| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 21.00 | | | | | $ | 231,000,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 1.26 | | | | | $ | 13,860,000 | | |
Proceeds, before expenses, to selling shareholders
|
| | | $ | 19.74 | | | | | $ | 217,140,000 | | |
|
Keefe, Bruyette & Woods
|
| | UBS Investment Bank | | | FBR | | | BMO Capital Markets | |
|
A Stifel Company
|
| | | | | | | | | |
| KeyBanc Capital Markets | | |
SunTrust Robinson Humphrey
|
| |
Scotiabank
|
|
| | |
Page
|
|
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
|
Gross Written Premiums by Segment
|
| |
Gross Written Premiums by Underlying Market
|
|
|
|
|
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
||||||||||||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2013
|
| |
2012
|
| |
2011
|
|||||||||||||||||||
| | |
($ in thousands, except for per share data)
|
|||||||||||||||||||||||||||||||
Operating Results: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Gross written premiums(1)
|
| | | $ | 415,616 | | | | | $ | 284,420 | | | | | $ | 368,518 | | | | | $ | 491,931 | | | | | $ | 490,821 | |||||
Ceded written premiums(2)
|
| | | | (47,998) | | | | | | (30,157) | | | | | | (43,352) | | | | | | (139,622) | | | | | | (57,752) | |||||
Net written premiums
|
| | | $ | 367,618 | | | | | $ | 254,263 | | | | | $ | 325,166 | | | | | $ | 352,309 | | | | | $ | 433,069 | |||||
Net earned premiums
|
| | | $ | 286,057 | | | | | $ | 246,509 | | | | | $ | 328,078 | | | | | $ | 364,568 | | | | | $ | 337,105 | |||||
Net investment income
|
| | | | 33,189 | | | | | | 34,701 | | | | | | 45,373 | | | | | | 44,297 | | | | | | 48,367 | |||||
Net realized investment (losses) gains
|
| | | | (1,678) | | | | | | 12,992 | | | | | | 12,619 | | | | | | 8,915 | | | | | | 20,899 | |||||
Other income
|
| | | | 740 | | | | | | 153 | | | | | | 222 | | | | | | 130 | | | | | | 226 | |||||
Total revenues
|
| | | | 318,308 | | | | | | 294,355 | | | | | | 386,292 | | | | | | 417,910 | | | | | | 406,597 | |||||
Losses and loss adjustment expenses
|
| | | | 171,936 | | | | | | 141,803 | | | | | | 184,486 | | | | | | 264,496 | | | | | | 233,479 | |||||
Other operating expenses
|
| | | | 98,971 | | | | | | 89,039 | | | | | | 114,804 | | | | | | 126,884 | | | | | | 115,378 | |||||
Other expenses
|
| | | | 2,848 | | | | | | 605 | | | | | | 677 | | | | | | 3,350 | | | | | | 592 | |||||
Interest expense
|
| | | | 4,661 | | | | | | 5,200 | | | | | | 6,777 | | | | | | 8,266 | | | | | | 8,132 | |||||
Amortization of intangible assets
|
| | | | 447 | | | | | | 1,918 | | | | | | 2,470 | | | | | | 2,848 | | | | | | 2,848 | |||||
Impairment of intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,299 | | | | | | — | |||||
Total expenses
|
| | | | 278,863 | | | | | | 238,565 | | | | | | 309,214 | | | | | | 410,143 | | | | | | 360,429 | |||||
Income before income tax expense
|
| | | | 39,445 | | | | | | 55,790 | | | | | | 77,078 | | | | | | 7,767 | | | | | | 46,168 | |||||
Income tax expense (benefit)
|
| | | | 3,626 | | | | | | 6,483 | | | | | | 9,741 | | | | | | (897) | | | | | | 7,695 | |||||
Net income(3)
|
| | | $ | 35,819 | | | | | $ | 49,307 | | | | | $ | 67,337 | | | | | $ | 8,664 | | | | | $ | 38,473 | |||||
Net operating income(4)
|
| | | $ | 39,639 | | | | | $ | 40,585 | | | | | $ | 58,918 | | | | | $ | 7,935 | | | | | $ | 22,352 | |||||
Earnings per Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Basic
|
| | | $ | 1.26 | | | | | $ | 1.59 | | | | | $ | 2.21 | | | | | $ | 0.24 | | | | | $ | 1.08 | |||||
Diluted
|
| | | $ | 1.24 | | | | | $ | 1.59 | | | | | $ | 2.21 | | | | | $ | 0.24 | | | | | $ | 1.06 | |||||
Weighted-average shares outstanding – diluted
|
| | | | 28,787,500 | | | | | | 31,084,950 | | | | | | 30,500,800 | | | | | | 35,733,350 | | | | | | 35,718,000 | |||||
|
| | |
At or for the Nine Months
Ended September 30, |
| |
At or for the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2013
|
| |
2012
|
| |
2011
|
| |||||||||||||||
| | |
($ in thousands, except for ratios)
|
| |||||||||||||||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and invested assets
|
| | | $ | 1,302,060 | | | | | $ | 1,258,030 | | | | | $ | 1,217,078 | | | | | $ | 1,235,537 | | | | | $ | 1,162,966 | | |
Reinsurance recoverables
|
| | | | 121,929 | | | | | | 120,488 | | | | | | 120,477 | | | | | | 176,863 | | | | | | 91,073 | | |
Goodwill and intangible assets
|
| | | | 222,106 | | | | | | 223,105 | | | | | | 222,553 | | | | | | 225,023 | | | | | | 233,827 | | |
Total assets
|
| | | | 1,969,586 | | | | | | 1,919,115 | | | | | | 1,806,793 | | | | | | 2,025,381 | | | | | | 1,752,605 | | |
Reserve for losses and loss adjustment expenses
|
| | | | 690,882 | | | | | | 714,538 | | | | | | 646,452 | | | | | | 709,721 | | | | | | 565,955 | | |
Unearned premiums
|
| | | | 305,485 | | | | | | 227,773 | | | | | | 218,532 | | | | | | 239,055 | | | | | | 223,613 | | |
Senior debt
|
| | | | 78,300 | | | | | | 58,000 | | | | | | 58,000 | | | | | | 35,000 | | | | | | 35,000 | | |
Junior subordinated debt
|
| | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | |
Total liabilities
|
| | | | 1,294,879 | | | | | | 1,231,346 | | | | | | 1,105,303 | | | | | | 1,241,341 | | | | | | 990,230 | | |
Total shareholders’ equity
|
| | | | 674,707 | | | | | | 687,769 | | | | | | 701,490 | | | | | | 784,040 | | | | | | 762,375 | | |
GAAP Underwriting Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Loss ratio(5)
|
| | | | 60.1% | | | | | | 57.5% | | | | | | 56.2% | | | | | | 72.6% | | | | | | 69.3% | | |
Expense ratio(6)
|
| | | | 34.6% | | | | | | 36.1% | | | | | | 35.0% | | | | | | 34.8% | | | | | | 34.2% | | |
Combined ratio(7)
|
| | | | 94.7% | | | | | | 93.6% | | | | | | 91.2% | | | | | | 107.4% | | | | | | 103.5% | | |
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tangible shareholders’ equity(8)
|
| | | $ | 452,601 | | | | | $ | 464,664 | | | | | $ | 478,937 | | | | | $ | 559,017 | | | | | $ | 528,548 | | |
Tangible shareholders’ equity per common share outstanding
|
| | | $ | 15.86 | | | | | $ | 16.29 | | | | | $ | 16.78 | | | | | $ | 15.52 | | | | | $ | 14.80 | | |
Debt to total capitalization ratio(9)
|
| | | | 21.3% | | | | | | 19.1% | | | | | | 18.8% | | | | | | 15.1% | | | | | | 15.4% | | |
Regulatory capital and surplus(10)
|
| | | $ | 575,544 | | | | | $ | 563,635 | | | | | $ | 580,267 | | | | | $ | 596,272 | | | | | $ | 587,518 | | |
Net written premiums to surplus ratio(11)
|
| | | | 0.9 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.7 | | |
| | |
September 30, 2014
|
| |
Pro-Forma to
give effect to Recapitalization and Offering Expenses September 30, 2014 |
| ||||||
| | |
($ in thousands)
|
| |||||||||
Debt
|
| | | $ | 182,355 | | | | | $ | 182,355 | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Class A common shares, $0.01 par value, 1,200,000 shares authorized (0 authorized pro-forma), 570,807 shares issued and outstanding (0 issued and outstanding pro-forma)
|
| | | | 6 | | | | | | — | | |
Class B common shares, $0.01 par value, 2,800,000 shares authorized (0 authorized pro-forma), 0 shares issued and outstanding (0 shares issued and outstanding pro-forma)
|
| | | | — | | | | | | — | | |
Common Shares, $0.0002 par value, 0 shares authorized (200,000,000 authorized pro-forma), 0 shares issued and outstanding (28,540,350 issued and outstanding pro-forma)
|
| | | | — | | | | | | 6 | | |
Preferred Shares $0.00125 par value, 2,500,000 shares authorized (20,000,000 authorized pro-forma), 0 shares issued and outstanding (0 shares issued and outstanding pro-forma)
|
| | | | — | | | | | | — | | |
Additional paid in capital
|
| | | | 627,959 | | | | | | 627,959 | | |
Retained earnings
|
| | | | 32,457 | | | | | | 22,807(1) | | |
Accumulated other comprehensive income
|
| | | | 14,285 | | | | | | 14,285 | | |
Total shareholders’ equity
|
| | | $ | 674,707 | | | | | $ | 665,057 | | |
Total capitalization
|
| | | $ | 857,062 | | | | | $ | 847,412 | | |
Ratio of debt to total capitalization
|
| | | | 21.3% | | | | | | 21.5% | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
||||||||||||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2013
|
| |
2012
|
| |
2011
|
|||||||||||||||||||
| | |
($ in thousands, except for per share data)
|
|||||||||||||||||||||||||||||||
Operating Results: | | | | | | | ||||||||||||||||||||||||||||
Gross written premiums(1)
|
| | | $ | 415,616 | | | | | $ | 284,420 | | | | | $ | 368,518 | | | | | $ | 491,931 | | | | | $ | 490,821 | |||||
Ceded written premiums(2)
|
| | | | (47,998) | | | | | | (30,157) | | | | | | (43,352) | | | | | | (139,622) | | | | | | (57,752) | |||||
Net written premiums
|
| | | $ | 367,618 | | | | | $ | 254,263 | | | | | $ | 325,166 | | | | | $ | 352,309 | | | | | $ | 433,069 | |||||
Net earned premiums
|
| | | $ | 286,057 | | | | | $ | 246,509 | | | | | $ | 328,078 | | | | | $ | 364,568 | | | | | $ | 337,105 | |||||
Net investment income
|
| | | | 33,189 | | | | | | 34,701 | | | | | | 45,373 | | | | | | 44,297 | | | | | | 48,367 | |||||
Net realized investment (losses) gains
|
| | | | (1,678) | | | | | | 12,992 | | | | | | 12,619 | | | | | | 8,915 | | | | | | 20,899 | |||||
Other income
|
| | | | 740 | | | | | | 153 | | | | | | 222 | | | | | | 130 | | | | | | 226 | |||||
Total revenues
|
| | | | 318,308 | | | | | | 294,355 | | | | | | 386,292 | | | | | | 417,910 | | | | | | 406,597 | |||||
Losses and loss adjustment expenses
|
| | | | 171,936 | | | | | | 141,803 | | | | | | 184,486 | | | | | | 264,496 | | | | | | 233,479 | |||||
Other operating expenses
|
| | | | 98,971 | | | | | | 89,039 | | | | | | 114,804 | | | | | | 126,884 | | | | | | 115,378 | |||||
Other expenses
|
| | | | 2,848 | | | | | | 605 | | | | | | 677 | | | | | | 3,350 | | | | | | 592 | |||||
Interest expense
|
| | | | 4,661 | | | | | | 5,200 | | | | | | 6,777 | | | | | | 8,266 | | | | | | 8,132 | |||||
Amortization of intangible assets
|
| | | | 447 | | | | | | 1,918 | | | | | | 2,470 | | | | | | 2,848 | | | | | | 2,848 | |||||
Impairment of intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,299 | | | | | | — | |||||
Total expenses
|
| | | | 278,863 | | | | | | 238,565 | | | | | | 309,214 | | | | | | 410,143 | | | | | | 360,429 | |||||
Income before income tax expense
|
| | | | 39,445 | | | | | | 55,790 | | | | | | 77,078 | | | | | | 7,767 | | | | | | 46,168 | |||||
Income tax expense (benefit)
|
| | | | 3,626 | | | | | | 6,483 | | | | | | 9,741 | | | | | | (897) | | | | | | 7,695 | |||||
Net income(3)
|
| | | $ | 35,819 | | | | | $ | 49,307 | | | | | $ | 67,337 | | | | | $ | 8,664 | | | | | $ | 38,473 | |||||
Net operating income(4)
|
| | | $ | 39,639 | | | | | $ | 40,585 | | | | | $ | 58,918 | | | | | $ | 7,935 | | | | | $ | 22,352 | |||||
Earnings per Share: | | | | | | | ||||||||||||||||||||||||||||
Basic
|
| | | $ | 1.26 | | | | | $ | 1.59 | | | | | $ | 2.21 | | | | | $ | 0.24 | | | | | $ | 1.08 | |||||
Diluted
|
| | | $ | 1.24 | | | | | $ | 1.59 | | | | | $ | 2.21 | | | | | $ | 0.24 | | | | | $ | 1.06 | |||||
Weighted-average shares outstanding – diluted
|
| | | | 28,787,500 | | | | | | 31,084,950 | | | | | | 30,500,800 | | | | | | 35,733,350 | | | | | | 35,718,000 | |||||
|
| | |
At or for the Nine Months
Ended September 30, |
| |
At or for the Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2013
|
| |
2012
|
| |
2011
|
| |||||||||||||||
| | |
($ in thousands, except for ratios)
|
| |||||||||||||||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and invested assets
|
| | | $ | 1,302,060 | | | | | $ | 1,258,030 | | | | | $ | 1,217,078 | | | | | $ | 1,235,537 | | | | | $ | 1,162,966 | | |
Reinsurance recoverables
|
| | | | 121,929 | | | | | | 120,488 | | | | | | 120,477 | | | | | | 176,863 | | | | | | 91,073 | | |
Goodwill and intangible assets
|
| | | | 222,106 | | | | | | 223,105 | | | | | | 222,553 | | | | | | 225,023 | | | | | | 233,827 | | |
Total assets
|
| | | | 1,969,586 | | | | | | 1,919,115 | | | | | | 1,806,793 | | | | | | 2,025,381 | | | | | | 1,752,605 | | |
Reserve for losses and loss adjustment expenses
|
| | | | 690,882 | | | | | | 714,538 | | | | | | 646,452 | | | | | | 709,721 | | | | | | 565,955 | | |
Unearned premiums
|
| | | | 305,485 | | | | | | 227,773 | | | | | | 218,532 | | | | | | 239,055 | | | | | | 223,613 | | |
Senior debt
|
| | | | 78,300 | | | | | | 58,000 | | | | | | 58,000 | | | | | | 35,000 | | | | | | 35,000 | | |
Junior subordinated debt
|
| | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | |
Total liabilities
|
| | | | 1,294,879 | | | | | | 1,231,346 | | | | | | 1,105,303 | | | | | | 1,241,341 | | | | | | 990,230 | | |
Total shareholders’ equity
|
| | | | 674,707 | | | | | | 687,769 | | | | | | 701,490 | | | | | | 784,040 | | | | | | 762,375 | | |
GAAP Underwriting Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss ratio(5)
|
| | | | 60.1% | | | | | | 57.5% | | | | | | 56.2% | | | | | | 72.6% | | | | | | 69.3% | | |
Expense ratio(6)
|
| | | | 34.6% | | | | | | 36.1% | | | | | | 35.0% | | | | | | 34.8% | | | | | | 34.2% | | |
Combined ratio(7)
|
| | | | 94.7% | | | | | | 93.6% | | | | | | 91.2% | | | | | | 107.4% | | | | | | 103.5% | | |
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tangible shareholders’ equity(8)
|
| | | $ | 452,601 | | | | | $ | 464,664 | | | | | $ | 478,937 | | | | | $ | 559,017 | | | | | $ | 528,548 | | |
Tangible shareholders’ equity per common
share outstanding |
| | | $ | 15.86 | | | | | $ | 16.29 | | | | | $ | 16.78 | | | | | $ | 15.52 | | | | | $ | 14.80 | | |
Debt to total capitalization ratio(9)
|
| | | | 21.3% | | | | | | 19.1% | | | | | | 18.8% | | | | | | 15.1% | | | | | | 15.4% | | |
Regulatory capital and surplus(10)
|
| | | $ | 575,544 | | | | | $ | 563,635 | | | | | $ | 580,267 | | | | | $ | 596,272 | | | | | $ | 587,518 | | |
Net written premiums to surplus ratio(11)
|
| | | | 0.9 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.6 | | | | | | 0.7 | | |
| | |
Gross Reserves at December 31, 2013
|
| |||||||||||||||||||||||||
| | |
Case
|
| |
IBNR
|
| |
Total
|
| |
IBNR %
of Total |
| ||||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||
Excess and Surplus Lines
|
| | | $ | 70,230 | | | | | $ | 308,737 | | | | | $ | 378,967 | | | | | | 81.5% | | | ||||
Specialty Admitted Insurance
|
| | | | 31,470 | | | | | | 27,436 | | | | | | 58,906 | | | | | | 46.6% | | | ||||
Casualty Reinsurance
|
| | | | 86,566 | | | | | | 122,013 | | | | | | 208,579 | | | | | | 58.5% | | | ||||
Total | | | | $ | 188,266 | | | | | $ | 458,186 | | | | | $ | 646,452 | | | | | | 70.9% | | | ||||
|
| | |
Net Reserves at December 31, 2013
|
| |||||||||||||||||||||||||
| | |
Case
|
| |
IBNR
|
| |
Total
|
| |
IBNR %
of Total |
| ||||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||
Excess and Surplus Lines
|
| | | $ | 63,348 | | | | | $ | 233,220 | | | | | $ | 296,568 | | | | | | 78.6% | | | ||||
Specialty Admitted Insurance
|
| | | | 28,996 | | | | | | 22,485 | | | | | | 51,481 | | | | | | 43.7% | | | ||||
Casualty Reinsurance
|
| | | | 75,498 | | | | | | 103,438 | | | | | | 178,936 | | | | | | 57.8% | | | ||||
Total | | | | $ | 167,842 | | | | | $ | 359,143 | | | | | $ | 526,985 | | | | | | 68.2% | | | ||||
|
Sensitivity
|
| |
5th Pct.
|
| |
50th Pct.
|
| |
Carried
|
| |
95th Pct.
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Reserve for losses and loss adjustment expenses
|
| | | $ | 418,653 | | | | | $ | 497,851 | | | | | $ | 526,985 | | | | | $ | 577,050 | | |
Changes in reserves
|
| | | | (108,332) | | | | | | (29,134) | | | | | | — | | | | | | 50,065 | | |
| | |
Nine Months Ended
September 30, |
| |
%
Change |
| ||||||||||||
| | |
2014
|
| |
2013
|
| ||||||||||||
| | |
($ in thousands)
|
| | ||||||||||||||
Gross written premiums
|
| | | $ | 415,616 | | | | | $ | 284,420 | | | | |
|
46.1%
|
| |
Net retention(1)
|
| | | | 88.5% | | | | | | 89.4% | | | | |
|
—
|
| |
Net written premiums
|
| | | $ | 367,618 | | | | | $ | 254,263 | | | | |
|
44.6%
|
| |
Net earned premiums
|
| | | $ | 286,057 | | | | | $ | 246,509 | | | | |
|
16.0%
|
| |
Losses and loss adjustment expenses
|
| | | | (171,936) | | | | | | (141,803) | | | | |
|
21.2%
|
| |
Other operating expenses
|
| | | | (98,971) | | | | | | (89,039) | | | | |
|
11.2%
|
| |
Underwriting gain(2)
|
| | | | 15,150 | | | | | | 15,667 | | | | |
|
(3.3)%
|
| |
Net investment income
|
| | | | 33,189 | | | | | | 34,701 | | | | |
|
(4.4)%
|
| |
Net realized investment (losses) gains
|
| | | | (1,678) | | | | | | 12,992 | | | | |
|
—
|
| |
Other income
|
| | | | 740 | | | | | | 153 | | | | |
|
383.7%
|
| |
Interest expense
|
| | | | (4,661) | | | | | | (5,200) | | | | |
|
(10.4)%
|
| |
Amortization of intangible assets
|
| | | | (447) | | | | | | (1,918) | | | | |
|
(76.7)%
|
| |
Other expenses
|
| | | | (2,848) | | | | | | (605) | | | | |
|
370.7%
|
| |
Income before taxes
|
| | | | 39,445 | | | | | | 55,790 | | | | |
|
(29.3)%
|
| |
U.S. federal income tax expense
|
| | | | (3,626) | | | | | | (6,483) | | | | |
|
(44.1)%
|
| |
Net income
|
| | | $ | 35,819 | | | | | $ | 49,307 | | | | |
|
(27.4)%
|
| |
Net operating income(2)
|
| | | $ | 39,639 | | | | | $ | 40,585 | | | | |
|
(2.3)%
|
| |
Ratios: | | | | | |||||||||||||||
Loss ratio
|
| | | | 60.1% | | | | | | 57.5% | | | | |
|
—
|
| |
Expense ratio
|
| | | | 34.6% | | | | | | 36.1% | | | | |
|
—
|
| |
Combined ratio
|
| | | | 94.7% | | | | | | 93.6% | | | | |
|
—
|
| |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||||||
| | |
2014
|
| |
2013
|
| ||||||||||||||||||||||
| | |
Income
Before Taxes |
| |
Net
Income |
| |
Income
Before Taxes |
| |
Net
Income |
| ||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||
Income as reported
|
| | | $ | 39,445 | | | | | $ | 35,819 | | | | | $ | 55,790 | | | | | $ | 49,307 | | | ||||
Net realized investment losses (gains)
|
| | | | 1,678 | | | | | | 723 | | | | | | (12,992) | | | | | | (9,577) | | | ||||
Other expenses
|
| | | | 2,848 | | | | | | 2,775 | | | | | | 605 | | | | | | 531 | | | ||||
Interest expense on leased building the Company is deemed to own for accounting purposes
|
| | | | 495 | | | | | | 322 | | | | | | 498 | | | | | | 324 | | | ||||
Net operating income
|
| | | $ | 44,466 | | | | | $ | 39,639 | | | | | $ | 43,901 | | | | | $ | 40,585 | | | ||||
|
| | |
Nine Months Ended
September 30, |
| |
%
Change |
| |||||||||||||||
| | |
2014
|
| |
2013
|
| |||||||||||||||
| | |
($ in thousands)
|
| | |||||||||||||||||
Gross written premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines
|
| | | $ | 182,544 | | | | | $ | 141,880 | | | | |
|
28.7%
|
| | |||
Specialty Admitted Insurance
|
| | | | 40,447 | | | | | | 17,589 | | | | |
|
130.0%
|
| | |||
Casualty Reinsurance
|
| | | | 192,625 | | | | | | 124,951 | | | | |
|
54.2%
|
| | |||
| | | | $ | 415,616 | | | | | $ | 284,420 | | | | |
|
46.1%
|
| | |||
Net written premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines
|
| | | $ | 150,618 | | | | | $ | 116,859 | | | | |
|
28.9%
|
| | |||
Specialty Admitted Insurance
|
| | | | 24,855 | | | | | | 15,538 | | | | |
|
60.0%
|
| | |||
Casualty Reinsurance
|
| | | | 192,145 | | | | | | 121,866 | | | | |
|
57.7%
|
| | |||
| | | | $ | 367,618 | | | | | $ | 254,263 | | | | |
|
44.6%
|
| | |||
Net earned premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines
|
| | | $ | 138,313 | | | | | $ | 103,354 | | | | |
|
33.8%
|
| | |||
Specialty Admitted Insurance
|
| | | | 18,847 | | | | | | 13,195 | | | | |
|
42.8%
|
| | |||
Casualty Reinsurance
|
| | | | 128,897 | | | | | | 129,960 | | | | |
|
(0.8)%
|
| | |||
| | | | $ | 286,057 | | | | | $ | 246,509 | | | | |
|
16.0%
|
| | |||
|
| | |
Nine Months Ended
September 30, |
| |
%
Change |
| |||||||||||||||
| | |
2014
|
| |
2013
|
| |||||||||||||||
| | |
($ in thousands)
|
| | |||||||||||||||||
Workers’ compensation premiums
|
| | | $ | 20,497 | | | | | $ | 16,373 | | | | |
|
25.2%
|
| | |||
Audit premiums on workers’ compensation policies
|
| | | | 632 | | | | | | 359 | | | | |
|
76.0%
|
| | |||
Allocation of involuntary workers’ compensation pool
|
| | | | 1,104 | | | | | | 857 | | | | |
|
28.8%
|
| | |||
Total workers’ compensation premium
|
| | | | 22,233 | | | | | | 17,589 | | | | |
|
26.4%
|
| | |||
Specialty admitted program and fronting business
|
| | | | 18,214 | | | | | | — | | | | ||||||||
Total
|
| | | $ | 40,447 | | | | | $ | 17,589 | | | | |
|
130.0%
|
| | |||
|
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2014
|
| |
2013
|
| ||||||
Excess and Surplus Lines
|
| | | | 82.5% | | | | | | 82.4% | | |
Specialty Admitted Insurance
|
| | | | 61.5% | | | | | | 88.3% | | |
Casualty Reinsurance
|
| | | | 99.8% | | | | | | 97.5% | | |
Total
|
| | | | 88.5% | | | | | | 89.4% | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2014
|
| |
2013
|
| ||||||
Excess and Surplus Lines
|
| | | | 84.6% | | | | | | 74.2% | | |
Specialty Admitted Insurance
|
| | | | 104.7% | | | | | | 120.6% | | |
Casualty Reinsurance
|
| | | | 99.7% | | | | | | 101.3% | | |
Total
|
| | | | 94.7% | | | | | | 93.6% | | |
| | |
Nine Months Ended
September 30, |
| |
%
Change |
| ||||||||||||
| | |
2014
|
| |
2013
|
| ||||||||||||
| | |
($ in thousands)
|
| | ||||||||||||||
Gross written premiums
|
| | | $ | 182,544 | | | | | $ | 141,880 | | | | |
|
28.7%
|
| |
Net written premiums
|
| | | $ | 150,618 | | | | | $ | 116,859 | | | | |
|
28.9%
|
| |
Net earned premiums
|
| | | $ | 138,313 | | | | | $ | 103,354 | | | | |
|
33.8%
|
| |
Losses and loss adjustment expenses
|
| | | | (77,362) | | | | | | (45,176) | | | | |
|
71.2%
|
| |
Underwriting expenses
|
| | | | (39,585) | | | | | | (31,479) | | | | |
|
25.8%
|
| |
Underwriting profit(1)
|
| | | $ | 21,366 | | | | | $ | 26,699 | | | | |
|
(20.0)%
|
| |
Ratios: | | | | | | | | | | | | | | | | | | | |
Loss ratio
|
| | | | 55.9% | | | | | | 43.7% | | | | |
|
—
|
| |
Expense ratio
|
| | | | 28.6% | | | | | | 30.5% | | | | |
|
—
|
| |
Combined ratio
|
| | | | 84.6% | | | | | | 74.2% | | | | |
|
—
|
| |
| | |
Nine Months Ended
September 30, |
| |
%
Change |
| | | | | | ||||||||||||||||||||||
| | |
2014
|
| |
2013
|
| | | | | | ||||||||||||||||||||||
| | |
($ in thousands)
|
| | | | | | | ||||||||||||||||||||||||
Gross written premiums
|
| | | $ | 40,447 | | | | | $ | 17,589 | | | | |
|
130.0%
|
| | | | | | | ||||||||||
Net written premiums
|
| | | $ | 24,855 | | | | | $ | 15,538 | | | | |
|
60.0%
|
| | | | | | | ||||||||||
Net earned premiums
|
| | | $ | 18,847 | | | | | $ | 13,195 | | | | |
|
42.8%
|
| | | | | | | ||||||||||
Losses and loss adjustment expenses
|
| | | | (10,274) | | | | | | (8,736) | | | | |
|
17.6%
|
| | | | | | | ||||||||||
Underwriting expenses
|
| | | | (9,451) | | | | | | (7,177) | | | | |
|
31.7%
|
| | | | | | | ||||||||||
Underwriting loss(1)
|
| | | $ | (878) | | | | | $ | (2,718) | | | | |
|
(67.7)%
|
| | | | | | | ||||||||||
Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Loss ratio
|
| | | | 54.5% | | | | | | 66.2% | | | | |
|
—
|
| | | | | | | ||||||||||
Expense ratio
|
| | | | 50.1% | | | | | | 54.4% | | | | |
