James River Announces Fourth Quarter 2023 Results
Three Months Ended |
Three Months Ended |
||||||||||||||
($ in thousands, except for share data) | 2023 | per diluted share | 2022 | per diluted share | |||||||||||
Net income from continuing operations available to common shareholders | $ | 17,431 | $ | 0.46 | $ | 23,236 | $ | 0.60 | |||||||
Net loss from discontinued operations | (170,211 | ) | $ | (3.89 | ) | (8,136 | ) | $ | (0.20 | ) | |||||
Net (loss) income available to common shareholders | (152,780 | ) | $ | (3.43 | ) | 15,100 | $ | 0.40 | |||||||
Adjusted net operating income1 | 12,442 | $ | 0.33 | 16,415 | $ | 0.44 |
Due to the pending sale of
Adjusted net operating income1 of
Unless specified otherwise, all underwriting performance ratios presented herein are for our continuing operations and business not subject to retroactive reinsurance accounting for loss portfolio transfers ("LPTs").
Highlights for the year and quarter included:
- Full year 2023 Group combined ratio of 96.5%.
- E&S segment gross written premium exceeded
$1.0 billion , a record level, including 12.1% growth in the fourth quarter of 2023 compared to the prior year quarter. New business submissions increased 14.9% in the fourth quarter of 2023 compared to the prior year period, while renewal submission growth remained strong. - E&S segment combined ratio of 94.2% for the fourth quarter of 2023. E&S renewal rate increased 11.0% in the fourth quarter of 2023, including 10.5% in casualty lines, with nearly all underwriting divisions reporting positive pricing increases.
- Specialty Admitted segment combined ratio of 92.2% for the fourth quarter of 2023, with fronting and program gross written premium growth of 12.5% compared to the prior year quarter, excluding the non-renewed
California workers' compensation program. - Net investment income increased 67.0% in the fourth quarter of 2023 compared to the prior year quarter, with all asset classes reporting meaningfully higher income.
- Shareholders' equity per share of
$14.20 decreased 4.7%2 sequentially fromSeptember 30, 2023 , due to the previously cited loss on sale of JRG Re, which was partially offset by net income from continuing operations and unrealized gains in the fixed maturity portfolio during the quarter.
___________________
1 Adjusted net operating income is a non-GAAP financial measure. See “Non-GAAP Financial Measures” and “Reconciliation of Non-GAAP Financial Measures” at the end of this press release.
2 Percent change before common dividends paid.
Fourth Quarter 2023 Operating Results - Continuing Operations
- Gross written premium of
$389.3 million , consisting of the following:
Three Months Ended |
||||||||
($ in thousands) | 2023 | 2022 | % Change | |||||
Excess and Surplus Lines | $ | 275,171 | $ | 245,462 | 12 | % | ||
114,134 | 116,142 | (2)% | ||||||
$ | 389,305 | $ | 361,604 | 8 | % | |||
- Net written premium of
$172.2 million , consisting of the following:
Three Months Ended |
||||||||
($ in thousands) | 2023 | 2022 | % Change | |||||
Excess and Surplus Lines | $ | 146,628 | $ | 156,358 | (6)% | |||
25,573 | 18,866 | 36 | % | |||||
$ | 172,201 | $ | 175,224 | (2)% | ||||
- Net earned premium of
$182.0 million , consisting of the following:
Three Months Ended |
||||||||
($ in thousands) | 2023 | 2022 | % Change | |||||
Excess and Surplus Lines | $ | 153,926 | $ | 147,317 | 4 | % | ||
28,027 | 18,854 | 49 | % | |||||
$ | 181,953 | $ | 166,171 | 9 | % | |||
- E&S segment gross written premium increased 12.1% compared to the prior year quarter, with broad strength from most underwriting divisions. Renewal rate increases were 11.0% during the fourth quarter of 2023. Premium retention in the segment was lower than recent periods and net written premium declined 6.2% from the prior year quarter due to the impact of the restructured ceded reinsurance structure put in place at mid-year 2023, which is designed to further limit volatility, and
