Item 1. Financial Statements
Trean Insurance Group, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
December 31, 2020
|
Assets
|
(unaudited)
|
|
|
Fixed maturities, at fair value (amortized cost of $369,671 and $388,409, respectively)
|
$
|
378,131
|
|
|
$
|
405,604
|
|
Preferred stock, at fair value (amortized cost of $243 and $243, respectively)
|
237
|
|
|
240
|
|
Common stock, at fair value (cost $741 and $1,554, respectively)
|
2,741
|
|
|
3,534
|
|
Equity method investments
|
—
|
|
|
232
|
|
Total investments
|
381,109
|
|
|
409,610
|
|
Cash and cash equivalents
|
130,940
|
|
|
153,149
|
|
Restricted cash
|
5,996
|
|
|
4,085
|
|
Accrued investment income
|
2,253
|
|
|
2,458
|
|
Premiums and other receivables
|
121,740
|
|
|
109,217
|
|
Income taxes receivable
|
—
|
|
|
1,322
|
|
Reinsurance recoverable
|
360,911
|
|
|
343,213
|
|
Prepaid reinsurance premiums
|
110,298
|
|
|
107,971
|
|
Deferred policy acquisition cost, net
|
5,029
|
|
|
1,332
|
|
Property and equipment, net
|
8,050
|
|
|
8,254
|
|
Right of use asset
|
5,844
|
|
|
6,338
|
|
Goodwill
|
140,640
|
|
|
140,640
|
|
Intangible assets, net
|
73,903
|
|
|
75,316
|
|
Other assets
|
9,334
|
|
|
6,878
|
|
Total assets
|
$
|
1,356,047
|
|
|
$
|
1,369,783
|
|
Liabilities
|
|
|
|
Unpaid loss and loss adjustment expenses
|
$
|
485,532
|
|
|
$
|
457,817
|
|
Unearned premiums
|
176,460
|
|
|
157,987
|
|
Funds held under reinsurance agreements
|
151,268
|
|
|
174,704
|
|
Reinsurance premiums payable
|
56,975
|
|
|
57,069
|
|
Accounts payable and accrued expenses
|
23,148
|
|
|
61,240
|
|
Lease liability
|
6,372
|
|
|
6,893
|
|
Income taxes payable
|
1,224
|
|
|
—
|
|
Deferred tax liability
|
10,620
|
|
|
12,329
|
|
Debt
|
31,473
|
|
|
31,637
|
|
Total liabilities
|
943,072
|
|
|
959,676
|
|
Commitments and contingencies
|
|
|
|
Stockholders' equity
|
|
|
|
Common stock, $0.01 par value per share (600,000,000 authorized; 51,148,782 issued and outstanding)
|
511
|
|
|
511
|
|
Additional paid-in capital
|
287,321
|
|
|
287,110
|
|
Retained earnings
|
119,750
|
|
|
112,959
|
|
Accumulated other comprehensive income
|
5,393
|
|
|
9,527
|
|
Total stockholders' equity
|
412,975
|
|
|
410,107
|
|
Total liabilities and stockholders' equity
|
$
|
1,356,047
|
|
|
$
|
1,369,783
|
|
See accompanying notes to the condensed consolidated financial statements.
3
Trean Insurance Group, Inc. and Subsidiaries
Condensed Consolidated and Condensed Combined Statements of Operations
(in thousands, except share and per share data)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2021
|
|
2020
|
Revenues
|
|
|
|
Gross written premiums
|
$
|
146,730
|
|
|
$
|
107,859
|
|
Increase in gross unearned premiums
|
(18,431)
|
|
|
(7,373)
|
|
Gross earned premiums
|
128,299
|
|
|
100,486
|
|
Ceded earned premiums
|
(87,165)
|
|
|
(78,027)
|
|
Net earned premiums
|
41,134
|
|
|
22,459
|
|
Net investment income
|
1,592
|
|
|
3,272
|
|
Net realized capital gains
|
13
|
|
|
3,234
|
|
Other revenue
|
4,655
|
|
|
4,392
|
|
Total revenue
|
47,394
|
|
|
33,357
|
|
Expenses
|
|
|
|
Losses and loss adjustment expenses
|
24,881
|
|
|
12,934
|
|
General and administrative expenses
|
11,891
|
|
|
8,149
|
|
Intangible asset amortization
|
1,414
|
|
|
11
|
|
Noncash stock compensation
|
211
|
|
|
—
|
|
Interest expense
|
427
|
|
|
461
|
|
Total expenses
|
38,824
|
|
|
21,555
|
|
Other income
|
121
|
|
|
14
|
|
Income before taxes
|
8,691
|
|
|
11,816
|
|
Income tax expense
|
1,900
|
|
|
2,912
|
|
Equity earnings in affiliates, net of tax
|
—
|
|
|
702
|
|
Net income
|
$
|
6,791
|
|
|
$
|
9,606
|
|
Earnings per share:
|
|
|
|
Basic
|
$
|
0.13
|
|
|
$
|
0.26
|
|
Diluted
|
$
|
0.13
|
|
|
$
|
0.26
|
|
Weighted average shares outstanding:
|
|
|
|
Basic
|
51,148,782
|
|
|
37,386,394
|
|
Diluted
|
51,179,820
|
|
|
37,386,394
|
|
See accompanying notes to the condensed consolidated financial statements.
4
Trean Insurance Group, Inc. and Subsidiaries
Condensed Consolidated and Condensed Combined Statements of Comprehensive Income
(in thousands)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2021
|
|
2020
|
Net income
|
$
|
6,791
|
|
|
$
|
9,606
|
|
Other comprehensive loss, net of tax:
|
|
|
|
Unrealized investment losses:
|
|
|
|
Unrealized investment losses arising during the period
|
(5,220)
|
|
|
(1,223)
|
|
Income tax benefit
|
(1,096)
|
|
|
(256)
|
|
Unrealized investment losses, net of tax
|
(4,124)
|
|
|
(967)
|
|
Less reclassification adjustments to:
|
|
|
|
Net realized investment gains included in net realized capital gains
|
13
|
|
|
119
|
|
Income tax expense
|
3
|
|
|
26
|
|
Total reclassifications included in net income, net of tax
|
10
|
|
|
93
|
|
Other comprehensive loss
|
(4,134)
|
|
|
(1,060)
|
|
Total comprehensive income
|
$
|
2,657
|
|
|
$
|
8,546
|
|
See accompanying notes to the condensed consolidated financial statements.
5
Trean Insurance Group, Inc. and Subsidiaries
Condensed Consolidated and Condensed Combined Statements of Stockholders' Equity and Redeemable Preferred Stock
For the Three Months Ended March 31, 2021 and 2020
(in thousands, except share and unit data)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
Additional Paid in Capital
|
|
Accumulated Other Comprehensive Income
|
|
Retained Earnings
|
|
Total Stockholders' Equity
|
|
Shares
|
Amount
|
|
Balance at December 31, 2020
|
51,148,782
|
|
$
|
511
|
|
|
$
|
287,110
|
|
|
$
|
9,527
|
|
|
$
|
112,959
|
|
|
$
|
410,107
|
|
Stock compensation expense
|
—
|
|
—
|
|
|
211
|
|
|
—
|
|
|
—
|
|
|
211
|
|
Other comprehensive loss
|
—
|
|
—
|
|
|
—
|
|
|
(4,134)
|
|
|
—
|
|
|
(4,134)
|
|
Net income
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,791
|
|
|
6,791
|
|
Balance at March 31, 2021
|
51,148,782
|
|
$
|
511
|
|
|
$
|
287,321
|
|
|
$
|
5,393
|
|
|
$
|
119,750
|
|
|
$
|
412,975
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Members' Equity
|
|
|
|
|
|
|
|
|
|
|
Redeemable Preferred Stock
|
Class A - Non Voting
|
|
Class B - Voting
|
|
Class B - Non Voting
|
|
Class C - Non Voting
|
|
Common Stock
|
|
Additional Paid in Capital
|
|
Accumulated Other Comprehensive Income
|
|
Retained Earnings
|
|
Total Stockholders' Equity
|
|
Shares
|
Amount
|
Units
|
Amount
|
|
Units
|
Amount
|
|
Units
|
Amount
|
|
Units
|
Amount
|
|
Shares
|
Amount
|
|
Balance at December 31, 2019
|
51
|
|
$
|
5,100
|
|
65,036,780
|
|
$
|
65,037
|
|
|
5,045,215
|
|
$
|
5,045
|
|
|
8,159,775
|
|
$
|
8,160
|
|
|
196,588
|
|
$
|
196
|
|
|
—
|
|
$
|
—
|
|
|
$
|
17,995
|
|
|
$
|
4,821
|
|
|
$
|
40,361
|
|
|
$
|
141,615
|
|
Issuance of Class C units
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
19,659
|
|
20
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20
|
|
Other comprehensive loss
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
(1,060)
|
|
|
—
|
|
|
(1,060)
|
|
Net income
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,606
|
|
|
9,606
|
|
Balance at March 31, 2020
|
51
|
|
$
|
5,100
|
|
65,036,780
|
|
$
|
65,037
|
|
|
5,045,215
|
|
$
|
5,045
|
|
|
8,159,775
|
|
$
|
8,160
|
|
|
216,247
|
|
$
|
216
|
|
|
—
|
|
$
|
—
|
|
|
$
|
17,995
|
|
|
$
|
3,761
|
|
|
$
|
49,967
|
|
|
$
|
150,181
|
|
See accompanying notes to the condensed consolidated financial statements.
6
Trean Insurance Group, Inc. and Subsidiaries
Condensed Consolidated and Condensed Combined Statements of Cash Flows
(in thousands)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2021
|
|
2020
|
Operating activities
|
|
|
|
Net income
|
$
|
6,791
|
|
|
$
|
9,606
|
|
Adjustments to reconcile net income to net cash from operating activities:
|
|
|
|
Depreciation and amortization
|
1,690
|
|
|
208
|
|
Stock compensation
|
211
|
|
|
—
|
|
Net capital gains
|
(24)
|
|
|
(5,018)
|
|
Deferred offering costs
|
—
|
|
|
(432)
|
|
Bond amortization and accretion
|
588
|
|
|
399
|
|
Issuance of member units as compensation
|
—
|
|
|
20
|
|
Equity earnings in affiliates, net of tax
|
—
|
|
|
(702)
|
|
Distributions from equity method investments
|
—
|
|
|
1,389
|
|
Deferred income taxes
|
(610)
|
|
|
367
|
|
Deferred financing costs
|
42
|
|
|
25
|
|
Changes in operating assets and liabilities:
|
|
|
|
Accrued investment income
|
206
|
|
|
48
|
|
Premiums and other receivables
|
(12,523)
|
|
|
(4,962)
|
|
Reinsurance recoverable on paid and unpaid losses
|
(17,698)
|
|
|
(6,422)
|
|
Prepaid reinsurance premiums
|
(2,327)
|
|
|
(3,606)
|
|
Right of use asset
|
494
|
|
|
(5,721)
|
|
Other assets
|
(6,154)
|
|
|
(2,791)
|
|
Unpaid loss and loss adjustment expenses
|
27,714
|
|
|
12,042
|
|
Unearned premiums
|
18,473
|
|
|
7,373
|
|
Funds held under reinsurance agreements
|
(8,869)
|
|
|
1,358
|
|
Reinsurance premiums payable
|
(94)
|
|
|
(5,522)
|
|
Accounts payable and accrued expenses
|
(12,899)
|
|
|
1,299
|
|
Lease liability
|
(521)
|
|
|
5,926
|
|
Income taxes payable
|
2,546
|
|
|
2,544
|
|
Net cash provided by (used in) operating activities
|
(2,964)
|
|
|
7,428
|
|
Investing activities
|
|
|
|
Payments for capital expenditures
|
(73)
|
|
|
(504)
|
|
Proceeds from sale of equity method investment
|
232
|
|
|
3,000
|
|
Return of capital on equity method investment
|
—
|
|
|
115
|
|
Purchase of investments, available for sale
|
(37,678)
|
|
|
(24,323)
|
|
Proceeds from investments sold, matured or repaid
|
20,391
|
|
|
12,242
|
|
Net cash used in investing activities
|
(17,128)
|
|
|
(9,470)
|
|
Financing activities
|
|
|
|
Principal payments on debt
|
(206)
|
|
|
(344)
|
|
Net cash used in financing activities
|
(206)
|
|
|
(344)
|
|
Net decrease in cash, cash equivalents and restricted cash
|
(20,298)
|
|
|
(2,386)
|
|
Cash, cash equivalents and restricted cash ‑ beginning of period
|
157,234
|
|
|
76,068
|
|
Cash, cash equivalents and restricted cash ‑ end of period
|
$
|
136,936
|
|
|
$
|
73,682
|
|
See accompanying notes to the condensed consolidated financial statements.
7
Trean Insurance Group, Inc. and Subsidiaries
Condensed Consolidated and Condensed Combined Statements of Cash Flows
(in thousands)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
Disaggregation of cash and restricted cash:
|
2021
|
|
2020
|
Cash and cash equivalents
|
$
|
130,940
|
|
|
$
|
70,656
|
|
Restricted cash
|
5,996
|
|
|
3,026
|
|
Total cash, cash equivalents and restricted cash
|
$
|
136,936
|
|
|
$
|
73,682
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
Supplemental disclosure of cash flow information:
|
2021
|
|
2020
|
Cash paid during the year for:
|
|
|
|
Interest
|
$
|
385
|
|
|
$
|
436
|
|
Non-cash investing and financing activity:
|
|
|
|
Right-of-use assets obtained in exchange for new operating lease liabilities
|
2
|
|
|
6,261
|
|
Cash paid for amounts included in the measurement of lease liabilities:
|
|
|
|
Operating cash flows from operating leases
|
615
|
|
|
424
|
|
See accompanying notes to the condensed consolidated financial statements.
8
Notes to the Condensed Consolidated and Condensed Combined Financial Statements
Note 1. Business and Basis of Presentation
In July 2020, Trean Insurance Group, Inc. (together with its wholly owned subsidiaries, the "Company") completed its initial public offering ("IPO") of common stock. Prior to the completion of the IPO, the Company effected the following reorganization transactions: (i) each of Trean Holdings LLC ("Trean"), an insurance services company, and BIC Holdings LLC ("BIC"), a property and casualty insurance holding company, contributed all of their respective assets and liabilities to Trean Insurance Group, Inc., a newly formed direct subsidiary of BIC, in exchange for shares of common stock in Trean Insurance Group, Inc. and (ii) upon the completion of the transfers by Trean and BIC, Trean and BIC were dissolved and distributed in-kind common shares to the pre-IPO unitholders.
