| | |
Price to Public
|
| |
Underwriting
Discounts and Commissions(1) |
| |
Proceeds to the
Selling Shareholders, Before Expenses |
| |||||||||
Per Common Share
|
| | | $ | 36.50 | | | | | $ | 0.50 | | | | | $ | 36.00 | | |
Total | | | | $ | 120,349,187 | | | | | $ | 1,648,619 | | | | | $ | 118,700,568 | | |
|
| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-1 | | | |
| | | | S-5 | | | |
| | | | S-9 | | | |
| | | | S-16 | | | |
| | | | S-18 | | | |
| | | | S-18 | | | |
| | | | S-19 | | | |
| | | | S-20 | | | |
| | | | S-22 | | | |
| | | | S-32 | | | |
| | | | S-36 | | | |
| | | | S-36 | | | |
| | | | S-36 | | | |
| | | | S-37 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 10 | | | |
| | | | 19 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 27 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 30 | | |
Gross Written Premiums by Segment
|
| |
Gross Written Premiums
Year Ended December 31, 2017 |
| |
% of Total
|
| ||||||
| | |
(in thousands)
|
| | | | | | | |||
Excess and Surplus Lines segment
|
| | | $ | 530,120 | | | | | | 49.0% | | |
Specialty Admitted Insurance segment
|
| | | | 316,430 | | | | | | 29.2% | | |
Casualty Reinsurance segment
|
| | | | 235,355 | | | | | | 21.8% | | |
| | | | $ | 1,081,905 | | | | | | 100.0% | | |
|
Gross Written Premiums by Market
|
| |
Gross Written Premiums
Year Ended December 31, 2017 |
| |
% of Total
|
| ||||||
| | |
(in thousands)
|
| | | | | | | |||
Non-admitted markets
|
| | | $ | 683,386 | | | | | | 63.2% | | |
Admitted markets
|
| | | | 398,519 | | | | | | 36.8% | | |
| | | | $ | 1,081,905 | | | | | | 100.0% | | |
|
| | |
At or for the
Year Ended December 31, |
| |
At or for the
Three Months Ended March 31, |
| ||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
($ in thousands except for share data)
|
| |||||||||||||||||||||||||||
Operating Results: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross written premiums(1)
|
| | | $ | 1,081,905 | | | | | $ | 737,398 | | | | | $ | 572,194 | | | | | $ | 298,116 | | | | | $ | 224,179 | | |
Ceded written premiums(2)
|
| | | | (315,279) | | | | | | (179,690) | | | | | | (101,162) | | | | | | (87,138) | | | | | | (66,269) | | |
Net written premiums
|
| | | $ | 766,626 | | | | | $ | 557,708 | | | | | $ | 471,032 | | | | | $ | 210,978 | | | | | $ | 157,910 | | |
Net earned premiums
|
| | | $ | 741,109 | | | | | $ | 515,663 | | | | | $ | 461,205 | | | | | $ | 200,942 | | | | | $ | 154,687 | | |
Net investment income
|
| | | | 61,119 | | | | | | 52,638 | | | | | | 44,835 | | | | | | 13,256 | | | | | | 16,733 | | |
Net realized investment gains (losses)
|
| | | | (1,989) | | | | | | 7,565 | | | | | | (4,547) | | | | | | (810) | | | | | | 1,047 | | |
Other income
|
| | | | 17,386 | | | | | | 10,361 | | | | | | 3,428 | | | | | | 4,956 | | | | | | 3,935 | | |
Total revenues
|
| | | | 817,625 | | | | | | 586,227 | | | | | | 504,921 | | | | | | 218,344 | | | | | | 176,402 | | |
Losses and loss adjustment expenses
|
| | | | 555,377 | | | | | | 325,421 | | | | | | 279,016 | | | | | | 143,772 | | | | | | 105,369 | | |
Other operating expense
|
| | | | 196,993 | | | | | | 170,828 | | | | | | 157,803 | | | | | | 54,783 | | | | | | 48,893 | | |
Other expenses
|
| | | | 539 | | | | | | 1,590 | | | | | | 730 | | | | | | 4 | | | | | | (114) | | |
Interest expense
|
| | | | 8,974 | | | | | | 8,448 | | | | | | 6,999 | | | | | | 2,522 | | | | | | 2,123 | | |
Amortization of intangible assets
|
| | | | 597 | | | | | | 597 | | | | | | 597 | | | | | | 149 | | | | | | 149 | | |
Total expenses
|
| | | | 762,480 | | | | | | 506,884 | | | | | | 445,145 | | | | | | 201,230 | | | | | | 156,420 | | |
Income before income tax expense
|
| | | | 55,145 | | | | | | 79,343 | | | | | | 59,776 | | | | | | 17,114 | | | | | | 19,982 | | |
Income tax expense
|
| | | | 11,579 | | | | | | 4,872 | | | | | | 6,279 | | | | | | 1,481 | | | | | | 1,532 | | |
Net income(3)
|
| | | $ | 43,566 | | | | | $ | 74,471 | | | | | $ | 53,497 | | | | | $ | 15,633 | | | | | $ | 18,450 | | |