|
—
|
| | | | | | | ||||||||||
Combined ratio
|
| | | | 104.7% | | | | | | 120.6% | | | | |
|
—
|
| | | | | | | ||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Nine Months Ended
September 30, |
| |
%
Change |
| ||||||||||||
| | |
2014
|
| |
2013
|
| ||||||||||||
| | |
($ in thousands)
|
| | ||||||||||||||
Gross written premiums
|
| | | $ | 192,625 | | | | | $ | 124,951 | | | | |
|
54.2%
|
| |
Net written premiums
|
| | | $ | 192,145 | | | | | $ | 121,866 | | | | |
|
57.7%
|
| |
Net earned premiums
|
| | | $ | 128,897 | | | | | $ | 129,960 | | | | |
|
(0.8)%
|
| |
Losses and loss adjustment expenses
|
| | | | (84,300) | | | | | | (87,891) | | | | |
|
(4.1)%
|
| |
Underwriting expenses
|
| | | | (44,173) | | | | | | (43,737) | | | | |
|
1.0%
|
| |
Underwriting gain (loss)(1)
|
| | | $ | 424 | | | | | $ | (1,668) | | | | |
|
—
|
| |
Ratios: | | | | | | | | | | | | | | | | | | | |
Loss ratio
|
| | | | 65.4% | | | | | | 67.6% | | | | |
|
—
|
| |
Expense ratio
|
| | | | 34.3% | | | | | | 33.7% | | | | |
|
—
|
| |
Combined ratio
|
| | | | 99.7% | | | | | | 101.3% | | | | |
|
—
|
| |
| | |
Gross Reserves at September 30, 2014
|
| |||||||||||||||||||||||||
| | |
Case
|
| |
IBNR
|
| |
Total
|
| |
IBNR %
of Total |
| ||||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||
Excess and Surplus Lines
|
| | | $ | 73,950 | | | | | $ | 341,537 | | | | | $ | 415,487 | | | | | | 82.2% | | | ||||
Specialty Admitted Insurance
|
| | | | 27,666 | | | | | | 23,408 | | | | | | 51,074 | | | | | | 45.8% | | | ||||
Casualty Reinsurance
|
| | | | 94,052 | | | | | | 130,269 | | | | | | 224,321 | | | | | | 58.1% | | | ||||
Total
|
| | | $ | 195,668 | | | | | $ | 495,214 | | | | | $ | 690,882 | | | | | | 71.7% | | | ||||
|
| | |
Net Reserves at September 30, 2014
|
| |||||||||||||||||||||||||
| | |
Case
|
| |
IBNR
|
| |
Total
|
| |
IBNR %
of Total |
| ||||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||
Excess and Surplus Lines
|
| | | $ | 65,043 | | | | | $ | 261,960 | | | | | $ | 327,003 | | | | | | 80.1% | | | ||||
Specialty Admitted Insurance
|
| | | | 25,588 | | | | | | 19,748 | | | | | | 45,336 | | | | | | 43.6% | | | ||||
Casualty Reinsurance
|
| | | | 76,965 | | | | | | 122,178 | | | | | | 199,143 | | | | | | 61.4% | | | ||||
Total
|
| | | $ | 167,596 | | | | | $ | 403,886 | | | | | $ | 571,482 | | | | | | 70.7% | | | ||||
|
| | |
Nine Months Ended
September 30, |
| | | |||||||||||||
| | |
2014
|
| |
2013
|
| | | ||||||||||
Annualized gross investment yield on: | | | | | | | | | | | | | | | | ||||
Average cash and invested assets
|
| | | | 3.8% | | | | | | 4.0% | | | | | ||||
Average fixed maturity securities
|
| | | | 3.5% | | | | | | 3.9% | | | | | ||||
Annualized tax equivalent yield on: | | | | | | | | | | | | | | | | ||||
Average fixed maturity securities
|
| | | | 3.7% | | | | | | 4.0% | | | | | ||||
| | | | | | | | | | | | | | | | | | | |
| | |
September 30, 2014
|
| |
December 31, 2013
|
| ||||||||||||||||||||||||||||||||||||
| | |
Cost or
Amortized Cost |
| |
Fair Value
|
| |
% of Total
Fair Value |
| |
Cost or
Amortized Cost |
| |
Fair Value
|
| |
% of Total
Fair Value |
| ||||||||||||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
State and municipal
|
| | | $ | 90,791 | | | | | $ | 98,732 | | | | |
|
12.1%
|
| | | | $ | 74,678 | | | | | $ | 76,146 | | | | |
|
10.4%
|
| | ||||||
Residential mortgage-backed
|
| | | | 117,963 | | | | | | 117,603 | | | | |
|
14.4%
|
| | | | | 101,352 | | | | | | 98,569 | | | | |
|
13.5%
|
| | ||||||
Corporate
|
| | | | 259,984 | | | | | | 265,581 | | | | |
|
32.5%
|
| | | | | 245,139 | | | | | | 251,517 | | | | |
|
34.5%
|
| | ||||||
Commercial mortgage and
asset-backed |
| | | | 106,227 | | | | | | 108,384 | | | | |
|
13.2%
|
| | | | | 81,054 | | | | | | 83,965 | | | | |
|
11.5%
|
| | ||||||
Obligations of U.S. government corporations and agencies
|
| | | | 100,431 | | | | | | 101,275 | | | | |
|
12.4%
|
| | | | | 104,153 | | | | | | 104,961 | | | | |
|
14.4%
|
| | ||||||
U.S. Treasury securities and obligations
guaranteed by the U.S. government |
| | | | 58,284 | | | | | | 58,186 | | | | |
|
7.1%
|
| | | | | 46,435 | | | | | | 46,311 | | | | |
|
6.3%
|
| | ||||||
Redeemable preferred stock
|
| | | | 2,025 | | | | | | 1,866 | | | | |
|
0.2%
|
| | | | | 2,025 | | | | | | 1,649 | | | | |
|
0.2%
|
| | ||||||
Total
|
| | | | 735,705 | | | | | | 751,627 | | | | |
|
91.9%
|
| | | | | 654,836 | | | | | | 663,118 | | | | |
|
90.8%
|
| | ||||||
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Preferred stock
|
| | | | 45,149 | | | | | | 48,741 | | | | |
|
6.0%
|
| | | | | 37,016 | | | | | | 37,042 | | | | |
|
5.1%
|
| | ||||||
Common stock
|
| | | | 19,199 | | | | | | 17,611 | | | | |
|
2.1%
|
| | | | | 30,113 | | | | | | 29,765 | | | | |
|
4.1%
|
| | ||||||
Total
|
| | | | 64,348 | | | | | | 66,352 | | | | |
|
8.1%
|
| | | | | 67,129 | | | | | | 66,807 | | | | |
|
9.2%
|
| | ||||||
Total investments
|
| | | $ | 800,053 | | | | | $ | 817,979 | | | | |
|
100.0%
|
| | | | $ | 721,965 | | | | | $ | 729,925 | | | | |
|
100.0%
|
| | ||||||
|
Standard & Poor’s or Equivalent Designation
|
| |
Fair Value
|
| |
% of Total
|
| ||||||||
| | |
($ in thousands)
|
| |||||||||||
AAA
|
| | | $ | 104,059 | | | | | | 13.6% | | | ||
AA
|
| | | | 393,096 | | | | | | 51.4 | | | ||
A
|
| | | | 158,300 | | | | | | 20.7 | | | ||
BBB
|
| | | | 69,175 | | | | | | 9.0 | | | ||
BB
|
| | | | 17,105 | | | | | | 2.2 | | | ||
Below BB and unrated
|
| | | | 23,384 | | | | | | 3.1 | | | ||
Total
|
| | | $ | 765,119 | | | | | | 100.0% | | | ||
|
Industry
|
| |
Fair Value
|
| |
% of Total
|
| | | | | ||||||||||||||
| | |
($ in thousands)
|
| | | | | |||||||||||||||||
Industrials and other
|
| | | $ | 192,052 | | | | | | 71.1% | | | | | | | ||||||||
Financial
|
| | | | 55,192 | | | | | | 20.4 | | | | | | | ||||||||
Utilities
|
| | | | 22,891 | | | | | | 8.5 | | | | | | | ||||||||
Total
|
| | | $ | 270,135 | | | | | | 100.0% | | | | | | | ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Public/Private
|
| |
Fair Value
|
| |
% of Total
|
| ||||||||
| | |
($ in thousands)
|
| |||||||||||
Publicly traded
|
| | | $ | 235,400 | | | | | | 87.1% | | | ||
Privately placed
|
| | | | 34,735 | | | | | | 12.9 | | | ||
Total
|
| | | $ | 270,135 | | | | | | 100.0% | | | ||
|
| | |
September 30, 2014
|
| |||||||||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| |
% of Total
Fair Value |
| |||||||||
| | |
($ in thousands)
|
| |||||||||||||||
Due in: | | | | | | | | | | | | | | | | | | | |
One year or less
|
| | | $ | 38,165 | | | | | $ | 38,572 | | | | |
|
5.1%
|
| |
After one year through five years
|
| | | | 291,623 | | | | | | 294,292 | | | | |
|
39.2%
|
| |
After five years through ten years
|
| | | | 66,913 | | | | | | 70,744 | | | | |
|
9.4%
|
| |
After ten years
|
| | | | 112,789 | | | | | | 120,166 | | | | |
|
16.0%
|
| |
| | | | | 509,490 | | | | | | 523,774 | | | | |
|
69.7%
|
| |
Residential mortgage-backed
|
| | | | 117,963 | | | | | | 117,603 | | | | |
|
15.7%
|
| |
Commercial mortgage and asset-backed
|
| | | | 106,227 | | | | | | 108,384 | | | | |
|
14.4%
|
| |
Redeemable preferred stock
|
| | | | 2,025 | | | | | | 1,866 | | | | |
|
0.2%
|
| |
Total
|
| | | $ | 735,705 | | | | | $ | 751,627 | | | | |
|
100.0%
|
| |
| | | | | | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |
%
Change |
| ||||||||||||
| | |
2013
|
| |
2012
|
| ||||||||||||
| | |
($ in thousands)
|
| | ||||||||||||||
Gross written premiums
|
| | | $ | 368,518 | | | | | $ | 491,931 | | | | |
|
(25.1)%
|
| |
Net retention(1)
|
| | | | 88.2% | | | | | | 71.6% | | | | |
|
—
|
| |
Net written premiums
|
| | | $ | 325,166 | | | | | $ | 352,309 | | | | |
|
(7.7)%
|
| |
Net earned premiums
|
| | | $ | 328,078 | | | | | $ | 364,568 | | | | |
|
(10.0)%
|
| |
Losses and loss adjustment expenses
|
| | | | (184,486) | | | | | | (264,496) | | | | |
|
(30.2)%
|
| |
Other operating expenses
|
| | | | (114,804) | | | | | | (126,884) | | | | |
|
(9.5)%
|
| |
Underwriting gain (loss)(2)
|
| | | | 28,788 | | | | | | (26,812) | | | | |
|
—
|
| |
Net investment income
|
| | | | 45,373 | | | | | | 44,297 | | | | |
|
2.4%
|
| |
Net realized investment gains
|
| | | | 12,619 | | | | | | 8,915 | | | | |
|
41.5%
|
| |
Other income
|
| | | | 222 | | | | | | 130 | | | | |
|
70.8%
|
| |
Other expenses
|
| | | | (677) | | | | | | (3,350) | | | | |
|
(79.8)%
|
| |
Interest expense
|
| | | | (6,777) | | | | | | (8,266) | | | | |
|
(18.0)%
|
| |
Amortization of intangible assets
|
| | | | (2,470) | | | | | | (2,848) | | | | |
|
(13.3)%
|
| |
Income before impairment and taxes
|
| | | | 77,078 | | | | | | 12,066 | | | | |
|
538.8%
|
| |
Impairment of intangible assets
|
| | | | — | | | | | | (4,299) | | | | |
|
—
|
| |
Income before taxes
|
| | | | 77,078 | | | | | | 7,767 | | | | |
|
892.4%
|
| |
U.S. federal income tax (expense) benefit
|
| | | | (9,741) | | | | | | 897 | | | | |
|
—
|
| |
Net income
|
| | | $ | 67,337 | | | | | $ | 8,664 | | | | |
|
677.2%
|
| |
Net operating income
|
| | | $ | 58,918 | | | | | $ | 7,935 | | | | |
|
642.5%
|
| |
Ratios: | | | | | |||||||||||||||
Loss ratio
|
| | | | 56.2% | | | | | | 72.6% | | | | |
|
—
|
| |
Expense ratio
|
| | | | 35.0% | | | | | | 34.8% | | | | |
|
—
|
| |
Combined ratio
|
| | | | 91.2% | | | | | | 107.4% | | | | |
|
—
|
| |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||
| | |
2013
|
| |
2012
|
| ||||||||||||||||||||||
| | |
Income
Before Taxes |
| |
Net
Income |
| |
Income
Before Taxes |
| |
Net
Income |
| ||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||
Income as reported
|
| | | $ | 77,078 | | | | | $ | 67,337 | | | | | $ | 7,767 | | | | | $ | 8,664 | | | ||||
Net realized investment gains
|
| | | | (12,619) | | | | | | (9,427) | | | | | | (8,915) | | | | | | (6,131) | | | ||||
Other expenses
|
| | | | 677 | | | | | | 577 | | | | | | 3,350 | | | | | | 2,178 | | | ||||
Interest expense on leased building the Company is deemed to own for accounting purposes
|
| | | | 663 | | | | | | 431 | | | | | | 662 | | | | | | 430 | | | ||||
Impairment of intangible assets
|
| | | | — | | | | | | — | | | | | | 4,299 | | | | | | 2,794 | | | ||||
Net operating income
|
| | | $ | 65,799 | | | | | $ | 58,918 | | | | | $ | 7,163 | | | | | $ | 7,935 | | | ||||
|
| | |
Year Ended December 31,
|
| |
%
Change |
| |||||||||||||||
| | |
2013
|
| |
2012
|
| |||||||||||||||
| | |
($ in thousands)
|
| | | | | | | ||||||||||||
Gross written premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines
|
| | | $ | 192,394 | | | | | $ | 158,654 | | | | |
|
21.3%
|
| | |||
Specialty Admitted Insurance
|
| | | | 20,594 | | | | | | 36,709 | | | | |
|
(43.9)%
|
| | |||
Casualty Reinsurance
|
| | | | 155,530 | | | | | | 296,568 | | | | |
|
(47.6)%
|
| | |||
| | | | $ | 368,518 | | | | | $ | 491,931 | | | | |
|
(25.1)%
|
| | |||
Net written premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines
|
| | | $ | 155,064 | | | | | $ | 123,483 | | | | |
|
25.6%
|
| | |||
Specialty Admitted Insurance
|
| | | | 18,169 | | | | | | 33,041 | | | | |
|
(45.0)%
|
| | |||
Casualty Reinsurance
|
| | | | 151,933 | | | | | | 195,785 | | | | |
|
(22.4)%
|
| | |||
| | | | $ | 325,166 | | | | | $ | 352,309 | | | | |
|
(7.7)%
|
| | |||
Net earned premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines
|
| | | $ | 141,826 | | | | | $ | 115,940 | | | | |
|
22.3%
|
| | |||
Specialty Admitted Insurance
|
| | | | 17,908 | | | | | | 32,189 | | | | |
|
(44.4)%
|
| | |||
Casualty Reinsurance
|
| | | | 168,344 | | | | | | 216,439 | | | | |
|
(22.2)%
|
| | |||
| | | | $ | 328,078 | | | | | $ | 364,568 | | | | |
|
(10.0)%
|
| | |||
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2013
|
| |
2012
|
| ||||||
Excess and Surplus Lines
|
| | | | 80.6% | | | | | | 77.8% | | |
Specialty Admitted Insurance
|
| | | | 88.2% | | | | | | 90.0% | | |
Casualty Reinsurance
|
| | | | 97.7% | | | | | | 66.0% | | |
Total
|
| | | | 88.2% | | | | | | 71.6% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2013
|
| |
2012
|
| ||||||
Excess and Surplus Lines
|
| | | | 69.3% | | | | | | 85.4% | | |
Specialty Admitted Insurance
|
| | | | 121.6% | | | | | | 153.8% | | |
Casualty Reinsurance
|
| | | | 101.5% | | | | | | 108.8% | | |
Total
|
| | | | 91.2% | | | | | | 107.4% | | |
| | |
Year Ended December 31,
|
| |
%
Change |
| ||||||||||||
| | |
2013
|
| |
2012
|
| ||||||||||||
| | |
($ in thousands)
|
| | | | | | | |||||||||
Gross written premiums
|
| | | $ | 192,394 | | | | | $ | 158,654 | | | | |
|
21.3%
|
| |
Net written premiums
|
| | | $ | 155,064 | | | | | $ | 123,483 | | | | |
|
25.6%
|
| |
Net earned premiums
|
| | | $ | 141,826 | | | | | $ | 115,940 | | | | |
|
22.3%
|
| |
Losses and loss adjustment expenses
|
| | | | (57,250) | | | | | | (60,985) | | | | |
|
(6.1)%
|
| |
Underwriting expenses
|
| | | | (41,053) | | | | | | (37,976) | | | | |
|
8.1%
|
| |
Underwriting profit(1)
|
| | | $ | 43,523 | | | | | $ | 16,979 | | | | |
|
156.3%
|
| |
Ratios: | | | | | | | | | | | | | | | | | | | |
Loss ratio
|
| | | | 40.4% | | | | | | 52.6% | | | | |
|
—
|
| |
Expense ratio
|
| | | | 28.9% | | | | | | 32.8% | | | | |
|
—
|
| |
Combined ratio
|
| | | | 69.3% | | | | | | 85.4% | | | | |
|
—
|
| |
| | |
Year Ended December 31,
|
| |
%
Change |
| ||||||||||||
| | |
2013
|
| |
2012
|
| ||||||||||||
| | |
($ in thousands)
|
| | | | | | | |||||||||
Gross written premiums
|
| | | $ | 20,594 | | | | | $ | 36,709 | | | | |
|
(43.9)%
|
| |
Net written premiums
|
| | | $ | 18,169 | | | | | $ | 33,041 | | | | |
|
(45.0)%
|
| |
Net earned premiums
|
| | | $ | 17,908 | | | | | $ | 32,189 | | | | |
|
(44.4)%
|
| |
Losses and loss adjustment expenses
|
| | | | (12,066) | | | | | | (37,988) | | | | |
|
(68.2)%
|
| |
Underwriting expenses
|
| | | | (9,710) | | | | | | (11,519) | | | | |
|
(15.7)%
|
| |
Underwriting loss(1)
|
| | | $ | (3,868) | | | | | $ | (17,318) | | | | |
|
(77.7)%
|
| |
Ratios: | | | | | | | | | | | | | | | | | | | |
Loss ratio
|
| | | | 67.4% | | | | | | 118.0% | | | | |
|
—
|
| |
Expense ratio
|
| | | | 54.2% | | | | | | 35.8% | | | | |
|
—
|
| |
Combined ratio
|
| | | | 121.6% | | | | | | 153.8% | | | | |
|
—
|
| |
| | |
Year Ended December 31,
|
| |
%
Change |
| ||||||||||||
| | |
2013
|
| |
2012
|
| ||||||||||||
| | |
($ in thousands)
|
| | | | | | | |||||||||
Gross written premiums
|
| | | $ | 155,530 | | | | | $ | 296,568 | | | | |
|
(47.6)%
|
| |
Net written premiums
|
| | | $ | 151,933 | | | | | $ | 195,785 | | | | |
|
(22.4)%
|
| |
Net earned premiums
|
| | | $ | 168,344 | | | | | $ | 216,439 | | | | |
|
(22.2)%
|
| |
Losses and loss adjustment expenses
|
| | | | (115,170) | | | | | | (165,523) | | | | |
|
(30.4)%
|
| |
Underwriting expenses
|
| | | | (55,734) | | | | | | (70,065) | | | | |
|
(20.5)%
|
| |
Underwriting loss(1)
|
| | | $ | (2,560) | | | | | $ | (19,149) | | | | |
|
(86.6)%
|
| |
Ratios: | | | | | | | | | | | | | | | | | | | |
Loss ratio
|
| | | | 68.4% | | | | | | 76.5% | | | | |
|
—
|
| |
Expense ratio
|
| | | | 33.1% | | | | | | 32.4% | | | | |
|
—
|
| |
Combined ratio
|
| | | | 101.5% | | | | | | 108.8% | | | | |
|
—
|
| |
| | |
Gross Reserves at December 31, 2013
|
| |||||||||||||||||||||||||
| | |
Case
|
| |
IBNR
|
| |
Total
|
| |
IBNR
% of Total |
| ||||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||
Excess and Surplus Lines
|
| | | $ | 70,230 | | | | | $ | 308,737 | | | | | $ | 378,967 | | | | | | 81.5% | | | ||||
Specialty Admitted Insurance
|
| | | | 31,470 | | | | | | 27,436 | | | | | | 58,906 | | | | | | 46.6% | | | ||||
Casualty Reinsurance
|
| | | | 86,566 | | | | | | 122,013 | | | | | | 208,579 | | | | | | 58.5% | | | ||||
Total
|
| | | $ | 188,266 | | | | | $ | 458,186 | | | | | $ | 646,452 | | | | | | 70.9% | | | ||||
|
| | |
Net Reserves at December 31, 2013
|
| |||||||||||||||||||||||||
| | |
Case
|
| |
IBNR
|
| |
Total
|
| |
IBNR
% of Total |
| ||||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||
Excess and Surplus Lines
|
| | | $ | 63,348 | | | | | $ | 233,220 | | | | | $ | 296,568 | | | | | | 78.6% | | | ||||
Specialty Admitted Insurance
|
| | | | 28,996 | | | | | | 22,485 | | | | | | 51,481 | | | | | | 43.7% | | | ||||
Casualty Reinsurance
|
| | | | 75,498 | | | | | | 103,438 | | | | | | 178,936 | | | | | | 57.8% | | | ||||
Total
|
| | | $ | 167,842 | | | | | $ | 359,143 | | | | | $ | 526,985 | | | | | | 68.2% | | | ||||
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2013
|
| |
2012
|
| ||||||
Annualized gross investment yield on: | | | | ||||||||||
Average cash and invested assets
|
| | | | 4.0% | | | | | | 4.0% | | |
Average fixed maturity securities
|
| | | | 3.9% | | | | | | 4.6% | | |
Annualized tax equivalent yield on: | | | | ||||||||||
Average fixed maturity securities
|
| | | | 4.0% | | | | | | 4.8% | | |
| | |
December 31, 2013
|
| |
December 31, 2012
|
| ||||||||||||||||||||||||||||||||||||
| | |
Cost or
Amortized Cost |
| |
Fair Value
|
| |
% of
Total Fair Value |
| |
Cost or
Amortized Cost |
| |
Fair Value
|
| |
% of
Total Fair Value |
| ||||||||||||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Fixed maturity securities: | | | | | | | | ||||||||||||||||||||||||||||||||||||
State and municipal
|
| | | $ | 74,678 | | | | | $ | 76,146 | | | | |
|
10.4%
|
| | | | $ | 136,076 | | | | | $ | 153,415 | | | | |
|
18.1%
|
| | ||||||
Residential mortgage-backed
|
| | | | 101,352 | | | | | | 98,569 | | | | |
|
13.5%
|
| | | | | 149,970 | | | | | | 154,607 | | | | |
|
18.2%
|
| | ||||||
Corporate
|
| | | | 245,139 | | | | | | 251,517 | | | | |
|
34.5%
|
| | | | | 278,225 | | | | | | 293,855 | | | | |
|
34.6%
|
| | ||||||
Commercial mortgage and asset-backed
|
| | | | 81,054 | | | | | | 83,965 | | | | |
|
11.5%
|
| | | | | 36,766 | | | | | | 42,331 | | | | |
|
5.0%
|
| | ||||||
Obligations of U.S. government corporations and agencies
|
| | | | 104,153 | | | | | | 104,961 | | | | |
|
14.4%
|
| | | | | 108,052 | | | | | | 113,835 | | | | |
|
13.4%
|
| | ||||||
U.S. Treasury securities and
obligations guaranteed by the U.S. government |
| | | | 46,435 | | | | | | 46,311 | | | | |
|
6.3%
|
| | | | | 29,791 | | | | | | 30,774 | | | | |
|
3.6%
|
| | ||||||
Redeemable preferred stock
|
| | | | 2,025 | | | | | | 1,649 | | | | |
|
0.2%
|
| | | | | 1,097 | | | | | | 1,119 | | | | |
|
0.1%
|
| | ||||||
Total
|
| | | | 654,836 | | | | | | 663,118 | | | | |
|
90.8%
|
| | | | | 739,977 | | | | | | 789,936 | | | | |
|
93.0%
|
| | ||||||
Equity securities: | | | | | | | | ||||||||||||||||||||||||||||||||||||
Preferred stock
|
| | | | 37,016 | | | | | | 37,042 | | | | |
|
5.1%
|
| | | | | 32,821 | | | | | | 37,072 | | | | |
|
4.4%
|
| | ||||||
Common stock
|
| | | | 30,113 | | | | | | 29,765 | | | | |
|
4.1%
|
| | | | | 20,019 | | | | | | 21,727 | | | | |
|
2.6%
|
| | ||||||
Total
|
| | | | 67,129 | | | | | | 66,807 | | | | |
|
9.2%
|
| | | | | 52,840 | | | | | | 58,799 | | | | |
|
7.0%
|
| | ||||||
Total investments
|
| | | $ | 721,965 | | | | | $ | 729,925 | | | | |
|
100.0%
|
| | | | $ | 792,817 | | | | | $ | 848,735 | | | | |
|
100.0%
|
| | ||||||
|
| | |
December 31, 2013
|
| ||||||||||||||||||
| | |
Amortized
Cost |
| |
Fair Value
|
| |
% of
Total Value |
| ||||||||||||
| | |
($ in thousands)
|
| ||||||||||||||||||
Due in: | | | | | ||||||||||||||||||
One year or less
|
| | | $ | 13,771 | | | | | $ | 13,959 | | | | |
|
2.1%
|
| | |||
After one year through five years
|
| | | | 310,360 | | | | | | 315,828 | | | | |
|
47.6%
|
| | |||
After five years through ten years
|
| | | | 74,373 | | | | | | 75,927 | | | | |
|
11.5%
|
| | |||
After ten years
|
| | | | 71,901 | | | | | | 73,221 | | | | |
|
11.0%
|
| | |||
Residential mortgage-backed
|
| | | | 101,352 | | | | | | 98,569 | | | | |
|
14.9%
|
| | |||
Commercial mortgage and asset-backed
|
| | | | 81,054 | | | | | | 83,965 | | | | |
|
12.7%
|
| | |||
Redeemable preferred stock
|
| | | | 2,025 | | | | | | 1,649 | | | | |
|
0.2%
|
| | |||
Total
|
| | | $ | 654,836 | | | | | $ | 663,118 | | | | |
|
100.0%
|
| | |||
|
| | |
Year Ended December 31,
|
| |||||||||||
| | |
2013
|
| |
2012
|
| ||||||||
| | |
(in thousands)
|
| |||||||||||
Write-down of customer relationships
|
| | | $ | — | | | | | $ | 3,830 | | | ||
Write-down of trademarks
|
| | | | — | | | | | | 300 | | | ||
Write-down of broker relationships
|
| | | | — | | | | | | 169 | | | ||
| | | | $ | — | | | | | $ | 4,299 | | | ||
|
| | |
Year Ended December 31,
|
| |
% Change
2012 vs. 2011 |
| ||||||||||||
| | |
2012
|
| |
2011
|
| ||||||||||||
| | |
($ in thousands)
|
| | | | | | | |||||||||
Gross written premiums
|
| | | $ | 491,931 | | | | | $ | 490,821 | | | | |
|
0.2%
|
| |
Net retention(1)
|
| | | | 71.6% | | | | | | 88.2% | | | | |
|
—
|
| |
Net written premiums
|
| | | $ | 352,309 | | | | | $ | 433,069 | | | | |
|
(18.6%)
|
| |
Net earned premiums
|
| | | $ | 364,568 | | | | | $ | 337,105 | | | | |
|
8.1%
|
| |
Losses and loss adjustment expenses
|
| | | | (264,496) | | | | | | (233,479) | | | | |
|
13.3%
|
| |
Other operating expenses
|
| | | | (126,884) | | | | | | (115,378) | | | | |
|
10.0%
|
| |
Underwriting loss(2)
|
| | | | (26,812) | | | | | | (11,752) | | | | |
|
128.1%
|
| |
Net investment income
|
| | | | 44,297 | | | | | | 48,367 | | | | |
|
(8.4%)
|
| |
Net realized investment gains
|
| | | | 8,915 | | | | | | 20,899 | | | | |
|
(57.3%)
|
| |
Other income
|
| | | | 130 | | | | | | 226 | | | | |
|
(42.5%)
|
| |
Other expenses
|
| | | | (3,350) | | | | | | (592) | | | | |
|
465.9%
|
| |
Interest expense
|
| | | | (8,266) | | | | | | (8,132) | | | | |
|
1.6%
|
| |
Amortization of intangible assets
|
| | | | (2,848) | | | | | | (2,848) | | | | |
|
—
|
| |
Income before impairment and taxes
|
| | | | 12,066 | | | | | | 46,168 | | | | |
|
(73.9%)
|
| |
Impairment of intangible assets
|
| | | | (4,299) | | | | | | — | | | | |
|
—
|
| |
Income before taxes
|
| | | | 7,767 | | | | | | 46,168 | | | | |
|
(83.2%)
|
| |
U.S. federal income tax benefit (expense)
|
| | | | 897 | | | | | | (7,695) | | | | |
|
—
|
| |
Net income
|
| | | $ | 8,664 | | | | | $ | 38,473 | | | | |
|
(77.5%)
|
| |
Net operating income
|
| | | $ | 7,935 | | | | | $ | 22,352 | | | | |
|
(64.5%)
|
| |
Ratios: | | | | | | | | | | | | | | | |||||
Loss ratio
|
| | | | 72.6% | | | | | | 69.3% | | | | |
|
—
|
| |
Expense ratio
|
| | | | 34.8% | | | | | | 34.2% | | | | |
|
—
|
| |
Combined ratio
|
| | | | 107.4% | | | | | | 103.5% | | | | |
|
—
|
| |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||
| | |
2012
|
| |
2011
|
| ||||||||||||||||||||||
| | |
Income
Before Taxes |
| |
Net
Income |
| |
Income
Before Taxes |
| |
Net
Income |
| ||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||
Income as reported
|
| | | $ | 7,767 | | | | | $ | 8,664 | | | | | $ | 46,168 | | | | | $ | 38,473 | | | ||||
Net realized investment gains
|
| | | | (8,915) | | | | | | (6,131) | | | | | | (20,899) | | | | | | (17,078) | | | ||||
Other expenses
|
| | | | 3,350 | | | | | | 2,178 | | | | | | 592 | | | | | | 528 | | | ||||
Interest expense on leased building the Company is deemed to own for accounting purposes