For the purpose of financial statement disclosures, references to the condensed consolidated financial statements for all post-IPO periods include the accounts of Trean Insurance Group, Inc., along with its wholly owned subsidiaries, after elimination of intercompany accounts and transactions. References to the condensed consolidated financial statements for all pre-IPO periods include the condensed combined financial statements of BIC and Trean, along with their wholly owned subsidiaries, after elimination of intercompany accounts and transactions. All dollar amounts are shown in thousands, except share and per share amounts.
The Company provides products and services to the specialty insurance market. Historically, the Company has focused on specialty casualty markets that are believed to be under-served and where the Company’s expertise allows the Company to achieve higher rates, such as niche workers' compensation markets and small- to medium-sized specialty casualty insurance programs. The Company underwrites specialty-casualty insurance products both through programs where the Company partners with other organizations ("Program Partners"), and also through the Company’s own managing general agencies ("Owned MGAs"). The Company also provides Program Partners with a variety of services, including issuing carrier services, claims administration, and reinsurance brokerage from which the Company generates fee-based revenues.
The Company's wholly owned subsidiaries include (a) Benchmark Holding Company, a property and casualty insurance holding company, which owns Benchmark Insurance Company ("Benchmark"), a property and casualty insurance company domiciled in the state of Kansas, American Liberty Insurance Company ("ALIC"), a property and casualty insurance company domiciled in the state of Utah, and 7710 Insurance Company, a property and casualty insurance company domiciled in the state of South Carolina; (b) Trean Compstar Holdings, LLC, a limited liability company created originally for the purchase of Compstar Insurance Services LLC, a California-based general agency; and (c) Trean Corporation ("Trean Corp"), a reinsurance intermediary manager and a managing general agent, which consists of the following wholly owned subsidiaries: Trean Reinsurance Services, LLC, a reinsurance intermediary broker; Benchmark Administrators LLC, a claims third-party administrator; and Westcap Insurance Services, LLC, a managing general agent based in California.
The accompanying condensed consolidated financial statements are prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP") for interim financial information and with the instructions to the Quarterly Report on Form 10-Q under the Securities Exchange Act of 1934. Accordingly, they do not contain all of the information included in the Company's annual consolidated financial statements and notes. In the opinion of management, all adjustments (consisting of normal, recurring adjustments) necessary for a fair presentation of the Company’s condensed consolidated financial position and results of operations for the periods presented have been included. Although management believes the disclosures and information presented are adequate, these interim condensed consolidated financial statements should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2020 (the "2020 Form 10-K"). Operating results for the three months ended March 31, 2021 are not necessarily indicative of the results that may be expected for the year ending December 31, 2021.
Use of estimates
While preparing the condensed consolidated financial statements, the Company has made certain estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the condensed consolidated financial statements, as well as reported amounts of revenue and expenses during the reporting period. Accordingly, actual results could differ from those estimates. Reported amounts that require extensive use of estimates include the reserves for unpaid losses and loss adjustment expenses ("LAE"), reinsurance recoveries, investments and goodwill and other intangible assets. Except for the captions on the condensed consolidated balance sheets and condensed consolidated statements of comprehensive income, generally, the term loss(es) is used to collectively refer to both loss and LAE.
Accounting pronouncements
Recently adopted policies
In March 2020, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting (ASU 2020-04). This update provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. This standard is effective for the period between March 12, 2020 and December 31, 2022. The adoption of this standard did not have a material impact on the condensed consolidated financial statements.
Pending policies
The Company completed its IPO in July 2020, and is an emerging growth company as defined under federal securities laws. As such, the Company has elected to adopt pending accounting policies under the dates required for private companies. Therefore, the dates included within this section reflect the effective dates for the adoption of new accounting policies required by private companies.
In March 2020, the FASB issued ASU No. 2020-03, Codification Improvements to Financial Instruments (ASU 2020-03). This update represents changes to clarify and improve the codification to allow for easier application by eliminating inconsistencies and providing clarification on items such as (i) the application of fair value option disclosures; (ii) the accounting for fees related to modifications of debt; and (iii) aligning the contractual term of a net investment in a lease in accordance with ASC Topic 326, Financial Instruments - Credit Losses, and the lease term determined in accordance with ASC Topic 842, Leases. The Company adopted items (i) and (ii) effective January 1, 2020 and will adopt item (iii) on January 1, 2023. Adoption of this standard has not had, and is not expected to have, a material impact on the condensed consolidated financial statements.
In January 2020, the FASB issued ASU No. 2020-01, Investments - Equity Securities (Topic 321), Investments - Equity Method and Joint Ventures (Topic 323), and Derivative and Hedging (Topic 815) - Clarifying the Interactions between Topic 321, Topic 323 and Topic 815 (ASU 2020-01). This update addresses the accounting for certain equity securities upon the application or discontinuation of the equity method of accounting. Further, the update addresses scope considerations for forward contracts and purchased options on certain securities. ASU 2020-01 is effective for annual periods beginning after December 15, 2021, including interim periods thereafter. The Company will adopt this standard effective January 1, 2022. Adoption of this standard is not expected to have a material impact on the condensed consolidated financial statements.
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments (ASU 2016-13). This update requires financial assets measured at amortized cost to be presented at the net amount expected to be collected by means of an allowance for credit losses that runs through net income. Additionally, credit losses relating to available-for-sale debt securities will also be recorded through an allowance for credit losses, with the amount of the allowance limited to the amount by which the fair value is below the amortized cost. ASU 2016-13 is effective for annual periods beginning after December 15, 2022, including interim periods within those fiscal years. The Company will adopt this standard effective January 1, 2023. The Company is currently evaluating the impact of this standard on the condensed consolidated financial statements.
Note 2. Acquisitions
7710 Insurance Company
Effective October 1, 2020, Benchmark Holding Company acquired 100% ownership of 7710 Insurance Company as well as its associated program manager and agency, 7710 Service Company, LLC and Creekwood Insurance Agency, LLC, for a purchase price of $12,140. 7710 Insurance Company underwrites workers' compensation primarily for emergency services, including firefighters and emergency medical services ("EMS"). 7710 Insurance Company focuses on reducing costs and claims through the implementation of a proprietary safety preparedness and loss control program, created and staffed by experienced firefighters and EMS professionals.
The following table summarizes the consideration paid and the amounts of estimated fair value of the net assets acquired and liabilities assumed at the acquisition date:
|
|
|
|
|
|
Fair value of total consideration transferred
|
$
|
12,140
|
|
Recognized amounts of identifiable assets acquired and liabilities assumed:
|
|
Fixed maturities
|
895
|
|
Cash and cash equivalents
|
2,704
|
|
Accrued investment income
|
7
|
|
Premiums and other receivables
|
2,618
|
|
Reinsurance recoverable
|
5,069
|
|
Prepaid reinsurance premiums
|
920
|
|
Deferred policy acquisition costs
|
466
|
|
Property and equipment
|
22
|
|
Right of use asset
|
196
|
|
Goodwill
|
2,873
|
|
Intangible assets
|
3,299
|
|
Other assets
|
7,435
|
|
Unpaid loss and loss adjustment expenses
|
(8,117)
|
|
Unearned premiums
|
(3,831)
|
|
Funds held under reinsurance agreements
|
(421)
|
|
Accounts payable and accrued expenses
|
(1,112)
|
|
Lease liability
|
(220)
|
|
Deferred tax liabilities
|
(394)
|
|
Debt
|
(269)
|
|
Net assets acquired
|
$
|
12,140
|
|
The assessment of fair value, the determination of the liability for unpaid loss and loss adjustment expense assumed, deferred taxes and other payables and receivables are preliminary and are based on the information that was available at the time the consolidated financial statements were prepared. Accordingly, the allocation of purchase price to intangible assets, goodwill, deferred tax assets and liabilities and the liability for unpaid loss and loss adjustment expense is preliminary and, therefore, subject to adjustment in future periods.
The Company recorded $2,873 of goodwill associated with the business combination. The goodwill recognized is attributable to the assembled workforce and the expected growth resulting from the acquisition.
The Company also recorded preliminary intangible assets totaling $3,299, which are comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Useful Life
|
|
Balance
|
Trade name
|
|
15 years
|
|
$
|
458
|
|
Customer relationships
|
|
10 years
|
|
2,841
|
|
Total intangible assets
|
|
|
|
$
|
3,299
|
|
Compstar Holding Company LLC
Effective July 15, 2020, Trean Compstar Holdings LLC purchased the remaining 55% ownership interest in Compstar Holding Company LLC ("Compstar"), a holding company along with its wholly owned subsidiary Compstar Insurance Services, a managing general agent, by issuing 6,613,606 shares of the Company’s common stock with a market price of $15 per share on the date of acquisition. Prior to the acquisition date, the Company held a 45% ownership interest in Compstar and accounted for its investment under the equity method. The acquisition-date fair value of the Company’s previous equity interest was revalued using the market price of the shares issued as consideration for the acquisition. As a result, the fair value attributable to the Company’s previous equity interest was $81,167 and the carrying value was $11,321, and the Company therefore recorded a gain of $69,846 from the remeasurement of its previous equity interest.
The following table summarizes the consideration paid and the amounts of estimated fair value of the net assets acquired and liabilities assumed at the acquisition date. The assessment of fair value and the determination of deferred taxes and other payables and receivables are preliminary and is based on the information that was available at the time the condensed consolidated financial statements were prepared. Accordingly, the allocation of purchase price to intangible assets and to deferred tax assets and liabilities is preliminary and, therefore, subject to adjustment in future periods.
|
|
|
|
|
|
Fair value of total consideration transferred
|
$
|
99,204
|
|
Previous investment in subsidiary
|
11,321
|
|
Fair value adjustment to prior investment
|
69,846
|
|
Fair value of assets acquired and liabilities assumed
|
180,371
|
|
Recognized amounts of identifiable assets acquired and liabilities assumed:
|
|
Cash and cash equivalents
|
11,891
|
|
Premiums and other receivables
|
3,632
|
|
Property and equipment
|
444
|
|
Right of use asset
|
1,020
|
|
Goodwill
|
134,428
|
|
Intangible assets, net
|
73,954
|
|
Other assets
|
184
|
|
Accounts payable and accrued expenses
|
(11,328)
|
|
Lease liability
|
(1,302)
|
|
Deferred tax liabilities
|
(12,487)
|
|
Debt
|
(20,065)
|
|
Net assets acquired
|
$
|
180,371
|
|
The Company recorded $134,428 of goodwill associated with the business combination. The goodwill recognized is attributable to the assembled workforce, the expected growth resulting from the acquisition and synergies gained through the reduction of operating expenses.
The Company also recorded intangible assets totaling $73,954, which are comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Useful Life
|
|
Balance
|
Trade name
|
|
15 years
|
|
$
|
3,157
|
|
Customer relationships
|
|
14 years
|
|
70,797
|
|
Total intangible assets
|
|
|
|
$
|
73,954
|
|
LCTA Risk Services, Inc.
Effective April 1, 2020, Trean Corp purchased 100% of the operating assets and assumed the liabilities of LCTA Risk Services, Inc. The total purchase price was $1,400. The following table summarizes the consideration paid and the amounts of estimated fair value of the net assets acquired and liabilities assumed at the acquisition date:
|
|
|
|
|
|
Fair value of total consideration transferred
|
$
|
1,400
|
|
Recognized amounts of identifiable assets acquired and liabilities assumed:
|
|
Cash and cash equivalents
|
302
|
|
Premiums and other receivables
|
55
|
|
Property and equipment
|
63
|
|
Goodwill
|
517
|
|
Intangible assets, net
|
482
|
|
Other assets
|
12
|
|
Accounts payable
|
(17)
|
|
Income taxes payable
|
(14)
|
|
Net assets acquired
|
$
|
1,400
|
|
The Company recorded $517 of goodwill associated with the business combination. The goodwill recognized is attributable to the expected growth resulting from the acquisition and the synergies gained through the reduction of operating expenses.
Note 3. Fair Value Measurements
The Company’s financial instruments include assets and liabilities carried at fair value. The inputs to valuation techniques used to measure fair value are prioritized into a three level hierarchy. The fair value hierarchy is as follows:
Level 1: Fair values primarily based on unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.
Level 2: Fair values primarily based on observable inputs, other than quoted prices included in Level 1, or based on prices for similar assets and liabilities.
Level 3: Fair values primarily based on valuations derived when one or more of the significant inputs are unobservable. With little or no observable market, the determination of fair value uses considerable judgment and represents the Company’s best estimate of an amount that could be realized in a market exchange for the asset or liability.