Adjusted net operating income(4)
|
| | | $ | 47,385 | | | | | $ | 71,318 | | | | | $ | 61,090 | | | | | $ | 16,569 | | | | | $ | 17,719 | | |
Earnings per Share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.48 | | | | | $ | 2.56 | | | | | $ | 1.87 | | | | | $ | 0.53 | | | | | $ | 0.63 | | |
Diluted
|
| | | $ | 1.44 | | | | | $ | 2.49 | | | | | $ | 1.82 | | | | | $ | 0.52 | | | | | $ | 0.61 | | |
Weighted-average shares outstanding – diluted
|
| | | | 30,273,149 | | | | | | 29,894,378 | | | | | | 29,334,918 | | | | | | 30,193,303 | | | | | | 30,327,423 | | |
|
| | |
At or for the
Year Ended December 31, |
| |
At or for the
Three Months Ended March 31, |
| ||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
($ in thousands except for share data)
|
| |||||||||||||||||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and invested assets
|
| | | $ | 1,611,149 | | | | | $ | 1,442,114 | | | | | $ | 1,350,697 | | | | | $ | 1,642,694 | | | | | $ | 1,457,674 | | |
Reinsurance recoverables
|
| | | | 313,816 | | | | | | 185,614 | | | | | | 143,086 | | | | | | 347,746 | | | | | | 194,037 | | |
Goodwill and intangible assets
|
| | | | 220,165 | | | | | | 220,762 | | | | | | 221,359 | | | | | | 220,016 | | | | | | 220,613 | | |
Total assets
|
| | | | 2,756,695 | | | | | | 2,346,533 | | | | | | 2,055,497 | | | | | | 2,862,010 | | | | | | 2,411,325 | | |
Reserve for losses and loss adjustment expenses
|
| | | | 1,292,349 | | | | | | 943,865 | | | | | | 785,322 | | | | | | 1,369,548 | | | | | | 980,563 | | |
Unearned premiums
|
| | | | 418,114 | | | | | | 390,563 | | | | | | 301,104 | | | | | | 432,248 | | | | | | 400,181 | | |
Senior debt
|
| | | | 98,300 | | | | | | 88,300 | | | | | | 88,300 | | | | | | 98,300 | | | | | | 88,300 | | |
Junior subordinated debt
|
| | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | |
Total liabilities
|
| | | | 2,061,996 | | | | | | 1,653,312 | | | | | | 1,374,459 | | | | | | 2,176,240 | | | | | | 1,703,065 | | |
Total shareholders’ equity
|
| | | | 694,699 | | | | | | 693,221 | | | | | | 681,038 | | | | | | 685,770 | | | | | | 708,260 | | |
GAAP Underwriting Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss ratios(5)
|
| | | | 74.9% | | | | | | 63.1% | | | | | | 60.5% | | | | | | 71.5% | | | | | | 68.1% | | |
Expense ratio(6)
|
| | | | 24.3% | | | | | | 31.2% | | | | | | 33.5% | | | | | | 24.9% | | | | | | 29.1% | | |
Combined ratio(7)
|
| | | | 99.2% | | | | | | 94.3% | | | | | | 94.0% | | | | | | 96.4% | | | | | | 97.2% | | |
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tangible equity(8)
|
| | | $ | 474,534 | | | | | $ | 472,459 | | | | | $ | 459,679 | | | | | $ | 465,754 | | | | | $ | 487,647 | | |
Tangible equity per common share outstanding
|
| | | $ | 15.98 | | | | | $ | 16.15 | | | | | $ | 15.88 | | | | | $ | 15.59 | | | | | $ | 16.62 | | |
Debt to total capitalization ratio(9)
|
| | | | 22.6% | | | | | | 21.7% | | | | | | 22.0% | | | | | | 22.8% | | | | | | 21.4% | | |
Regulatory capital and surplus(10)
|
| | | $ | 628,877 | | | | | $ | 605,298 | | | | | $ | 601,436 | | | | | $ | 649,947 | | | | | $ | 629,941 | | |
Net written premiums to surplus ratio(11)
|
| | | | 1.2x | | | | | | 0.9x | | | | | | 0.8x | | | | | | 1.3x | | | | | | 1.0x | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||
| | |
Income Before
Taxes |
| |
Net
Income |
| |
Income Before
Taxes |
| |
Net
Income |
| |
Income Before
Taxes |
| |
Net
Income |
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Income as reported
|
| | | $ | 55,145 | | | | | $ | 43,566 | | | | | | 79,343 | | | | | | 74,471 | | | | | $ | 59,776 | | | | | $ | 53,497 | | |
Net realized investment (gains) losses
|
| | | | 1,989 | | | | | | 1,375 | | | | | | (7,565) | | | | | | (5,207) | | | | | | 4,547 | | | | | | 4,090 | | |
Other expenses
|
| | | | 539 | | | | | | 575 | | | | | | 1,590 | | | | | | 1,136 | | | | | | 730 | | | | | | 574 | | |
Dividend withholding taxes
|