$4.1 million of reinsurance reinstatement premiums incurred during the current quarter. - Gross written premium for fronting and program business increased 12.5% compared to the prior year quarter excluding the impact of our large workers' compensation fronted program that was previously not renewed. Fronting and program business growth was driven by both existing programs and new programs initiated earlier in 2023. Gross written premium for the
Specialty Admitted Insurance segment declined 1.7% compared to the fourth quarter of 2022, with the reduction due to the impact of the non-renewed workers' compensation program and the renewal rights sale of the individual risk workers' compensation business. - The fourth quarter of 2023 reflected
$25.0 million of unfavorable reserve development in the E&S segment and minimal reserve movements in the Specialty Admitted segment. Reserve development in the E&S segment related to accident years 2015 through 2020 for primary general liability. During the fourth quarter of 2023, the Company also reduced its estimate of current accident year losses and loss adjustment expenses to reflect the strong level of rate increases, meaningfully above both plan and trend, and other underwriting improvements. - Pre-tax favorable (unfavorable) reserve development by segment on business not subject to retroactive reinsurance accounting for loss portfolio transfers was as follows:
Three Months Ended |
||||||
($ in thousands) | 2023 | 2022 | ||||
Excess and Surplus Lines | $ | (25,005 | ) | $ | 258 | |
(38 | ) | 1,400 | ||||
$ | (25,043 | ) | $ | 1,658 |
- Additionally, the Company recognized adverse prior year development of
$3.8 million on the reserves subject to the Commercial Auto LPT, which provides unlimited coverage. Retroactive benefits of$5.0 million were recorded in loss and loss adjustment expenses during the fourth quarter and the deferred retroactive reinsurance gain on the Balance Sheet is$20.7 million as ofDecember 31, 2023 . - Gross fee income was as follows:
Three Months Ended |
|||||||
($ in thousands) | 2023 | 2022 | % Change | ||||
$ | 5,874 | $ | 6,267 | (6)% |
- The consolidated expense ratio was 24.2% for the fourth quarter of 2023, which was an increase from 22.0% in the prior year fourth quarter. The expense ratio was primarily impacted by changes in reinsurance cessions in both E&S and Specialty Admitted segments that resulted in a lower level of ceding commissions in the current period, with an offset for lower compensation expenses due to performance relative to Company targets.
Investment Results
Net investment income for the fourth quarter of 2023 was
The Company’s net investment income consisted of the following:
Three Months Ended |
||||||||
($ in thousands) | 2023 | 2022 | % Change | |||||
Private Investments | 3,199 | 1,422 | 125 | % | ||||
All Other Investments | 22,389 | 13,896 | 61 | % | ||||
Total Net Investment Income | $ | 25,588 | $ | 15,318 | 67 | % |
The Company’s annualized gross investment yield on average fixed maturity, bank loan and equity securities for the three months ended
Net realized and unrealized gains on investments of
Taxes
The Company's effective tax rate fluctuates from period to period based on the relative mix of income reported by country and the respective tax rates imposed by each tax jurisdiction. The effective tax rate on net income from continuing operations for the year ended
Tangible Equity
Shareholders' equity of
___________________
3 Tangible equity is a non-GAAP financial measure. See “Non-GAAP Financial Measures” and “Reconciliation of Non-GAAP Financial Measures” at the end of this press release.