The Company classifies the financial asset or liability by level based upon the lowest level input that is significant to the determination of the fair value. The following tables present the estimated fair value of the Company’s significant financial instruments.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
Fixed maturities:
|
|
|
|
|
|
|
|
U.S. government and government securities
|
$
|
16,833
|
|
|
$
|
175
|
|
|
$
|
—
|
|
|
$
|
17,008
|
|
Foreign governments
|
—
|
|
|
101
|
|
|
—
|
|
|
101
|
|
States, territories and possessions
|
—
|
|
|
8,393
|
|
|
—
|
|
|
8,393
|
|
Political subdivisions of states territories and possessions
|
—
|
|
|
30,451
|
|
|
—
|
|
|
30,451
|
|
Special revenue and special assessment obligations
|
—
|
|
|
91,175
|
|
|
—
|
|
|
91,175
|
|
Industrial and public utilities
|
—
|
|
|
93,289
|
|
|
—
|
|
|
93,289
|
|
Commercial mortgage-backed securities
|
—
|
|
|
13,256
|
|
|
—
|
|
|
13,256
|
|
Residential mortgage-backed securities
|
—
|
|
|
87,687
|
|
|
—
|
|
|
87,687
|
|
Other loan-backed securities
|
—
|
|
|
36,419
|
|
|
—
|
|
|
36,419
|
|
Hybrid securities
|
—
|
|
|
352
|
|
|
—
|
|
|
352
|
|
Total fixed maturities
|
16,833
|
|
|
361,298
|
|
|
—
|
|
|
378,131
|
|
Equity securities:
|
|
|
|
|
|
|
|
Preferred stock
|
—
|
|
|
237
|
|
|
—
|
|
|
237
|
|
Common stock
|
—
|
|
|
741
|
|
|
2,000
|
|
|
2,741
|
|
Total equity securities
|
—
|
|
|
978
|
|
|
2,000
|
|
|
2,978
|
|
Total investments
|
$
|
16,833
|
|
|
$
|
362,276
|
|
|
$
|
2,000
|
|
|
$
|
381,109
|
|
|
|
|
|
|
|
|
|
Funds held under reinsurance agreements
|
—
|
|
|
151,268
|
|
|
—
|
|
|
151,268
|
|
Debt
|
—
|
|
|
32,175
|
|
|
—
|
|
|
32,175
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
Fixed maturities:
|
|
|
|
|
|
|
|
U.S. government and government securities
|
$
|
17,471
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
17,471
|
|
Foreign governments
|
—
|
|
|
302
|
|
|
—
|
|
|
302
|
|
States, territories and possessions
|
—
|
|
|
7,774
|
|
|
—
|
|
|
7,774
|
|
Political subdivisions of states, territories and possessions
|
—
|
|
|
33,212
|
|
|
—
|
|
|
33,212
|
|
Special revenue and special assessment obligations
|
—
|
|
|
81,714
|
|
|
—
|
|
|
81,714
|
|
Industrial and public utilities
|
—
|
|
|
113,741
|
|
|
—
|
|
|
113,741
|
|
Commercial mortgage-backed securities
|
—
|
|
|
18,066
|
|
|
—
|
|
|
18,066
|
|
Residential mortgage-backed securities
|
—
|
|
|
93,017
|
|
|
—
|
|
|
93,017
|
|
Other loan-backed securities
|
—
|
|
|
39,945
|
|
|
—
|
|
|
39,945
|
|
Hybrid securities
|
—
|
|
|
362
|
|
|
—
|
|
|
362
|
|
Total fixed maturities
|
17,471
|
|
|
388,133
|
|
|
—
|
|
|
405,604
|
|
Equity securities:
|
|
|
|
|
|
|
|
Preferred stock
|
—
|
|
|
240
|
|
|
—
|
|
|
240
|
|
Common stock
|
958
|
|
|
576
|
|
|
2,000
|
|
|
3,534
|
|
Total equity securities
|
958
|
|
|
816
|
|
|
2,000
|
|
|
3,774
|
|
Total investments
|
$
|
18,429
|
|
|
$
|
388,949
|
|
|
$
|
2,000
|
|
|
$
|
409,378
|
|
|
|
|
|
|
|
|
|
Funds held under reinsurance agreements
|
$
|
—
|
|
|
$
|
174,704
|
|
|
$
|
—
|
|
|
$
|
174,704
|
|
Debt
|
—
|
|
|
32,381
|
|
|
—
|
|
|
32,381
|
|
Bonds and equity securities: The Company, in conjunction with its third-party pricing service provider, uses a variety of sources to estimate the fair value of investments such as Reuters, Iboxx, PricingDirect, ICE BofAML Index, ICE Data Services, and for equities, Bloomberg. Equity securities are valued at the closing price on the exchange on which they are primarily traded as provided by a third-party pricing service. Fixed income securities are generally valued at an evaluated bid as provided by a third-party pricing service. Securities and other assets generally valued using third-party pricing services may also be valued at broker/dealer bid quotations. Values obtained from third-party pricing services can utilize several data sources for inputs such as transaction data, yield, quality, coupon rate, maturity, issue type, trading characteristics and market activity. To validate the reasonableness of the quoted prices, the Company performs various qualitative and quantitative procedures such as analysis of recent trading activity, analytical review of fair values and an evaluation of the underlying pricing methodologies. Based on these procedures, the Company did not adjust the prices or quotes from the third-party pricing service.
Funds held under reinsurance agreements: The Company holds certain investments as collateral under reinsurance contracts and values these investments consistent with its other investments using third-party pricing services. To validate the reasonableness of the quoted prices, the Company performs various qualitative and quantitative procedures such as analysis of recent activity, analytical review of fair values and an evaluation of the underlying pricing methodologies. Based on these procedures, the Company did not adjust the prices or quotes from the third-party pricing service.
Debt: The Company holds debt related to its secured credit facility. The Company has determined that the remaining balance of the debt reflected its fair value as this would represent the total amount to repay the debt.
Note 4. Investments
The cost or amortized cost, gross unrealized gains, gross unrealized losses, and estimated fair value of the Company's investments are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
Cost or
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair Value
|
Fixed maturities:
|
|
|
|
|
|
|
|
U.S. government and government securities
|
$
|
16,796
|
|
|
$
|
243
|
|
|
$
|
(31)
|
|
|
$
|
17,008
|
|
Foreign governments
|
100
|
|
|
1
|
|
|
—
|
|
|
101
|
|
States, territories and possessions
|
8,273
|
|
|
163
|
|
|
(43)
|
|
|
8,393
|
|
Political subdivisions of states, territories and possessions
|
29,770
|
|
|
881
|
|
|
(200)
|
|
|
30,451
|
|
Special revenue and special assessment obligations
|
89,087
|
|
|
2,957
|
|
|
(869)
|
|
|
91,175
|
|
Industrial and public utilities
|
88,996
|
|
|
4,422
|
|
|
(129)
|
|
|
93,289
|
|
Commercial mortgage-backed securities
|
12,400
|
|
|
891
|
|
|
(35)
|
|
|
13,256
|
|
Residential mortgage-backed securities
|
88,020
|
|
|
1,154
|
|
|
(1,487)
|
|
|
87,687
|
|
Other loan-backed securities
|
35,873
|
|
|
570
|
|
|
(24)
|
|
|
36,419
|
|
Hybrid securities
|
356
|
|
|
3
|
|
|
(7)
|
|
|
352
|
|
Total fixed maturities available for sale
|
369,671
|
|
|
11,285
|
|
|
(2,825)
|
|
|
378,131
|
|
Equity securities:
|
|
|
|
|
|
|
|
Preferred stock
|
243
|
|
|
1
|
|
|
(7)
|
|
|
237
|
|
Common stock
|
741
|
|
|
2,000
|
|
|
—
|
|
|
2,741
|
|
Total equity securities
|
984
|
|
|
2,001
|
|
|
(7)
|
|
|
2,978
|
|
Total investments
|
$
|
370,655
|
|
|
$
|
13,286
|
|
|
$
|
(2,832)
|
|
|
$
|
381,109
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
Cost or
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair Value
|
Fixed maturities:
|
|
|
|
|
|
|
|
U.S. government and government securities
|
$
|
17,135
|
|
|
$
|
336
|
|
|
$
|
—
|
|
|
$
|
17,471
|
|
Foreign governments
|
300
|
|
|
2
|
|
|
—
|
|
|
302
|
|
States, territories and possessions
|
7,500
|
|
|
274
|
|
|
—
|
|
|
7,774
|
|
Political subdivisions of states, territories and possessions
|
31,759
|
|
|
1,453
|
|
|
—
|
|
|
33,212
|
|
Special revenue and special assessment obligations
|
77,329
|
|
|
4,422
|
|
|
(37)
|
|
|
81,714
|
|
Industrial and public utilities
|
107,017
|
|
|
6,768
|
|
|
(44)
|
|
|
113,741
|
|
Commercial mortgage-backed securities
|
16,242
|
|
|
1,848
|
|
|
(24)
|
|
|
18,066
|
|
Residential mortgage-backed securities
|
91,478
|
|
|
1,626
|
|
|
(87)
|
|
|
93,017
|
|
Other loan-backed securities
|
39,293
|
|
|
719
|
|
|
(67)
|
|
|
39,945
|
|
Hybrid securities
|
356
|
|
|
6
|
|
|
—
|
|
|
362
|
|
Total fixed maturities available for sale
|
388,409
|
|
|
17,454
|
|
|
(259)
|
|
|
405,604
|
|
Equity securities:
|
|
|
|
|
|
|
|
Preferred stock
|
243
|
|
|
—
|
|
|
(3)
|
|
|
240
|
|
Common stock
|
1,554
|
|
|
2,053
|
|
|
(73)
|
|
|
3,534
|
|
Total equity securities
|
1,797
|
|
|
2,053
|
|
|
(76)
|
|
|
3,774
|
|
Total investments
|
$
|
390,206
|
|
|
$
|
19,507
|
|
|
$
|
(335)
|
|
|
$
|
409,378
|
|
The following table illustrates the Company’s gross unrealized losses and fair value of fixed maturities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
Less Than 12 Months
|
|
12 Months or More
|
|
Total
|
|
Fair Value
|
|
Unrealized Loss
|
|
Fair Value
|
|
Unrealized Loss
|
|
Fair Value
|
|
Unrealized Loss
|
Fixed maturities:
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and government securities
|
$
|
6,222
|
|
|
$
|
(31)
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,222
|
|
|
$
|
(31)
|
|
Foreign governments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
States, territories and possessions
|
2,282
|
|
|
(43)
|
|
|
—
|
|
|
—
|
|
|
2,282
|
|
|
(43)
|
|
Political subdivisions of states, territories and possessions
|
6,449
|
|
|
(200)
|
|
|
—
|
|
|
—
|
|
|
6,449
|
|
|
(200)
|
|
Special revenue and special assessment obligations
|
28,661
|
|
|
(869)
|
|
|
—
|
|
|
—
|
|
|
28,661
|
|
|
(869)
|
|
Industrial and public utilities
|
3,557
|
|
|
(116)
|
|
|
986
|
|
|
(13)
|
|
|
4,543
|
|
|
(129)
|
|
Commercial mortgage-backed securities
|
8
|
|
|
—
|
|
|
987
|
|
|
(35)
|
|
|
995
|
|
|
(35)
|
|
Residential mortgage-backed securities
|
56,009
|
|
|
(1,460)
|
|
|
755
|
|
|
(27)
|
|
|
56,764
|
|
|
(1,487)
|
|
Other loan-backed securities
|
1,086
|
|
|
(7)
|
|
|
3,483
|
|
|
(17)
|
|
|
4,569
|
|
|
(24)
|
|
Hybrid securities
|
243
|
|
|
(7)
|
|
|
—
|
|
|
—
|
|
|
243
|
|
|
(7)
|
|
Total bonds
|
$
|
104,517
|
|
|
$
|
(2,733)
|
|
|
$
|
6,211
|
|
|
$
|
(92)
|
|
|
$
|
110,728
|
|
|
$
|
(2,825)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
Less Than 12 Months
|
|
12 Months or More
|
|
Total
|
|
Fair Value
|
|
Unrealized Loss
|
|
Fair Value
|
|
Unrealized Loss
|
|
Fair Value
|
|
Unrealized Loss
|
Fixed maturities:
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and government securities
|
$
|
4,518
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,518
|
|
|
$
|
—
|
|
Foreign governments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
States, territories and possessions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Political subdivisions of states, territories and possessions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Special revenue and special assessment obligations
|
2,923
|
|
|
(37)
|
|
|
—
|
|
|
—
|
|
|
2,923
|
|
|
(37)
|
|
Industrial and public utilities
|
2,106
|
|
|
(44)
|
|
|
—
|
|
|
—
|
|
|
2,106
|
|
|
(44)
|
|
Commercial mortgage-backed securities
|
999
|
|
|
(24)
|
|
|
—
|
|
|
—
|
|
|
999
|
|
|
(24)
|
|
Residential mortgage-backed securities
|
8,811
|
|
|
(74)
|
|
|
262
|
|
|
(13)
|
|
|
9,073
|
|
|
(87)
|
|
Other loan-backed securities
|
2,037
|
|
|
(10)
|
|
|
9,036
|
|
|
(57)
|
|
|
11,073
|
|
|
(67)
|
|
Hybrid securities
|
250
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250
|
|
|
—
|
|
Total bonds
|
$
|
21,644
|
|
|
$
|
(189)
|
|
|
$
|
9,298
|
|
|
$
|
(70)
|
|
|
$
|
30,942
|
|
|
$
|
(259)
|
|
The unrealized losses on the Company’s available for sale securities as of March 31, 2021 and December 31, 2020 were primarily attributable to an increase in interest rates, which predominantly impacted fixed maturities acquired since the second quarter of 2020.
The amortized cost and estimated fair value of fixed maturities as of March 31, 2021, by contractual maturity, are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost or Amortized Cost
|
|
Fair Value
|
Available for sale:
|
|
|
|
Due in one year or less
|
$
|
27,169
|
|
|
$
|
27,512
|
|
Due after one year but before five years
|
81,928
|
|
|
85,473
|
|
Due after five years but before ten years
|
62,739
|
|
|
65,510
|
|
Due after ten years
|
61,542
|
|
|
62,274
|
|
Commercial mortgage-backed securities
|
12,400
|
|
|
13,256
|
|
Residential mortgage-backed securities
|
88,020
|
|
|
87,687
|
|
Other loan-backed securities
|
35,873
|
|
|
36,419
|
|
Total
|
$
|
369,671
|
|
|
$
|
378,131
|
|
Actual maturities may differ from contractual maturities as issuers may have the right to call or prepay obligations with or without call or prepayment penalties.
Realized gains and losses on investments included in the condensed consolidated statements of operations for the three months ended March 31, 2021 and 2020 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2021
|
|
2020
|
Fixed maturities:
|
|
|
|
Gains
|
$
|
80
|
|
|
$
|
119
|
|
Losses
|
(67)
|
|
|
—
|
|
Total fixed maturities
|
13
|
|
|
119
|
|
Equity securities:
|
|
|
|
Equity method investments:
|
|
|
|
Gains
|
—
|
|
|
3,115
|
|
Total equity securities
|
—
|
|
|
3,115
|
|
Total net investment realized gains (losses)
|
$
|
13
|
|
|
$
|
3,234
|
|
Net investment income consists of the following for the three months ended March 31, 2021 and 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2021
|
|
2020
|
Fixed maturities
|
$
|
1,560
|
|
|
$
|
1,472
|
|
Preferred stock
|
30
|
|
|
(14)
|
|
Common stock
|
—
|
|
|
1,799
|
|
Interest earned on cash and short-term investments
|
2
|
|
|
15
|
|
Net investment income
|
$
|
1,592
|
|
|
$
|
3,272
|
|
Note 5. Equity Method Investments
The Company had investments in Compstar and Trean Intermediaries ("TRI"). Equity earnings and losses are reported in equity earnings in affiliates, net of tax on the condensed consolidated statements of operations.
On July 15, 2020, the Company purchased the remaining 55% ownership interest in Compstar (See Note 2) and, as a result, Compstar is no longer recorded as an equity method investment. For the three months ended March 31, 2020, the Company recorded earnings of $702 and received distributions of $1,278.
On January 3, 2020, the Company sold 15% of its previous 25% ownership in TRI for cash proceeds of $3,000. The Company currently maintains a 10% ownership interest in TRI. As a result of its significant ownership reduction and its lack of significant influence over the operations and policies of TRI, the Company reclassified its TRI investment, at fair value, to investments in common stock in the first quarter of 2020. The Company realized a gain on the sale of $3,000 for the three months ended March 31, 2020, which is included in net realized capital gains on the condensed consolidated statements of operations. The Company subsequently re-measured its TRI investment shares resulting in an unrealized gain of $2,000, which is recorded in net investment income on the condensed consolidated statement of operations for the three months ended March 31, 2020. The Company received distributions of $225 for the three months ended March 31, 2020.
