| | |
Price to Public
|
| |
Underwriting
Discounts and Commissions(1) |
| |
Proceeds to the
Selling Shareholders, Before Expenses |
| |||||||||
Per Common Share
|
| | | $ | 39.00 | | | | | $ | 0.90 | | | | | $ | 38.10 | | |
Total
|
| | | $ | 117,000,000 | | | | | $ | 2,700,000 | | | | | $ | 114,300,000 | | |
|
| | |
Page
|
| |||
| | | | S-iii | | | |
| | | | S-1 | | | |
| | | | S-5 | | | |
| | | | S-10 | | | |
| | | | S-18 | | | |
| | | | S-20 | | | |
| | | | S-20 | | | |
| | | | S-21 | | | |
| | | | S-22 | | | |
| | | | S-24 | | | |
| | | | S-34 | | | |
| | | | S-38 | | | |
| | | | S-38 | | | |
| | | | S-38 | | | |
| | | | S-39 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 9 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 13 | | | |
| | | | 13 | | | |
| | | | 13 | | | |
| | | | 14 | | |
| | |
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, 2016 |
| |
% of Total
|
| ||||||
| | |
(in thousands)
|
| | ||||||||
Excess and Surplus Lines segment
|
| | | $ | 370,844 | | | | | | 50.3% | | |
Specialty Admitted Insurance segment
|
| | | | 182,221 | | | | | | 24.7% | | |
Casualty Reinsurance segment
|
| | | | 184,333 | | | | | | 25.0% | | |
| | | | $ | 737,398 | | | | | | 100.0% | | |
|
Gross Written Premiums by Market
|
| |
Gross Written Premiums
Year Ended December 31, 2016 |
| |
% of Total
|
| ||||||
| | |
(in thousands)
|
| | ||||||||
Non-admitted markets
|
| | | $ | 498,744 | | | | | | 67.6% | | |
Admitted markets
|
| | | | 238,654 | | | | | | 32.4% | | |
| | | | $ | 737,398 | | | | | | 100.0% | | |
|
| | |
At or for the
Year Ended December 31, |
| |
At or for the
Nine Months Ended September 30, |
| ||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | |
($ in thousands except for share data)
|
| |||||||||||||||||||||||||||
Operating Results: | | | | | | | |||||||||||||||||||||||||
Gross written premiums(1)
|
| | | $ | 737,398 | | | | | $ | 572,194 | | | | | $ | 518,767 | | | | | $ | 844,005 | | | | | $ | 536,908 | | |
Ceded written premiums(2)
|
| | | | (179,690) | | | | | | (101,162) | | | | | | (68,684) | | | | | | (221,507) | | | | | | (118,808) | | |
Net written premiums
|
| | | $ | 557,708 | | | | | $ | 471,032 | | | | | $ | 450,083 | | | | | $ | 622,498 | | | | | $ | 445,100 | | |
Net earned premiums
|
| | | $ | 515,663 | | | | | $ | 461,205 | | | | | $ | 396,212 | | | | | $ | 540,880 | | | | | $ | 368,834 | | |
Net investment income
|
| | | | 52,638 | | | | | | 44,835 | | | | | | 43,005 | | | | | | 45,327 | | | | | | 38,622 | | |
Net realized investment gains (losses)
|
| | | | 7,565 | | | | | | (4,547) | | | | | | (1,336) | | | | | | 1,183 | | | | | | 2,376 | | |
Other income
|
| | | | 10,361 | | | | | | 3,428 | | | | | | 1,122 | | | | | | 12,272 | | | | | | 7,373 | | |
Total revenues
|
| | | | 586,227 | | | | | | 504,921 | | | | | | 439,003 | | | | | | 599,662 | | | | | | 417,205 | | |
Losses and loss adjustment expenses
|
| | | | 325,421 | | | | | | 279,016 | | | | | | 237,368 | | | | | | 386,898 | | | | | | 233,491 | | |
Other operating expense
|
| | | | 170,828 | | | | | | 157,803 | | | | | | 133,055 | | | | | | 156,189 | | | | | | 124,732 | | |