Capital Management
The Company announced that its Board of Directors declared a cash dividend of
Other
On
As previously disclosed, in preparing our unaudited consolidated financial statements for the three and nine months ended
The material weakness has been remediated as of
Conference Call
James River will hold a conference call to discuss its fourth quarter results tomorrow,
Forward-Looking Statements
This press release contains forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. In some cases, such forward-looking statements may be identified by terms such as believe, expect, seek, may, will, should, intend, project, anticipate, plan, estimate, guidance or similar words. Forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Although it is not possible to identify all of these risks and uncertainties, they include, among others, the following: the inherent uncertainty of estimating reserves and the possibility that incurred losses may be greater than our loss and loss adjustment expense reserves; inaccurate estimates and judgments in our risk management may expose us to greater risks than intended; downgrades in the financial strength rating of our regulated insurance subsidiaries impacting our ability to attract and retain insurance business that our subsidiaries write, our competitive position, and our financial condition; the timing of the, or potential failure to, close the sale by the Company of the common shares of JRG Re announced on
Non-GAAP Financial Measures
In presenting
About
Visit
Condensed Consolidated Balance Sheet Data (Unaudited) |
|||||
($ in thousands, except for share data) | |||||
ASSETS | |||||
Invested assets: | |||||
Fixed maturity securities, available-for-sale, at fair value | $ | 1,324,476 | $ | 1,171,303 | |
Equity securities, at fair value | 119,945 | 115,155 | |||
Bank loan participations, at fair value | 156,169 | 54,281 | |||
Short-term investments | 72,137 | 95,351 | |||
Other invested assets | 33,134 | 27,447 | |||
Total invested assets | 1,705,861 | 1,463,537 | |||
Cash and cash equivalents | 274,298 | 159,200 | |||
Restricted cash equivalents (a) | 72,449 | 103,215 | |||
Accrued investment income | 12,106 | 9,768 | |||
Premiums receivable and agents’ balances, net | 249,490 | 239,944 | |||
Reinsurance recoverable on unpaid losses, net | 1,358,474 | 1,259,617 | |||
Reinsurance recoverable on paid losses | 157,991 | 114,242 | |||
Deferred policy acquisition costs | 31,497 | 32,837 | |||
214,644 | 217,507 | ||||
Other assets | 457,047 | 391,409 | |||
Assets of discontinued operations held-for-sale | 783,393 | 1,145,799 | |||
Total assets | $ | 5,317,250 | $ | 5,137,075 | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||
Reserve for losses and loss adjustment expenses | $ | 2,606,107 | $ | 2,340,963 | |
Unearned premiums | 587,899 | 578,196 | |||
Funds held (a) | 65,235 | 97,360 | |||
Deferred reinsurance gain | 20,733 | 15,742 | |||
Senior debt | 222,300 | 222,300 | |||
Junior subordinated debt | 104,055 | 104,055 | |||
Accrued expenses | 56,722 | 56,881 | |||
Other liabilities | 333,183 | 271,625 | |||
Liabilities of discontinued operations held-for-sale | 641,497 | 751,289 | |||
Total liabilities | 4,637,731 | 4,438,411 | |||
Series A redeemable preferred shares | 144,898 | 144,898 | |||
Total shareholders’ equity | 534,621 | 553,766 | |||
Total liabilities, Series A redeemable preferred shares, and shareholders’ equity | $ | 5,317,250 | $ | 5,137,075 | |
Tangible equity (b) | $ | 485,608 | $ | 501,248 | |
Tangible equity per share (b) | $ | 11.13 | $ | 11.63 | |
Tangible common equity per share (b) | $ | 9.05 | $ | 9.51 | |
Shareholders' equity per share | $ | 14.20 | $ | 14.78 | |
Common shares outstanding | 37,641,563 | 37,470,237 | |||