Note 6. Debt
Debt consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
December 31, 2020
|
Secured credit facility
|
$
|
32,175
|
|
|
$
|
32,381
|
|
Less: unamortized deferred financing costs
|
(702)
|
|
|
(744)
|
|
Net debt
|
$
|
31,473
|
|
|
$
|
31,637
|
|
Secured Credit Facility
In April 2018, Trean Corp entered into a credit agreement with a bank which includes a term loan facility totaling $27,500 and a revolving credit facility of $3,000. Borrowings are secured by substantially all of the assets of Trean and its subsidiaries.
On May 26, 2020, the Company entered into a new Amended and Restated Credit Agreement which, among other things, extended the Company's credit facility for a period of five years through May 26, 2025 and increased its term loan facility by $11,707, resulting in a total term loan debt amount of $33,000 at the time of closing. The loan has a variable interest rate of LIBOR plus 4.50%, which was 4.75% and 4.72% as of March 31, 2021 and December 31, 2020, respectively. The outstanding principal balance of the loan is to be repaid in quarterly installments which escalate from $206 to $825. All equity securities of the subsidiaries of Trean Insurance Group, Inc. (other than Benchmark Holding Company and its subsidiaries) have been pledged as collateral.
During the three months ended March 31, 2021 and 2020, the Company recorded $385 and $334 of interest expense, respectively, associated with its credit facility.
The terms of the credit facility require the Company to maintain certain financial covenants and ratios. The Company was in compliance with all covenants and ratios as of March 31, 2021 and December 31, 2020.
Note 7. Revenue from Contracts with Customers
Revenue from contracts with customers, included in other revenue, includes brokerage, management, third-party administrative and consulting and other fee-based revenue. Revenue from contracts with customers was $4,655 and $4,392 for the three months ended March 31, 2021 and 2020, respectively.
The following table presents the revenues recognized from contracts with customers included in the condensed consolidated statements of operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2021
|
|
2020
|
Brokerage
|
$
|
3,455
|
|
|
$
|
3,693
|
|
Managing general agent fees
|
289
|
|
|
154
|
|
Third-party administrator fees
|
378
|
|
|
384
|
|
Consulting and other fee-based revenue
|
533
|
|
|
161
|
|
Total revenue from contracts with customers
|
$
|
4,655
|
|
|
$
|
4,392
|
|
The Company did not have any contract liabilities as of March 31, 2021 or December 31, 2020. The following table provides information related to the contract assets from contracts with customers. Contract assets are included within other assets on the condensed consolidated balance sheets.
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
December 31, 2020
|
Contract assets
|
$
|
5,360
|
|
|
$
|
3,405
|
|
Note 8. Income Taxes
Income tax expense for interim periods is measured using an estimated effective income tax rate for the annual period. The Company's effective tax rate was 21.9% for the three months ended March 31, 2021. The effective tax rate differed from the statutory rate primarily due to the impact of state taxes.
The Company’s effective tax rate was 24.6% for the three months ended March 31, 2020. The effective tax rate differed from the statutory rate primarily due to the impact of state taxes and temporary differences associated with the gains recorded on the sale and subsequent re-measurement of the Company’s TRI investment shares in the quarter ended March 31, 2020.
Note 9. Liability for Unpaid Losses and Loss Adjustment Expense
The following table represents a reconciliation of changes in the liability for unpaid losses and LAE.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2021
|
|
2020
|
Unpaid losses and LAE reserves at beginning of period
|
$
|
457,817
|
|
|
$
|
406,716
|
|
Less losses ceded through reinsurance
|
(335,655)
|
|
|
(304,005)
|
|
Net unpaid losses and LAE at beginning of period
|
122,162
|
|
|
102,711
|
|
Incurred losses and LAE related to:
|
|
|
|
Current period
|
24,907
|
|
|
14,169
|
|
Prior period
|
(26)
|
|
|
(1,235)
|
|
Total incurred losses and LAE
|
24,881
|
|
|
12,934
|
|
Paid losses and LAE, net of reinsurance, related to:
|
|
|
|
Current period
|
3,523
|
|
|
1,198
|
|
Prior period
|
11,146
|
|
|
7,795
|
|
Total paid losses and LAE
|
14,669
|
|
|
8,993
|
|
Net unpaid losses and LAE at end of period
|
132,374
|
|
|
106,652
|
|
Plus losses ceded through reinsurance
|
353,158
|
|
|
312,105
|
|
Unpaid losses and LAE reserves at end of period
|
$
|
485,532
|
|
|
$
|
418,757
|
|
During the three months ended March 31, 2021, the reserves for unpaid losses and LAE developed favorably by $26.
During the three months ended March 31, 2020, the reserves for unpaid losses and LAE developed favorably by $1,235, primarily attributable to the development in the Company’s workers’ compensation book of business.
Note 10. Reinsurance
The Company utilizes reinsurance contracts to reduce its exposure to losses in all aspects of its insurance business. Such reinsurance permits recovery of a portion of losses from reinsurers, although it does not relieve the Company from its primary liability to policyholders. Failure of reinsurers to honor their obligations could result in losses to the Company. The Company evaluates the financial strength of potential reinsurers and continually monitors the financial condition of its reinsurers.
A summary of the impact of ceded reinsurance on premiums written and premiums earned is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2021
|
|
2020
|
|
Gross
|
|
Assumed
|
|
Ceded
|
|
Net
|
|
Gross
|
|
Assumed
|
|
Ceded
|
|
Net
|
Written premiums
|
$
|
144,898
|
|
|
$
|
1,832
|
|
|
$
|
(89,484)
|
|
|
$
|
57,246
|
|
|
$
|
105,977
|
|
|
$
|
1,882
|
|
|
$
|
(81,632)
|
|
|
$
|
26,227
|
|
Earned premiums
|
126,404
|
|
|
1,895
|
|
|
(87,165)
|
|
|
41,134
|
|
|
98,543
|
|
|
1,943
|
|
|
(78,027)
|
|
|
22,459
|
|
Note 11. Leases
The Company's leases consist of operating leases for office space and equipment. The Company determines if an arrangement is a lease at inception. Leases with an initial term of 12 months or less are not recorded on the balance sheet. Right-of-use assets represent the Company's right to use an underlying asset for the lease term and lease liabilities represent the Company's obligation to make lease payments arising from the lease. Operating lease right-of-use assets are recognized at commencement date based on the present value of lease payments over the lease term. As the Company's leases do not provide an implicit rate, the Company uses its incremental borrowing rate based on the information available at
commencement date in determining the present value of lease payments. Some of the Company's leases include options to extend the term, which is only included in the lease liability and right-of-use asset calculation when it is reasonably certain the Company will exercise that option. Our leases have remaining terms ranging from one month to 51 months, some of which have options to extend the lease for up to 5 years. As of March 31, 2021, the lease liability and right-of-use assets did not include the impact of any lease extension options as it is not reasonably certain that the Company will exercise the extension options.
Total lease expense for the three months ended March 31, 2021 was $674, inclusive of $75 in variable lease expense. Total lease expense for the three months ended March 31, 2020 was $579, inclusive of $120 in variable lease expense. The Company also sublets some of its leased office space and recorded $18 and $12 of sublease income for the three months ended March 31, 2021 and 2020, respectively, which is included in other income on the condensed consolidated statement of operations.
Supplemental balance sheet information, the weighted average remaining lease term and weighted average discount rate related to leases were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
December 31, 2020
|
Right of use asset
|
$
|
5,844
|
|
|
$
|
6,338
|
|
Lease liability
|
$
|
6,372
|
|
|
$
|
6,893
|
|
Weighted average remaining lease term
|
3.04 years
|
|
3.26 years
|
Weighted average discount rate
|
6.37
|
%
|
|
6.37
|
%
|
Future maturities of lease liabilities as of March 31, 2021 are as follows:
|
|
|
|
|
|
|
Operating Leases
|
2021
|
$
|
1,833
|
|
2022
|
2,363
|
|
2023
|
1,781
|
|
2024
|
929
|
|
2025
|
94
|
|
Total lease payments
|
7,000
|
|
Less: imputed interest
|
(628)
|
|
Total lease liabilities
|
$
|
6,372
|
|
Note 12. Equity
Initial Public Offering and Reorganization
On July 20, 2020, Trean Insurance Group, Inc. closed the sale of 10,714,286 shares of its common stock in its IPO, comprised of 7,142,857 shares issued and sold by Trean Insurance Group, Inc. and 3,571,429 shares sold by selling stockholders. On July 22, 2020, Trean Insurance Group, Inc. closed the sale of an additional 1,207,142 shares by certain selling stockholders in the IPO pursuant to the exercise of the underwriters’ option to purchase additional shares to cover over-allotments. The IPO price per share was $15.00. The aggregate IPO price for all shares sold in the IPO was approximately $107,142 and the aggregate initial public offering price for all shares sold by the selling stockholders in the IPO was approximately $71,678. The shares began trading on the Nasdaq Global Select Market on July 16, 2020 under the symbol "TIG". The offer and sale was pursuant to a registration statement on Form S-1 (File No. 333-239291), which was declared effective by the SEC on July 15, 2020.
Trean Insurance Group, Inc. received net proceeds from the sale of shares in the IPO of approximately $93,139 after deducting underwriting discounts and commissions of $7,500 and estimated offering expenses of $6,503. Trean Insurance
Group, Inc. did not receive any proceeds from the sale of shares by the selling stockholders. In addition, and in conjunction with its IPO, Trean Insurance Group, Inc. issued 6,613,606 shares of common stock, with a purchase price value of $99,204, to acquire the remaining 55% ownership in Compstar Holding Company LLC.
Prior to the completion of the above offering, the Company effected the following reorganization transactions: (i) each of Trean and BIC contributed all of their respective assets and liabilities to Trean Insurance Group, Inc., a newly formed direct subsidiary of BIC, in exchange for shares of common stock in Trean Insurance Group, Inc. and (ii) upon the completion of the transfers by Trean and BIC, Trean and BIC were dissolved and distributed in-kind common shares to the pre-IPO unitholders.
Common Stock
The Company currently has authorized 600,000,000 shares of common stock with a par value of $0.01. As of March 31, 2021, there were 51,148,782 shares of common stock issued and outstanding.
Members' Equity
Prior to the IPO of Trean Insurance Group, Inc., the Company had three classes of ownership units, each with its respective rights, preferences and privileges as follows:
1)Class A Units: Received an allocation of profits and losses incurred by the Company as well as maintained the right to receive distributions, along with Class B Units, on a pro rata basis prior to distributions made to other classes of ownership units.
2)Class B Units: Received an allocation of profits and losses incurred by the Company as well as maintained the right to receive distributions, along with Class A Units, on a pro rata basis prior to distributions made to other classes of ownership units. Class B maintained both voting and non-voting units. Each Class B Voting Unit was entitled to one vote per Class B Voting Unit on each matter to which the members were entitled to vote. Class B Non-Voting Units maintained all rights, preferences and privileges allowed to Class B Voting Units with the exception of voting rights.
3)Class C Units: Received an allocation of profits and losses incurred by the Company. Participating Class C Units maintained the right to receive distributions after any Class A or Class B units based on the unit holders’ pro rata share.
As part of the corporate reorganization performed in conjunction with the IPO of Trean Insurance Group, all ownership units were exchanged for a total of 37,386,394 shares of the Company's common stock.
Note 13. Earnings Per Share
Basic earnings per share ("EPS") is computed by dividing net income by the weighted average number of shares outstanding during reported periods. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock of the Company during reported periods and is calculated using the treasury stock method. As a result of the Company's third quarter IPO and corporate reorganization, the number of shares used to compute earnings per share for pre-reorganization 2020 periods presented was retrospectively adjusted to reflect the recapitalization akin to a split-like situation.
The following table presents the calculation of basic and diluted EPS of common stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2021
|
|
2020
|
Net income - basic and diluted
|
$
|
6,791
|
|
|
$
|
9,606
|
|
|
|
|
|
Weighted average number of shares outstanding - basic
|
51,148,782
|
|
|
37,386,394
|
|
Effect of dilutive securities:
|
|
|
|
Restricted stock units
|
31,038
|
|
|
—
|
|
Dilutive shares
|
31,038
|
|
|
—
|
|
Weighted average number of shares outstanding - diluted
|
51,179,820
|
|
|
37,386,394
|
|
|
|
|
|
Earnings per share:
|
|
|
|
Basic
|
$
|
0.13
|
|
|
$
|
0.26
|
|
Diluted
|
$
|
0.13
|
|
|
$
|
0.26
|
|
For the three months ended March 31, 2021, a total of 60,729 stock options with an exercise price of $17.50 per share were excluded from the calculation of diluted EPS because the options' exercise price was greater than the average market price of common shares, resulting in an antidilutive effect.
Note 14. Accumulated Other Comprehensive Income (Loss)
The following table presents the changes in accumulated other comprehensive income for unrealized gains and losses on available-for-sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2021
|
|
2020
|
Balance at beginning of period
|
$
|
9,527
|
|
|
$
|
4,821
|
|
Other comprehensive loss, net of tax:
|
|
|
|
Unrealized investment loss:
|
|
|
|
Unrealized investment gains arising during the period
|
(5,220)
|
|
|
(1,223)
|
|
Income tax benefit
|
(1,096)
|
|
|
(256)
|
|
Unrealized investment loss, net of tax
|
(4,124)
|
|
|
(967)
|
|
Less: reclassification adjustments to:
|
|
|
|
Net realized investment gains included in net realized capital gains
|
13
|
|
|
119
|
|
Income tax expense
|
3
|
|
|
26
|
|
Total reclassifications included in net income, net of tax
|
10
|
|
|
93
|
|
Other comprehensive loss
|
(4,134)
|
|
|
(1,060)
|
|
Balance at end of period
|
$
|
5,393
|
|
|
$
|
3,761
|
|
Note 15. Stock Compensation
As of March 31, 2021, the Company has one incentive plan, the Trean Insurance Group, Inc. 2020 Omnibus Incentive Plan, (the "2020 Omnibus Plan"). The purposes of the 2020 Omnibus Plan are to provide additional incentive to selected officers, employees, non-employee directors, independent contractors, and consultants of the Company whose contributions are essential to the growth and success of the business of the Company and its affiliates, to strengthen the commitment and motivate such individuals to faithfully and diligently perform their responsibilities and to attract competent and dedicated individuals whose efforts will result in the long-term growth and profitability of the Company and its affiliates. The 2020 Omnibus Plan is administered by the Compensation, Nominating and Corporate Governance Committee of the Company's
board of directors and provides for the issuance of up to 5,058,085 shares of the Company's common stock granted in the form of stock options, stock appreciation rights, restricted stock, restricted stock units, stock bonuses, other stock awards or any combination of the foregoing.
