TREAN INSURANCE GROUP REPORTS THIRD QUARTER 2022 RESULTS – Form 8-K
TREAN INSURANCE GROUP REPORTS THIRD QUARTER 2022 RESULTS
Net Income of
Diluted Earnings per Share of
Updates Full Year 2022 Outlook
Third Quarter 2022 Highlights
| • |
Gross written premiums were |
| • |
Net earned premiums were |
| • |
Net income was |
| • |
Adjusted net income(1) was |
| • |
Underwriting income was |
| • |
Loss and expense ratios were 63.9% and 32.6%, respectively, compared to 61.8% and 26.5%, respectively, in the same prior-year period. |
| • |
Combined ratio was 96.5%, compared to 88.3% for the same prior-year period. |
| • |
Retuon equity of 7.5%; adjusted retuon equity(1) of 5.4%; retuon tangible equity of 15.5%; and adjusted retuon tangible equity(1) of 11.2%. |
| • |
Strengthened balance sheet through issuance of |
| • |
Announced partnership in the surplus lines insurance market with |
| (1) |
Adjusted net income, adjusted diluted earnings per share, adjusted retuon equity, adjusted retuon tangible equity and underwriting income are non-GAAP financial measures. See discussion of "Key Metrics" below. |
"We are very pleased with our performance this quarter, outpacing both our gross written premium and adjusted net income expectations, and again generating a solid double-digit adjusted retuon tangible equity," said
Underwriting Results
Gross written premiums were
Gross unearned premiums increased
Net earned premiums increased 37.4% to
General and administrative expenses were
Net income was
Underwriting income of
Investment Results
Net investment income was
Cash and invested assets consist primarily of fixed maturities, equity securities and cash equivalents. The Company's investment portfolio totaled
Other
Other revenue was
Stockholders' Equity and Returns
Total stockholders' equity was
Full Year 2022 Outlook
The Company is updating its outlook for the full year 2022 to the following:
| • |
Gross written premium is now expected to be between |
| • |
Net earned premium outlook is now expected to be between |
| • |
Total revenue is now expected to be between |
| • |
Expense ratio is still expected to be between 32% and 33% of net earned premium. Expense ratio reflects the aforementioned increase in retention, which reduces the Company's ceding commission offset to general and administrative expenses, as well as additional reductions in ceding commissions resulting from adding more short-tail lines of business, which typically have lower front fees, and expected continued operational investments in the Company. |
Fourth Quarter 2022 Outlook
The company is providing the following outlook for the fourth quarter 2022:
| • |
Gross written premium between |
| • |
Adjusted net income between |
| • |
Barring any large unusual loss activity, the Company expects its loss ratio in the fourth quarter of 2022 to be consistent with its loss ratio in the third quarter of 2022. |
| • |
With the addition of the |
The Company reminds investors that its outlook is forward-looking information and is based on management's assumptions and expectations as of the date of this release and is inherently subject to a number of risks and uncertainties, including as to the Company's level of losses and loss development, many of which are beyond the Company's immediate control.
Webcast and Conference Call
A webcast and conference call to discuss the Company's results will be held today beginning at
The dial-in number for the conference call is (877) 407-3982 (toll-free) or (201) 493-6780 (international), conference ID# 13732954. Any person interested in listening to the call should dial in or access the website at least 10 minutes before the call.
A replay of the call will be available at https://www.trean.com/ for one year following the call.
Key Metrics
The Company discusses certain key financial and operating metrics, described below, which provide useful information about its business and the operational factors underlying its 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, 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 various specific events, noncash intangible asset amortization and stock compensation, other expenses and gains or losses that the Company does not believe reflect its core operating performance, which items may have a disproportionate effect in a given period, affecting comparability of the Company's 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 loss adjustment expenses 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.
Retuon equity is net income expressed on an annualized basis as a percentage of average beginning and ending stockholders' equity during the period.
Adjusted retuon equity is a non-GAAP financial measured 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 retuon equity to retuon equity in accordance with GAAP.
Tangible stockholders' equity is defined as stockholders' equity less goodwill and other intangible assets.
Retuon 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.
Adjusted retuon 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 retuon tangible equity to retuon equity in accordance with GAAP.