(a) Restricted cash equivalents and the funds held liability includes funds posted by the Company to a trust account for the benefit of a third party administrator handling the claims on the Rasier commercial auto policies in run-off. Such funds held in trust secure the Company's obligations to reimburse the administrator for claims payments, and are primarily sourced from the collateral posted to the Company by Rasier and its affiliates to support their obligations under the indemnity agreements and the loss portfolio transfer reinsurance agreement with the Company. | |||||
(b) See “Reconciliation of Non-GAAP Measures” |
Condensed Consolidated Income Statement Data (Unaudited) |
|||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||
($ in thousands, except for share data) | 2023 | 2022 | 2023 | 2022 | |||||||||||
REVENUES | |||||||||||||||
Gross written premiums | $ | 389,305 | $ | 361,604 | $ | 1,508,660 | $ | 1,411,372 | |||||||
Net written premiums | 172,201 | 175,224 | 693,901 | 665,446 | |||||||||||
Net earned premiums | 181,953 | 166,171 | 708,005 | 629,734 | |||||||||||
Net investment income | 25,588 | 15,318 | 84,046 | 43,188 | |||||||||||
Net realized and unrealized gains (losses) on investments | 7,954 | 3,878 | 10,441 | (15,720 | ) | ||||||||||
Other income | 2,609 | 1,438 | 9,517 | 4,312 | |||||||||||
Total revenues | 218,104 | 186,805 | 812,009 | 661,514 | |||||||||||
EXPENSES | |||||||||||||||
Losses and loss adjustment expenses (a) | 133,162 | 105,376 | 500,157 | 440,642 | |||||||||||
Other operating expenses | 45,734 | 37,616 | 193,656 | 152,570 | |||||||||||
Other expenses | 2,325 | 217 | 3,792 | 795 | |||||||||||
Interest expense | 6,561 | 5,158 | 24,627 | 13,872 | |||||||||||
Intangible asset amortization and impairment | 91 | 91 | 2,863 | 363 | |||||||||||
Total expenses | 187,873 | 148,458 | 725,095 | 608,242 | |||||||||||
Income from continuing operations before income taxes | 30,231 | 38,347 | 86,914 | 53,272 | |||||||||||
Income tax expense on continuing operations | 10,175 | 12,486 | 25,705 | 18,414 | |||||||||||
Net income from continuing operations | 20,056 | 25,861 | 61,209 | 34,858 | |||||||||||
Net loss from discontinued operations | (170,211 | ) | (8,136 | ) | (168,893 | ) | (3,885 | ) | |||||||
NET INCOME (LOSS) | $ | (150,155 | ) | $ | 17,725 | $ | (107,684 | ) | $ | 30,973 | |||||
Dividends on Series A preferred shares | (2,625 | ) | (2,625 | ) | (10,500 | ) | (8,750 | ) | |||||||
NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS | $ | (152,780 | ) | $ | 15,100 | $ | (118,184 | ) | $ | 22,223 | |||||
ADJUSTED NET OPERATING INCOME (b) | $ | 12,442 | $ | 16,415 | $ | 50,317 | $ | 51,710 | |||||||
INCOME (LOSS) PER COMMON SHARE | |||||||||||||||
Basic | |||||||||||||||
Continuing operations | $ | 0.46 | $ | 0.62 | $ | 1.35 | $ | 0.70 | |||||||
Discontinued operations | $ | (4.52 | ) | $ | (0.22 | ) | $ | (4.49 | ) | $ | (0.11 | ) | |||
$ | (4.06 | ) | $ | 0.40 | $ | (3.14 | ) | $ | 0.59 | ||||||
Diluted (c) | |||||||||||||||
Continuing operations | $ | 0.46 | $ | 0.60 | $ | 1.34 | $ | 0.69 | |||||||
Discontinued operations | $ | (3.89 | ) | $ | (0.20 | ) | $ | (4.47 | ) | $ | (0.10 | ) | |||
$ | (3.43 | ) | $ | 0.40 | $ | (3.13 | ) | $ | 0.59 | ||||||
ADJUSTED NET OPERATING INCOME PER COMMON SHARE | |||||||||||||||
Basic | $ | 0.33 | $ | 0.44 | $ | 1.34 | $ | 1.38 | |||||||
Diluted (d) | $ | 0.33 | $ | 0.44 | $ | 1.33 | $ | 1.37 | |||||||
Weighted-average common shares outstanding: | |||||||||||||||
Basic | 37,656,268 | 37,463,802 | 37,618,660 | 37,442,856 | |||||||||||
Diluted | 43,744,208 | 43,315,837 | 37,810,440 | 37,650,969 | |||||||||||
Cash dividends declared per common share | $ | 0.05 | $ | 0.05 | $ | 0.20 | $ | 0.20 | |||||||
Ratios: | |||||||||||||||
Loss ratio | 73.9 | % | 66.4 | % | 69.9 | % | 67.5 | % | |||||||