Stock Options
Compensation expense is recognized for all stock compensation arrangements by the Company. Stock compensation expense related to stock option awards was $35 for the three months ended March 31, 2021.
Employee stock option awards granted set forth, among other things, the option exercise price, the option term, provisions regarding option exercisability and whether the option is intended to be an incentive stock option or a nonqualified stock option. Stock options may be granted to employees at such exercise prices as the Company’s board of directors may determine but not less than 100% of the fair market value of the underlying stock as of the date of grant. Employee options vest one third annually over a period of three years and have contractual terms of 10 years from the date of grant.
The fair value of each time-based vesting option award is estimated on the date of grant using the Black-Scholes option pricing model that uses assumptions noted in the following table. The Company’s expected volatility for the period is based on a weighted average expected volatility of an industry peer group of insurance companies of similar size, life cycle and lines of business. Expected term is calculated using the simplified method taking into consideration the option's contractual life and vesting terms. The Company’s stock option grants qualify as plain vanilla options and as such the Company uses the simplified method in estimating its expected option term as the Company does not have sufficient historical exercise data to provide a reasonable basis upon which to estimate expected term due to the limited period of time its common shares have been publicly traded. The risk-free interest rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant. Expected dividend yields were not used in the fair value computations as the Company has never declared or paid dividends on its common stock and currently intends to retain earnings for use in operations.
|
|
|
|
|
|
|
Fiscal 2021
|
Expected volatility
|
29.8%
|
Expected term
|
6 years
|
Risk-free interest rate
|
1.32%
|
A summary of the status of the Company's stock option activity as of March 31, 2021 and changes during the three months then ended are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Options
|
|
Weighted Average Exercise Price
|
Balance outstanding, December 31, 2020
|
89,920
|
|
|
$
|
15.00
|
|
Granted
|
60,729
|
|
|
$
|
17.50
|
|
Balance outstanding, March 31, 2021
|
150,649
|
|
|
$
|
16.01
|
|
Options exercisable, March 31, 2021
|
—
|
|
|
$
|
—
|
|
The following table summarizes information regarding stock options outstanding as of March 31, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding
|
|
Options Vested or Expected to Vest
|
Stock Options
|
Number of Shares
|
|
Weighted Average Exercise Price
|
|
Weighted Average Remaining Contract Term
|
|
Aggregate Intrinsic Value
|
|
Number of Shares
|
|
Weighted Average Exercise Price
|
|
Weighted Average Remaining Contract Term
|
|
Aggregate Intrinsic Value
|
2020 Omnibus Plan
|
150,649
|
|
|
$
|
16.01
|
|
|
9.57 years
|
|
$
|
103
|
|
|
150,649
|
|
|
$
|
16.01
|
|
|
9.57 years
|
|
$
|
103
|
|
The weighted average grant-date fair value of options granted in the three months ended March 31, 2021 was $5.49. As of March 31, 2021, total unrecognized compensation cost related to stock options was $636 and is expected to be recognized over a weighted average period of approximately 1.5 years.
Restricted Stock Units
Compensation expense relating to restricted stock unit grants was $176 for the three months ended March 31, 2021. As of March 31, 2021, there was $5,259 of total unrecognized compensation cost related to non-vested restricted stock unit grants, which is expected to be recognized over a weighted average life of 2.8 years.
The Company has granted time-based restricted stock units ("RSUs"), performance stock units ("PSUs") and market-based stock units ("MSUs") to certain key employees as part of the Company's long-term incentive program. The estimated fair value of restricted stock units is based on the grant date closing price of the Company's stock for time-based and performance-based vesting awards. A Monte Carlo valuation model is used to estimate the fair value for market-based vesting awards. RSUs generally vest in three equal annual installments beginning one year from the grant date and are amortized as compensation expense over the three-year vesting period. The Company has also granted time-based restricted stock units to non-employee directors as part of the Company's annual director compensation program. Each time-based restricted stock grant to non-employee directors vests on the day immediately preceding the next annual meeting of stockholders following the date of grant. The grants are amortized as director compensation expense over the twelve-month vesting period. The Company recognizes compensation expense on PSUs ratably over the requisite performance period of the award and to the extent management views the performance goal attainment as probable. The Company recognizes compensation expense on MSUs ratably over the requisite performance period of the award.
During the quarter, the Company granted PSUs to certain key employees as part of the Company's 2020 Omnibus Plan. The number of shares earned is based on the Company’s achievement of pre-established target threshold goals for total gross written premiums over a three-year performance measurement period. The performance goals allow for a payout ranging from 0% to 200% of the target award. If performance satisfies minimum requirements to result in shares being awarded, the number of shares will be determined between 50% and 200% of target thresholds, as defined in the applicable award agreements. Any earned PSU will vest if the employee’s service has been continuous through the vesting date. Any PSU not earned because of the level of achievement of the performance goal at the end of the performance period will be immediately forfeited. The grant date fair value of the PSUs was determined based on the grant date closing price of the Company’s stock.
During the quarter, the Company granted MSUs to certain key employees as part of the Company's 2020 Omnibus Plan. The number of restricted stock units earned is based on the Company’s cumulative total shareholder return ("TSR"), as defined in the agreement, over a three-year performance measurement period. If TSR satisfies minimum requirements to result in shares being awarded, the number of shares will be determined between 50% and 200% shown in the table below. Any MSU not earned because of the level of achievement of the performance goal at the end of the performance period will be immediately forfeited. Grant date fair values were determined using a Monte Carlo valuation model based on the following assumptions:
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2021
|
Total grant date fair value
|
|
$
|
845
|
|
Total grant date fair value per share
|
|
$
|
13.92
|
|
Expected volatility
|
|
35.0
|
%
|
Weighted average expected life
|
|
2.77 years
|
Risk-free interest rate
|
|
0.27
|
%
|
The percent of the target MSU that will be earned based on the Company’s TSR is as follows:
|
|
|
|
|
|
|
|
|
Cumulative TSR %
|
|
Percent of Units Vested
|
Below 25.1%
|
|
0%
|
25.1%
|
|
50%
|
47.2%
|
|
100%
|
69.3% and above
|
|
200%
|
A summary of the status of the Company’s non-vested restricted stock unit activity as of March 31, 2021 and changes during the three-month period then ended is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
Weighted Average Grant Date Fair Value
|
Non-vested outstanding, December 31, 2020
|
111,588
|
|
|
$
|
14.99
|
|
Granted
|
242,902
|
|
|
$
|
16.61
|
|
Non-vested outstanding, March 31, 2021
|
354,490
|
|
|
$
|
16.10
|
|
Note 16. Transactions with Related Parties
The Company recorded $50 of revenue for consulting services provided to TRI for the three months ended March 31, 2021 and 2020, respectively.
Effective July 15, 2020, Trean Compstar Holdings LLC purchased the remaining ownership interest in Compstar (See Note 2). Prior to the acquisition, the Company owned a 45% interest in Compstar, a program manager that handles the underwriting, premium collection and servicing of insurance policies for the Company. The Company recorded $46,282 of gross earned premiums resulting in gross commissions of $9,972 due to Compstar for the three months ended March 31, 2020.
Note 17. Subsequent Events
Events or transactions that occur after the balance sheet date, but before the condensed consolidated financial statements are complete, are reviewed by the Company to determine if they are to be recognized and/or disclosed as appropriate.
All of the effects of subsequent events that provide additional evidence about conditions that existed at the condensed consolidated balance sheet date, including the estimates inherent in the process of preparing the condensed consolidated financial statements, are recognized in the condensed consolidated financial statements.
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of financial condition and results of operations for the three months ended March 31, 2021 is qualified by reference to and should be read in conjunction with the accompanying unaudited condensed consolidated financial statements and the related notes included herein and the audited consolidated financial statements and notes included in our 2020 Form 10-K. The discussion and analysis below are based on comparisons between our historical financial data for different periods and include certain forward-looking statements about our business, operations and financial performance. These forward-looking statements are subject to risks, uncertainties, assumptions and other factors described in Section 1A — "Risk Factors" in our 2020 Form 10-K. Our actual results may differ materially from those expressed in, or implied by, those forward-looking statements. See "Forward-Looking Statements."
All references to "we", "us", "our", "the Company", "Trean", or similar terms refer to (i) Trean, BIC and their subsidiaries before the consummation of the reorganization transactions in anticipation of our IPO, and (ii) to Trean Insurance Group, Inc. and its subsidiaries after such reorganization transactions, unless the context otherwise requires. The information contained in this quarterly report is not a complete description of our business or the risks associated with an investment in our common stock.
The Company defines increases or decreases greater than 200% as "NM" or not meaningful.
Forward-Looking Statements
This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the federal securities laws, which statements involve substantial risks and uncertainties. Forward-looking statements generally relate to future events or our future financial performance or operating performance. In some cases, you can identify forward-looking statements because they contain words such as "may," "will," "should," "expects," "plans," "anticipates," "could," "intends," "target," "projects," "contemplates," "believes," "estimates," "predicts," "would," "potential," or "continue" or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans or intentions. These forward-looking statements include, among others, statements relating to our future financial performance, our business prospects and strategy, anticipated financial position, liquidity and capital needs and other similar matters. Forward-looking statements are based on management’s current expectations and assumptions about future events, which are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict.
The outcome of the events described in these forward-looking statements is subject to risks, uncertainties, assumptions, which in many cases are beyond our control, as described in "Item 1A — Risk Factors," and elsewhere in this Quarterly Report on Form 10-Q. Our statements reflecting these risks and uncertainties are not exhaustive, and other risks and uncertainties may currently exist or may arise in future that could have material effects on our business, operations and financial condition. We cannot assure you that the results, events and circumstances reflected in the forward looking statements reflected in this Quarterly Report on Form 10-Q and our other public statements and securities filings will be achieved or occur, and actual results, events or circumstances could differ materially from those described in the forward looking statements.
These forward-looking statements speak only as of the date on which such statements are made. We undertake no obligation, and do not intend, to update any forward looking statements after the date of this Quarterly Report on Form 10-Q or to conform such statements to actual results or revised expectations, except as required by applicable securities laws or the rules and regulations of the SEC.
Overview
We are a provider of products and services to the specialty insurance market. We underwrite specialty casualty insurance products both through our Program Partners and also through our Owned MGAs. We also provide our Program Partners with a variety of services, including issuing carrier services, claims administration and reinsurance brokerage, from which we generate recurring fee-based revenues.
We have one reportable segment. We provide our insurance products and services to our Program Partners and Owned MGAs focused on specialty lines. We target a diversified portfolio of small to medium programs, typically with less than $30 million of premiums, that focus on niche segments of the specialty casualty insurance market and that we believe have strong underwriting track records.
Initial Public Offering and Reorganization
On July 20, 2020, Trean Insurance Group, Inc. closed the sale of 10,714,286 shares of its common stock in its IPO, comprised of 7,142,857 shares issued and sold by Trean Insurance Group, Inc. and 3,571,429 shares sold by selling stockholders. On July 22, 2020, Trean Insurance Group, Inc. closed the sale of an additional 1,207,142 shares by certain selling stockholders in the IPO pursuant to the exercise of the underwriters’ option to purchase additional shares to cover over-allotments. The aggregate proceeds to the Company from all shares sold by the Company in the IPO were approximately $107,142 and the aggregate IPO proceeds from all shares sold by the selling stockholders in the IPO were approximately $71,678. The shares began trading on the Nasdaq Global Select Market on July 16, 2020 under the symbol "TIG".
Prior to the completion of the above IPO, the Company effected the following reorganization transactions: (i) each of Trean and BIC contributed all of their respective assets and liabilities to Trean Insurance Group, Inc., a newly formed direct subsidiary of BIC, in exchange for shares of common stock in Trean Insurance Group, Inc. and (ii) upon the completion of the transfers by Trean and BIC, Trean and BIC were dissolved and distributed in-kind common shares to the pre-IPO unitholders.
In conjunction with the IPO and corporate restructuring, the Company made a payment to Altaris Capital Partners, LLC in connection with the termination of the Company's consulting and advisory agreements as well as paid bonuses to employees and pre-IPO unitholders for the successful completion of the IPO. The aggregate amount of these payments totaled $11,054.
Acquisition of Compstar
Effective July 15, 2020, Trean Compstar Holdings LLC purchased the remaining 55% ownership interest in Compstar, a holding company, along with its wholly owned subsidiary, Compstar Insurance Services, a managing general agent, by issuing 6,613,606 shares of the Company’s common stock with a market price of $15 per share on the date of acquisition. Prior to the acquisition date, the Company held a 45% ownership interest in Compstar and accounted for its investment under the equity method. As of the acquisition date, the fair value attributable to the Company’s previous equity interest was $81,167 and the carrying value was $11,321. As a result, the Company recorded a gain of $69,846 from the remeasurement of its previous equity interest. The fair value of the Company’s previous equity interest was revalued on the acquisition date using the market price of the shares issued as consideration for the acquisition.
Acquisition of 7710
Effective October 1, 2020, Benchmark Holding Company acquired 100% ownership of 7710 Insurance Company as well as its associated program manager and agency, 7710 Service Company, LLC and Creekwood Insurance Agency, LLC for a purchase price of $12,140. 7710 Insurance Company underwrites workers' compensation primarily for emergency services, including firefighters and emergency medical services (EMS). 7710 Insurance Company focuses on reducing costs and claims through the implementation of a propriety safety preparedness and loss control program, created and staffed by experienced firefighters and EMS professionals.
Coronavirus ("COVID-19") Impact
We are monitoring the impact of the ongoing continuation of the COVID-19 pandemic on our business, including how it may impact our premium revenue, loss experience and loss expense, liquidity, and our regulatory capital and surplus, and operations.
Workforce Operations
Following the emergence of the COVID-19 pandemic in early 2020, we took a number of actions to protect the health of the public and our employees and to comply with directives and advice of governmental authorities and public health experts. We responded by developing a Preparedness Plan that outlined both corporate-wide and location-specific modifications to working conditions and operations in our offices. This multi-faceted plan included elements such as restricting business travel and transitioning from an office-based company to primarily a remote working culture. As most of our employees already had secure remote working connections, we took additional measures to ensure all employees who wanted or needed to work remotely were able to do so securely with limited connectivity disruption. We also provided our employees education and training with respect to cybersecurity issues that may arise relating to COVID-19 and working remotely in conjunction with the goal of serving the operational needs of a remote workforce and continuing to serve our customers. We implemented safeguards for employees who play critical roles to ensure operational reliability and established protocols for employees who interact directly with the public. As state, city and county guidelines progress, we have implemented new health and safety in-office procedures to prepare for transitioning our workforce back to working in our offices.
