Palomar Holdings, Inc. Reports Third Quarter 2021 Results
The Company reported net income of
Third Quarter 2021 Highlights
- Gross written premiums increased by 47.9% to
$152 .3 million compared to$103 .0 million in the third quarter of 2020 - Net income of
$0 .2 million compared to a net loss of $15.7 million in the third quarter of 2020 - Adjusted net income(1) of
$1.7 million compared to an adjusted net loss of $15.2 million in the third quarter of 2020 - Total loss ratio of 44.0% compared to 97.7% in the third quarter of 2020
- Catastrophe loss ratio(1) of 27.0% compared to 86.9% in the third quarter of 2020
- Combined ratio of 102.8% compared to 157.1% in the third quarter of 2020
- Adjusted combined ratio excluding catastrophe losses(1) of 73.2%, compared to 68.9% in the third quarter of 2020
- Annualized return on equity of 0.3%, compared to negative 17.0% in the third quarter of 2020
- Annualized adjusted return on equity(1) of 1.8%, compared to negative 16.5% in the third quarter of 2020
(1) See discussion of “Non-GAAP and Key Performance Indicators” below.
“Our third quarter results demonstrated continued execution of Palomar’s commitment to building a market leading specialty insurer,” commented
Underwriting Results
Gross written premiums increased 47.9% to
The loss ratio for the quarter was 44.0%, comprised of a catastrophe loss ratio of 27.0%(1) and an attritional loss ratio of 17.0%, compared to a loss ratio of 97.7% during the same period last year comprised of a catastrophe loss ratio of 86.9%(1) and an attritional loss ratio of 10.8%. Non-catastrophe losses increased mainly due to growth of lines of business subject to attritional losses such as Specialty Homeowners, Flood, and Inland Marine.
Underwriting loss(1) was approximately
Investment Results
Net investment income increased by 4.6% to
Tax Rate
The effective tax rate for the three months ended September 30, 2021 was negative 101.6% compared to 28.2% for the three months ended September 30, 2020. For both periods, the effective tax rate differed from the statutory rate primarily due to the tax impact of the permanent component of employee stock option exercises.
Stockholders’ Equity and Returns
Stockholders' equity was $377.8 million at September 30, 2021, compared to
The Company did not repurchase any of its shares during the current quarter relating to its previously announced
Fourth quarter 2021 Outlook
For the fourth quarter of 2021, the Company expects to achieve adjusted net income of
Conference Call
As previously announced,
Interested investors and other parties may also listen to a simultaneous webcast of the conference call by logging onto the investor relations section of the Company’s website at http://ir.plmr.com/. The online replay will remain available for a limited time beginning immediately following the call.
About
To learn more, visit PLMR.com
Follow
Non-GAAP and Key Performance Indicators
Underwriting revenue is a non-GAAP financial measure defined as total revenue, excluding net investment income and net realized and unrealized gains and losses on investments. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of total revenue calculated in accordance with GAAP to underwriting revenue.
Underwriting income is a non-GAAP financial measure defined as income before income taxes excluding net investment income and net realized and unrealized gains and losses on investments. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of income before income taxes calculated in accordance with GAAP to underwriting income.
Adjusted net income is a non-GAAP financial measure defined as net income excluding the impact of certain items that may not be indicative of underlying business trends, operating results, or future outlook, net of tax impact.
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 return on equity calculated using unadjusted GAAP numbers to adjusted return on equity.
Loss ratio, expressed as a percentage, is the ratio of losses and loss adjustment expenses, to net earned premiums.
Expense ratio, expressed as a percentage, is the ratio of acquisition and other underwriting expenses, net of commission and other income to net earned premiums.
Combined ratio is defined as 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.
Adjusted combined ratio is a non-GAAP financial measure defined as the sum of the loss ratio and the expense ratio calculated excluding the impact of certain items that may not be indicative of underlying business trends, operating results, or future outlook. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of combined ratio calculated using unadjusted GAAP numbers to adjusted combined ratio.
Diluted adjusted earnings per share is a non-GAAP financial measure defined as adjusted net income divided by the weighted-average common shares outstanding for the period, reflecting the dilution which could occur if equity-based awards are converted into common share equivalents as calculated using the treasury stock method. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of diluted earnings per share calculated in accordance with GAAP to diluted adjusted earnings per share.