Forward-Looking Statements
This press release contains forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements include statements that are not historical or current facts. These statements may discuss the Company's net income, cash flow, financial condition, impairments, expenditures, growth, strategies, plans, achievements, capital structure, organizational structure, market opportunities and general market and industry conditions. Such forward-looking statements can be identified by words such as "anticipate," "estimate," "expect," "intend," "plan," "predict," "project," "believe," "seek," "outlook," "future," "will," "would," "should," "could," "may," "can have," "likely" and similar terms. Forward-looking statements are based on management's current expectations and assumptions about future events. These statements are only predictions and are not guarantees of future performance. Forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements if the underlying assumptions prove to be incorrect or as a result of risks, uncertainties, and other factors, including the impact of the COVID-19 pandemic on the business and operations of the Company, our program partners and other business relations. Other factors that may cause such differences include the risks described in the Company's filings with the
About
Contacts
Investor Relations
(952) 974-2260
Condensed Consolidated and Combined Statements of Operations
(in thousands, except for share and per share amounts)
(unaudited)
| Three Months Ended |
Nine Months Ended |
|||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
|
Revenues |
||||||||||||||||
|
Gross written premiums |
$ | 162,183 | $ | 177,624 | $ | 477,775 | $ | 480,905 | ||||||||
|
Increase in gross unearned premiums |
(1,061 | ) | (28,478 | ) | (972 | ) | (64,836 | ) | ||||||||
|
Gross earned premiums |
161,122 | 149,146 | 476,803 | 416,069 | ||||||||||||
|
Ceded earned premiums |
(89,741 | ) | (97,191 | ) | (275,235 | ) | (275,037 | ) | ||||||||
|
Net earned premiums |
71,381 | 51,955 | 201,568 | 141,032 | ||||||||||||
|
Net investment income |
2,951 | 2,187 | 5,136 | 6,562 | ||||||||||||
|
Net realized gains |
9 | 49 | 311 | 72 | ||||||||||||
|
Other revenue |
2,140 | 2,799 | 7,145 | 8,683 | ||||||||||||
|
Total revenue |
76,481 | 56,990 | 214,160 | 156,349 | ||||||||||||
|
Expenses |
||||||||||||||||
|
Losses and loss adjustment expenses |
45,647 | 32,129 | 125,727 | 86,735 | ||||||||||||
|
General and administrative expenses |
23,256 | 13,788 | 63,235 | 40,946 | ||||||||||||
|
Other expenses |
- | - | 268 | 845 | ||||||||||||
|
Intangible asset amortization |
1,499 | 1,499 | 4,498 | 4,326 | ||||||||||||
|
Noncash stock compensation |
460 | 468 | 1,019 | 1,098 | ||||||||||||
|
Interest expense |
931 | 419 | 1,806 | 1,271 | ||||||||||||
|
Total expenses |
71,793 | 48,303 | 196,553 | 135,221 | ||||||||||||
|
Gains (losses) on embedded derivatives |
4,871 | (121 | ) | 14,463 | 1,869 | |||||||||||
|
Other income |
29 | 35 | 76 | 191 | ||||||||||||
|
Income before taxes |
9,588 | 8,601 | 32,146 | 23,188 | ||||||||||||
|
Income tax expense |
2,014 | 2,083 | 6,741 | 5,102 | ||||||||||||
|
Net income |
$ | 7,574 | $ | 6,518 | $ | 25,405 | $ | 18,086 | ||||||||
|
Earnings per share: |
||||||||||||||||
|
Basic |
$ | 0.15 | $ | 0.13 | $ | 0.50 | $ | 0.35 | ||||||||
|
Diluted |
$ | 0.15 | $ | 0.13 | $ | 0.50 | $ | 0.35 | ||||||||
|
Weighted average shares outstanding: |
||||||||||||||||
|
Basic |
51,216,869 | 51,171,416 | 51,197,296 | 51,157,726 | ||||||||||||
|
Diluted |