|
| | | | 662 | | | | | | 430 | | | | | | 660 | | | | | | 429 | | | ||||
Impairment of intangible assets
|
| | | | 4,299 | | | | | | 2,794 | | | | | | — | | | | | | — | | | ||||
Net operating income
|
| | | $ | 7,163 | | | | | $ | 7,935 | | | | | $ | 26,521 | | | | | $ | 22,352 | | | ||||
|
| | |
Year Ended December 31,
|
| |
%
Change |
| |||||||||||||||
| | |
2012
|
| |
2011
|
| |||||||||||||||
| | |
($ in thousands)
|
| | | | | | | ||||||||||||
Gross written premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines
|
| | | $ | 158,654 | | | | | $ | 131,007 | | | | |
|
21.1%
|
| | |||
Specialty Admitted Insurance
|
| | | | 36,709 | | | | | | 44,914 | | | | |
|
(18.3%)
|
| | |||
Casualty Reinsurance
|
| | | | 296,568 | | | | | | 314,900 | | | | |
|
(5.8%)
|
| | |||
| | | | $ | 491,931 | | | | | $ | 490,821 | | | | |
|
0.2%
|
| | |||
Net written premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines
|
| | | $ | 123,483 | | | | | $ | 105,004 | | | | |
|
17.6%
|
| | |||
Specialty Admitted Insurance
|
| | | | 33,041 | | | | | | 44,414 | | | | |
|
(25.6%)
|
| | |||
Casualty Reinsurance
|
| | | | 195,785 | | | | | | 283,651 | | | | |
|
(31.0%)
|
| | |||
| | | | $ | 352,309 | | | | | $ | 433,069 | | | | |
|
(18.6%)
|
| | |||
Net earned premiums: | | | | | | | | | | | | | | | | | | | | |||
Excess and Surplus Lines
|
| | | $ | 115,940 | | | | | $ | 101,099 | | | | |
|
14.7%
|
| | |||
Specialty Admitted Insurance
|
| | | | 32,189 | | | | | | 37,918 | | | | |
|
(15.1%)
|
| | |||
Casualty Reinsurance
|
| | | | 216,439 | | | | | | 198,088 | | | | |
|
9.3%
|
| | |||
| | | | $ | 364,568 | | | | | $ | 337,105 | | | | |
|
8.1%
|
| | |||
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2012
|
| |
2011
|
| ||||||
Excess and Surplus Lines
|
| | | | 77.8% | | | | | | 80.2% | | |
Specialty Admitted Insurance
|
| | | | 90.0% | | | | | | 98.9% | | |
Casualty Reinsurance
|
| | | | 66.0% | | | | | | 90.1% | | |
Total
|
| | | | 71.6% | | | | | | 88.2% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2012
|
| |
2011
|
| ||||||
Excess and Surplus Lines
|
| | | | 85.4% | | | | | | 80.0% | | |
Specialty Admitted Insurance
|
| | | | 153.8% | | | | | | 124.0% | | |
Casualty Reinsurance
|
| | | | 108.8% | | | | | | 107.4% | | |
Total
|
| | | | 107.4% | | | | | | 103.5% | | |
| | |
Year Ended December 31,
|
| |
%
Change |
| ||||||||||||
| | |
2012
|
| |
2011
|
| ||||||||||||
| | |
($ in thousands)
|
| | | | | | | |||||||||
Gross written premiums
|
| | | $ | 158,654 | | | | | $ | 131,007 | | | | |
|
21.1%
|
| |
Net written premiums
|
| | | $ | 123,483 | | | | | $ | 105,004 | | | | |
|
17.6%
|
| |
Net earned premiums
|
| | | $ | 115,940 | | | | | $ | 101,099 | | | | |
|
14.7%
|
| |
Losses and loss adjustment expenses
|
| | | | (60,985) | | | | | | (49,017) | | | | |
|
24.4%
|
| |
Underwriting expenses
|
| | | | (37,976) | | | | | | (31,813) | | | | |
|
19.4%
|
| |
Underwriting profit(1)
|
| | | $ | 16,979 | | | | | $ | 20,269 | | | | |
|
(16.2%)
|
| |
Ratios: | | | | | | | | | | | | | | | | | | | |
Loss ratio
|
| | | | 52.6% | | | | | | 48.5% | | | | |
|
—
|
| |
Expense ratio
|
| | | | 32.8% | | | | | | 31.5% | | | | |
|
—
|
| |
Combined ratio
|
| | | | 85.4% | | | | | | 80.0% | | | | |
|
—
|
| |
| | |
Year Ended December 31,
|
| |
%
Change |
| ||||||||||||
| | |
2012
|
| |
2011
|
| ||||||||||||
| | |
($ in thousands)
|
| | | | | | | |||||||||
Gross written premiums
|
| | | $ | 36,709 | | | | | $ | 44,914 | | | | |
|
(18.3%)
|
| |
Net written premiums
|
| | | $ | 33,041 | | | | | $ | 44,414 | | | | |
|
(25.6%)
|
| |
Net earned premiums
|
| | | $ | 32,189 | | | | | $ | 37,918 | | | | |
|
(15.1%)
|
| |
Losses and loss adjustment expenses
|
| | | | (37,988) | | | | | | (37,009) | | | | |
|
2.6%
|
| |
Underwriting expenses
|
| | | | (11,519) | | | | | | (10,004) | | | | |
|
15.1%
|
| |
Underwriting loss(1)
|
| | | $ | (17,318) | | | | | $ | (9,095) | | | | |
|
90.4%
|
| |
Ratios: | | | | | | | | | | | | | | | | | | | |
Loss ratio
|
| | | | 118.0% | | | | | | 97.6% | | | | |
|
—
|
| |
Expense ratio
|
| | | | 35.8% | | | | | | 26.4% | | | | |
|
—
|
| |
Combined ratio
|
| | | | 153.8% | | | | | | 124.0% | | | | |
|
—
|
| |
| | |
Year Ended December 31,
|
| |
%
Change |
| ||||||||||||
| | |
2012
|
| |
2011
|
| ||||||||||||
| | |
($ in thousands)
|
| | | | | | | |||||||||
Gross written premiums
|
| | | $ | 296,568 | | | | | $ | 314,900 | | | | |
|
(5.8%)
|
| |
Net written premiums
|
| | | $ | 195,785 | | | | | $ | 283,651 | | | | |
|
(31.0%)
|
| |
Net earned premiums
|
| | | $ | 216,439 | | | | | $ | 198,088 | | | | |
|
9.3%
|
| |
Losses and loss adjustment expenses
|
| | | | (165,523) | | | | | | (147,453) | | | | |
|
12.3%
|
| |
Underwriting expenses
|
| | | | (70,065) | | | | | | (65,309) | | | | |
|
7.3%
|
| |
Underwriting loss(1)
|
| | | $ | (19,149) | | | | | $ | (14,674) | | | | |
|
30.5%
|
| |
Ratios: | | | | | | | | | | | | | | | | | | | |
Loss ratio
|
| | | | 76.5% | | | | | | 74.4% | | | | |
|
—
|
| |
Expense ratio
|
| | | | 32.4% | | | | | | 33.0% | | | | |
|
—
|
| |
Combined ratio
|
| | | | 108.8% | | | | | | 107.4% | | | | |
|
—
|
| |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2012
|
| |
2011
|
| ||||||
Annualized gross investment yield on: | | | | | | | | | | | | | |
Average cash and invested assets
|
| | | | 4.0% | | | | | | 4.6% | | |
Average fixed maturity securities
|
| | | | 4.6% | | | | | | 4.9% | | |
Annualized tax equivalent yield on: | | | | | | | | | | | | | |
Average fixed maturity securities
|
| | | | 4.8% | | | | | | 5.1% | | |
| | |
Year Ended December 31,
|
| |||||||||||
| | |
2012
|
| |
2011
|
| ||||||||
| | |
(in thousands)
|
| |||||||||||
Write-down of customer relationships
|
| | | $ | 3,830 | | | | | $ | — | | | ||
Write-down of trademarks
|
| | | | 300 | | | | | | — | | | ||
Write-down of broker relationships
|
| | | | 169 | | | | | | — | | | ||
| | | | $ | 4,299 | | | | | $ | — | | | ||
|
| | |
James River
Capital Trust I |
| |
James River
Capital Trust II |
| |
James River
Capital Trust III |
| |
James River
Capital Trust IV |
| |
Franklin
Holdings II (Bermuda) Capital Trust I |
|
| | |
($ in thousands)
|
| ||||||||||||
Issue date
|
| |
May 26, 2004
|
| |
December 15, 2004
|
| |
June 15, 2006
|
| |
December 11, 2007
|
| |
January 10, 2008
|
|
Principal amount of trust preferred securities
|
| |
$7,000
|
| |
$15,000
|
| |
$20,000
|
| |
$54,000
|
| |
$30,000
|
|
Principal amount of junior subordinated debt
|
| |
$7,217
|
| |
$15,464
|
| |
$20,619
|
| |
$55,670
|
| |
$30,928
|
|
Carrying amount of junior subordinated debt net of repurchases
|
| |
$7,217
|
| |
$15,464
|
| |
$20,619
|
| |
$44,827
|
| |
$15,928
|
|
Maturity date of junior subordinated debt, unless accelerated earlier
|
| |
May 15, 2034
|
| |
December 15, 2034
|
| |
June 15, 2036
|
| |
December 15, 2037
|
| |
March 15, 2038
|
|
Trust common stock
|
| |
$217
|
| |
$464
|
| |
$619
|
| |
$1,670
|
| |
$928
|
|
Interest rate, per annum
|
| |
Three-Month
LIBOR plus 4.0% |
| |
Three-Month
LIBOR plus 3.4% |
| |
Three-Month
LIBOR plus 3.0% |
| |
7.51% until
March 15, 2013; Three-Month LIBOR plus 3.1% thereafter |
| |
7.97% until
June 15, 2013; Three-Month LIBOR plus 4.0% thereafter |
|
Line of Business
|
| |
Company Retention
|
|
Casualty | | | ||
Primary Specialty Casualty
|
| | Up to $1.0 million per occurrence, subject to a $1.0 million aggregate deductible | |
Excess Casualty
|
| | Up to $1.0 million per occurrence(1) | |
Excess Professional Liability
|
| | Up to $1.0 million per occurrence(2) | |
Workers’ Compensation
|
| | Up to $675,000 per occurrence, plus any amounts over $20.0 million per occurrence or above $10.0 million for any one life occurrence | |
Property | | | Up to $5.0 million per event(3) | |
Reinsurer
|
| |
Reinsurance
Recoverable as of December 31, 2013 |
| |
A.M. Best Rating
December 31, 2013 |
| ||||
| | |
(in thousands)
|
| | | | ||||
Berkley Insurance Company
|
| | | $ | 33,172 | | | |
A+
|
| |
Swiss Reinsurance America Corporation
|
| | | | 23,150 | | | |
A+
|
| |
Cherokee Reinsurance SPC No. 6(1)
|
| | | | 11,114 | | | |
Unrated
|
| |
QBE Reinsurance Corporation
|
| | | | 7,382 | | | |
A
|
| |
Appalachian Reinsurance (Bermuda) Ltd.(1)
|
| | | | 6,407 | | | |
Unrated
|
| |
Cherokee Reinsurance SPC No. 7(1)
|
| | | | 6,305 | | | |
Unrated
|
| |
Aspen Insurance UK Ltd.
|
| | | | 5,737 | | | |
A
|
| |
Lloyd’s Syndicate Number 4472
|
| | | | 4,381 | | | |
A
|
| |
Munich Reinsurance America
|
| | | | 3,610 | | | |
A+
|
| |
Safety National Casualty
|
| | | | 3,104 | | | |
A+
|
| |
Top 10 Total
|
| | |
|
104,362
|
| | | | | |
Other | | | | | 15,105 | | | | | | |
Total | | | |
$
|
119,467
|
| | | | | |
|
| | |
Nine Months Ended September 30,
|
| |||||||||||
| | |
2014
|
| |
2013
|
| ||||||||
| | |
(in thousands)
|
| |||||||||||
Cash and cash equivalents provided by (used in): | | | | ||||||||||||
Operating activities
|
| | | $ | 88,221 | | | | | $ | 92,597 | | | ||
Investing activities
|
| | | | (109,577) | | | | | | 67,324 | | | ||
Financing activities
|
| | | | (45,615) | | | | | | (89,370) | | | ||
Change in cash and cash equivalents
|
| | | $ | (66,971) | | | | | $ | 70,551 | | | ||
|
| | |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
Cash and cash equivalents provided by (used in): | | | | | | | | | | | | | | | ||||||||
Operating activities
|
| | | $ | 105,638 | | | | | $ | 49,392 | | | | | $ | 74,909 | | | |||
Investing activities
|
| | | | 46,755 | | | | | | (101,497) | | | | | | 30,204 | | | |||
Financing activities
|
| | | | (89,583) | | | | | | (1,977) | | | | | | (565) | | | |||
Change in cash and cash equivalents
|
| | | $ | 62,810 | | | | | $ | (54,082) | | | | | $ | 104,548 | | | |||
|
| | |
Payments Due by Period
|
|||||||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 year |
| |
1 − 3 years
|
| |
3 − 5 years
|
| |
More than
5 years |
|||||||||||||||||||
| | |
(in thousands)
|
|||||||||||||||||||||||||||||||
Reserve for losses and loss adjustment expenses
|
| | | $ | 646,452 | | | | | $ | 181,890 | | | | | $ | 185,446 | | | | | $ | 70,903 | | | | | $ | 208,213 | |||||
Long-term debt: | | | | | | | ||||||||||||||||||||||||||||
Senior notes
|
| | | | 58,000 | | | | | | — | | | | | | 43,000 | | | | | | — | | | | | | 15,000 | |||||
Junior subordinated debt
|
| | | | 104,055 | | | | | | — | | | | | | — | | | | | | — | | | | | | 104,055 | |||||
Operating lease obligations
|
| | | | 6,577 | | | | | | 1,369 | | | | | | 2,536 | | | | | | 2,012 | | | | | | 660 | |||||
Interest on debt obligations
|
| | | | 101,934 | | | | | | 5,503 | | | | | | 10,314 | | | | | | 8,753 | | | | | | 77,364 | |||||
Financing obligations
|
| | | | 28,467 | | | | | | 726 | | | | | | 1,497 | | | | | | 1,160 | | | | | | — | |||||
Total | | | | $ | 945,485 | | | | | $ | 189,488 | | | | | $ | 242,793 | | | | | $ | 82,828 | | | | | $ | 405,292 | |||||
|
| | |
Nine Months Ended
September 30, |
| |||||||||||
| | |
2014
|
| |
2013
|
| ||||||||
| | |
(in thousands)
|
| |||||||||||
Underwriting profit (loss) of the operating segments: | | | | ||||||||||||
Excess and Surplus Lines
|
| | | $ | 21,366 | | | | | $ | 26,699 | | | ||
Specialty Admitted Insurance
|
| | | | (878) | | | | | | (2,718) | | | ||
Casualty Reinsurance
|
| | | | 424 | | | | | | (1,668) | | | ||
Total underwriting profit of the operating segments
|
| | | | 20,912 | | | | | | 22,313 | | | ||
Other operating expenses of the Corporate and Other segment
|
| | | | (5,762) | | | | | | (6,646) | | | ||
Underwriting profit (loss)
|
| | | | 15,150 | | | | | | 15,667 | | | ||
Net investment income
|
| | | | 33,189 | | | | | | 34,701 | | | ||
Net realized investment (losses) gains
|
| | | | (1,678) | | | | | | 12,992 | | | ||
Other income
|
| | | | 740 | | | | | | 153 | | | ||
Interest expense
|
| | | | (4,661) | | | | | | (5,200) | | | ||
Amortization of intangible assets
|
| | | | (447) | | | | | | (1,918) | | | ||
Other expenses
|
| | | | (2,848) | | | | | | (605) | | | ||
Income before taxes
|
| | | $ | 39,445 | | | | | $ | 55,790 | | | ||
|
| | |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
Underwriting profit (loss) of the operating segments: | | | | | ||||||||||||||||||
Excess and Surplus Lines
|
| | | $ | 43,523 | | | | | $ | 16,979 | | | | | $ | 20,269 | | | |||
Specialty Admitted Insurance
|
| | | | (3,868) | | | | | | (17,318) | | | | | | (9,095) | | | |||
Casualty Reinsurance
|
| | | | (2,560) | | | | | | (19,149) | | | | | | (14,674) | | | |||
Total underwriting profit (loss) of the operating segments
|
| | | | 37,095 | | | | | | (19,488) | | | | | | (3,500) | | | |||
Other operating expenses of the Corporate and Other segment
|
| | | | (8,307) | | | | | | (7,324) | | | | | | (8,252) | | | |||
Underwriting profit (loss)
|
| | | | 28,788 | | | | | | (26,812) | | | | | | (11,752) | | | |||
Net investment income
|
| | | | 45,373 | | | | | | 44,297 | | | | | | 48,367 | | | |||
Net realized investment gains
|
| | | | 12,619 | | | | | | 8,915 | | | | | | 20,899 | | | |||
Other income
|
| | | | 222 | | | | | | 130 | | | | | | 226 | | | |||
Other expenses
|
| | | | (677) | | | | | | (3,350) | | | | | | (592) | | | |||
Interest expense
|
| | | | (6,777) | | | | | | (8,266) | | | | | | (8,132) | | | |||
Amortization of intangible assets
|
| | | | (2,470) | | | | | | (2,848) | | | | | | (2,848) | | | |||
Impairment of intangible assets
|
| | | | — | | | | | | (4,299) | | | | | | — | | | |||
Income before taxes
|
| | | $ | 77,078 | | | | | $ | 7,767 | | | | | $ | 46,168 | | | |||
|
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||||||
| | |
2014
|
| |
2013
|
| ||||||||||||||||||||||
| | |
Income
Before Taxes |
| |
Net
Income |
| |
Income
Before Taxes |
| |
Net
Income |
| ||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||
Income as reported
|
| | | $ | 39,445 | | | | | $ | 35,819 | | | | | $ | 55,790 | | | | | $ | 49,307 | | | ||||
Net realized investment losses (gains)
|
| | | | 1,678 | | | | | | 723 | | | | | | (12,992) | | | | | | (9,577) | | | ||||
Other expenses
|
| | | | 2,848 | | | | | | 2,775 | | | | | | 605 | | | | | | 531 | | | ||||
Interest expense on leased building the Company is deemed to own for accounting purposes
|
| | | | 495 | | | | | | 322 | | | | | | 498 | | | | | | 324 | | | ||||
Net operating income
|
| | | $ | 44,466 | | | | | $ | 39,639 | | | | | $ | 43,901 | | | | | $ | 40,585 | | | ||||
|
| | |
Year Ended December 31,
|
||||||||||||||||||||||||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
||||||||||||||||||||||||||||||||
| | |
Income
Before Taxes |
| |
Net
Income |
| |
Income
Before Taxes |
| |
Net
Income |
| |
Income
Before Taxes |
| |
Net
Income |
|||||||||||||||||||||||
| | |
(in thousands)
|
||||||||||||||||||||||||||||||||||||||
Income as reported
|
| | | $ | 77,078 | | | | | $ | 67,337 | | | | | $ | 7,767 | | | | | $ | 8,664 | | | | | $ | 46,168 | | | | | $ | 38,473 | ||||||
Net realized investment gains
|
| | | | (12,619) | | | | | | (9,427) | | | | | | (8,915) | | | | | | (6,131) | | | | | | (20,899) | | | | | | (17,078) | ||||||
Other expenses
|
| | | | 677 | | | | | | 577 | | | | | | 3,350 | | | | | | 2,178 | | | | | | 592 | | | | | | 528 | ||||||
Interest expense on leased building the Company is deemed to own for accounting purposes
|
| | | | 663 | | | | | | 431 | | | | | | 662 | | | | | | 430 | | | | | | 660 | | | | | | 429 | ||||||
Impairment of intangible assets
|
| | | | — | | | | | | — | | | | | | 4,299 | | | | | | 2,794 | | | | | | — | | | | | | — | ||||||
Net operating income
|
| | | $ | 65,799 | | | | | $ | 58,918 | | | | | $ | 7,163 | | | | | $ | 7,935 | | | | | $ | 26,521 | | | | | $ | 22,352 | ||||||
|
| | |
As of December 31,
|
| |
As of September 30,
|
||||||||||||||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
| |
2014
|
| |
2013
|
|||||||||||||||||||
| | |
(in thousands)
|
|||||||||||||||||||||||||||||||
Shareholders’ equity
|
| | | $ | 701,490 | | | | | $ | 784,040 | | | | | $ | 762,375 | | | | | $ | 674,707 | | | | | $ | 687,769 | |||||
Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Goodwill
|
| | | | 181,831 | | | | | | 181,831 | | | | | | 183,488 | | | | | | 181,831 | | | | | | 181,831 | |||||
Intangible assets
|
| | | | 40,722 | | | | | | 43,192 | | | | | | 50,339 | | | | | | 40,275 | | | | | | 41,274 | |||||
Tangible equity
|
| | | $ | 478,937 | | | | | $ | 559,017 | | | | | $ | 528,548 | | | | | $ | 452,601 | | | | | $ | 464,664 | |||||
|
| | |
As of December 31, 2013
|
| ||||||||||||||||||
| | |
Estimated
Fair Value |
| |
Hypothetical
Change in Interest Rates (bp=basis points) |
| |
Estimated
Fair Value after Hypothetical Change in Interest Rates |
| |
Estimated
Hypothetical Percentage Increase (Decrease) in Fair Value |
| |||||||||
| | |
($ in thousands)
|
| ||||||||||||||||||
Fixed Maturity Securities | | | | | | | | | | | | | | | | | | | | | | |
Total fixed maturity investments
|
| | | $ | 680,424 | | | |
200 bp decrease
|
| | | $ | 730,707 | | | | | | 7.4% | | |
|
100 bp decrease
|
| | | | 706,484 | | | | | | 3.8% | | | ||||||||
|
100 bp increase
|
| | | | 654,976 | | | | | | (3.7)% | | | ||||||||
|
200 bp increase
|
| | | | 630,685 | | | | | | (7.3)% | | | ||||||||
Bank Loan Participations | | | | | | | | | | | | | | | | | | | | | | |
Bank Loan Participations
|
| | | $ | 200,626 | | | |
200 bp decrease
|
| | | $ | 201,597 | | | | | | 0.5% | | |
|
100 bp decrease
|
| | | | 201,110 | | | | | | 0.2% | | | ||||||||
|
100 bp increase
|
| | | | 200,147 | | | | | | (0.2)% | | | ||||||||
|
200 bp increase
|
| | | | 199,671 | | | | | | (0.5)% | | | ||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | |
Borrowings
|
| | | $ | 132,223 | | | |
200 bp decrease
|
| | | $ | 125,954 | | | | | | (4.7)% | | |
|
100 bp decrease
|
| | | | 129,313 | | | | | | (2.2)% | | | ||||||||
|
100 bp increase
|
| | | | 134,752 | | | | | | 1.9% | | | ||||||||
|
200 bp increase
|
| | | | 136,961 | | | | | | 3.6% | | |
| | |
As of December 31, 2013
|
| ||||||||||||
| | |
Estimated
Fair Value |
| |
Hypothetical
Price Change |
| |
Estimated
Fair Value after Hypothetical Change in Prices |
| ||||||
| | |
($ in thousands)
|
| ||||||||||||
Equity securities
|
| | | $ | 66,807 | | | |
35% increase
|
| | | $ | 90,189 | | |
|
35% decrease
|
| | | | 43,425 | | |
|
Gross Written Premiums by Segment
|
| |
Gross Written Premiums by Underlying Market
|
|
| | | | | |
| | |
Gross Written Premiums
|
| |||||||||||||||||||||||||||||||||||||||
E&S Division
|
| |
Nine Months
Ended September 30, 2014 |
| |
% of
Nine Months Ended September 30, 2014 |
| |
Nine Months
Ended September 30, 2013 |
| |
Year Ended
December 31, 2013 |
| |
Year Ended
December 31, 2012 |
| |
Year Ended
December 31, 2011 |
| ||||||||||||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Manufacturers and Contractors
|
| | | $ | 55,993 | | | | | | 30.7% | | | | | $ | 45,331 | | | | | $ | 58,509 | | | | | $ | 46,648 | | | | | $ | 38,566 | | | ||||||
General Casualty
|
| | | | 37,261 | | | | | | 20.4% | | | | | | 14,552 | | | | | | 22,636 | | | | | | 12,674 | | | | | | 8,156 | | | ||||||
Excess Casualty
|
| | | | 22,938 | | | | | | 12.6% | | | | | | 20,877 | | | | | | 32,489 | | | | | | 29,761 | | | | | | 20,753 | | | ||||||
Energy | | | | | 20,342 | | | | | | 11.1% | | | | | | 16,149 | | | | | | 21,400 | | | | | | 15,766 | | | | | | 10,566 | | | ||||||
Excess Property
|
| | | | 9,879 | | | | | | 5.4% | | | | | | 8,971 | | | | | | 10,988 | | | | | | 9,231 | | | | | | 8,228 | | | ||||||
Professional Liability
|
| | | | 8,015 | | | | | | 4.4% | | | | | | 8,113 | | | | | | 10,695 | | | | | | 10,664 | | | | | | 11,058 | | | ||||||
Allied Health
|
| | | | 7,846 | | | | | | 4.3% | | | | | | 7,772 | | | | | | 9,148 | | | | | | 8,391 | | | | | | 9,472 | | | ||||||
Life Sciences
|
| | | | 7,349 | | | | | | 4.0% | | | | | | 7,374 | | | | | | 9,978 | | | | | | 9,865 | | | | | | 7,886 | | | ||||||
Small Business
|
| | | | 5,330 | | | | | | 2.9% | | | | | | 4,906 | | | | | | 6,313 | | | | | | 5,782 | | | | | | 5,886 | | | ||||||
Medical Professionals
|
| | | | 3,236 | | | | | | 1.8% | | | | | | 3,770 | | | | | | 4,492 | | | | | | 5,294 | | | | | | 6,177 | | | ||||||
Environmental | | | | | 2,548 | | | | | | 1.4% | | | | | | 1,649 | | | | | | 2,557 | | | | | | 2,954 | | | | | | 2,289 | | | ||||||
Sports and Entertainment
|
| | | | 1,807 | | | | | | 1.0% | | | | | | 2,416 | | | | | | 3,189 | | | | | | 1,624 | | | | | | 1,970 | | | ||||||
Total
|
| | | $ | 182,544 | | | | | | 100.0% | | | | | $ | 141,880 | | | | | $ | 192,394 | | | | | $ | 158,654 | | | | | $ | 131,007 | | | ||||||
|
| | |
2013
|
| |
2012
|
| |
2011
|
| |||||||||||||||||||||||||||||||||
State
|
| |
Gross
Written Premiums |
| |
% of Total
|
| |
Gross
Written Premiums |
| |
% of Total
|
| |
Gross
Written Premiums |
| |
% of Total
|
| ||||||||||||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
California | | | | $ | 56,241 | | | | |
|
29.2%
|
| | | | $ | 46,888 | | | | |
|
29.6%
|
| | | | $ | 39,454 | | | | |
|
30.1%
|
| | ||||||
Texas | | | | | 16,963 | | | | |
|
8.8%
|
| | | | | 13,211 | | | | |
|
8.3%
|
| | | | | 10,801 | | | | |
|
8.3%
|
| | ||||||
Florida | | | | | 14,277 | | | | |
|
7.4%
|
| | | | | 9,661 | | | | |
|
6.1%
|
| | | | | 9,218 | | | | |
|
7.0%
|
| | ||||||
New York
|
| | | | 14,258 | | | | |
|
7.4%
|
| | | | | 11,767 | | | | |
|
7.4%
|
| | | | | 6,445 | | | | |
|
4.9%
|
| | ||||||
Illinois | | | | | 6,318 | | | | |
|
3.3%
|
| | | | | 5,447 | | | | |
|
3.4%
|
| | | | | 4,112 | | | | |
|
3.1%
|
| | ||||||
New Jersey
|
| | | | 6,237 | | | | |
|
3.2%
|
| | | | | 4,000 | | | | |
|
2.5%
|
| | | | | 4,256 | | | | |
|
3.3%
|
| | ||||||
Arizona | | | | | 5,731 | | | | |
|
3.0%
|
| | | | | 3,565 | | | | |
|
2.2%
|
| | | | | 3,154 | | | | |
|
2.4%
|
| | ||||||
Ohio | | | | | 5,204 | | | | |
|
2.7%
|
| | | | | 2,423 | | | | |
|
1.5%
|
| | | | | 1,847 | | | | |
|
1.4%
|
| | ||||||
Washington | | | | | 5,007 | | | | |
|
2.6%
|
| | | | | 4,779 | | | | |
|
3.0%
|
| | | | | 3,012 | | | | |
|
2.3%
|
| | ||||||
Louisiana | | | | | 4,403 | | | | |
|
2.3%
|
| | | | | 3,678 | | | | |
|
2.3%
|
| | | | | 3,553 | | | | |
|
2.7%
|
| | ||||||
All other states
|
| | | | 57,755 | | | | |
|
30.0%
|
| | | | | 53,235 | | | | |
|
33.6%
|
| | | | | 45,155 | | | | |
|
34.5%
|
| | ||||||
Total | | | | $ | 192,394 | | | | |
|
100.0%
|
| | | | $ | 158,654 | | | | |
|
100.0%
|
| | | | $ | 131,007 | | | | |
|
100.0%
|
| | ||||||
|
Reinsurer
|
| |
Reinsurance Recoverable
as of December 31, 2013 |
| |
A.M. Best Rating
December 31, 2013 |
| ||||
| | |
(in thousands)
|
| | ||||||
Berkley Insurance Company
|
| | | $ | 33,172 | | | |
A+
|
| |
Swiss Reinsurance America Corporation
|
| | | | 23,150 | | | |
A+
|
| |
Cherokee Reinsurance SPC No. 6(1)
|
| | | | 11,114 | | | |
Unrated
|
| |
QBE Reinsurance Corporation
|
| | | | 7,382 | | | |
A
|
| |
Appalachian Reinsurance (Bermuda) Ltd.(1)
|
| | | | 6,407 | | | |
Unrated
|
| |
Cherokee Reinsurance SPC No. 7(1)
|
| | | | 6,305 | | | |
Unrated
|
| |
Aspen Insurance UK Ltd.
