other
|
| | | | 59,317 | | | | | | 64,607 | | | | | | 124,219 | | | | | | 122,985 | | | | | | 162,196 | | | | | | 201,991 | | | | | | 181,121 | | |
Total
|
| | | $ | 255,838 | | | | | $ | 249,420 | | | | | $ | 895,112 | | | | | $ | 836,334 | | | | | $ | 771,995 | | | | | $ | 772,136 | | | | | $ | 679,310 | | |
($ in millions)
|
| |
GWP
|
| |
Loss &
LAE Ratio |
| ||||||
Inception to Date GWP 2011 – 2018
|
| | | $ | 5,032.2 | | | | | | 64.1 % | | |
Exited for Financial Performance
(a)
|
| | | | 311.6 | | | | | | 101.1 % | | |
Exited for Strategic Reasons
(a)
|
| | | | 696.4 | | | | | | 56.8 % | | |
Ongoing U.S Business
|
| | | $ | 4,024.2 | | | | | | 62.0 % | | |
| | |
Year ended December 31
|
| |||||||||||||||||||||||||||
($ in millions)
Customer Segment |
| |
2018
|
| |
2017
|
| |
2016
|
| |
% Change
2018 vs. 2017 |
| |
% Change
2017 vs. 2016 |
| |||||||||||||||
Construction
|
| | | $ | 100.7 | | | | | $ | 73.4 | | | | | $ | 55.0 | | | | | | 37.2 % | | | | | | 33.5 % | | |
Consumer Services
|
| | | | 106.3 | | | | | | 94.4 | | | | | | 95.0 | | | | | | 12.6 | | | | | | (0.6 ) | | |
Marine and Energy
|
| | | | 64.6 | | | | | | 65.8 | | | | | | 56.7 | | | | | | (1.8 ) | | | | | | 16.0 | | |
Media and Entertainment
|
| | | | 146.0 | | | | | | 136.7 | | | | | | 121.5 | | | | | | 6.8 | | | | | | 12.5 | | |
Professional Services
|
| | | | 110.3 | | | | | | 112.5 | | | | | | 79.8 | | | | | | (2.0 ) | | | | | | 41.0 | | |
Real Estate
|
| | | | 130.5 | | | | | | 132.0 | | | | | | 102.1 | | | | | | (1.1 ) | | | | | | 29.3 | | |
Transportation
|
| | | | 112.5 | | | | | | 98.5 | | | | | | 99.7 | | | | | | 14.2 | | | | | | (1.2 ) | | |
Customer segments subtotal
|
| | | $ | 770.9 | | | | | $ | 713.3 | | | | | $ | 609.8 | | | | | | 8.1 % | | | | | | 17.0 % | | |
Other
|
| | | | 124.2 | | | | | | 123.0 | | | | | | 162.2 | | | | | | 1.0 % | | | | | | (24.2 )% | | |
Total
|
| | | $ | 895.1 | | | | | $ | 836.3 | | | | | $ | 772.0 | | | | | | 7.0 % | | | | | | 8.3 % | | |
| | |
Year ended December 31
|
| |||||||||||||||||||||||||||
Customer Segment
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
% Change
2018 vs. 2017 |
| |
% Change
2017 vs. 2016 |
| |||||||||||||||
Construction
|
| | | | 20.7 % | | | | | | 21.0 % | | | | | | 21.6 % | | | | | | (0.3 )% | | | | | | (0.6 )% | | |
Consumer Services
|
| | | | 17.1 % | | | | | | 17.1 % | | | | | | 16.7 % | | | | | | 0.0 | | | | | | 0.4 | | |
Marine and Energy
|
| | | | 16.9 % | | | | | | 16.3 % | | | | | | 16.2 % | | | | | | 0.6 | | | | | | 0.1 | | |
Media and Entertainment
|
| | | | 17.6 % | | | | | | 17.5 % | | | | | | 16.5 % | | | | | | 0.1 | | | | | | 1.0 | | |
Professional Services
|
| | | | 23.0 % | | | | | | 22.5 % | | | | | | 19.2 % | | | | | | 0.5 | | | | | | 3.3 | | |
Real Estate
|
| | | | 21.1 % | | | | | | 20.6 % | | | | | | 20.1 % | | | | | | 0.5 | | | | | | 0.5 | | |
Transportation
|
| | | | 15.6 % | | | | | | 16.2 % | | | | | | 16.2 % | | | | | | (0.6 ) | | | | | | 0.0 | | |
All customer segments
|
| | | | 19.0 % | | | | | | 18.9 % | | | | | | 17.9 % | | | | | | 0.1 % | | | | | | 1.0 % | | |
Other
|
| | | | 18.1 % | | | | | | 18.1 % | | | | | | 18.1 % | | | | | | 0.0 % | | | | | | 0.0 % | | |
Total
|
| | | | 18.9 % | | | | | | 18.8 % | | | | | | 17.9 % | | | | | | 0.1 % | | | | | | 0.9 % | | |
|
| | |
Year ended December 31
|
| |||||||||||||||||||||||||||
Customer Segment
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
% Change
2018 vs. 2017 |
| |
% Change
2017 vs. 2016 |
| |||||||||||||||
Construction
|
| | | | 56.1 % | | | | | | 50.3 % | | | | | | 61.5 % | | | | | | 5.8 % | | | | | | (11.2 )% | | |
Consumer Services
|
| | | | 58.0 % | | | | | | 48.6 % | | | | | | 59.0 % | | | | | | 9.4 | | | | | | (10.4 ) | | |
Marine and Energy
|
| | | | 23.6 % | | | | | | 56.6 % | | | | | | 75.3 % | | | | | | (33.0 ) | | | | | | (18.7 ) | | |
Media and Entertainment
|
| | | | 55.9 % | | | | | | 61.4 % | | | | | | 48.6 % | | | | | | (5.5 ) | | | | | | 12.8 | | |
Professional Services
|
| | | | 37.6 % | | | | | | 41.4 % | | | | | | 39.5 % | | | | | | (3.8 ) | | | | | | 1.9 | | |
Real Estate
|
| | | | 60.6 % | | | | | | 58.5 % | | | | | | 59.2 % | | | | | | 2.1 | | | | | | (0.7 ) | | |
Transportation
|
| | | | 63.7 % | | | | | | 83.0 % | | | | | | 81.6 % | | | | | | (19.3 ) | | | | | | 1.4 | | |
All customer segments
|
| | | | 52.6 % | | | | | | 58.0 % | | | | | | 60.9 % | | | | | | (5.4 )% | | | | | | (2.9 )% | | |
Other
|
| | | | 59.8 % | | | | | | 66.3 % | | | | | | 103.6 % | | | | | | (6.5 )% | | | | | | (37.3 )% | | |
Total
|
| | | | 53.6 % | | | | | | 59.4 % | | | | | | 70.9 % | | | | | | (5.8 )% | | | | | | (11.5 )% | | |
| | |
Three Months Ended March 31, 2019
|
| |
Three Months Ended March 31, 2018
|
| ||||||||||||||||||||||||||||||
($ in thousands)
|
| |
Including
WAQS |
| |
Effect of
WAQS |
| |
Excluding
WAQS |
| |
Including
WAQS |
| |
Effect of
WAQS |
| |
Excluding
WAQS |
| ||||||||||||||||||
GWP | | | | $ | 255,838 | | | | | $ | — | | | | | $ | 255,838 | | | | | $ | 249,420 | | | | | $ | — | | | | | $ | 249,420 | | |
Ceded written premiums
|
| | | | (45,936 ) | | | | | | — | | | | | | (45,936 ) | | | | | | 11,932 | | | | | | 49,969 | | | | | | (38,037 ) | | |
Net written premiums
|
| | | $ | 209,902 | | | | | $ | — | | | | | $ | 209,902 | | | | | $ | 261,352 | | | | | $ | 49,969 | | | | | $ | 211,383 | | |
Net retention
(1)
|
| | | | 82.0 % | | | | | | | | | | | | 82.0 % | | | | | | 104.8 % | | | | | | — | | | | | | 84.7 % | | |
Net earned premiums
|
| | | $ | 195,608 | | | | | | | | | | | $ | 195,608 | | | | | $ | 167,456 | | | | | $ | (13,176 ) | | | | | $ | 180,632 | | |
Losses and LAE
|
| | | | 118,333 | | | | | | | | | | | | 118,333 | | | | | | 101,854 | | | | | | (7,906 ) | | | | | | 109,760 | | |
Underwriting, acquisition and insurance expenses
|
| | | | 73,767 | | | | | | | | | | | | 73,767 | | | | | | 63,593 | | | | | | (4,282 ) | | | | | | 67,875 | | |
Underwriting income (loss)
(2)
|
| | | $ | 3,508 | | | | | $ | — | | | | | $ | 3,508 | | | | | $ | 2,009 | | | | | $ | (988 ) | | | | | $ | 2,997 | | |
Loss and LAE ratio
|
| | | | 60.5 % | | | | | | % | | | | | | — | | | | | | 60.8 % | | | | | | % | | | | | | — | | |
Expense ratio
|
| | | | 37.7 % | | | | | | % | | | | | | — | | | | | | 38.0 % | | | | | | % | | | | | | — | | |
Combined ratio
|
| | | | 98.2 % | | | | | | % | | | | | | — | | | | | | 98.8 % | | | | | | % | | | | | | — | | |
Adjusted loss and LAE ratio
(3)
|
| | | | — | | | | | | — | | | | | | 60.5 % | | | | | | — | | | | | | — | | | | | | 60.8 % | | |
Adjusted expense ratio
(3)
|
| | | | — | | | | | | — | | | | | | 37.7 % | | | | | | — | | | | | | — | | | | | | 37.6 % | | |
Adjusted combined ratio
(3)
|
| | | | — | | | | | | — | | | | | | 98.2 % | | | | | | — | | | | | | — | | | | | | 98.4 % | | |
| | |
Year Ended December 31, 2018
|
| |
Year Ended December 31, 2017
|
| |
Year Ended December 31, 2016
|
| |||||||||||||||||||||||||||||||||||||||||||||
($ in thousands)
|
| |
Including
WAQS |
| |
Effect of
WAQS |
| |
Excluding
WAQS |
| |
Including
WAQS |
| |
Effect of
WAQS |
| |
Excluding
WAQS |
| |
Including
WAQS |
| |
Effect of
WAQS |
| |
Excluding
WAQS |
| |||||||||||||||||||||||||||
GWP
|
| | | $ | 895,112 | | | | | $ | — | | | | | $ | 895,112 | | | | | $ | 836,334 | | | | | $ | — | | | | | $ | 836,334 | | | | | $ | 771,995 | | | | | | — | | | | | $ | 771,995 | | |
Ceded written premiums
|
| | | | (45,038 ) | | | | | | 58,857 | | | | | | (103,895 ) | | | | | | (276,048 ) | | | | | | (160,779 ) | | | | | | (115,269 ) | | | | | | (85,312 ) | | | | | | — | | | | | | (85,312 ) | | |
Net written premiums
|
| | | $ | 850,074 | | | | | $ | 58,857 | | | | | $ | 791,217 | | | | | $ | 560,286 | | | | | $ | (160,779 ) | | | | | $ | 721,065 | | | | | $ | 686,683 | | | | | | — | | | | | $ | 686,683 | | |
Net retention
(1)
|
| | | | 95.0 % | | | | | | — | | | | | | 88.4 % | | | | | | 67.0 % | | | | | | — | | | | | | 86.2 % | | | | | | 88.9 % | | | | | | — | | | | | | 88.9 % | | |
Net earned premiums
|
| | | $ | 730,785 | | | | | $ | (14,560 ) | | | | | $ | 745,345 | | | | | $ | 609,786 | | | | | $ | (87,362 ) | | | | | $ | 697,148 | | | | | $ | 675,778 | | | | | | — | | | | | $ | 675,778 | | |
Losses and LAE
|
| | | | 434,830 | | | | | | (9,514 ) | | | | | | 444,344 | | | | | | 393,741 | | | | | | (51,897 ) | | | | | | 445,638 | | | | | | 489,464 | | | | | | — | | | | | | 489,464 | | |
Underwriting, acquisition and
insurance expenses |
| | | | 271,547 | | | | | | (3,955 ) | | | | | | 275,502 | | | | | | 213,844 | | | | | | (29,560 ) | | | | | | 243,404 | | | | | | 241,873 | | | | | | — | | | | | | 241,873 | | |
Underwriting income (loss)
(2)
|
| | | $ | 24,409 | | | | | $ | (1,091 ) | | | | | $ | 25,499 | | | | | $ | 2,201 | | | | | $ | (5,905 ) | | | | | $ | 8,106 | | | | | $ | (55,559 ) | | | | | | — | | | | | $ | (55,559 ) | | |
Loss and LAE ratio
|
| | | | 59.5 % | | | | | | 65.3 % | | | | | | — | | | | | | 64.6 % | | | | | | 59.4 % | | | | | | — | | | | | | 72.4 % | | | | | | — | | | | | | — | | |
Expense ratio
|
| | | | 37.2 % | | | | | | 27.2 % | | | | | | — | | | | | | 35.1 % | | | | | | 33.8 % | | | | | | — | | | | | | 35.8 % | | | | | | — | | | | | | — | | |
Combined ratio
|
| | | | 96.7 % | | | | | | 92.5 % | | | | | | — | | | | | | 99.7 % | | | | | | 93.2 % | | | | | | — | | | | | | 108.2 % | | | | | | — | | | | | | — | | |
Adjusted loss and LAE ratio
(3)
|
| | | | — | | | | | | — | | | | | | 59.6 % | | | | | | — | | | | | | — | | | | | | 63.9 % | | | | | | — | | | | | | — | | | | | | 72.4 % | | |
Adjusted expense ratio
(3)
|
| | | | — | | | | | | — | | | | | | 37.0 % | | | | | | — | | | | | | — | | | | | | 34.9 % | | | | | | — | | | | | | — | | | | | | 35.8 % | | |
Adjusted combined ratio
(3)
|
| | | | — | | | | | | — | | | | | | 96.6 % | | | | | | — | | | | | | — | | | | | | 98.8 % | | | | | | — | | | | | | — | | | | | | 108.2 % | | |
| | |
Three Months Ended March 31
|
| |
Change
|
| ||||||||||||||||||
($in thousands)
|
| |
2019
|
| |
2018
|
| |
$
|
| |
Percent
|
| ||||||||||||
GWP
|
| | | $ | 255,838 | | | | | $ | 249,420 | | | | | $ | 6,418 | | | | | | 2.6 % | | |
Ceded written premiums
|
| | | | (45,936 ) | | | | | | 11,932 | | | | | | (57,868 ) | | | | | | (485.0 %) | | |
Net written premiums
|
| | | $ | 209,902 | | | | | $ | 261,352 | | | | | $ | (51,450 ) | | | | | | (19.7 %) | | |
Net earned premiums
|
| | | $ | 195,608 | | | | | $ | 167,456 | | | | | $ | 28,152 | | | | | | 16.8 % | | |
Losses and LAE
|
| | | | 118,333 | | | | | | 101,854 | | | | | | 16,479 | | | | | | 16.2 % | | |
Underwriting, acquisition and insurance expenses
|
| | | | 73,767 | | | | | | 63,593 | | | | | | 10,174 | | | | | | 16.0 % | | |
Underwriting income
(1)
|
| | | | 3,508 | | | | | | 2,009 | | | | | | 1,499 | | | | | | 74.6 % | | |
Interest and other expenses, net
|
| | | | 3,269 | | | | | | 2,863 | | | | | | 406 | | | | | | 14.2 % | | |
Net investment income
|
| | | | 17,158 | | | | | | 13,709 | | | | | | 3,449 | | | | | | 25.2 % | | |
Net investment gains (losses)
|
| | | | 113 | | | | | | (287 ) | | | | | | 400 | | | | | | 139.4 % | | |
Income before taxes
|
| | | | 17,510 | | | | | | 12,568 | | | | | | 4,942 | | | | | | 39.3 % | | |
Income tax expense (benefit)
|
| | | | 3,815 | | | | | | 2,558 | | | | | | 1,257 | | | | | | 49.1 % | | |
Net income (loss) from continuing operations
|
| | | $ | 13,695 | | | | | $ | 10,010 | | | | | $ | 3,685 | | | | | | 36.8 % | | |
Adjusted operating income
(1)
|
| | | $ | 13,582 | | | | | $ | 10,297 | | | | | $ | 3,285 | | | | | | 31.9 % | | |
Adjusted operating return on equity
(1)
|
| | | | 13.3 % | | | | | | 11.1 % | | | | | ||||||||||
Return on equity
|
| | | | 13.4 % | | | | | | 10.8 % | | | | | ||||||||||
Loss and LAE ratio:
|
| | | | 60.5 % | | | | | | 60.8 % | | | | | ||||||||||
Loss and LAE ratio – excluding catastrophe
|
| | | | 60.5 % | | | | | | 60.8 % | | | | | ||||||||||
Loss and LAE ratio – Catastrophe
|
| | | | 0.0 % | | | | | | 0.0 % | | | | | ||||||||||
Expense ratio
|
| | | | 37.7 % | | | | | | 38.0 % | | | | | ||||||||||
Combined ratio
|
| | | | 98.2 % | | | | | | 98.8 % | | | | | ||||||||||
Adjusted loss and LAE ratio
(2)
|
| | | | 60.5 % | | | | | | 60.8 % | | | | | ||||||||||
Adjusted loss and LAE ratio – excluding catastrophe
|
| | | | 60.5 % | | | | | | 60.8 % | | | | | ||||||||||
Adjusted loss and LAE ratio – Catastrophe
|
| | | | 0.0 % | | | | | | 0.0 % | | | | | ||||||||||
Adjusted expense ratio
(2)
|
| | | | 37.7 % | | | | | | 37.6 % | | | | | ||||||||||
Adjusted combined ratio
(2)
|
| | | | 98.2 % | | | | | | 98.4 % | | | | |
($ in millions)
|
| |
Three months ended March 31
|
| |||||||||||||||
Customer Segment
|
| |
2019
|
| |
2018
|
| |
% Change
|
| |||||||||
Construction
|
| | | $ | 23.3 | | | | | $ | 23.0 | | | | | | 1.3 % | | |
Consumer Services
|
| | | | 27.5 | | | | | | 21.9 | | | | | | 25.6 | | |
Marine and Energy
|
| | | | 15.9 | | | | | | 15.2 | | | | | | 4.6 | | |
Media and Entertainment
|
| | | | 37.5 | | | | | | 40.2 | | | | | | (6.7 ) | | |
Professional Services
|
| | | | 29.6 | | | | | | 29.6 | | | | | | 0.0 | | |
Real Estate
|
| | | | 28.7 | | | | | | 28.0 | | | | | | 2.5 | | |
Transportation
|
| | | | 34.0 | | | | | | 26.9 | | | | | | 26.4 | | |
Customer segments subtotal
|
| | | $ | 196.5 | | | | | $ | 184.8 | | | | | | 6.3 % | | |
Other
|
| | | | 59.3 | | | | | | 64.6 | | | | | | (8.2 )% | | |
Total
|
| | | $ | 255.8 | | | | | $ | 249.4 | | | | | | 2.6 % | | |
| | |
Three Months Ended March 31
|
| |||||||||||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||||||||
($ in thousands)
|
| |
Losses and
LAE |
| |
% of
Earned Premiums |
| |
Losses and
LAE |
| |
% of
Earned Premiums |
| ||||||||||||
Loss and LAE: | | | | | | ||||||||||||||||||||
Current accident year – excluding catastrophe
|
| | | $ | 118,728 | | | | | | 60.7 % | | | | | $ | 103,124 | | | | | | 61.6 % | | |
Current accident year – catastrophe losses
|
| | | | 0.0 | | | | | | 0.0 % | | | | | | 0.0 | | | | | | 0.0 % | | |
Effect of prior year development
|
| | | | (395 ) | | | | | | (0.2 )% | | | | | | (1,270 ) | | | | | | (0.8 )% | | |
Total
|
| | | $ | 118,333 | | | | | | 60.5 % | | | | | $ | 101,854 | | | | | | 60.8 % | | |
|
| | |
Three Months Ended March 31
|
| |||||||||||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||||||||
($ in thousands)
|
| |
Losses and
LAE |
| |
% of
Earned Premiums |
| |
Losses and
LAE |
| |
% of
Earned Premiums |
| ||||||||||||
Adjusted loss and LAE: | | | | | | ||||||||||||||||||||
Current accident year – excluding catastrophe
|
| | | $ | 118,728 | | | | | | 60.7 % | | | | | $ | 111,030 | | | | | | 61.5 % | | |
Current accident year – catastrophe losses
|
| | | | 0.0 | | | | | | 0.0 % | | | | | | 0.0 | | | | | | 0.0 % | | |
Effect of prior year development
|
| | | | (395 ) | | | | | | (0.2 )% | | | | | | (1,270 ) | | | | | | (0.7 )% | | |
Total
|
| | | $ | 118,333 | | | | | | 60.5 % | | | | | $ | 109,760 | | | | | | 60.8 % | | |
| | |
Three Months Ended March 31
|
| |||||||||||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||||||||
($ in thousands)
|
| |
Expenses
|
| |
% of Earned
Premiums |
| |
Expenses
|
| |
% of Earned
Premiums |
| ||||||||||||
Underwriting, acquisition and insurance expenses:
|
| | | | | ||||||||||||||||||||
Policy acquisition expenses, net of ceded reinsurance
|
| | | $ | 46,573 | | | | | | 23.8 % | | | | | $ | 42,653 | | | | | | 23.6 % | | |
Underwriting and insurance expenses
|
| | | | 27,194 | | | | | | 13.9 % | | | | | | 25,222 | | | | | | 14.0 % | | |
Underwriting, acquisition and insurance expenses
(1)
|
| | | | 73,767 | | | | | | 37.7 % | | | | | | 67,875 | | | | | | 37.6 % | | |
Effect of WAQS
(1)
|
| | | | — | | | | | | — % | | | | | | (4,282 ) | | | | | | 0.4 % | | |
Total underwriting, acquisition and insurance
expenses |
| | | $ | 73,767 | | | | | | 37.7 % | | | | | $ | 63,593 | | | | | | 38.0 % | | |
| | |
Three Months Ended March 31
|
| |||||||||||||||
($ in thousands)
|
| |
2019
|
| |
2018
|
| |
$Change
|
| |||||||||
Interest from securities
|
| | | $ | 16,119 | | | | | $ | 12,392 | | | | | $ | 3,727 | | |
Other investments
|
| | | | 1,559 | | | | | | 1,643 | | | | | | (84 ) | | |
Gross investment income
|
| | | | 17,678 | | | | | | 14,035 | | | | | | 3,643 | | |
Investment expenses
|
| | | | (520 ) | | | | | | (326 ) | | | | | | (194 ) | | |
Net investment income
|
| | | | 17,158 | | | | | | 13,709 | | | | | | 3,449 | | |
Net realized investment gains (losses)
|
| | | | 113 | | | | | | (287 ) | | | | | | 400 | | |
Total
|
| | | $ | 17,271 | | | | | $ | 13,422 | | | | | $ | 3,849 | | |
Average cash and invested assets
|
| | | $ | 1,890,353 | | | | | $ | 1,629,449 | | | | | $ | 260,904 | | |
| | |
Year Ended December 31
|
| |
Change
|
| ||||||||||||||||||
($ in thousands)
|
| |
2018
|
| |
2017
|
| |
$
|
| |
Percent
|
| ||||||||||||
GWP
|
| | | $ | 895,112 | | | | | $ | 836,334 | | | | | $ | 58,778 | | | | | | 7.0 % | | |
Ceded written premiums
|
| | | | (45,038 ) | | | | | | (276,048 ) | | | | | | 231,010 | | | | | | (83.7 )% | | |
Net written premiums
|
| | | $ | 850,074 | | | | | $ | 560,286 | | | | | $ | 289,788 | | | | | | 51.7 % | | |
|
| | |
Year Ended December 31
|
| |
Change
|
| ||||||||||||||||||
($ in thousands)
|
| |
2018
|
| |
2017
|
| |
$
|
| |
Percent
|
| ||||||||||||
Net earned premiums
|
| | | $ | 730,785 | | | | | $ | 609,786 | | | | | $ | 120,999 | | | | | | 19.8 % | | |
Losses and LAE:
|
| | | | 434,830 | | | | | | 393,741 | | | | | | 41,089 | | | | | | 10.4 % | | |
Underwriting, acquisition and insurance expenses
|
| | | | 271,547 | | | | | | 213,844 | | | | | | 57,703 | | | | | | 27.0 % | | |
Underwriting income
(1)
|
| | | | 24,409 | | | | | | 2,201 | | | | | | 22,208 | | | | | | 1,009.0 % | | |
Interest and other expenses, net
|
| | | | 11,704 | | | | | | 11,272 | | | | | | 432 | | | | | | 3.8 % | | |
Net investment income
|
| | | | 55,971 | | | | | | 36,196 | | | | | | 19,775 | | | | | | 54.6 % | | |
Net investment gains (losses)
|
| | | | (1,557 ) | | | | | | 4,204 | | | | | | (5,761 ) | | | | | | (137.0 )% | | |
Income before taxes
|
| | | | 67,118 | | | | | | 31,329 | | | | | | 35,789 | | | | | | 114.2 % | | |
Income tax expense (benefit)
|
| | | | 13,389 | | | | | | 38,233 | | | | | | (24,844 ) | | | | | | (65.0 )% | | |
Net income (loss) from continuing operations
|
| | | $ | 53,729 | | | | | $ | (6,904 ) | | | | | $ | 60,633 | | | | | | 878.2 % | | |
Adjusted operating income
(1)
|
| | | $ | 55,286 | | | | | $ | 13,992 | | | | | $ | 41,294 | | | | | | 295.1 % | | |
|
| | |
Year Ended December 31
|
| | | |||||||||||||
($ in thousands)
|
| |
2018
|
| |
2017
|
| | | ||||||||||
Adjusted operating return on equity
(1)
|
| | | | 14.4 % | | | | | | 3.7 % | | | | | | | | |
Return on equity
|
| | | | 14.0 % | | | | | | (1.8 )% | | | | | | | | |
Loss and LAE ratio:
|
| | | | 59.5 % | | | | | | 64.6 % | | | | | | | | |
Loss and LAE ratio – excluding catastrophe
|
| | | | 59.0 % | | | | | | 63.1 % | | | | | | | | |
Loss and LAE ratio – catastrophe
|
| | | | 0.5 % | | | | | | 1.5 % | | | | | | | | |
Expense ratio
|
| | | | 37.2 % | | | | | | 35.1 % | | | | | | | | |
Combined ratio
|
| | | | 96.7 % | | | | | | 99.7 % | | | | | | | | |
Adjusted loss and LAE ratio
(2)
|
| | | | 59.6 % | | | | | | 63.9 % | | | | | | | | |
Adjusted loss and LAE ratio – excluding catastrophe
|
| | | | 59.1 % | | | | | | 62.6 % | | | | | | | | |
Adjusted loss and LAE ratio – catastrophe
|
| | | | 0.5 % | | | | | | 1.3 % | | | | | | | | |
Adjusted expense ratio
(2)
|