Premium Revenue, Claims and Losses
We have not experienced a material impact to our premium revenue in the first three months of 2021 as a result of the COVID-19 pandemic. Less than 20.0% of our business falls under hospitality, healthcare, and education, where the majority of layoffs in response to the pandemic have occurred so far. Gross written premiums have increased by 36.0% and gross earned premiums have increased by 27.7% during the quarter ended March 31, 2021, compared to the quarter ended March 31, 2020, primarily driven by both significant growth in our existing Program Partner business as well as the addition of new Program Partners. As over 60% of our gross written premiums are related to workers’ compensation insurance, we expect that future revenue trends could be impacted by higher unemployment rates as businesses slowly restart or if unemployment levels continue to trend high over the balance of 2021 and possibly beyond. However, a significant portion of our workers’ compensation premiums are pay-as-you-go programs, which reduces our downside risk from future premium audits or refunds.
We also have not experienced a material impact in our reported claims or incurred losses in the first three months of 2021 as a result of the COVID-19 pandemic. Losses and LAE increased $11,947, or 92.4%, to $24,881 for the three months ended March 31, 2021, compared to 12,934 for the three months ended March 31, 2020, with the increase primarily attributable to the growth in earned premiums during the period. In addition, our loss ratio increased to 60.5% during the quarter ending March 31, 2021 from 57.6% for the comparable 2020 period.
Investment Portfolio
With respect to our investment portfolio, we seek to hold a high-quality, diversified portfolio of investments, which are primarily in fixed maturity and available-for-sale investments and as such, our investment portfolio has limited exposure to the recent equity market volatility. For the three months ended March 31, 2021, we have experienced a slight decrease of $5,220, or 1.4%, in the fair value of our investment portfolio due to a reduction in unrealized gains on the value of our fixed maturity investments. The decline in the fair value of our fixed maturity investments is primarily attributable to rising interest rates following 2020 COVID-19 driven lower rates as opposed to underlying credit risk within our investment portfolio. If there were to be continued equity and debt financial market volatility, which in turn could create mark-to-market investment valuation decreases, we expect there could be additional or increased unrealized losses recorded during the balance of the year. However, given the conservative nature of our investment portfolio, we expect that any adverse impact on the value of our investment portfolio, as it relates to COVID-19, will be temporary, and we do not expect a long-term negative impact on our financial condition, results of operations or cash flows.
Other Concerns
Adverse events such as adverse changes in the overall public health environment resulting from changing infection patterns and other factors, health-related concerns about working in our offices, ongoing restrictions on travel, the potential impact on our business partners and customers, and other matters affecting the general work and business environment could harm our business and delay the implementation of our business strategy. We cannot anticipate all the ways in which the current global health crisis and financial market conditions could adversely impact our business in the future.
Significant Components of Results of Operations
Gross written premiums: Gross written premiums are the amounts received or to be received for insurance policies written or assumed by us during a specific period of time without reduction for general and administrative expenses (including policy acquisition costs), reinsurance costs or other deductions. The volume of our gross written premiums in any given period is generally influenced by:
•addition and retention of Program Partners;
•new business submissions to our Program Partners;
•binding of new business submissions into policies;
•renewals of existing policies; and
•average size and premium rate of bound policies.
Gross earned premiums: Gross earned premiums are the earned portion of gross written premiums. We earn insurance premiums on a pro rata basis over the term of the policy. Our insurance policies generally have a term of one year.
Ceded earned premiums: Ceded earned premiums are the amount of gross earned premiums ceded to reinsurers. We enter into reinsurance contracts to limit our maximum losses and diversify our exposure and provide statutory surplus relief. The volume of our ceded earned premiums is affected by the level of our gross earned premiums and any decision we make to increase or decrease limits, retention levels and co-participations.
Net earned premiums: Net earned premiums represent the earned portion of our gross written premiums, less that portion of our gross written premiums that is earned and ceded to third-party reinsurers, including our Program Partners and professional reinsurers, under our reinsurance agreements.
Net investment income: We earn investment income on our portfolio of cash and invested assets. Our cash and invested assets are primarily comprised of fixed maturities, including other investments and short-term investments. Our net investment income includes interest income on our invested assets, which is net of the income earned on our reinsurance agreements, which are held for the benefit of our Program Partners, as well as unrealized gains and losses on our equity portfolio.
Net realized capital gains/losses: Net realized capital gains/losses are a function of the difference between the amount received by us on the sale of a security and the security’s recorded value as well as any "other-than-temporary impairments" relating to fixed maturity investments recognized in earnings.
Other revenue: Other revenue includes brokerage, third-party administrative, management and consulting and other fee-based revenue, which are commonly based on written premiums.
Loss and loss adjustment expenses: Losses and LAE are net of reinsurance and include claims paid, estimates of future claim payments, changes in those estimates from prior reporting periods and costs associated with investigating, defending and servicing claims. In general, our losses and LAE are affected by:
•frequency of claims associated with the particular types of insurance contacts that we write;
•trends in the average size of losses incurred on a particular type of business;
•mix of business written by us;
•changes in the legal or regulatory environment related to the business we write;
•trends in legal defense costs;
•wage inflation; and
•inflation in medical costs
Losses and LAE are based on an actuarial analysis of the estimated losses, including losses incurred during the period and changes in estimates from prior periods. Losses and LAE may be paid out over a period of years.
General and administrative expenses: General and administrative expenses include policy acquisition costs and other underwriting expenses. Policy acquisition costs are principally comprised of the commissions we pay our brokers and program managers, net of ceding commissions we receive on business ceded under our reinsurance contracts. Policy acquisition costs that are directly related to the successful acquisition or reinsurance of those policies are deferred. The amortization of such policy acquisition costs is charged to expense in proportion to premium earned over the policy life. Other general and administrative expenses include employee salaries and benefits, corporate insurance costs, technology costs, office rent and professional services fees such as legal, accounting and actuarial services.
Intangible asset amortization: Intangible asset amortization consists of expenses incurred related to the amortization of intangible assets recorded as a result of business acquisitions and consists of trade names, customer lists and relationships and non-compete agreements.
Noncash stock compensation: Noncash stock compensation includes expenses related to the fair value and issuance of restricted stock units and stock options.
Interest expense: Interest expense consists primarily of interest paid on (i) our term loan facility and (ii) the preferred capital securities issued by the Trust (See "Financial Condition, Liquidity and capital resources — Debt and Credit Agreements").
Other income: Other income consists primarily of sublease revenue and other miscellaneous income items.
Equity earnings in affiliates, net of tax: Equity earnings in affiliates, net of tax includes the Company's share of earnings from equity method investments.
Key Metrics
We discuss certain key financial and operating metrics, described below, which provide useful information about our business and the operational factors underlying our financial performance.
Underwriting income is a non-GAAP financial measure defined as income before taxes excluding net investment income, investment revaluation gains, net realized capital gains or losses, IPO-related expenses, intangible asset amortization, noncash stock compensation, interest expense, other revenue and other income and expenses. See "Reconciliation of Non-GAAP Financial Measures" for a reconciliation of underwriting income to income before taxes in accordance with GAAP.
Adjusted net income is a non-GAAP financial measure defined as net income excluding the impact of certain items, including the consummation of the reorganization transactions in connection with our IPO, noncash intangible asset amortization and stock compensation, other expenses and gains or losses that we believe do not reflect our core operating performance, which items may have a disproportionate effect in a given period, affecting comparability of our results across periods. See "Reconciliation of Non-GAAP Financial Measures" for a reconciliation of adjusted net income to net income in accordance with GAAP.
Loss ratio, expressed as a percentage, is the ratio of losses and LAE to net earned premiums.
Expense ratio, expressed as a percentage, is the ratio of general and administrative expenses to net earned premiums.
Combined ratio is the sum of the loss ratio and the expense ratio. A combined ratio under 100% generally indicates an underwriting profit. A combined ratio over 100% generally indicates an underwriting loss.
Return on equity is net income expressed on an annualized basis as a percentage of average beginning and ending stockholders' equity during the period.
Adjusted return on equity is a non-GAAP financial measure defined as adjusted net income expressed on an annualized basis as a percentage of average beginning and ending stockholders' equity during the period. See "Reconciliation of Non-GAAP Financial Measures" for a reconciliation of adjusted return on equity to return on equity in accordance with GAAP.
Tangible stockholders' equity is defined as stockholders' equity less goodwill and other intangible assets.
Return on tangible equity is a non-GAAP financial measure defined as net income expressed on an annualized basis as a percentage of average beginning and ending tangible stockholders' equity during the period. See "Reconciliation of Non-GAAP Financial Measures" for a reconciliation of return on tangible equity to return on equity in accordance with GAAP.
Adjusted return on tangible equity is a non-GAAP financial measure defined as adjusted net income expressed on an annualized basis as a percentage of average beginning and ending tangible stockholders' equity during the period. See "Reconciliation of Non-GAAP Financial Measures" for a reconciliation of adjusted return on tangible equity to return on tangible equity in accordance with GAAP.
Results of Operations
Consolidated Results of Operations for the Three Months Ended March 31, 2021 Compared to March 31, 2020
The following table summarizes our results of operations for the three months ended March 31, 2021 and 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
Change
|
|
Percentage Change (1)
|
(in thousands, except for percentages)
|
2021
|
|
2020
|
|
|
Revenues
|
|
|
|
|
|
|
|
Gross written premiums
|
$
|
146,730
|
|
|
$
|
107,859
|
|
|
$
|
38,871
|
|
|
36.0
|
%
|
Increase in gross unearned premiums
|
(18,431)
|
|
|
(7,373)
|
|
|
(11,058)
|
|
|
150.0
|
%
|
Gross earned premiums
|
128,299
|
|
|
100,486
|
|
|
27,813
|
|
|
27.7
|
%
|
Ceded earned premiums
|
(87,165)
|
|
|
(78,027)
|
|
|
(9,138)
|
|
|
11.7
|
%
|
Net earned premiums
|
41,134
|
|
|
22,459
|
|
|
18,675
|
|
|
83.2
|
%
|
Net investment income
|
1,592
|
|
|
3,272
|
|
|
(1,680)
|
|
|
(51.3)
|
%
|
Net realized capital gains
|
13
|
|
|
3,234
|
|
|
(3,221)
|
|
|
(99.6)
|
%
|
Other revenue
|
4,655
|
|
|
4,392
|
|
|
263
|
|
|
6.0
|
%
|
Total revenue
|
47,394
|
|
|
33,357
|
|
|
14,037
|
|
|
42.1
|
%
|
Expenses
|
|
|
|
|
|
|
|
Losses and loss adjustment expenses
|
24,881
|
|
|
12,934
|
|
|
11,947
|
|
|
92.4
|
%
|
General and administrative expenses
|
11,891
|
|
|
8,149
|
|
|
3,742
|
|
|
45.9
|
%
|
Intangible asset amortization
|
1,414
|
|
|
11
|
|
|
1,403
|
|
|
NM
|
Noncash stock compensation
|
211
|
|
|
—
|
|
|
211
|
|
|
NM
|
Interest expense
|
427
|
|
|
461
|
|
|
(34)
|
|
|
(7.4)
|
%
|
Total expenses
|
38,824
|
|
|
21,555
|
|
|
17,269
|
|
|
80.1
|
%
|
Other income
|
121
|
|
|
14
|
|
|
107
|
|
|
NM
|
Income before taxes
|
8,691
|
|
|
11,816
|
|
|
(3,125)
|
|
|
(26.4)
|
%
|
Income tax expense
|
1,900
|
|
|
2,912
|
|
|
(1,012)
|
|
|
(34.8)
|
%
|
Equity earnings in affiliates, net of tax
|
—
|
|
|
702
|
|
|
(702)
|
|
|
(100.0)
|
%
|
Net income
|
$
|
6,791
|
|
|
$
|
9,606
|
|
|
$
|
(2,815)
|
|
|
(29.3)
|
%
|
(1) the Company defines increases or decreases greater than 200% as "NM" or not meaningful.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
(in thousands, except for percentages)
|
2021
|
|
2020
|
Key metrics:
|
|
|
|
Underwriting income(1)
|
$
|
4,362
|
|
|
$
|
1,376
|
|
Adjusted net income(1)
|
$
|
8,042
|
|
|
$
|
6,333
|
|
Loss ratio
|
60.5
|
%
|
|
57.6
|
%
|
Expense ratio
|
28.9
|
%
|
|
36.3
|
%
|
Combined ratio
|
89.4
|
%
|
|
93.9
|
%
|
Return on equity
|
6.6
|
%
|
|
26.3
|
%
|
Adjusted return on equity(1)
|
7.8
|
%
|
|
17.4
|
%
|
Return on tangible equity(1)
|
13.8
|
%
|
|
26.9
|
%
|
Adjusted return on tangible equity(1)
|
16.4
|
%
|
|
17.7
|
%
|
(1) This metric represents a non-GAAP financial measure. See 'Reconciliation of Non-GAAP Financial Measures' for a reconciliation of this metric to the applicable GAAP metric.
Gross written premiums: Gross written premiums increased $38,871, or 36.0%, to $146,730 for the three months ended March 31, 2021, compared to $107,859 for the three months ended March 31, 2020. The increase is primarily attributable to the growth in our existing Program Partner business as well as the addition of new Program Partners added since the second quarter of 2020. The changes in gross written premiums were most notably due to the following lines of business:
Workers' compensation represented 67.6% of our gross written premiums for the three months ended March 31, 2021, compared to 82.9% for the three months ended March 31, 2020. For the three months ended March 31, 2021, gross written premiums for workers' compensation increased by $9,829, or 11.0%, compared to the same period in 2020.
All other non-workers' compensation liability represented 32.4% of our gross written premiums for the three months ended March 31, 2021, compared to 17.1% for the three months ended March 31, 2020, primarily in the commercial auto, homeowners, other liability and accident & health lines of business. For the three months ended March 31, 2021, gross written premiums for all other non-workers' compensation liability increased $29,042, or 157.2%, compared to the same period in 2020.
Gross earned premiums: Gross earned premiums increased $27,813, or 27.7%, to $128,299 for the three months ended March 31, 2021, compared to $100,486 for the three months ended March 31, 2020. The increase is a result of the increase in gross written premiums, offset by the increase in gross unearned premiums of $11,058, driven by the overall growth in premiums, which are largely unearned as of March 31, 2021. Gross earned premiums as a percentage of gross written premiums decreased to 87.4% for the three months ended March 31, 2021, compared to 93.2%, for the three months ended March 31, 2020.
Ceded earned premiums: Ceded earned premiums increased $9,138, or 11.7%, to $87,165 for the three months ended March 31, 2021, compared to $78,027 for the three months ended March 31, 2020. The increase in ceded earned premiums is primarily due to the addition of new Program Partners since the second quarter of 2020 whose premiums are largely ceded. The total ceded earned premiums as a percentage of gross earned premiums decreased to 67.9% for the three months ended March 31, 2021, compared to 77.6% for the three months ended March 31, 2020 as the Company is retaining a larger portion of gross written premiums.