|
| | | | 5,737 | | | |
A
|
| |
Lloyd’s Syndicate Number 4472
|
| | | | 4,381 | | | |
A
|
| |
Munich Reinsurance America
|
| | | | 3,610 | | | |
A+
|
| |
Safety National Casualty
|
| | | | 3,104 | | | |
A+
|
| |
Top 10 Total
|
| | |
|
104,362
|
| | | | | |
Other | | | | | 15,105 | | | | | | |
Total | | | |
$
|
119,467
|
| | | | | |
|
Segment
|
| |
Excess and
Surplus Lines |
| |
Specialty
Admitted Insurance |
| |
Casualty
Reinsurance(1) |
| |
Grand Total
|
| ||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||
Calendar Year (except 2014) | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
2014 (nine months ended September 30, 2014 only)
|
| | | $ | 18,264 | | | | | $ | 3,251 | | | | | $ | (2,413) | | | | | $ | 19,102 | | | ||||
2013
|
| | | | 40,734(2) | | | | | | 1,410 | | | | | | (4,692) | | | | | | 37,452 | | | ||||
2012
|
| | | | 20,122(3) | | | | | | (4,898) | | | | | | (16,617)(4) | | | | | | (1,393) | | | ||||
2011
|
| | | | 21,034 | | | | | | 1,712 | | | | | | (2,835) | | | | | | 19,911 | | | ||||
2010
|
| | | | 10,922 | | | | | | (381) | | | | | | (857) | | | | | | 9,684 | | | ||||
2009
|
| | | | 3,193 | | | | | | 1,591 | | | | | | (1,067) | | | | | | 3,717 | | | ||||
2008
|
| | | | 6,496 | | | | | | 1,875 | | | | | | — | | | | | | 8,371 | | | ||||
Cumulative Development
|
| | | $ | 120,765 | | | | | $ | 4,560 | | | | | $ | (28,481) | | | | | $ | 96,844 | | | ||||
|
Percentage of Claims Closed at December 31, 2013
|
| ||||||||||||
Policy Year
|
| |
Excess and
Surplus Lines Segment |
| |
Specialty
Admitted Insurance Segment |
| ||||||
2004 | | | | | 95.7% | | | | | | 99.2% | | |
2005 | | | | | 96.3% | | | | | | 99.8% | | |
2006 | | | | | 93.0% | | | | | | 99.4% | | |
2007 | | | | | 94.9% | | | | | | 99.6% | | |
2008 | | | | | 89.7% | | | | | | 97.8% | | |
2009 | | | | | 85.7% | | | | | | 97.0% | | |
2010 | | | | | 74.0% | | | | | | 93.4% | | |
2011 | | | | | 56.7% | | | | | | 87.2% | | |
2012 | | | | | 35.0% | | | | | | 65.7% | | |
| | |
Gross Reserves at September 30, 2014
|
| ||||||||||||||||||
| | |
IBNR
|
| |
Total
|
| |
IBNR
% of Total |
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
Excess and Surplus Lines
|
| | | $ | 341,537 | | | | | $ | 415,487 | | | | | | 82.2% | | | |||
Specialty Admitted Insurance
|
| | | | 23,408 | | | | | | 51,074 | | | | | | 45.8% | | | |||
Casualty Reinsurance
|
| | | | 130,269 | | | | | | 224,321 | | | | | | 58.1% | | | |||
Total | | | | $ | 495,214 | | | | | $ | 690,882 | | | | | | 71.7% | | | |||
|
| | |
Net Reserves at September 30, 2014
|
| ||||||||||||||||||
| | |
IBNR
|
| |
Total
|
| |
IBNR
% of Total |
| ||||||||||||
| | |
($ in thousands)
|
| ||||||||||||||||||
Excess and Surplus Lines
|
| | | $ | 261,960 | | | | | $ | 327,003 | | | | | | 80.1% | | | |||
Specialty Admitted Insurance
|
| | | | 19,748 | | | | | | 45,336 | | | | | | 43.6% | | | |||
Casualty Reinsurance
|
| | | | 122,178 | | | | | | 199,143 | | | | | | 61.4% | | | |||
Total
|
| | | $ | 403,886 | | | | | $ | 571,482 | | | | | | 70.7% | | | |||
|
| | |
2007
|
| |
2008
|
| |
2009
|
| |
2010
|
| |
2011
|
| |
2012
|
| |
2013
|
| |||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Gross reserves for property-casualty losses
|
| | | $ | 394,209 | | | | | $ | 434,588 | | | | | $ | 477,519 | | | | | $ | 511,386 | | | | | $ | 565,955 | | | | | $ | 709,721 | | | | | $ | 646,452 | | |
Reinsurance recoverable
|
| | | | 98,190 | | | | | | 80,534 | | | | | | 80,894 | | | | | | 89,793 | | | | | | 89,194 | | | | | | 175,812 | | | | | | 119,467 | | |
Reserves for property-casualty losses originally stated, net of reinsurance
|
| | | | 296,019 | | | | | | 354,054 | | | | | | 396,625 | | | | | | 421,593 | | | | | | 476,761 | | | | | | 533,909 | | | | | | 526,985 | | |
Cumulative net paid losses, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1 year later
|
| | | | 68,055 | | | | | | 90,360 | | | | | | 93,118 | | | | | | 115,667 | | | | | | 177,325 | | | | | | 171,925 | | | | | | | | |
2 years later
|
| | | | 126,998 | | | | | | 151,646 | | | | | | 174,540 | | | | | | 205,251 | | | | | | 290,710 | | | | | | | | | | | | | | |
3 years later
|
| | | | 160,548 | | | | | | 196,005 | | | | | | 226,637 | | | | | | 255,301 | | | | | | | | | | | | | | | | | | | | |
4 years later
|
| | | | 183,317 | | | | | | 226,552 | | | | | | 259,706 | | | | | | | | | | | | | | | | | | | | | | | | | | |
5 years later
|
| | | | 198,569 | | | | | | 242,538 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
6 years later
|
| | | | 206,372 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net reserves re-estimated as of | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1 year later
|
| | | | 287,649 | | | | | | 350,337 | | | | | | 386,940 | | | | | | 401,682 | | | | | | 478,155 | | | | | | 496,457 | | | | | | | | |
2 years later
|
| | | | 285,316 | | | | | | 340,284 | | | | | | 356,758 | | | | | | 387,183 | | | | | | 440,108 | | | | | | | | | | | | | | |
3 years later
|
| | | | 277,918 | | | | | | 319,067 | | | | | | 341,377 | | | | | | 351,427 | | | | | | | | | | | | | | | | | | | | |
4 years later
|
| | | | 260,935 | | | | | | 308,755 | | | | | | 311,756 | | | | | | | | | | | | | | | | | | | | | | | | | | |
5 years later
|
| | | | 253,269 | | | | | | 290,705 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
6 years later
|
| | | | 240,698 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cumulative redundancy
|
| | | | 55,321 | | | | | | 63,349 | | | | | | 84,869 | | | | | | 70,166 | | | | | | 36,653 | | | | | | 37,452 | | | | | | | | |
Net reserves for losses and loss adjustment expenses re-estimated
|
| | | | 240,698 | | | | | | 290,705 | | | | | | 311,756 | | | | | | 351,427 | | | | | | 440,108 | | | | | | 496,457 | | | | | | | | |
Reinsurance recoverable re-estimated
|
| | | | 80,106 | | | | | | 60,532 | | | | | | 48,203 | | | | | | 48,119 | | | | | | 69,278 | | | | | | 155,838 | | | | | | | | |
Gross reserves for losses and loss adjustment expenses re-estimated
|
| | | | 320,804 | | | | | | 351,237 | | | | | | 359,959 | | | | | | 399,546 | | | | | | 509,386 | | | | | | 652,295 | | | | | | | | |
Gross cumulative redundancy
|
| | | $ | 73,405 | | | | | $ | 83,351 | | | | | $ | 117,560 | | | | | $ | 111,840 | | | | | $ | 56,569 | | | | | $ | 57,426 | | | | | | | | |
| | |
September 30, 2014
|
| |||||||||||||||||||||||||||
Portfolio
|
| |
Book Value
|
| |
Market
Value |
| |
Carrying
Value |
| |
Book Yield
|
| |
% of
Carrying Value |
| |||||||||||||||
| | |
($ in millions)
|
| |||||||||||||||||||||||||||
Core | | | | $ | 771.7 | | | | | $ | 784.2 | | | | | $ | 784.2 | | | | | | 2.25% | | | | | | 63.5% | | |
Bank Loans
|
| | | | 259.1 | | | | | | 256.9 | | | | | | 257.4 | | | | | | 5.49% | | | | | | 20.9% | | |
Incremental Yield
|
| | | | 147.3 | | | | | | 154.9 | | | | | | 154.9 | | | | | | 6.35% | | | | | | 12.5% | | |
Private Investments
|
| | | | | | | | | | | | | | | | 38.0 | | | | | | NA | | | | | | 3.1% | | |
Total | | | | | | | | | | | | | | | | $ | 1,234.5 | | | | | | | | | | | | 100.0% | | |
Less cash and cash equivalents in Core and
Bank Loans |
| | | | | | | | | | | | | | | $ | (24.1) | | | | | | | | | | | | | | |
Total Invested Assets
|
| | | | | | | | | | | | | | | $ | 1,210.4 | | | | | | | | | | | | | | |
| | |
2011
|
| |
2012
|
| |
2013
|
| |
9 Months
ended September 30, 2014 |
| |
Trailing 3 Years
ended September 30, 2014 |
| |||||||||||||||
Core | | | | | 7.15% | | | | | | 4.06% | | | | | | -1.30% | | | | | | 2.14% | | | | | | 1.97% | | |
Bank Loans
|
| | | | 3.23% | | | | | | 15.30% | | | | | | 8.95% | | | | | | 3.48% | | | | | | 10.72% | | |
Incremental | | | | | 12.18% | | | | | | 15.16% | | | | | | 1.41% | | | | | | 7.59% | | | | | | 10.10% | | |
Subtotal | | | | | 6.79% | | | | | | 7.44% | | | | | | 1.00% | | | | | | 3.17% | | | | | | 4.63% | | |
| | |
2013
|
| |
2012
|
| |
2011
|
| |
2010
|
| ||||||||||||||||||||||||||||||||||||||||||||
Gross Written Premiums
|
| |
$
|
| |
% Change
|
| |
$
|
| |
% Change
|
| |
$
|
| |
% Change
|
| |
$
|
| |
Cumulative
Change for Period |
| ||||||||||||||||||||||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
Excess and Surplus Lines
|
| | | $ | 192,394 | | | | | | 21.3% | | | | | $ | 158,654 | | | | | | 21.1% | | | | | $ | 131,007 | | | | | | 12.8% | | | | | $ | 116,109 | | | | | | 65.7% | | | ||||||||
Specialty Admitted Insurance
|
| | | | 20,594 | | | | | | (43.9)% | | | | | | 36,709 | | | | | | (5.0)% | | | | | | 44,914 | | | | | | 27.8% | | | | | | 35,144 | | | | | | (41.4)% | | | ||||||||
Casualty Reinsurance
|
| | | | 155,530 | | | | | | (47.6)% | | | | | | 296,568 | | | | | | (5.8)% | | | | | | 314,900 | | | | | | 225.7% | | | | | | 96,695 | | | | | | 60.8% | | | ||||||||
Grand Total
|
| | | $ | 368,518 | | | | | | (25.1)% | | | | | $ | 491,931 | | | | | | 1.5% | | | | | $ | 490,821 | | | | | | 98.0% | | | | | $ | 247,948 | | | | | | 48.6% | | | ||||||||
|
Name
|
| |
Age
|
| |
Position
|
|
J. Adam Abram | | |
59
|
| | Chairman of the Board and Chief Executive Officer | |
Robert P. Myron | | |
46
|
| | Director, President and Chief Operating Officer | |
Bryan Martin | | |
47
|
| | Director | |
Jerry R. Masters | | |
56
|
| | Director (election effective upon consummation of this offering) | |
Michael T. Oakes | | |
49
|
| | Director | |
R. J. Pelosky, Jr. | | |
55
|
| | Director | |
Thomas R. Sandler | | |
67
|
| | Director (election effective upon consummation of this offering) | |
David Zwillinger | | |
34
|
| | Director | |
Gregg T. Davis | | |
56
|
| | Chief Financial Officer | |
Richard Schmitzer | | |
59
|
| | President and Chief Executive Officer of Excess and Surplus Lines segment | |
Steven J. Hartman | | |
50
|
| | President and Chief Executive Officer of the Specialty Admitted Insurance segment | |
Dennis Johnson | | |
65
|
| | President and Chief Underwriting Officer of the Casualty Reinsurance segment | |
Name
|
| |
Fees Earned
or Paid in Cash(1) |
| |
Stock Awards
|
| |
Option
Awards |
| |
All Other
Compensation |
| |
Total
|
||||||||
| | |
($)
|
| |
($)
|
| |
($)
|
| |
($)
|
| |
($)
|
||||||||
Gaurav Bhandari(2)
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
||||||||
Bryan Martin
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
||||||||
Michael T. Oakes
|
| | | | 250,000 | | | |
—
|
| |
—
|
| | | | 6,000(3) | | | | | | 256,000 |
R. J. Pelosky, Jr.
|
| | | | 104,000 | | | |
—
|
| |
—
|
| |
—
|
| | | | 104,000 | |||
David Zwillinger
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Share
Awards |
| |
Option
Awards |
| |
All Other
Compensation |
| |
Total
|
||||||||||||||||||||
| | | | | | | | |
($)
|
| |
($)
|
| |
($)
|
| |
($)
|
| |
($)
|
| |
($)
|
|||||||||||||||||
Robert P. Myron,
Former Chief Executive Officer(1) |
| | | | 2013 | | | | | | 650,000 | | | | | | 700,000(3) | | | | | | — | | | | | | — | | | | | | 413,698(5) | | | | | | 1,763,698 |
J. Adam Abram,
Executive Chairman of the Board(2) |
| | | | 2013 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,300(5) | | | | | | 1,015,300 |
Richard Schmitzer,
President and Chief Executive Officer Excess and Surplus Lines segment |
| | | | 2013 | | | | | | 450,000 | | | | | | 525,000(4) | | | | | | — | | | | | | — | | | | | | 15,300(5) | | | | | | 990,300 |
Name and Principal Position
|
| |
Year
|
| |
Retirement
Plan(a) |
| |
Transportation
|
| |
Housing
|
| |
Taxes
|
| |
Retention
Award |
| |
Total
All Other Compensation |
| |||||||||||||||||||||
| | | | | | | | |
($)
|
| |
($)
|
| |
($)
|
| |
($)
|
| |
($)
|
| |
($)
|
| ||||||||||||||||||
Robert P. Myron
|
| | | | 2013 | | | | | | 15,300 | | | | | | 26,114(b) | | | | | | 163,700(c) | | | | | | 208,584(d) | | | | | | — | | | | | | 413,698 | | |
J. Adam Abram
|
| | | | 2013 | | | | | | 15,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,300 | | |
Richard Schmitzer
|
| | | | 2013 | | | | | | 15,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,300 | | |
| | | | | | | | |
Option Awards(1)
|
||||||||||||||||||||||||||
Name
|
| |
Grant
Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
|||||||||||||||||
Robert P. Myron
|
| | | | 3/2/2011(3) | | | | | | 150,000 | | | | | | 50,000 | | | | | | — | | | | | $ | 14.96 | | | | | | 3/2/2018 |
| | | 10/1/2012(3) | | | | | | 37,500 | | | | | | 112,500 | | | | | | — | | | | | $ | 15.65 | | | | | | 10/1/2019 | ||
J. Adam Abram
|
| | | | 4/7/2009(2) | | | | | | 350,000 | | | | | | — | | | | | | — | | | | | $ | 15.65 | | | | | | 4/7/2016 |
Richard Schmitzer
|
| | | | 10/13/2009(3) | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | $ | 15.65 | | | | | | 10/13/2016 |
| | | 3/2/2011(3) | | | | | | 75,000 | | | | | | 25,000 | | | | | | — | | | | | $ | 14.96 | | | | | | 3/2/2018 | ||
| | | 10/1/2012(3) | | | | | | 12,500 | | | | | | 37,500 | | | | | | — | | | | | $ | 15.65 | | | | | | 10/1/2019 |
Name
|
| |
Restricted Share
Units |
| |
Options
|
| ||||||
Robert P. Myron
|
| | | | 47,619(1) | | | | | | 130,799(2) | | |
J. Adam Abram
|
| | | | 238,095(2) | | | | | | 261,597(2) | | |
Richard Schmitzer
|
| | | | 23,810(1) | | | | | | 98,099(2) | | |
| | | | | | | | | | | | | | |
Common Shares
Offered by this Prospectus |
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
| | |
Common Shares
Beneficially Owned Prior to Offering |
| |
Number of
Shares Assuming the Underwriters’ Option is Not Exercised |
| |
Number of
Shares Assuming the Underwriters’ Option is Exercised in Full |
| |
Common Shares Beneficially
Owned After the Offering Assuming the Underwriters’ Option is Not Exercised |
| |
Common Shares Beneficially
Owned After the Offering Assuming the Underwriters’ Option is Exercised in Full |
| |||||||||||||||||||||||||||||||||
Beneficial Owner(1)
|
| |
Number of
Shares |
| |
Percentage
of Class(2) |
| |
Number of
Shares(3) |
| |
Percentage
of Class(2) |
| |
Number of
Shares(3) |
| |
Percentage
of Class(2) |
| ||||||||||||||||||||||||||||||
5% Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The D. E. Shaw Affiliates
|
| | | | 20,718,000(4) | | | | | | 72.6% | | | | | | 6,250,000 | | | | | | 7,187,500 | | | | | | 14,468,000(18) | | | | | | 50.7% | | | | | | 13,530,500(18) | | | | | | 47.4% | | |
Goldman Sachs
|
| | | | 7,500,000(5) | | | | | | 26.3% | | | | | | 4,750,000 | | | | | | 5,462,500 | | | | | | 2,750,000(19) | | | | | | 9.6% | | | | | | 2,037,500(19) | | | | | | 7.1% | | |
Directors and Executive Officers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
J. Adam Abram
|
| | | | 2,733,914(6) | | | | | | 9.5% | | | | | | — | | | | | | — | | | | | | 1,171,414(20) | | | | | | 4.1% | | | | | | 937,039(20) | | | | | | 3.2% | | |
Robert P. Myron
|
| | | | 2,457,763(7) | | | | | | 8.5% | | | | | | — | | | | | | — | | | | | | 895,263(21) | | | | | | 3.1% | | | | | | 660,888(21) | | | | | | 2.3% | | |
Bryan Martin
|
| | | | 20,718,000(8) | | | | | | 72.6% | | | | | | 6,250,000(16) | | | | | | 7,187,500(16) | | | | | | 14,468,000(16) | | | | | | 50.7% | | | | | | 13,530,500(16) | | | | | | 47.4% | | |
Jerry R. Masters(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael T. Oakes
|
| | | | 2,232,613(10) | | | | | | 7.8% | | | | | | — | | | | | | — | | | | | | 670,113(22) | | | | | | 2.3% | | | | | | 435,738(22) | | | | | | 1.5% | | |
R. J. Pelosky, Jr.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Thomas R. Sandler(11)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Zwillinger
|
| | | | 20,718,000(12) | | | | | | 72.6% | | | | | | 6,250,000(17) | | | | | | 7,187,500(17) | | | | | | 14,468,000(17) | | | | | | 50.7% | | | | | | 13,530,500(17) | | | | | | 47.4% | | |
Gregg T. Davis
|
| | | | 2,384,213(13) | | | | | | 8.3% | | | | | | — | | | | | | — | | | | | | 821,713(23) | | | | | | 2.9% | | | | | | 587,338(23) | | | | | | 2.0% | | |
Richard Schmitzer
|
| | | | 200,000(14) | | | | | | * | | | | | | — | | | | | | — | | | | | | 200,000(14) | | | | | | * | | | | | | 200,000(14) | | | | | | * | | |
Directors and Executive Officers as a group (9 persons)
|
| | | | 10,152,303(15) | | | | | | 34.2% | | | | | | — | | | | | | — | | | | | | 3,902,303(24) | | | | | | 13.1% | | | | | | 2,964,803(24) | | | | | | 10.0% | | |
Other selling shareholders
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Underwriters
|
| |
Number of
Common Shares |
| ||||
Keefe, Bruyette & Woods, Inc.
|
| | | | 3,300,000 | | | |
UBS Securities LLC
|
| | | | 3,300,000 | | | |
FBR Capital Markets & Co.
|
| | | | 1,650,000 | | | |
BMO Capital Markets Corp.
|
| | | | 1,100,000 | | | |
KeyBanc Capital Markets Inc.
|
| | | | 660,000 | | | |
SunTrust Robinson Humphrey, Inc.
|
| | | | 660,000 | | | |
Scotia Capital (USA) Inc.