Catastrophe loss ratio is a non-GAAP financial measure defined as the ratio of catastrophe losses to net earned premiums. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of loss ratio calculated using unadjusted GAAP numbers to catastrophe loss ratio.
Adjusted combined ratio excluding catastrophe losses is a non-GAAP financial measure defined as adjusted combined ratio excluding the impact of catastrophe losses. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of combined ratio calculated using unadjusted GAAP numbers to adjusted combined ratio excluding catastrophe losses.
Tangible stockholders’ equity is a non-GAAP financial measure defined as stockholders’ equity less intangible assets. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of stockholders’ equity calculated in accordance with GAAP to tangible stockholders’ equity.
Safe Harbor Statement
Contact
Media Inquiries
[email protected]
Investor Relations
[email protected]
Source:
Summary of Operating Results
The following table summarizes the Company’s results for the three months ended
Three months ended | |||||||||||||||
2021 | 2020 | Change | % Change | ||||||||||||
($ in thousands, except per share data) | |||||||||||||||
Gross written premiums | $ | 152,332 | $ | 102,967 | $ | 49,365 | 47.9 | % | |||||||
Ceded written premiums | (58,073 | ) | (41,570 | ) | (16,503 | ) | 39.7 | % | |||||||
Net written premiums | 94,259 | 61,397 | 32,862 | 53.5 | % | ||||||||||
Net earned premiums | 64,720 | 42,020 | 22,700 | 54.0 | % | ||||||||||
Commission and other income | 1,018 | 816 | 202 | 24.8 | % | ||||||||||
Total underwriting revenue (1) | 65,738 | 42,836 | 22,902 | 53.5 | % | ||||||||||
Losses and loss adjustment expenses | 28,475 | 41,060 | (12,585 | ) | (30.7) | % | |||||||||
Acquisition expenses | 26,412 | 17,976 | 8,436 | 46.9 | % | ||||||||||
Other underwriting expenses | 12,652 | 7,805 | 4,847 | 62.1 | % | ||||||||||
Underwriting income (loss) (1) | (1,801 | ) | (24,005 | ) | 22,204 | (92.5) | % | ||||||||
Net investment income | 2,236 | 2,138 | 98 | 4.6 | % | ||||||||||
Net realized and unrealized gains (losses) on investments | (313 | ) | 24 | (337 | ) | (1,404.2) | % | ||||||||
Income (loss) before income taxes | 122 | (21,843 | ) | 21,965 | (100.6) | % | |||||||||
Income tax expense | (124 | ) | (6,158 | ) | 6,034 | (98.0) | % | ||||||||
Net income (loss) | $ | 246 | $ | (15,685 | ) | $ | 15,931 | (101.6) | % | ||||||
Adjustments: | |||||||||||||||
Stock-based compensation expense | 1,525 | 551 | 974 | 176.8 | % | ||||||||||
Amortization of intangibles | 115 | — | 115 | NM | |||||||||||
Tax impact | (166 | ) | (101 | ) | (65 | ) | NM | ||||||||
Adjusted net income (loss) (1) | $ | 1,720 | $ | (15,235 | ) | $ | 16,955 | (111.3) | % | ||||||
Key Financial and Operating Metrics | |||||||||||||||
Annualized return on equity | 0.3 | % | (17.0 | )% | |||||||||||
Annualized adjusted return on equity (1) | 1.8 | % | (16.5) | % | |||||||||||
Loss ratio | 44.0 | % | 97.7 | % | |||||||||||
Expense ratio | 58.8 | % | 59.4 | % | |||||||||||
Combined ratio | 102.8 | % | 157.1 | % | |||||||||||
Adjusted combined ratio (1) | 100.2 | % | 155.8 | % | |||||||||||
Diluted earnings per share | $ | 0.01 | $ | (0.62 | ) | ||||||||||
Diluted adjusted earnings per share (1) | $ | 0.07 | $ | (0.60 | ) | ||||||||||
Catastrophe losses | $ | 17,487 | $ | 36,512 | |||||||||||
Catastrophe loss ratio (1) | 27.0 | % | 86.9 | % | |||||||||||
Adjusted combined ratio excluding catastrophe losses (1) | 73.2 | % | 68.9 | % | |||||||||||
NM- not meaningful |
(1) - Indicates Non-GAAP financial measure- see above for definition of Non-GAAP financial measures and see below for reconciliation of Non-GAAP financial measures to their most directly comparable measures prepared in accordance with GAAP.