Other expenses
|
| | | | 1,590 | | | | | | 730 | | | | | | 16,012 | | | | | | 351 | | | | | | 36 | | |
Interest expense
|
| | | | 8,448 | | | | | | 6,999 | | | | | | 6,347 | | | | | | 6,651 | | | | | | 6,294 | | |
Amortization of intangible assets
|
| | | | 597 | | | | | | 597 | | | | | | 597 | | | | | | 447 | | | | | | 447 | | |
Total expenses
|
| | | | 506,884 | | | | | | 445,145 | | | | | | 393,379 | | | | | | 550,536 | | | | | | 365,000 | | |
Income before income tax expense
|
| | | | 79,343 | | | | | | 59,776 | | | | | | 45,624 | | | | | | 49,126 | | | | | | 52,205 | | |
Income tax expense
|
| | | | 4,872 | | | | | | 6,279 | | | | | | 939 | | | | | | 5,784 | | | | | | 3,406 | | |
Net income(3)
|
| | | $ | 74,471 | | | | | $ | 53,497 | | | | | $ | 44,685 | | | | | $ | 43,342 | | | | | $ | 48,799 | | |
Adjusted net operating income(4)
|
| | | $ | 71,318 | | | | | $ | 61,090 | | | | | $ | 58,424 | | | | | $ | 43,314 | | | | | $ | 48,097 | | |
Earnings per Share: | | | | | | | |||||||||||||||||||||||||
Basic
|
| | | $ | 2.56 | | | | | $ | 1.87 | | | | | $ | 1.57 | | | | | $ | 1.47 | | | | | $ | 1.68 | | |
Diluted
|
| | | $ | 2.49 | | | | | $ | 1.82 | | | | | $ | 1.55 | | | | | $ | 1.43 | | | | | $ | 1.64 | | |
Weighted-average shares outstanding – diluted
|
| | | | 29,894,378 | | | | | | 29,334,918 | | | | | | 28,810,301 | | | | | | 30,285,733 | | | | | | 29,834,686 | | |
|
| | |
At or for the
Year Ended December 31, |
| |
At or for the
Nine Months Ended September 30, |
| ||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | |
($ in thousands except for share data)
|
| |||||||||||||||||||||||||||
Balance Sheet Data: | | | | | | | |||||||||||||||||||||||||
Cash and invested assets
|
| | | $ | 1,442,114 | | | | | $ | 1,350,697 | | | | | $ | 1,310,628 | | | | | $ | 1,560,112 | | | | | $ | 1,450,726 | | |
Reinsurance recoverables
|
| | | | 185,614 | | | | | | 143,086 | | | | | | 128,979 | | | | | | 298,170 | | | | | | 162,847 | | |
Goodwill and intangible assets
|
| | | | 220,762 | | | | | | 221,359 | | | | | | 221,956 | | | | | | 220,315 | | | | | | 220,912 | | |
Total assets
|
| | | | 2,346,533 | | | | | | 2,055,497 | | | | | | 1,959,292 | | | | | | 2,721,652 | | | | | | 2,347,911 | | |
Reserve for losses and loss adjustment expenses
|
| | | | 943,865 | | | | | | 785,322 | | | | | | 716,296 | | | | | | 1,187,248 | | | | | | 874,662 | | |
Unearned premiums
|
| | | | 390,563 | | | | | | 301,104 | | | | | | 277,579 | | | | | | 469,214 | | | | | | 414,009 | | |
Senior debt
|
| | | | 88,300 | | | | | | 88,300 | | | | | | 88,300 | | | | | | 88,300 | | | | | | 88,300 | | |
Junior subordinated debt
|
| | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | |
Total liabilities
|
| | | | 1,653,312 | | | | | | 1,374,459 | | | | | | 1,271,371 | | | | | | 2,000,683 | | | | | | 1,602,146 | | |
Total shareholders’ equity
|
| | | | 693,221 | | | | | | 681,038 | | | | | | 687,921 | | | | | | 720,969 | | | | | | 745,765 | | |
GAAP Underwriting Ratios: | | | | | | | |||||||||||||||||||||||||
Loss ratios(5)
|
| | | | 63.1% | | | | | | 60.5% | | | | | | 59.9% | | | | | | 71.5% | | | | | | 63.3% | | |