|
| | | | 330,000 | | | |
Total
|
| | | | 11,000,000 | | | |
|
| | |
Without
Exercise of Option to Purchase Additional Common Shares |
| |
With Full
Exercise of Option to Purchase Additional Common Shares |
| ||||||
Per share
|
| | | $ | 1.26 | | | | | $ | 1.26 | | |
Total paid by selling shareholders
|
| | | $ | 13,860,000 | | | | | $ | 15,939,000 | | |
| | |
Page
|
| |||
Unaudited Interim Condensed Consolidated Financial Statements | | | |||||
| | | | F-2 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Audited Consolidated Financial Statements | | | |||||
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-29 | | | |
| | | | F-30 | | | |
| | | | F-31 | | | |
| | | | F-32 | | | |
| | | | F-73 | | | |
| | | | F-74 | | | |
| | | | F-78 | | | |
| | | | F-79 | | | |
| | | | F-80 | | | |
| | | | F-81 | | |
| | |
September 30,
2014 |
| |
December 31,
2013 |
| ||||||||
| | |
(Unaudited)
|
| | | | | | | |||||
| | |
(in thousands)
|
| |||||||||||
Assets | | | | | | | | | | | | | | ||
Invested assets: | | | | | | | | | | | | | | ||
Fixed maturity securities:
|
| | | | | | | | | | | | | ||
Available-for-sale, at fair value (amortized cost: 2014 – $735,705; 2013 – $654,836)
|
| | | $ | 751,627 | | | | | $ | 663,118 | | | ||
Trading, at fair value (amortized cost: 2014 – $13,407; 2013 – $17,189)
|
| | | | 13,492 | | | | | | 17,306 | | | ||
Equity securities available-for-sale, at fair value (cost: 2014 – $64,348; 2013 – $67,129)
|
| | | | 66,352 | | | | | | 66,807 | | | ||
Bank loan participations held-for-investment, at amortized cost, net of allowance
|
| | | | 231,758 | | | | | | 197,659 | | | ||
Short-term investments
|
| | | | 115,248 | | | | | | 71,518 | | | ||
Other invested assets
|
| | | | 31,950 | | | | | | 42,066 | | | ||
Total invested assets
|
| | | | 1,210,427 | | | | | | 1,058,474 | | | ||
Cash and cash equivalents
|
| | | | 91,633 | | | | | | 158,604 | | | ||
Accrued investment income
|
| | | | 7,012 | | | | | | 7,156 | | | ||
Premiums receivable and agents’ balances, net
|
| | | | 182,983 | | | | | | 135,889 | | | ||
Reinsurance recoverable on unpaid losses
|
| | | | 119,400 | | | | | | 119,467 | | | ||
Reinsurance recoverable on paid losses
|
| | | | 2,529 | | | | | | 1,010 | | | ||
Prepaid reinsurance premiums
|
| | | | 29,326 | | | | | | 23,737 | | | ||
Deferred policy acquisition costs
|
| | | | 69,081 | | | | | | 46,204 | | | ||
Intangible assets, net
|
| | | | 40,275 | | | | | | 40,722 | | | ||
Goodwill
|
| | | | 181,831 | | | | | | 181,831 | | | ||
Other assets
|
| | | | 35,089 | | | | | | 33,699 | | | ||
Total assets
|
| | | $ | 1,969,586 | | | | | $ | 1,806,793 | | | ||
|
| | |
September 30,
2014 |
| |
December 31,
2013 |
| ||||||||
| | |
(Unaudited)
|
| | | | | | | |||||
| | |
(in thousands, except share amounts)
|
| |||||||||||
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | | ||
Liabilities: | | | | | | | | | | | | | | ||
Reserve for losses and loss adjustment expenses
|
| | | $ | 690,882 | | | | | $ | 646,452 | | | ||
Unearned premiums
|
| | | | 305,485 | | | | | | 218,532 | | | ||
Payables to reinsurers
|
| | | | 18,004 | | | | | | 29,364 | | | ||
Senior debt
|
| | | | 78,300 | | | | | | 58,000 | | | ||
Junior subordinated debt
|
| | | | 104,055 | | | | | | 104,055 | | | ||
Accrued expenses
|
| | | | 19,005 | | | | | | 14,535 | | | ||
Payables for securities
|
| | | | 38,928 | | | | | | – | | | ||
Other liabilities
|
| | | | 40,220 | | | | | | 34,365 | | | ||
Total liabilities
|
| | | | 1,294,879 | | | | | | 1,105,303 | | | ||
Commitments and contingent liabilities | | | | | | | | | | | | | | ||
Shareholders’ equity: | | | | | | | | | | | | | | ||
Common Shares – 2014 and 2013: $0.0002 par value; 200,000,000 shares
authorized; 28,540,350 shares issued and outstanding |
| | | | 6 | | | | | | 6 | | | ||
Preferred Shares – 2014 and 2013: $0.00125 par value; 20,000,000 convertible shares authorized; no shares issued and outstanding
|
| | | | — | | | | | | — | | | ||
Additional paid-in capital
|
| | | | 627,959 | | | | | | 627,647 | | | ||
Retained earnings
|
| | | | 32,457 | | | | | | 66,636 | | | ||
Accumulated other comprehensive income
|
| | | | 14,285 | | | | | | 7,201 | | | ||
Total shareholders’ equity
|
| | | | 674,707 | | | | | | 701,490 | | | ||
Total liabilities and shareholders’ equity
|
| | | $ | 1,969,586 | | | | | $ | 1,806,793 | | | ||
|
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2014
|
| |
2013
|
| ||||||
| | |
(in thousands, except share amounts)
|
| |||||||||
Revenues: | | | | | | | | | | | | | |
Gross written premiums
|
| | | $ | 415,616 | | | | | $ | 284,420 | | |
Ceded written premiums
|
| | | | (47,998) | | | | | | (30,157) | | |
Net written premiums
|
| | | | 367,618 | | | | | | 254,263 | | |
Change in net unearned premiums
|
| | | | (81,561) | | | | | | (7,754) | | |
Net earned premiums
|
| | | | 286,057 | | | | | | 246,509 | | |
Net investment income
|
| | | | 33,189 | | | | | | 34,701 | | |
Net realized investment (losses) gains
|
| | | | (1,678) | | | | | | 12,992 | | |
Other income
|
| | | | 740 | | | | | | 153 | | |
Total revenues
|
| | | | 318,308 | | | | | | 294,355 | | |
Expenses: | | | | | | | | | | | | | |
Losses and loss adjustment expenses
|
| | | | 171,936 | | | | | | 141,803 | | |
Other operating expenses
|
| | | | 98,971 | | | | | | 89,039 | | |
Other expenses
|
| | | | 2,848 | | | | | | 605 | | |
Interest expense
|
| | | | 4,661 | | | | | | 5,200 | | |
Amortization of intangible assets
|
| | | | 447 | | | | | | 1,918 | | |
Total expenses
|
| | | | 278,863 | | | | | | 238,565 | | |
Income before taxes
|
| | | | 39,445 | | | | | | 55,790 | | |
U.S. federal income tax expense
|
| | | | 3,626 | | | | | | 6,483 | | |
Net income
|
| | | $ | 35,819 | | | | | $ | 49,307 | | |
Other comprehensive income (loss): | | | | | | | | | | | | | |
Net unrealized gains (losses), net of taxes of $2,882 in 2014 and $(8,126) in
2013 |
| | | | 7,084 | | | | | | (34,807) | | |
Total comprehensive income
|
| | | $ | 42,903 | | | | | $ | 14,500 | | |
Earnings per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.26 | | | | | $ | 1.59 | | |
Diluted
|
| | | $ | 1.24 | | | | | $ | 1.59 | | |
Weighted-average common shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 28,540,350 | | | | | | 31,084,950 | | |
Diluted
|
| | | | 28,787,500 | | | | | | 31,084,950 | | |
Dividends per common share
|
| | | $ | 2.45 | | | | | $ | — | | |
| | |
Common
Shares |
| |
Additional
Paid-in Capital |
| |
Retained
Earnings (Deficit) |
| |
Accumulated
Other Comprehensive Income |
| |
JRGH
Shareholders’ Equity |
| |
Non-
Controlling Interest |
| |
Total
Shareholders’ Equity |
| ||||||||||||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||||||||||||||
Balances at December 31, 2012
|
| | | $ | 7 | | | | | $ | 738,020 | | | | | $ | (701) | | | | | $ | 46,446 | | | | | $ | 783,772 | | | | | $ | 268 | | | | | $ | 784,040 | | | |||||||
Net income
|
| | | | — | | | | | | — | | | | | | 49,307 | | | | | | — | | | | | | 49,307 | | | | | | — | | | | | | 49,307 | | | |||||||
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (34,807) | | | | | | (34,807) | | | | | | — | | | | | | (34,807) | | | |||||||
Common share repurchase
|
| | | | (1) | | | | | | (110,759) | | | | | | — | | | | | | — | | | | | | (110,760) | | | | | | — | | | | | | (110,760) | | | |||||||
Repurchase of non-controlling interest
|
| | | | — | | | | | | (321) | | | | | | — | | | | | | — | | | | | | (321) | | | | | | (208) | | | | | | (529) | | | |||||||
Compensation expense under share incentive plan
|
| | | | — | | | | | | 518 | | | | | | — | | | | | | — | | | | | | 518 | | | | | | — | | | | | | 518 | | | |||||||
Balances at September 30, 2013
|
| | | $ | 6 | | | | | $ | 627,458 | | | | | $ | 48,606 | | | | | $ | 11,639 | | | | | $ | 687,709 | | | | | $ | 60 | | | | | $ | 687,769 | | | |||||||
Balances at December 31, 2013
|
| | | $ | 6 | | | | | $ | 627,647 | | | | | $ | 66,636 | | | | | $ | 7,201 | | | | | $ | 701,490 | | | | | $ | – | | | | | $ | 701,490 | | | |||||||
Net income
|
| | | | — | | | | | | — | | | | | | 35,819 | | | | | | — | | | | | | 35,819 | | | | | | — | | | | | | 35,819 | | | |||||||
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,084 | | | | | | 7,084 | | | | | | — | | | | | | 7,084 | | | |||||||
Dividends
|
| | | | — | | | | | | — | | | | | | (69,998) | | | | | | — | | | | | | (69,998) | | | | | | — | | | | | | (69,998) | | | |||||||
Compensation expense under share incentive plan
|
| | | | — | | | | | | 312 | | | | | | — | | | | | | — | | | | | | 312 | | | | | | — | | | | | | 312 | | | |||||||
Balances at September 30, 2014
|
| | | $ | 6 | | | | | $ | 627,959 | | | | | $ | 32,457 | | | | | $ | 14,285 | | | | | $ | 674,707 | | | | | $ | – | | | | | $ | 674,707 | | | |||||||
|
| | |
Nine Months Ended
September 30, |
| |||||||||||
| | |
2014
|
| |
2013
|
| ||||||||
| | |
(in thousands)
|
| |||||||||||
Operating activities | | | | | | | | | | | | | | ||
Net cash provided by operating activities
|
| | | $ | 88,221 | | | | | $ | 92,597 | | | ||
Investing activities | | | | | | | | | | | | | | ||
Securities available-for-sale: | | | | | | | | | | | | | | ||
Purchases – fixed maturity securities
|
| | | | (144,487) | | | | | | (208,235) | | | ||
Sales – fixed maturity securities
|
| | | | 28,101 | | | | | | 244,737 | | | ||
Maturities and calls – fixed maturity securities
|
| | | | 33,027 | | | | | | 52,701 | | | ||
Purchases – equity securities
|
| | | | (8,133) | | | | | | (16,207) | | | ||
Sales – equity securities
|
| | | | 16,612 | | | | | | 1,127 | | | ||
Bank loan participations: | | | | ||||||||||||
Purchases
|
| | | | (203,980) | | | | | | (211,617) | | | ||
Sales
|
| | | | 113,819 | | | | | | 119,658 | | | ||
Maturities
|
| | | | 57,652 | | | | | | 71,894 | | | ||
Other invested asset purchases
|
| | | | (4,800) | | | | | | (14,525) | | | ||
Other invested asset returns of capital
|
| | | | — | | | | | | 246 | | | ||
Other invested asset disposals
|
| | | | 9,470 | | | | | | — | | | ||
Short-term investments, net
|
| | | | (43,730) | | | | | | (26,446) | | | ||
Securities receivable or payable
|
| | | | 37,781 | | | | | | 54,346 | | | ||
Purchases of property and equipment
|
| | | | (909) | | | | | | (355) | | | ||
Net cash (used in) provided by investing activities
|
| | | | (109,577) | | | | | | 67,324 | | | ||
Financing activities | | | | | | | | | | | | | | ||
Dividends paid
|
| | | | (65,045) | | | | | | — | | | ||
Senior debt issuances
|
| | | | 20,300 | | | | | | 43,000 | | | ||
Senior debt repayments
|
| | | | — | | | | | | (20,000) | | | ||
Debt issue costs paid
|
| | | | (395) | | | | | | (649) | | | ||
Common share repurchases
|
| | | | — | | | | | | (110,760) | | | ||
Repayments of financing obligations net of proceeds
|
| | | | (475) | | | | | | (432) | | | ||
Subsidiary common share repurchases
|
| | | | — | | | | | | (529) | | | ||
Net cash used in financing activities
|
| | | | (45,615) | | | | | | (89,370) | | | ||
Change in cash and cash equivalents
|
| | | | (66,971) | | | | | | 70,551 | | | ||
Cash and cash equivalents at beginning of period
|
| | | | 158,604 | | | | | | 95,794 | | | ||
Cash and cash equivalents at end of period
|
| | | $ | 91,633 | | | | | $ | 166,345 | | | ||
Supplemental information | | | | | | | | | | | | | | ||
Interest paid
|
| | | $ | 4,913 | | | | | $ | 5,969 | | | ||
|
| | |
Cost or
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||
September 30, 2014 | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
State and municipal
|
| | | $ | 90,791 | | | | | $ | 7,980 | | | | | $ | (39) | | | | | $ | 98,732 | | | ||||
Residential mortgage-backed
|
| | | | 117,963 | | | | | | 2,368 | | | | | | (2,728) | | | | | | 117,603 | | | ||||
Corporate
|
| | | | 259,984 | | | | | | 7,859 | | | | | | (2,262) | | | | | | 265,581 | | | ||||
Commercial mortgage and asset-backed
|
| | | | 106,227 | | | | | | 2,314 | | | | | | (157) | | | | | | 108,384 | | | ||||
Obligations of U.S. government corporations and agencies
|
| | | | 100,431 | | | | | | 1,527 | | | | | | (683) | | | | | | 101,275 | | | ||||
U.S. Treasury securities and obligations guaranteed by the U.S. government
|
| | | | 58,284 | | | | | | 278 | | | | | | (376) | | | | | | 58,186 | | | ||||
Redeemable preferred stock
|
| | | | 2,025 | | | | | | — | | | | | | (159) | | | | | | 1,866 | | | ||||
Total fixed maturity securities
|
| | | | 735,705 | | | | | | 22,326 | | | | | | (6,404) | | | | | | 751,627 | | | ||||
Equity securities
|
| | | | 64,348 | | | | | | 4,148 | | | | | | (2,144) | | | | | | 66,352 | | | ||||
Total investments available-for-sale
|
| | | $ | 800,053 | | | | | $ | 26,474 | | | | | $ | (8,548) | | | | | $ | 817,979 | | | ||||
|
| | |
Cost or
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||
December 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
State and municipal
|
| | | $ | 74,678 | | | | | $ | 3,903 | | | | | $ | (2,435) | | | | | $ | 76,146 | | | ||||
Residential mortgage-backed
|
| | | | 101,352 | | | | | | 2,119 | | | | | | (4,902) | | | | | | 98,569 | | | ||||
Corporate
|
| | | | 245,139 | | | | | | 8,576 | | | | | | (2,198) | | | | | | 251,517 | | | ||||
Commercial mortgage and asset-backed
|
| | | | 81,054 | | | | | | 3,000 | | | | | | (89) | | | | | | 83,965 | | | ||||
Obligations of U.S. government corporations and agencies
|
| | | | 104,153 | | | | | | 1,944 | | | | | | (1,136) | | | | | | 104,961 | | | ||||
U.S. Treasury securities and obligations guaranteed by the U.S. government
|
| | | | 46,435 | | | | | | 339 | | | | | | (463) | | | | | | 46,311 | | | ||||
Redeemable preferred stock
|
| | | | 2,025 | | | | | | — | | | | | | (376) | | | | | | 1,649 | | | ||||
Total fixed maturity securities
|
| | | | 654,836 | | | | | | 19,881 | | | | | | (11,599) | | | | | | 663,118 | | | ||||
Equity securities
|
| | | | 67,129 | | | | | | 2,140 | | | | | | (2,462) | | | | | | 66,807 | | | ||||
Total investments available-for-sale
|
| | | $ | 721,965 | | | | | $ | 22,021 | | | | | $ | (14,061) | | | | | $ | 729,925 | | | ||||
|
| | |
Amortized
Cost |
| |
Fair
Value |
| ||||||||
| | |
(in thousands)
|
| |||||||||||
One year or less
|
| | | $ | 38,165 | | | | | $ | 38,572 | | | ||
After one year through five years
|
| | | | 291,623 | | | | | | 294,292 | | | ||
After five years through ten years
|
| | | | 66,913 | | | | | | 70,744 | | | ||
After ten years
|
| | | | 112,789 | | | | | | 120,166 | | | ||
| | | | | 509,490 | | | | | | 523,774 | | | ||
Residential mortgage-backed
|
| | | | 117,963 | | | | | | 117,603 | | | ||
Commercial mortgage and asset-backed
|
| | | | 106,227 | | | | | | 108,384 | | | ||
Redeemable preferred stock
|
| | | | 2,025 | | | | | | 1,866 | | | ||
Total
|
| | | $ | 735,705 | | | | | $ | 751,627 | | | ||
|
| | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
September 30, 2014 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
State and municipal
|
| | | $ | 2,175 | | | | | $ | (28) | | | | | $ | 239 | | | | | $ | (11) | | | | | $ | 2,414 | | | | | $ | (39) | | | ||||||
Residential mortgage-backed
|
| | | | 11,959 | | | | | | (132) | | | | | | 50,674 | | | | | | (2,596) | | | | | | 62,633 | | | | | | (2,728) | | | ||||||
Corporate
|
| | | | 38,851 | | | | | | (348) | | | | | | 22,634 | | | | | | (1,914) | | | | | | 61,485 | | | | | | (2,262) | | | ||||||
Commercial mortgage and asset-backed
|
| | | | 35,644 | | | | | | (137) | | | | | | 6,749 | | | | | | (20) | | | | | | 42,393 | | | | | | (157) | | | ||||||
Obligations of U.S. government corporations and agencies
|
| | | | 1,926 | | | | | | (1) | | | | | | 47,879 | | | | | | (682) | | | | | | 49,805 | | | | | | (683) | | | ||||||
U.S. Treasury securities and obligations guaranteed by the U.S. government
|
| | | | 18,233 | | | | | | (114) | | | | | | 22,030 | | | | | | (262) | | | | | | 40,263 | | | | | | (376) | | | ||||||
Redeemable preferred stock
|
| | | | — | | | | | | — | | | | | | 1,866 | | | | | | (159) | | | | | | 1,866 | | | | | | (159) | | | ||||||
Total fixed maturity securities
|
| | | | 108,788 | | | | | | (760) | | | | | | 152,071 | | | | | | (5,644) | | | | | | 260,859 | | | | | | (6,404) | | | ||||||
Equity securities
|
| | | | 13,401 | | | | | | (996) | | | | | | 8,385 | | | | | | (1,148) | | | | | | 21,786 | | | | | | (2,144) | | | ||||||
Total investments available-for-sale
|
| | | $ | 122,189 | | | | | $ | (1,756) | | | | | $ | 160,456 | | | | | $ | (6,792) | | | | | $ | 282,645 | | | | | $ | (8,548) | | | ||||||
December 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
State and municipal
|
| | | $ | 12,913 | | | | | $ | (780) | | | | | $ | 3,129 | | | | | $ | (1,655) | | | | | $ | 16,042 | | | | | $ | (2,435) | | | ||||||
Residential mortgage-backed
|
| | | | 46,210 | | | | | | (3,087) | | | | | | 16,783 | | | | | | (1,815) | | | | | | 62,993 | | | | | | (4,902) | | | ||||||
Corporate
|
| | | | 45,624 | | | | | | (1,692) | | | | | | 1,924 | | | | | | (506) | | | | | | 47,548 | | | | | | (2,198) | | | ||||||
Commercial mortgage and asset-backed
|
| | | | 39,497 | | | | | | (89) | | | | | | — | | | | | | — | | | | | | 39,497 | | | | | | (89) | | | ||||||
Obligations of U.S. government corporations and agencies
|
| | | | 51,686 | | | | | | (1,136) | | | | | | — | | | | | | — | | | | | | 51,686 | | | | | | (1,136) | | | ||||||
U.S. Treasury securities and obligations guaranteed by the U.S. government
|
| | | | 31,219 | | | | | | (463) | | | | | | — | | | | | | — | | | | | | 31,219 | | | | | | (463) | | | ||||||
Redeemable preferred stock
|
| | | | 1,649 | | | | | | (376) | | | | | | — | | | | | | — | | | | | | 1,649 | | | | | | (376) | | | ||||||
Total fixed maturity securities
|
| | | | 228,798 | | | | | | (7,623) | | | | | | 21,836 | | | | | | (3,976) | | | | | | 250,634 | | | | | | (11,599) | | | ||||||
Equity securities
|
| | | | 26,339 | | | | | | (2,462) | | | | | | — | | | | | | — | | | | | | 26,339 | | | | | | (2,462) | | | ||||||
Total investments available-for-sale
|
| | | $ | 255,137 | | | | | $ | (10,085) | | | | | $ | 21,836 | | | | | $ | (3,976) | | | | | $ | 276,973 | | | | | $ | (14,061) | | | ||||||
|
| | |
Nine Months Ended
September 30, |
| |||||||||||
| | |
2014
|
| |
2013
|
| ||||||||
| | |
(in thousands)
|
| |||||||||||
Fixed maturity securities: | | | | | | | | | | | | | | ||
Gross realized gains
|
| | | $ | 423 | | | | | $ | 14,135 | | | ||
Gross realized losses
|
| | | | (1,503) | | | | | | (2,812) | | | ||
| | | | | (1,080) | | | | | | 11,323 | | | ||
Bank loan participations: | | | | | | | | | | | | | | ||
Gross realized gains
|
| | | | 1,714 | | | | | | 13 | | | ||
Gross realized losses
|
| | | | (981) | | | | | | — | | | ||
| | | | | 733 | | | | | | 13 | | | ||
Equity securities: | | | | | | | | | | | | | | ||
Gross realized gains
|
| | | | 88 | | | | | | 2,209 | | | ||
Gross realized losses
|
| | | | (842) | | | | | | (565) | | | ||
| | | | | (754) | | | | | | 1,644 | | | ||
Short-term investments and other: | | | | | | | | | | | | | | ||
Gross realized gains
|
| | | | 1,362 | | | | | | 12 | | | ||
Gross realized losses
|
| | | | (1,939) | | | | | | — | | | ||
| | | | | (577) | | | | | | 12 | | | ||
Total
|
| | | $ | (1,678) | | | | | $ | 12,992 | | | ||
|
| | | | | | | | |
September 30, 2014
|
| |
December 31, 2013
|
| |||||||||||||||||||||||
| | |
Life
(Years) |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| ||||||||||||||||||||
| | |
($ in thousands)
|
| ||||||||||||||||||||||||||||||||
Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Trademarks
|
| | | | Indefinite | | | | | $ | 22,200 | | | | | $ | — | | | | | $ | 22,200 | | | | | $ | — | | | |||||
Insurance licenses and authorities
|
| | | | Indefinite | | | | | | 9,164 | | | | | | — | | | | | | 9,164 | | | | | | — | | | |||||
Identifiable intangibles not subject to amortization
|
| | | | | | | | | | 31,364 | | | | | | — | | | | | | 31,364 | | | | | | — | | | |||||
Broker relationships
|
| |
24.6
|
| | | | 11,611 | | | | | | 2,700 | | | | | | 11,611 | | | | | | 2,253 | | | ||||||||
Identifiable intangible assets subject to amortization
|
| | | | | | | | | | 11,611 | | | | | | 2,700 | | | | | | 11,611 | | | | | | 2,253 | | | |||||
| | | | | | | | | | $ | 42,975 | | | | | $ | 2,700 | | | | | $ | 42,975 | | | | | $ | 2,253 | | | |||||
|
| | |
Income
(Numerator) |
| |
Weighted-Average
Common Shares (Denominator) |
| |
Earnings
Per Share |
| |||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||
Nine months ended September 30, 2014 | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 35,819 | | | | | | 28,540,350 | | | | | $ | 1.26 | | |
Share options
|
| | | | — | | | | | | 247,150 | | | | | | (0.02) | | |
Diluted
|
| | | $ | 35,819 | | | | | | 28,787,500 | | | | | $ | 1.24 | | |
Nine months ended September 30, 2013 | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 49,307 | | | | | | 31,084,950 | | | | | $ | 1.59 | | |
Diluted
|
| | | $ | 49,307 | | | | | | 31,084,950 | | | | | $ | 1.59 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||||
| | |
2014
|
| |
2013
|
| ||||||||
| | |
(in thousands)
|
| |||||||||||
Reserve for losses and loss adjustment expenses net of reinsurance recoverables at beginning of period
|
| | | $ | 526,985 | | | | | $ | 533,909 | | | ||
Add: Incurred losses and loss adjustment expenses net of reinsurance: | | | | | | | | | | | | | | ||
Current year
|
| | | | 191,038 | | | | | | 162,269 | | | ||
Prior years
|
| | | | (19,102) | | | | | | (20,466) | | | ||
Total incurred losses and loss and adjustment expenses
|
| | | | 171,936 | | | | | | 141,803 | | | ||
Deduct: Loss and loss adjustment expense payments net of reinsurance: | | | | ||||||||||||
Current year
|
| | | | 12,454 | | | | | | 10,874 | | | ||
Prior years
|
| | | | 114,985 | | | | | | 69,229 | | | ||
Total loss and loss adjustment expense payments
|
| | | | 127,439 | | | | | | 80,103 | | | ||
Reserve for losses and loss adjustment expenses net of reinsurance recoverables at end of period
|
| | | | 571,482 | | | | | | 595,609 | | | ||
Add: Reinsurance recoverables on unpaid losses and loss adjustment expenses at end of period
|
| | | | 119,400 | | | | | | 118,929 | | | ||
Reserve for losses and loss adjustment expenses gross of reinsurance recoverables on unpaid losses and loss adjustment expenses at end of period
|
| | | $ | 690,882 | | | | | $ | 714,538 | | | ||
|
| | |
Nine Months Ended
September 30, |
| |||||||||||
| | |
2014
|
| |
2013
|
| ||||||||
| | |
(in thousands)
|
| |||||||||||
Unrealized gains (losses) arising during the period, before U.S. income taxes
|
| | | $ | 8,132 | | | | | $ | (31,597) | | | ||
U.S. income taxes
|
| | | | (2,200) | | | | | | 5,004 | | | ||
Unrealized gains (losses) arising during the period, net of U.S. income taxes
|
| | | | 5,932 | | | | | | (26,593) | | | ||
Less reclassification adjustment: | | | | | | | | | | | | | | ||
Net realized investment (losses) gains
|
| | | | (1,834) | | | | | | 11,336 | | | ||
U.S. income taxes
|
| | | | 682 | | | | | | (3,122) | | | ||
Reclassification adjustment for investment (losses) gains realized in net income
|
| | | | (1,152) | | | | | | 8,214 | | | ||
Other comprehensive income (loss)
|
| | | $ | 7,084 | | | | | $ | (34,807) | | | ||
|
| | |
Excess and
Surplus Lines |
| |
Specialty
Admitted Insurance |
| |
Casualty
Reinsurance |
| |
Corporate
and Other |
| |
Total
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Nine Months Ended September 30, 2014
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross written premiums
|
| | | $ | 182,544 | | | | | $ | 40,447 | | | | | $ | 192,625 | | | | | $ | — | | | | | $ | 415,616 | | |
Net earned premiums
|
| | | | 138,313 | | | | | | 18,847 | | | | | | 128,897 | | | | | | — | | | | | | 286,057 | | |
Segment revenues
|
| | | | 147,205 | | | | | | 20,683 | | | | | | 145,388 | | | | | | 5,032 | | | | | | 318,308 | | |
Underwriting profit (loss) of operating segments
|
| | | | 21,366 | | | | | | (878) | | | | | | 424 | | | | | | — | | | | | | 20,912 | | |
Net investment income
|
| | | | 10,496 | | | | | | 1,747 | | | | | | 15,441 | | | | | | 5,505 | | | | | | 33,189 | | |
Interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,661 | | | | | | 4,661 | | |
Segment goodwill
|
| | | | 181,831 | | | | | | — | | | | | | — | | | | | | — | | | | | | 181,831 | | |
Segment assets
|
| | | | 696,504 | | | | | | 119,367 | | | | | | 1,055,793 | | | | | | 97,922 | | | | | | 1,969,586 | | |
Nine Months Ended September 30, 2013
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross written premiums
|
| | | $ | 141,880 | | | | | $ | 17,589 | | | | | $ | 124,951 | | | | | $ | — | | | | | $ | 284,420 | | |
Net earned premiums
|
| | | | 103,354 | | | | | | 13,195 | | | | | | 129,960 | | | | | | — | | | | | | 246,509 | | |
Segment revenues
|
| | | | 123,486 | | | | | | 16,216 | | | | | | 150,237 | | | | | | 4,416 | | | | | | 294,355 | | |
Underwriting profit (loss) of operating segments
|
| | | | 26,699 | | | | | | (2,718) | | | | | | (1,668) | | | | | | — | | | | | | 22,313 | | |
Net investment income
|
| | | | 11,379 | | | | | | 1,971 | | | | | | 17,042 | | | | | | 4,309 | | | | | | 34,701 | | |
Interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,200 | | | | | | 5,200 | | |
Segment goodwill
|
| | | | 181,831 | | | | | | — | | | | | | — | | | | | | — | | | | | | 181,831 | | |
Segment assets
|
| | | | 657,566 | | | | | | 97,445 | | | | | | 1,070,991 | | | | | | 93,127 | | | | | | 1,919,129 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||||
| | |
2014
|
| |
2013
|
| ||||||||
| | |
(in thousands)
|
| |||||||||||
Underwriting profit (loss) of operating segments: | | | | | | | | | | | | | | ||
Excess and Surplus Lines
|
| | | $ | 21,366 | | | | | $ | 26,699 | | | ||
Specialty Admitted Insurance
|
| | | | (878) | | | | | | (2,718) | | | ||
Casualty Reinsurance
|
| | | | 424 | | | | | | (1,668) | | | ||
Total underwriting profit of operating segments
|
| | | | 20,912 | | | | | | 22,313 | | | ||
Other operating expenses of the Corporate and Other segment
|
| | | | (5,762) | | | | | | (6,646) | | | ||
Underwriting profit
|
| | | | 15,150 | | | | | | 15,667 | | | ||
Net investment income
|
| | | | 33,189 | | | | | | 34,701 | | | ||
Net realized investment (losses) gains
|
| | | | (1,678) | | | | | | 12,992 | | | ||
Other income
|
| | | | 740 | | | | | | 153 | | | ||
Amortization of intangible assets
|
| | | | (447) | | | | | | (1,918) | | | ||
Other expenses
|
| | | | (2,848) | | | | | | (605) | | | ||
Interest expense
|
| | | | (4,661) | | | | | | (5,200) | | | ||
Income before taxes
|
| | | $ | 39,445 | | | | | $ | 55,790 | | | ||
|
| | |
Nine Months Ended
September 30, |
| |||||||||||
| | |
2014
|
| |
2013
|
| ||||||||
| | |
(in thousands)
|
| |||||||||||
Amortization of policy acquisition costs
|
| | | $ | 63,316 | | | | | $ | 54,873 | | | ||
Other underwriting expenses of the operating segments
|
| | | | 29,893 | | | | | | 27,520 | | | ||
Other operating expenses of the Corporate and Other segment
|
| | | | 5,762 | | | | | | 6,646 | | | ||
Total
|
| | | $ | 98,971 | | | | | $ | 89,039 | | | ||
|
| | |
Fair Value Measurements Using
|
| |||||||||||||||||||||||||
| | |
Quoted Prices
in Active Markets for Identical Assets Level 1 |
| |
Significant
Other Observable Inputs Level 2 |
| |
Significant
Unobservable Inputs Level 3 |
| |
Total
|
| ||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||
Available-for-sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
State and municipal
|
| | | $ | — | | | | | $ | 98,732 | | | | | $ | — | | | | | $ | 98,732 | | | ||||
Residential mortgage-backed
|
| | | | — | | | | | | 117,603 | | | | | | — | | | | | | 117,603 | | | ||||
Corporate
|
| | | | — | | | | | | 265,581 | | | | | | — | | | | | | 265,581 | | | ||||
Commercial mortgage and asset-backed
|
| | | | — | | | | | | 108,384 | | | | | | — | | | | | | 108,384 | | | ||||
Obligations of U.S. government corporations and agencies
|
| | | | — | | | | | | 101,275 | | | | | | — | | | | | | 101,275 | | | ||||
U.S. Treasury securities and obligations guaranteed by the U.S. government
|
| | | | 56,727 | | | | | | 1,459 | | | | | | — | | | | | | 58,186 | | | ||||
Redeemable preferred stock
|
| | | | — | | | | | | 1,866 | | | | | | — | | | | | | 1,866 | | | ||||
Total fixed maturity securities
|
| | | | 56,727 | | | | | | 694,900 | | | | | | — | | | | | | 751,627 | | | ||||
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Preferred stock
|
| | | | — | | | | | | 48,741 | | | | | | — | | | | | | 48,741 | | | ||||
Common stock
|
| | | | 16,877 | | | | | | 734 | | | | | | — | | | | | | 17,611 | | | ||||
Total equity securities
|
| | | | 16,877 | | | | | | 49,475 | | | | | | — | | | | | | 66,352 | | | ||||
Total available-for-sale securities
|
| | | $ | 73,604 | | | | | $ | 744,375 | | | | | $ | — | | | | | $ | 817,979 | | | ||||
Trading securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities
|
| | | $ | 4,191 | | | | | $ | 9,301 | | | | | $ | — | | | | | $ | 13,492 | | | ||||
Short-term investments
|
| | | $ | 71,650 | | | | | $ | 43,598 | | | | | $ | — | | | | | $ | 115,248 | | | ||||
|
| | |
Fair Value Measurements Using
|
| |||||||||||||||||||||||||
| | |
Quoted Prices
in Active Markets for Identical Assets Level 1 |
| |
Significant
Other Observable Inputs Level 2 |
| |
Significant
Unobservable Inputs Level 3 |
| |
Total
|
| ||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||
Available-for-sale securities | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
State and municipal
|
| | | $ | — | | | | | $ | 76,146 | | | | | $ | — | | | | | $ | 76,146 | | | ||||
Residential mortgage-backed
|
| | | | — | | | | | | 98,569 | | | | | | — | | | | | | 98,569 | | | ||||
Corporate
|
| | | | — | | | | | | 251,517 | | | | | | — | | | | | | 251,517 | | | ||||
Commercial mortgage and asset-backed
|
| | | | — | | | | | | 83,965 | | | | | | — | | | | | | 83,965 | | | ||||
Obligations of U.S. government corporations and agencies
|
| | | | — | | | | | | 104,961 | | | | | | — | | | | | | 104,961 | | | ||||
U.S. Treasury securities and obligations guaranteed by the U.S. government
|
| | | | 44,757 | | | | | | 1,554 | | | | | | — | | | | | | 46,311 | | | ||||
Redeemable preferred stock
|
| | | | — | | | | | | 1,649 | | | | | | — | | | | | | 1,649 | | | ||||
Total fixed maturity securities
|
| | | | 44,757 | | | | | | 618,361 | | | | | | — | | | | | | 663,118 | | | ||||
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Preferred stock
|
| | | | — | | | | | | 37,042 | | | | | | — | | | | | | 37,042 | | | ||||
Common stock
|
| | | | 29,031 | | | | | | 734 | | | | | | — | | | | | | 29,765 | | | ||||
Total equity securities
|
| | | | 29,031 | | | | | | 37,776 | | | | | | — | | | | | | 66,807 | | | ||||
Total available-for-sale securities
|
| | | $ | 73,788 | | | | | $ | 656,137 | | | | | $ | — | | | | | $ | 729,925 | | | ||||
Trading securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities
|
| | | $ | 4,980 | | | | | $ | 12,326 | | | | | $ | — | | | | | $ | 17,306 | | | ||||
Short-term investments
|
| | | $ | 45,523 | | | | | $ | 25,995 | | | | | $ | — | | | | | $ | 71,518 | | | ||||
|
| | |
Fair Value Measurements Using
|
| |||||||||||||||||||||||||
| | |
Quoted Prices
in Active Markets for Identical Assets Level 1 |
| |
Significant
Other Observable Inputs Level 2 |
| |
Significant
Unobservable Inputs Level 3 |
| |
Total
|
| ||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||
September 30, 2014 | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Bank loan participations
held-for-investment |
| | | $ | — | | | | | $ | — | | | | | $ | 7,913 | | | | | $ | 7,913 | | | ||||
December 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Bank loan participations
held-for-investment |
| | | $ | — | | | | | $ | — | | | | | $ | 246 | | | | | $ | 246 | | | ||||
|
| | |
September 30, 2014
|
| |
December 31, 2013
|
| ||||||||||||||||||
| | |
Carrying
Value |
| |
Fair Value
|
| |
Carrying
Value |
| |
Fair Value
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities
|
| | | $ | 751,627 | | | | | $ | 751,627 | | | | | $ | 663,118 | | | | | $ | 663,118 | | |
Equity securities
|
| | | | 66,352 | | | | | | 66,352 | | | | | | 66,807 | | | | | | 66,807 | | |
Trading: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities
|
| | | | 13,492 | | | | | | 13,492 | | | | | | 17,306 | | | | | | 17,306 | | |
Bank loan participations held-for-investment
|
| | | | 231,758 | | | | | | 231,174 | | | | | | 197,659 | | | | | | 200,626 | | |
Cash and cash equivalents
|
| | | | 91,633 | | | | | | 91,633 | | | | | | 158,604 | | | | | | 158,604 | | |
Short-term investments
|
| | | | 115,248 | | | | | | 115,248 | | | | | | 71,518 | | | | | | 71,518 | | |
Other invested assets – notes receivable
|
| | | | 4,500 | | | | | | 6,380 | | | | | | 7,750 | | | | | | 9,661 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Senior debt
|
| | | | 78,300 | | | | | | 69,888 | | | | | | 58,000 | | | | | | 52,698 | | |
Junior subordinated debt
|
| | | | 104,055 | | | | | | 87,044 | | | | | | 104,055 | | | | | | 79,524 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||||||
| | |
2014
|
| |
2013
|
| ||||||||||||||||||||||
| | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| ||||||||||||||||
Outstanding, beginning of period
|
| | | | 2,166,250 | | | | | $ | 15.51 | | | | | | 2,287,500 | | | | | $ | 15.50 | | | ||||
Granted
|
| | | | — | | | | | $ | — | | | | | | 25,000 | | | | | | | | | ||||
Forfeited
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | ||||
Lapsed
|
| | | | (5,000) | | | | | $ | 15.65 | | | | | | (171,250) | | | | | $ | 15.65 | | | ||||
Outstanding, end of period
|
| | | | 2,161,250 | | | | | $ | 15.51 | | | | | | 2,141,250 | | | | | $ | 15.49 | | | ||||
Exercisable, end of period
|
| | | | 1,668,250 | | | | | $ | 15.49 | | | | | | 1,357,600 | | | | | $ | 15.52 | | | ||||
|
| | |
Nine Months Ended
September 30, 2013 |
| |||
Weighted-average risk-free interest rate
|
| | | | 0.77% | | |
Weighted-average dividend yield
|
| | | | — | | |
Weighted-average expected share price volatility
|
| | | | 26.0% | | |
Weighted-average expected life
|
| | | | 5.0 years | | |
| | |
December 31,
|
| |||||||||||
| | |
2013
|
| |
2012
|
| ||||||||
| | |
(in thousands)
|
| |||||||||||
Assets | | | | | | | | | | | | | | ||
Invested assets: | | | | | | | | | | | | | | ||
Fixed maturity securities:
|
| | | | | | | | | | | | | ||
Available-for-sale, at fair value (amortized cost: 2013 – $654,836; 2012 – $739,977)
|
| | | $ | 663,118 | | | | | $ | 789,936 | | | ||
Trading, at fair value (amortized cost: 2013 – $17,189; 2012 – $18,816)
|
| | | | 17,306 | | | | | | 19,150 | | | ||
Equity securities available-for-sale, at fair value (cost: 2013 – $67,129; 2012 – $52,840)
|
| | | | 66,807 | | | | | | 58,799 | | | ||
Bank loan participations held-for-investment, at amortized cost, net of allowance
|
| | | | 197,659 | | | | | | 168,476 | | | ||
Short-term investments
|
| | | | 71,518 | | | | | | 79,648 | | | ||
Other invested assets
|
| | | | 42,066 | | | | | | 23,734 | | | ||
Total invested assets
|
| | | | 1,058,474 | | | | | | 1,139,743 | | | ||
Cash and cash equivalents
|
| | | | 158,604 | | | | | | 95,794 | | | ||
Accrued investment income
|
| | | | 7,156 | | | | | | 7,719 | | | ||
Premiums receivable and agents’ balances, net
|
| | | | 135,889 | | | | | | 250,874 | | | ||
Reinsurance recoverable on unpaid losses
|
| | | | 119,467 | | | | | | 175,812 | | | ||
Reinsurance recoverable on paid losses
|
| | | | 1,010 | | | | | | 1,051 | | | ||
Prepaid reinsurance premiums
|
| | | | 23,737 | | | | | | 40,726 | | | ||
Deferred policy acquisition costs
|
| | | | 46,204 | | | | | | 49,336 | | | ||
Intangible assets, net
|
| | | | 40,722 | | | | | | 43,192 | | | ||
Goodwill
|
| | | | 181,831 | | | | | | 181,831 | | | ||
U.S. federal income tax receivable
|
| | | | 966 | | | | | | 2,406 | | | ||
Deferred tax assets, net
|
| | | | 194 | | | | | | — | | | ||
Other assets
|
| | | | 32,539 | | | | | | 36,897 | | | ||
Total assets
|
| | | $ | 1,806,793 | | | | | $ | 2,025,381 | | | ||
|
| | |
December 31,
|
| |||||||||||
| | |
2013
|
| |
2012
|
| ||||||||
| | |
(in thousands, except share amounts)
|
| |||||||||||
Liabilities and shareholders’ equity | | | | | | | | | | | | | | ||
Liabilities: | | | | | | | | | | | | | | ||
Reserve for losses and loss adjustment expenses
|
| | | $ | 646,452 | | | | | $ | 709,721 | | | ||
Unearned premiums
|
| | | | 218,532 | | | | | | 239,055 | | | ||
Payables to reinsurers
|
| | | | 29,364 | | | | | | 79,097 | | | ||
Senior debt
|
| | | | 58,000 | | | | | | 35,000 | | | ||
Junior subordinated debt
|
| | | | 104,055 | | | | | | 104,055 | | | ||
Accrued expenses
|
| | | | 14,535 | | | | | | 11,383 | | | ||
Deferred tax liabilities, net
|
| | | | — | | | | | | 6,038 | | | ||
Other liabilities
|
| | | | 34,365 | | | | | | 56,992 | | | ||
Total liabilities
|
| | | | 1,105,303 | | | | | | 1,241,341 | | | ||
Commitments and contingent liabilities
|
| | | | | | | | | | | | | ||
Shareholders’ equity: | | | | | | | | | | | | | | ||
Common Shares – $0.0002 par value; 200,000,000 shares authorized.