The following table summarizes the Company’s results for the nine months ended
Nine months ended | |||||||||||||||
2021 | 2020 | Change | % Change | ||||||||||||
($ in thousands, except per share data) | |||||||||||||||
Gross written premiums | $ | 385,267 | $ | 258,268 | $ | 126,999 | 49.2 | % | |||||||
Ceded written premiums | (153,005 | ) | (101,264 | ) | (51,741 | ) | 51.1 | % | |||||||
Net written premiums | 232,262 | 157,004 | 75,258 | 47.9 | % | ||||||||||
Net earned premiums | 165,988 | 116,145 | 49,843 | 42.9 | % | ||||||||||
Commission and other income | 2,735 | 2,492 | 243 | 9.8 | % | ||||||||||
Total underwriting revenue (1) | 168,723 | 118,637 | 50,086 | 42.2 | % | ||||||||||
Losses and loss adjustment expenses | 31,288 | 46,901 | (15,613 | ) | (33.3) | % | |||||||||
Acquisition expenses | 68,150 | 45,909 | 22,241 | 48.4 | % | ||||||||||
Other underwriting expenses | 39,438 | 24,732 | 14,706 | 59.5 | % | ||||||||||
Underwriting income (1) | 29,847 | 1,095 | 28,752 | 2,625.8 | % | ||||||||||
Net investment income | 6,649 | 6,287 | 362 | 5.8 | % | ||||||||||
Net realized and unrealized gains (losses) on investments | (752 | ) | 1,243 | (1,995 | ) | (160.5) | % | ||||||||
Income before income taxes | 35,744 | 8,625 | 27,119 | 314.4 | % | ||||||||||
Income tax expense | 6,529 | 523 | 6,006 | 1,148.4 | % | ||||||||||
Net income | $ | 29,215 | $ | 8,102 | $ | 21,113 | 260.6 | % | |||||||
Adjustments: | |||||||||||||||
Expenses associated with transactions and stock offerings | 411 | 708 | (297 | ) | NM | ||||||||||
Stock-based compensation expense | 3,370 | 1,457 | 1,913 | 131.3 | % | ||||||||||
Amortization of intangibles | 704 | — | 704 | NM | |||||||||||
Expenses associated with catastrophe bond, net of rebate | 1,698 | 399 | 1,299 | NM | |||||||||||
Tax impact | (1,156 | ) | (534 | ) | (622 | ) | NM | ||||||||
Adjusted net income (1) | $ | 34,242 | $ | 10,132 | $ | 24,110 | 238.0 | % | |||||||
Key Financial and Operating Metrics | |||||||||||||||
Annualized return on equity | 10.5 | % | 3.7 | % | |||||||||||
Annualized adjusted return on equity (1) | 12.3 | % | 4.7 | % | |||||||||||
Loss ratio | 18.8 | % | 40.4 | % | |||||||||||
Expense ratio | 63.2 | % | 58.7 | % | |||||||||||
Combined ratio | 82.0 | % | 99.1 | % | |||||||||||
Adjusted combined ratio (1) | 78.3 | % | 96.8 | % | |||||||||||
Diluted earnings per share | $ | 1.12 | $ | 0.32 | |||||||||||
Diluted adjusted earnings per share (1) | $ | 1.31 | $ | 0.40 | |||||||||||
Catastrophe losses | $ | 6,719 | $ | 36,512 | |||||||||||
Catastrophe loss ratio (1) | 4.0 | % | 31.4 | % | |||||||||||
Adjusted combined ratio excluding catastrophe losses (1) | 74.2 | % | 65.4 | % | |||||||||||
NM- not meaningful |
(1) - Indicates Non-GAAP financial measure- see above for definition of Non-GAAP financial measures and see below for reconciliation of Non-GAAP financial measures to their most directly comparable measures prepared in accordance with GAAP.