| | |
At or for the
Year Ended December 31, |
| |
At or for the
Nine Months Ended September 30, |
| ||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | |
($ in thousands except for share data)
|
| |||||||||||||||||||||||||||
Expense ratio(6)
|
| | | | 31.2% | | | | | | 33.5% | | | | | | 33.4% | | | | | | 26.7% | | | | | | 31.9% | | |
Combined ratio(7)
|
| | | | 94.3% | | | | | | 94.0% | | | | | | 93.3% | | | | | | 98.2% | | | | | | 95.2% | | |
Other Data: | | | | | | | |||||||||||||||||||||||||
Tangible equity(8)
|
| | | $ | 472,459 | | | | | $ | 459,679 | | | | | $ | 465,965 | | | | | $ | 500,654 | | | | | $ | 524,853 | | |
Tangible equity per common share outstanding
|
| | | $ | 16.15 | | | | | $ | 15.88 | | | | | $ | 16.33 | | | | | $ | 16.92 | | | | | $ | 18.03 | | |
Debt to total capitalization ratio(9)
|
| | | | 21.7% | | | | | | 22.0% | | | | | | 21.9% | | | | | | 21.1% | | | | | | 20.5% | | |
Regulatory capital and surplus(10)
|
| | | $ | 605,298 | | | | | $ | 601,436 | | | | | $ | 593,580 | | | | | $ | 668,057 | | | | | $ | 694,728 | | |
Net written premiums to surplus ratio(11)
|
| | | | 0.9x | | | | | | 0.8x | | | | | | 0.8x | | | | | | 1.2x | | | | | | 0.9x | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||||||||
| | |
Income Before
Taxes |
| |
Net
Income |
| |
Income Before
Taxes |
| |
Net
Income |
| |
Income Before
Taxes |
| |
Net
Income |
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Income as reported
|
| | | | 79,343 | | | | | | 74,471 | | | | | $ | 59,776 | | | | | $ | 53,497 | | | | | $ | 45,624 | | | | | $ | 44,685 | | |
Net realized investment (gains) losses
|
| | | | (7,565) | | | | | | (5,207) | | | | | | 4,547 | | | | | | 4,090 | | | | | | 1,336 | | | | | | (890) | | |
Initial Public Offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,930 | | | | | | 13,223 | | |
Other expenses
|
| | | | 1,590 | | | | | | 1,136 | | | | | | 730 | | | | | | 574 | | | | | | 1,082 | | | | | | 977 | | |
Dividend withholding taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,500 | | | | | | — | | | | | | — | | |
Interest expense on leased
building the Company is deemed to own for accounting purposes |
| | | | 1,412 | | | | | | 918 | | | | | | 661 | | | | | | 429 | | | | | | 659 | | | | | | 429 | | |
Adjusted net operating income
|
| | | $ | 74,780 | | | | | $ | 71,318 | | | | | $ | 65,714 | | | | | $ | 61,090 | | | | | $ | 63,631 | | | | | $ | 58,424 | | |
|
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| ||||||||||||||||||
| | |
Income Before
Taxes |
| |
Net
Income |
| |
Income Before
Taxes |
| |
Net
Income |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Income as reported
|
| | | $ | 49,126 | | | | | $ | 43,342 | | | | | $ | 52,205 | | | | | $ | 48,799 | | |
Net realized investment gains
|
| | | | (1,183) | | | | | | (1,000) | | | | | | (2,376) | | | | | | (1,508) | | |
Other expenses
|
| | | | 351 | | | | | | 361 | | | | | | 36 | | | | | | 91 | | |
Interest expense on leased building the Company is deemed to own for accounting purposes
|
| | | | 940 | | | | | | 611 | | | | | | 1,100 | | | | | | 715 | | |
Adjusted net operating income