2013 and 2012: 28,540,350 and 36,030,000 shares issued and outstanding, respectively |
| | | | 6 | | | | | | 7 | | | ||
Preferred Shares – 2013 and 2012: $0.00125 par value; 20,000,000 shares authorized; no shares issued and outstanding
|
| | | | — | | | | | | — | | | ||
Additional paid-in capital
|
| | | | 627,647 | | | | | | 738,020 | | | ||
Retained earnings (deficit)
|
| | | | 66,636 | | | | | | (701) | | | ||
Accumulated other comprehensive income
|
| | | | 7,201 | | | | | | 46,446 | | | ||
Total James River Group Holdings, Ltd. shareholders’ equity
|
| | | | 701,490 | | | | | | 783,772 | | | ||
Non-controlling interest (Note 12)
|
| | | | — | | | | | | 268 | | | ||
Total shareholders’ equity
|
| | | | 701,490 | | | | | | 784,040 | | | ||
Total liabilities and shareholders’ equity
|
| | | $ | 1,806,793 | | | | | $ | 2,025,381 | | | ||
|
| | |
Year Ended December 31,
|
|||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
|||||||||||
| | |
(in thousands, except share amounts)
|
|||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | |||
Gross written premiums
|
| | | $ | 368,518 | | | | | $ | 491,931 | | | | | $ | 490,821 | |||
Ceded written premiums
|
| | | | (43,352) | | | | | | (139,622) | | | | | | (57,752) | |||
Net written premiums
|
| | | | 325,166 | | | | | | 352,309 | | | | | | 433,069 | |||
Change in net unearned premiums
|
| | | | 2,912 | | | | | | 12,259 | | | | | | (95,964) | |||
Net earned premiums
|
| | | | 328,078 | | | | | | 364,568 | | | | | | 337,105 | |||
Net investment income
|
| | | | 45,373 | | | | | | 44,297 | | | | | | 48,367 | |||
Net realized investment gains
|
| | | | 12,619 | | | | | | 8,915 | | | | | | 20,899 | |||
Other income
|
| | | | 222 | | | | | | 130 | | | | | | 226 | |||
Total revenues
|
| | | | 386,292 | | | | | | 417,910 | | | | | | 406,597 | |||
Expenses: | | | | | | | | | | | | | | | | | | |||
Losses and loss adjustment expenses
|
| | | | 184,486 | | | | | | 264,496 | | | | | | 233,479 | |||
Other operating expenses
|
| | | | 114,804 | | | | | | 126,884 | | | | | | 115,378 | |||
Other expenses
|
| | | | 677 | | | | | | 3,350 | | | | | | 592 | |||
Interest expense
|
| | | | 6,777 | | | | | | 8,266 | | | | | | 8,132 | |||
Amortization of intangible assets
|
| | | | 2,470 | | | | | | 2,848 | | | | | | 2,848 | |||
Impairment of intangible assets
|
| | | | — | | | | | | 4,299 | | | | | | — | |||
Total expenses
|
| | | | 309,214 | | | | | | 410,143 | | | | | | 360,429 | |||
Income before income taxes
|
| | | | 77,078 | | | | | | 7,767 | | | | | | 46,168 | |||
U.S. federal income tax expense (benefit): | | | | | | | | | | | | | | | | | | |||
Current
|
| | | | 7,260 | | | | | | 2,835 | | | | | | 3,277 | |||
Deferred
|
| | | | 2,481 | | | | | | (3,732) | | | | | | 4,418 | |||
| | | | | 9,741 | | | | | | (897) | | | | | | 7,695 | |||
Net income
|
| | | $ | 67,337 | | | | | $ | 8,664 | | | | | $ | 38,473 | |||
Other comprehensive income: | | | | | | | | | | |||||||||||
Net unrealized (losses) gains, net of taxes of $(8,713) in 2013, $3,082 in 2012 and $1,972 in 2011
|
| | | | (39,245) | | | | | | 12,355 | | | | | | 7,715 | |||
Total comprehensive income
|
| | | $ | 28,092 | | | | | $ | 21,019 | | | | | $ | 46,188 | |||
Earnings per share: | | | | | ||||||||||||||||
Basic
|
| | | $ | 2.21 | | | | | $ | 0.24 | | | | | $ | 1.08 | |||
Diluted
|
| | | $ | 2.21 | | | | | $ | 0.24 | | | | | $ | 1.06 | |||
Weighted-average common shares outstanding: | | | | | | | | | | | | | | | | | | |||
Basic
|
| | | | 30,442,950 | | | | | | 35,733,350 | | | | | | 35,718,000 | |||
Diluted
|
| | | | 30,500,800 | | | | | | 35,733,350 | | | | | | 35,718,000 | |||
|
| | |
Common
Shares |
| |
Preferred
Shares |
| |
Additional
Paid-in Capital |
| |
Retained
Earnings (Deficit) |
| |
Accumulated
Other Comprehensive Income |
| |
Total James
River Group Holdings, Ltd. Shareholders’ Equity |
| |
Non-
Controlling Interest |
| |
Total
Shareholders’ Equity |
| ||||||||||||||||||||||||||||||||
| | |
(in thousands except share amounts)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
Balances at December 31, 2010
|
| | | $ | 7 | | | | | $ | — | | | | | $ | 724,096 | | | | | $ | (47,838) | | | | | $ | 26,376 | | | | | $ | 702,641 | | | | | $ | 11,584 | | | | | $ | 714,225 | | | ||||||||
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 38,473 | | | | | | — | | | | | | 38,473 | | | | | | — | | | | | | 38,473 | | | ||||||||
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,715 | | | | | | 7,715 | | | | | | — | | | | | | 7,715 | | | ||||||||
Compensation expense under share incentive plans
|
| | | | — | | | | | | — | | | | | | 1,962 | | | | | | — | | | | | | — | | | | | | 1,962 | | | | | | — | | | | | | 1,962 | | | ||||||||
Balances at December 31, 2011
|
| | | | 7 | | | | | | — | | | | | | 726,058 | | | | | | (9,365) | | | | | | 34,091 | | | | | | 750,791 | | | | | | 11,584 | | | | | | 762,375 | | | ||||||||
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 8,664 | | | | | | — | | | | | | 8,664 | | | | | | — | | | | | | 8,664 | | | ||||||||
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,355 | | | | | | 12,355 | | | | | | — | | | | | | 12,355 | | | ||||||||
Net exercise of subsidiary share options (Note 12)
|
| | | | — | | | | | | — | | | | | | 9,365 | | | | | | — | | | | | | — | | | | | | 9,365 | | | | | | (11,316) | | | | | | (1,951) | | | ||||||||
Special bonus shares issued
(Note 12) |
| | | | — | | | | | | — | | | | | | 1,585 | | | | | | — | | | | | | — | | | | | | 1,585 | | | | | | — | | | | | | 1,585 | | | ||||||||
Compensation expense under share incentive plan
|
| | | | — | | | | | | — | | | | | | 1,012 | | | | | | — | | | | | | — | | | | | | 1,012 | | | | | | — | | | | | | 1,012 | | | ||||||||
Balances at December 31, 2012
|
| | | | 7 | | | | | | — | | | | | | 738,020 | | | | | | (701) | | | | | | 46,446 | | | | | | 783,772 | | | | | | 268 | | | | | | 784,040 | | | ||||||||
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 67,337 | | | | | | — | | | | | | 67,337 | | | | | | — | | | | | | 67,337 | | | ||||||||
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (39,245) | | | | | | (39,245) | | | | | | — | | | | | | (39,245) | | | ||||||||
Common shares repurchase (Note 10)
|
| | | | (1) | | | | | | — | | | | | | (110,759) | | | | | | — | | | | | | — | | | | | | (110,760) | | | | | | — | | | | | | (110,760) | | | ||||||||
Repurchase of non-controlling interest (Note 12)
|
| | | | — | | | | | | — | | | | | | (321) | | | | | | — | | | | | | — | | | | | | (321) | | | | | | (208) | | | | | | (529) | | | ||||||||
Exchange of subsidiary common shares for common shares (Note 10)
|
| | | | — | | | | | | — | | | | | | 60 | | | | | | — | | | | | | — | | | | | | 60 | | | | | | (60) | | | | | | — | | | ||||||||
Compensation expense under share incentive plan
|
| | | | — | | | | | | — | | | | | | 647 | | | | | | — | | | | | | — | | | | | | 647 | | | | | | — | | | | | | 647 | | | ||||||||
Balances at December 31, 2013
|
| | | $ | 6 | | | | | $ | — | | | | | $ | 627,647 | | | | | $ | 66,636 | | | | | $ | 7,201 | | | | | $ | 701,490 | | | | | $ | — | | | | | $ | 701,490 | | | ||||||||
|
| | |
Year Ended December 31,
|
|||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
|||||||||||
| | |
(in thousands)
|
|||||||||||||||||
Operating activities | | | | | | | | | | | | | | | | | | |||
Net income
|
| | | $ | 67,337 | | | | | $ | 8,664 | | | | | $ | 38,473 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | ||||||||||||||||
Deferred policy acquisition costs
|
| | | | (68,516) | | | | | | (68,775) | | | | | | (122,579) | |||
Amortization of policy acquisition costs
|
| | | | 71,648 | | | | | | 88,577 | | | | | | 88,158 | |||
Net realized investment gains
|
| | | | (12,619) | | | | | | (8,915) | | | | | | (20,899) | |||
Impairment of intangible assets
|
| | | | — | | | | | | 4,299 | | | | | | — | |||
Distributions from equity method investments
|
| | | | 2,637 | | | | | | — | | | | | | 118 | |||
(Income) loss from equity method investments
|
| | | | (4,620) | | | | | | 698 | | | | | | — | |||
Trading securities purchases, sales, and maturities, net
|
| | | | 1,518 | | | | | | (795) | | | | | | 8,724 | |||
Trading losses
|
| | | | 226 | | | | | | 110 | | | | | | (133) | |||
Deferred U.S. federal income taxes
|
| | | | 2,481 | | | | | | (3,732) | | | | | | 4,418 | |||
Provision for depreciation and amortization
|
| | | | 3,567 | | | | | | 3,186 | | | | | | 1,691 | |||
Share based compensation expense
|
| | | | 647 | | | | | | 1,012 | | | | | | 1,962 | |||
Expense associated with bonus shares issued (Note 12)
|
| | | | — | | | | | | 2,665 | | | | | | — | |||
Change in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | |||
Reserve for losses and loss adjustment expenses
|
| | | | (63,269) | | | | | | 143,766 | | | | | | 54,569 | |||
Unearned premiums
|
| | | | (20,523) | | | | | | 15,442 | | | | | | 93,744 | |||
Premiums receivable and agents’ balances
|
| | | | 114,985 | | | | | | (110,737) | | | | | | (78,556) | |||
Reinsurance balances
|
| | | | 27,050 | | | | | | (45,187) | | | | | | (3,210) | |||
Payable to insurance companies
|
| | | | (22,126) | | | | | | 20,490 | | | | | | 3,934 | |||
Other
|
| | | | 5,215 | | | | | | (1,376) | | | | | | 4,495 | |||
Net cash provided by operating activities
|
| | | | 105,638 | | | | | | 49,392 | | | | | | 74,909 | |||
Investing activities | | | | | | | | | | | | | | | | | | |||
Securities available-for-sale: | | | | | | | | | | | | | | | | | | |||
Purchases – fixed maturity securities
|
| | | | (226,292) | | | | | | (255,459) | | | | | | (16,167) | |||
Purchases – equity securities
|
| | | | (16,207) | | | | | | (16,684) | | | | | | (273,661) | |||
Sales – fixed maturity securities
|
| | | | 260,182 | | | | | | 85,089 | | | | | | (53,635) | |||
Maturities and calls – fixed maturity securities
|
| | | | 60,480 | | | | | | 91,034 | | | | | | 317,091 | |||
Sales – equity securities
|
| | | | 1,127 | | | | | | 42,148 | | | | | | 79,606 | |||
Securities receivable or payable, net
|
| | | | 330 | | | | | | (330) | | | | | | (39) | |||
Bank loan participations: | | | | | | | | | | | | | | | | | | |||
Purchases
|
| | | | (273,249) | | | | | | (165,985) | | | | | | (144,422) | |||
Sales
|
| | | | 150,724 | | | | | | 92,160 | | | | | | 56,647 | |||
Maturities
|
| | | | 98,518 | | | | | | 62,641 | | | | | | 36,665 | |||
Other invested asset – purchases
|
| | | | (16,525) | | | | | | (13,198) | | | | | | (12,575) | |||
Other invested asset – return of capital
|
| | | | 246 | | | | | | 577 | | | | | | — | |||
Short-term investments, net
|
| | | | 8,130 | | | | | | (22,867) | | | | | | 41,057 | |||
Other
|
| | | | (709) | | | | | | (623) | | | | | | (363) | |||
Net cash provided by (used in) investing activities
|
| | | | 46,755 | | | | | | (101,497) | | | | | | 30,204 | |||
Financing activities | | | | | | | | | | | | | | | | | | |||
Senior debt issuances
|
| | | | 43,000 | | | | | | — | | | | | | — | |||
Senior debt repayments
|
| | | | (20,000) | | | | | | — | | | | | | — | |||
Debt issue costs paid
|
| | | | (649) | | | | | | — | | | | | | — | |||
Common share repurchases
|
| | | | (110,760) | | | | | | — | | | | | | — | |||
Non-Controlling Interest – Subsidiary common share repurchases
|
| | | | (529) | | | | | | — | | | | | | — | |||
Repayments of financing obligations, net of proceeds
|
| | | | (645) | | | | | | (603) | | | | | | (565) | |||
Excess tax benefits from share option exercises
|
| | | | — | | | | | | 1,657 | | | | | | — | |||
Non-Controlling Interest – Withholding taxes on net exercise of subsidiary share options (Note 12)
|
| | | | — | | | | | | (1,951) | | | | | | — | |||
Withholding taxes paid on bonus shares issued (Note 12)
|
| | | | — | | | | | | (1,080) | | | | | | — | |||
Net cash used in financing activities
|
| | | | (89,583) | | | | | | (1,977) | | | | | | (565) | |||
Change in cash and cash equivalents
|
| | | | 62,810 | | | | | | (54,082) | | | | | | 104,548 | |||
Cash and cash equivalents at beginning of period
|
| | | | 95,794 | | | | | | 149,876 | | | | | | 45,328 | |||
Cash and cash equivalents at end of period
|
| | | $ | 158,604 | | | | | $ | 95,794 | | | | | $ | 149,876 | |||
Supplemental information | | | | | | | | | | | | | | | | | | |||
U.S. federal income taxes paid, net of refunds
|
| | | $ | 5,820 | | | | | $ | 3,972 | | | | | $ | 3,660 | |||
Interest paid
|
| | | $ | 7,625 | | | | | $ | 9,631 | | | | | $ | 9,517 | |||
|
| | |
Income
(Numerator) |
| |
Weighted-Average
Common Shares (Denominator) |
| |
Earnings
Per Share |
| |||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||
Year ended December 31, 2013 | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 67,337 | | | | | | 30,442,950 | | | | | $ | 2.21 | | |
Share options
|
| | | | — | | | | | | 57,850 | | | | | | — | | |
Diluted
|
| | | $ | 67,337 | | | | | | 30,500,800 | | | | | $ | 2.21 | | |
Year ended December 31, 2012 | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 8,664 | | | | | | 35,733,350 | | | | | $ | 0.24 | | |
Effect of non-controlling interest securities (Note 12)
|
| | | | (121) | | | | | | — | | | | | | — | | |
Diluted
|
| | | $ | 8,543 | | | | | | 35,733,350 | | | | | $ | 0.24 | | |
Year ended December 31, 2011 | | | | | | | | | | | | | | | | | | | |
Basic | | | | $ | 38,473 | | | | | | 35,718,000 | | | | | $ | 1.08 | | |
Effect of non-controlling interest securities (Note 12)
|
| | | | (498) | | | | | | — | | | | | | (0.02) | | |
Diluted | | | | $ | 37,975 | | | | | | 35,718,000 | | | | | $ | 1.06 | | |
| | |
Cost or
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||
December 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
State and municipal
|
| | | $ | 74,678 | | | | | $ | 3,903 | | | | | $ | (2,435) | | | | | $ | 76,146 | | | ||||
Residential mortgage-backed
|
| | | | 101,352 | | | | | | 2,119 | | | | | | (4,902) | | | | | | 98,569 | | | ||||
Corporate
|
| | | | 245,139 | | | | | | 8,576 | | | | | | (2,198) | | | | | | 251,517 | | | ||||
Commercial mortgage and asset-backed
|
| | | | 81,054 | | | | | | 3,000 | | | | | | (89) | | | | | | 83,965 | | | ||||
Obligations of U.S. government corporations and agencies
|
| | | | 104,153 | | | | | | 1,944 | | | | | | (1,136) | | | | | | 104,961 | | | ||||
U.S. Treasury securities and obligations guaranteed by the U.S. government
|
| | | | 46,435 | | | | | | 339 | | | | | | (463) | | | | | | 46,311 | | | ||||
Redeemable preferred stock
|
| | | | 2,025 | | | | | | — | | | | | | (376) | | | | | | 1,649 | | | ||||
Total fixed maturity securities
|
| | | | 654,836 | | | | | | 19,881 | | | | | | (11,599) | | | | | | 663,118 | | | ||||
Equity securities
|
| | | | 67,129 | | | | | | 2,140 | | | | | | (2,462) | | | | | | 66,807 | | | ||||
Total investments available-for-sale
|
| | | $ | 721,965 | | | | | $ | 22,021 | | | | | $ | (14,061) | | | | | $ | 729,925 | | | ||||
December 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
State and municipal
|
| | | $ | 136,076 | | | | | $ | 17,559 | | | | | $ | (220) | | | | | $ | 153,415 | | | ||||
Residential mortgage-backed
|
| | | | 149,970 | | | | | | 4,778 | | | | | | (141) | | | | | | 154,607 | | | ||||
Corporate
|
| | | | 278,225 | | | | | | 16,452 | | | | | | (822) | | | | | | 293,855 | | | ||||
Commercial mortgage and asset-backed
|
| | | | 36,766 | | | | | | 5,565 | | | | | | — | | | | | | 42,331 | | | ||||
Obligations of U.S. government corporations and agencies
|
| | | | 108,052 | | | | | | 5,788 | | | | | | (5) | | | | | | 113,835 | | | ||||
U.S. Treasury securities and obligations guaranteed by the U.S. government
|
| | | | 29,791 | | | | | | 989 | | | | | | (6) | | | | | | 30,774 | | | ||||
Redeemable preferred stock
|
| | | | 1,097 | | | | | | 22 | | | | | | — | | | | | | 1,119 | | | ||||
Total fixed maturity securities
|
| | | | 739,977 | | | | | | 51,153 | | | | | | (1,194) | | | | | | 789,936 | | | ||||
Equity securities
|
| | | | 52,840 | | | | | | 5,965 | | | | | | (6) | | | | | | 58,799 | | | ||||
Total investments available-for-sale
|
| | | $ | 792,817 | | | | | $ | 57,118 | | | | | $ | (1,200) | | | | | $ | 848,735 | | | ||||
|
| | |
Amortized
Cost |
| |
Fair
Value |
| ||||||||
| | |
(in thousands)
|
| |||||||||||
One year or less
|
| | | $ | 13,771 | | | | | $ | 13,959 | | | ||
After one year through five years
|
| | | | 310,360 | | | | | | 315,828 | | | ||
After five years through ten years
|
| | | | 74,373 | | | | | | 75,927 | | | ||
After ten years
|
| | | | 71,901 | | | | | | 73,221 | | | ||
Residential mortgage-backed
|
| | | | 101,352 | | | | | | 98,569 | | | ||
Commercial mortgage and asset-backed
|
| | | | 81,054 | | | | | | 83,965 | | | ||
Redeemable preferred stock
|
| | | | 2,025 | | | | | | 1,649 | | | ||
Total
|
| | | $ | 654,836 | | | | | $ | 663,118 | | | ||
|
| | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
December 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
State and municipal
|
| | | $ | 12,913 | | | | | $ | (780) | | | | | $ | 3,129 | | | | | $ | (1,655) | | | | | $ | 16,042 | | | | | $ | (2,435) | | | ||||||
Residential mortgage-backed
|
| | | | 46,210 | | | | | | (3,087) | | | | | | 16,783 | | | | | | (1,815) | | | | | | 62,993 | | | | | | (4,902) | | | ||||||
Corporate
|
| | | | 45,624 | | | | | | (1,692) | | | | | | 1,924 | | | | | | (506) | | | | | | 47,548 | | | | | | (2,198) | | | ||||||
Commercial mortgage and asset-backed
|
| | | | 39,497 | | | | | | (89) | | | | | | — | | | | | | — | | | | | | 39,497 | | | | | | (89) | | | ||||||
Obligations of U.S. government corporations and agencies
|
| | | | 51,686 | | | | | | (1,136) | | | | | | — | | | | | | — | | | | | | 51,686 | | | | | | (1,136) | | | ||||||
U.S. Treasury securities and
obligations guaranteed by the U.S. government |
| | | | 31,219 | | | | | | (463) | | | | | | — | | | | | | — | | | | | | 31,219 | | | | | | (463) | | | ||||||
Redeemable preferred stock
|
| | | | 1,649 | | | | | | (376) | | | | | | — | | | | | | — | | | | | | 1,649 | | | | | | (376) | | | ||||||
Total fixed maturity securities
|
| | | | 228,798 | | | | | | (7,623) | | | | | | 21,836 | | | | | | (3,976) | | | | | | 250,634 | | | | | | (11,599) | | | ||||||
Equity securities
|
| | | | 26,339 | | | | | | (2,462) | | | | | | — | | | | | | — | | | | | | 26,339 | | | | | | (2,462) | | | ||||||
Total investments available-for-sale
|
| | | $ | 255,137 | | | | | $ | (10,085) | | | | | $ | 21,836 | | | | | $ | (3,976) | | | | | $ | 276,973 | | | | | $ | (14,061) | | | ||||||
December 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
State and municipal
|
| | | $ | 4,602 | | | | | $ | (220) | | | | | $ | — | | | | | $ | — | | | | | $ | 4,602 | | | | | $ | (220) | | | ||||||
Residential mortgage-backed
|
| | | | 22,700 | | | | | | (141) | | | | | | — | | | | | | — | | | | | | 22,700 | | | | | | (141) | | | ||||||
Corporate
|
| | | | 2,200 | | | | | | (69) | | | | | | 10,651 | | | | | | (753) | | | | | | 12,851 | | | | | | (822) | | | ||||||
Obligations of U.S. government corporations and agencies
|
| | | | 18,928 | | | | | | (5) | | | | | | — | | | | | | — | | | | | | 18,928 | | | | | | (5) | | | ||||||
U.S. Treasury securities and
obligations guaranteed by the U.S. government |
| | | | 3,564 | | | | | | (6) | | | | | | — | | | | | | — | | | | | | 3,564 | | | | | | (6) | | | ||||||
Total fixed maturity securities
|
| | | | 51,994 | | | | | | (441) | | | | | | 10,651 | | | | | | (753) | | | | | | 62,645 | | | | | | (1,194) | | | ||||||
Equity securities
|
| | | | 1,265 | | | | | | (6) | | | | | | — | | | | | | — | | | | | | 1,265 | | | | | | (6) | | | ||||||
Total investments available-for-sale
|
| | | $ | 53,259 | | | | | $ | (447) | | | | | $ | 10,651 | | | | | $ | (753) | | | | | $ | 63,910 | | | | | $ | (1,200) | | | ||||||
|
| | |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
Fixed maturity securities
|
| | | $ | 24,896 | | | | | $ | 31,330 | | | | | $ | 35,261 | | | |||
Bank loan participations
|
| | | | 14,406 | | | | | | 13,677 | | | | | | 11,963 | | | |||
Equity securities
|
| | | | 4,308 | | | | | | 3,062 | | | | | | 3,799 | | | |||
Other invested assets
|
| | | | 5,123 | | | | | | (674) | | | | | | (152) | | | |||
Cash, cash equivalents, and short-term investments
|
| | | | 120 | | | | | | 214 | | | | | | 198 | | | |||
Trading losses
|
| | | | (226) | | | | | | (110) | | | | | | 133 | | | |||
Gross investment income
|
| | | | 48,627 | | | | | | 47,499 | | | | | | 51,202 | | | |||
Investment expense
|
| | | | (3,254) | | | | | | (3,202) | | | | | | (2,835) | | | |||
Net investment income
|
| | | $ | 45,373 | | | | | $ | 44,297 | | | | | $ | 48,367 | | | |||
|
| | |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
Fixed maturity securities: | | | | | | | | | | | | | | | ||||||||
Gross realized gains
|
| | | $ | 14,347 | | | | | $ | 4,584 | | | | | $ | 18,060 | | | |||
Gross realized losses
|
| | | | (2,823) | | | | | | (969) | | | | | | (244) | | | |||
| | | | | 11,524 | | | | | | 3,615 | | | | | | 17,816 | | | |||
Equity securities: | | | | | | | | | | | | | | | | | | | | |||
Gross realized gains
|
| | | | 13 | | | | | | 4,506 | | | | | | — | | | |||
Gross realized losses
|
| | | | (804) | | | | | | (399) | | | | | | (185) | | | |||
| | | | | (791) | | | | | | 4,107 | | | | | | (185) | | | |||
Bank loan participations: | | | | | | | | | | | | | | | | | | | | |||
Gross realized gains
|
| | | | 2,549 | | | | | | 2,757 | | | | | | 2,396 | | | |||
Gross realized losses
|
| | | | (675) | | | | | | (1,435) | | | | | | (1,205) | | | |||
| | | | | 1,874 | | | | | | 1,322 | | | | | | 1,191 | | | |||
Short-term investments and other: | | | | | | | | | | | | | | | | | | | | |||
Gross realized gains
|
| | | | 12 | | | | | | — | | | | | | 2,947 | | | |||
Gross realized losses
|
| | | | — | | | | | | (129) | | | | | | (870) | | | |||
| | | | | 12 | | | | | | (129) | | | | | | 2,077 | | | |||
Total | | | | $ | 12,619 | | | | | $ | 8,915 | | | | | $ | 20,899 | | | |||
|
| | |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
Change in gross unrealized gains (losses): | | | | | | | | | | | | | | | | | | | | |||
Fixed maturity securities
|
| | | $ | (41,677) | | | | | $ | 13,384 | | | | | $ | 5,760 | | | |||
Equity securities
|
| | | | (6,281) | | | | | | 2,054 | | | | | | 3,927 | | | |||
Total
|