Expense ratio (e) | 24.2 | % | 22.0 | % | 26.6 | % | 23.6 | % | |||||||
Combined ratio | 98.1 | % | 88.4 | % | 96.5 | % | 91.1 | % | |||||||
Accident year loss ratio (f) | 58.8 | % | 67.4 | % | 64.0 | % | 68.2 | % | |||||||
Accident year loss ratio ex-catastrophe losses (f) | 58.8 | % | 67.4 | % | 64.0 | % | 67.4 | % | |||||||
(a) Losses and loss adjustment expenses include |
|||||||||||||||
(b) See "Reconciliation of Non-GAAP Measures". | |||||||||||||||
(c) The outstanding Series A preferred shares were dilutive for the three months ended |
|||||||||||||||
(d) The outstanding Series A preferred shares were anti-dilutive for the three months ended |
|||||||||||||||
(e) Calculated with a numerator comprising other operating expenses less gross fee income (in specific instances when the Company is not retaining insurance risk) included in “Other income” in our Condensed Consolidated Income Statements of |
|||||||||||||||
(f) Ratio of losses and loss adjustment expenses for the current accident year, excluding development on prior accident year reserves, to net earned premiums for the current year (excluding net earned premium adjustments on reinstatement premiums associated with prior years of |
Segment Results |
|||||||||||||||||||||
EXCESS AND SURPLUS LINES | |||||||||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||||||||
($ in thousands) | 2023 | 2022 | % Change | 2023 | 2022 | % Change | |||||||||||||||
Gross written premiums | $ | 275,171 | $ | 245,462 | 12.1 | % | $ | 1,007,351 | $ | 921,164 | 9.4 | % | |||||||||
Net written premiums (a) | $ | 146,628 | $ | 156,358 | (6.2)% | $ | 589,551 | $ | 589,056 | 0.1 | % | ||||||||||
Net earned premiums (a) | $ | 153,926 | $ | 147,317 | 4.5 | % | $ | 609,566 | $ | 555,597 | 9.7 | % | |||||||||
Losses and loss adjustment expenses excluding retroactive reinsurance | (112,680 | ) | (95,888 | ) | 17.5 | % | (420,044 | ) | (366,352 | ) | 14.7 | % | |||||||||
Underwriting expenses | (32,348 | ) | (28,571 | ) | 13.2 | % | (135,175 | ) | (106,194 | ) | 27.3 | % | |||||||||
Underwriting profit (b) | $ | 8,898 | $ | 22,858 | (61.1)% | $ | 54,347 | $ | 83,051 | (34.6)% | |||||||||||
Ratios: | |||||||||||||||||||||
Loss ratio | 73.2 | % | 65.1 | % | 68.9 | % | 65.9 | % | |||||||||||||
Expense ratio | 21.0 | % | 19.4 | % | 22.2 | % | 19.2 | % | |||||||||||||
Combined ratio | 94.2 | % | 84.5 | % | 91.1 | % | 85.1 | % | |||||||||||||
Accident year loss ratio (c) | 55.5 | % | 65.3 | % | 61.9 | % | 66.0 | % | |||||||||||||
Accident year loss ratio ex-catastrophe losses (c) | 55.5 | % | 65.3 | % | 61.9 | % | 65.1 | % | |||||||||||||
(a) Net written and earned premiums were negatively impacted by |
|||||||||||||||||||||
(b) See "Reconciliation of Non-GAAP Measures". | |||||||||||||||||||||
(c) Ratio of losses and loss adjustment expenses for the current accident year, excluding development on prior accident year reserves, to net earned premiums for the current year (excluding net earned premium adjustments on reinstatement premiums associated with prior years). |
SPECIALTY ADMITTED INSURANCE
Three Months Ended |
Twelve Months Ended |
||||||||||||||||||||
($ in thousands) | 2023 | 2022 | % Change | 2023 | 2022 | % Change | |||||||||||||||
Gross written premiums | $ | 114,134 | $ | 116,142 | (1.7)% | $ | 501,309 | $ | 490,208 | 2.3 | % | ||||||||||
Net written premiums | $ | 25,573 | $ | 18,866 | 35.6 | % | $ | 104,350 | $ | 76,390 | 36.6 | % | |||||||||
Net earned premiums | $ | 28,027 | $ | 18,854 | 48.7 | % | $ | 98,439 | $ | 74,137 | 32.8 | % | |||||||||
Losses and loss adjustment expenses | (21,752 | ) | (14,519 | ) | 49.8 | % | (75,122 | ) | (58,548 | ) | 28.3 | % | |||||||||
Underwriting expenses | (4,080 | ) | (1,847 | ) | 120.9 | % | (19,240 | ) | (11,355 | ) | 69.4 | % | |||||||||