Condensed Consolidated Balance sheets
Condensed Consolidated Balance Sheets (unaudited)
(in thousands, except shares and par value data)
2021 | 2020 | |||||
(Unaudited) | ||||||
Assets | ||||||
Investments: | ||||||
Fixed maturity securities available for sale, at fair value (amortized cost: |
$ | 408,046 | $ | 397,987 | ||
Equity securities, at fair value (cost: |
17,358 | 24,322 | ||||
Total investments | 425,404 | 422,309 | ||||
Cash and cash equivalents | 41,405 | 33,538 | ||||
Restricted cash | 229 | 248 | ||||
Accrued investment income | 2,506 | 2,545 | ||||
Premium receivable | 75,543 | 48,842 | ||||
Deferred policy acquisition costs | 53,995 | 35,481 | ||||
Reinsurance recoverable on unpaid losses and loss adjustment expenses | 129,044 | 94,566 | ||||
Reinsurance recoverable on paid losses and loss adjustment expenses | 54,431 | 10,162 | ||||
Ceded unearned premiums | 42,949 | 35,031 | ||||
Prepaid expenses and other assets | 40,212 | 34,119 | ||||
Property and equipment, net | 578 | 739 | ||||
Intangible assets, net | 10,512 | 11,512 | ||||
Total assets | $ | 876,808 | $ | 729,092 | ||
Liabilities and stockholders' equity | ||||||
Liabilities: | ||||||
Accounts payable and other accrued liabilities | $ | 21,551 | $ | 20,730 | ||
Reserve for losses and loss adjustment expenses | 175,687 | 129,036 | ||||
Unearned premiums | 257,667 | 183,489 | ||||
Ceded premium payable | 32,426 | 22,233 | ||||
Funds held under reinsurance treaty | 7,282 | 4,515 | ||||
Deferred tax liabilities, net | 4,418 | 5,376 | ||||
Total liabilities | 499,031 | 365,379 | ||||
Stockholders' equity: | ||||||
Preferred stock, |
— | — | ||||
Common stock, |
3 | 3 | ||||
Additional paid-in capital | 316,352 | 310,507 | ||||
Accumulated other comprehensive income | 8,102 | 13,246 | ||||
Retained earnings | 53,320 | 39,957 | ||||
Total stockholders' equity | 377,777 | 363,713 | ||||
Total liabilities and stockholders' equity | $ | 876,808 | $ | 729,092 |
Condensed Consolidated Income Statement
Condensed Consolidated Statements of Income and Comprehensive Income (Unaudited)
(in thousands, except shares and per share data)
Three Months Ended | Nine Months Ended | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Revenues: | ||||||||||||||||
Gross written premiums | $ | 152,332 | $ | 102,967 | $ | 385,267 | $ | 258,268 | ||||||||
Ceded written premiums | (58,073 | ) | (41,570 | ) | (153,005 | ) | (101,264 | ) | ||||||||
Net written premiums | 94,259 | 61,397 | 232,262 | 157,004 | ||||||||||||
Change in unearned premiums | (29,539 | ) | (19,377 | ) | (66,274 | ) | (40,859 | ) | ||||||||
Net earned premiums | 64,720 | 42,020 | 165,988 | 116,145 | ||||||||||||
Net investment income | 2,236 | 2,138 | 6,649 | 6,287 | ||||||||||||
Net realized and unrealized gains (losses) on investments | (313 | ) | 24 | (752 | ) | 1,243 | ||||||||||
Commission and other income | 1,018 | 816 | 2,735 | 2,492 | ||||||||||||
Total revenues | 67,661 | 44,998 | 174,620 | 126,167 | ||||||||||||
Expenses: | ||||||||||||||||
Losses and loss adjustment expenses | 28,475 | 41,060 | 31,288 | 46,901 | ||||||||||||
Acquisition expenses | 26,412 | 17,976 | 68,150 | 45,909 | ||||||||||||
Other underwriting expenses | 12,652 | 7,805 | 39,438 | 24,732 | ||||||||||||