Net earned premiums: Net earned premiums increased $18,675, or 83.2%, to $41,134 for the three months ended March 31, 2021, compared to $22,459 for the three months ended March 31, 2020. The increase is primarily due to the increase in gross written and earned premiums described above, offset by the increase in ceded earned premiums over the three months ended March 31, 2020.
The table below shows the total premiums earned on a gross and net basis for the respective three-month periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
Percentage Change (1)
|
(in thousands, except percentages)
|
2021
|
|
2020
|
|
Change
|
|
Revenues:
|
|
|
|
|
|
|
|
Gross written premiums
|
$
|
146,730
|
|
|
$
|
107,859
|
|
|
$
|
38,871
|
|
|
36.0
|
%
|
Increase in gross unearned premiums
|
(18,431)
|
|
|
(7,373)
|
|
|
(11,058)
|
|
|
150.0
|
%
|
Gross earned premiums
|
128,299
|
|
|
100,486
|
|
|
27,813
|
|
|
27.7
|
%
|
Ceded earned premiums
|
(87,165)
|
|
|
(78,027)
|
|
|
(9,138)
|
|
|
11.7
|
%
|
Net earned premiums
|
$
|
41,134
|
|
|
$
|
22,459
|
|
|
$
|
18,675
|
|
|
83.2
|
%
|
(1) the Company defines increases or decreases greater than 200% as "NM" or not meaningful.
Net investment income: Net investment income decreased $1,680, or 51.3%, to $1,592 for the three months ended March 31, 2021, compared to $3,272 for the three months ended March 31, 2020. The decrease is primarily attributable to the fair value re-measurement and common stock investment reclassification of the Company's investment in TRI during the first quarter of 2020, which was previously classified as an equity method investment, which resulted in an unrealized gain of $2,000. This decrease is partially offset by a net decrease in unrealized losses on other equity securities.
Net realized capital gains: Net realized capital gains decreased $3,221 to $13 for the three months ended March 31, 2021, compared to $3,234 for the three months ended March 31, 2020. The decrease is primarily due to the recording of a $3,115 realized gain on the sale of a portion of the Company's investment in TRI during the first quarter of 2020.
Other revenue: Other revenue increased $263, or 6.0%, to $4,655 for the three months ended March 31, 2021, compared to $4,392 for the three months ended March 31, 2020. The increase is driven by an increase in fee-based revenue resulting from the Compstar acquisition and management fees, offset by a decrease in brokerage revenue.
Losses and loss adjustment expenses: Losses and LAE increased $11,947, or 92.4%, to $24,881 for the three months ended March 31, 2021, compared to $12,934 for the three months ended March 31, 2020. The increase is directly attributable to the growth in earned premiums during the period. The Company's loss ratio increased to 60.5% for the three months ended March 31, 2021 compared to 57.6% for the three months ended March 31, 2020, attributable primarily to property losses incurred in the first quarter.
General and administrative expenses: General and administrative expenses increased $3,742, or 45.9%, to $11,891 for the three months ended March 31, 2021, compared to $8,149 for the three months ended March 31, 2020. This change resulted in a decrease in the Company's expense ratio to 28.9% for the three months ended March 31, 2021, compared to 36.3% for the three months ended March 31, 2020. The increase in general and administrative expenses is attributable to (i) an increase in salaries and benefits of $2,469, of which $1,806 directly resulted from acquisitions made in the second half of 2020 and a general increase in workforce; (ii) additional rent and office-related expenses totaling $771 due to the addition of new office locations, rent increases and an increase in insurance expense; (iii) additional IT software and systems costs totaling $513 related to new software implementation and automation initiatives; (iv) an increase in professional fees of $434; and (v) an increase in insurance-related expenses of $333; offset by a decrease in net commissions expense of $866.
Intangible asset amortization: Intangible asset amortization increased $1,403 to $1,414 for the three months ended March 31, 2021, compared to $11 for the three months ended March 31, 2020. The increase is driven by the addition of intangible assets acquired as a result of the purchase of the remaining equity interest of Compstar in the third quarter of 2020 and 7710 Insurance Company in the fourth quarter of 2020.
Noncash stock compensation: Noncash stock compensation was $211 for the three months ended March 31, 2021. Expenses incurred during the period related to restricted stock units and stock options granted under the Company's 2020 Omnibus Plan.
Income tax expense: Income tax expense was $1,900 for the three months ended March 31, 2021, which resulted in an effective tax rate of 21.9%, compared to $2,912 for the three months ended March 31, 2020, which resulted in an effective
tax rate of 24.6%. The increase in the effective tax rate from the statutory rate of 21% is due primarily to the impact of state taxes.
Equity earnings in affiliates, net of tax: Equity earnings in affiliates, net of tax decreased $702 to $0 for the three months ended March 31, 2021, compared to $702 for the three months ended March 31, 2020. This decrease is due to the reduction in the Company's share of earnings in Compstar of $702 as a result of the acquisition of the remaining ownership interest during the third quarter of 2020.
Reconciliation of Non-GAAP Financial Measures
Underwriting income
We define underwriting income as income before taxes excluding net investment income, investment revaluation gains, net realized capital gains or losses, IPO-related expenses, intangible asset amortization, noncash stock compensation, interest expense, other revenue and other income and expenses. Underwriting income represents the pre-tax profitability of our underwriting operations and allows us to evaluate our underwriting performance without regard to investment income, IPO-related expenses, intangible asset amortization, noncash stock compensation, interest expense, other revenue and other income and expenses. We use this metric because we believe it gives our management and other users of our financial information useful insight into our underwriting business performance by adjusting for these expenses and sources of income. Underwriting income should not be viewed as a substitute for net income calculated in accordance with GAAP, and other companies may define underwriting income differently.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
Percentage Change (1)
|
(in thousands, except percentages)
|
2021
|
|
2020
|
|
Net income
|
$
|
6,791
|
|
|
$
|
9,606
|
|
|
(29.3)
|
%
|
Income tax expense
|
1,900
|
|
|
2,912
|
|
|
(34.8)
|
%
|
Equity earnings in affiliates, net of tax
|
—
|
|
|
(702)
|
|
|
(100.0)
|
%
|
Income before taxes
|
8,691
|
|
|
11,816
|
|
|
(26.4)
|
%
|
Other revenue
|
(4,655)
|
|
|
(4,392)
|
|
|
6.0
|
%
|
Net investment income
|
(1,592)
|
|
|
(3,272)
|
|
|
(51.3)
|
%
|
Net realized capital gains
|
(13)
|
|
|
(3,234)
|
|
|
(99.6)
|
%
|
Interest expense
|
427
|
|
|
461
|
|
|
(7.4)
|
%
|
Intangible asset amortization
|
1,414
|
|
|
11
|
|
|
NM
|
Noncash stock compensation
|
211
|
|
|
—
|
|
|
NM
|
Other income
|
(121)
|
|
|
(14)
|
|
|
NM
|
Underwriting income
|
$
|
4,362
|
|
|
$
|
1,376
|
|
|
NM
|
(1) the Company defines increases or decreases greater than 200% as "NM" or not meaningful
Adjusted net income
We define adjusted net income as net income excluding the impact of certain items, including the consummation of the reorganization transactions in connection with our IPO, noncash intangible asset amortization and stock compensation, other expenses and gains or losses that we believe do not reflect our core operating performance, which items may have a disproportionate effect in a given period, affecting comparability of our results across periods. We calculate the tax impact only on adjustments that would be included in calculating our income tax expense using the effective tax rate at the end of each period. We use adjusted net income as an internal performance measure in the management of our operations because we believe it gives our management and other users of our financial information useful insight into our results of operations and our underlying business performance by eliminating the effects of these items. Adjusted net income should not be viewed as a substitute for net income calculated in accordance with GAAP, and other companies may define adjusted net income differently.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
Percentage Change (1)
|
(in thousands, except percentages)
|
2021
|
|
2020
|
|
Net income
|
$
|
6,791
|
|
|
$
|
9,606
|
|
|
(29.3)
|
%
|
Intangible asset amortization
|
1,414
|
|
|
11
|
|
|
NM
|
Noncash stock compensation
|
211
|
|
|
—
|
|
|
NM
|
Expenses associated with Altaris management fee, including cash bonuses paid to unit holders
|
—
|
|
|
441
|
|
|
(100.0)
|
%
|
Expenses associated with IPO and other one-time legal and consulting expenses
|
—
|
|
|
412
|
|
|
(100.0)
|
%
|
FMV adjustment of remaining investment in affiliate
|
—
|
|
|
(2,000)
|
|
|
(100.0)
|
%
|
Net gain on purchase & disposal of affiliates
|
—
|
|
|
(3,115)
|
|
|
(100.0)
|
%
|
Total adjustments
|
1,625
|
|
|
(4,251)
|
|
|
(138.2)
|
%
|
Tax impact of adjustments
|
(374)
|
|
|
978
|
|
|
(138.2)
|
%
|
Adjusted net income
|
$
|
8,042
|
|
|
$
|
6,333
|
|
|
27.0
|
%
|
(1) the Company defines increases or decreases greater than 200% as "NM" or not meaningful
Adjusted return on equity
We define adjusted return on equity as adjusted net income expressed on an annualized basis as a percentage of average beginning and ending stockholders' equity during the period. We use adjusted return on equity as an internal performance measure in the management of our operations because we believe it gives our management and other users of our financial information useful insight into our results of operations and our underlying business performance by adjusting for items that we believe do not reflect our core operating performance and that may diminish comparability across periods. Adjusted return on equity should not be viewed as a substitute for return on equity calculated in accordance with GAAP, and other companies may define adjusted return on equity differently.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
(in thousands, except percentages)
|
2021
|
|
2020
|
Adjusted return on equity calculation:
|
|
|
|
Numerator: adjusted net income
|
$
|
8,042
|
|
|
$
|
6,333
|
|
Denominator: average equity
|
411,541
|
|
|
145,898
|
|
Adjusted return on equity
|
7.8
|
%
|
|
17.4
|
%
|
Return on equity
|
6.6
|
%
|
|
26.3
|
%
|
Return on tangible equity and adjusted return on tangible equity
We define tangible stockholders' equity as stockholders' equity less goodwill and other intangible assets. We define return on tangible equity as net income expressed on an annualized basis as a percentage of average beginning and ending tangible stockholders' equity during the period. We define adjusted return on tangible equity as adjusted net income expressed on an annualized basis as a percentage of average beginning and ending tangible stockholders' equity during the period. We regularly evaluate acquisition opportunities and have historically made acquisitions that affect stockholders' equity. We use return on tangible equity and adjusted return on tangible equity as internal performance measures in the management of our operations because we believe they give our management and other users of our financial information useful insight into our results of operations and our underlying business performance by adjusting for the effects of acquisitions on our stockholders' equity and, in the case of adjusted return on tangible equity, by adjusting for the items that we believe do not reflect our core operating performance and that may diminish comparability across periods. Return on tangible equity and adjusted return on tangible equity should not be viewed as a substitute for return on equity or return on tangible equity, respectively, calculated in accordance with GAAP, and other companies may define return on tangible equity and adjusted return on tangible equity differently.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
(in thousands, except percentages)
|
2021
|
|
2020
|
Return on tangible equity calculation:
|
|
|
|
Numerator: net income
|
$
|
6,791
|
|
|
$
|
9,606
|
|
Denominator:
|
|
|
|
Average stockholders' equity
|
411,541
|
|
|
145,898
|
|
Less: average goodwill and other intangible assets
|
215,250
|
|
|
2,971
|
|
Average tangible stockholders' equity
|
196,291
|
|
|
142,927
|
|
Return on tangible equity
|
13.8
|
%
|
|
26.9
|
%
|
Return on equity
|
6.6
|
%
|
|
26.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
(in thousands, except percentages)
|
2021
|
|
2020
|
Adjusted return on tangible equity calculation:
|
|
|
|
Numerator: adjusted net income
|
$
|
8,042
|
|
|
$
|
6,333
|
|
Denominator: average tangible equity
|
196,291
|
|
|
142,927
|
|
Adjusted return on tangible equity
|
16.4
|
%
|
|
17.7
|
%
|
Return on equity
|
6.6
|
%
|
|
26.3
|
%
|
Financial Condition, Liquidity and Capital Resources
Sources and Uses of Funds
We are organized as a holding company with our operations conducted through our subsidiaries, including our wholly owned insurance subsidiaries: Benchmark, which is domiciled in Kansas and commercially domiciled in California; ALIC, which is domiciled in Utah; and 7710 Insurance Company, which is domiciled in South Carolina. Accordingly, the holding company may receive cash through (i) loans from banks, (ii) draws on a revolving loan agreement, (iii) issuance of equity and debt securities, (iv) corporate service fees from our operating subsidiaries, (v) payments from our subsidiaries pursuant to our consolidated tax allocation agreement and other transactions and (vi) dividends from our non-insurance subsidiaries and, subject to certain limitations discussed below, dividends from our insurance subsidiaries. We also may use the proceeds from these sources to contribute funds to the insurance subsidiaries in order to support premium growth, reduce our reliance on reinsurance, pay taxes and for other general business purposes.
State insurance laws restrict the ability of insurance companies to declare stockholder dividends without prior regulatory approval. State insurance regulators require insurance companies to maintain specified levels of statutory capital and surplus.
Under Kansas and California law, dividends payable from Benchmark without the prior approval of the applicable insurance commissioner must not exceed the greater of (i) 10% of Benchmark's surplus as shown on the last statutory financial statement on file with the Kansas Insurance Department and the California Department of Insurance, respectively, or (ii) 100% of net income during the applicable twelve-month period (not including realized capital gains). Dividends shall not include pro rata distributions of any class of Benchmark's own securities.
Under Utah law, dividends payable from ALIC without the prior approval of the applicable insurance commissioner must not exceed the lesser of (i) 10% of ALIC's surplus as shown on the last statutory financial statement on file with the Utah Insurance Department (ii) 100% of net income during the applicable twelve- month period (not including realized capital gains).
Under South Carolina law, dividends payable from 7710 Insurance Company without the prior approval of the applicable insurance commissioner are limited to the following during the preceding twelve months: (a) when paid from other than earned surplus must not exceed the lesser of: (i) 10% of 7710 Insurance Company's surplus as regards policyholders as shown in 7710 Insurance Company's most recent annual statement; or (ii) the net income, not including net realized capital gains or losses as shown in 7710 Insurance Company's most recent annual statement; or (b) when paid from earned surplus must not exceed the greater of: (i) 10% of 7710 Insurance Company's surplus as regards policyholders as shown in 7710 Insurance Company's most recent annual statement; or (ii) the net income, not including net realized capital gains or losses as shown in the 7710 Insurance Company's most recent annual statement.