51,217,005 | 51,171,416 | 51,197,482 | 51,172,602 |
Key Metrics
(in thousands, except for percentages)
(unaudited)
| Three Months Ended |
Nine Months Ended |
|||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
|
Key metrics: |
||||||||||||||||
|
Underwriting income (1) |
$ | 2,478 | $ | 6,038 | $ | 12,606 | $ | 13,351 | ||||||||
|
Adjusted net income (1) |
$ | 5,455 | $ | 7,678 | $ | 19,305 | $ | 20,103 | ||||||||
|
Loss ratio |
63.9 | % | 61.8 | % | 62.4 | % | 61.5 | % | ||||||||
|
Expense ratio |
32.6 | % | 26.5 | % | 31.4 | % | 29.0 | % | ||||||||
|
Combined ratio |
96.5 | % | 88.3 | % | 93.8 | % | 90.5 | % | ||||||||
|
Retuon equity |
7.5 | % | 6.2 | % | 8.2 | % | 5.8 | % | ||||||||
|
Adjusted retuon equity (1) |
5.4 | % | 7.3 | % | 6.2 | % | 6.4 | % | ||||||||
|
Retuon tangible equity (1) |
15.5 | % | 12.7 | % | 17.0 | % | 12.1 | % | ||||||||
|
Adjusted retuon tangible equity (1) |
11.2 | % | 15.0 | % | 12.9 | % | 13.4 | % |
| (1) |
Adjusted net income, adjusted retuon equity, retuon tangible equity, adjusted retuon tangible equity and underwriting income are non-GAAP financial measures. See "Reconciliation of Non-GAAP Financial Measures" below for a reconciliation to the applicable GAAP measure. |
Condensed Consolidated Balance Sheets
(in thousands)
| (unaudited) | ||||||||
|
Assets |
||||||||
|
Fixed maturities, available for sale |
$ | 530,118 | $ | 471,061 | ||||
|
Equity securities, at fair value |
35,296 | 969 | ||||||
|
Total investments |
565,414 | 472,030 | ||||||
|
Cash and cash equivalents |
81,489 | 129,577 | ||||||
|
Restricted cash |
16,320 | 407 | ||||||
|
Accrued investment income |
3,441 | 2,344 | ||||||
|
Premiums and other receivables |
153,440 | 141,920 | ||||||
|
Income taxes receivable |
1,584 | 460 | ||||||
|
Reinsurance recoverable |
384,204 | 377,241 | ||||||
|
Prepaid reinsurance premiums |
119,389 | 129,411 | ||||||
|
Deferred policy acquisition cost, net |
15,011 | 13,344 | ||||||
|
Property and equipment, net |
7,369 | 7,632 | ||||||
|
Right of use asset |
3,292 | 4,530 | ||||||
|
Deferred tax asset |
3,454 | - | ||||||
|
|
142,347 | 142,347 | ||||||
|
Intangible assets, net |
68,616 | 73,114 | ||||||
|
Other assets |
16,205 | 8,658 | ||||||
|
Total assets |
$ | 1,581,575 | $ | 1,503,015 | ||||
|
Liabilities |
||||||||
|
Unpaid loss and loss adjustment expenses |
$ | 578,751 | $ | 544,320 | ||||
|
Unearned premiums |
220,891 | 219,940 | ||||||
|
Funds held under reinsurance agreements |
204,828 | 199,410 | ||||||
|
Reinsurance premiums payable |
49,512 | 45,130 | ||||||
|
Accounts payable, accrued expenses and other liabilities |
43,449 | 29,448 | ||||||
|
Lease liability |
3,629 | 4,976 | ||||||
|
Deferred tax liability |
- | 7,520 | ||||||
|
Debt |
77,459 | 30,362 | ||||||
|
Total liabilities |
1,178,519 | 1,081,106 | ||||||
|
Commitments and contingencies |
||||||||
|
Stockholders' Equity |
||||||||
|
Common stock, |
512 | 512 | ||||||
|
Additional paid-in capital |
289,618 | 288,623 | ||||||
|
Retained earnings |
153,795 | 128,390 | ||||||
|
Accumulated other comprehensive income (loss) |
(40,869 | ) | 4,384 | |||||
|
Total stockholders' equity |
403,056 | 421,909 | ||||||
|
Total liabilities and stockholders' equity |
$ | 1,581,575 | $ | 1,503,015 | ||||
Supplemental Table of Other Revenue Components
| Three Months Ended |
Nine Months Ended |
|||||||||||||||
| (unaudited, in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
|
Other Revenue |
||||||||||||||||
|
Brokerage |
$ | 1,581 | $ | 1,989 | $ | 5,396 | $ | 6,214 | ||||||||
|
Managing general agent fees |
83 | 88 | 251 | 407 | ||||||||||||