Total expenses | 67,539 | 66,841 | 138,876 | 117,542 | ||||||||||||
Income (loss) before income taxes | 122 | (21,843 | ) | 35,744 | 8,625 | |||||||||||
Income tax expense | (124 | ) | (6,158 | ) | 6,529 | 523 | ||||||||||
Net income (loss) | 246 | (15,685 | ) | 29,215 | 8,102 | |||||||||||
Other comprehensive income, net: | ||||||||||||||||
Net unrealized gains (losses) on securities available for sale for the three and nine months ended |
(1,655 | ) | 909 | (5,144 | ) | 5,752 | ||||||||||
Net comprehensive income (loss) | $ | (1,409 | ) | $ | (14,776 | ) | $ | 24,071 | $ | 13,854 | ||||||
Per Share Data: | ||||||||||||||||
Basic earnings per share | $ | 0.01 | $ | (0.62) | $ | 1.15 | $ | 0.33 | ||||||||
Diluted earnings per share | $ | 0.01 | $ | (0.62) | $ | 1.12 | $ | 0.32 | ||||||||
Weighted-average common shares outstanding: | ||||||||||||||||
Basic | 25,388,630 | 25,492,274 | 25,473,006 | 24,654,722 | ||||||||||||
Diluted | 26,043,680 | 25,492,274 | 26,133,664 | 25,384,518 |
Underwriting Segment Data
The Company has a single reportable segment and offers primarily earthquake, wind, inland marine, and flood insurance products. Gross written premiums (GWP) by product and location are presented below:
Three Months Ended |
Nine Months Ended |
|||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||
($ in thousands) | ($ in thousands) | |||||||||||||||||||||||
% of | % of | % of | % of | |||||||||||||||||||||
Amount | GWP | Amount | GWP | Amount | GWP | Amount | GWP | |||||||||||||||||
Product | ||||||||||||||||||||||||
Residential Earthquake | $ | 50,075 | 32.9 | % | $ | 40,507 | 39.3 | % | $ | 128,165 | 33.3 | % | $ | 103,503 | 40.1 | % | ||||||||
Commercial Earthquake | 27,433 | 18.0 | % | 18,061 | 17.5 | % | 66,052 | 17.1 | % | 40,727 | 15.8 | % | ||||||||||||
Specialty Homeowners | 19,881 | 13.1 | % | 17,048 | 16.6 | % | 53,018 | 13.8 | % | 38,461 | 14.9 | % | ||||||||||||
Inland Marine | 19,532 | 12.8 | % | 4,406 | 4.3 | % | 39,047 | 10.1 | % | 9,747 | 3.8 | % | ||||||||||||
Hawaii Hurricane | 8,996 | 5.9 | % | 4,360 | 4.2 | % | 22,921 | 5.9 | % | 10,296 | 4.0 | % | ||||||||||||
Commercial All Risk | 6,867 | 4.5 | % | 12,467 | 12.1 | % | 30,032 | 7.8 | % | 39,765 | 15.4 | % | ||||||||||||
Residential Flood | 3,228 | 2.1 | % | 2,170 | 2.1 | % | 8,377 | 2.2 | % | 5,728 | 2.2 | % | ||||||||||||
Other | 16,320 | 10.7 | % | 3,948 | 3.9 | % | 37,655 | 9.8 | % | 10,041 | 3.8 | % | ||||||||||||
Total Gross Written Premiums | $ | 152,332 | 100.0 | % | $ | 102,967 | 100.0 | % | $ | 385,267 | 100.0 | % | $ | 258,268 | 100.0 | % |
Three Months Ended |
Nine Months Ended |
|||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||
($ in thousands) | ($ in thousands) | |||||||||||||||||||||||
% of | % of | % of | % of | |||||||||||||||||||||
Amount | GWP | Amount | GWP | Amount | GWP | Amount | GWP | |||||||||||||||||
State | ||||||||||||||||||||||||
$ | 72,505 | 47.6 | % | $ | 52,960 | 51.4 | % | $ | 180,142 | 46.8 | % | $ | 124,131 | 48.1 | % | |||||||||
19,715 | 13.0 | % | 20,460 | 19.9 | % | 48,142 | 12.5 | % | 55,047 | 21.3 | % | |||||||||||||
10,342 | 6.8 | % | 5,097 | 5.0 | % | 26,312 | 6.8 | % | 11,990 | 4.6 | % | |||||||||||||