| | | | 37.0 % | | | | | | 34.9 % | | | | | | | | |
Adjusted combined ratio
(2)
|
| | | | 96.6 % | | | | | | 98.8 % | | | | | | | | |
($ in millions)
|
| |
Year Ended December 31
|
| |||||||||||||||
Customer Segment
|
| |
2018
|
| |
2017
|
| |
% Change
|
| |||||||||
Construction
|
| | | $ | 100.7 | | | | | $ | 73.4 | | | | | | 37.2 % | | |
Consumer Services
|
| | | | 106.3 | | | | | | 94.4 | | | | | | 12.6 % | | |
Marine and Energy
|
| | | | 64.6 | | | | | | 65.8 | | | | | | (1.8 )% | | |
Media and Entertainment
|
| | | | 146.0 | | | | | | 136.7 | | | | | | 6.8 % | | |
Professional Services
|
| | | | 110.3 | | | | | | 112.5 | | | | | | (2.0 )% | | |
Real Estate
|
| | | | 130.5 | | | | | | 132.0 | | | | | | (1.1 )% | | |
Transportation
|
| | | | 112.5 | | | | | | 98.5 | | | | | | 14.2 % | | |
Customer segments subtotal
|
| | | $ | 770.9 | | | | | $ | 713.3 | | | | | | 8.1 % | | |
Other
|
| | | | 124.2 | | | | | | 123.0 | | | | | | 1.0 % | | |
Total
|
| | | $ | 895.1 | | | | | $ | 836.3 | | | | | | 7.0 % | | |
| | |
Year Ended December 31
|
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| ||||||||||||||||||
($ in thousands)
|
| |
Losses and
LAE |
| |
% of
Earned Premiums |
| |
Losses and
LAE |
| |
% of
Earned Premiums |
| ||||||||||||
Loss and LAE: | | | | | | | | | | | | | | | | | | | | | | | | | |
Current accident year – excluding catastrophe
|
| | | $ | 436,387 | | | | | | 59.7 % | | | | | $ | 364,557 | | | | | | 59.8 % | | |
Current accident year – catastrophe losses
|
| | | | 3,560 | | | | | | 0.5 % | | | | | | 8,865 | | | | | | 1.5 % | | |
Effect of prior year development
|
| | | | (5,017 ) | | | | | | (0.7 )% | | | | | | 20,319 | | | | | | 3.3 % | | |
Total
|
| | | $ | 434,830 | | | | | | 59.5 % | | | | | $ | 393,741 | | | | | | 64.6 % | | |
|
| | |
Year Ended December 31
|
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| ||||||||||||||||||
($ in thousands)
|
| |
Losses and
LAE |
| |
% of
Earned Premiums |
| |
Losses and
LAE |
| |
% of
Earned Premiums |
| ||||||||||||
Adjusted loss and LAE: | | | | | | | | | | | | | | | | | | | | | | | | | |
Current accident year – excluding catastrophe
|
| | | $ | 445,801 | | | | | | 59.8 % | | | | | $ | 416,454 | | | | | | 59.7 % | | |
Current accident year – catastrophe losses
|
| | | | 3,560 | | | | | | 0.5 % | | | | | | 8,865 | | | | | | 1.3 % | | |
Effect of prior year development
|
| | | | (5,017 ) | | | | | | (0.7 )% | | | | | | 20,319 | | | | | | 2.9 % | | |
Total
|
| | | $ | 444,344 | | | | | | 59.6 % | | | | | $ | 445,638 | | | | | | 63.9 % | | |
| | |
Year Ended December 31
|
| |
% Change
|
| ||||||||||||
| | |
2018
|
| |
2017
|
| ||||||||||||
Loss and LAE Ratio: | | | | | | | | | | | | | | | | | | | |
Gross loss and ALAE
|
| | | | 53.6 % | | | | | | 59.4 % | | | | | | (5.8 )% | | |
ULAE
|
| | | | 2.9 % | | | | | | 2.5 % | | | | | | 0.4 % | | |
Gross loss and LAE ratio
|
| | | | 56.5 % | | | | | | 61.9 % | | | | | | (5.4 )% | | |
Effect of ceded reinsurance
|
| | | | 3.0 % | | | | | | 2.7 % | | | | | | 0.3 % | | |
Loss and LAE ratio
|
| | | | 59.5 % | | | | | | 64.6 % | | | | | | (5.1 )% | | |
Effect of WAQS
|
| | | | (0.1 )% | | | | | | 0.7 % | | | | | | (0.8 )% | | |
Adjusted loss and LAE ratio
|
| | | | 59.6 % | | | | | | 63.9 % | | | | | | (4.3 )% | | |
| | |
Year Ended December 31
|
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| ||||||||||||||||||
($ in thousands)
|
| |
Expenses
|
| |
% of Earned
Premiums |
| |
Expenses
|
| |
% of Earned
Premiums |
| ||||||||||||
Underwriting, acquisition and insurance expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Policy acquisition expenses, net of ceded reinsurance
|
| | | $ | 175,384 | | | | | | 23.6 % | | | | | $ | 155,583 | | | | | | 22.3 % | | |
Underwriting and insurance expenses
|
| | | | 100,118 | | | | | | 13.4 % | | | | | | 87,821 | | | | | | 12.6 % | | |
Underwriting, acquisition and insurance expenses
(1)
|
| | | | 275,502 | | | | | | 37.0 % | | | | | | 243,404 | | | | | | 34.9 % | | |
Effect of WAQS
(1)
|
| | | | (3,955 ) | | | | | | 0.2 % | | | | | | (29,560 ) | | | | | | 0.2 % | | |
Total underwriting, acquisition and insurance expenses
|
| | | $ | 271,547 | | | | | | 37.2 % | | | | | $ | 213,844 | | | | | | 35.1 % | | |
| | |
Year Ended December 31
|
| |
$ Change
|
| ||||||||||||
($ in thousands)
|
| |
2018
|
| |
2017
|
| ||||||||||||
Interest from securities
|
| | | $ | 55,765 | | | | | $ | 33,467 | | | | | $ | 22,298 | | |
Other investments
|
| | | | 2,371 | | | | | | 4,609 | | | | | | (2,238 ) | | |
Gross investment income
|
| | | | 58,136 | | | | | | 38,076 | | | | | | 20,060 | | |
Investment expenses
|
| | | | (2,165 ) | | | | | | (1,880 ) | | | | | | (285 ) | | |
Net investment income
|
| | | | 55,971 | | | | | | 36,196 | | | | | | 19,775 | | |
Net realized investment gains (losses)
|
| | | | (1,557 ) | | | | | | 4,204 | | | | | | (5,761 ) | | |
Total
|
| | | $ | 54,414 | | | | | $ | 40,400 | | | | | $ | 14,014 | | |
Average cash and invested assets
|
| | | $ | 1,731,460 | | | | | $ | 1,519,107 | | | | | $ | 212,353 | | |
| | |
Year Ended December 31
|
| |
Change
|
| ||||||||||||||||||
($ in thousands)
|
| |
2017
|
| |
2016
|
| |
$
|
| |
Percent
|
| ||||||||||||
GWP
|
| | | $ | 836,334 | | | | | $ | 771,995 | | | | | $ | 64,339 | | | | | | 8.3 % | | |
Ceded written premiums
|
| | | | (276,048 ) | | | | | | (85,312 ) | | | | | | (190,736 ) | | | | | | 223.6 % | | |
Net written premiums
|
| | | $ | 560,286 | | | | | $ | 686,683 | | | | | $ | (126,397 ) | | | | | | (18.4 )% | | |
Net earned premiums
|
| | | $ | 609,786 | | | | | $ | 675,778 | | | | | $ | (65,992 ) | | | | | | (9.8 )% | | |
Losses and LAE:
|
| | | | 393,741 | | | | | | 489,464 | | | | | | (95,723 ) | | | | | | (19.6 )% | | |
Underwriting, acquisition and insurance expenses
|
| | | | 213,844 | | | | | | 241,873 | | | | | | (28,029 ) | | | | | | (11.6 )% | | |
Underwriting income (loss)
(1)
|
| | | | 2,201 | | | | | | (55,559 ) | | | | | | 57,761 | | | | | | 104.0 % | | |
Interest and other expenses, net
|
| | | | 11,272 | | | | | | 11,068 | | | | | | 204 | | | | | | 1.8 % | | |
Net investment income
|
| | | | 36,196 | | | | | | 28,052 | | | | | | 8,144 | | | | | | 29.0 % | | |
Net investment gains (losses)
|
| | | | 4,204 | | | | | | (6,147 ) | | | | | | 10,351 | | | | | | 168.4 % | | |
Income (loss) before taxes
|
| | | | 31,329 | | | | | | (44,722 ) | | | | | | 76,051 | | | | | | 170.1 % | | |
Income tax expense (benefit)
|
| | | | 38,233 | | | | | | (23,988 ) | | | | | | 62,221 | | | | | | 259.4 % | | |
Net income (loss) from continuing operations
|
| | | $ | (6,904 ) | | | | | $ | (20,734 ) | | | | | $ | 13,830 | | | | | | 66.7 % | | |
Adjusted operating income (loss)
(1)
|
| | | $ | 13,992 | | | | | $ | (14,587 ) | | | | | $ | 28,579 | | | | | | 195.9 % | | |
|
| | |
Year Ended December 31
|
| |||||||||
($ in thousands)
|
| |
2017
|
| |
2016
|
| ||||||
Adjusted operating return on equity
(1)
|
| | | | 3.7 % | | | | | | (3.6 )% | | |
Return on equity
|
| | | | (1.8 )% | | | | | | (5.1 )% | | |
Loss and LAE ratio:
|
| | | | 64.6 % | | | | | | 72.4 % | | |
Loss and LAE ratio – excluding catastrophe
|
| | | | 63.1 % | | | | | | 71.2 % | | |
Loss and LAE ratio – catastrophe
|
| | | | 1.5 % | | | | | | 1.2 % | | |
Expense ratio
|
| | | | 35.1 % | | | | | | 35.8 % | | |
Combined ratio
|
| | | | 99.7 % | | | | | | 108.2 % | | |
Adjusted loss and LAE ratio
(2)
|
| | | | 63.9 % | | | | | | 72.4 % | | |
Adjusted loss and LAE ratio – excluding catastrophe
|
| | | | 62.6 % | | | | | | 71.2 % | | |
Adjusted loss and LAE ratio – catastrophe
|
| | | | 1.3 % | | | | | | 1.2 % | | |
Adjusted expense ratio
(2)
|
| | | | 34.9 % | | | | | | 35.8 % | | |
Adjusted combined ratio
(2)
|
| | | | 98.8 % | | | | | | 108.2 % | | |
($ in millions)
|
| |
Year Ended December 31
|
| |
% Change
|
| ||||||||||||
Customer Segment
|
| |
2017
|
| |
2016
|
| ||||||||||||
Construction
|
| | | $ | 73.4 | | | | | $ | 55.0 | | | | | | 33.5 % | | |
Consumer Services
|
| | | | 94.4 | | | | | | 95.0 | | | | | | (0.6 )% | | |
Marine and Energy
|
| | | | 65.8 | | | | | | 56.7 | | | | | | 16.0 % | | |
Media and Entertainment
|
| | | | 136.7 | | | | | | 121.5 | | | | | | 12.5 % | | |
Professional Services
|
| | | | 112.5 | | | | | | 79.8 | | | | | | 41.0 % | | |
Real Estate
|
| | | | 132.0 | | | | | | 102.1 | | | | | | 29.3 % | | |
Transportation
|
| | | | 98.5 | | | | | | 99.7 | | | | | | (1.2 )% | | |
Customer segments subtotal
|
| | | $ | 713.3 | | | | | $ | 609.8 | | | | | | 17.0 % | | |
Other
|
| | | | 123.0 | | | | | | 162.2 | | | | | | (24.2 )% | | |
Total
|
| | | $ | 836.3 | | | | | $ | 772.0 | | | | | | 8.3 % | | |
| | |
Year Ended December 31
|
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| ||||||||||||||||||
($ in thousands)
|
| |
Losses and
LAE |
| |
% of
Earned Premiums |
| |
Losses and
LAE |
| |
% of
Earned Premiums |
| ||||||||||||
Loss and LAE: | | | | | | | | | | | | | | | | | | | | | | | | | |
Current accident year – excluding catastrophe
|
| | | $ | 364,557 | | | | | | 59.8 % | | | | | $ | 421,444 | | | | | | 62.3 % | | |
Current accident year – catastrophe losses
|
| | | | 8,865 | | | | | | 1.5 % | | | | | | 7,938 | | | | | | 1.2 % | | |
Effect of prior year development
|
| | | | 20,319 | | | | | | 3.3 % | | | | | | 60,082 | | | | | | 8.9 % | | |
Total
|
| | | $ | 393,741 | | | | | | 64.6 % | | | | | $ | 489,464 | | | | | | 72.4 % | | |
| | |
Year Ended December 31
|
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| ||||||||||||||||||
($ in thousands)
|
| |
Losses and
LAE |
| |
% of
Earned Premiums |
| |
Losses and
LAE |
| |
% of
Earned Premiums |
| ||||||||||||
Adjusted loss and LAE: | | | | | | | | | | | | | | | | | | | | | | | | | |
Current accident year – excluding catastrophe
|
| | | $ | 416,454 | | | | | | 59.7 % | | | | | $ | 421,444 | | | | | | 62.3 % | | |
Current accident year – catastrophe losses
|
| | | | 8,865 | | | | | | 1.3 % | | | | | | 7,938 | | | | | | 1.2 % | | |
Effect of prior year development
|
| | | | 20,319 | | | | | | 2.9 % | | | | | | 60,082 | | | | | | 8.9 % | | |
Total
|
| | | $ | 445,638 | | | | | | 63.9 % | | | | | $ | 489,464 | | | | | | 72.4 % | | |
| | |
Year Ended December 31
|
| | ||||||||||||||
| | |
2017
|
| |
2016
|
| |
% Change
|
| |||||||||
Loss and LAE Ratio: | | | | | | | | | | | | | | | | | | | |
Gross Loss and ALAE
|
| | | | 59.4 % | | | | | | 70.9 % | | | | | | (11.5 )% | | |
ULAE
|
| | | | 2.5 % | | | | | | 3.3 % | | | | | | (0.8 )% | | |
Gross loss and LAE ratio
|
| | | | 61.9 % | | | | | | 74.2 % | | | | | | (12.3 )% | | |
Effect of ceded reinsurance
|
| | | | 2.7 % | | | | | | (1.8 )% | | | | | | 4.5 % | | |
Loss and LAE ratio
|
| | | | 64.6 % | | | | | | 72.4 % | | | | | | (7.8 )% | | |
Effect of WAQS
|
| | | | (0.7 )% | | | | | | — | | | | | | (0.7 )% | | |
Adjusted loss and LAE ratio
|
| | | | 63.9 % | | | | | | 72.4 % | | | | | | (8.5 )% | | |
| | |
Year Ended December 31
|
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| ||||||||||||||||||
($ in thousands)
|
| |
Expenses
|
| |
% of Earned
Premiums |
| |
Expenses
|
| |
% of Earned
Premiums |
| ||||||||||||
Underwriting, acquisition and insurance expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Policy acquisition expenses, net of ceded reinsurance
|
| | | $ | 155,583 | | | | | | 22.3 % | | | | | $ | 152,923 | | | | | | 22.6 % | | |
Underwriting and insurance expenses
|
| | | | 87,821 | | | | | | 12.6 % | | | | | | 88,950 | | | | | | 13.2 % | | |
Underwriting, acquisition, and insurance expenses
(1)
|
| | | | 243,404 | | | | | | 34.9 % | | | | | | 241,873 | | | | | | 35.8 % | | |
Effect of WAQS
(1)
|
| | | | (29,560 ) | | | | | | 0.2 % | | | | | | — | | | | | | — | | |
Total underwriting, acquisition and insurance
expenses |
| | | $ | 213,844 | | | | | | 35.1 % | | | | | $ | 241,873 | | | | | | 35.8 % | | |
|
($ in thousands)
|
| |
Year Ended December 31
|
| | ||||||||||||||
|
2017
|
| |
2016
|
| |
$ Change
|
| |||||||||||
Interest from securities
|
| | | $ | 33,467 | | | | | $ | 25,397 | | | | | $ | 8,070 | | |
Dividends on equity securities
|
| | | | — | | | | | | 280 | | | | | | (280 ) | | |
Other investments
|
| | | | 4,609 | | | | | | 3,937 | | | | | | 672 | | |
Gross investment income
|
| | | | 38,076 | | | | | | 29,614 | | | | | | 8,462 | | |
Investment expenses
|
| | | | (1,880 ) | | | | | | (1,562 ) | | | | | | (318 ) | | |
Net investment income
|
| | | | 36,196 | | | | | | 28,052 | | | | | | 8,144 | | |
Net investment gains (losses)
|
| | | | 4,204 | | | | | | (6,147 ) | | | | | | 10,351 | | |
Total
|
| | | | 40,400 | | | | | | 21,905 | | | | | | 18,495 | | |
Average cash and invested assets
|
| | | $ | 1,519,107 | | | | | $ | 1,333,829 | | | | | $ | 185,278 | | |
| | |
Three Months Ended March 31
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Cash and cash equivalents provided by (used in): | | | | ||||||||||
Operating activities
|
| | | $ | 84,809 | | | | | $ | 50,368 | | |
Investing activities
|
| | | | (72,095 ) | | | | | | (76,149 ) | | |
Financing activities
|
| | | | — | | | | | | — | | |
Change in cash and cash equivalents
|
| | | $ | 12,714 | | | | | $ | (25,781 ) | | |
| | |
Year Ended December 31
|
| |||||||||||||||
| | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Cash and cash equivalents provided by (used in): | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | | 231,692 | | | | | | 73,870 | | | | | | 37,197 | | |
Investing activities
|
| | | | (297,952 ) | | | | | | (160,473 ) | | | | | | (20,998 ) | | |
Financing activities
|
| | | | 18,000 | | | | | | 50,000 | | | | | | 1,306 | | |
Effect of exchange rate differences on cash
|
| | | | — | | | | | | — | | | | | | (630 ) | | |
Change in cash and cash equivalents
|
| | | $ | (48,260 ) | | | | | $ | (36,603 ) | | | | | $ | 16,875 | | |
Line of Business Covered
|
| |
Reinsurance Coverage
(1)
|
|
Property – per risk
|
| | $22.0 million excess of $3.0 million | |
Property – catastrophe
|
| | $105.0 million excess of $5.0 million | |
Casualty
|
| |
General Liability: $3 million excess $2.0 million
Supported Umbrella: $9.0 million excess of $1.0 million Unsupported Umbrella: $8.0 million excess $2.0 million |
|
Primary Workers Compensation
|
| | $37.0 million excess $3.0 million | |
Excess Workers Compensation
|
| | $95.0 million excess $5.0 million | |
Marine | | | $42.5 million excess $2.5 million | |
Commercial Auto
|
| | $3.0 million excess $2.0 million | |
| | |
Expected Payments
|
| |||||||||||||||||||||||||||
| | |
Less Than
One Year |
| |
One Year to
Less Than Three Years |
| |
Three Years to
Less Than Five Years |
| |
More Than
Five Years |
| |
Total
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Reserves for losses and LAE
|
| | | $ | 311,797 | | | | | $ | 432,868 | | | | | $ | 245,211 | | | | | $ | 402,031 | | | | | $ | 1,391,907 | | |
Senior debt and credit agreements
|
| | | $ | 38,407 | | | | | $ | 176,287 | | | | | | — | | | | | | — | | | | | $ | 214,694 | | |
Operating lease obligations
|
| | | $ | 4,103 | | | | | $ | 8,369 | | | | | $ | 1,628 | | | | | $ | 850 | | | | | $ | 14,950 | | |
Total
|
| | | $ | 354,307 | | | | | $ | 617,524 | | | | | $ | 246,839 | | | | | $ | 402,881 | | | | | $ | 1,621,551 | | |
| | |
March 31,
2019 |
| |
December 31,
2018 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Stockholders’ equity
|
| | | $ | 426,925 | | | | | $ | 389,830 | | |
Less: Intangible assets
|
| | | | 29,211 | | | | | | 29,219 | | |
Tangible stockholders’ equity
|
| | | $ | 397,714 | | | | | $ | 360,611 | | |
Book value per share
|
| | | $ | 70.99 | | | | | $ | 64.82 | | |
Book value per share, after giving effect to the merger of PGHL with
and into ProSight Global |
| | | $ | 10.99 | | | | | $ | 10.03 | | |
Tangible book value per share
|
| | | $ | 66.13 | | | | | $ | 59.96 | | |
Tangible book value per share, after giving effect to the merger of PGHL with and into ProSight Global
|
| | | $ | 10.24 | | | | | $ | 9.28 | | |
| | |
December 31
|
| |||||||||||||||
| | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Stockholders’ equity
|
| | | $ | 389,830 | | | | | $ | 375,983 | | | | | $ | 380,654 | | |
Less: Intangible assets
|
| | | | 29,219 | | | | | | 29,249 | | | | | | 29,745 | | |
Tangible stockholders’ equity
|
| | | $ | 360,611 | | | | | $ | 346,734 | | | | | $ | 350,909 | | |
Book value per share
|
| | | $ | 64.82 | | | | | $ | 62.72 | | | | | $ | 69.53 | | |
Book value per share, after giving effect to the merger of PGHL with and into ProSight Global
|
| | | $ | 10.03 | | | | | $ | 9.71 | | | | | $ | 10.74 | | |
Tangible book value per share
|
| | | $ | 59.96 | | | | | $ | 57.84 | | | | | $ | 64.09 | | |
Tangible book value per share, after giving effect to the merger of
PGHL with and into ProSight Global |
| | | $ | 9.28 | | | | | $ | 8.95 | | | | | $ | 9.90 | | |
| | |
Number of
Shares |
| |
Weighted
Average Grant Date Fair Value Per Share |
| |
Equivalent
Number of Shares |
| |
Equivalent Value
Per Share of Common Stock |
| ||||||||||||
Unvested at December 31, 2016
|
| | | | 30,500 | | | | | $ | 73.68 | | | | | | 197,030 | | | | | $ | 11.41 | | |
Granted in 2017
|
| | | | 22,082 | | | | | | 71.87 | | | | | | 142,650 | | | | | | 11.13 | | |
Vested in 2017
|
| | | | (19,849 ) | | | | | | 73.23 | | | | | | (128,225 ) | | | | | | 11.34 | | |
Forfeited in 2017
|
| | | | (4,769 ) | | | | | | 72.65 | | | | | | (30,808 ) | | | | | | 11.25 | | |
Unvested at December 31, 2017
|
| | | | 27,964 | | | | | | 72.65 | | | | | | 180,647 | | | | | | 11.25 | | |
Granted in 2018
|
| | | | 2,166 | | | | | | 120.58 | | | | | | 13,992 | | | | | | 18.67 | | |
Vested in 2018
|
| | | | (21,185 ) | | | | | | 72.99 | | | | | | (136,855 ) | | | | | | 11.30 | | |
Forfeited in 2018
|
| | | | (390 ) | | | | | | 71.62 | | | | | | (2,519 ) | | | | | | 11.09 | | |
Unvested at December 31, 2018
|
| | | | 8,555 | | | | | | 71.62 | | | | | | 55,265 | | | | | | 11.09 | | |
Granted in 2019
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vested in 2019
|
| | | | (8,555 ) | | | | | | 71.62 | | | | | | (55,265 ) | | | | | | 11.09 | | |
Forfeited in 2019
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Unvested at March 31, 2019
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
| | |
March 31, 2019
|
| |
December 31, 2018
|
| ||||||||||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
% of Total
Fair Value |
| |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
% of Total
Fair Value |
| ||||||||||||||||||
| | |
(in thousands)
|
| |
(in thousands)
|
| ||||||||||||||||||||||||||||||
Fixed rate securities
|
| | | | 1,070,288 | | | | | | 1,065,708 | | | | | | 54.6 % | | | | | $ | 1,045,990 | | | | | | 1,010,781 | | | | | | 55.2 % | | |
Floating rate securities
|
| | | | 566,347 | | | | | | 574,630 | | | | | | 29.5 % | | | | | | 554,626 | | | | | | 556,104 | | | | | | 30.4 % | | |
Alternatives available-for-sale
|
| | | | 130,705 | | | | | | 126,140 | | | | | | 6.5 % | | | | | | 129,139 | | | | | | 126,497 | | | | | | 6.9 % | | |
Total Bonds
|
| | | | 1,767,340 | | | | | | 1,766,478 | | | | | | 90.6 % | | | | | | 1,729,755 | | | | | | 1,693,382 | | | | | | 92.5 % | | |
Other investments: | | | | | | | | ||||||||||||||||||||||||||||||
Commercial levered loans
|
| | | | 16,796 | | | | | | 16,146 | | | | | | 0.8 % | | | | | | 16,915 | | | | | | 15,858 | | | | | | 1.0 % | | |
Limited partnerships
|
| | | | 55,835 | | | | | | 55,835 | | | | | | 2.9 % | | | | | | 53,432 | | | | | | 53,432 | | | | | | 2.9 % | | |
Short-term investments
|