| | | $ | (47,958) | | | | | $ | 15,438 | | | | | $ | 9,687 | | | |||
|
| | |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
Balance at beginning of period
|
| | | $ | 49,336 | | | | | $ | 69,138 | | | | | $ | 35,594 | | | |||
Policy acquisition costs deferred: | | | | | | | | | | | | | | | ||||||||
Commissions
|
| | | | 63,958 | | | | | | 64,185 | | | | | | 109,298 | | | |||
Underwriting and other issue expenses
|
| | | | 4,558 | | | | | | 4,590 | | | | | | 12,404 | | | |||
| | | | | 68,516 | | | | | | 68,775 | | | | | | 121,702 | | | |||
Amortization of policy acquisition costs
|
| | | | (71,648) | | | | | | (88,577) | | | | | | (88,158) | | | |||
Net change
|
| | | | (3,132) | | | | | | (19,802) | | | | | | 33,544 | | | |||
Balance at end of period
|
| | | $ | 46,204 | | | | | $ | 49,336 | | | | | $ | 69,138 | | | |||
|
| | | | | |
December 31,
|
| |||||||||||||||||||||||||
| | | | | |
2013
|
| |
2012
|
| ||||||||||||||||||||||
| | |
Weighted-
Average Life (Years) |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| ||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||
Trademarks
|
| |
Indefinite
|
| | | $ | 22,200 | | | | | $ | — | | | | | $ | 22,200 | | | | | $ | — | | | ||||
Insurance licenses and authorities
|
| |
Indefinite
|
| | | | 9,164 | | | | | | — | | | | | | 9,164 | | | | | | — | | | ||||
Identifiable intangibles not subject to
amortization |
| | | | | | | 31,364 | | | | | | — | | | | | | 31,364 | | | | | | — | | | ||||
Customer relationships
|
| |
6.0
|
| | | | 12,300 | | | | | | 12,300 | | | | | | 12,300 | | | | | | 10,360 | | | ||||
Broker relationships
|
| |
24.6
|
| | | | 11,611 | | | | | | 2,253 | | | | | | 11,720 | | | | | | 1,832 | | | ||||
Identifiable intangible assets subject to amortization
|
| | | | | | | 23,911 | | | | | | 14,553 | | | | | | 24,020 | | | | | | 12,192 | | | ||||
| | | | | | | $ | 55,275 | | | | | $ | 14,553 | | | | | $ | 55,384 | | | | | $ | 12,192 | | | ||||
|
|
2014
|
| | | $ | 597 | | | |
|
2015
|
| | | | 597 | | | |
|
2016
|
| | | | 597 | | | |
|
2017
|
| | | | 597 | | | |
|
2018
|
| | | | 597 | | | |
|
Thereafter
|
| | | | 6,373 | | | |
|
Total
|
| | | $ | 9,358 | | | |
|
| | |
December 31,
2012 Net Carrying Value |
| |
Amortization
|
| |
Impairment
Losses |
| |
December 31,
2013 Net Carrying Value |
| ||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||
Excess and Surplus Lines | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Trademarks
|
| | | $ | 19,700 | | | | | $ | — | | | | | $ | — | | | | | $ | 19,700 | | | ||||
Insurance licenses and authorities
|
| | | | 4,900 | | | | | | — | | | | | | — | | | | | | 4,900 | | | ||||
Customer relationships
|
| | | | 1,940 | | | | | | (1,940) | | | | | | — | | | | | | — | | | ||||
Broker relationships
|
| | | | 8,137 | | | | | | (362) | | | | | | — | | | | | | 7,775 | | | ||||
| | | | | 34,677 | | | | | | (2,302) | | | | | | — | | | | | | 32,375 | | | ||||
Specialty Admitted Insurance | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Trademarks
|
| | | | 2,500 | | | | | | — | | | | | | — | | | | | | 2,500 | | | ||||
Insurance licenses and authorities
|
| | | | 4,265 | | | | | | — | | | | | | — | | | | | | 4,265 | | | ||||
Broker relationships
|
| | | | 1,750 | | | | | | (168) | | | | | | — | | | | | | 1,582 | | | ||||
| | | | | 8,515 | | | | | | (168) | | | | | | — | | | | | | 8,347 | | | ||||
Total identifiable intangible assets
|
| | | $ | 43,192 | | | | | $ | (2,470) | | | | | $ | — | | | | | $ | 40,722 | | | ||||
|
| | |
December 31,
2011 Net Carrying Value |
| |
Amortization
|
| |
Impairment
Losses |
| |
December 31,
2012 Net Carrying Value |
| ||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||
Excess and Surplus Lines | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Trademarks
|
| | | $ | 19,700 | | | | | $ | — | | | | | $ | — | | | | | $ | 19,700 | | | ||||
Insurance licenses and authorities
|
| | | | 4,900 | | | | | | — | | | | | | — | | | | | | 4,900 | | | ||||
Customer relationships
|
| | | | 3,990 | | | | | | (2,050) | | | | | | — | | | | | | 1,940 | | | ||||
Broker relationships
|
| | | | 8,499 | | | | | | (362) | | | | | | — | | | | | | 8,137 | | | ||||
| | | | | 37,089 | | | | | | (2,412) | | | | | | — | | | | | | 34,677 | | | ||||
Specialty Admitted Insurance | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Trademarks
|
| | | | 2,800 | | | | | | — | | | | | | (300) | | | | | | 2,500 | | | ||||
Insurance licenses and authorities
|
| | | | 4,265 | | | | | | — | | | | | | — | | | | | | 4,265 | | | ||||
Customer relationships
|
| | | | 4,180 | | | | | | (350) | | | | | | (3,830) | | | | | | — | | | ||||
Broker relationships
|
| | | | 2,005 | | | | | | (86) | | | | | | (169) | | | | | | 1,750 | | | ||||
| | | | | 13,250 | | | | | | (436) | | | | | | (4,299) | | | | | | 8,515 | | | ||||
Total identifiable intangible assets
|
| | | $ | 50,339 | | | | | $ | (2,848) | | | | | $ | (4,299) | | | | | $ | 43,192 | | | ||||
|
| | |
December 31,
|
| |||||||||||
| | |
2013
|
| |
2012
|
| ||||||||
| | |
(in thousands)
|
| |||||||||||
Building, leased (Note 22)
|
| | | $ | 29,907 | | | | | $ | 29,907 | | | ||
Electronic data processing hardware and software
|
| | | | 2,501 | | | | | | 2,518 | | | ||
Furniture and equipment
|
| | | | 1,693 | | | | | | 1,516 | | | ||
Property and equipment, cost basis
|
| | | | 34,101 | | | | | | 33,941 | | | ||
Accumulated depreciation
|
| | | | (8,536) | | | | | | (7,331) | | | ||
Property and equipment, net
|
| | | $ | 25,565 | | | | | $ | 26,610 | | | ||
|
| | |
Year Ended December 31,
|
|||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
|||||||||||
| | |
(in thousands)
|
|||||||||||||||||
Reserve for losses and loss adjustment expenses net of reinsurance recoverables at beginning of period
|
| | | $ | 533,909 | | | | | $ | 476,761 | | | | | $ | 421,593 | |||
Add: Incurred losses and loss adjustment expenses net of reinsurance: | | | | | | | | | | | | | | | ||||||
Current year
|
| | | | 221,938 | | | | | | 263,102 | | | | | | 253,390 | |||
Prior years
|
| | | | (37,452) | | | | | | 1,394 | | | | | | (19,911) | |||
Total incurred losses and loss and adjustment expenses
|
| | | | 184,486 | | | | | | 264,496 | | | | | | 233,479 | |||
Deduct: Loss and loss adjustment expense payments net of reinsurance:
|
| | | | | | | | | | | | | | ||||||
Current year
|
| | | | 19,485 | | | | | | 30,023 | | | | | | 62,644 | |||
Prior years
|
| | | | 171,925 | | | | | | 177,325 | | | | | | 115,667 | |||
Total loss and loss adjustment expense payments
|
| | | | 191,410 | | | | | | 207,348 | | | | | | 178,311 | |||
Reserve for losses and loss adjustment expenses net of reinsurance recoverables at end of period
|
| | | | 526,985 | | | | | | 533,909 | | | | | | 476,761 | |||
Add: Reinsurance recoverables on unpaid losses and loss adjustment expenses at end of period
|
| | | | 119,467 | | | | | | 175,812 | | | | | | 89,194 | |||
Reserve for losses and loss adjustment expenses gross of reinsurance recoverables on unpaid losses and loss adjustment expenses at end of period
|
| | | $ | 646,452 | | | | | $ | 709,721 | | | | | $ | 565,955 | |||
|
| | |
Year Ended December 31,
|
|||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
|||||||||||
| | |
(in thousands)
|
|||||||||||||||||
Written premiums: | | | | | | | | | | | | | | | ||||||
Direct
|
| | | $ | 211,607 | | | | | $ | 193,956 | | | | | $ | 174,552 | |||
Assumed
|
| | | | 156,911 | | | | | | 297,975 | | | | | | 316,269 | |||
Ceded
|
| | | | (43,352) | | | | | | (139,622) | | | | | | (57,752) | |||
Net
|
| | | $ | 325,166 | | | | | $ | 352,309 | | | | | $ | 433,069 | |||
Earned premiums: | | | | | | | | | | | | | | | ||||||
Direct
|
| | | $ | 196,351 | | | | | $ | 180,888 | | | | | $ | 160,102 | |||
Assumed
|
| | | | 192,690 | | | | | | 307,808 | | | | | | 219,250 | |||
Ceded
|
| | | | (60,963) | | | | | | (124,128) | | | | | | (42,247) | |||
Net
|
| | | $ | 328,078 | | | | | $ | 364,568 | | | | | $ | 337,105 | |||
Losses and loss adjustment expenses: | | | | | | | | | | | | | | | ||||||
Direct
|
| | | $ | 73,948 | | | | | $ | 115,072 | | | | | $ | 86,033 | |||
Assumed
|
| | | | 141,340 | | | | | | 259,938 | | | | | | 166,505 | |||
Ceded
|
| | | | (30,802) | | | | | | (110,514) | | | | | | (19,059) | |||
Net
|
| | | $ | 184,486 | | | | | $ | 264,496 | | | | | $ | 233,479 | |||
|
| | |
James River
Capital Trust I |
| |
James River
Capital Trust II |
| |
James River
Capital Trust III |
| |
James River
Capital Trust IV |
| |
Franklin
Holdings II (Bermuda) Capital Trust I |
|
| | |
($ in thousands)
|
| ||||||||||||
Issue date
|
| |
May 26,
2004 |
| |
December 15,
2004 |
| |
June 15,
2006 |
| |
December 11,
2007 |
| |
January 10,
2008 |
|
Principal amount of Trust Preferred
Securities |
| |
$7,000
|
| |
$15,000
|
| |
$20,000
|
| |
$54,000
|
| |
$30,000
|
|
Principal amount of Junior
Subordinated Debt |
| |
$7,217
|
| |
$15,464
|
| |
$20,619
|
| |
$55,670
|
| |
$30,928
|
|
Carrying amount of Junior
Subordinated Debt net of repurchases |
| |
$7,217
|
| |
$15,464
|
| |
$20,619
|
| |
$44,827
|
| |
$15,928
|
|
Maturity date of Junior Subordinated
Debt, unless accelerated earlier |
| |
May 24, 2034 |
| |
December 15,
2034 |
| |
June 15,
2036 |
| |
December 15,
2037 |
| |
March 15,
2038 |
|
Trust common stock
|
| |
$217
|
| |
$464
|
| |
$619
|
| |
$1,670
|
| |
$928
|
|
Interest rate, per annum
|
| |
Three-Month
LIBOR plus 4.0% |
| |
Three-Month
LIBOR plus 3.4% |
| |
Three-Month
LIBOR plus 3.0% |
| |
7.51% until
March 15, 2013; three-Month LIBOR plus 3.1% thereafter |
| |
7.97% until
June 15, 2013; three-Month LIBOR plus 4.0% thereafter |
|
Redeemable at 100% of principal
amount at option of the Company on or after |
| |
May 24, 2009 |
| |
December 15,
2009 |
| |
June 15,
2011 |
| |
March 15,
2013 |
| |
June 15,
2013 |
|
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
| |||||||||||||||||||||||||||||||||
| | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| ||||||||||||||||||||||||
Outstanding, beginning of period
|
| | | | 2,287,500 | | | | | $ | 15.50 | | | | | | 2,330,000 | | | | | $ | 15.56 | | | | | | 2,700,000 | | | | | $ | 15.65 | | | ||||||
Granted
|
| | | | 50,000 | | | | | $ | 16.83 | | | | | | 595,000 | | | | | $ | 15.41 | | | | | | 300,000 | | | | | $ | 14.96 | | | ||||||
Forfeited
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (322,500) | | | | | $ | 15.65 | | | ||||||
Lapsed
|
| | | | (171,250) | | | | | $ | 15.65 | | | | | | (637,500) | | | | | $ | 15.65 | | | | | | (347,500) | | | | | $ | 15.65 | | | ||||||
Outstanding, end of period
|
| | | | 2,166,250 | | | | | $ | 15.51 | | | | | | 2,287,500 | | | | | $ | 15.50 | | | | | | 2,330,000 | | | | | $ | 15.56 | | | ||||||
Exercisable, end of period
|
| | | | 1,570,100 | | | | | $ | 15.54 | | | | | | 1,431,950 | | | | | $ | 15.59 | | | | | | 1,720,500 | | | | | $ | 15.63 | | | ||||||
|
| | |
Year Ended December 31,
|
| ||||||
| | |
2013
|
| |
2012
|
| |
2011
|
|
Range of risk-free interest rates
|
| |
0.77% – 1.50%
|
| |
0.62% – 0.85%
|
| |
2.16%
|
|
Dividend yield
|
| |
0.00%
|
| |
1.30%
|
| |
3.50%
|
|
Expected share price volatility
|
| |
26.00%
|
| |
26.00%
|
| |
25.00%
|
|
Expected life
|
| |
5.0 years
|
| |
5.0 years
|
| |
5.0 years
|
|
| | |
Year Ended December 31, 2012
|
| |
Year Ended December 31, 2011
|
| ||||||||||||||||||||||
| | |
Number
of Shares |
| |
Weighted-Average
Exercise Price |
| |
Number
of Shares |
| |
Weighted-Average
Exercise Price |
| ||||||||||||||||
Outstanding and exercisable, beginning of
period |
| | | | 569,129 | | | | | $ | 15.92 | | | | | | 569,129 | | | | | $ | 15.92 | | | ||||
Exercised
|
| | | | (569,129) | | | | | $ | 15.92 | | | | | | — | | | | | | — | | | ||||
Outstanding and exercisable, end of period
|
| | | | — | | | | | | — | | | | | | 569,129 | | | | | $ | 15.92 | | | ||||
|
| | |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||
| | |
(in thousands)
|
| | |||||||||||||||||
Expected income tax expense
|
| | | $ | 10,906 | | | | | $ | 863 | | | | | $ | 9,670 | | | |||
Tax-exempt investment income
|
| | | | (769) | | | | | | (1,279) | | | | | | (1,227) | | | |||
Dividends received deduction
|
| | | | (583) | | | | | | (582) | | | | | | (767) | | | |||
Other
|
| | | | 187 | | | | | | 101 | | | | | | 19 | | | |||
Income tax expense (benefit)
|
| | | $ | 9,741 | | | | | $ | (897) | | | | | $ | 7,695 | | | |||
|
| | |
December 31,
|
| |||||||||||
| | |
2013
|
| |
2012
|
| ||||||||
| | |
(in thousands)
|
| |||||||||||
Deferred tax assets: | | | | | | | | | | | | | | ||
Reserve for losses and loss adjustment expenses
|
| | | $ | 6,135 | | | | | $ | 7,201 | | | ||
Unearned premiums
|
| | | | 1,689 | | | | | | 1,396 | | | ||
Share based compensation
|
| | | | 2,720 | | | | | | 2,581 | | | ||
Transaction costs of the Merger
|
| | | | 1,044 | | | | | | 1,048 | | | ||
Allowance for doubtful accounts
|
| | | | 596 | | | | | | 777 | | | ||
Deferred policy acquisition costs
|
| | | | 551 | | | | | | 751 | | | ||
Property and equipment
|
| | | | 1,353 | | | | | | 942 | | | ||
Invested asset impairments
|
| | | | 281 | | | | | | — | | | ||
Other
|
| | | | 3,727 | | | | | | 2,739 | | | ||
Total deferred tax assets
|
| | | | 18,096 | | | | | | 17,435 | | | ||
Deferred tax liabilities: | | | | | | | | | | | | | | ||
Intangible assets
|
| | | | 12,611 | | | | | | 13,285 | | | ||
Net unrealized gains
|
| | | | 758 | | | | | | 9,471 | | | ||
Deferred gain on extinguishment of debt
|
| | | | 530 | | | | | | 530 | | | ||
Other
|
| | | | 4,003 | | | | | | 187 | | | ||
Total deferred tax liabilities
|
| | | | 17,902 | | | | | | 23,473 | | | ||
Net deferred tax assets (liabilities)
|
| | | $ | 194 | | | | | $ | (6,038) | | | ||
|
| | |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
Amortization of policy acquisition costs
|
| | | $ | 71,648 | | | | | $ | 88,577 | | | | | $ | 88,158 | | | |||
Other underwriting expenses of the insurance segments
|
| | | | 34,849 | | | | | | 30,983 | | | | | | 18,968 | | | |||
Other operating expenses of the Corporate and Other segment
|
| | | | 8,307 | | | | | | 7,324 | | | | | | 8,252 | | | |||
Total
|
| | | $ | 114,804 | | | | | $ | 126,884 | | | | | $ | 115,378 | | | |||
|
|
2014
|
| | | $ | 2,095 | | | |
|
2015
|
| | | | 2,002 | | | |
|
2016
|
| | | | 2,031 | | | |
|
2017
|
| | | | 2,061 | | | |
|
2018
|
| | | | 1,111 | | | |
|
Thereafter
|
| | | | 660 | | | |
| | | | | $ | 9,960 | | | |
|
| | |
Year Ended December 31,
|
|||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
|||||||||||
| | |
(in thousands)
|
|||||||||||||||||
Unrealized (losses) gains arising during the period, before U.S. income taxes
|
| | | $ | (37,225) | | | | | $ | 23,160 | | | | | $ | 27,318 | |||
U.S. income taxes
|
| | | | 5,854 | | | | | | (5,594) | | | | | | (4,584) | |||
Unrealized (losses) gains arising during the period, net of U.S. income taxes
|
| | | | (31,371) | | | | | | 17,566 | | | | | | 22,734 | |||
Less reclassification adjustment: | | | | | | | | | | | | | | | ||||||
Net realized investment gains
|
| | | | 10,733 | | | | | | 7,723 | | | | | | 17,631 | |||
U.S. income taxes
|
| | | | (2,859) | | | | | | (2,512) | | | | | | (2,612) | |||
Reclassification adjustment for investment gains realized in net income
|
| | | | 7,874 | | | | | | 5,211 | | | | | | 15,019 | |||
Other comprehensive (loss) income
|
| | | $ | (39,245) | | | | | $ | 12,355 | | | | | $ | 7,715 | |||
|
| | |
Excess and
Surplus Lines |
| |
Specialty
Admitted Insurance |
| |
Casualty
Reinsurance |
| |
Corporate
and Other |
| |
Total
|
||||||||||||||
| | |
(in thousands)
|
||||||||||||||||||||||||||
As of and for the Year Ended December 31, 2013
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross written premiums
|
| | | $ | 192,394 | | | | | $ | 20,594 | | | | | $ | 155,530 | | | | | $ | — | | | | | $ | 368,518 |
Net earned premiums
|
| | | | 141,826 | | | | | | 17,908 | | | | | | 168,344 | | | | | | — | | | | | | 328,078 |
Segment revenues
|
| | | | 165,431 | | | | | | 21,582 | | | | | | 193,752 | | | | | | 5,527 | | | | | | 386,292 |
Net investment income
|
| | | | 15,489 | | | | | | 2,601 | | | | | | 21,907 | | | | | | 5,376 | | | | | | 45,373 |
Interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,777 | | | | | | 6,777 |
Underwriting profit (loss) of operating segments
|
| | | | 43,523 | | | | | | (3,868) | | | | | | (2,560) | | | | | | — | | | | | | 37,095 |
Segment goodwill
|
| | | | 181,831 | | | | | | — | | | | | | — | | | | | | — | | | | | | 181,831 |
Segment assets
|
| | | | 651,249 | | | | | | 92,700 | | | | | | 967,982 | | | | | | 94,862 | | | | | | 1,806,793 |
As of and for the Year Ended December 31, 2012
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross written premiums
|
| | | $ | 158,654 | | | | | $ | 36,709 | | | | | $ | 296,568 | | | | | $ | — | | | | | $ | 491,931 |
Net earned premiums
|
| | | | 115,940 | | | | | | 32,189 | | | | | | 216,439 | | | | | | — | | | | | | 364,568 |
Segment revenues
|
| | | | 140,594 | | | | | | 36,352 | | | | | | 241,005 | | | | | | (41) | | | | | | 417,910 |
Net investment income
|
| | | | 18,080 | | | | | | 2,736 | | | | | | 23,605 | | | | | | (124) | | | | | | 44,297 |
Interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | 8,266 | | | | | | 8,266 |
Underwriting profit (loss) of operating segments
|
| | | | 16,979 | | | | | | (17,318) | | | | | | (19,149) | | | | | | — | | | | | | (19,488) |
Segment goodwill
|
| | | | 181,831 | | | | | | — | | | | | | — | | | | | | — | | | | | | 181,831 |
Segment assets
|
| | | | 714,665 | | | | | | 102,573 | | | | | | 1,109,052 | | | | | | 99,091 | | | | | | 2,025,381 |
As of and for the Year Ended December 31, 2011
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross written premiums
|
| | | $ | 131,007 | | | | | | 44,914 | | | | | | 314,900 | | | | | $ | — | | | | | $ | 490,821 |
Net earned premiums
|
| | | | 101,099 | | | | | | 37,918 | | | | | | 198,088 | | | | | | — | | | | | | 337,105 |
Segment revenues
|
| | | | 127,200 | | | | | | 42,805 | | | | | | 232,975 | | | | | | 3,617 | | | | | | 406,597 |
Net investment income
|
| | | | 19,118 | | | | | | 3,775 | | | | | | 24,906 | | | | | | 568 | | | | | | 48,367 |
Interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | 8,132 | | | | | | 8,132 |
Underwriting profit (loss) of operating segments
|
| | | | 20,269 | | | | | | (9,095) | | | | | | (14,674) | | | | | | — | | | | | | (3,500) |
Segment goodwill
|
| | | | 183,488 | | | | | | — | | | | | | — | | | | | | — | | | | | | 183,488 |
Segment assets
|
| | | | 718,122 | | | | | | 108,674 | | | | | | 837,818 | | | | | | 95,136 | | | | | | 1,759,750 |
| | |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
Underwriting profit (loss) of the operating segments: | | | | | | | | | | | | | | | ||||||||
Excess and Surplus Lines
|
| | | $ | 43,523 | | | | | $ | 16,979 | | | | | $ | 20,269 | | | |||
Specialty Admitted Insurance
|
| | | | (3,868) | | | | | | (17,318) | | | | | | (9,095) | | | |||
Casualty Reinsurance
|
| | | | (2,560) | | | | | | (19,149) | | | | | | (14,674) | | | |||
Total underwriting profit (loss) of operating segments
|
| | | | 37,095 | | | | | | (19,488) | | | | | | (3,500) | | | |||
Other operating expenses of the Corporate and Other segment
|
| | | | (8,307) | | | | | | (7,324) | | | | | | (8,252) | | | |||
Underwriting profit (loss)
|
| | | | 28,788 | | | | | | (26,812) | | | | | | (11,752) | | | |||
Net investment income
|
| | | | 45,373 | | | | | | 44,297 | | | | | | 48,367 | | | |||
Net realized investment gains
|
| | | | 12,619 | | | | | | 8,915 | | | | | | 20,899 | | | |||
Other income
|
| | | | 222 | | | | | | 130 | | | | | | 226 | | | |||
Other expenses
|
| | | | (677) | | | | | | (3,350) | | | | | | (592) | | | |||
Interest expense
|
| | | | (6,777) | | | | | | (8,266) | | | | | | (8,132) | | | |||
Amortization of intangible assets
|
| | | | (2,470) | | | | | | (2,848) | | | | | | (2,848) | | | |||
Impairment of intangible assets
|
| | | | — | | | | | | (4,299) | | | | | | — | | | |||
Income before taxes
|
| | | $ | 77,078 | | | | | $ | 7,767 | | | | | $ | 46,168 | | | |||
|
| | |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
Manufacturers and Contractors
|
| | | $ | 58,509 | | | | | $ | 46,648 | | | | | $ | 38,566 | | | |||
Excess Casualty
|
| | | | 32,489 | | | | | | 29,761 | | | | | | 20,753 | | | |||
Allied Health
|
| | | | 9,148 | | | | | | 8,391 | | | | | | 9,472 | | | |||
General Casualty
|
| | | | 22,636 | | | | | | 12,674 | | | | | | 8,156 | | | |||
Professional Liability
|
| | | | 10,695 | | | | | | 10,664 | | | | | | 11,058 | | | |||
Energy
|
| | | | 21,400 | | | | | | 15,766 | | | | | | 10,566 | | | |||
Excess Property
|
| | | | 10,988 | | | | | | 9,231 | | | | | | 8,228 | | | |||
Medical Professionals
|
| | | | 4,492 | | | | | | 5,294 | | | | | | 6,177 | | | |||
Life Sciences
|
| | | | 9,978 | | | | | | 9,865 | | | | | | 7,886 | | | |||
Environmental
|
| | | | 2,557 | | | | | | 2,954 | | | | | | 2,289 | | | |||
Sports and Entertainment
|
| | | | 3,189 | | | | | | 1,624 | | | | | | 1,970 | | | |||
Small Business
|
| | | | 6,313 | | | | | | 5,782 | | | | | | 5,886 | | | |||
Total Excess and Surplus Lines
|
| | | | 192,394 | | | | | | 158,654 | | | | | | 131,007 | | | |||
Specialty Admitted Insurance
|
| | | | 20,594 | | | | | | 36,709 | | | | | | 44,914 | | | |||
Casualty Reinsurance
|
| | | | 155,530 | | | | | | 296,568 | | | | | | 314,900 | | | |||
Total
|
| | | $ | 368,518 | | | | | $ | 491,931 | | | | | $ | 490,821 | | | |||
|
| | |
Fair Value Measurements Using
|
||||||||||||||||||||||||
| | |
Quoted Prices
in Active Markets for Identical Assets Level 1 |
| |
Significant
Other Observable Inputs Level 2 |
| |
Significant
Unobservable Inputs Level 3 |
| |
Total
|
|||||||||||||||
| | |
(in thousands)
|
||||||||||||||||||||||||
Available-for-sale securities | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | ||||
State and municipal
|
| | | $ | — | | | | | $ | 76,146 | | | | | $ | — | | | | | $ | 76,146 | ||||
Residential mortgage-backed
|
| | | | — | | | | | | 98,569 | | | | | | — | | | | | | 98,569 | ||||
Corporate
|
| | | | — | | | | | | 251,517 | | | | | | — | | | | | | 251,517 | ||||
Commercial mortgage and asset-backed
|
| | | | — | | | | | | 83,965 | | | | | | — | | | | | | 83,965 | ||||