|
Third-party administrator fees |
266 | 437 | 838 | 1,191 | ||||||||||||
|
Consulting and other fee-based revenue |
210 | 285 | 660 | 871 | ||||||||||||
|
Total other revenue |
$ | 2,140 | $ | 2,799 | $ | 7,145 | $ | 8,683 | ||||||||
Supplemental Table of Net Investment Income Components
| Three Months Ended |
Nine Months Ended |
|||||||||||||||
| (unaudited, in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
|
Fixed maturities |
$ | 2,628 | $ | 1,597 | $ | 6,189 | $ | 4,734 | ||||||||
|
Income on funds held investments |
953 | 585 | 2,395 | 1,783 | ||||||||||||
|
Equity securities |
421 | 5 | 1,031 | 41 | ||||||||||||
|
Unrealized losses on equity securities |
(1,101 | ) | - | (4,542 | ) | - | ||||||||||
|
Interest on cash and short-term investments |
50 | - | 63 | 4 | ||||||||||||
|
Total net investment income |
$ | 2,951 | $ | 2,187 | $ | 5,136 | $ | 6,562 | ||||||||
Supplemental Table of Gains (Losses) on Embedded Derivative Components
| Three Months Ended |
Nine Months Ended |
|||||||||||||||
| (unaudited, in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
|
Change in fair value of embedded derivatives |
$ | 5,812 | $ | 573 | $ | 16,848 | $ | 3,761 | ||||||||
|
Effect of net investment income on funds held investments |
(953 | ) | (585 | ) | (2,395 | ) | (1,783 | ) | ||||||||
|
Effect of realized gains on funds held investments |
12 | (109 | ) | 10 | (109 | ) | ||||||||||
|
Total gains (losses) on embedded derivatives |
$ | 4,871 | $ | (121 | ) | $ | 14,463 | $ | 1,869 | |||||||
Supplemental Table of Net G&A Components
| Three Months Ended |
Nine Months Ended |
|||||||||||||||
| (unaudited, in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
|
Direct commissions |
$ | 28,650 | $ | 27,594 | $ | 85,691 | $ | 78,304 | ||||||||
|
Ceding commissions |
(23,916 | ) | (31,655 | ) | (77,541 | ) | (89,547 | ) | ||||||||
|
Net commissions |
4,734 | (4,061 | ) | 8,150 | (11,243 | ) | ||||||||||
|
Insurance-related expense |
6,038 | 5,371 | 17,698 | 14,796 | ||||||||||||
|
G&A operating expenses |
12,484 | 12,478 | 37,387 | 37,393 | ||||||||||||
|
Total G&A expense |
$ | 23,256 | $ | 13,788 | $ | 63,235 | $ | 40,946 | ||||||||
|
G&A operating expense - % of GWP |
7.7 | % | 7.0 | % | 7.8 | % | 7.8 | % | ||||||||
|
Retention rate(1) |
44.3 | % | 34.8 | % | 42.3 | % | 33.9 | % | ||||||||
|
Direct commission rate(2) |
17.8 | % | 18.5 | % | 18.0 | % | 18.8 | % | ||||||||
|
Ceding commission rate(3) |
26.7 | % | 32.6 | % | 28.2 | % | 32.6 | % |
| (1) |
Net earned premiums as a percentage of gross earned premiums. |
| (2) |
Direct commissions as a percentage of gross earned premiums. |
| (3) |
Ceding commissions as a percentage of ceded earned premiums. |
Reconciliation of Non-GAAP Financial Measures
Underwriting income
The Company defines underwriting income as income before taxes excluding net investment income, non-cash changes in fair value of embedded derivatives, investment revaluation gains, net realized capital gains or losses, intangible asset amortization, noncash stock compensation, interest expense, other revenue and other income and expenses. Underwriting income represents the pre-tax profitability of the Company's underwriting operations and allows management to evaluate the Company's underwriting performance without regard to investment income, intangible asset amortization, noncash stock compensation, interest expense, other revenue and other income and expenses. The Company uses this metric because the Company believes it gives management and other users of the Company's financial information useful insight into the Company's 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 |