| | | | 69,006 | | | | | | 69,185 | | | | | | 3.5 % | | | | | | 36,661 | | | | | | 36,661 | | | | | | 2.0 % | | |
Cash and cash equivalents
|
| | | | 42,300 | | | | | | 42,300 | | | | | | 2.2 % | | | | | | 29,900 | | | | | | 29,900 | | | | | | 1.6 % | | |
Total other investments
|
| | | | 183,937 | | | | | | 183,466 | | | | | | 9.4 % | | | | | | 136,908 | | | | | | 135,851 | | | | | | 7.5 % | | |
Total Investments
|
| | | | 1,951,277 | | | | | | 1,949,944 | | | | | | 100 % | | | | | $ | 1,866,663 | | | | | | 1,829,233 | | | | | | 100.0 % | | |
| | |
March 31, 2019
|
| |
December 31, 2018
|
| ||||||||||||||||||
Standard & Poor’s or
Equivalent Designation |
| |
Estimated Fair
Value |
| |
% of Total
|
| |
Estimated Fair
Value |
| |
% of Total
|
| ||||||||||||
| | |
(in thousands)
|
| |
(in thousands)
|
| ||||||||||||||||||
AAA
|
| | | | 175,310 | | | | | | 9.9 % | | | | | $ | 172,575 | | | | | | 10.2 % | | |
AA
|
| | | | 327,220 | | | | | | 18.5 % | | | | | | 295,704 | | | | | | 17.4 % | | |
A
|
| | | | 594,879 | | | | | | 33.7 % | | | | | | 570,846 | | | | | | 33.7 % | | |
BBB
|
| | | | 510,640 | | | | | | 28.9 % | | | | | | 493,900 | | | | | | 29.2 % | | |
Below BBB/Not rated
|
| | | | 158,429 | | | | | | 9.0 % | | | | | | 160,357 | | | | | | 9.5 % | | |
Total
|
| | | | 1,766,478 | | | | | | 100 % | | | | | $ | 1,693,382 | | | | | | 100.0 % | | |
| | |
March 31, 2019
|
| |
December 31, 2018
|
| ||||||||||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
% of Fair
Value |
| |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
% of Fair
Value |
| ||||||||||||||||||
| | |
(in thousands)
|
| |
(in thousands)
|
| ||||||||||||||||||||||||||||||
Due in one year or less
|
| | | $ | 81,287 | | | | | $ | 81,086 | | | | | | 4.6 % | | | | | $ | 82,048 | | | | | $ | 81,553 | | | | | | 4.8 % | | |
Due after one year through five years
|
| | | | 689,122 | | | | | | 687,439 | | | | | | 38.9 % | | | | | | 613,707 | | | | | | 602,223 | | | | | | 35.6 % | | |
Due after five years through ten years
|
| | | | 511,553 | | | | | | 507,645 | | | | | | 28.7 % | | | | | | 552,061 | | | | | | 529,257 | | | | | | 31.2 % | | |
Due after ten years
|
| | | | 80,719 | | | | | | 77,011 | | | | | | 4.4 % | | | | | | 81,993 | | | | | | 75,810 | | | | | | 4.5 % | | |
Asset-backed securities
|
| | | | 79,945 | | | | | | 80,821 | | | | | | 4.6 % | | | | | | 82,603 | | | | | | 83,581 | | | | | | 4.9 % | | |
Collateralized Loan Obligations
|
| | | | 165,010 | | | | | | 162,976 | | | | | | 9.2 % | | | | | | 161,421 | | | | | | 156,913 | | | | | | 9.3 % | | |
Commercial Mortgage Backed Securities
|
| | | | 56,936 | | | | | | 56,415 | | | | | | 3.2 % | | | | | | 55,980 | | | | | | 53,843 | | | | | | 3.2 % | | |
Residential Mortgage Backed Securities – non-agency
|
| | | | 66,736 | | | | | | 77,431 | | | | | | 4.4 % | | | | | | 68,594 | | | | | | 79,551 | | | | | | 4.7 % | | |
Residential Mortgage Backed Securities – agency
|
| | | | 36,032 | | | | | | 35,654 | | | | | | 2.0 % | | | | | | 31,348 | | | | | | 30,651 | | | | | | 1.8 % | | |
Total fixed maturities
|
| | | $ | 1,767,340 | | | | | $ | 1,766,478 | | | | | | 100.0 % | | | | | $ | 1,729,755 | | | | | $ | 1,693,382 | | | | | | 100.0 % | | |
| | |
Three Months Ended March 31
|
| |||||||||
($ in thousands)
|
| |
2019
|
| |
2018
|
| ||||||
Net income (loss)
|
| | | $ | 13,695 | | | | | $ | 10,010 | | |
Income tax expense (benefit)
|
| | | | 3,815 | | | | | | 2,558 | | |
Income (loss) before taxes
|
| | | | 17,510 | | | | | | 12,568 | | |
Net investment income
|
| | | | 17,158 | | | | | | 13,709 | | |
Net investment gains (losses)
|
| | | | 113 | | | | | | (287 ) | | |
Interest and other expense, net
|
| | | | 3,269 | | | | | | 2,863 | | |
Underwriting income (loss)
|
| | | $ | 3,508 | | | | | $ | 2,009 | | |
| | |
Year Ended December 31
|
| |||||||||||||||
($ in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Net income (loss)
|
| | | $ | 53,729 | | | | | $ | (6,904 ) | | | | | $ | (20,733 ) | | |
Income tax expense (benefit)
|
| | | | 13,389 | | | | | | 38,233 | | | | | | (23,988 ) | | |
Income (loss) before taxes
|
| | | | 67,118 | | | | | | 31,329 | | | | | | (44,721 ) | | |
Net investment income
|
| | | | (55,971 ) | | | | | | (36,196 ) | | | | | | (28,052 ) | | |
Net investment gains (losses)
|
| | | | (1,557 ) | | | | | | 4,204 | | | | | | (6,147 ) | | |
Interest and other expense, net
|
| | | | 11,704 | | | | | | 11,272 | | | | | | 11,068 | | |
Underwriting income (loss)
|
| | | $ | 24,409 | | | | | $ | 2,201 | | | | | $ | (55,559 ) | | |
| | |
Three Months Ended March 31
|
| |||||||||
($ in thousands)
|
| |
2019
|
| |
2018
|
| ||||||
Net income
|
| | | $ | 13,695 | | | | | $ | 10,010 | | |
Income tax expense
|
| | | | 3,815 | | | | | | 2,558 | | |
Income before taxes
|
| | | | 17,510 | | | | | | 12,568 | | |
Net investment gains (losses)
|
| | | | 113 | | | | | | (287 ) | | |
Adjusted operating income before taxes
|
| | | | 17,397 | | | | | | 12,855 | | |
Income tax expense
|
| | | | 3,815 | | | | | | 2,558 | | |
Effect on TCJA income tax expense
|
| | | | — | | | | | | — | | |
Adjusted operating income tax expense
|
| | | | 3,815 | | | | | | 2,558 | | |
Adjusted operating income
|
| | | $ | 13,582 | | | | | $ | 10,297 | | |
| | |
Year Ended December 31
|
| |||||||||||||||
($ in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Net income (loss)
|
| | | $ | 53,729 | | | | | $ | (6,904 ) | | | | | $ | (20,734 ) | | |
Income tax expense (benefit)
|
| | | | 13,389 | | | | | | 38,233 | | | | | | (23,988 ) | | |
Income (loss) before taxes
|
| | | | 67,118 | | | | | | 31,329 | | | | | | (44,722 ) | | |
Net investment gains (losses)
|
| | | | (1,557 ) | | | | | | 4,204 | | | | | | (6,147 ) | | |
Adjusted operating income (loss) before taxes
|
| | | | 68,675 | | | | | | 27,125 | | | | | | (38,575 ) | | |
Income tax expense (benefit)
|
| | | | 13,389 | | | | | | 38,233 | | | | | | (23,988 ) | | |
Effect on TCJA income tax expense (benefit)
|
| | | | — | | | | | | 25,100 | | | | | | — | | |
Adjusted operating income tax expense (benefit)
|
| | | | 13,389 | | | | | | 13,133 | | | | | | (23,988 ) | | |
Adjusted operating income (loss)
|
| | | $ | 55,286 | | | | | $ | 13,992 | | | | | $ | (14,587 ) | | |
| | |
December 31, 2018
|
| |
December 31, 2017
|
| ||||||||||||||||||||||||||||||
| | |
Estimated
Fair Value |
| |
Estimated
Change in Fair Value |
| |
Estimated %
Increase (Decrease) in Fair Value |
| |
Estimated
Fair Value |
| |
Estimated
Change in Fair Value |
| |
Estimated %
Increase (Decrease) in Fair Value |
| ||||||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||
200 basis points increase
|
| | | $ | 1,600,239 | | | | | $ | (93,143 ) | | | | | | (5.5 )% | | | | | $ | 1,376,647 | | | | | $ | (107,784 ) | | | | | | (7.3 )% | | |
100 basis points increase
|
| | | $ | 1,645,364 | | | | | $ | (48,018 ) | | | | | | (2.8 )% | | | | | $ | 1,428,390 | | | | | $ | (56,041 ) | | | | | | (3.8 )% | | |
No change
|
| | | $ | 1,693,382 | | | | | | — | | | | | | — | | | | | $ | 1,484,431 | | | | | | — | | | | | | — | | |
100 basis points decrease
|
| | | $ | 1,744,292 | | | | | $ | 50,910 | | | | | | 3.0 % | | | | | $ | 1,544,770 | | | | | $ | 60,399 | | | | | | 4.1 % | | |
200 basis points decrease
|
| | | $ | 1,798,095 | | | | | $ | 104,713 | | | | | | 6.2 % | | | | | $ | 1,609,406 | | | | | $ | 124,975 | | | | | | 8.4 % | | |
| | |
December 31, 2018
|
| |||||||||||||||||||||
| | |
Gross
|
| |
% of Total
|
| |
Net
|
| |
% of Total
|
| ||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||
Case reserves
|
| | | $ | 422,231 | | | | | | 30.2 % | | | | | $ | 390,025 | | | | | | 32.2 % | | |
IBNR
|
| | | | 974,581 | | | | | | 69.8 % | | | | | | 821,492 | | | | | | 67.8 % | | |
Total
|
| | | $ | 1,396,812 | | | | | | 100.0 % | | | | | $ | 1,211,517 | | | | | | 100.0 % | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||
| | |
Gross
|
| |
% of Total
|
| |
Net
|
| |
% of Total
|
| ||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||
Case reserves
|
| | | $ | 434,478 | | | | | | 34.5 % | | | | | $ | 384,426 | | | | | | 36.4 % | | |
IBNR
|
| | | | 823,759 | | | | | | 65.5 % | | | | | | 672,655 | | | | | | 63.6 % | | |
Total
|
| | | $ | 1,258,237 | | | | | | 100.0 % | | | | | $ | 1,057,081 | | | | | | 100.0 % | | |
| | |
December 31, 2016
|
| |||||||||||||||||||||
| | |
Gross
|
| |
% of Total
|
| |
Net
|
| |
% of Total
|
| ||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||
Case reserves
|
| | | $ | 448,145 | | | | | | 38.4 % | | | | | $ | 361,850 | | | | | | 36.6 % | | |
IBNR
|
| | | | 718,474 | | | | | | 61.6 % | | | | | | 628,118 | | | | | | 63.4 % | | |
Total
|
| | | $ | 1,166,619 | | | | | | 100.0 % | | | | | $ | 989,968 | | | | | | 100.0 % | | |
Sensitivity
|
| |
Accident
Year |
| |
Net Ultimate Loss
and ALAE Sensitivity Factor |
| |
December 31, 2018
|
| |
Potential Impact on 2018
|
| ||||||||||||||||||||||||
|
Net Ultimate
Incurred Losses and ALAE |
| |
Net Loss and
ALAE Reserve |
| |
Pre-tax
income |
| |
Stockholders'
Equity (1) |
| ||||||||||||||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||
Sample increases
|
| | | | 2018 | | | | | | 4.0 % | | | | | $ | 422,104 | | | | | $ | 377,092 | | | | | $ | (16,884 ) | | | | | $ | (13,338 ) | | |
| | | | | 2017 | | | | | | 3.0 % | | | | | | 361,299 | | | | | | 245,095 | | | | | | (10,839 ) | | | | | | (8,563 ) | | |
| | | | | 2016 | | | | | | 2.0 % | | | | | | 406,204 | | | | | | 201,615 | | | | | | (8,124 ) | | | | | | (6,418 ) | | |
| | | | | Prior | | | | | | 1.0 % | | | | | | | | | | | | 355,260 | | | | | | (3,553 ) | | | | | | (2,807 ) | | |
Sample decreases
|
| | | | 2018 | | | | | | (4.0 )% | | | | | | 422,104 | | | | | | 377,092 | | | | | | 16,884 | | | | | | 13,338 | | |
| | | | | 2017 | | | | | | (3.0 )% | | | | | | 361,299 | | | | | | 245,095 | | | | | | 10,839 | | | | | | 8,563 | | |
| | | | | 2016 | | | | | | (2.0 )% | | | | | | 406,204 | | | | | | 201,615 | | | | | | 8,124 | | | | | | 6,418 | | |
| | | | | Prior | | | | | | (1.0 )% | | | | | | | | | | | | 355,260 | | | | | | 3,553 | | | | | | 2,807 | | |
|
2018 GWP from
Customer Segments by Line of Business |
| |
2018 GWP from
Customer Segments by Distribution Channels (1) |
| |
2018 GWP from
Customer Segments by Vintage (2)(3) |
|
|
|
| |
|
| |
|
|
Reinsurer
|
| |
Net Reinsurance Receivable
(Paid and Unpaid) as of December 31, 2018 (in thousands) |
| |
A.M. Best Rating
|
| ||||||
Tokio Millennium Re Ag
|
| | | $ | 35,107 | | | | | | A++ | | |
Swiss Reinsurance America
|
| | | $ | 31,259 | | | | | | A+ | | |
Munich Reinsurance America
|
| | | $ | 30,198 | | | | | | A+ | | |
Name
|
| |
Age
|
| |
Position(s)
|
|
Lawrence Hannon
|
| |
51
|
| | President and Chief Executive Officer | |
Robert Bailey
|
| |
55
|
| | Chief Underwriting Officer | |
Anthony S. Piszel
|
| |
64
|
| | Chief Financial Officer | |
Frank D. Papalia
|
| |
60
|
| | Chief Legal Officer | |
Name
|
| |
Age
|
| |
Position(s)
|
|
Joseph Finnegan
|
| |
51
|
| | Customer Segment President | |
Paul Kush
|
| |
59
|
| | Chief Claims Officer | |
Darryl Siry
|
| |
47
|
| | Customer Segment President | |
Frank Bosse
|
| |
69
|
| | Chief Human Resources Officer | |
Leland Kraemer
|
| |
48
|
| | Chief Actuary Officer | |
Erin Cullen
|
| |
33
|
| | Customer Segment President | |
Ricardo Victores
|
| |
54
|
| | National Sales Officer | |
Nestor Lopez
|
| |
42
|
| | Chief Information Officer | |
Vivienne Zimmermann
|
| |
46
|
| | Chief Customer Experience Officer | |
Robert Bednarik
|
| |
54
|
| | Customer Segment President | |
Name
|
| |
Age
|
| |
Position(s)
|
| |
Director
Since |
|
Joseph J. Beneducci
|
| |
51
|
| | Executive Chairman | | |
2010
|
|
Lawrence Hannon
|
| |
51
|
| | Director, President and Chief Executive Officer | | |
2019
|
|
Anthony Arnold
|
| |
40
|
| | Director | | |
2010
|
|
Eric W. Leathers
|
| |
45
|
| | Director | | |
2012
|
|
Sumit Rajpal
|
| |
43
|
| | Director | | |
2010
|
|
Bruce W. Schnitzer
|
| |
74
|
| | Director | | |
2010
|
|
Richard P. Schifter
|
| |
65
|
| | Director | | |
2010
|
|
Name
|
| |
Age
|
| |
Position(s)
|
| |
Director
Since |
|
Clement S. Dwyer, Jr.
|
| |
70
|
| | Director | | |
2010
|
|
Steven Carlsen
|
| |
61
|
| | Director | | |
2010
|
|
Otha T. Spriggs, III
|
| |
58
|
| | Director | | |
*
|
|
Sheila Hooda
|
| |
61
|
| | Director | | |
*
|
|
Name
|
| |
Fees
earned or paid in cash ($) |
| |
Stock
awards ($) |
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
Nonqualified
deferred compensation earnings ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
Joseph J. Beneducci
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Anthony Arnold
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Steven Carlsen
|
| | | | 75,000 | | | | | | 75,000 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 150,000 | | |
Clement S. Dwyer, Jr.
|
| | | | 75,000 | | | | | | 75,000 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 150,000 | | |
Eric W. Leathers
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Sumit Rajpal
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Richard P. Schifter
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Bruce W. Schnitzer
|
| | | | 75,000 | | | | | | 75,000 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 150,000 | | |
Name and Principal
Position |
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Stock
Awards (1) |
| |
Non-Equity
Incentive Plan Compensation (2) |
| |
Change in
Pension Value and Nonqualified Deferred Compensation Earnings |
| |
All Other
Compensation (3) |
| |
Total
|
| ||||||||||||||||||
Joseph J. Beneducci
Chief Executive Officer and Chairman (4) |
| | | | 2018 | | | | | $ | 767,812 | | | | $0 | | | | $ | 758,193 | | | | | $ | 2,124,375 | | | | $0 | | | | $ | 20,903 | | | | | $ | 3,671,283 | | |
Lawrence Hannon.
Chief Operating Officer (5) |
| | | | 2018 | | | | | $ | 465,479 | | | | $0 | | | | $ | 299,823 | | | | | $ | 695,250 | | | | $0 | | | | $ | 13,750 | | | | | $ | 1,474,302 | | |
Anthony S. Piszel
Chief Financial Officer |
| | | | 2018 | | | | | $ | 435,054 | | | | $0 | | | | $ | 225,741 | | | | | $ | 800,400 | | | | $0 | | | | $ | 0 | | | | | $ | 1,461,195 | | |
Name
|
| |
Contributions
to Defined Contribution Plans (a) |
| |
Insurance
Premiums (b) |
| |
Total
|
| |||||||||
Joseph J. Beneducci
|
| | | $ | 13,750 | | | | | $ | 7,153 | | | | | $ | 20,903 | | |
Lawrence Hannon
|
| | | $ | 13,750 | | | | | $ | 0 | | | | | $ | 13,750 | | |
| | |
Stock Awards
|
| ||||||
Name
|
| |
Number of Unearned Shares
or Units That Have Not Yet Vested (#) |
| |
Market Value of
Unearned Shares or Units That Have Not Yet Vested ($) |
| |||
Joseph J. Beneducci
|
| | | | 10,000 (1 ) | | | | $904,400 (4) | |
| | | | | 1,701 (2 ) | | | | $153,838 (5) | |
| | | | | 340,222 (3 ) | | | |
(6)
|
|
Lawrence Hannon
|
| | | | 1,130 (2 ) | | | | $102,197 (5) | |
| | | | | 126,881 (3 ) | | | |
(6)
|
|
Anthony S. Piszel
|
| | | | 525 (2 ) | | | | $47,481 (5) | |
| | | | | 98,810 (3 ) | | | |
(6)
|
|
| | | | | | | | | | | | | | |
No Exercise of Over-Allotment
Option |
| |
Full Exercise of Over-Allotment
Option |
| ||||||||||||||||||||||||||||||
| | |
Shares of Common
Stock Beneficially Owned Before the Completion of the Offering |
| |
Number of
Shares Being Offered by Stockholder in the Offering |
| |
Shares of Common
Stock Beneficially Owned After Completion of the Offering |
| |
Number of
Shares Being Offered by Stockholder in the Offering |
| |
Shares of Common
Stock Beneficially Owned After Completion of the Offering |
| |||||||||||||||||||||||||||||||||
Name and Address of
Beneficial Owners and Selling Stockholders |
| |
Number
of Shares |
| |
Percent
of Class |
| |
Number
of Shares |
| |
Percent
of Class |
| |
Number
of Shares |
| |
Percent
of Class |
| ||||||||||||||||||||||||||||||
Investment funds affiliated
with Goldman Sachs (1) |
| | | | 19,380,016 | | | | | | 49.9 % | | | | | | 1,785,715 | | | | | | 17,594,301 | | | | | | 40.9 % | | | | | | 2,375,000 | | | | | | 17,005,016 | | | | | | 39.5 % | | |
Investment funds affiliated
with TPG (2) |
| | | | 18,736,109 | | | | | | 48.2 % | | | | | | 1,785,715 | | | | | | 16,950,394 | | | | | | 39.4 % | | | | | | 2,375,000 | | | | | | 16,361,109 | | | | | | 38.0 % | | |
Directors and executive officers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Joseph J. Beneducci
(3)
|
| | | | 272,295 | | | | | | * | | | | | | — | | | | | | 134,308 (13) | | | | | | * | | | | | | — | | | | | | 134,308 (13) | | | | | | * | | |
Lawrence Hannon
(4)
|
| | | | 107,401 | | | | | | * | | | | | | — | | | | | | 163,231 | | | | | | * | | | | | | — | | | | | | 163,231 | | | | | | * | | |
Anthony Arnold
(1)(5)
|
| | | | — | | | | | | * | | | | | | — | | | | | | — (14) | | | | | | * | | | | | | — | | | | | | — (14) | | | | | | * | | |
Eric W. Leathers
|
| | | | — | | | | | | * | | | | | | — | | | | | | — (14) | | | | | | * | | | | | | — | | | | | | — (14) | | | | | | * | | |
Sumit Rajpal
(1)(6)
|
| | | | — | | | | | | * | | | | | | — | | | | | | — (14) | | | | | | * | | | | | | — | | | | | | — (14) | | | | | | * | | |
Bruce W. Schnitzer
(7)
|
| | | | 70,886 | | | | | | * | | | | | | — | | | | | | 77,493 | | | | | | * | | | | | | — | | | | | | 77,493 | | | | | | * | | |
Richard P. Schifter
|
| | | | — | | | | | | * | | | | | | — | | | | | | — (14) | | | | | | * | | | | | | — | | | | | | — (14) | | | | | | * | | |
Clement S. Dwyer, Jr.
(8)
|
| | | | 84,944 | | | | | | * | | | | | | — | | | | | | 91,730 | | | | | | * | | | | | | — | | | | | | 91,730 | | | | | | * | | |
Steven Carlsen
(9)
|
| | | | 69,653 | | | | | | * | | | | | | — | | | | | | 77,153 | | | | | | * | | | | | | — | | | | | | 77,153 | | | | | | * | | |
Robert Bailey
(10)
|
| | | | 65,863 | | | | | | * | | | | | | — | | | | | | 116,204 | | | | | | * | | | | | | — | | | | | | 116,204 | | | | | | * | | |
Anthony S. Piszel
(11)
|
| | | | 31,279 | | | | | | * | | | | | | — | | | | | | 76,368 | | | | | | * | | | | | | — | | | | | | 76,368 | | | | | | * | | |
Frank D. Papalia
(12)
|
| | | | 63,299 | | | | | | * | | | | | | — | | | | | | 94,412 | | | | | | * | | | | | | — | | | | | | 94,412 | | | | | | * | | |
Otha T. Spriggs, III
|
| | | | — | | | | | | * | | | | | | — | | | | | | 2,679 (15) | | | | | | * | | | | | | — | | | | | | 2,679 (15) | | | | | | * | | |
Sheila Hooda
|
| | | | — | | | | | | * | | | | | | — | | | | | | 2,827 (15) | | | | | | * | | | | | | — | | | | | | 2,827 (15) | | | | | | * | | |
All directors and executive
officers as a group (14 persons) |
| | | | 765,620 | | | | | | 2.0 % | | | | | | — | | | | | | 836,405 | | | | | | 1.9 % | | | | | | — | | | | | | 836,405 | | | | | | 1.9 % | | |
Shares of Common Stock
|
| |
Shares Available for Public Sale
|
|
7,857,145
35,141,952 |
| |
The date of this prospectus
180 days following the date of this prospectus, subject to volume and manner of sale limitations |
|
| |
You should consult a tax advisor regarding the United States federal tax consequences of acquiring, holding and disposing of common stock in your particular circumstances, as well as any tax consequences that may arise under the laws of any state, local or foreign taxing jurisdiction.
|
| |
Underwriters
|
| |
Number of
Shares |
| |||
Goldman Sachs & Co. LLC
|
| | | | 2,871,002 | | |
Barclays Capital Inc.
|
| | | | 2,871,002 | | |
BofA Securities, Inc.
|
| | | | 543,714 | | |
Dowling & Partners Securities, LLC
|
| | | | 543,714 | | |
Keefe, Bruyette & Woods, Inc. .
|
| | | | 422,714 | | |
SunTrust Robinson Humphrey, Inc.
|
| | | | 422,714 | | |
Citizens Capital Markets, Inc.