7,203 | 4.7 | % | 685 | 0.7 | % | 24,958 | 6.5 | % | 685 | 0.3 | % | |||||||||||||
7,180 | 4.7 | % | 4,340 | 4.2 | % | 15,931 | 4.1 | % | 10,002 | 3.9 | % | |||||||||||||
3,964 | 2.6 | % | 2,912 | 2.8 | % | 9,686 | 2.5 | % | 7,298 | 2.8 | % | |||||||||||||
3,719 | 2.4 | % | 2,839 | 2.8 | % | 11,871 | 3.1 | % | 7,131 | 2.8 | % | |||||||||||||
2,893 | 1.9 | % | 1,575 | 1.5 | % | 8,668 | 2.2 | % | 4,416 | 1.7 | % | |||||||||||||
Other | 24,811 | 16.3 | % | 12,099 | 11.7 | % | 59,557 | 15.5 | % | 37,568 | 14.5 | % | ||||||||||||
Total Gross Written Premiums | $ | 152,332 | 100.0 | % | $ | 102,967 | 100.0 | % | $ | 385,267 | 100.0 | % | $ | 258,268 | 100.0 | % |
During the three months ended
During the nine months ended
Gross and net earned premiums
The table below shows the amount of premiums the Company earned on a gross and net basis and the Company’s net earned premiums as a percentage of gross earned premiums for each period presented:
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||
2021 | 2020 | Change | % Change | 2021 | 2020 | Change | % Change | ||||||||||||||||||||||||
($ in thousands) | ($ in thousands) | ||||||||||||||||||||||||||||||
Gross earned premiums | $ | 117,276 | $ | 79,428 | $ | 37,848 | 47.7 | % | $ | 311,088 | $ | 215,266 | $ | 95,822 | 44.5 | % | |||||||||||||||
Ceded earned premiums | (52,556 | ) | (37,408 | ) | (15,148 | ) | 40.5 | % | (145,100 | ) | (99,120 | ) | (45,980 | ) | 46.4 | % | |||||||||||||||
Net earned premiums | $ | 64,720 | $ | 42,020 | $ | 22,700 | 54.0 | % | $ | 165,988 | $ | 116,146 | $ | 49,842 | 42.9 | % | |||||||||||||||
Net earned premium ratio | 55.2% | 52.9% | 53.4% | 54.0% |
Loss detail
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||
2021 | 2020 | Change | % Change | 2021 | 2020 | Change | % Change | ||||||||||||||||||||||||
($ in thousands) | ($ in thousands) | ||||||||||||||||||||||||||||||
Catastrophe losses | $ | 17,487 | $ | 36,512 | $ | (19,025 | ) | (52.1) | $ | 6,719 | $ | 36,512 | $ | (29,793 | ) | (81.6) | |||||||||||||||
Non-catastrophe losses | 10,988 | 4,548 | 6,440 | 141.6 | % | 24,569 | 10,389 | 14,180 | 136.5 | % | |||||||||||||||||||||
Total losses and loss adjustment expenses | $ | 28,475 | $ | 41,060 | $ | (12,585 | ) | (30.7) | % | $ | 31,288 | $ | 46,901 | $ | (15,613 | ) | (33.3) | % | |||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||
(in thousands) | (in thousands) | ||||||||||||||
Reserve for losses and LAE net of reinsurance recoverables at beginning of period | $ | 23,633 | $ | 7,087 | $ | 34,470 | $ | 3,869 | |||||||
Add: Incurred losses and LAE, net of reinsurance, related to: | |||||||||||||||
Current year | 28,286 | 40,803 | 34,202 | 46,867 | |||||||||||
Prior years | 189 | 257 | (2,914 | ) | 34 | ||||||||||
Total incurred | 28,475 | 41,060 | 31,288 | 46,901 | |||||||||||
Deduct: Loss and LAE payments, net of reinsurance, related to: | |||||||||||||||
Current year | 2,787 | 8,232 | 3,407 | 9,754 | |||||||||||
Prior years | 2,678 | 375 | 15,708 | 1,476 | |||||||||||
Total payments | 5,465 | 8,607 | 19,115 | 11,230 | |||||||||||
Reserve for losses and LAE net of reinsurance recoverables at end of period | 46,643 | 39,540 | 46,643 | 39,540 | |||||||||||
Add: Reinsurance recoverables on unpaid losses and LAE at end of period | 129,044 | 92,537 | 129,044 | 92,537 | |||||||||||