Obligations of U.S. government corporations and agencies
|
| | | | — | | | | | | 104,961 | | | | | | — | | | | | | 104,961 | ||||
U.S. Treasury securities and obligations guaranteed by the U.S. government
|
| | | | 44,757 | | | | | | 1,554 | | | | | | — | | | | | | 46,311 | ||||
Redeemable preferred stock
|
| | | | — | | | | | | 1,649 | | | | | | — | | | | | | 1,649 | ||||
Total fixed maturity securities
|
| | | | 44,757 | | | | | | 618,361 | | | | | | — | | | | | | 663,118 | ||||
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | ||||
Preferred stock
|
| | | | — | | | | | | 37,042 | | | | | | — | | | | | | 37,042 | ||||
Common stock
|
| | | | 29,031 | | | | | | 734 | | | | | | — | | | | | | 29,765 | ||||
Total equity securities
|
| | | | 29,031 | | | | | | 37,776 | | | | | | — | | | | | | 66,807 | ||||
Total available-for-sale securities
|
| | | $ | 73,788 | | | | | $ | 656,137 | | | | | $ | — | | | | | $ | 729,925 | ||||
Trading securities: | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities
|
| | | $ | 4,980 | | | | | $ | 12,326 | | | | | $ | — | | | | | $ | 17,306 | ||||
Short-term investments
|
| | | $ | 45,523 | | | | | $ | 25,995 | | | | | $ | — | | | | | $ | 71,518 | ||||
|
| | |
Fair Value Measurements Using
|
||||||||||||||||||||||||
| | |
Quoted Prices
in Active Markets for Identical Assets Level 1 |
| |
Significant
Other Observable Inputs Level 2 |
| |
Significant
Unobservable Inputs Level 3 |
| |
Total
|
|||||||||||||||
| | |
(in thousands)
|
||||||||||||||||||||||||
Available-for-sale securities | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | ||||
State and municipal
|
| | | $ | — | | | | | $ | 153,415 | | | | | $ | — | | | | | $ | 153,415 | ||||
Residential mortgage-backed
|
| | | | — | | | | | | 154,607 | | | | | | — | | | | | | 154,607 | ||||
Corporate
|
| | | | — | | | | | | 293,855 | | | | | | — | | | | | | 293,855 | ||||
Commercial mortgage and asset-backed
|
| | | | — | | | | | | 42,331 | | | | | | — | | | | | | 42,331 | ||||
Obligations of U.S. government corporations and agencies
|
| | | | — | | | | | | 113,835 | | | | | | — | | | | | | 113,835 | ||||
U.S. Treasury securities and obligations guaranteed by the U.S. government
|
| | | | 26,581 | | | | | | 4,193 | | | | | | — | | | | | | 30,774 | ||||
Redeemable preferred stock
|
| | | | — | | | | | | 1,119 | | | | | | — | | | | | | 1,119 | ||||
Total fixed maturity securities
|
| | | | 26,581 | | | | | | 763,355 | | | | | | — | | | | | | 789,936 | ||||
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | ||||
Preferred stock
|
| | | | — | | | | | | 37,072 | | | | | | — | | | | | | 37,072 | ||||
Common stock
|
| | | | 20,993 | | | | | | 734 | | | | | | — | | | | | | 21,727 | ||||
Total equity securities
|
| | | | 20,993 | | | | | | 37,806 | | | | | | — | | | | | | 58,799 | ||||
Total available-for-sale securities
|
| | | $ | 47,574 | | | | | $ | 801,161 | | | | | $ | — | | | | | $ | 848,735 | ||||
Trading securities: | | | | | | | | | | | | | | | | | | | | | | | | ||||
Fixed maturity securities
|
| | | $ | — | | | | | $ | 19,150 | | | | | $ | — | | | | | $ | 19,150 | ||||
Short-term investments
|
| | | $ | 79,648 | | | | | $ | — | | | | | $ | — | | | | | $ | 79,648 | ||||
|
| | |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
Beginning balance
|
| | | $ | — | | | | | $ | 4,386 | | | | | $ | 12,173 | | | |||
Transfers out of Level 3
|
| | | | — | | | | | | (13,234) | | | | | | (8,641) | | | |||
Transfers in to Level 3
|
| | | | — | | | | | | 9,314 | | | | | | 667 | | | |||
Purchases
|
| | | | — | | | | | | 2,388 | | | | | | 4,450 | | | |||
Sales
|
| | | | — | | | | | | (2,990) | | | | | | (4,034) | | | |||
Amortization of discount
|
| | | | — | | | | | | 25 | | | | | | 132 | | | |||
Total gains or losses (realized/unrealized):
|
| | | | — | | | | | |||||||||||||
Included in earnings
|
| | | | — | | | | | | 61 | | | | | | 84 | | | |||
Included in other comprehensive income
|
| | | | — | | | | | | 50 | | | | | | (445) | | | |||
Ending balance
|
| | | $ | — | | | | | $ | — | | | | | $ | 4,386 | | | |||
|
| | |
Fair Value Measurements Using
|
||||||||||||||||||||||||
| | |
Quoted Prices
in Active Markets for Identical Assets Level 1 |
| |
Significant
Other Observable Inputs Level 2 |
| |
Significant
Unobservable Inputs Level 3 |
| |
Total
|
|||||||||||||||
| | |
(in thousands)
|
||||||||||||||||||||||||
December 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | ||||
Bank loan participations held-for-investment
|
| | | $ | — | | | | | $ | — | | | | | $ | 246 | | | | | $ | 246 | ||||
December 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | ||||
Bank loan participations held-for-investment
|
| | | $ | — | | | | | $ | — | | | | | $ | 367 | | | | | $ | 367 | ||||
Trademarks of the Specialty Admitted Insurance segment
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,500 | | | | | $ | 2,500 | ||||
Broker relationships of the Specialty Admitted Insurance
segment |
| | | $ | — | | | | | $ | — | | | | | $ | 1,750 | | | | | $ | 1,750 | ||||
|
| | |
December 31,
|
| |||||||||||||||||||||
| | |
2013
|
| |
2012
|
| ||||||||||||||||||
| | |
Carrying Value Fair Value
|
| |
Carrying Value Fair Value
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities
|
| | | $ | 663,118 | | | | | $ | 663,118 | | | | | $ | 789,936 | | | | | $ | 789,936 | | |
Equity securities
|
| | | | 66,807 | | | | | | 66,807 | | | | | | 58,799 | | | | | | 58,799 | | |
Trading: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities
|
| | | | 17,306 | | | | | | 17,306 | | | | | | 19,150 | | | | | | 19,150 | | |
Bank loan participations held-for-investment
|
| | | | 197,659 | | | | | | 200,626 | | | | | | 168,476 | | | | | | 171,053 | | |
Cash and cash equivalents
|
| | | | 158,604 | | | | | | 158,604 | | | | | | 95,794 | | | | | | 95,794 | | |
Short-term investments
|
| | | | 71,518 | | | | | | 71,518 | | | | | | 79,648 | | | | | | 79,648 | | |
Other invested assets – notes receivable
|
| | | | 7,750 | | | | | | 9,661 | | | | | | — | | | | | | — | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Senior debt
|
| | | | 58,000 | | | | | | 52,698 | | | | | | 35,000 | | | | | | 32,733 | | |
Junior subordinated debt
|
| | | | 104,055 | | | | | | 79,524 | | | | | | 104,055 | | | | | | 83,196 | | |
| | |
2013
|
| |
2012
|
| |
2011
|
||||||||
| | |
(in thousands)
|
||||||||||||||
Statutory net income
|
| | | $ | 21,607 | | | | | $ | 19,957 | | | | | $ | 30,636 |
Statutory capital and surplus
|
| | | | 208,369 | | | | | | 252,614 | | | | | | 259,798 |
Minimum required statutory capital and surplus
|
| | | | 21,250 | | | | | | 21,250 | | | | | | 28,252 |
Type of Investment
|
| |
Cost
|
| |
Fair Value
|
| |
Amount at
which shown on Balance Sheet |
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
Fixed maturity securities, available-for-sale: | | | | | ||||||||||||||||||
State and municipal
|
| | | $ | 74,678 | | | | | $ | 76,146 | | | | | $ | 76,146 | | | |||
Residential mortgage-backed
|
| | | | 101,352 | | | | | | 98,569 | | | | | | 98,569 | | | |||
Corporate
|
| | | | 245,139 | | | | | | 251,517 | | | | | | 251,517 | | | |||
Commercial mortgage and asset-backed
|
| | | | 81,054 | | | | | | 83,965 | | | | | | 83,965 | | | |||
Obligations of U.S. government corporations and agencies
|
| | | | 104,153 | | | | | | 104,961 | | | | | | 104,961 | | | |||
U.S. Treasury securities and obligations guaranteed by the U.S.
government |
| | | | 46,435 | | | | | | 46,311 | | | | | | 46,311 | | | |||
Redeemable preferred stock
|
| | | | 2,025 | | | | | | 1,649 | | | | | | 1,649 | | | |||
Total fixed maturity securities, available-for sale
|
| | | | 654,836 | | | | | | 663,118 | | | | | | 663,118 | | | |||
Fixed maturity securities, trading
|
| | | | 17,189 | | | | | | 17,306 | | | | | | 17,306 | | | |||
Equity securities, available-for-sale
|
| | | | ||||||||||||||||||
Preferred Stock
|
| | | | 37,016 | | | | | | 37,042 | | | | | | 37,042 | | | |||
Common Stock
|
| | | | 30,113 | | | | | | 29,765 | | | | | | 29,765 | | | |||
Total equity securities, available-for sale
|
| | | | 67,129 | | | | | | 66,807 | | | | | | 66,807 | | | |||
Bank loan participations, held-for-investment, net of allowance
|
| | | | 197,659 | | | | | | 200,626 | | | | | | 197,659 | | | |||
Short-term investments
|
| | | | 71,518 | | | | | | 71,518 | | | | | | 71,518 | | | |||
Other invested assets
|
| | | | | | | | | | | | | | | | 42,066 | | | |||
Total invested assets
|
| | | | | | | | | | | | | | | $ | 1,058,474 | | | |||
|
| | |
December 31,
|
| |||||||||||
| | |
2013
|
| |
2012
|
| ||||||||
| | |
(in thousands)
|
| |||||||||||
Assets | | | | ||||||||||||
Cash and cash equivalents
|
| | | $ | 514 | | | | | $ | 893 | | | ||
Investment in subsidiaries
|
| | | | 864,509 | | | | | | 774,942 | | | ||
Due from subsidiaries
|
| | | | 270 | | | | | | 21,761 | | | ||
Other assets
|
| | | | 1,513 | | | | | | 57 | | | ||
Total assets
|
| | | $ | 866,806 | | | | | $ | 797,653 | | | ||
Liabilities and shareholders’ equity | | | | ||||||||||||
Liabilities: | | | | ||||||||||||
Accrued expenses
|
| | | $ | 1,645 | | | | | $ | 1,438 | | | ||
Senior debt
|
| | | | 43,000 | | | | | | — | | | ||
Junior subordinated debt
|
| | | | 15,928 | | | | | | — | | | ||
Notes payable to subsidiary
|
| | | | 100,000 | | | | | | 11,000 | | | ||
Due to subsidiaries
|
| | | | 4,743 | | | | | | 1,035 | | | ||
Other liabilities
|
| | | | — | | | | | | 140 | | | ||
Total liabilities
|
| | | | 165,316 | | | | | | 13,613 | | | ||
Commitments and contingent liabilities | | | | ||||||||||||
Shareholders’ equity: | | | | ||||||||||||
Common Shares
|
| | | | 6 | | | | | | 7 | | | ||
Additional paid-in capital
|
| | | | 627,647 | | | | | | 738,020 | | | ||
Retained earnings (deficit)
|
| | | | 66,636 | | | | | | (701) | | | ||
Accumulated other comprehensive income
|
| | | | 7,201 | | | | | | 46,446 | | | ||
Total parent shareholders’ equity
|
| | | | 701,490 | | | | | | 783,772 | | | ||
Non-controlling interest
|
| | | | — | | | | | | 268 | | | ||
Total shareholders’ equity
|
| | | | 701,490 | | | | | | 784,040 | | | ||
Total liabilities and shareholders’ equity
|
| | | $ | 866,806 | | | | | $ | 797,653 | | | ||
|
| | |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
Revenues: | | | | | ||||||||||||||||||
Management fees from subsidiaries
|
| | | $ | 2,600 | | | | | $ | 2,528 | | | | | $ | 2,528 | | | |||
Total revenues
|
| | | | 2,600 | | | | | | 2,528 | | | | | | 2,528 | | | |||
Expenses: | | | | | ||||||||||||||||||
Other operating expenses
|
| | | | 4,746 | | | | | | 4,240 | | | | | | 4,009 | | | |||
Other expenses
|
| | | | 389 | | | | | | — | | | | | | 409 | | | |||
Interest expense
|
| | | | 1,638 | | | | | | 310 | | | | | | 305 | | | |||
Total expenses
|
| | | | 6,773 | | | | | | 4,550 | | | | | | 4,723 | | | |||
Income before equity in net income of subsidiaries
|
| | | | (4,173) | | | | | | (2,022) | | | | | | (2,195) | | | |||
Equity in net income of subsidiaries
|
| | | | 71,510 | | | | | | 10,686 | | | | | | 40,668 | | | |||
Net income
|
| | | $ | 67,337 | | | | | $ | 8,664 | | | | | $ | 38,473 | | | |||
Other comprehensive income: | | | | | ||||||||||||||||||
Equity in other comprehensive earnings (losses) of subsidiaries
|
| | | | (39,245) | | | | | | 12,355 | | | | | | 7,715 | | | |||
Total comprehensive income
|
| | | $ | 28,092 | | | | | $ | 21,019 | | | | | $ | 46,188 | | | |||
|
| | |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
Operating activities | | | | | | | | | | | | | | | ||||||||
Net income
|
| | | $ | 67,337 | | | | | $ | 8,664 | | | | | $ | 38,473 | | | |||
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
|
| | | | ||||||||||||||||||
Provision for depreciation and amortization
|
| | | | 129 | | | | | | 2 | | | | | | 2 | | | |||
Share based compensation expense
|
| | | | 647 | | | | | | 1,012 | | | | | | 1,962 | | | |||
Equity in undistributed earnings of subsidiaries
|
| | | | (71,510) | | | | | | (10,686) | | | | | | (40,668) | | | |||
Changes in operating assets and liabilities
|
| | | | 2,213 | | | | | | (66) | | | | | | 1,321 | | | |||
Net cash used in operating activities
|
| | | | (1,184) | | | | | | (1,074) | | | | | | 1,090 | | | |||
Investing activities | | | | | ||||||||||||||||||
Purchases of property and equipment
|
| | | | (3) | | | | | | — | | | | | | — | | | |||
Net cash used in investing activities
|
| | | | (3) | | | | | | — | | | | | | — | | | |||
Financing activities | | | | | ||||||||||||||||||
Merger with subsidiary
|
| | | | 217 | | | | | | — | | | | | | — | | | |||
Senior debt issuance
|
| | | | 43,000 | | | | | | — | | | | | | — | | | |||
Subsidiary note issuance
|
| | | | 100,000 | | | | | | 11,000 | | | | | | — | | | |||
Subsidiary note repayment
|
| | | | (11,000) | | | | | | (7,000) | | | | | | — | | | |||
Contribution to subsidiary
|
| | | | (20,000) | | | | | | (4,000) | | | | | | — | | | |||
Debt issue costs paid
|
| | | | (649) | | | | | | — | | | | | | — | | | |||
Common share repurchases
|
| | | | (110,760) | | | | | | — | | | | | | — | | | |||
Net cash provided by financing activities
|
| | | | 808 | | | | | | — | | | | | | — | | | |||
Change in cash and cash equivalents
|
| | | | (379) | | | | | | (1,074) | | | | | | 1,090 | | | |||
Cash and cash equivalents at beginning of period
|
| | | | 893 | | | | | | 1,967 | | | | | | 877 | | | |||
Cash and cash equivalents at end of period
|
| | | $ | 514 | | | | | $ | 893 | | | | | $ | 1,967 | | | |||
Supplemental information | | | | | ||||||||||||||||||
Interest paid
|
| | | $ | 1,970 | | | | | $ | 311 | | | | | $ | 306 | | | |||
|
| | |
Deferred
Policy Acquisition Costs |
| |
Reserve
for Losses and Loss Adjustment Expenses |
| |
Unearned
Premiums |
| |
Net
Earned Premiums |
| |
Net
Investment Income |
| |
Losses
and Loss Adjustment Expenses |
| |
Amortization
of Policy Acquisition Costs |
| |
Other
Operating Expenses |
| |
Net
Written Premiums |
| ||||||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2013 | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Excess and Surplus Lines
|
| | | $ | 11,435 | | | | | $ | 378,967 | | | | | $ | 89,630 | | | | | $ | 141,826 | | | | | $ | 15,489 | | | | | $ | 57,250 | | | | | $ | 23,518 | | | | | $ | 41,053 | | | | | $ | 155,064 | | | |||||||||
Specialty Admitted Insurance
|
| | | | 949 | | | | | | 58,906 | | | | | | 7,500 | | | | | | 17,908 | | | | | | 2,601 | | | | | | 12,066 | | | | | | 2,212 | | | | | | 9,710 | | | | | | 18,169 | | | |||||||||
Casualty Reinsurance
|
| | | | 33,820 | | | | | | 208,579 | | | | | | 121,402 | | | | | | 168,344 | | | | | | 21,907 | | | | | | 115,170 | | | | | | 45,918 | | | | | | 55,734 | | | | | | 151,933 | | | |||||||||
Corporate and Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,376 | | | | | | — | | | | | | — | | | | | | 8,307 | | | | | | — | | | |||||||||
Total
|
| | | $ | 46,204 | | | | | $ | 646,452 | | | | | $ | 218,532 | | | | | $ | 328,078 | | | | | $ | 45,373 | | | | | $ | 184,486 | | | | | $ | 71,648 | | | | | $ | 114,804 | | | | | $ | 325,166 | | | |||||||||
December 31, 2012 | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Excess and Surplus Lines
|
| | | $ | 9,022 | | | | | $ | 380,377 | | | | | $ | 74,782 | | | | | $ | 115,940 | | | | | $ | 18,080 | | | | | $ | 60,985 | | | | | $ | 22,270 | | | | | $ | 37,976 | | | | | $ | 123,483 | | | |||||||||
Specialty Admitted Insurance
|
| | | | 594 | | | | | | 76,010 | | | | | | 7,176 | | | | | | 32,189 | | | | | | 2,736 | | | | | | 37,988 | | | | | | 4,812 | | | | | | 11,519 | | | | | | 33,041 | | | |||||||||
Casualty Reinsurance
|
| | | | 39,720 | | | | | | 253,334 | | | | | | 157,097 | | | | | | 216,439 | | | | | | 23,605 | | | | | | 165,523 | | | | | | 61,495 | | | | | | 70,065 | | | | | | 195,785 | | | |||||||||
Corporate and Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (124) | | | | | | — | | | | | | — | | | | | | 7,324 | | | | | | — | | | |||||||||
Total
|
| | | $ | 49,336 | | | | | $ | 709,721 | | | | | $ | 239,055 | | | | | $ | 364,568 | | | | | $ | 44,297 | | | | | $ | 264,496 | | | | | $ | 88,577 | | | | | $ | 126,884 | | | | | $ | 352,309 | | | |||||||||
December 31, 2011 | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Excess and Surplus Lines
|
| | | $ | 11,052 | | | | | $ | 368,785 | | | | | $ | 63,432 | | | | | $ | 101,099 | | | | | $ | 19,118 | | | | | $ | 49,017 | | | | | $ | 23,665 | | | | | $ | 31,813 | | | | | $ | 105,004 | | | |||||||||
Specialty Admitted Insurance
|
| | | | 1,196 | | | | | | 66,633 | | | | | | 5,551 | | | | | | 37,918 | | | | | | 3,775 | | | | | | 37,009 | | | | | | 5,965 | | | | | | 10,004 | | | | | | 44,414 | | | |||||||||
Casualty Reinsurance
|
| | | | 56,890 | | | | | | 130,537 | | | | | | 154,630 | | | | | | 198,088 | | | | | | 24,906 | | | | | | 147,453 | | | | | | 58,528 | | | | | | 65,309 | | | | | | 283,651 | | | |||||||||
Corporate and Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 568 | | | | | | — | | | | | | — | | | | | | 8,252 | | | | | | — | | | |||||||||
Total
|
| | | $ | 69,138 | | | | | $ | 565,955 | | | | | $ | 223,613 | | | | | $ | 337,105 | | | | | $ | 48,367 | | | | | $ | 233,479 | | | | | $ | 88,158 | | | | | $ | 115,378 | | | | | $ | 433,069 | | | |||||||||
|
| | |
Direct
Amount |
| |
Ceded
to Other Companies |
| |
Assumed
from Other Companies |
| |
Net
Amount |
| |
Percentage
of Amount Assumed to Net |
| ||||||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||||
Year Ended December 31, 2013: | | | | | | | ||||||||||||||||||||||||||||||
Excess and Surplus Lines Written Premiums
|
| | | $ | 192,394 | | | | | $ | 37,330 | | | | | $ | — | | | | | $ | 155,064 | | | | | | — | | | |||||
Specialty Admitted Insurance Written Premiums
|
| | | | 19,213 | | | | | | 2,425 | | | | | | 1,381 | | | | | | 18,169 | | | | | | 7.6% | | | |||||
Casualty Reinsurance Written Premiums
|
| | | | — | | | | | | 3,597 | | | | | | 155,530 | | | | | | 151,933 | | | | | | 102.4% | | | |||||
Total Written Premiums
|
| | | $ | 211,607 | | | | | $ | 43,352 | | | | | $ | 156,911 | | | | | $ | 325,166 | | | | | | 48.3% | | | |||||
Year Ended December 31, 2012: | | | | | | | ||||||||||||||||||||||||||||||
Excess and Surplus Lines Written Premiums
|
| | | $ | 158,654 | | | | | $ | 35,171 | | | | | $ | — | | | | | $ | 123,483 | | | | | | — | | | |||||
Specialty Admitted Insurance Written Premiums
|
| | | | 35,302 | | | | | | 3,668 | | | | | | 1,407 | | | | | | 33,041 | | | | | | 4.3% | | | |||||
Casualty Reinsurance Written Premiums
|
| | | | — | | | | | | 100,783 | | | | | | 296,568 | | | | | | 195,785 | | | | | | 151.5% | | | |||||
Total Written Premiums
|
| | | $ | 193,956 | | | | | $ | 139,622 | | | | | $ | 297,975 | | | | | $ | 352,309 | | | | | | 84.6% | | | |||||
Year Ended December 31, 2011: | | | | | | | ||||||||||||||||||||||||||||||
Excess and Surplus Lines Written Premiums
|
| | | $ | 131,007 | | | | | $ | 26,003 | | | | | $ | — | | | | | $ | 105,004 | | | | | | — | | | |||||
Specialty Admitted Insurance Written Premiums
|
| | | | 43,545 | | | | | | 500 | | | | | | 1,369 | | | | | | 44,414 | | | | | | 3.1% | | | |||||
Casualty Reinsurance Written Premiums
|
| | | | — | | | | | | 31,249 | | | | | | 314,900 | | | | | | 283,651 | | | | | | 111.0% | | | |||||
Total Written Premiums
|
| | | $ | 174,552 | | | | | $ | 57,752 | | | | | $ | 316,269 | | | | | $ | 433,069 | | | | | | 73.0% | | | |||||
|
| | | | | | | | |
Additions
|
| |
Deductions
|
| | | | | | | ||||||||||
| | |
Balance
at Beginning of Period |
| |
Amounts
Charged to Expense |
| |
Amounts
Written Off or Disposals |
| |
Balance
at End of Period |
| ||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||
Year Ended December 31, 2013: | | | | | | ||||||||||||||||||||||||
Allowance for doubtful accounts
|
| | | $ | 2,220 | | | | | $ | 459 | | | | | $ | (978) | | | | | $ | 1,701 | | | ||||
Allowance for credit losses on bank loans
|
| | | | 121 | | | | | | 121 | | | | | | — | | | | | | 242 | | | ||||
Total
|
| | | $ | 2,341 | | | | | $ | 580 | | | | | $ | (978) | | | | | $ | 1,943 | | | ||||
Year Ended December 31, 2012: | | | | | | ||||||||||||||||||||||||
Allowance for doubtful accounts
|
| | | $ | 1,940 | | | | | $ | 975 | | | | | $ | (695) | | | | | $ | 2,220 | | | ||||
Allowance for credit losses on bank loans
|
| | | | 591 | | | | | | 121 | | | | | | (591) | | | | | | 121 | | | ||||
Total
|
| | | $ | 2,531 | | | | | $ | 1,096 | | | | | $ | (1,286) | | | | | $ | 2,341 | | | ||||
Year Ended December 31, 2011: | | | | | | ||||||||||||||||||||||||
Allowance for doubtful accounts
|
| | | $ | 2,581 | | | | | $ | 659 | | | | | $ | (1,300) | | | | | $ | 1,940 | | | ||||
Allowance for credit losses on bank loans
|
| | | | 274 | | | | | | 317 | | | | | | — | | | | | | 591 | | | ||||
Total
|
| | | $ | 2,855 | | | | | $ | 976 | | | | | $ | (1,300) | | | | | $ | 2,531 | | | ||||
|
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2013
|
| |
2012
|
| |
2011
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Deferred policy acquisition costs
|
| | | $ | 46,204 | | | | | $ | 49,336 | | | | | $ | 69,138 | | |
Reserve for losses and loss adjustment expenses
|
| | | | 646,452 | | | | | | 709,721 | | | | | | 565,955 | | |
Unearned premiums
|
| | | | 218,532 | | | | | | 239,055 | | | | | | 223,613 | | |
Net earned premiums
|
| | | | 328,078 | | | | | | 364,568 | | | | | | 337,105 | | |
Net investment income
|
| | | | 45,373 | | | | | | 44,297 | | | | | | 48,367 | | |
Losses and loss adjustment expenses incurred: | | | | | |||||||||||||||
Current year
|
| | | | 221,938 | | | | | | 263,102 | | | | | | 253,390 | | |
Prior year
|
| | | | (37,452) | | | | | | 1,394 | | | | | | (19,911) | | |
Total losses and loss adjustment expenses incurred
|
| | | | 184,486 | | | | | | 264,496 | | | | | | 233,479 | | |
Amortization of policy acquisition costs
|
| | | | 71,648 | | | | | | 88,577 | | | | | | 88,158 | | |
Paid losses and loss adjustment expenses, net of reinsurance
|
| | | | 191,410 | | | | | | 207,348 | | | | | | 178,311 | | |
Net written premiums
|
| | | | 325,166 | | | | | | 352,309 | | | | | | 433,069 | | |
|
Keefe, Bruyette & Woods
|
| |
UBS Investment Bank
|
| | FBR | | |
BMO Capital Markets
|
|
|
A Stifel Company
|
| | | | | | | | | |
| KeyBanc Capital Markets | | |
SunTrust Robinson Humphrey
|
| |
Scotiabank
|
|