|
| | | | 182,285 | | |
Total
|
| | | | 7,857,145 | | |
| | | | | | | | |
|
Per Share
|
| | | $ | 0.91 | | |
|
Total
|
| | | $ | 3,900,000.65 | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | 0.91 | | | | | $ | 0.91 | | |
Total
|
| | | $ | 3,250,001.30 | | | | | $ | 4,322,500.00 | | |
| | |
Page
|
| |||
Unaudited Interim Consolidated Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-8 | | | |
Audited Consolidated Financial Statements | | | | | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | | |
| | | | F-30 | | | |
| | | | F-31 | | | |
| | | | F-33 | | | |
Financial Statement Schedules | | | | | | | |
| | | | F-77 | | | |
| | | | F-80 | | |
($ in thousands except per share amounts)
|
| |
March 31,
2019 |
| |
December 31,
2018 |
| ||||||
Assets | | | | | | | | | | | | | |
Investments: | | | | | | | | | | | | | |
Fixed income securities, available-for-sale at fair value (amortized cost $1,767,340 in 2019 and $1,729,755 in 2018)
|
| | | $ | 1,766,478 | | | | | $ | 1,693,382 | | |
Commercial levered loans at amortized cost (fair value $16,146 in 2019 and $15,858 in 2018)
|
| | | | 16,796 | | | | | | 16,915 | | |
Limited partnerships and limited liability companies at fair value (cost $53,044 in 2019 and $51,903 in 2018)
|
| | | | 55,835 | | | | | | 53,432 | | |
Short-term investments
|
| | | | 69,007 | | | | | | 36,661 | | |
Total investments
|
| | | | 1,908,116 | | | | | | 1,800,390 | | |
Cash and cash equivalents
|
| | | | 34,099 | | | | | | 22,279 | | |
Restricted cash
|
| | | | 8,201 | | | | | | 7,621 | | |
Accrued investment income
|
| | | | 12,508 | | | | | | 12,279 | | |
Premiums and other receivables, net
|
| | | | 196,490 | | | | | | 200,347 | | |
Receivable from reinsurers on paid losses
|
| | | | 15,867 | | | | | | 12,428 | | |
Reinsurance receivable on unpaid losses
|
| | | | 201,889 | | | | | | 185,295 | | |
Deferred policy acquisition costs
|
| | | | 100,381 | | | | | | 93,613 | | |
Prepaid reinsurance premiums
|
| | | | 64,127 | | | | | | 44,626 | | |
Net deferred income taxes
|
| | | | 22,300 | | | | | | 33,239 | | |
Goodwill and net intangible assets
|
| | | | 29,211 | | | | | | 29,219 | | |
Fixed assets and capitalized software, net
|
| | | | 38,563 | | | | | | 39,001 | | |
Funds withheld related to sale of affiliate
|
| | | | 19,309 | | | | | | 19,397 | | |
Other assets
|
| | | | 32,362 | | | | | | 57,653 | | |
Assets of discontinued operations
|
| | | | 19,607 | | | | | | 19,719 | | |
Total assets
|
| | | $ | 2,703,030 | | | | | $ | 2,577,106 | | |
Liabilities | | | | | | | | | | | | | |
Reserve for unpaid losses and loss adjustment expenses
|
| | | $ | 1,449,535 | | | | | $ | 1,396,812 | | |
Reserve for unearned premiums
|
| | | | 469,960 | | | | | | 435,933 | | |
Ceded reinsurance payable
|
| | | | 15,552 | | | | | | 13,281 | | |
Notes payable, net of debt issuance costs
|
| | | | 182,439 | | | | | | 182,355 | | |
Funds held under reinsurance agreements
|
| | | | 77,786 | | | | | | 63,165 | | |
Other liabilities
|
| | | | 58,812 | | | | | | 73,474 | | |
Liabilities of discontinued operations
|
| | | | 22,021 | | | | | | 22,256 | | |
Total liabilities
|
| | | | 2,276,105 | | | | | | 2,187,276 | | |
Shareholders’ equity | | | | | | | | | | | | | |
Common stock, $0.01 par value; 15,038,000 shares authorized; 6,016,144 shares issued and 6,014,144 shares outstanding
|
| | | | 60 | | | | | | 60 | | |
Paid-in capital
|
| | | | 603,492 | | | | | | 607,589 | | |
Accumulated other comprehensive income (loss), net of taxes
|
| | | | 5,437 | | | | | | (22,315 ) | | |
Retained deficit
|
| | | | (181,864 ) | | | | | | (195,304 ) | | |
Treasury shares – at cost (2,000 shares)
|
| | | | (200 ) | | | | | | (200 ) | | |
Total shareholders’ equity
|
| | | | 426,925 | | | | | | 389,830 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 2,703,030 | | | | | $ | 2,577,106 | | |
|
| | |
Three Months Ended March 31
|
| |||||||||
($ in thousands except per share amounts)
|
| |
2019
|
| |
2018
|
| ||||||
Gross written premiums
|
| | | $ | 255,838 | | | | | $ | 249,420 | | |
Net premiums earned
|
| | | | 195,608 | | | | | | 167,456 | | |
Net investment income
|
| | | | 17,158 | | | | | | 13,709 | | |
Realized investment gains (losses), net
|
| | | | 113 | | | | | | (287 ) | | |
Other income, net
|
| | | | 93 | | | | | | 168 | | |
Total revenues
|
| | | | 212,972 | | | | | | 181,046 | | |
Expenses: | | | | | | | | | | | | | |
Net losses and loss adjustment expenses incurred
|
| | | | 118,333 | | | | | | 101,854 | | |
Policy acquisition expenses
|
| | | | 46,573 | | | | | | 38,371 | | |
General and administrative expenses
|
| | | | 27,194 | | | | | | 25,222 | | |
Interest expense
|
| | | | 3,362 | | | | | | 3,031 | | |
Total expenses
|
| | | | 195,462 | | | | | | 168,478 | | |
Income from continuing operations before income taxes
|
| | | | 17,510 | | | | | | 12,568 | | |
Income tax provision: | | | | | | | | | | | | | |
Current
|
| | | | 141 | | | | | | (7 ) | | |
Deferred
|
| | | | 3,674 | | | | | | 2,565 | | |
Total income tax expense
|
| | | | 3,815 | | | | | | 2,558 | | |
Net income from continuing operations
|
| | | | 13,695 | | | | | | 10,010 | | |
Discontinued operations: | | | | | | | | | | | | | |
Net (loss) income from discontinued operations
|
| | | | (255 ) | | | | | | 785 | | |
Net income
|
| | | $ | 13,440 | | | | | $ | 10,795 | | |
Earnings per share – basic: | | | | | | | | | | | | | |
Net income from continuing operations
|
| | | $ | 2.28 | | | | | $ | 1.67 | | |
Net income
|
| | | $ | 2.24 | | | | | $ | 1.80 | | |
Earnings per share – diluted: | | | | | | | | | | | | | |
Net income from continuing operations
|
| | | $ | 2.24 | | | | | $ | 1.64 | | |
Net income
|
| | | $ | 2.20 | | | | | $ | 1.77 | | |
| | |
Three Months
Ended March 31 |
| |||||||||
($ in thousands)
|
| |
2019
|
| |
2018
|
| ||||||
Net income
|
| | | $ | 13,440 | | | | | $ | 10,795 | | |
Other comprehensive income (loss), net of taxes: | | | | | | | | | | | | | |
Change in unrealized holding gains (losses) on securities, net of deferred tax expense (benefit) of $7,241 in 2019 and $(5,656) in 2018
|
| | | | 27,562 | | | | | | (21,107 ) | | |
Less reclassification adjustment for (losses) gains included in net income, net of tax
benefit of $(24) in 2019 and $(154) in 2018 |
| | | | (190 ) | | | | | | 352 | | |
Other comprehensive income (loss)
|
| | | | 27,752 | | | | | | (21,459 ) | | |
Comprehensive income (loss)
|
| | | $ | 41,192 | | | | | $ | (10,664 ) | | |
($ in thousands)
|
| |
Accumulated
|
| |||||||||||||||||||||||||||||||||
|
Common
Stock |
| |
Paid-In
Capital |
| |
Other
Comprehensive Income (Loss) |
| |
Retained
Deficit |
| |
Treasury
Shares |
| |
Total
|
| ||||||||||||||||||||
December 31, 2017
|
| | | $ | 60 | | | | | $ | 606,673 | | | | | $ | 19,297 | | | | | $ | (249,847 ) | | | | | $ | (200 ) | | | | | $ | 375,983 | | |
Stock based employee compensation plan
|
| | | | — | | | | | | 238 | | | | | | — | | | | | | — | | | | | | — | | | | | | 238 | | |
Net unrealized loss on
investment securities, net of deferred tax benefit of $(5,502) |
| | | | — | | | | | | — | | | | | | (21,459 ) | | | | | | — | | | | | | — | | | | | | (21,459 ) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,795 | | | | | | — | | | | | | 10,795 | | |
March 31, 2018
|
| | | $ | 60 | | | | | $ | 606,911 | | | | | $ | (2,162 ) | | | | | $ | (239,052 ) | | | | | $ | (200 ) | | | | | $ | 365,557 | | |
December 31, 2018
|
| | | $ | 60 | | | | | $ | 607,589 | | | | | $ | (22,315 ) | | | | | $ | (195,304 ) | | | | | $ | (200 ) | | | | | $ | 389,830 | | |
Stock based employee compensation plan
|
| | | | — | | | | | | 77 | | | | | | — | | | | | | — | | | | | | — | | | | | | 77 | | |
Net unrealized gain on
investment securities, net of deferred tax expense of $7,265 |
| | | | — | | | | | | — | | | | | | 27,752 | | | | | | — | | | | | | — | | | | | | 27,752 | | |
Equity distribution
|
| | | | — | | | | | | (4,174 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,174 ) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 13,440 | | | | | | — | | | | | | 13,440 | | |
March 31, 2019
|
| | | $ | 60 | | | | | $ | 603,492 | | | | | $ | 5,437 | | | | | $ | (181,864 ) | | | | | $ | (200 ) | | | | | $ | 426,925 | | |
| | |
Three Months
Ended March 31 |
| |||||||||
($ in thousands)
|
| |
2019
|
| |
2018
|
| ||||||
Operating activities | | | | | | | | | | | | | |
Net income from continuing operations
|
| | | $ | 13,695 | | | | | $ | 10,010 | | |
Net (loss) income from discontinued operations
|
| | | | (255 ) | | | | | | 785 | | |
Net income
|
| | | | 13,440 | | | | | | 10,795 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Provision for deferred taxes
|
| | | | 3,674 | | | | | | 2,565 | | |
Net realized investment (gains) losses
|
| | | | (113 ) | | | | | | 287 | | |
Net limited partnerships gains
|
| | | | (1,251 ) | | | | | | (1,262 ) | | |
Net accretion from bonds and commercial loans
|
| | | | (861 ) | | | | | | (1,076 ) | | |
Depreciation and amortization
|
| | | | 2,100 | | | | | | 1,425 | | |
Stock based compensation
|
| | | | 77 | | | | | | 238 | | |
Changes in: | | | | | | | | | | | | | |
Premiums and other receivables
|
| | | | 3,857 | | | | | | (57,388 ) | | |
Receivable from reinsurers on paid losses and reinsurance receivable from unpaid losses
|
| | | | (20,033 ) | | | | | | (7,901 ) | | |
Ceded reinsurance payable
|
| | | | 2,271 | | | | | | 18,839 | | |
Accrued investment income
|
| | | | (229 ) | | | | | | (997 ) | | |
Deferred policy acquisition costs
|
| | | | (6,768 ) | | | | | | (27,398 ) | | |
Prepaid reinsurance premiums
|
| | | | (19,501 ) | | | | | | 36,081 | | |
Unpaid losses and loss adjustment expenses
|
| | | | 52,723 | | | | | | 34,191 | | |
Reserve for unearned premiums
|
| | | | 34,027 | | | | | | 71,348 | | |
Funds held under reinsurance agreements
|
| | | | 14,621 | | | | | | (25,690 ) | | |
Other assets
|
| | | | 21,198 | | | | | | (16,500 ) | | |
Other liabilities
|
| | | | (14,571 ) | | | | | | (15,675 ) | | |
Total adjustments
|
| | | | 71,221 | | | | | | 11,087 | | |
Net cash provided by operating activities – continuing operations
|
| | | | 84,916 | | | | | | 21,097 | | |
Net cash (used in) provided by operating activities – discontinued operations
|
| | | | (107 ) | | | | | | 29,271 | | |
Net cash provided by operating activities
|
| | | | 84,809 | | | | | | 50,368 | | |
| | |
Three Months
Ended March 31 |
| |||||||||
($ in thousands)
|
| |
2019
|
| |
2018
|
| ||||||
Investing activities | | | | | | | | | | | | | |
Purchases of available-for-sale fixed income securities
|
| | | | (80,986 ) | | | | | | (81,531 ) | | |
Sales of available-for-sale fixed income securities
|
| | | | 5,228 | | | | | | 29,087 | | |
Redemptions of available-for-sale fixed income securities
|
| | | | 38,218 | | | | | | 33,896 | | |
Redemptions of commercial levered loans
|
| | | | 111 | | | | | | 257 | | |
Purchases of limited partnerships
|
| | | | (1,944 ) | | | | | | (2,049 ) | | |
Distributions and redemptions from limited partnerships
|
| | | | 793 | | | | | | 2,049 | | |
Purchases of short-term investments
|
| | | | (126,088 ) | | | | | | (31,823 ) | | |
Sales of short-term investments
|
| | | | 93,761 | | | | | | 5,921 | | |
Acquisition of fixed assets and capitalized software
|
| | | | (1,654 ) | | | | | | (2,866 ) | | |
Net cash used in investing activities – continuing operations
|
| | | | (72,561 ) | | | | | | (47,059 ) | | |
Net cash provided by (used in) investing activities – discontinued
operations |
| | | | 466 | | | | | | (29,090 ) | | |
Net cash used in investing activities
|
| | | | (72,095 ) | | | | | | (76,149 ) | | |
Financing activities | | | | | | | | | | | | | |
Net cash provided by financing activities
|
| | | | — | | | | | | — | | |
Net change in cash and cash equivalents
|
| | | | 12,714 | | | | | | (25,781 ) | | |
Cash, cash equivalents and restricted cash at beginning of year – continuing
operations |
| | | | 29,900 | | | | | | 77,872 | | |
Cash, cash equivalents and restricted cash at beginning of year – discontinued operations
|
| | | | 1,034 | | | | | | 1,322 | | |
Less: cash, cash equivalents and restricted cash at end of period – discontinued operations
|
| | | | (1,348 ) | | | | | | (1,503 ) | | |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 42,300 | | | | | $ | 51,910 | | |
($ in thousands)
|
| |
March 31,
2019 |
| |
December 31,
2018 |
| ||||||
Assets | | | | | | | | | | | | | |
Total cash and investments
|
| | | $ | 10,585 | | | | | $ | 10,436 | | |
Other assets
|
| | | | 9,022 | | | | | | 9,283 | | |
Total assets
|
| | | $ | 19,607 | | | | | $ | 19,719 | | |
Liabilities | | | | | | | | | | | | | |
Unpaid losses and loss adjustment expenses
|
| | | $ | 14,212 | | | | | $ | 14,030 | | |
Other liabilities
|
| | | | 7,809 | | | | | | 8,226 | | |
Total liabilities
|
| | | $ | 22,021 | | | | | $ | 22,256 | | |
($ in thousands)
|
| |
Cost/
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Fixed income securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities
|
| | | $ | 94,269 | | | | | $ | 548 | | | | | $ | (808 ) | | | | | $ | 94,009 | | |
Government agency
|
| | | | 500 | | | | | | — | | | | | | — | | | | | | 500 | | |
Corporate securities
|
| | | | 1,261,186 | | | | | | 5,353 | | | | | | (14,551 ) | | | | | | 1,251,988 | | |
Municipal debt obligations
|
| | | | 6,726 | | | | | | 6 | | | | | | (48 ) | | | | | | 6,684 | | |
ABS
|
| | | | 79,945 | | | | | | 1,103 | | | | | | (227 ) | | | | | | 80,821 | | |
CLO
|
| | | | 165,010 | | | | | | 145 | | | | | | (2,179 ) | | | | | | 162,976 | | |
CMBS
|
| | | | 56,936 | | | | | | — | | | | | | (521 ) | | | | | | 56,415 | | |
RMBS – non-agency
|
| | | | 66,736 | | | | | | 10,792 | | | | | | (97 ) | | | | | | 77,431 | | |
RMBS – agency
|
| | | | 36,032 | | | | | | 51 | | | | | | (429 ) | | | | | | 35,654 | | |
Total fixed income securities
|
| | | $ | 1,767,340 | | | | | $ | 17,998 | | | | | $ | (18,860 ) | | | | | $ | 1,766,478 | | |
($ in thousands)
|
| |
Cost/
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Fixed income securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities
|
| | | $ | 92,219 | | | | | $ | 126 | | | | | $ | (2,017 ) | | | | | $ | 90,328 | | |
Corporate securities
|
| | | | 1,231,352 | | | | | | 1,216 | | | | | | (40,138 ) | | | | | | 1,192,430 | | |
Municipal debt obligations
|
| | | | 6,238 | | | | | | — | | | | | | (153 ) | | | | | | 6,085 | | |
ABS
|
| | | | 82,603 | | | | | | 1,095 | | | | | | (117 ) | | | | | | 83,581 | | |
CLO
|
| | | | 161,421 | | | | | | 160 | | | | | | (4,668 ) | | | | | | 156,913 | | |
CMBS
|
| | | | 55,980 | | | | | | — | | | | | | (2,137 ) | | | | | | 53,843 | | |
RMBS – non-agency
|
| | | | 68,594 | | | | | | 11,078 | | | | | | (121 ) | | | | | | 79,551 | | |
RMBS – agency
|
| | | | 31,348 | | | | | | — | | | | | | (697 ) | | | | | | 30,651 | | |
Total fixed income securities
|
| | | $ | 1,729,755 | | | | | $ | 13,675 | | | | | $ | (50,048 ) | | | | | $ | 1,693,382 | | |
| | |
Less Than 12 Months
|
| |
Greater Than 12 Months
|
| |
Total
|
| |||||||||||||||||||||||||||
($ in thousands)
|
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Total
Fair Value |
| |
Total
Unrealized Losses |
| ||||||||||||||||||
U.S. Treasury securities
|
| | | $ | 8,278 | | | | | $ | (6 ) | | | | | $ | 59,058 | | | | | $ | (802 ) | | | | | $ | 67,336 | | | | | $ | (808 ) | | |
Corporate securities
|
| | | | 159,547 | | | | | | (2,330 ) | | | | | | 635,170 | | | | | | (12,221 ) | | | | | | 794,717 | | | | | | (14,551 ) | | |
Municipal debt
obligations |
| | | | — | | | | | | — | | | | | | 3,912 | | | | | | (48 ) | | | | | | 3,912 | | | | | | (48 ) | | |
ABS | | | | | 27,744 | | | | | | (160 ) | | | | | | 13,024 | | | | | | (67 ) | | | | | | 40,768 | | | | | | (227 ) | | |
CLO | | | | | 120,214 | | | | | | (1,609 ) | | | | | | 34,053 | | | | | | (570 ) | | | | | | 154,267 | | | | | | (2,179 ) | | |
CMBS | | | | | — | | | | | | — | | | | | | 55,415 | | | | | | (521 ) | | | | | | 55,415 | | | | | | (521 ) | | |
RMBS – non-agency | | | | | 216 | | | | | | (19 ) | | | | | | 2,707 | | | | | | (78 ) | | | | | | 2,923 | | | | | | (97 ) | | |
RMBS – agency | | | | | 24,574 | | | | | | (305 ) | | | | | | 3,415 | | | | | | (124 ) | | | | | | 27,989 | | | | | | (429 ) | | |
Total | | | | $ | 340,573 | | | | | $ | (4,429 ) | | | | | $ | 806,754 | | | | | $ | (14,431 ) | | | | | $ | 1,147,327 | | | | | $ | (18,860 ) | | |
| | |
Less Than 12 Months
|
| |
Greater Than 12 Months
|
| |
Total
|
| |||||||||||||||||||||||||||
($ in thousands)
|
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Total
Fair Value |
| |
Total
Unrealized Losses |
| ||||||||||||||||||
U.S. Treasury securities
|
| | | $ | 8,263 | | | | | $ | (82 ) | | | | | $ | 69,727 | | | | | $ | (1,935 ) | | | | | $ | 77,990 | | | | | $ | (2,017 ) | | |
Corporate securities
|
| | | | 393,931 | | | | | | (10,241 ) | | | | | | 710,482 | | | | | | (29,897 ) | | | | | | 1,104,413 | | | | | | (40,138 ) | | |
Municipal debt obligations
|
| | | | — | | | | | | — | | | | | | 6,085 | | | | | | (153 ) | | | | | | 6,085 | | | | | | (153 ) | | |
ABS
|
| | | | 25,258 | | | | | | (61 ) | | | | | | 4,249 | | | | | | (56 ) | | | | | | 29,507 | | | | | | (117 ) | | |
CLO
|
| | | | 146,004 | | | | | | (4,668 ) | | | | | | — | | | | | | — | | | | | | 146,004 | | | | | | (4,668 ) | | |
CMBS
|
| | | | — | | | | | | — | | | | | | 53,843 | | | | | | (2,137 ) | | | | | | 53,843 | | | | | | (2,137 ) | | |
RMBS non-agency
|
| | | | 529 | | | | | | (13 ) | | | | | | 2,449 | | | | | | (108 ) | | | | | | 2,978 | | | | | | (121 ) | | |
RMBS agency
|
| | | | 27,150 | | | | | | (513 ) | | | | | | 3,502 | | | | | | (184 ) | | | | | | 30,652 | | | | | | (697 ) | | |
Total
|
| | | $ | 601,135 | | | | | $ | (15,578 ) | | | | | $ | 850,337 | | | | | $ | (34,470 ) | | | | | $ | 1,451,472 | | | | | $ | (50,048 ) | | |
| | |
March 31, 2019
|
| |||||||||
($ in thousands)
|
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Due in one year or less
|
| | | $ | 81,287 | | | | | $ | 81,086 | | |
Due after one through five years
|
| | | | 689,122 | | | | | | 687,439 | | |
Due after five through ten years
|
| | | | 511,553 | | | | | | 507,645 | | |
Due after ten years
|
| | | | 80,719 | | | | | | 77,011 | | |
| | | | | 1,362,681 | | | | | | 1,353,181 | | |
Structured securities: | | | | | | | | | | | | | |
ABS
|
| | | | 79,945 | | | | | | 80,821 | | |
CLO
|
| | | | 165,010 | | | | | | 162,976 | | |
CMBS
|
| | | | 56,936 | | | | | | 56,415 | | |
RMBS – non-agency
|
| | | | 66,736 | | | | | | 77,431 | | |
RMBS – agency
|
| | | | 36,032 | | | | | | 35,654 | | |
Totals
|
| | | $ | 1,767,340 | | | | | $ | 1,766,478 | | |
($ in thousands)
|
| |
Three Months Ended
March 31, 2019 |
| |
Three Months Ended
March 31, 2018 |
| ||||||
Fixed income securities
|
| | | $ | 16,119 | | | | | $ | 12,392 | | |
Commercial levered loans
|
| | | | 219 | | | | | | 364 | | |
Net limited partnerships gains
|
| | | | 1,251 | | | | | | 1,262 | | |
Other
|
| | | | 89 | | | | | | 17 | | |
Total investment income
|
| | | | 17,678 | | | | | | 14,035 | | |
Less expenses
|
| | | | 520 | | | | | | 326 | | |
Net investment income
|
| | | $ | 17,158 | | | | | $ | 13,709 | | |
| | |
March 31, 2019
|
| |||||||||||||||||||||
($ in thousands)
|
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||
Fixed income securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities
|
| | | $ | — | | | | | $ | 94,009 | | | | | $ | — | | | | | $ | 94,009 | | |
Government agencies
|
| | | | — | | | | | | 500 | | | | | | — | | | | | | 500 | | |
Corporate securities
|
| | | | — | | | | | | 1,125,848 | | | | | | 126,140 | | | | | | 1,251,988 | | |
Municipal debt obligations
|
| | | | — | | | | | | 6,684 | | | | | | — | | | | | | 6,684 | | |
ABS
|
| | | | — | | | | | | 80,821 | | | | | | — | | | | | | 80,821 | | |
CLO
|
| | | | — | | | | | | 162,976 | | | | | | — | | | | | | 162,976 | | |
CMBS
|
| | | | — | | | | | | 56,415 | | | | | | — | | | | | | 56,415 | | |
RMBS – non agency
|
| | | | — | | | | | | 77,431 | | | | | | — | | | | | | 77,431 | | |
RMBS – agency
|
| | | | — | | | | | | 35,654 | | | | | | — | | | | | | 35,654 | | |
Total fixed income securities
|
| | | $ | — | | | | | $ | 1,640,338 | | | | | $ | 126,140 | | | | | | 1,766,478 | | |
Investments measured at net asset value:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Limited partnerships and limited liability companies
|
| | | | | | | | | | | | | | | | | | | | | | 55,835 | | |
Total assets at fair value
|
| | | | | | | | | | | | | | | | | | | | | $ | 1,822,313 | | |
| | |
December 31, 2018
|
| |||||||||||||||||||||
($ in thousands)
|
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||
Fixed income securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities
|
| | | $ | — | | | | | $ | 90,328 | | | | | $ | — | | | | | $ | 90,328 | | |
Corporate securities
|
| | | | — | | | | | | 1,065,933 | | | | | | 126,497 | | | | | | 1,192,430 | | |
Municipal debt obligations
|
| | | | — | | | | | | 6,085 | | | | | | — | | | | | | 6,085 | | |
ABS
|
| | | | — | | | | | | 83,581 | | | | | | — | | | | | | 83,581 | | |
CLO
|
| | | | — | | | | | | 156,913 | | | | | | — | | | | | | 156,913 | | |
CMBS
|
| | | | — | | | | | | 53,843 | | | | | | — | | | | | | 53,843 | | |
RMBS – non agency
|
| | | | — | | | | | | 79,551 | | | | | | — | | | | | | 79,551 | | |
RMBS – agency
|
| | | | — | | | | | | 30,651 | | | | | | — | | | | | | 30,651 | | |
Total fixed income securities
|
| | | $ | — | | | | | $ | 1,566,885 | | | | | $ | 126,497 | | | | | | 1,693,382 | | |
Investments measured at net asset value:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Limited partnerships and limited liability companies
|
| | | | | | | | | | | | | | | | | | | | | | 53,432 | | |
Total assets at fair value
|
| | | | | | | | | | | | | | | | | | | | | $ | 1,746,814 | | |
| | |
March 31, 2019
|
| |||||||||||||||||||||||||||
($ in thousands)
|
| |
Carrying
Value |
| |
Fair Value
Total |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial levered loans
|
| | | $ | 16,796 | | | | | $ | 16,146 | | | | | $ | — | | | | | $ | — | | | | | $ | 16,146 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Notes payable
|
| | | | 183,000 | | | | | | 185,330 | | | | | | — | | | | | | 185,330 | | | | | | — | | |
Unamortized debt issuance costs
|
| | | | (561 ) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total notes payable
|
| | | $ | 182,439 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | |
December 31, 2018
|
| |||||||||||||||||||||||||||
($ in thousands)
|
| |
Carrying
Value |
| |
Fair Value
Total |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial levered loans
|
| | | $ | 16,915 | | | | | $ | 15,858 | | | | | $ | — | | | | | $ | — | | | | | $ | 15,858 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Notes payable