Underwriting profit (a), (b) | $ | 2,195 | $ | 2,488 | (11.8)% | $ | 4,077 | $ | 4,234 | (3.7)% | |||||||||||
Ratios: | |||||||||||||||||||||
Loss ratio | 77.6 | % | 77.0 | % | 76.3 | % | 79.0 | % | |||||||||||||
Expense ratio | 14.6 | % | 9.8 | % | 19.6 | % | 15.3 | % | |||||||||||||
Combined ratio | 92.2 | % | 86.8 | % | 95.9 | % | 94.3 | % | |||||||||||||
Accident year loss ratio | 77.5 | % | 84.4 | % | 77.3 | % | 84.6 | % | |||||||||||||
(a) See "Reconciliation of Non-GAAP Measures". | |||||||||||||||||||||
(b) Underwriting results for the three and twelve months ended |
Underwriting Performance Ratios
The following table provides the underwriting performance ratios of the Company's continuing operations inclusive of the business subject to retroactive reinsurance accounting for a loss portfolio transfer. There is no economic impact to the Company over the life of a loss portfolio transfer contract so long as any additional losses subject to the contract are within the limit of the loss portfolio transfer and the counterparty performs under the contract. Retroactive reinsurance accounting is not indicative of our current and ongoing operations. Management believes that providing loss ratios and combined ratios on business not subject to retroactive reinsurance accounting for loss portfolio transfers gives the users of our financial statements useful information in evaluating our current and ongoing operations.
Three Months Ended |
Twelve Months Ended |
||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||
Excess and Surplus Lines: | |||||||||||
Loss Ratio | 73.2 | % | 65.1 | % | 68.9 | % | 65.9 | % | |||
Impact of retroactive reinsurance | (0.8)% | (3.4)% | 0.8 | % | 2.8 | % | |||||
Loss Ratio including impact of retroactive reinsurance | 72.4 | % | 61.7 | % | 69.7 | % | 68.7 | % | |||
Combined Ratio | 94.2 | % | 84.5 | % | 91.1 | % | 85.1 | % | |||
Impact of retroactive reinsurance | (0.8)% | (3.4)% | 0.8 | % | 2.8 | % | |||||
Combined Ratio including impact of retroactive reinsurance | 93.4 | % | 81.1 | % | 91.9 | % | 87.9 | % | |||
Consolidated: | |||||||||||
Loss Ratio | 73.9 | % | 66.4 | % | 69.9 | % | 67.5 | % | |||
Impact of retroactive reinsurance | (0.7)% | (3.0)% | 0.7 | % | 2.5 | % | |||||
Loss Ratio including impact of retroactive reinsurance | 73.2 | % | 63.4 | % | 70.6 | % | 70.0 | % | |||
Combined Ratio | 98.1 | % | 88.4 | % | 96.5 | % | 91.1 | % | |||
Impact of retroactive reinsurance | (0.7)% | (3.0)% | 0.7 | % | 2.5 | % | |||||
Combined Ratio including impact of retroactive reinsurance | 97.4 | % | 85.4 | % | 97.2 | % | 93.6 | % |
RECONCILIATION OF NON-GAAP MEASURES
Underwriting Profit
The following table reconciles the underwriting profit by individual operating segment and for the entire Company to consolidated income before taxes. We believe that the disclosure of underwriting profit by individual segment and of the Company as a whole is useful to investors, analysts, rating agencies and other users of our financial information in evaluating our performance because our objective is to consistently earn underwriting profits. We evaluate the performance of our segments and allocate resources based primarily on underwriting profit. We define underwriting profit as net earned premiums and gross fee income (in specific instances when the Company is not retaining insurance risk) less losses and loss adjustment expenses on business from continuing operations not subject to retroactive reinsurance accounting for loss portfolio transfers and other operating expenses. Other operating expenses include the underwriting, acquisition, and insurance expenses of the operating segments and, for consolidated underwriting profit, the expenses of the Corporate and Other segment. Our definition of underwriting profit may not be comparable to that of other companies.