Reserve for losses and LAE gross of reinsurance recoverables on unpaid losses and LAE at end of period | $ | 175,687 | $ | 132,077 | $ | 175,687 | $ | 132,077 |
Reconciliation of Non-GAAP Financial Measures
For the three and nine months ended
Underwriting revenue
Three Months Ended | Nine Months Ended | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(in thousands) | (in thousands) | |||||||||||||||
Total revenue | $ | 67,661 | $ | 44,998 | $ | 174,620 | $ | 126,167 | ||||||||
Net investment income | (2,236 | ) | (2,138 | ) | (6,649 | ) | (6,287 | ) | ||||||||
Net realized and unrealized (gains) losses on investments | 313 | (24 | ) | 752 | (1,243 | ) | ||||||||||
Underwriting revenue | $ | 65,738 | $ | 42,836 | $ | 168,723 | $ | 118,637 |
Underwriting income (loss)
Three Months Ended | Nine Months Ended | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(in thousands) | (in thousands) | |||||||||||||||
Income before income taxes | $ | 122 | $ | (21,843 | ) | $ | 35,744 | $ | 8,625 | |||||||
Net investment income | (2,236 | ) | (2,138 | ) | (6,649 | ) | (6,287 | ) | ||||||||
Net realized and unrealized gains (losses) on investments | 313 | (24 | ) | 752 | (1,243 | ) | ||||||||||
Underwriting income (loss) | $ | (1,801 | ) | $ | (24,005 | ) | $ | 29,847 | $ | 1,095 |
Adjusted net income (loss)
Three Months Ended | Nine Months Ended | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(in thousands) | (in thousands) | |||||||||||||||
Net income (loss) | $ | 246 | $ | (15,685 | ) | $ | 29,215 | $ | 8,102 | |||||||
Adjustments: | ||||||||||||||||
Expenses associated with transactions and stock offerings | — | — | 411 | 708 | ||||||||||||
Stock-based compensation expense | 1,525 | 551 | 3,370 | 1,457 | ||||||||||||
Amortization of intangibles | 115 | — | 704 | — | ||||||||||||
Expenses associated with catastrophe bond, net of rebate | — | — | 1,698 | 399 | ||||||||||||
Tax impact | (166 | ) | (101 | ) | (1,156 | ) | (534 | ) | ||||||||
Adjusted net income (loss) | $ | 1,720 | $ | (15,235 | ) | $ | 34,242 | $ | 10,132 |
Annualized adjusted return on equity
Three Months Ended | Nine Months Ended | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
($ in thousands) | ($ in thousands) | |||||||||||||||
Annualized adjusted net income | $ | 6,880 | $ | (60,940) | $ | 45,656 | $ | 13,509 | ||||||||
Average stockholders' equity | $ | 377,260 | $ | 368,568 | $ | 370,745 | $ | 290,225 | ||||||||
Annualized adjusted return on equity | 1.8 | % | (16.5) | % | 12.3 | % | 4.7 | % |
Adjusted combined ratio
Three Months Ended | Nine Months Ended | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
($ in thousands) | ($ in thousands) | |||||||||||||||
Numerator: Sum of losses and loss adjustment expenses, acquisition expenses, and other underwriting expenses, net of commission and other income | $ | 66,521 | $ | 66,025 | $ | 136,141 | $ | 115,050 | ||||||||
Denominator: Net earned premiums | $ | 64,720 | $ | 42,020 | $ | 165,988 | $ | 116,145 | ||||||||
Combined ratio | 102.8 | % | 157.1 | % | 82.0 | % | 99.1 | % | ||||||||
Adjustments to numerator: | ||||||||||||||||
Expenses associated with transactions and stock offerings | $ | — | $ | — | $ | (411 | ) | $ | (708 | ) | ||||||