|
| | | | 183,000 | | | | | | 183,999 | | | | | | — | | | | | | 183,999 | | | | | | — | | |
Unamortized debt issuance costs
|
| | | | (645 ) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total notes payable
|
| | | $ | 182,355 | | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in thousands)
|
| |
Corporate securities
|
| |||
Fair value, December 31, 2018
|
| | | $ | 126,497 | | |
Total net gains (losses) for the period included in: | | | | | | | |
Other comprehensive loss
|
| | | | (1,273 ) | | |
Net loss
|
| | | | (40 ) | | |
Purchases
|
| | | | 2,329 | | |
Sales
|
| | | | — | | |
Issuances
|
| | | | — | | |
Settlements
|
| | | | (1,373 ) | | |
Transfers into Level 3
|
| | | | — | | |
Transfers out of Level 3
|
| | | | — | | |
Fair value, March 31, 2019
|
| | | $ | 126,140 | | |
|
($ in thousands)
|
| |
Corporate securities
|
| |||
Fair value, December 31, 2017
|
| | | $ | — | | |
Total net gains (losses) for the period included in: | | | | | | | |
Other comprehensive income
|
| | | | 772 | | |
Net loss
|
| | | | (3 ) | | |
Purchases
|
| | | | 1,014 | | |
Sales
|
| | | | — | | |
Issuances
|
| | | | — | | |
Settlements
|
| | | | (183 ) | | |
Transfers into Level 3
|
| | | | 119,004 | | |
Transfers out of Level 3
|
| | | | — | | |
Fair value, March 31, 2018
|
| | | $ | 120,604 | | |
($ in thousands)
|
| |
Gross
|
| |
Tax
|
| |
Net
|
| |||||||||
December 31, 2018
|
| | | $ | (29,760 ) | | | | | $ | (7,445 ) | | | | | $ | (22,315 ) | | |
Unrealized holding gains on fixed income securities
|
| | | | 34,803 | | | | | | 7,241 | | | | | | 27,562 | | |
Amounts reclassified into net income
|
| | | | 214 | | | | | | 24 | | | | | | 190 | | |
Other comprehensive income
|
| | | | 35,017 | | | | | | 7,265 | | | | | | 27,752 | | |
March 31, 2019
|
| | | $ | 5,257 | | | | | $ | (180 ) | | | | | $ | 5,437 | | |
|
($ in thousands)
|
| |
Gross
|
| |
Tax
|
| |
Net
|
| |||||||||
December 31, 2017
|
| | | $ | 22,265 | | | | | $ | 2,968 | | | | | $ | 19,297 | | |
Unrealized holding losses on fixed income securities
|
| | | | (26,763 ) | | | | | | (5,656 ) | | | | | | (21,107 ) | | |
Amounts reclassified into net income
|
| | | | (198 ) | | | | | | 154 | | | | | | (352 ) | | |
Other comprehensive loss
|
| | | | (26,961 ) | | | | | | (5,502 ) | | | | | | (21,459 ) | | |
March 31, 2018
|
| | | $ | (4,696 ) | | | | | $ | (2,534 ) | | | | | $ | (2,162 ) | | |
($ in thousands)
|
| |
Line in Consolidated
Statements of Operations |
| |
Three Months
Ended March 31 |
| |||||||||
|
2019
|
| |
2018
|
| |||||||||||
AOCI | | | | | | | | | | | | | | | | |
Unrealized gains on securities | | | Realized investment (losses) gains | | | | $ | (214 ) | | | | | $ | 198 | | |
| | | Income tax benefit | | | | | (24 ) | | | | | | (154 ) | | |
Total reclassifications | | | Net realized investment (losses) gains | | | | $ | (190 ) | | | | | $ | 352 | | |
| | |
Three Months
Ended March 31 |
| |||||||||
($ in thousands)
|
| |
2019
|
| |
2018
|
| ||||||
Written premiums | | | | | | | | | | | | | |
Direct written premiums
|
| | | $ | 254,985 | | | | | $ | 247,089 | | |
Assumed from other companies
|
| | | | 853 | | | | | | 2,331 | | |
Ceded to other companies
|
| | | | 45,936 | | | | | | (11,932 ) | | |
Net written premiums
|
| | | $ | 209,902 | | | | | $ | 261,352 | | |
Earned premiums | | | | | | | | | | | | | |
Direct earned premiums
|
| | | $ | 223,002 | | | | | $ | 198,901 | | |
Assumed from other companies
|
| | | | 942 | | | | | | 4,870 | | |
Ceded to other companies
|
| | | | 28,336 | | | | | | 36,315 | | |
Net earned premiums
|
| | | $ | 195,608 | | | | | $ | 167,456 | | |
Percent of amount assumed to net
|
| | | | 0.5 % | | | | | | 2.9 % | | |
Losses and loss adjustment expenses incurred | | | | | | | | | | | | | |
Direct net losses and loss adjustment expenses incurred
|
| | | $ | 135,348 | | | | | $ | 120,384 | | |
Assumed from other companies
|
| | | | 2,819 | | | | | | (1,009 ) | | |
Ceded to other companies
|
| | | | 19,834 | | | | | | 17,521 | | |
Net losses and loss adjustment expenses incurred
|
| | | $ | 118,333 | | | | | $ | 101,854 | | |
|
($ in thousands)
|
| |
Three Months Ended
March 31, 2018 |
| |||
Ceded written premium (return of ceded prepaid)
|
| | | $ | (49,969 ) | | |
Ceded earned premium
|
| | | | 13,176 | | |
Reduction to net loss and loss adjustment expenses incurred
|
| | | | 7,906 | | |
Reduction to policy acquisition expenses
|
| | | | 4,282 | | |
Reduction to pre-tax income
|
| | | $ | 988 | | |
| | |
Three Months
Ended March 31 |
| |||||||||
($ in thousands)
|
| |
2019
|
| |
2018
|
| ||||||
Gross unpaid losses and loss expenses, at beginning of year
|
| | | $ | 1,396,812 | | | | | $ | 1,258,237 | | |
Ceded unpaid losses and loss expenses, at beginning of year
|
| | | | 185,295 | | | | | | 201,156 | | |
Net reserve for losses and loss expenses, at beginning of year
|
| | | | 1,211,517 | | | | | | 1,057,081 | | |
Add:
|
| | | | | | | | | | | | |
Incurred losses and loss expenses occurring in the:
|
| | | | | | | | | | | | |
Current year
|
| | | | 118,728 | | | | | | 103,124 | | |
Prior years
|
| | | | (395 ) | | | | | | (1,270 ) | | |
Total incurred losses and loss expenses
|
| | | | 118,333 | | | | | | 101,854 | | |
Less:
|
| | | | | | | | | | | | |
Paid losses and loss expenses for claims occurring in the:
|
| | | | | | | | | | | | |
Current year
|
| | | | 3,528 | | | | | | 4,932 | | |
Prior years
|
| | | | 78,676 | | | | | | 62,337 | | |
Total paid losses and loss expenses for claims
|
| | | | 82,204 | | | | | | 67,269 | | |
Net reserves for losses and loss expenses, at end of period
|
| | | | 1,247,646 | | | | | | 1,091,666 | | |
Ceded unpaid losses and loss expenses, at end of period
|
| | | | 201,889 | | | | | | 200,761 | | |
Gross unpaid losses and loss expenses, at end of period
|
| | | $ | 1,449,535 | | | | | $ | 1,292,427 | | |
| | |
Three Months Ended March 31
|
| |||||||||||||||||||||
($ in thousands)
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||
Customer Segment | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction
|
| | | $ | 23,248 | | | | | | 9.1 % | | | | | $ | 22,953 | | | | | | 9.2 % | | |
Consumer Services
|
| | | | 27,485 | | | | | | 10.7 % | | | | | | 21,907 | | | | | | 8.8 % | | |
Marine and Energy
|
| | | | 15,934 | | | | | | 6.2 % | | | | | | 15,262 | | | | | | 6.1 % | | |
Media and Entertainment
|
| | | | 37,542 | | | | | | 14.7 % | | | | | | 40,254 | | | | | | 16.1 % | | |
Professional Services
|
| | | | 29,562 | | | | | | 11.6 % | | | | | | 29,565 | | | | | | 11.9 % | | |
Real Estate
|
| | | | 28,735 | | | | | | 11.2 % | | | | | | 27,958 | | | | | | 11.2 % | | |
Transportation
|
| | | | 34,015 | | | | | | 13.3 % | | | | | | 26,914 | | | | | | 10.8 % | | |
Customer Segment subtotal
|
| | | | 196,521 | | | | | | 76.8 % | | | | | | 184,813 | | | | | | 74.1 % | | |
Other
|
| | | | 59,317 | | | | | | 23.2 % | | | | | | 64,607 | | | | | | 25.9 % | | |
Specialty Insurance total
|
| | | $ | 255,838 | | | | | | | | | | | $ | 249,420 | | | | | | | | |
| | |
Three Months Ended March 31
|
| |||||||||||||||||||||
($ in thousands)
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||
Line of Business | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Auto
|
| | | $ | 41,784 | | | | | | 16.3 % | | | | | $ | 38,251 | | | | | | 15.3 % | | |
General Liability
|
| | | | 71,295 | | | | | | 27.9 % | | | | | | 64,045 | | | | | | 25.7 % | | |
Workers’ Compensation
|
| | | | 90,062 | | | | | | 35.2 % | | | | | | 98,770 | | | | | | 39.6 % | | |
Commercial Multiple Peril
|
| | | | 19,634 | | | | | | 7.7 % | | | | | | 15,260 | | | | | | 6.1 % | | |
All Other Lines
|
| | | | 33,063 | | | | | | 12.9 % | | | | | | 33,094 | | | | | | 13.3 % | | |
Specialty Insurance total
|
| | | $ | 255,838 | | | | | | | | | | | $ | 249,420 | | | | | | | | |
| | |
Continuing Operations
|
| |
Discontinued Operations
|
| ||||||||||||||||||||||||||||||
Three Months Ended
March 31, 2019 |
| |
Income
(Numerator) |
| |
Shares
(Denominator) |
| |
Per Share
Amount |
| |
Loss
(Numerator) |
| |
Shares
(Denominator) |
| |
Per Share
Amount |
| ||||||||||||||||||
Basic EPS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss)
available to common stockholders |
| | | $ | 13,695 | | | | | | 6,014 | | | | | $ | 2.28 | | | | | $ | (255 ) | | | | | | 6,014 | | | | | $ | (0.04 ) | | |
Effect of dilutive securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock compensation plans
|
| | | | | | | | | | 94 | | | | | | 0.04 | | | | | | | | | | | | 94 | | | | | | — | | |
Diluted EPS
|
| | | $ | 13,695 | | | | | | 6,108 | | | | | $ | 2.24 | | | | | $ | (255 ) | | | | | | 6,108 | | | | | $ | (0.04 ) | | |
|
| | |
Continuing Operations
|
| |
Discontinued Operations
|
| ||||||||||||||||||||||||||||||
Three Months
Ended March 31, 2018 |
| |
Income
(Numerator) |
| |
Shares
(Denominator) |
| |
Per Share
Amount |
| |
Income
(Numerator) |
| |
Shares
(Denominator) |
| |
Per Share
Amount |
| ||||||||||||||||||
Basic EPS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income available to
common stockholders |
| | | $ | 10,010 | | | | | | 5,995 | | | | | $ | 1.67 | | | | | $ | 785 | | | | | | 5,995 | | | | | $ | 0.13 | | |
Effect of dilutive securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock compensation plans
|
| | | | | | | | | | 110 | | | | | | 0.03 | | | | | | | | | | | | 110 | | | | | | — | | |
Diluted EPS
|
| | | $ | 10,010 | | | | | | 6,105 | | | | | $ | 1.64 | | | | | $ | 785 | | | | | | 6,105 | | | | | $ | 0.13 | | |
| | |
December 31
|
| |||||||||
($ in thousands except per share amounts)
|
| |
2018
|
| |
2017
|
| ||||||
Assets | | | | | | | | | | | | | |
Investments: | | | | | | | | | | | | | |
Fixed income securities, available-for-sale at fair value (amortized cost $1,729,755 and $1,470,298)
|
| | | $ | 1,693,382 | | | | | $ | 1,484,431 | | |
Commercial levered loans at amortized cost (fair value $15,858 and $24,552)
|
| | | | 16,915 | | | | | | 24,500 | | |
Limited partnerships and limited liability companies at fair value (cost $51,903 and $39,388)
|
| | | | 53,432 | | | | | | 41,603 | | |
Short-term investments
|
| | | | 36,661 | | | | | | 4,223 | | |
Total investments
|
| | | | 1,800,390 | | | | | | 1,554,757 | | |
Cash and cash equivalents
|
| | | | 22,279 | | | | | | 59,397 | | |
Restricted cash
|
| | | | 7,621 | | | | | | 18,475 | | |
Accrued investment income
|
| | | | 12,279 | | | | | | 9,409 | | |
Premiums and other receivables, net
|
| | | | 200,347 | | | | | | 184,334 | | |
Receivable from reinsurers on paid losses
|
| | | | 12,428 | | | | | | 17,220 | | |
Reinsurance receivables on unpaid losses
|
| | | | 185,295 | | | | | | 201,156 | | |
Deferred policy acquisition costs
|
| | | | 93,613 | | | | | | 60,759 | | |
Prepaid reinsurance premiums
|
| | | | 44,626 | | | | | | 122,950 | | |
Net deferred income taxes
|
| | | | 33,239 | | | | | | 37,068 | | |
Goodwill and net intangible assets
|
| | | | 29,219 | | | | | | 29,249 | | |
Fixed assets and capitalized software, net
|
| | | | 39,001 | | | | | | 37,834 | | |
Funds withheld related to sale of affiliate
|
| | | | 19,397 | | | | | | 26,988 | | |
Other assets
|
| | | | 57,653 | | | | | | 37,159 | | |
Assets of discontinued operations
|
| | | | 19,719 | | | | | | 12,697 | | |
Total assets
|
| | | $ | 2,577,106 | | | | | $ | 2,409,452 | | |
Liabilities | | | | | | | | | | | | | |
Reserve for unpaid losses and loss adjustment expenses
|
| | | $ | 1,396,812 | | | | | $ | 1,258,237 | | |
Reserve for unearned premiums
|
| | | | 435,933 | | | | | | 395,432 | | |
Ceded reinsurance payable
|
| | | | 13,281 | | | | | | 18,448 | | |
Notes payable, net of debt issuance costs
|
| | | | 182,355 | | | | | | 164,017 | | |
Funds held under reinsurance agreements
|
| | | | 63,165 | | | | | | 112,260 | | |
Other liabilities
|
| | | | 73,474 | | | | | | 71,014 | | |
Liabilities of discontinued operations
|
| | | | 22,256 | | | | | | 14,061 | | |
Total liabilities
|
| | | | 2,187,276 | | | | | | 2,033,469 | | |
Shareholders’ equity | | | | | | | | | | | | | |
Common stock, $0.01 par value; 15,038,000 shares authorized; 6,016,144
and 5,997,344 shares issued, 6,014,144 and 5,995,344 shares outstanding |
| | | | 60 | | | | | | 60 | | |
Paid-in capital
|
| | | | 607,589 | | | | | | 606,673 | | |
Accumulated other comprehensive (deficit) income, net of taxes
|
| | | | (22,315 ) | | | | | | 19,297 | | |
Retained deficit
|
| | | | (195,304 ) | | | | | | (249,847 ) | | |
Treasury shares – at cost (2,000 shares)
|
| | | | (200 ) | | | | | | (200 ) | | |
Total shareholders’ equity
|
| | | | 389,830 | | | | | | 375,983 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 2,577,106 | | | | | $ | 2,409,452 | | |
|
| | |
Years Ended December 31
|
| |||||||||||||||
($ in thousands except per share amounts)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Gross written premiums
|
| | | $ | 895,112 | | | | | $ | 836,334 | | | | | $ | 771,995 | | |
Net premiums earned
|
| | | | 730,785 | | | | | | 609,786 | | | | | | 675,778 | | |
Net investment income
|
| | | | 55,971 | | | | | | 36,196 | | | | | | 28,052 | | |
Realized investment (losses) gains, net
|
| | | | (1,557 ) | | | | | | 4,204 | | | | | | (6,147 ) | | |
Other income, net
|
| | | | 673 | | | | | | 853 | | | | | | 1,057 | | |
Total revenues
|
| | | | 785,872 | | | | | | 651,039 | | | | | | 698,740 | | |
Expenses: | | | | | | | | | | | | | | | | | | | |
Net losses and loss adjustment expenses incurred
|
| | | | 434,830 | | | | | | 393,741 | | | | | | 489,464 | | |
Policy acquisition expenses
|
| | | | 171,429 | | | | | | 126,023 | | | | | | 152,923 | | |
General and administrative expenses
|
| | | | 100,118 | | | | | | 87,821 | | | | | | 88,950 | | |
Interest expense
|
| | | | 12,377 | | | | | | 12,125 | | | | | | 12,125 | | |
Total expenses
|
| | | | 718,754 | | | | | | 619,710 | | | | | | 743,462 | | |
Income (loss) from continuing operations before income taxes
|
| | | | 67,118 | | | | | | 31,329 | | | | | | (44,722 ) | | |
Income tax provision: | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | (853 ) | | | | | | 864 | | | | | | 99 | | |
Deferred
|
| | | | 14,242 | | | | | | 37,369 | | | | | | (24,087 ) | | |
Total income tax expense (benefit)
|
| | | | 13,389 | | | | | | 38,233 | | | | | | (23,988 ) | | |
Income (loss) from continuing operations
|
| | | | 53,729 | | | | | | (6,904 ) | | | | | | (20,734 ) | | |
Discontinued operations: | | | | | | | | | | | | | | | | | | | |
Loss from discontinued operations before income taxes
|
| | | | (560 ) | | | | | | (37,768 ) | | | | | | (79,594 ) | | |
Income tax benefit
|
| | | | (1,374 ) | | | | | | (679 ) | | | | | | — | | |
Income (loss) from discontinued operations
|
| | | | 814 | | | | | | (37,089 ) | | | | | | (79,594 ) | | |
Net income (loss)
|
| | | $ | 54,543 | | | | | $ | (43,993 ) | | | | | $ | (100,328 ) | | |
Earnings per Share – Basic: | | | | | | | | | | | | | | | | | | | |
Net income (loss) from continuing operations
|
| | | $ | 8.96 | | | | | $ | (1.19 ) | | | | | $ | (3.79 ) | | |
Net income (loss)
|
| | | $ | 9.10 | | | | | $ | (7.57 ) | | | | | $ | (18.32 ) | | |
Earnings per Share – Diluted: | | | | | | | | | | | | | | | | | | | |
Net income (loss) from continuing operations
|
| | | $ | 8.80 | | | | | $ | (1.19 ) | | | | | $ | (3.79 ) | | |
Net income (loss)
|
| | | $ | 8.94 | | | | | $ | (7.57 ) | | | | | $ | (18.32 ) | | |
| | |
Years Ended December 31
|
| |||||||||||||||
($ in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Net income (loss)
|
| | | $ | 54,543 | | | | | $ | (43,993 ) | | | | | $ | (100,328 ) | | |
Other comprehensive (loss) income, net of taxes: | | | | | | | | | | | | | | | | | | | |
Change in unrealized holding (losses) gains on securities, net of deferred tax (benefit) expense of $(10,842), $1,442 and $2,011
|
| | | | (42,740 ) | | | | | | (1,357 ) | | | | | | 39,191 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | 6,881 | | | | | | (2,212 ) | | |
Less reclassification adjustment for (losses) gains included in net income net of tax (benefit) expense of $(429), $1,471 and $(2,038)
|
| | | | (1,128 ) | | | | | | 17,292 | | | | | | (3,744 ) | | |
Other comprehensive (loss) income
|
| | | | (41,612 ) | | | | | | (11,768 ) | | | | | | 40,723 | | |
Comprehensive income (loss)
|
| | | $ | 12,931 | | | | | $ | (55,761 ) | | | | | $ | (59,605 ) | | |
($ in thousands)
|
| |
Common
stock |
| |
Paid-in
capital |
| |
Accumulated
other comprehensive (loss) income |
| |
Retained
deficit |
| |
Treasury
shares |
| |
Total
|
| ||||||||||||||||||
December 31, 2015
|
| | | $ | 55 | | | | | $ | 552,695 | | | | | $ | (11,241 ) | | | | | $ | (103,943 ) | | | | | $ | (200 ) | | | | | $ | 437,366 | | |
Stock based employee compensation plan
|
| | | | — | | | | | | 1,588 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,588 | | |
Capital contributions
|
| | | | — | | | | | | 1,306 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,306 | | |
Net unrealized (loss) gain on
investment securities, net of deferred tax expense of $4,049 |
| | | | — | | | | | | — | | | | | | 42,935 | | | | | | — | | | | | | — | | | | | | 42,935 | | |
Foreign currency translation (loss)
|
| | | | — | | | | | | — | | | | | | (2,212 ) | | | | | | — | | | | | | — | | | | | | (2,212 ) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (100,328 ) | | | | | | — | | | | | | (100,328 ) | | |
December 31, 2016
|
| | | $ | 55 | | | | | $ | 555,589 | | | | | $ | 29,482 | | | | | $ | (204,271 ) | | | | | $ | (200 ) | | | | | $ | 380,655 | | |
Shares issued
|
| | | | 5 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5 | | |
Stock based employee compensation plan
|
| | | | — | | | | | | 1,089 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,089 | | |
Capital contributions
|
| | | | — | | | | | | 49,995 | | | | | | — | | | | | | — | | | | | | — | | | | | | 49,995 | | |
Net unrealized (loss) gain on
investment securities, net of deferred tax (benefit) of $(29) |
| | | | — | | | | | | — | | | | | | (18,649 ) | | | | | | — | | | | | | — | | | | | | (18,649 ) | | |
Foreign currency translation gain
|
| | | | — | | | | | | — | | | | | | 6,881 | | | | | | — | | | | | | — | | | | | | 6,881 | | |
Reclassification of stranded deferred taxes
|
| | | | — | | | | | | — | | | | | | 1,583 | | | | | | (1,583 ) | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (43,993 ) | | | | | | — | | | | | | (43,993 ) | | |
December 31, 2017
|
| | | $ | 60 | | | | | $ | 606,673 | | | | | $ | 19,297 | | | | | $ | (249,847 ) | | | | | $ | (200 ) | | | | | $ | 375,983 | | |
Stock based employee compensation plan
|
| | | | — | | | | | | 916 | | | | | | — | | | | | | — | | | | | | — | | | | | | 916 | | |
Net unrealized (loss) on
investment securities, net of deferred tax (benefit) of $(10,413) |
| | | | — | | | | | | — | | | | | | (41,612 ) | | | | | | — | | | | | | — | | | | | | (41,612 ) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 54,543 | | | | | | — | | | | | | 54,543 | | |
December 31, 2018
|
| | | $ | 60 | | | | | $ | 607,589 | | | | | $ | (22,315 ) | | | | | $ | (195,304 ) | | | | | $ | (200 ) | | | | | $ | 389,830 | | |
| | |
Year Ended December 31
|
| |||||||||||||||
($ in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Operating activities | | | | | | | | | | | | | | | | | | | |
Net income (loss) from continuing operations
|
| | | $ | 53,729 | | | | | $ | (6,904 ) | | | | | $ | (20,734 ) | | |
Net income (loss) from discontinued operations
|
| | | | 814 | | | | | | (37,089 ) | | | | | | (79,594 ) | | |
Net income (loss)
|
| | | | 54,543 | | | | | | (43,993 ) | | | | | | (100,328 ) | | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
| | | | | | | | | | | | | | | | | | |
Provision for deferred taxes
|
| | | | 14,242 | | | | | | 37,369 | | | | | | (24,087 ) | | |
Net realized investment losses (gains)
|
| | | | 1,557 | | | | | | (4,204 ) | | | | | | 6,147 | | |
Net limited partnerships (gains)
|
| | | | (1,081 ) | | | | | | (3,240 ) | | | | | | (2,354 ) | | |
Net accretion from bonds and commercial loans
|
| | | | (6,083 ) | | | | | | (2,364 ) | | | | | | (2,045 ) | | |
Depreciation and amortization
|
| | | | 7,351 | | | | | | 7,615 | | | | | | 7,081 | | |
Stock based compensation
|
| | | | 916 | | | | | | 1,089 | | | | | | 1,588 | | |
Changes in: | | | | | | | | | | | | | | | | | | | |
Premiums and other receivables
|
| | | | (16,013 ) | | | | | | (15,956 ) | | | | | | 20,834 | | |
Receivable from reinsurers on paid losses and reinsurance receivable from unpaid losses
|
| | | | 20,653 | | | | | | (12,849 ) | | | | | | (7,991 ) | | |
Ceded reinsurance payable
|
| | | | (5,167 ) | | | | | | 15,632 | | | | | | (41,269 ) | | |
Accrued investment income
|
| | | | (2,870 ) | | | | | | (4,056 ) | | | | | | (667 ) | | |
Deferred policy acquisition costs
|
| | | | (32,854 ) | | | | | | 15,813 | | | | | | 26,544 | | |
Prepaid reinsurance premiums
|
| | | | 78,324 | | | | | | (92,054 ) | | | | | | (3,125 ) | | |
Unpaid losses and loss adjustment expenses
|
| | | | 138,575 | | | | | | 91,618 | | | | | | 7,866 | | |
Reserve for unearned premiums
|
| | | | 40,501 | | | | | | 40,603 | | | | | | (84,403 ) | | |
Funds withheld related to sale of affiliate
|
| | | | 7,376 | | | | | | (26,988 ) | | | | | | — | | |
Funds held under reinsurance agreements
|
| | | | (49,095 ) | | | | | | 91,671 | | | | | | — | | |
Other assets
|
| | | | (15,092 ) | | | | | | (8,992 ) | | | | | | 4,790 | | |
Other liabilities
|
| | | | (2,377 ) | | | | | | 48,463 | | | | | | 31,431 | | |
Total adjustments
|
| | | | 178,863 | | | | | | 179,170 | | | | | | (59,660 ) | | |
Net cash provided by (used in) operating activities – continuing operations
|
| | | | 232,592 | | | | | | 172,266 | | | | | | (80,394 ) | | |
Net cash (used in) provided by operating activities – discontinued
operations |
| | | | (900 ) | | | | | | (98,396 ) | | | | | | 117,591 | | |
Net cash provided by operating activities
|
| | | | 231,692 | | | | | | 73,870 | | | | | | 37,197 | | |
| | |
Year Ended December 31
|
| |||||||||||||||
($ in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Investing activities | | | | | | | | | | | | | | | | | | | |
Purchases of available-for-sale fixed income securities
|
| | | | (509,970 ) | | | | | | (1,236,581 ) | | | | | | (434,362 ) | | |
Sales of available-for-sale fixed income securities
|
| | | | 173,768 | | | | | | 719,916 | | | | | | 182,470 | | |
Redemptions of available-for-sale fixed income securities
|
| | | | 81,417 | | | | | | 257,102 | | | | | | 119,812 | | |
Sales of available-for-sale equity securities
|
| | | | — | | | | | | — | | | | | | 36,374 | | |
Purchases of commercial levered loans
|
| | | | (7,101 ) | | | | | | (3,150 ) | | | | | | — | | |
Redemptions of commercial levered loans