Three Months Ended |
Twelve Months Ended |
||||||||||||||
($ in thousands) | 2023 | 2022 | 2023 | 2022 | |||||||||||
Underwriting profit of the operating segments: | |||||||||||||||
Excess and Surplus Lines | $ | 8,898 | $ | 22,858 | $ | 54,347 | $ | 83,051 | |||||||
2,195 | 2,488 | 4,077 | 4,234 | ||||||||||||
Total underwriting profit of operating segments | 11,093 | 25,346 | 58,424 | 87,285 | |||||||||||
Other operating expenses of the Corporate and Other segment | (7,628 | ) | (6,051 | ) | (33,940 | ) | (31,260 | ) | |||||||
Underwriting profit (a) | 3,465 | 19,295 | 24,484 | 56,025 | |||||||||||
Losses and loss adjustment expenses - retroactive reinsurance | 1,270 | 5,031 | (4,991 | ) | (15,742 | ) | |||||||||
Net investment income | 25,588 | 15,318 | 84,046 | 43,188 | |||||||||||
Net realized and unrealized gains (losses) on investments | 7,954 | 3,878 | 10,441 | (15,720 | ) | ||||||||||
Other (expense) income | (1,394 | ) | 74 | 424 | (244 | ) | |||||||||
Interest expense | (6,561 | ) | (5,158 | ) | (24,627 | ) | (13,872 | ) | |||||||
Amortization of intangible assets | (91 | ) | (91 | ) | (363 | ) | (363 | ) | |||||||
Impairment of IRWC trademark intangible asset | — | — | (2,500 | ) | — | ||||||||||
Income from continuing operations before taxes | $ | 30,231 | $ | 38,347 | $ | 86,914 | $ | 53,272 | |||||||
(a) Included in underwriting results for the three and twelve months ended |
Adjusted Net Operating Income
We define adjusted net operating income as income available to common shareholders excluding a) income (loss) from discontinued operations b) the impact of retroactive reinsurance accounting for a loss portfolio transfer, c) net realized and unrealized gains (losses) on investments, d) certain non-operating expenses such as professional service fees related to a purported class action lawsuit, various strategic initiatives, and the filing of registration statements for the offering of securities, and e) severance costs associated with terminated employees. We use adjusted net operating income as an internal performance measure in the management of our operations because we believe it gives our management and other users of our financial information useful insight into our results of operations and our underlying business performance. Adjusted net operating income should not be viewed as a substitute for net income calculated in accordance with GAAP, and our definition of adjusted net operating income may not be comparable to that of other companies.