Nine Months Ended |
|||||||||||||||
| (unaudited, in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
|
Net income |
$ | 7,574 | $ | 6,518 | $ | 25,405 | $ | 18,086 | ||||||||
|
Income tax expense |
2,014 | 2,083 | 6,741 | 5,102 | ||||||||||||
|
Income before taxes |
9,588 | 8,601 | 32,146 | 23,188 | ||||||||||||
|
Other revenue |
(2,140 | ) | (2,799 | ) | (7,145 | ) | (8,683 | ) | ||||||||
|
Change in fair value of embedded derivatives |
(4,871 | ) | 121 | (14,463 | ) | (1,869 | ) | |||||||||
|
Net investment income |
(2,951 | ) | (2,187 | ) | (5,136 | ) | (6,562 | ) | ||||||||
|
Net realized gains |
(9 | ) | (49 | ) | (311 | ) | (72 | ) | ||||||||
|
Other expenses |
- | - | 268 | 845 | ||||||||||||
|
Interest expense |
931 | 419 | 1,806 | 1,271 | ||||||||||||
|
Intangible asset amortization |
1,499 | 1,499 | 4,498 | 4,326 | ||||||||||||
|
Noncash stock compensation |
460 | 468 | 1,019 | 1,098 | ||||||||||||
|
Other income |
(29 | ) | (35 | ) | (76 | ) | (191 | ) | ||||||||
|
Underwriting income |
$ | 2,478 | $ | 6,038 | $ | 12,606 | $ | 13,351 | ||||||||
Adjusted net income and adjusted net income outlook
The Company defines adjusted net income as net income excluding the impact of certain items, including noncash intangible asset amortization and stock compensation, non-cash changes in fair value of embedded derivatives, other expenses and gains or losses that the Company believes do not reflect its core operating performance, which items may have a disproportionate effect in a given period, affecting comparability the Company's results across periods. The Company calculates the tax impact only on adjustments that would be included in calculating the Company's income tax expense using an expected effective tax rate for the applicable years. The Company uses adjusted net income as an internal performance measure in the management of its operations because the Company believes it gives its management and other users of its financial information useful insight into the Company's results of operations and 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 |
Nine Months Ended |
|||||||||||||||
| (unaudited, in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
|
Net income |
$ | 7,574 | $ | 6,518 | $ | 25,405 | $ | 18,086 | ||||||||
|
Intangible asset amortization |
1,499 | 1,499 | 4,498 | 4,326 | ||||||||||||
|
Noncash stock compensation |
460 | 468 | 1,019 | 1,098 | ||||||||||||
|
Change in fair value of embedded derivatives |
(5,812 | ) | (573 | ) | (16,848 | ) | (3,761 | ) | ||||||||
|
Unrealized losses on equity securities |
1,101 | - | 4,542 | - | ||||||||||||
|
Realized gain on sale of investment |
- | 112 | (1,400 | ) | 112 | |||||||||||
|
Other expenses |
- | - | 268 | 845 | ||||||||||||
|
Total adjustments |
(2,752 | ) | 1,506 | (7,921 | ) | 2,620 | ||||||||||
|
Tax impact of adjustments |
633 | (346 | ) | 1,821 | (603 | ) | ||||||||||
|
Adjusted net income |
$ | 5,455 | $ | 7,678 | $ | 19,305 | $ | 20,103 | ||||||||
The Company's outlook for fourth quarter 2022 adjusted net income constitutes forward-looking information and the Company believes that it cannot reconcile such forward-looking information to the most comparable GAAP measure without unreasonable efforts. Certain of the GAAP components cannot be reliably quantified due to the combination of variability and volatility of such components and may, depending on the size of the components, have a significant impact on the reconciliation.