|
| | | $ | 49,234 | | | | | $ | 43,314 | | | | | $ | 50,965 | | | | | $ | 48,097 | | |
|
| | |
As of December 31,
|
| |
As of September 30,
|
| ||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Shareholders’ equity
|
| | | $ | 693,221 | | | | | $ | 681,038 | | | | | $ | 687,921 | | | | | $ | 720,969 | | | | | $ | 745,765 | | |
Less: | | | | | | | |||||||||||||||||||||||||
Goodwill
|
| | | | 181,831 | | | | | | 181,831 | | | | | | 181,831 | | | | | | 181,831 | | | | | | 181,831 | | |
Intangible assets
|
| | | | 38,931 | | | | | | 39,528 | | | | | | 40,125 | | | | | | 38,484 | | | | | | 39,081 | | |
Tangible equity
|
| | | $ | 472,459 | | | | | $ | 459,679 | | | | | $ | 465,965 | | | | | $ | 500,654 | | | | | $ | 524,853 | | |
|
| | |
High
|
| |
Low
|
| ||||||
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 (through November 8, 2017)
|
| | | $ | 44.34 | | | | | $ | 40.49 | | |
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 | | |
Fiscal Year Ended December 31, 2015: | | | | ||||||||||
First quarter
|
| | | $ | 24.74 | | | | | $ | 20.61 | | |
Second quarter
|
| | | $ | 26.08 | | | | | $ | 21.91 | | |
Third quarter
|
| | | $ | 28.77 | | | | | $ | 24.63 | | |
Fourth quarter
|
| | | $ | 34.58 | | | | | $ | 26.23 | | |
| | | | | |
Shares Beneficially owned After the Offering
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Shares Beneficially owned
Prior to Offering |
| |
Shares to be Sold in Offering
|
| |
Excluding Exercise of
Option to Purchase Additional Shares |
| |
Including Exercise of
Option to Purchase Additional Shares |
| ||||||||||||||||||||||||||||||||||||
Name
|
| |
Number
|
| |
Percent
|
| |
Excluding
Exercise of Option to Purchase Additional Shares |
| |
Including
Exercise of Option to Purchase Additional Shares |
| |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| ||||||||||||||||||||||||
D. E. Shaw Affiliates
|
| | | | 6,347,238(1) | | | | | | 21.4% | | | | | | 2,600,000 | | | | | | 3,050,000 | | | | | | 3,747,238 | | | | | | 12.7% | | | | | | 3,297,238 | | | | | | 11.1% | | |
J. Adam Abram
|
| | | | 836,706(2) | | | | | | 2.8% | | | | | | 400,000 | | | | | | 400,000 | | | | | | 436,706 | | | | | | 1.5% | | | | | | 436,706 | | | | | | 1.5% | | |
Underwriter
|
| |
Number of
Shares |
| |||
Morgan Stanley & Co. LLC
|
| | | | 3,000,000 | | |
| | |
Per
Common Share |
| |
Total
|
| ||||||
Underwriting discounts and commissions paid by the selling shareholders without exercise of over-allotment option
|
| | | $ | 0.90 | | | | | $ | 2,700,000 | | |
Underwriting discounts and commissions paid by the selling shareholders with exercise of overallotment option
|
| | | $ | 0.90 | | | | | $ | 3,105,000 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 9 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 13 | | | |
| | | | 13 | | | |
| | | | 13 | | | |
| | | | 14 | | |
| | |
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 |
| |||||||||||||||
J. Adam Abram(1)
|
| | | | 836,706 | | | | | | 2.8% | | | | | | 400,000 | | | | | | 436,706 | | | | | | 1.5% | | |
| | |
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 | | | | | | — | | |