Our income available to common shareholders reconciles to our adjusted net operating income as follows:
Three Months Ended |
|||||||||||||||
2023 | 2022 | ||||||||||||||
($ in thousands) | Income Before Taxes |
Net Income |
Income Before Taxes |
Net Income |
|||||||||||
(Loss) income available to common shareholders | $ | (142,605 | ) | $ | (152,780 | ) | $ | 27,586 | $ | 15,100 | |||||
Loss from discontinued operations | 170,211 | 170,211 | 8,136 | 8,136 | |||||||||||
Losses and loss adjustment expenses - retroactive reinsurance | (1,270 | ) | (1,003 | ) | (5,031 | ) | (3,974 | ) | |||||||
Net realized and unrealized investment gains | (7,954 | ) | (6,284 | ) | (3,878 | ) | (3,064 | ) | |||||||
Other expenses | 2,321 | 2,298 | 217 | 217 | |||||||||||
Adjusted net operating income | $ | 20,703 | $ | 12,442 | $ | 27,030 | $ | 16,415 | |||||||
Twelve Months Ended |
|||||||||||||||
2023 | 2022 | ||||||||||||||
($ in thousands) | Income Before Taxes |
Net Income |
Income Before Taxes |
Net Income |
|||||||||||
(Loss) income available to common shareholders | $ | (92,479 | ) | $ | (118,184 | ) | $ | 40,637 | $ | 22,223 | |||||
Loss from discontinued operations | 168,893 | 168,893 | 3,885 | 3,885 | |||||||||||
Losses and loss adjustment expenses - retroactive reinsurance | 4,991 | 3,943 | 15,742 | 12,437 | |||||||||||
Net realized and unrealized investment (gains) losses | (10,441 | ) | (8,248 | ) | 15,720 | 12,418 | |||||||||
Other expenses | 1,588 | 1,938 | 747 | 747 | |||||||||||
Impairment of IRWC trademark intangible asset | 2,500 | 1,975 | — | — | |||||||||||
Adjusted net operating income | $ | 75,052 | $ | 50,317 | $ | 76,731 | $ | 51,710 |
Tangible Equity (per Share) and Tangible Common Equity (per Share)
We define tangible equity as shareholders' equity plus mezzanine Series A preferred shares and the unrecognized deferred retroactive reinsurance gain on loss portfolio transfers less goodwill and intangible assets (net of amortization). We define tangible common equity as tangible equity less mezzanine Series A preferred shares. Our definition of tangible equity and tangible common equity may not be comparable to that of other companies, and it should not be viewed as a substitute for shareholders’ equity calculated in accordance with GAAP. We use tangible equity and tangible common equity internally to evaluate the strength of our balance sheet and to compare returns relative to this measure. The following table reconciles shareholders’ equity to tangible equity and tangible common equity for
($ in thousands, except for share data) | |||||||||||
Shareholders' equity | $ | 534,621 | $ | 562,544 | $ | 553,766 | $ | 526,804 | |||
Plus: Series A redeemable preferred shares | 144,898 | 144,898 | 144,898 | 144,898 | |||||||
Plus: Deferred reinsurance gain (a) | 20,733 | 37,653 | 20,091 | 20,773 | |||||||
Less: |
214,644 | 214,735 | 217,507 | 217,598 | |||||||
Tangible equity | $ | 485,608 | $ | 530,360 | $ | 501,248 | $ | 474,877 | |||
Less: Series A redeemable preferred shares | 144,898 | 144,898 | 144,898 | 144,898 | |||||||
Tangible common equity | $ | 340,710 | $ | 385,462 | $ | 356,350 | $ | 329,979 | |||
Common shares outstanding | 37,641,563 | 37,619,749 | 37,470,237 | 37,450,438 | |||||||
Common shares from assumed conversion of Series A preferred shares | 5,971,184 | 5,640,158 | 5,640,158 | 5,640,158 | |||||||
Common shares outstanding after assumed conversion of Series A preferred shares | 43,612,747 | 43,259,907 | 43,110,395 | 43,090,596 | |||||||
Equity per share: | |||||||||||
Shareholders' equity | $ | 14.20 | $ | 14.95 | $ | 14.78 | $ | 14.07 | |||
Tangible equity | $ | 11.13 | $ | 12.26 | $ | 11.63 | $ | 11.02 | |||
Tangible common equity | $ | 9.05 | $ | 10.25 | $ | 9.51 | $ | 8.81 | |||
(a) Deferred reinsurance gain for the period ending |
For more information contact:Brett Shirreffs SVP, Finance, Investments and Investor Relations Investors@jrvrgroup.com
Source: James River Group Holdings, Ltd.