|
| | | | 14,698 | | | | | | 8,858 | | | | | | 5,667 | | |
Purchases of limited partnerships
|
| | | | (33,580 ) | | | | | | (45,251 ) | | | | | | — | | |
Distributions and redemptions from limited partnerships
|
| | | | 22,832 | | | | | | 40,270 | | | | | | 43,930 | | |
Purchases of short-term investments
|
| | | | (172,787 ) | | | | | | (180,400 ) | | | | | | (2,809 ) | | |
Sales of short-term investments
|
| | | | 140,623 | | | | | | 238,291 | | | | | | — | | |
Acquisition of fixed assets and capitalized software
|
| | | | (8,489 ) | | | | | | (11,884 ) | | | | | | (14,116 ) | | |
Net cash used in investing activities – continuing operations
|
| | | | (298,589 ) | | | | | | (212,829 ) | | | | | | (63,034 ) | | |
Net cash provided by investing activities – discontinued operations
|
| | | | 637 | | | | | | 52,356 | | | | | | 42,036 | | |
Net cash used in investing activities
|
| | | | (297,952 ) | | | | | | (160,473 ) | | | | | | (20,998 ) | | |
Financing activities | | | | | | | | | | | | | | | | | | | |
Proceeds from borrowings
|
| | | | 18,000 | | | | | | — | | | | | | — | | |
Proceeds from shares issued
|
| | | | — | | | | | | 5 | | | | | | — | | |
Capital contributions
|
| | | | — | | | | | | 49,995 | | | | | | 1,306 | | |
Net cash provided by financing activities
|
| | | | 18,000 | | | | | | 50,000 | | | | | | 1,306 | | |
Effect of exchange rate differences on cash
|
| | | | — | | | | | | — | | | | | | (630 ) | | |
Net change in cash and cash equivalents
|
| | | | (48,260 ) | | | | | | (36,603 ) | | | | | | 16,875 | | |
Cash, cash equivalents and restricted cash at beginning of year – continuing operations
|
| | | | 77,872 | | | | | | 75,211 | | | | | | 72,070 | | |
Cash, cash equivalents and restricted cash at beginning of year – discontinued operations
|
| | | | 1,322 | | | | | | 40,586 | | | | | | 26,852 | | |
Less: cash, cash equivalents and restricted cash at end of year – discontinued operations
|
| | | | (1,034 ) | | | | | | (1,322 ) | | | | | | (40,586 ) | | |
Cash, cash equivalents and restricted cash at end of year
|
| | | $ | 29,900 | | | | | $ | 77,872 | | | | | $ | 75,211 | | |
| | |
December 31
|
| |||||||||||||||
($ in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Cash paid (received) during the period for: | | | | | | | | | | | | | | | | | | | |
Interest
|
| | | $ | 12,377 | | | | | $ | 12,125 | | | | | $ | 12,125 | | |
Federal income tax
|
| | | | 135 | | | | | | 227 | | | | | | (353 ) | | |
($ in thousands)
|
| |
Goodwill
|
| |
Other Intangibles
|
| |
Total
|
| |||||||||
December 31, 2016
|
| | | $ | 11,911 | | | | | $ | 17,834 | | | | | $ | 29,745 | | |
Amortization
|
| | | | — | | | | | | 496 | | | | | | 496 | | |
December 31, 2017
|
| | | | 11,911 | | | | | | 17,338 | | | | | | 29,249 | | |
Amortization
|
| | | | — | | | | | | 30 | | | | | | 30 | | |
December 31, 2018
|
| | | $ | 11,911 | | | | | $ | 17,308 | | | | | $ | 29,219 | | |
($ in thousands)
|
| |
Gross
|
| |
Accumulated
Amortization |
| |
Net
|
| |
Useful Life
|
| |||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | $ | 11,911 | | | | | $ | — | | | | | $ | 11,911 | | | | Indefinite | |
State licenses
|
| | | | 17,100 | | | | | | — | | | | | | 17,100 | | | | Indefinite | |
Other
|
| | | | 2,452 | | | | | | (2,244 ) | | | | | | 208 | | | |
Varies up to 15 years
|
|
Net balance
|
| | | $ | 31,463 | | | | | $ | (2,244 ) | | | | | $ | 29,219 | | | | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | $ | 11,911 | | | | | $ | — | | | | | $ | 11,911 | | | | Indefinite | |
State licenses
|
| | | | 17,100 | | | | | | — | | | | | | 17,100 | | | | Indefinite | |
Trade names
|
| | | | 2,600 | | | | | | (2,600 ) | | | | | | — | | | | 7 year straight line | |
Other
|
| | | | 2,452 | | | | | | (2,214 ) | | | | | | 238 | | | |
Varies up to 15 years
|
|
Net balance
|
| | | $ | 34,063 | | | | | $ | (4,814 ) | | | | | $ | 29,249 | | | | | |
($ in thousands)
|
| | |||||
2019
|
| | | $ | 30 | | |
2020
|
| | | | 30 | | |
2021
|
| | | | 30 | | |
2022
|
| | | | 30 | | |
2023
|
| | | | 30 | | |
| | | | $ | 150 | | |
| | |
For the Years Ended
December 31 |
| |||||||||||||||
($ in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Revenues | | | | | | | | | | | | | | | | | | | |
Net premiums earned
|
| | | $ | 1,173 | | | | | $ | 49,233 | | | | | $ | 101,923 | | |
Net investment income
|
| | | | 514 | | | | | | 2,717 | | | | | | 5,699 | | |
Realized investment gains
|
| | | | 830 | | | | | | 14,329 | | | | | | 365 | | |
Other income
|
| | | | 338 | | | | | | — | | | | | | — | | |
Total revenue
|
| | | | 2,855 | | | | | | 66,279 | | | | | | 107,987 | | |
Expenses | | | | | | | | | | | | | | | | | | | |
Net losses and loss adjustment expenses incurred
|
| | | | 11,197 | | | | | | 50,787 | | | | | | 98,633 | | |
Policy acquisition expenses
|
| | | | 401 | | | | | | 9,544 | | | | | | 41,322 | | |
General and administrative expenses
|
| | | | (8,401 ) | | | | | | 27,533 | | | | | | 23,131 | | |
Interest expense
|
| | | | 218 | | | | | | 1,648 | | | | | | 4,408 | | |
Exchange (gains) losses
|
| | | | — | | | | | | (4,570 ) | | | | | | 19,978 | | |
Other expense
|
| | | | — | | | | | | 19,105 | | | | | | 109 | | |
Total expenses
|
| | | | 3,415 | | | | | | 104,047 | | | | | | 187,581 | | |
Loss from discontinued operations before income taxes
|
| | | | (560 ) | | | | | | (37,768 ) | | | | | | (79,594 ) | | |
Income tax benefit
|
| | | | (1,374 ) | | | | | | (679 ) | | | | | | — | | |
Net income (loss) from discontinued operations
|
| | | $ | 814 | | | | | $ | (37,089 ) | | | | | $ | (79,594 ) | | |
| | |
As of December 31
|
| |||||||||
($ in thousands)
|
| |
2018
|
| |
2017
|
| ||||||
Assets | | | | | | | | | | | | | |
Total cash and investments
|
| | | $ | 10,436 | | | | | $ | 12,476 | | |
Other assets
|
| | | | 9,283 | | | | | | 221 | | |
Total assets
|
| | | | 19,719 | | | | | | 12,697 | | |
Liabilities | | | | | | | | | | | | | |
Unpaid losses and loss adjustment expenses
|
| | | | 14,030 | | | | | | — | | |
Other liabilities
|
| | | | 8,226 | | | | | | 14,061 | | |
Total liabilities
|
| | | $ | 22,256 | | | | | $ | 14,061 | | |
| | |
December 31
|
| |||||||||||||||||||||
($ in thousands)
|
| |
2018
|
| |
2017
|
| ||||||||||||||||||
Fixed income securities, AFS (fair value): | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities
|
| | | $ | 90,328 | | | | | | 5.0 % | | | | | $ | 106,142 | | | | | | 6.8 % | | |
Corporate securities
|
| | | | 1,192,430 | | | | | | 66.3 % | | | | | | 1,024,265 | | | | | | 66.0 % | | |
Municipal debt obligations
|
| | | | 6,085 | | | | | | 0.3 % | | | | | | 6,215 | | | | | | 0.4 % | | |
ABS
|
| | | | 83,581 | | | | | | 4.7 % | | | | | | 81,410 | | | | | | 5.2 % | | |
CLO
|
| | | | 156,913 | | | | | | 8.7 % | | | | | | 109,287 | | | | | | 7.0 % | | |
CMBS
|
| | | | 53,843 | | | | | | 3.0 % | | | | | | 55,714 | | | | | | 3.6 % | | |
RMBS – non-agency
|
| | | | 79,551 | | | | | | 4.4 % | | | | | | 96,950 | | | | | | 6.2 % | | |
RMBS – agency
|
| | | | 30,651 | | | | | | 1.7 % | | | | | | 4,448 | | | | | | 0.3 % | | |
Total fixed income securities, AFS
|
| | | | 1,693,382 | | | | | | 94.1 % | | | | | | 1,484,431 | | | | | | 95.5 % | | |
Short-term investments
|
| | | | 36,661 | | | | | | 2.0 % | | | | | | 4,223 | | | | | | 0.3 % | | |
Commercial levered loans (amortized cost)
|
| | | | 16,915 | | | | | | 0.9 % | | | | | | 24,500 | | | | | | 1.5 % | | |
Limited partnerships and limited liability companies (fair value)
|
| | | | 53,432 | | | | | | 3.0 % | | | | | | 41,603 | | | | | | 2.7 % | | |
Total investments
|
| | | $ | 1,800,390 | | | | | | 100.0 % | | | | | $ | 1,554,757 | | | | | | 100.0 % | | |
($ in thousands)
|
| |
Cost/
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Fixed income securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities
|
| | | $ | 92,219 | | | | | $ | 126 | | | | | $ | (2,017 ) | | | | | $ | 90,328 | | |
Corporate securities
|
| | | | 1,231,352 | | | | | | 1,216 | | | | | | (40,138 ) | | | | | | 1,192,430 | | |
Municipal debt obligations
|
| | | | 6,238 | | | | | | — | | | | | | (153 ) | | | | | | 6,085 | | |
ABS
|
| | | | 82,603 | | | | | | 1,095 | | | | | | (117 ) | | | | | | 83,581 | | |
CLO
|
| | | | 161,421 | | | | | | 160 | | | | | | (4,668 ) | | | | | | 156,913 | | |
CMBS
|
| | | | 55,980 | | | | | | — | | | | | | (2,137 ) | | | | | | 53,843 | | |
RMBS – non-agency
|
| | | | 68,594 | | | | | | 11,078 | | | | | | (121 ) | | | | | | 79,551 | | |
RMBS – agency
|
| | | | 31,348 | | | | | | — | | | | | | (697 ) | | | | | | 30,651 | | |
Total fixed income securities
|
| | | $ | 1,729,755 | | | | | $ | 13,675 | | | | | $ | (50,048 ) | | | | | $ | 1,693,382 | | |
($ in thousands)
|
| |
Cost/
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Fixed income securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities
|
| | | $ | 107,563 | | | | | $ | 47 | | | | | $ | (1,468 ) | | | | | $ | 106,142 | | |
Corporate securities
|
| | | | 1,022,880 | | | | | | 5,612 | | | | | | (4,227 ) | | | | | | 1,024,265 | | |
Municipal debt obligations
|
| | | | 6,246 | | | | | | — | | | | | | (31 ) | | | | | | 6,215 | | |
ABS
|
| | | | 80,139 | | | | | | 1,539 | | | | | | (268 ) | | | | | | 81,410 | | |
CLO
|
| | | | 108,603 | | | | | | 753 | | | | | | (69 ) | | | | | | 109,287 | | |
CMBS
|
| | | | 56,159 | | | | | | — | | | | | | (445 ) | | | | | | 55,714 | | |
RMBS – non-agency
|
| | | | 84,144 | | | | | | 13,710 | | | | | | (904 ) | | | | | | 96,950 | | |
RMBS – agency
|
| | | | 4,564 | | | | | | — | | | | | | (116 ) | | | | | | 4,448 | | |
Total fixed income securities
|
| | | $ | 1,470,298 | | | | | $ | 21,661 | | | | | $ | (7,528 ) | | | | | $ | 1,484,431 | | |
| | |
Less Than 12 Months
|
| |
Greater Than 12 Months
|
| |
Total
|
| |||||||||||||||||||||||||||
($ in thousands)
|
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Total
Fair Value |
| |
Total
Unrealized Losses |
| ||||||||||||||||||
U.S. Treasury securities
|
| | | $ | 8,263 | | | | | $ | (82 ) | | | | | $ | 69,727 | | | | | $ | (1,935 ) | | | | | $ | 77,990 | | | | | $ | (2,017 ) | | |
Corporate securities
|
| | | | 393,931 | | | | | | (10,241 ) | | | | | | 710,482 | | | | | | (29,897 ) | | | | | | 1,104,413 | | | | | | (40,138 ) | | |
Municipal debt obligations
|
| | | | — | | | | | | — | | | | | | 6,085 | | | | | | (153 ) | | | | | | 6,085 | | | | | | (153 ) | | |
ABS
|
| | | | 25,258 | | | | | | (61 ) | | | | | | 4,249 | | | | | | (56 ) | | | | | | 29,507 | | | | | | (117 ) | | |
CLO
|
| | | | 146,004 | | | | | | (4,668 ) | | | | | | — | | | | | | — | | | | | | 146,004 | | | | | | (4,668 ) | | |
CMBS
|
| | | | — | | | | | | — | | | | | | 53,843 | | | | | | (2,137 ) | | | | | | 53,843 | | | | | | (2,137 ) | | |
RMBS non-agency
|
| | | | 529 | | | | | | (13 ) | | | | | | 2,449 | | | | | | (108 ) | | | | | | 2,978 | | | | | | (121 ) | | |
RMBS agency
|
| | | | 27,150 | | | | | | (513 ) | | | | | | 3,502 | | | | | | (184 ) | | | | | | 30,652 | | | | | | (697 ) | | |
Total
|
| | | $ | 601,135 | | | | | $ | (15,578 ) | | | | | $ | 850,337 | | | | | $ | (34,470 ) | | | | | $ | 1,451,472 | | | | | $ | (50,048 ) | | |
| | |
Less Than 12 Months
|
| |
Greater Than 12 Months
|
| |
Total
|
| |||||||||||||||||||||||||||
($ in thousands)
|
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Total
Fair Value |
| |
Total
Unrealized Losses |
| ||||||||||||||||||
U.S. Treasury securities
|
| | | $ | 72,419 | | | | | $ | (891 ) | | | | | $ | 28,907 | | | | | $ | (577 ) | | | | | $ | 101,326 | | | | | $ | (1,468 ) | | |
Corporate securities
|
| | | | 456,032 | | | | | | (2,770 ) | | | | | | 75,078 | | | | | | (1,457 ) | | | | | | 531,110 | | | | | | (4,227 ) | | |
Municipal debt obligations
|
| | | | 6,216 | | | | | | (31 ) | | | | | | — | | | | | | — | | | | | | 6,216 | | | | | | (31 ) | | |
ABS
|
| | | | 27,761 | | | | | | (52 ) | | | | | | 4,473 | | | | | | (216 ) | | | | | | 32,234 | | | | | | (268 ) | | |
CLO
|
| | | | 8,481 | | | | | | (69 ) | | | | | | — | | | | | | — | | | | | | 8,481 | | | | | | (69 ) | | |
CMBS
|
| | | | 49,246 | | | | | | (197 ) | | | | | | 6,467 | | | | | | (248 ) | | | | | | 55,713 | | | | | | (445 ) | | |
RMBS – non-agency
|
| | | | 560 | | | | | | (67 ) | | | | | | 4,338 | | | | | | (837 ) | | | | | | 4,898 | | | | | | (904 ) | | |
RMBS – agency
|
| | | | 472 | | | | | | (4 ) | | | | | | 3,859 | | | | | | (112 ) | | | | | | 4,331 | | | | | | (116 ) | | |
Total
|
| | | $ | 621,187 | | | | | $ | (4,081 ) | | | | | $ | 123,122 | | | | | $ | (3,447 ) | | | | | $ | 744,309 | | | | | $ | (7,528 ) | | |
| | |
December 31, 2018
|
| |||||||||
($ in thousands)
|
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Due in one year or less
|
| | | $ | 82,048 | | | | | $ | 81,553 | | |
Due after one through five years
|
| | | | 613,707 | | | | | | 602,223 | | |
Due after five through ten years
|
| | | | 552,061 | | | | | | 529,257 | | |
Due after ten years
|
| | | | 81,993 | | | | | | 75,810 | | |
| | | | | 1,329,809 | | | | | | 1,288,843 | | |
Structured securities: | | | | | | | | | | | | | |
ABS
|
| | | | 82,603 | | | | | | 83,581 | | |
CLO
|
| | | | 161,421 | | | | | | 156,913 | | |
CMBS
|
| | | | 55,980 | | | | | | 53,843 | | |
RMBS – non-agency
|
| | | | 68,594 | | | | | | 79,551 | | |
RMBS – agency
|
| | | | 31,348 | | | | | | 30,651 | | |
Totals
|
| | | $ | 1,729,755 | | | | | $ | 1,693,382 | | |
($ in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Fixed income securities
|
| | | $ | 55,765 | | | | | $ | 33,467 | | | | | $ | 25,397 | | |
Commercial levered loans
|
| | | | 1,114 | | | | | | 1,153 | | | | | | 1,523 | | |
Net limited partnerships gains
|
| | | | 1,081 | | | | | | 3,240 | | | | | | 2,354 | | |
Common stock unaffiliated dividends
|
| | | | — | | | | | | — | | | | | | 280 | | |
Other
|
| | | | 176 | | | | | | 216 | | | | | | 60 | | |
Total investment income
|
| | | | 58,136 | | | | | | 38,076 | | | | | | 29,614 | | |
Less expenses
|
| | | | (2,165 ) | | | | | | (1,880 ) | | | | | | (1,562 ) | | |
Net investment income
|
| | | $ | 55,971 | | | | | $ | 36,196 | | | | | $ | 28,052 | | |
($ in thousands)
|
| |
December 31, 2018
|
| |||||||||||||||||||||
|
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||||
Fixed income securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities
|
| | | $ | — | | | | | $ | 90,328 | | | | | $ | — | | | | | $ | 90,328 | | |
Corporate securities
|
| | | | — | | | | | | 1,065,933 | | | | | | 126,497 | | | | | | 1,192,430 | | |
Municipal debt obligations
|
| | | | — | | | | | | 6,085 | | | | | | — | | | | | | 6,085 | | |
ABS
|
| | | | — | | | | | | 83,581 | | | | | | — | | | | | | 83,581 | | |
CLO
|
| | | | — | | | | | | 156,913 | | | | | | — | | | | | | 156,913 | | |
CMBS
|
| | | | — | | | | | | 53,843 | | | | | | — | | | | | | 53,843 | | |
RMBS – non agency
|
| | | | — | | | | | | 79,551 | | | | | | — | | | | | | 79,551 | | |
RMBS – agency
|
| | | | — | | | | | | 30,651 | | | | | | — | | | | | | 30,651 | | |
Total fixed income securities
|
| | | $ | — | | | | | $ | 1,566,885 | | | | | $ | 126,497 | | | | | $ | 1,693,382 | | |
Investments measured at net asset value:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Limited partnerships and limited liability companies
|
| | | | | | | | | | | | | | | | | | | | | | 53,432 | | |
Total assets at fair value
|
| | | | | | | | | | | | | | | | | | | | | $ | 1,746,814 | | |
|
($ in thousands)
|
| |
December 31, 2017
|
| |||||||||||||||||||||
|
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||||
Fixed income securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities
|
| | | $ | — | | | | | $ | 106,142 | | | | | $ | — | | | | | $ | 106,142 | | |
Corporate securities
|
| | | | — | | | | | | 1,024,265 | | | | | | — | | | | | | 1,024,265 | | |
Municipal debt obligations
|
| | | | — | | | | | | 6,215 | | | | | | — | | | | | | 6,215 | | |
ABS
|
| | | | — | | | | | | 81,410 | | | | | | — | | | | | | 81,410 | | |
CLO
|
| | | | — | | | | | | 109,287 | | | | | | — | | | | | | 109,287 | | |
CMBS
|
| | | | — | | | | | | 55,714 | | | | | | — | | | | | | 55,714 | | |
RMBS – non agency
|
| | | | — | | | | | | 96,950 | | | | | | — | | | | | | 96,950 | | |
RMBS – agency
|
| | | | — | | | | | | 4,448 | | | | | | — | | | | | | 4,448 | | |
Total fixed income securities
|
| | | $ | — | | | | | | 1,484,431 | | | | | $ | — | | | | | | 1,484,431 | | |
Investments measured at net asset value:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Limited partnerships and limited liability companies
|
| | | | | | | | | | | | | | | | | | | | | | 41,603 | | |
Total assets at fair value
|
| | | | | | | | | | | | | | | | | | | | | $ | 1,526,034 | | |
| | |
December 31, 2018
|
| |||||||||||||||||||||||||||
|
Carrying
Value |
| |
Fair Value
|
| ||||||||||||||||||||||||||
($ in thousands)
|
| |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial levered loans
|
| | | $ | 16,915 | | | | | $ | 15,858 | | | | | $ | — | | | | | $ | — | | | | | $ | 15,858 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Notes payable
|
| | | | 183,000 | | | | | | 183,999 | | | | | | — | | | | | | 183,999 | | | | | | — | | |
Unamortized debt issuance costs
|
| | | | (645 ) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total notes payable
|
| | | $ | 182,355 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||
|
Carrying
Value |
| |
Fair Value
|
| ||||||||||||||||||||||||||
($ in thousands)
|
| |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial levered loans
|
| | | $ | 24,500 | | | | | $ | 24,551 | | | | | $ | — | | | | | $ | — | | | | | $ | 24,551 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Notes payable
|
| | | | 165,000 | | | | | | 167,891 | | | | | | — | | | | | | 167,891 | | | | | | — | | |
Unamortized debt issuance costs
|
| | | | (984 ) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total notes payable
|
| | | $ | 164,016 | | | | | | | | | | | | | | | | | | | | | | | | | | |
($ in thousands)
|
| |
Corporate securities
|
| |||
Total net (losses) gains for the period included in: | | | | | | | |
OCI
|
| | | $ | 764 | | |
Net loss
|
| | | | (9 ) | | |
Purchases
|
| | | | 9,492 | | |
Sales
|
| | | | — | | |
Issuances
|
| | | | — | | |
Settlements
|
| | | | (2,754 ) | | |
Transfers into Level 3
|
| | | | 119,004 | | |
Transfers out of Level 3
|
| | | | — | | |
Fair value, December 31, 2018
|
| | | $ | 126,497 | | |
($ in thousands)
|
| |
Gross
|
| |
Tax
|
| |
Net
|
| |||||||||
December 31, 2015
|
| | | $ | (14,170 ) | | | | | $ | (2,929 ) | | | | | $ | (11,241 ) | | |
Unrealized holding gains on fixed income securities
|
| | | | 41,230 | | | | | | 2,039 | | | | | | 39,191 | | |
Cumulative translation adjustment
|
| | | | (2,212 ) | | | | | | — | | | | | | (2,212 ) | | |
Amounts reclassified into net loss
|
| | | | (5,782 ) | | | | | | (2,038 ) | | | | | | (3,744 ) | | |
Other comprehensive income
|
| | | | 44,800 | | | | | | 4,077 | | | | | | 40,723 | | |
December 31, 2016
|
| | | | 30,630 | | | | | | 1,148 | | | | | | 29,482 | | |
Unrealized holding gains (losses) on fixed income securities
|
| | | | 3,517 | | | | | | 4,874 | | | | | | (1,357 ) | | |
Cumulative translation adjustment
|
| | | | 6,881 | | | | | | — | | | | | | 6,881 | | |
Amounts reclassified into net loss
|
| | | | 18,763 | | | | | | 1,471 | | | | | | 17,292 | | |
Other comprehensive (loss) income
|
| | | | (8,365 ) | | | | | | 3,403 | | | | | | (11,768 ) | | |
Reclassification of stranded deferred taxes
|
| | | | — | | | | | | (1,583 ) | | | | | | 1,583 | | |
December 31, 2017
|
| | | | 22,265 | | | | | | 2,968 | | | | | | 19,297 | | |
Unrealized holding gains (losses) on fixed income securities
|
| | | | (53,582 ) | | | | | | (10,842 ) | | | | | | (42,740 ) | | |
Amounts reclassified into net income
|
| | | | (1,557 ) | | | | | | (429 ) | | | | | | (1,128 ) | | |
Other comprehensive loss
|
| | | | (52,025 ) | | | | | | (10,413 ) | | | | | | (41,612 ) | | |
December 31, 2018
|
| | | $ | (29,760 ) | | | | | $ | (7,445 ) | | | | | $ | (22,315 ) | | |
($ in thousands)
|
| |
Line in Consolidated
Statements of Operations |
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
AOCI | | | | | | |||||||||||||||||
Unrealized gains on securities | | | Realized investment (losses) gains | | | | $ | (1,557 ) | | | | | $ | 18,763 | | | | | $ | (5,782 ) | | |
| | | Income tax (benefit) expense | | | | | (429 ) | | | | | | 1,471 | | | | | | (2,038 ) | | |
Total reclassifications | | |
Net realized investment (losses) gains
|
| | | $ | (1,128 ) | | | | | $ | 17,292 | | | | | $ | (3,744 ) | | |
($ in thousands)
|
| |
2018
|
| |
2017
|
| ||||||
Ceded written premium
|
| | | $ | (58,857 ) | | | | | $ | 160,779 | | |
Ceded earned premium
|
| | | | 14,560 | | | | | | 87,362 | | |
Reduction to net loss and loss adjustment expenses incurred
|
| | | | 9,514 | | | | | | 51,897 | | |
Reduction to policy acquisition expenses
|
| | | | 3,955 | | | | | | 29,560 | | |
Reduction to pre-tax income
|
| | | $ | 1,091 | | | | | $ | 5,905 | | |
($ in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Written premiums | | | | | | | | | | | | | | | | | | | |
Direct written premiums
|
| | | $ | 889,526 | | | | | $ | 833,536 | | | | | $ | 768,639 | | |
Assumed from other companies
|
| | | | 5,586 | | | | | | 2,798 | | | | | | 3,356 | | |
Ceded to other companies
|
| | | | 45,038 | | | | | | 276,048 | | | | | | 85,312 | | |
Net written premiums
|
| | | $ | 850,074 | | | | | $ | 560,286 | | | | | $ | 686,683 | | |
Earned premiums | | | | | | | | | | | | | | | | | | | |
Direct earned premiums
|
| | | $ | 844,234 | | | | | $ | 788,862 | | | | | $ | 761,899 | | |
Assumed from other companies
|
| | | | 10,266 | | | | | | 2,477 | | | | | | 3,060 | | |
Ceded to other companies
|
| | | | 123,715 | | | | | | 181,553 | | | | | | 89,181 | | |
Net earned premiums
|
| | | $ | 730,785 | | | | | $ | 609,786 | | | | | $ | 675,778 | | |
Percent of amount assumed to net
|
| | | | 1.4 % | | | | | | 0.4 % | | | | | | 0.4 % | | |
Losses and loss adjustment expenses incurred | | | | | | | | | | | | | | | | | | | |
Direct net losses and loss adjustment expenses incurred
|
| | | $ | 485,770 | | | | | $ | 483,209 | | | | | $ | 571,509 | | |
Assumed from other companies
|
| | | | (3,209 ) | | | | | | 720 | | | | | | 2,663 | | |
Ceded to other companies
|
| | | | 47,731 | | | | | | 90,188 | | | | | | 84,708 | | |
Net losses and loss adjustment expenses incurred
|
| | | $ | 434,830 | | | | | $ | 393,741 | | | | | $ | 489,464 | | |
($ in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Gross unpaid losses and loss expenses, at beginning of year
|
| | | $ | 1,258,237 | | | | | $ | 1,166,619 | | | | | $ | 967,454 | | |
Ceded unpaid losses and loss expenses, at beginning of year
|
| | | | 201,156 | | | | | | 176,651 | | | | | | 148,054 | | |