| | | | — | | | | | | 1,053 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,500 | | |
Interest expense on leased
building the Company is deemed to own for accounting purposes |
| | | | 1,256 | | | | | | 816 | | | | | | 1,412 | | | | | | 918 | | | | | | 661 | | | | | | 429 | | |
Adjusted net operating income
|
| | | $ | 58,929 | | | | | $ | 47,385 | | | | | $ | 74,780 | | | | | $ | 71,318 | | | | | $ | 65,714 | | | | | $ | 61,090 | | |
|
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| ||||||||||||||||||
| | |
Income Before
Taxes |
| |
Net
Income |
| |
Income Before
Taxes |
| |
Net
Income |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Income as reported
|
| | | $ | 17,114 | | | | | $ | 15,633 | | | | | $ | 19,982 | | | | | $ | 18,450 | | |
Net realized investment gains
|
| | | | 810 | | | | | | 665 | | | | | | (1,047) | | | | | | (834) | | |
Other expenses
|
| | | | 4 | | | | | | 20 | | | | | | (114) | | | | | | (100) | | |
Interest expense on leased building the Company is deemed to own for accounting purposes
|
| | | | 318 | | | | | | 251 | | | | | | 312 | | | | | | 203 | | |
Adjusted net operating income
|
| | | $ | 18,246 | | | | | $ | 16,569 | | | | | $ | 19,133 | | | | | $ | 17,719 | | |
|
| | |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Shareholders’ equity
|
| | | $ | 694,699 | | | | | $ | 693,221 | | | | | $ | 681,038 | | | | | $ | 685,770 | | | | | $ | 708,260 | | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | 181,831 | | | | | | 181,831 | | | | | | 181,831 | | | | | | 181,831 | | | | | | 181,831 | | |
Intangible assets
|
| | | | 38,334 | | | | | | 38,931 | | | | | | 39,528 | | | | | | 38,185 | | | | | | 38,782 | | |
Tangible equity
|
| | | $ | 474,534 | | | | | $ | 472,459 | | | | | $ | 459,679 | | | | | $ | 465,754 | | | | | $ | 487,647 | | |
|
| | |
High
|
| |
Low
|
| ||||||
Fiscal Year Ending December 31, 2018: | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 40.53 | | | | | $ | 32.17 | | |
Second Quarter (through May 10, 2018)
|
| | | $ | 38.58 | | | | | $ | 34.98 | | |
Fiscal Year Ending December 31, 2017: | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 46.20 | | | | | $ | 39.21 | | |
Second Quarter
|
| | | $ | 44.11 | | | | | $ | 38.33 | | |
Third Quarter
|
| | | $ | 42.18 | | | | | $ | 37.28 | | |
Fourth Quarter
|
| | | $ | 44.34 | | | | | $ | 37.24 | | |
Fiscal Year Ending December 31, 2016: | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 34.24 | | | | | $ | 28.68 | | |
Second Quarter
|
| | | $ | 36.14 | | | | | $ | 25.86 | | |
Third Quarter
|
| | | $ | 38.31 | | | | | $ | 33.04 | | |
Fourth Quarter
|
| | | $ | 42.17 | | | | | $ | 35.25 | | |
Name
|
| |
Number of
Shares Owned Before the Offering |
| |
Percent Before
the Offering |
| |
Shares Offered
Hereby |
| |
Number of
Shares Owned After the Offering |
| |
Percent After
the Offering |
| |||||||||||||||
D. E. Shaw Affiliates
|
| | | | 3,297,238(1) | | | | | | 11.0% | | | | | | 3,297,238 | | | | | | 0 | | | | | | — | | |
Underwriter
|
| |
Number of
Shares |
| |||
Morgan Stanley & Co. LLC
|
| | | | 3,297,238 | | |
| | |
Per
Common Share |
| |
Total
|
| ||||||
Underwriting discounts and commissions paid by the selling shareholders
|
| | | $ | 0.50 | | | | | $ | 1,648,619 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 10 | | | |
| | | | 19 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 27 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 30 | | |
| | |
Common Shares
Beneficially Owned |
| |
Common
Shares that May be Offered for Resale |
| |
Common Shares Beneficially
Owned After the Sale of the Maximum Number of Common Shares |
| |||||||||||||||||||||
Selling Shareholder
|
| |
Number of
Shares |
| |
Percentage
of Common Shares Outstanding |
| |
Number of
Shares |
| |
Number of
Shares |
| |
Percentage of
Common Shares Outstanding |
| |||||||||||||||
The D. E. Shaw Affiliates(1)
|
| | | | 14,047,238 | | | | | | 48.5% | | | | | | 14,047,238 | | | | | | 0 | | | | | | — | | |