The maximum amount of dividends the insurance subsidiaries can pay us during 2021 without regulatory approval is $23,859. Insurance regulators have broad powers to ensure that statutory surplus remains at adequate levels, and there is no assurance that dividends of the maximum amount calculated under any applicable formula would be permitted. In the future, state insurance regulatory authorities that have jurisdiction over the payment of dividends by the insurance subsidiaries may adopt statutory provisions more restrictive than those currently in effect.
Our insurance subsidiaries are also required by state law to maintain a minimum level of policyholders' surplus. Kansas, Utah and South Carolina utilize a risk-based capital requirement as promulgated by the National Association of Insurance Commissioners. Such requirements are designed to identify the various business risks (e.g., investment risk, underwriting profitability risk, etc.) of insurance companies and their subsidiaries. As of March 31, 2021 and December 31, 2020, the total adjusted capital of our insurance subsidiaries was in excess of their respective prescribed risk-based capital requirements.
As of March 31, 2021, we had $130,940 in cash and cash equivalents, compared to $153,149 as of December 31, 2020.
Management believes that we have sufficient liquidity available to meet our operating cash needs and obligations and committed capital expenditures for the next 12 months.
Cash Flows
Our most significant source of cash is from premiums received from insureds, net of the related commission amount for the policies. Our most significant cash outflow is for claims that arise when a policyholder incurs an insured loss. Because the payment of claims occurs after the receipt of the premium, often years later, we invest the cash in various investment securities that generally earn interest and dividends. The table below summarizes our net cash flows.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2021
|
|
2020
|
Cash, cash equivalents and restricted cash provided by (used in):
|
|
|
|
Operating activities
|
$
|
(2,964)
|
|
|
$
|
7,428
|
|
Investing activities
|
(17,128)
|
|
|
(9,470)
|
|
Financing activities
|
(206)
|
|
|
(344)
|
|
Net decrease in cash, cash equivalents and restricted cash
|
$
|
(20,298)
|
|
|
$
|
(2,386)
|
|
Operating Activities: Net cash used in operating activities for the three months ended March 31, 2021 was $2,964, compared to cash provided by operating activities of $7,428 for the same period in 2020. Net cash used in and provided by operating activities includes net income as adjusted for depreciation and amortization, stock compensation, net capital gains and losses, bond amortization and accretion, the change in deferred income taxes and amortization of deferred financing costs. Net cash used in operating activities for the three months ended March 31, 2021 reflects increases in premiums and other receivables, reinsurance recoverables, other assets and decreases in accounts payable and accrued expenses and funds held under reinsurance agreements; partially offset by increases in unpaid loss and loss adjustment expenses and unearned premiums. The increases in premiums and other receivables and reinsurance recoverables were primarily a result of an increase in gross written premiums during the period. Other assets increased as a result of increases in our deferred acquisition costs and contract asset balances. Funds held under reinsurance agreements decreased due to a litigation settlement in the fourth quarter of 2020, resulting in the payout of certain amounts held as collateral. Unpaid loss and loss adjustment expenses and unearned premiums increased primarily due to an increase in gross written premiums. Net cash provided by operating activities for the three months ended March 31, 2020 reflects distributions received from equity method investments and incremental cash received for operating assets and liabilities.
Investing Activities: Net cash used in investing activities for the three months ended March 31, 2021 was $17,128 compared to $9,470 for the same period in 2020. Net cash used in investing activities for the three months ended March 31, 2021 includes $17,287 net cash used in the purchase and sale of investments, $73 in capital expenditures and $232 in cash received for the sale of equity method investments. Net cash used in investing activities for the three months ended March 31, 2020 includes $12,081 net cash used in the purchase and sale of investments, $504 in capital expenditures, $3,000 in cash received for the sale of equity method investments and $115 received for the return of capital on equity method investments.
Financing Activities: Net cash used in financing activities for the three months ended March 31, 2021 was $206 compared to $344 for the same period in 2020. Net cash used in financing activities for the three months ended March 31, 2021 includes the principal payments made on the Company's debt. Net cash used in financing activities for the three months ended March 31, 2020 included the principal payments made on the Company's debt.
Debt and Credit Agreements
First Horizon Credit Agreement
In April 2018, Trean Corporation and Trean Compstar entered into a credit agreement with First Horizon Bank (formerly, First Tennessee Bank National Association) (the "2018 First Horizon Credit Agreement"), which included a term loan facility totaling $27.5 million and a revolving credit facility of $3.0 million.
On May 26, 2020, the Company entered into an Amended and Restated Credit Agreement with First Horizon Bank, which, among other things, extended the Company's credit facility for a period of five years through May 26, 2025 and increased its
term loan facility by $11,707 resulting in a total term loan debt amount of $33,000 and a revolving credit facility of $2,000. Borrowings under the facility are secured by substantially all of the assets of the Company other than Benchmark Holding Company and its subsidiaries. The loan has a variable interest rate of 3-month LIBOR plus 4.50%, which was 4.75% as of March 31, 2021 and 4.72% as of December 31, 2020 (under the 2018 First Horizon Credit Agreement). The outstanding principal balance of the loan is to be repaid in quarterly installments that escalate from approximately $206 to $825 until March 2025. All equity securities of the subsidiaries of the Company (other than Benchmark Holding Company and its subsidiaries) will be pledged as collateral.
Reinsurance
We use reinsurance to convert underwriting risk to credit risk, protect the balance sheet, reduce earnings volatility and increase overall premium writing capacity. We utilize both quota share and excess of loss reinsurance to achieve these goals. Quota share reinsurance involves the proportional sharing of premiums and losses. Under excess of loss reinsurance, losses in excess of a retention level are paid by the reinsurer, subject to a limit.
Quota share reinsurance
We utilize quota share reinsurance to: (i) cede premium to Program Partners (non-professional reinsurers) to transfer underwriting risk and align incentives, and (ii) cede premium to professional reinsurers to increase the amount of gross premiums we can write while managing net premiums written leverage appropriately based on its capital base, A.M. Best rating and risk appetite. It is a core pillar of the Company's underwriting philosophy that Program Partners retain a significant portion of the underwriting risk of their program. We believe this best aligns interests, attracts higher quality programs and leads to better underwriting results.
Excess of loss and catastrophe reinsurance
We purchase excess of loss and catastrophe reinsurance from professional reinsurers to protect against catastrophic, large loss and/or unforeseen extreme loss activity that could otherwise negatively impact the Company’s profitability and capital base. The majority of our exposure to catastrophe risk stems from the workers’ compensation premium we retain net of premiums ceded to Program Partners and professional reinsurers. Potential catastrophic events include earthquake, terrorism or another event that could cause more than one covered employee working at the same location to be injured in the event. This catastrophic exposure is generally ameliorated by the type of accounts we underwrite. Due to our focus on small- to mid-sized accounts (i.e., few employees per policy and location), we generally do not have concentrated employee counts at single locations that can serve as the basis for a catastrophic loss. The limited catastrophic risk that does exist is ceded to large, professional reinsurers through excess of loss reinsurance contracts.
Ratings
We have a financial strength rating of "A" (Excellent) from A.M. Best. A.M. Best assigns 16 ratings to insurance companies, which currently range from "A++" (Superior) to "S" (Rating Suspended). "A" (Excellent) is the third highest rating issued by A.M. Best. The "A" (Excellent) rating is assigned to insurers that have, in A.M. Best's opinion, an excellent ability to meet their ongoing obligations to policyholders. This rating is intended to provide an independent opinion of an insurer’s ability to meet its obligation to policyholders and is not an evaluation directed at investors. See also "Risk factors — Risks related to our business and industry — A downgrade in the A.M. Best financial strength ratings of our insurance company subsidiaries may negatively affect our business." in our 2020 Form 10-K.
The financial strength ratings assigned by A.M. Best have an impact on the ability of the insurance companies to attract and retain agents and brokers and on the risk profiles of the submissions for insurance that the insurance companies receive. The "A" (Excellent) rating obtained by us is consistent with our business plan and allows us to actively pursue relationships with the agents and brokers identified in our marketing plan.
Contractual Obligations and Commitments
There have been no material changes in the Company's contractual obligations as of March 31, 2021 compared to December 31, 2020.
Financial condition
Stockholders' Equity
As of March 31, 2021, total stockholders' equity was $412,975, compared to $410,107 as of December 31, 2020, an increase of $2,868. The increase in stockholders' equity over the period was driven primarily by $2,657 of net comprehensive income.
We had $5,895 of unrecognized stock compensation as of March 31, 2021 related to non-vested stock compensation granted. The Company recognized $211 of stock compensation during the three months ended March 31, 2021.
Investment Portfolio
Our invested asset portfolio consists of fixed maturities, equity securities, other investments and short-term investments. The majority of the investment portfolio was comprised of fixed maturity securities of $378,131 at March 31, 2021, that were classified as available-for-sale. Available-for-sale investments are carried at fair value with unrealized gains and losses on these securities, net of applicable taxes, reported as a separate component of accumulated other comprehensive income.
Our investment portfolio objectives are to maintain liquidity, facilitating financial strength and stability and ensuring regulatory and legal compliance. Our investment portfolio consists of available-for-sale fixed maturities and other equity investments, all of which are carried at fair value. We seek to hold a high-quality portfolio of investments that is managed by a professional investment advisory management firm in accordance with the Company's investment policy and routinely reviewed by our management team. Our investments, however, are subject to general economic conditions and market risks as well as risks inherent to particular securities. The Company's investment portfolio has the following objectives:
•Meet insurance regulatory requirements with respect to investments under the applicable insurance laws;
•Maintain an appropriate level of liquidity to satisfy the cash requirements of current operations and long-term obligations;
•Adjust investment risk to offset or complement insurance risk based on our total corporate risk tolerance; and
•Realize the highest possible levels of investment income, while generating superior after-tax total rates of return.
The composition of our investment portfolio is shown in the following table as of March 31, 2021 and December 31, 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
Cost or
Amortized Cost
|
|
Fair Value
|
Fixed maturities:
|
|
|
|
U.S. government and government securities
|
$
|
16,796
|
|
|
$
|
17,008
|
|
Foreign governments
|
100
|
|
|
101
|
|
States, territories and possessions
|
8,273
|
|
|
8,393
|
|
Political subdivisions of states, territories and possessions
|
29,770
|
|
|
30,451
|
|
Special revenue and special assessment obligations
|
89,087
|
|
|
91,175
|
|
Industrial and public utilities
|
88,996
|
|
|
93,289
|
|
Commercial mortgage-backed securities
|
12,400
|
|
|
13,256
|
|
Residential mortgage-backed securities
|
88,020
|
|
|
87,687
|
|
Other loan-backed securities
|
35,873
|
|
|
36,419
|
|
Hybrid securities
|
356
|
|
|
352
|
|
Total fixed maturities
|
369,671
|
|
|
378,131
|
|
Equity securities:
|
|
|
|
Preferred stock
|
243
|
|
|
237
|
|
Common stock
|
741
|
|
|
2,741
|
|
Total equity securities
|
984
|
|
|
2,978
|
|
Total investments
|
$
|
370,655
|
|
|
$
|
381,109
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
Cost or
Amortized Cost
|
|
Fair Value
|
Fixed maturities:
|
|
|
|
U.S. government and government securities
|
$
|
17,135
|
|
|
$
|
17,471
|
|
Foreign governments
|
300
|
|
|
302
|
|
States, territories and possessions
|
7,500
|
|
|
7,774
|
|
Political subdivisions of states, territories and possessions
|
31,759
|
|
|
33,212
|
|
Special revenue and special assessment obligations
|
77,329
|
|
|
81,714
|
|
Industrial and public utilities
|
107,017
|
|
|
113,741
|
|
Commercial mortgage-backed securities
|
16,242
|
|
|
18,066
|
|
Residential mortgage-backed securities
|
91,478
|
|
|
93,017
|
|
Other loan-backed securities
|
39,293
|
|
|
39,945
|
|
Hybrid securities
|
356
|
|
|
362
|
|
Total fixed maturities
|
388,409
|
|
|
405,604
|
|
Equity securities:
|
|
|
|
Preferred stock
|
243
|
|
|
240
|
|
Common stock
|
1,554
|
|
|
3,534
|
|
Total equity securities
|
1,797
|
|
|
3,774
|
|
Total investments
|
$
|
390,206
|
|
|
$
|
409,378
|
|
The following table shows the percentage of the total estimated fair value of our fixed maturity securities as of March 31, 2021 and December 31, 2020 by credit rating category, using the lower of ratings assigned by Moody's Investor Service or S&P.
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
(in thousands, except percentages)
|
Fair Value
|
|
% of Total
|
AAA
|
$
|
55,572
|
|
|
14.7
|
%
|
AA
|
221,422
|
|
|
58.6
|
%
|
A
|
73,291
|
|
|
19.4
|
%
|
BBB
|
25,854
|
|
|
6.8
|
%
|
BB
|
1,937
|
|
|
0.5
|
%
|
Below investment grade
|
55
|
|
|
—
|
%
|
Total fixed maturities
|
$
|
378,131
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
(in thousands, except percentages)
|
Fair Value
|
|
% of Total
|
AAA
|
$
|
59,887
|
|
|
14.8
|
%
|
AA
|
224,371
|
|
|
55.3
|
%
|
A
|
89,975
|
|
|
22.2
|
%
|
BBB
|
29,404
|
|
|
7.2
|
%
|
BB
|
1,921
|
|
|
0.5
|
%
|
Below investment grade
|
46
|
|
|
—
|
%
|
Total fixed maturities
|
$
|
405,604
|
|
|
100.0
|
%
|
Critical Accounting Policies and Estimates
The unaudited interim condensed consolidated financial statements included in this quarterly report include amounts based on the use of estimates and judgments of management.
We identified the accounting estimates that are critical to the understanding of our financial position and results of operations. Critical accounting estimates are defined as those estimates that are both important to the portrayal of our financial condition and results of operations and require us to exercise significant judgment. We use significant judgment concerning future results and developments in applying these critical accounting estimates and in preparing our condensed consolidated financial statements. These judgments and estimates affect our reported amounts of assets, liabilities, revenues and expenses and the disclosure of our material contingent assets and liabilities. Actual results may differ materially from the estimates and assumptions used in preparing the condensed consolidated financial statements. We evaluate our estimates regularly using information that we believe to be relevant. The estimates and judgments that are most critical to the preparation of the condensed consolidated financial statements include: (a) reserves for unpaid loss and LAE; (b) reinsurance recoveries; (c) investment fair value measurements; (d) goodwill and intangible assets; and (e) business combinations. For a detailed discussion of our accounting policies, see the "Notes to the Consolidated and Combined Financial Statements" included in our 2020 Form 10-K.
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements as of March 31, 2021.