Net reserve for losses and loss expenses, at beginning of year
|
| | | | 1,057,081 | | | | | | 989,968 | | | | | | 819,400 | | |
Add:
|
| | | | | | | | | | | | | | | | | | |
Incurred losses and loss expenses occurring in
the: |
| | | | | | | | | | | | | | | | | | |
Current year
|
| | | | 439,847 | | | | | | 373,423 | | | | | | 429,382 | | |
Prior years
|
| | | | (5,017 ) | | | | | | 20,318 | | | | | | 60,082 | | |
Total incurred losses and loss expenses
|
| | | | 434,830 | | | | | | 393,741 | | | | | | 489,464 | | |
Less:
|
| | | | | | | | | | | | | | | | | | |
Paid losses and loss expenses for claims occurring in the:
|
| | | | | | | | | | | | | | | | | | |
Current year
|
| | | | 47,734 | | | | | | 54,026 | | | | | | 78,019 | | |
Prior years
|
| | | | 232,660 | | | | | | 272,602 | | | | | | 240,877 | | |
Total paid losses and loss expenses for claims
|
| | | | 280,394 | | | | | | 326,628 | | | | | | 318,896 | | |
Net reserves for losses and loss expenses, at end of year
|
| | | | 1,211,517 | | | | | | 1,057,081 | | | | | | 989,968 | | |
Ceded unpaid losses and loss expenses, at end of year
|
| | | | 185,295 | | | | | | 201,156 | | | | | | 176,651 | | |
Gross unpaid losses and loss expenses, at end of year
|
| | | $ | 1,396,812 | | | | | $ | 1,258,237 | | | | | $ | 1,166,619 | | |
All Lines – Incurred
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Unaudited
|
| | | | | | | |
IBNR as of
December 31, 2018 |
| |
Cumulative
Claim Counts |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
For the Year Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accident Year
|
| |
2009
|
| |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||||||
Prior
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 12,897 | | | | | | | | |
2009
|
| | | $ | 92,823 | | | | | $ | 100,656 | | | | | $ | 94,227 | | | | | $ | 98,647 | | | | | $ | 88,668 | | | | | $ | 93,199 | | | | | $ | 93,616 | | | | | $ | 102,094 | | | | | $ | 98,302 | | | | | $ | 96,531 | | | | | $ | 1,726 | | | | | | 2,801 | | |
2010
|
| | | | | | | | | | 131,617 | | | | | | 137,994 | | | | | | 134,941 | | | | | | 134,307 | | | | | | 136,115 | | | | | | 143,344 | | | | | | 152,840 | | | | | | 145,444 | | | | | | 148,117 | | | | | | 3,600 | | | | | | 3,891 | | |
2011
|
| | | | | | | | | | | | | | | | 115,644 | | | | | | 128,879 | | | | | | 126,752 | | | | | | 122,773 | | | | | | 124,543 | | | | | | 131,081 | | | | | | 124,798 | | | | | | 131,385 | | | | | | 4,589 | | | | | | 4,418 | | |
2012
|
| | | | | | | | | | | | | | | | | | | | | | 137,380 | | | | | | 157,477 | | | | | | 157,985 | | | | | | 165,015 | | | | | | 165,889 | | | | | | 156,355 | | | | | | 159,120 | | | | | | 8,384 | | | | | | 6,608 | | |
2013
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 210,368 | | | | | | 222,277 | | | | | | 232,660 | | | | | | 251,353 | | | | | | 243,567 | | | | | | 237,900 | | | | | | 20,208 | | | | | | 13,191 | | |
2014
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 286,842 | | | | | | 312,987 | | | | | | 323,792 | | | | | | 333,865 | | | | | | 342,788 | | | | | | 38,062 | | | | | | 16,292 | | |
2015
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 384,269 | | | | | | 407,279 | | | | | | 407,427 | | | | | | 395,751 | | | | | | 77,490 | | | | | | 20,806 | | |
2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 390,430 | | | | | | 423,538 | | | | | | 406,204 | | | | | | 130,767 | | | | | | 19,897 | | |
2017
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354,948 | | | | | | 361,299 | | | | | | 193,927 | | | | | | 18,158 | | |
2018
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 422,104 | | | | | | 315,173 | | | | | | 15,903 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 2,701,199 | | | | | $ | 806,823 | | | | | | | | |
|
| | |
All Lines – Paid
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Unaudited
|
| | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
For the Year Ended
|
| | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accident Year
|
| |
2009
|
| |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| | | ||||||||||||||||||||||||||||||||||
2009
|
| | | $ | 7,334 | | | | | $ | 23,985 | | | | | $ | 40,734 | | | | | $ | 57,134 | | | | | $ | 67,029 | | | | | $ | 73,256 | | | | | $ | 80,782 | | | | | $ | 87,486 | | | | | $ | 93,333 | | | | | $ | 93,908 | | | | | ||||
2010
|
| | | | | | | | | | 11,912 | | | | | | 38,723 | | | | | | 72,312 | | | | | | 85,754 | | | | | | 102,016 | | | | | | 114,140 | | | | | | 125,646 | | | | | | 132,525 | | | | | | 137,470 | | | | | ||||
2011
|
| | | | | | | | | | | | | | | | 14,796 | | | | | | 51,006 | | | | | | 65,103 | | | | | | 76,731 | | | | | | 88,243 | | | | | | 98,411 | | | | | | 105,584 | | | | | | 109,007 | | | | | ||||
2012
|
| | | | | | | | | | | | | | | | | | | | | | 16,619 | | | | | | 48,276 | | | | | | 73,249 | | | | | | 98,960 | | | | | | 119,374 | | | | | | 130,200 | | | | | | 136,909 | | | | | ||||
2013
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 27,465 | | | | | | 74,012 | | | | | | 115,396 | | | | | | 158,978 | | | | | | 181,989 | | | | | | 192,476 | | | | | ||||
2014
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44,738 | | | | | | 111,919 | | | | | | 166,907 | | | | | | 217,986 | | | | | | 250,928 | | | | | ||||
2015
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75,043 | | | | | | 159,708 | | | | | | 234,756 | | | | | | 281,637 | | | | | ||||
2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78,271 | | | | | | 150,198 | | | | | | 204,589 | | | | | ||||
2017
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54,026 | | | | | | 116,204 | | | | | ||||
2018
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45,012 | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,568,140 | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Incurred Less Paid | | | | | 1,133,059 | | | | | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Reserves 2008 and Prior | | | | | 46,003 | | | | | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Other (1) | | | | | 32,455 | | | | | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total Net Reserves | | | | | 1,211,517 | | | | | |||||||||||||||||||
|
|
Year 1
|
| |
Year 2
|
| |
Year 3
|
| |
Year 4
|
| |
Year 5
|
| |
Year 6
|
| |
Year 7
|
| |
Year 8
|
| |
Year 9
|
| |
Year 10
|
|
|
14%
|
| |
19%
|
| |
16%
|
| |
14%
|
| |
10%
|
| |
6%
|
| |
6%
|
| |
5%
|
| |
4%
|
| |
1%
|
|
Commercial Auto – Incurred
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Unaudited
|
| | | | | | | |
IBNR as of
December 31, 2018 |
| |
Cumulative
Claim Counts |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
For the Year Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accident Year
|
| |
2009
|
| |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||||||
Prior | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2009
|
| | | $ | 5,158 | | | | | $ | 5,163 | | | | | $ | 4,811 | | | | | $ | 4,714 | | | | | $ | 4,973 | | | | | $ | 5,192 | | | | | $ | 5,158 | | | | | $ | 5,122 | | | | | $ | 5,128 | | | | | $ | 5,129 | | | | | $ | — | | | | | | 291 | | |
2010
|
| | | | | | | | | | 13,046 | | | | | | 17,710 | | | | | | 18,011 | | | | | | 17,334 | | | | | | 18,717 | | | | | | 18,688 | | | | | | 19,046 | | | | | | 19,437 | | | | | | 19,280 | | | | | | — | | | | | | 874 | | |
2011
|
| | | | | | | | | | | | | | | | 13,864 | | | | | | 13,462 | | | | | | 11,260 | | | | | | 11,231 | | | | | | 12,547 | | | | | | 12,547 | | | | | | 12,508 | | | | | | 12,476 | | | | | | — | | | | | | 1,219 | | |
2012
|
| | | | | | | | | | | | | | | | | | | | | | 21,101 | | | | | | 29,959 | | | | | | 36,319 | | | | | | 43,031 | | | | | | 42,028 | | | | | | 41,479 | | | | | | 41,572 | | | | | | — | | | | | | 1,746 | | |
2013
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 47,191 | | | | | | 50,752 | | | | | | 63,764 | | | | | | 77,570 | | | | | | 76,768 | | | | | | 72,265 | | | | | | 10 | | | | | | 6,220 | | |
2014
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74,185 | | | | | | 95,283 | | | | | | 105,528 | | | | | | 112,157 | | | | | | 113,747 | | | | | | 387 | | | | | | 8,227 | | |
2015
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120,137 | | | | | | 139,415 | | | | | | 152,268 | | | | | | 146,757 | | | | | | 4,877 | | | | | | 11,146 | | |
2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114,568 | | | | | | 124,760 | | | | | | 119,931 | | | | | | 13,538 | | | | | | 9,632 | | |
2017
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81,986 | | | | | | 79,156 | | | | | | 28,674 | | | | | | 7,020 | | |
2018
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87,993 | | | | | | 51,582 | | | | | | 6,418 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 698,306 | | | | | $ | 99,068 | | | | | | | | |
|
| | |
Commercial Auto – Paid
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Unaudited
|
| | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
For the Year Ended
|
| | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accident Year
|
| |
2009
|
| |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| | | ||||||||||||||||||||||||||||||||||
2009
|
| | | $ | 844 | | | | | $ | 1,584 | | | | | $ | 2,419 | | | | | $ | 2,988 | | | | | $ | 4,071 | | | | | $ | 5,019 | | | | | $ | 5,120 | | | | | $ | 5,122 | | | | | $ | 5,128 | | | | | $ | 5,130 | | | | | ||||
2010
|
| | | | | | | | | | 3,105 | | | | | | 7,866 | | | | | | 12,346 | | | | | | 13,723 | | | | | | 17,275 | | | | | | 17,829 | | | | | | 18,074 | | | | | | 19,098 | | | | | | 19,138 | | | | | ||||
2011
|
| | | | | | | | | | | | | | | | 4,717 | | | | | | 7,791 | | | | | | 7,250 | | | | | | 9,111 | | | | | | 11,587 | | | | | | 12,005 | | | | | | 12,123 | | | | | | 12,117 | | | | | ||||
2012
|
| | | | | | | | | | | | | | | | | | | | | | 6,660 | | | | | | 15,397 | | | | | | 25,280 | | | | | | 33,248 | | | | | | 39,680 | | | | | | 40,852 | | | | | | 41,305 | | | | | ||||
2013
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 13,015 | | | | | | 26,773 | | | | | | 43,403 | | | | | | 64,073 | | | | | | 72,906 | | | | | | 71,010 | | | | | ||||
2014
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21,692 | | | | | | 52,048 | | | | | | 74,431 | | | | | | 96,385 | | | | | | 108,102 | | | | | ||||
2015
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37,964 | | | | | | 74,524 | | | | | | 107,063 | | | | | | 126,831 | | | | | ||||
2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39,580 | | | | | | 63,123 | | | | | | 83,161 | | | | | ||||
2017
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | | | 19,950 | | | | | | 34,659 | | | | | ||||||||||||||||||||||||||||
2018
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16,709 | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 518,162 | | | | | ||||
Incurred Less Paid
|
| | | | | | | | | $ | 180,144 | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
Year 1
|
| |
Year 2
|
| |
Year 3
|
| |
Year 4
|
| |
Year 5
|
| |
Year 6
|
| |
Year 7
|
| |
Year 8
|
| |
Year 9
|
| |
Year 10
|
|
|
24%
|
| |
22%
|
| |
20%
|
| |
18%
|
| |
13%
|
| |
1%
|
| |
1%
|
| |
3%
|
| |
0%
|
| |
0%
|
|
General Liability – Incurred
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Unaudited
|
| | | | | | | |
IBNR as of
December 31, 2018 |
| |
Cumulative
Claim Counts |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
For the Year Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accident Year
|
| |
2009
|
| |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||||||
Prior
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 7,639 | | | | | | | | |
2009
|
| | | $ | 39,174 | | | | | $ | 52,196 | | | | | $ | 52,287 | | | | | $ | 52,446 | | | | | $ | 53,136 | | | | | $ | 58,000 | | | | | $ | 58,243 | | | | | $ | 65,623 | | | | | $ | 65,231 | | | | | $ | 63,808 | | | | | $ | 470 | | | | | | 1,304 | | |
2010
|
| | | | | | | | | | 56,373 | | | | | | 59,577 | | | | | | 64,210 | | | | | | 63,596 | | | | | | 62,270 | | | | | | 69,103 | | | | | | 72,902 | | | | | | 66,226 | | | | | | 68,905 | | | | | | 1,702 | | | | | | 1,649 | | |
2011
|
| | | | | | | | | | | | | | | | 45,894 | | | | | | 58,633 | | | | | | 61,398 | | | | | | 60,375 | | | | | | 63,264 | | | | | | 67,791 | | | | | | 62,127 | | | | | | 66,641 | | | | | | 2,883 | | | | | | 1,531 | | |
2012
|
| | | | | | | | | | | | | | | | | | | | | | 42,685 | | | | | | 43,677 | | | | | | 38,288 | | | | | | 42,401 | | | | | | 45,771 | | | | | | 46,312 | | | | | | 48,096 | | | | | | 2,801 | | | | | | 1,476 | | |
2013
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 48,466 | | | | | | 61,785 | | | | | | 62,618 | | | | | | 70,459 | | | | | | 60,613 | | | | | | 61,796 | | | | | | 7,887 | | | | | | 2,589 | | |
2014
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70,878 | | | | | | 77,255 | | | | | | 78,801 | | | | | | 93,468 | | | | | | 104,281 | | | | | | 16,902 | | | | | | 3,074 | | |
2015
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 80,225 | | | | | | 80,411 | | | | | | 78,163 | | | | | | 80,514 | | | | | | 26,437 | | | | | | 2,972 | | |
2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93,737 | | | | | | 101,479 | | | | | | 92,401 | | | | | | 50,781 | | | | | | 2,791 | | |
2017
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99,845 | | | | | | 100,306 | | | | | | 72,836 | | | | | | 2,774 | | |
2018
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142,486 | | | | | | 125,210 | | | | | | 2,418 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 829,234 | | | | | $ | 315,548 | | | | | | | | |
|
| | |
General Liability – Paid
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Unaudited
|
| | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
For the Year Ended
|
| | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accident Year
|
| |
2009
|
| |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| | | ||||||||||||||||||||||||||||||||||
2009
|
| | | $ | 2,477 | | | | | $ | 12,589 | | | | | $ | 26,246 | | | | | $ | 40,117 | | | | | $ | 46,214 | | | | | $ | 50,053 | | | | | $ | 56,110 | | | | | $ | 61,081 | | | | | $ | 66,081 | | | | | $ | 66,307 | | | | | ||||
2010
|
| | | | | | | | | | 1,692 | | | | | | 14,901 | | | | | | 34,045 | | | | | | 44,087 | | | | | | 50,830 | | | | | | 61,716 | | | | | | 66,332 | | | | | | 70,235 | | | | | | 74,101 | | | | | ||||
2011
|
| | | | | | | | | | | | | | | | 5,009 | | | | | | 18,912 | | | | | | 30,123 | | | | | | 37,344 | | | | | | 44,166 | | | | | | 50,136 | | | | | | 54,250 | | | | | | 56,659 | | | | | ||||
2012
|
| | | | | | | | | | | | | | | | | | | | | | 945 | | | | | | 8,844 | | | | | | 14,751 | | | | | | 24,257 | | | | | | 32,585 | | | | | | 36,521 | | | | | | 40,754 | | | | | ||||
2013
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,930 | | | | | | 10,941 | | | | | | 22,152 | | | | | | 36,493 | | | | | | 46,821 | | | | | | 55,148 | | | | | ||||
2014
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,456 | | | | | | 14,032 | | | | | | 28,581 | | | | | | 41,079 | | | | | | 53,712 | | | | | ||||
2015
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,404 | | | | | | 14,720 | | | | | | 25,931 | | | | | | 39,407 | | | | | ||||
2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,547 | | | | | | 13,873 | | | | | | 25,223 | | | | | ||||
2017
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,596 | | | | | | 11,279 | | | | | ||||
2018
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,223 | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 424,813 | | | | | ||||
Incurred Less Paid
|
| | | | | | | | | $ | 404,421 | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
Year 1
|
| |
Year 2
|
| |
Year 3
|
| |
Year 4
|
| |
Year 5
|
| |
Year 6
|
| |
Year 7
|
| |
Year 8
|
| |
Year 9
|
| |
Year 10
|
|
|
4%
|
| |
13%
|
| |
17%
|
| |
16%
|
| |
12%
|
| |
11%
|
| |
8%
|
| |
6%
|
| |
7%
|
| |
0%
|
|
Workers’ Compensation – Incurred
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Unaudited
|
| | | | | | | |
IBNR as of
December 31, 2018 |
| |
Cumulative
Claim Counts |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
For the Year Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accident Year
|
| |
2009
|
| |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||||||
Prior
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 2,776 | | | | | | | | |
2009
|
| | | $ | 22,838 | | | | | $ | 17,685 | | | | | $ | 16,943 | | | | | $ | 18,829 | | | | | $ | 15,791 | | | | | $ | 15,392 | | | | | $ | 15,369 | | | | | $ | 15,813 | | | | | $ | 13,075 | | | | | $ | 12,868 | | | | | $ | 1,246 | | | | | | 58 | | |
2010
|
| | | | | | | | | | 24,965 | | | | | | 23,206 | | | | | | 26,970 | | | | | | 23,643 | | | | | | 25,751 | | | | | | 25,825 | | | | | | 28,260 | | | | | | 28,135 | | | | | | 28,597 | | | | | | 1,672 | | | | | | 77 | | |
2011
|
| | | | | | | | | | | | | | | | 28,987 | | | | | | 22,186 | | | | | | 23,576 | | | | | | 21,411 | | | | | | 19,489 | | | | | | 21,943 | | | | | | 18,986 | | | | | | 21,247 | | | | | | 1,164 | | | | | | 202 | | |
2012
|
| | | | | | | | | | | | | | | | | | | | | | 46,503 | | | | | | 51,724 | | | | | | 53,038 | | | | | | 48,983 | | | | | | 47,373 | | | | | | 38,501 | | | | | | 38,835 | | | | | | 4,999 | | | | | | 1,763 | | |
2013
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 76,844 | | | | | | 71,683 | | | | | | 70,939 | | | | | | 68,109 | | | | | | 71,532 | | | | | | 69,729 | | | | | | 12,100 | | | | | | 2,682 | | |
2014
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88,181 | | | | | | 81,628 | | | | | | 83,543 | | | | | | 74,134 | | | | | | 69,886 | | | | | | 19,048 | | | | | | 2,675 | | |
2015
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 101,762 | | | | | | 101,410 | | | | | | 89,383 | | | | | | 82,212 | | | | | | 41,960 | | | | | | 3,867 | | |
2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99,292 | | | | | | 109,623 | | | | | | 103,382 | | | | | | 53,984 | | | | | | 4,337 | | |
2017
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102,250 | | | | | | 101,691 | | | | | | 69,670 | | | | | | 4,632 | | |
2018
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116,278 | | | | | | 95,910 | | | | | | 4,440 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 644,725 | | | | | $ | 304,529 | | | | | | | | |
|
| | |
Workers’ Compensation – Paid
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Unaudited
|
| | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
For the Year Ended
|
| | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accident Year
|
| |
2009
|
| |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| | | ||||||||||||||||||||||||||||||||||
2009
|
| | | $ | 407 | | | | | $ | 851 | | | | | $ | 1,535 | | | | | $ | 2,686 | | | | | $ | 4,245 | | | | | $ | 5,335 | | | | | $ | 6,709 | | | | | $ | 7,422 | | | | | $ | 7,860 | | | | | $ | 8,125 | | | | | ||||
2010
|
| | | | | | | | | | — | | | | | | 180 | | | | | | 1,633 | | | | | | 2,907 | | | | | | 4,427 | | | | | | 6,165 | | | | | | 7,830 | | | | | | 9,706 | | | | | | 10,695 | | | | | ||||
2011
|
| | | | | | | | | | | | | | | | 473 | | | | | | 4,148 | | | | | | 5,127 | | | | | | 5,503 | | | | | | 7,239 | | | | | | 8,662 | | | | | | 8,978 | | | | | | 9,971 | | | | | ||||
2012
|
| | | | | | | | | | | | | | | | | | | | | | 2,381 | | | | | | 5,481 | | | | | | 10,598 | | | | | | 14,634 | | | | | | 18,468 | | | | | | 23,694 | | | | | | 25,495 | | | | | ||||
2013
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,639 | | | | | | 12,579 | | | | | | 20,520 | | | | | | 26,088 | | | | | | 29,036 | | | | | | 32,962 | | | | | ||||
2014
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,644 | | | | | | 14,901 | | | | | | 24,411 | | | | | | 35,131 | | | | | | 39,846 | | | | | ||||
2015
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,504 | | | | | | 18,434 | | | | | | 27,423 | | | | | | 33,543 | | | | | ||||
2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,891 | | | | | | 24,557 | | | | | | 35,385 | | | | | ||||
2017
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,631 | | | | | | 22,462 | | | | | ||||
2018
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,563 | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228,047 | | | | | ||||
Incurred Less Paid
|
| | | | | | | | | $ | 416,678 | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
Year 1
|
| |
Year 2
|
| |
Year 3
|
| |
Year 4
|
| |
Year 5
|
| |
Year 6
|
| |
Year 7
|
| |
Year 8
|
| |
Year 9
|
| |
Year 10
|
|
|
7%
|
| |
13%
|
| |
11%
|
| |
9%
|
| |
7%
|
| |
8%
|
| |
5%
|
| |
6%
|
| |
3%
|
| |
2%
|
|
Commercial Multiple Peril – Incurred
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Unaudited
|
| | | | | | | |
IBNR as of
December 31, 2018 |
| |
Cumulative
Claim Counts |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
For the Year Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accident Year
|
| |
2009
|
| |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||
Prior
|
| | | | | | | | | | | | | |
|
| |
|
| | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||
2009
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||
2010
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||
2011
|
| |
|
| |
|
| | | $ | — | | | | | $ | — | | | | | $ | 11 | | | | | $ | 7 | | | | | $ | 6 | | | | | $ | 6 | | | | | $ | 2 | | | | | $ | 2 | | | | | $ | — | | | | | | — | | |
2012
|
| | | | | | | | | | | | | | | | 96 | | | | | | 94 | | | | | | 73 | | | | | | 49 | | | | | | 39 | | | | | | 813 | | | | | | 813 | | | | | | — | | | | | | 5 | | |
2013
|
| | | | | | | | | | | | | | | | | | | | | | 968 | | | | | | 1,065 | | | | | | 1,051 | | | | | | 1,442 | | | | | | 8,226 | | | | | | 8,250 | | | | | | 68 | | | | | | 54 | | |
2014
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 13,037 | | | | | | 15,884 | | | | | | 16,448 | | | | | | 25,915 | | | | | | 27,126 | | | | | | 1,520 | | | | | | 607 | | |
2015
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27,876 | | | | | | 27,542 | | | | | | 17,952 | | | | | | 18,345 | | | | | | 3,855 | | | | | | 1,011 | | |
2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34,010 | | | | | | 30,379 | | | | | | 34,883 | | | | | | 8,703 | | | | | | 1,167 | | |
2017
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37,760 | | | | | | 44,044 | | | | | | 17,559 | | | | | | 1,362 | | |
2018
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39,507 | | | | | | 26,093 | | | | | | 1,010 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 172,970 | | | | | $ | 57,798 | | | | | | | | |
|
Commercial Multiple Peril – Paid
|
| | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Unaudited
|
| | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
For the Year Ended
|
| | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accident Year
|
| |
2009
|
| |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| | | ||||||||||||||||||||||||||||