Stock-based compensation expense | (1,525 | ) | (551 | ) | (3,370 | ) | (1,457 | ) | ||||||||
Amortization of intangibles | (115 | ) | — | (704 | ) | — | ||||||||||
Expenses associated with catastrophe bond, net of rebate | — | — | (1,698 | ) | (399 | ) | ||||||||||
Adjusted combined ratio | 100.2 | % | 155.8 | % | 78.3 | % | 96.8 | % |
Diluted adjusted earnings per share
Three Months Ended | Nine Months Ended | ||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||
(in thousands, except per share data) | (in thousands, except per share data) | ||||||||||||||
Adjusted net income (loss) | $ | 1,720 | $ | (15,235 | ) | $ | 34,242 | $ | 10,132 | ||||||
Weighted-average common shares outstanding, diluted | $ | 26,043,680 | 25,492,274 | 26,133,664 | 25,384,518 | ||||||||||
Diluted adjusted earnings per share | $ | 0.07 | $ | (0.60 | ) | $ | 1.31 | $ | 0.40 |
Catastrophe loss ratio
Three Months Ended | Nine Months Ended | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
($ in thousands) | ($ in thousands) | |||||||||||||||
Numerator: Losses and loss adjustment expenses | $ | 28,475 | $ | 41,060 | $ | 31,288 | $ | 46,901 | ||||||||
Denominator: Net earned premiums | $ | 64,720 | $ | 42,020 | $ | 165,988 | $ | 116,145 | ||||||||
Loss ratio | 44.0 | % | 97.7 | % | 18.8 | % | 40.4 | % | ||||||||
Numerator: Catastrophe losses | $ | 17,487 | $ | 36,512 | $ | 6,719 | $ | 36,512 | ||||||||
Denominator: Net earned premiums | $ | 64,720 | $ | 42,020 | $ | 165,988 | $ | 116,145 | ||||||||
Catastrophe loss ratio | 27.0 | % | 86.9 | % | 4.0 | % | 31.4 | % |
Adjusted combined ratio excluding catastrophe losses
Three Months Ended | Nine Months Ended | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
($ in thousands) | ($ in thousands) | |||||||||||||||
Numerator: Sum of losses and loss adjustment expenses, acquisition expenses, and other underwriting expenses, net of commission and other income | $ | 66,521 | $ | 66,025 | $ | 136,141 | $ | 115,050 | ||||||||
Denominator: Net earned premiums | $ | 64,720 | $ | 42,020 | $ | 165,988 | $ | 116,145 | ||||||||
Combined ratio | 102.8 | % | 157.1 | % | 82.0 | % | 99.1 | % | ||||||||
Adjustments to numerator: | ||||||||||||||||
Expenses associated with transactions and stock offerings | $ | — | $ | — | $ | (411 | ) | $ | (708 | ) | ||||||
Stock-based compensation expense | (1,525 | ) | (551 | ) | (3,370 | ) | (1,457 | ) | ||||||||
Amortization of intangibles | (115 | ) | — | (704 | ) | — | ||||||||||
Expenses associated with catastrophe bond, net of rebate | — | — | (1,698 | ) | (399 | ) | ||||||||||
Catastrophe losses | (17,487 | ) | (36,512 | ) | (6,719 | ) | (36,512 | ) | ||||||||
Adjusted combined ratio excluding catastrophe losses | 73.2 | % | 68.9 | % | 74.2 | % | 65.4 | % |
Tangible Stockholders’ equity
2021 | 2020 | |||||||
(in thousands) | ||||||||
Stockholders' equity | $ | 377,777 | $ | 363,713 | ||||
Intangible assets | (10,512 | ) | (11,512 | ) | ||||
Tangible stockholders' equity | $ | 367,265 | $ | 352,201 |
Source:
SiriusPoint Announces Dividend on Series B Preference Shares
MetLife Announces Third Quarter 2021 Results
Advisor News
Annuity News
Health/Employee Benefits News
Life Insurance News