Adjusted retuon equity
The Company defines adjusted retuon equity as adjusted net income expressed on an annualized basis as a percentage of average beginning and ending stockholders' equity during the period. The Company uses adjusted retuon equity as an internal performance measure in the management of its operations because the Company believes it gives management and other users of the Company's financial information useful insight into the Company's results of operations and underlying business performance by adjusting for items that the Company believes do not reflect its core operating performance and that may diminish comparability across periods. Adjusted retuon equity should not be viewed as a substitute for retuon equity calculated in accordance with GAAP, and other companies may define adjusted retuon equity differently.
| Three Months Ended |
Nine Months Ended |
|||||||||||||||
| (unaudited, in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
|
Adjusted retuon equity calculation: |
||||||||||||||||
|
Numerator: adjusted net income |
$ | 5,455 | $ | 7,678 | $ | 19,305 | $ | 20,103 | ||||||||
|
Denominator: average stockholders' equity |
406,587 | 419,818 | 412,483 | 416,200 | ||||||||||||
|
Adjusted retuon equity |
5.4 | % | 7.3 | % | 6.2 | % | 6.4 | % | ||||||||
|
Retuon equity |
7.5 | % | 6.2 | % | 8.2 | % | 5.8 | % | ||||||||
Retuon tangible equity and adjusted retuon tangible equity
The Company defines tangible stockholders' equity as stockholders' equity less goodwill and other intangible assets. The Company defines retuon tangible equity as net income expressed on an annualized basis as a percentage of average beginning and ending tangible stockholders' equity during the period. The Company defines adjusted retuon 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. The Company regularly evaluates acquisition opportunities and have historically made acquisitions that affect stockholders' equity. The Company uses retuon tangible equity and adjusted retuon tangible equity as internal performance measures in the management of the Company's operations because the Company believes they give management and other users of its financial information useful insight into the Company's results of operations and underlying business performance by adjusting for the effects of acquisitions on the Company's stockholders' equity and, in the case of adjusted retuon tangible equity, by adjusting for items that the Company believes do not reflect its core operating performance and that may diminish comparability across periods. Retuon tangible equity and adjusted retuon tangible equity should not be viewed as substitutes for retuon equity calculated in accordance with GAAP, and other companies may define retuon tangible equity and adjusted retuon tangible equity differently.
| Three Months Ended |
Nine Months Ended |
|||||||||||||||
| (unaudited, in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
|
Retuon tangible equity calculation: |
||||||||||||||||
|
Numerator: net income |
$ | 7,574 | $ | 6,518 | $ | 25,405 | $ | 18,086 | ||||||||
|
Denominator: |
||||||||||||||||
|
Average stockholders' equity |
406,587 | 419,818 | 412,483 | 416,200 | ||||||||||||
|
Less: Average goodwill and other intangible assets |
211,713 | 214,942 | 213,212 | 216,356 | ||||||||||||
|
Average tangible stockholders' equity |
194,874 | 204,876 | 199,271 | 199,844 | ||||||||||||
|
Retuon tangible equity |
15.5 | % | 12.7 | % | 17.0 | % | 12.1 | % | ||||||||
|
Retuon equity |
7.5 | % | 6.2 | % | 8.2 | % | 5.8 | % | ||||||||
| Three Months Ended |
Nine Months Ended |
|||||||||||||||
| (unaudited, in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
|
Adjusted retuon tangible equity calculation: |
||||||||||||||||
|
Numerator: adjusted net income |
$ | 5,455 | $ | 7,678 | $ | 19,305 | $ | 20,103 | ||||||||
|
Denominator: average tangible stockholders' equity |
194,874 | 204,876 | 199,271 | 199,844 | ||||||||||||
|
Adjusted retuon tangible equity |
11.2 | % | 15.0 | % | 12.9 | % | 13.4 | % | ||||||||
|
Retuon equity |
7.5 | % | 6.2 | % | 8.2 | % | 5.8 | % | ||||||||
Attachments
Disclaimer


Kemper Reports Third Quarter 2022 Operating Results
Tiptree Reports Third Quarter 2022 Results
Advisor News
- Flourish brings private-bank-like cash solution to MassMutual’s network
- Majority of Americans concerned recent market highs are unsustainable
- GLP-1 users choose between medication and retirement saving
- Gen X and millennials seek new retirement model
- Are families ready for the costs of aging at home?
More Advisor NewsAnnuity News
- A client remarried: Does their annuity still fit?
- Gen X and millennials seek new retirement model
- Global Atlantic names Dan Farrelly head of IMO and IBD channels
- A rising retirement challenge: The license to spend
- What lower interest rates mean to annuity payouts
More Annuity NewsHealth/Employee Benefits News
Life Insurance News