2009
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | | | | | | ||||||||||||||||||||||||||||||||||||
2010
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||
2011
|
| | | | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2 | | | | | $ | 2 | | | | | ||||
2012
|
| | | | | | | | | | | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 1 | | | | | | 2 | | | | | | 813 | | | | | | 813 | | | | | ||||
2013
|
| | | | | | | | | | | | | | | | | | | | | | 43 | | | | | | 192 | | | | | | 312 | | | | | | 754 | | | | | | 8,083 | | | | | | 8,149 | | | | | ||||
2014
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,795 | | | | | | 4,271 | | | | | | 7,358 | | | | | | 20,545 | | | | | | 22,880 | | | | | ||||
2015
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,879 | | | | | | 14,751 | | | | | | 8,949 | | | | | | 14,293 | | | | | ||||
2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,974 | | | | | | 7,028 | | | | | | 16,715 | | | | | ||||
2017
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,270 | | | | | | 19,733 | | | | | ||||
2018
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,323 | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87,908 | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Incurred Less Paid
|
| | | $ | 85,062 | | | | | |||||||||||||||||||
|
|
Year 1
|
| |
Year 2
|
| |
Year 3
|
| |
Year 4
|
| |
Year 5
|
| |
Year 6
|
| |
Year 7
|
| |
Year 8
|
| |
Year 9
|
| |
Year 10
|
| |||||||||||||||||||||||||||
|
15%
|
| | | | 19 % | | | | | | 8 % | | | | | | 35 % | | | | | | 27 % | | | | | | 10 % | | | | | | — % | | | | | | — % | | | | | | — % | | | | | | — % | | |
All Other Lines – Incurred
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Unaudited
|
| | | | | | | |
IBNR as of
December 31, 2018 |
| |
Cumulative
Claim Counts |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
For the Year Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accident Year
|
| |
2009
|
| |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||||||
Prior
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 2,483 | | | | |||||
2009
|
| | | $ | 25,653 | | | | | $ | 25,612 | | | | | $ | 20,186 | | | | | $ | 22,658 | | | | | $ | 14,768 | | | | | $ | 14,615 | | | | | $ | 14,846 | | | | | $ | 15,536 | | | | | $ | 14,869 | | | | | $ | 14,726 | | | | | $ | 9 | | | | | | 1,148 | | |
2010
|
| | | | | | | | | | 37,233 | | | | | | 37,501 | | | | | | 25,750 | | | | | | 29,735 | | | | | | 29,377 | | | | | | 29,727 | | | | | | 32,631 | | | | | | 31,647 | | | | | | 31,335 | | | | | | 226 | | | | | | 1,291 | | |
2011
|
| | | | | | | | | | | | | | | | 26,899 | | | | | | 34,597 | | | | | | 30,507 | | | | | | 29,749 | | | | | | 29,238 | | | | | | 28,794 | | | | | | 31,176 | | | | | | 31,018 | | | | | | 542 | | | | | | 1,466 | | |
2012
|
| | | | | | | | | | | | | | | | | | | | | | 26,995 | | | | | | 32,022 | | | | | | 30,266 | | | | | | 30,551 | | | | | | 30,678 | | | | | | 29,250 | | | | | | 29,803 | | | | | | 584 | | | | | | 1,618 | | |
2013
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 36,900 | | | | | | 36,992 | | | | | | 34,287 | | | | | | 33,773 | | | | | | 26,428 | | | | | | 25,859 | | | | | | 144 | | | | | | 1,646 | | |
2014
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40,562 | | | | | | 42,938 | | | | | | 39,473 | | | | | | 28,192 | | | | | | 27,749 | | | | | | 206 | | | | | | 1,709 | | |
2015
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54,269 | | | | | | 58,501 | | | | | | 69,660 | | | | | | 67,924 | | | | | | 361 | | | | | | 1,810 | | |
2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48,824 | | | | | | 57,296 | | | | | | 55,607 | | | | | | 3,762 | | | | | | 1,970 | | |
2017
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33,108 | | | | | | 36,102 | | | | | | 5,188 | | | | | | 2,370 | | |
2018
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35,839 | | | | | | 16,378 | | | | | | 1,617 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 355,962 | | | | | $ | 29,883 | | | | |||||
|
All Other Lines – Paid
|
| | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Unaudited
|
| | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
For the Year Ended
|
| | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accident Year
|
| |
2009
|
| |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| | | ||||||||||||||||||||||||||||||||||
2009
|
| | | $ | 3,606 | | | | | $ | 8,961 | | | | | $ | 10,534 | | | | | $ | 11,343 | | | | | $ | 12,499 | | | | | $ | 12,849 | | | | | $ | 12,843 | | | | | $ | 13,862 | | | | | $ | 14,264 | | | | | $ | 14,346 | | | | | ||||
2010
|
| | | | | | | | | | 7,115 | | | | | | 15,776 | | | | | | 24,288 | | | | | | 25,038 | | | | | | 29,484 | | | | | | 28,429 | | | | | | 33,410 | | | | | | 33,485 | | | | | | 33,536 | | | | | ||||
2011
|
| | | | | | | | | | | | | | | | 4,597 | | | | | | 20,155 | | | | | | 22,603 | | | | | | 24,773 | | | | | | 25,251 | | | | | | 27,608 | | | | | | 30,231 | | | | | | 30,259 | | | | | ||||
2012
|
| | | | | | | | | | | | | | | | | | | | | | 6,634 | | | | | | 18,554 | | | | | | 22,619 | | | | | | 26,821 | | | | | | 28,639 | | | | | | 28,319 | | | | | | 28,542 | | | | | ||||
2013
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,838 | | | | | | 23,526 | | | | | | 29,009 | | | | | | 31,569 | | | | | | 25,144 | | | | | | 25,206 | | | | | ||||
2014
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11,150 | | | | | | 26,667 | | | | | | 32,126 | | | | | | 24,846 | | | | | | 26,388 | | | | | ||||
2015
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18,292 | | | | | | 37,279 | | | | | | 65,390 | | | | | | 67,563 | | | | | ||||
2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19,279 | | | | | | 41,618 | | | | | | 44,104 | | | | | ||||
2017
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15,580 | | | | | | 28,070 | | | | | ||||
2018
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11,194 | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 309,208 | | | | | ||||
Incurred Less Paid
|
| | | | | | | | | $ | 46,754 | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
Year 1
|
| |
Year 2
|
| |
Year 3
|
| |
Year 4
|
| |
Year 5
|
| |
Year 6
|
| |
Year 7
|
| |
Year 8
|
| |
Year 9
|
| |
Year 10
|
|
|
30%
|
| |
39%
|
| |
20%
|
| |
2%
|
| |
2%
|
| |
1%
|
| |
7%
|
| |
1%
|
| |
1%
|
| |
1%
|
|
($ in thousands)
|
| |
As of December 31, 2018
|
| |||||||||||||||
|
Gross
|
| |
Ceded
|
| |
Net
|
| |||||||||||
Balance at beginning of year
|
| | | $ | 15,628 | | | | | $ | 11,116 | | | | | $ | 4,512 | | |
Incurred losses and loss adjustment expense
|
| | | | 30 | | | | | | 24 | | | | | | 6 | | |
Payments for losses and loss adjustment expenses
|
| | | | 1,396 | | | | | | 1,280 | | | | | | 116 | | |
Balance at end of year
|
| | | $ | 14,262 | | | | | $ | 9,860 | | | | | $ | 4,402 | | |
|
($ in thousands)
|
| |
As of December 31, 2017
|
| |||||||||||||||
|
Gross
|
| |
Ceded
|
| |
Net
|
| |||||||||||
Balance at beginning of year
|
| | | $ | 17,267 | | | | | $ | 12,781 | | | | | $ | 4,486 | | |
Incurred losses and loss adjustment expense
|
| | | | 1,608 | | | | | | 730 | | | | | | 878 | | |
Payments for losses and loss adjustment expenses
|
| | | | 3,247 | | | | | | 2,395 | | | | | | 852 | | |
Balance at end of year
|
| | | $ | 15,628 | | | | | $ | 11,116 | | | | | $ | 4,512 | | |
($ in thousands)
|
| |
December 31
|
| |||
December 31, 2016
|
| | | $ | 76,572 | | |
Acquisition costs deferred
|
| | | | 110,210 | | |
Acquisition costs expensed
|
| | | | 126,023 | | |
December 31, 2017
|
| | | | 60,759 | | |
Acquisition costs deferred
|
| | | | 204,283 | | |
Acquisition costs expensed
|
| | | | 171,429 | | |
December 31, 2018
|
| | | $ | 93,613 | | |
| | |
December 31
|
| |||||||||
($ in thousands)
|
| |
2018
|
| |
2017
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Loss reserves
|
| | | $ | 11,342 | | | | | $ | 8,821 | | |
Loss reserves transitional adjustment
|
| | | | 6,954 | | | | | | 9,023 | | |
Unearned premiums
|
| | | | 14,985 | | | | | | 10,350 | | |
Net operating loss carry forwards – state and local
|
| | | | 16,373 | | | | | | 5,950 | | |
Net operating loss carry forwards – federal
|
| | | | 16,771 | | | | | | 30,642 | | |
Capital loss carry forwards – federal
|
| | | | 2,577 | | | | | | 2,589 | | |
Bad debt reserve
|
| | | | 3,182 | | | | | | 2,361 | | |
Impairments
|
| | | | 556 | | | | | | 493 | | |
Deferred compensation
|
| | | | 5,613 | | | | | | 3,672 | | |
Amortization of intangibles
|
| | | | 813 | | | | | | 930 | | |
Unrealized (depreciation) appreciation of investments
|
| | | | 7,446 | | | | | | — | | |
Other
|
| | | | 2,211 | | | | | | 1,553 | | |
Total deferred tax assets
|
| | | | 88,823 | | | | | | 76,384 | | |
Less valuation allowance
|
| | | | (16,962 ) | | | | | | (6,511 ) | | |
Net deferred tax assets
|
| | | | 71,861 | | | | | | 69,873 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Deferred policy acquisition costs
|
| | | | 19,634 | | | | | | 12,759 | | |
Loss reserve transitional adjustment
|
| | | | 6,085 | | | | | | 9,023 | | |
Fair value adjustments
|
| | | | 3,635 | | | | | | 3,641 | | |
Unrealized (depreciation) appreciation of investments
|
| | | | — | | | | | | 2,968 | | |
Limited partnership income
|
| | | | 422 | | | | | | 256 | | |
Other
|
| | | | 8,846 | | | | | | 4,158 | | |
Total deferred tax liabilities
|
| | | | 38,622 | | | | | | 32,805 | | |
Deferred tax assets, net of allowance
|
| | | $ | 33,239 | | | | | $ | 37,068 | | |
($ in thousands)
|
| |
Amount
|
| |
Expires
|
| ||||||
2015
|
| | | $ | 4,436 | | | | | | 2035 | | |
2016
|
| | | | 12,335 | | | | | | 2036 | | |
Total
|
| | | $ | 16,771 | | | | | | | | |
($ in thousands)
|
| |
2018
|
| |
2017
|
| ||||||
Balance, beginning of year
|
| | | $ | 6,511 | | | | | $ | 13,667 | | |
Change in valuation allowance
|
| | | | 10,451 | | | | | | (7,156 ) | | |
Balance, end of year
|
| | | $ | 16,962 | | | | | $ | 6,511 | | |
($ in thousands)
|
| |
2018
|
| |
2017
|
| ||||||
Balance, beginning of year
|
| | | $ | 483 | | | | | $ | 518 | | |
Additions for tax positions of prior years
|
| | | | 45 | | | | | | 40 | | |
Reductions for tax positions of prior years
|
| | | | — | | | | | | (75 ) | | |
Balance, end of year
|
| | | $ | 528 | | | | | $ | 483 | | |
($ in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Expected tax expense (benefit) at statutory rates in taxable jurisdictions
|
| | | $ | 13,896 | | | | | $ | 11,384 | | | | | $ | (20,617 ) | | |
Tax-exempt interest
|
| | | | (46 ) | | | | | | (42 ) | | | | | | (6 ) | | |
State taxes
|
| | | | (10,746 ) | | | | | | 3,302 | | | | | | (275 ) | | |
Valuation allowance
|
| | | | 10,451 | | | | | | (2,819 ) | | | | | | 526 | | |
Effect of provision to tax return filing adjustments
|
| | | | — | | | | | | 671 | | | | | | 8,091 | | |
Effect of Tax Reform
|
| | | | — | | | | | | 25,108 | | | | | | — | | |
Other
|
| | | | (166 ) | | | | | | 629 | | | | | | (11,707 ) | | |
Total income tax benefit (expense)
|
| | | $ | 13,389 | | | | | $ | 38,233 | | | | | $ | (23,988 ) | | |
($ in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Combined statutory net income (loss)
|
| | | $ | 33,147 | | | | | $ | 26,303 | | | | | $ | (33,872 ) | | |
Combined statutory surplus
|
| | | $ | 473,575 | | | | | $ | 433,946 | | | | | $ | 355,366 | | |
($ in thousands)
|
| |
Minimum
Rental Payments |
| |
Sublease
Income |
| ||||||
2019
|
| | | $ | 4,103 | | | | | $ | 611 | | |
2020
|
| | | | 4,224 | | | | | | 611 | | |
2021
|
| | | | 4,145 | | | | | | — | | |
2022
|
| | | | 1,061 | | | | | | — | | |
2023
|
| | | | 567 | | | | | | — | | |
2024
|
| | | | 567 | | | | | | — | | |
2025
|
| | | | 283 | | | | | | — | | |
Total
|
| | | $ | 14,950 | | | | | $ | 1,222 | | |
($ in thousands)
|
| |
2018
|
| |
2017
|
| ||||||
Assets held on behalf of unaffiliated pool members
|
| | | $ | 11,501 | | | | | $ | 12,387 | | |
Escrow bond arrangements
|
| | | | 951 | | | | | | 5,353 | | |
Total
|
| | | $ | 12,452 | | | | | $ | 17,740 | | |
| | |
Number of
Shares |
| |
Weighted
Average Grant Date Fair Value per share |
| ||||||
Unvested at December 31, 2016
|
| | | | 30,500 | | | | | $ | 73.68 | | |
Granted in 2017
|
| | | | 22,082 | | | | | | 71.87 | | |
Vested in 2017
|
| | | | (19,849 ) | | | | | | 73.23 | | |
Forfeited in 2017
|
| | | | (4,769 ) | | | | | | 72.65 | | |
Unvested at December 31, 2017
|
| | | | 27,964 | | | | | | 72.65 | | |
Granted in 2018
|
| | | | 2,166 | | | | | | 120.58 | | |
Vested in 2018
|
| | | | (21,185 ) | | | | | | 72.99 | | |
Forfeited in 2018
|
| | | | (390 ) | | | | | | 71.62 | | |
Unvested at December 31, 2018
|
| | | | 8,555 | | | | | $ | 71.62 | | |
($ in thousands)
|
| |
Years ended December 31
|
| |||||||||||||||||||||||||||||||||
|
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||||
Customer Segment | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction
|
| | | $ | 100,741 | | | | | | 11.2 % | | | | | $ | 73,378 | | | | | | 8.8 % | | | | | $ | 54,983 | | | | | | 7.1 % | | |
Consumer Services
|
| | | | 106,348 | | | | | | 11.9 % | | | | | | 94,384 | | | | | | 11.3 % | | | | | | 95,005 | | | | | | 12.3 % | | |
Marine and Energy
|
| | | | 64,601 | | | | | | 7.2 % | | | | | | 65,781 | | | | | | 7.9 % | | | | | | 56,740 | | | | | | 7.4 % | | |
Media and Entertainment
|
| | | | 145,985 | | | | | | 16.3 % | | | | | | 136,666 | | | | | | 16.2 % | | | | | | 121,454 | | | | | | 15.7 % | | |
Professional Services
|
| | | | 110,300 | | | | | | 12.3 % | | | | | | 112,576 | | | | | | 13.5 % | | | | | | 79,793 | | | | | | 10.4 % | | |
Real Estate
|
| | | | 130,468 | | | | | | 14.6 % | | | | | | 132,028 | | | | | | 15.8 % | | | | | | 102,134 | | | | | | 13.2 % | | |
Transportation
|
| | | | 112,450 | | | | | | 12.6 % | | | | | | 98,536 | | | | | | 11.8 % | | | | | | 99,690 | | | | | | 12.9 % | | |
Customer Segment subtotal
|
| | | | 770,893 | | | | | | 86.1 % | | | | | | 713,349 | | | | | | 85.3 % | | | | | | 609,799 | | | | | | 79.0 % | | |
Other
|
| | | | 124,219 | | | | | | 13.9 % | | | | | | 122,985 | | | | | | 14.7 % | | | | | | 162,196 | | | | | | 21.0 % | | |
Specialty Insurance total
|
| | | $ | 895,112 | | | | | | 100.0 % | | | | | $ | 836,334 | | | | | | 100.0 % | | | | | $ | 771,995 | | | | | | 100.0 % | | |
| | |
Years ended December 31
|
| |||||||||||||||||||||||||||||||||
($ in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||
Line of business | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Auto
|
| | | $ | 151,612 | | | | | | 16.9 % | | | | | $ | 124,688 | | | | | | 14.9 % | | | | | $ | 143,577 | | | | | | 18.6 % | | |
General Liability
|
| | | | 277,948 | | | | | | 31.1 % | | | | | | 272,660 | | | | | | 32.6 % | | | | | | 223,637 | | | | | | 29.0 % | | |
Workers’ Compensation
|
| | | | 246,302 | | | | | | 27.5 % | | | | | | 235,668 | | | | | | 28.2 % | | | | | | 223,377 | | | | | | 28.9 % | | |
Commercial Multiple Peril
|
| | | | 67,351 | | | | | | 7.5 % | | | | | | 73,859 | | | | | | 8.8 % | | | | | | 75,500 | | | | | | 9.8 % | | |
All Other Lines
|
| | | | 151,899 | | | | | | 17.0 % | | | | | | 129,459 | | | | | | 15.5 % | | | | | | 105,904 | | | | | | 13.7 % | | |
Specialty Insurance total
|
| | | $ | 895,112 | | | | | | 100.0 % | | | | | $ | 836,334 | | | | | | 100.0 % | | | | | $ | 771,995 | | | | | | 100.0 % | | |
| | |
Continuing Operations
|
| |
Discontinued Operations
|
| ||||||||||||||||||||||||||||||
2018
|
| |
Income
(Numerator) |
| |
Shares
(Denominator) |
| |
Per Share
Amount |
| |
Income
(Numerator) |
| |
Shares
(Denominator) |
| |
Per Share
Amount |
| ||||||||||||||||||
Basic EPS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Income available to common stockholders
|
| | | $ | 53,729 | | | | | | 5,998,959 | | | | | $ | 8.96 | | | | | $ | 814 | | | | | | 5,998,959 | | | | | $ | 0.14 | | |
| | |
Continuing Operations
|
| |
Discontinued Operations
|
| ||||||||||||||||||||||||||||||
2018
|
| |
Income
(Numerator) |
| |
Shares
(Denominator) |
| |
Per Share
Amount |
| |
Income
(Numerator) |
| |
Shares
(Denominator) |
| |
Per Share
Amount |
| ||||||||||||||||||
Effect of dilutive securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock compensation plans
|
| | | | | | | | | | 106,675 | | | | | | | | | | | | | | | | | | 106,675 | | | | | | | | |
Diluted EPS
|
| | | $ | 53,729 | | | | | | 6,105,634 | | | | | $ | 8.80 | | | | | $ | 814 | | | | | | 6,105,634 | | | | | $ | 0.14 | | |
|
| | |
Continuing Operations
|
| |
Discontinued Operations
|
| ||||||||||||||||||||||||||||||
2017
|
| |
Income
(Numerator) |
| |
Shares
(Denominator) |
| |
Per Share
Amount |
| |
Income
(Numerator) |
| |
Shares
(Denominator) |
| |
Per Share
Amount |
| ||||||||||||||||||
Basic EPS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (Loss) available
to common stockholders |
| | | $ | (6,904 ) | | | | | | 5,813,408 | | | | | $ | (1.19 ) | | | | | $ | (37,089 ) | | | | | | 5,813,408 | | | | | $ | (6.38 ) | | |
Diluted EPS
|
| | | $ | (6,904 ) | | | | | | 5,813,408 | | | | | $ | (1.19 ) | | | | | $ | (37,089 ) | | | | | | 5,813,408 | | | | | $ | (6.38 ) | | |
|
2016
|
| |
Income
(Numerator) |
| |
Shares
(Denominator) |
| |
Per Share
Amount |
| |
Income
(Numerator) |
| |
Shares
(Denominator) |
| |
Per Share
Amount |
| ||||||||||||||||||
Basic EPS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (Loss) available
to common stockholders |
| | | $ | (20,734 ) | | | | | | 5,476,100 | | | | | $ | (3.79 ) | | | | | $ | (79,594 ) | | | | | | 5,476,100 | | | | | $ | (14.53 ) | | |
Diluted EPS
|
| | | $ | (20,734 ) | | | | | | 5,476,100 | | | | | $ | (3.79 ) | | | | | $ | (79,594 ) | | | | | | 5,476,100 | | | | | $ | (14.53 ) | | |
($ in thousands, except per share amounts)
|
| |
December 31
|
| |||||||||
|
2018
|
| |
2017
|
| ||||||||
Assets | | | | | | | | | | | | | |
Investment in subsidiaries
|
| | | $ | 389,630 | | | | | $ | 376,258 | | |
Cash and cash equivalents
|
| | | | 32 | | | | | | 32 | | |
Total cash and investments
|
| | | | 389,662 | | | | | | 376,290 | | |
Receivables from affiliates
|
| | | | 3,522 | | | | | | 2,374 | | |
Other assets
|
| | | | 21 | | | | | | 632 | | |
Total Assets
|
| | | $ | 393,205 | | | | | $ | 379,296 | | |
Liabilities | | | | | | | | | | | | | |
Payables to affiliates
|
| | | $ | 3,346 | | | | | $ | 3,313 | | |
Other liabilities
|
| | | | 29 | | | | | | — | | |
Total Liabilities
|
| | | | 3,375 | | | | | | 3,313 | | |
Shareholders’ equity | | | | | | | | | | | | | |
Common stock, $0.01 par value; 15,038,000 shares authorized; 6,016,144 and 5,997,344 shares issued, 6,014,144 and 5,995,344 shares outstanding
|
| | | | 60 | | | | | | 60 | | |
Additional paid in capital
|
| | | | 607,589 | | | | | | 606,673 | | |
Accumulated other comprehensive (loss) income
|
| | | | (22,315 ) | | | | | | 19,297 | | |
Retained deficit
|
| | | | (195,304 ) | | | | | | (249,847 ) | | |
Treasury stock (2,000 shares)
|
| | | | (200 ) | | | | | | (200 ) | | |
Total shareholders’ equity
|
| | | | 389,830 | | | | | | 375,983 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 393,205 | | | | | $ | 379,296 | | |
| | |
Years ended December 31
|
| |||||||||||||||
($ in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
Revenues: | | | | | | | | | | | | | | | | | | | |
Intercompany interest income
|
| | | $ | 1,238 | | | | | $ | 1,238 | | | | | $ | 1,238 | | |
Total revenues
|
| | | | 1,238 | | | | | | 1,238 | | | | | | 1,238 | | |
Expenses: | | | | | | | | | | | | | | | | | | | |
General and administrative expenses
|
| | | | 113 | | | | | | 362 | | | | | | 314 | | |
One-time write-off of amounts related to sale of affiliate
|
| | | | 650 | | | | | | 5,842 | | | | | | — | | |
Total expenses
|
| | | | 763 | | | | | | 6,204 | | | | | | 314 | | |
Income (loss) before federal income taxes
|
| | | | 475 | | | | | | (4,966 ) | | | | | | 924 | | |
Federal income taxes
|
| | | | — | | | | | | — | | | | | | — | | |
Net income (loss) from continuing operations before equity in undistributed net losses of subsidiaries
|
| | | | 475 | | | | | | (4,966 ) | | | | | | 924 | | |
Equity in undistributed net losses of subsidiaries, net of tax
|
| | | | 54,068 | | | | | | (39,027 ) | | | | | | (101,252 ) | | |
Net income (loss)
|
| | | $ | 54,543 | | | | | $ | (43,993 ) | | | | | $ | (100,328 ) | | |
($ in thousands)
|
| |
Years ended December 31
|
| |||||||||||||||
|
2018
|
| |
2017
|
| |
2016
|
| |||||||||||
Operating Activities: | | | | | | | | | | | | | | | | | | | |
Net Income (loss)
|
| | | $ | 54,543 | | | | | $ | (43,993 ) | | | | | $ | (100,328 ) | | |
Adjustments to reconcile net income (loss) to net cash provided by
operating activities: |
| | | | | | | | | | | | | | | | | | |
Equity in undistributed net losses of subsidiaries, net of tax
|
| | | | (54,068 ) | | | | | | 39,027 | | | | | | 101,252 | | |
Changes in: | | | | | | | | | | | | | | | | | | | |
(Decrease) increase in receivables from affiliates
|
| | | | (1,148 ) | | | | | | 3,138 | | | | | | (1,538 ) | | |
Increase in payables to affiliates
|
| | | | 33 | | | | | | 1,914 | | | | | | 300 | | |
Increase (decrease) in other assets
|
| | | | 611 | | | | | | (180 ) | | | | | | 197 | | |
Increase in other liabilities
|
| | | | 29 | | | | | | — | | | | | | — | | |
Total adjustments
|
| | | | (54,543 ) | | | | | | 43,899 | | | | | | 100,211 | | |
Net cash used in operating activities
|
| | | | — | | | | | | (94 ) | | | | | | (117 ) | | |
Investing activities: | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) investing activities
|
| | | | — | | | | | | — | | | | | | — | | |
Financing activities | | | | | | | | | | | | | | | | | | | |
Proceeds from shares issued
|
| | | | — | | | | | | 5 | | | | | | — | | |
Proceeds from capital contributions
|
| | | | — | | | | | | 49,995 | | | | | | — | | |
Capital contributions to affiliates
|
| | | | — | | | | | | (50,000 ) | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | — | | | | | | — | | | | | | — | | |
Net decrease in cash and cash equivalents
|
| | | | — | | | | | | (94 ) | | | | | | (117 ) | | |
Cash and cash equivalents at beginning of year
|
| | | | 32 | | | | | | 126 | | | | | | 243 | | |
Cash and cash equivalents at end of year
|
| | | $ | 32 | | | | | $ | 32 | | | | | $ | 126 | | |
($ in thousands)
|
| |
Allowance on
premiums receivables |
| |
Allowance on
reinsurance receivables |
| ||||||
December 31, 2015
|
| | | $ | 2,250 | | | | | $ | 7,046 | | |
Additions
|
| | | | 2,449 | | | | | | — | | |
Deductions
|
| | | | — | | | | | | — | | |
December 31, 2016
|
| | | | 4,699 | | | | | | 7,046 | | |
Additions
|
| | | | — | | | | | | — | | |
Deductions
|
| | | | (502 ) | | | | | | — | | |
December 31, 2017
|
| | | | 4,197 | | | | | | 7,046 | | |
Additions
|
| | | | 800 | | | | | | 4,510 | | |
Deductions
|
| | | | (174 ) | | | | | | (1,564 ) | | |
December 31, 2018
|
| | | $ | 4,823 | | | | | $ | 9,992 | | |