Attached files

file filename
8-K - 8-K - UNITED INSURANCE HOLDINGS CORP.form8-k31dec16.htm


Exhibit 99.1

uhiclogorta03.gif

FOR IMMEDIATE RELEASE
 
UNITED INSURANCE HOLDINGS CORP. REPORTS FINANCIAL RESULTS
FOR ITS FOURTH QUARTER ENDED DECEMBER 31, 2016
 
Company to Host Quarterly Conference Call at 9:00 A.M. on February 21, 2017

 
St. Petersburg, FL - February 20, 2017: United Insurance Holdings Corp. (NASDAQ: UIHC) (UPC Insurance or the Company), a property and casualty insurance holding company, today reported its financial results for the fourth quarter ended December 31, 2016.
 
($ in thousands, except per share and ratios)
Three Months Ended
 
Year Ended
December 31,
 
December 31,
 
2016
 
2015
 
Change
 
2016
 
2015
 
Change
Gross premiums written
$
167,103

 
$
144,553

 
15.6%
 
$
708,156

 
$
569,736

 
24.3%
Gross premiums earned
$
182,222

 
$
139,318

 
30.8%
 
$
666,829

 
$
504,215

 
32.3%
Ceded premiums earned
$
(61,061
)
 
$
(45,863
)
 
33.1%
 
$
(209,898
)
 
$
(168,257
)
 
24.7%
Net premiums earned
$
121,161

 
$
93,455

 
29.6%
 
$
456,931

 
$
335,958

 
36.0%
Total revenues
$
131,433

 
$
100,027

 
31.4%
 
$
487,117

 
$
357,569

 
36.2%
Earnings (losses) before income tax
$
(17,578
)
 
$
20,351

 
(186.4)%
 
$
7,003

 
$
41,860

 
(83.3)%
Net income (loss)
$
(10,517
)
 
$
13,802

 
(176.2)%
 
$
5,698

 
$
27,358

 
(79.2)%
Net income (loss) per diluted share
$
(0.49
)
 
$
0.64

 
(176.6)%
 
$
0.26

 
$
1.28

 
(79.7)%
Book value per share
 
 
 
 

 
$
11.15

 
$
11.11

 
0.4%
Return on average equity, ttm
 
 
 
 


 
2.4
%
 
12.4
 %
 
(10.0
) pts
Loss ratio, net1
81.5
%
 
49.3
 %
 
32.2
 pts
 
65.3
%
 
54.5
 %
 
10.8
 pts
Expense ratio, net2
41.2
%
 
35.9
 %
 
5.3
 pts
 
39.6
%
 
39.5
 %
 
0.1
 pts
Combined ratio (CR)3
122.7
%
 
85.2
 %
 
37.5
 pts
 
104.9
%
 
94.0
 %
 
10.9
 pts
Effect of current year catastrophe losses on CR
26.4
%
 
3.2
 %
 
23.2
 pts
 
12.2
%
 
8.5
 %
 
3.7
 pts
Effect of prior year (favorable) development on CR
6.1
%
 
(1.1
)%
 
7.2
 pts
 
3.7
%
 
(0.7
)%
 
4.4
 pts
Underlying combined ratio4
90.2
%
 
83.1
 %
 
7.1
 pts
 
89.0
%
 
86.2
 %
 
2.8
 pts
 
1 Loss ratio, net is calculated as losses and loss adjustment expenses (LAE) relative to net premiums earned.
2 Expense ratio, net is calculated as the sum of all operating expenses less interest expense relative to net premiums earned.
3 Combined ratio is the sum of the loss ratio, net and expense ratio, net.
4 Underlying combined ratio, a measure that is not based on U.S. generally accepted accounting principles (GAAP), is reconciled above to the combined ratio, the most directly comparable GAAP measure. Additional information regarding non-GAAP financial measures presented in this press release is in the "Definitions of Non-GAAP Measures" section of this document.

"2016 was a year of accomplishment and challenge for us," said John Forney, President & CEO of UPC Insurance. "Continued robust organic growth, the strengthening of our claims team, and the pending merger with American Coastal all positioned us for a very bright future. However, catastrophe losses from Hurricane Matthew and many other smaller events, coupled with a very difficult noncat loss environment in Florida, hurt our bottom line results for Q4 and the full year. Nonetheless, I am proud of the efforts of our team, which is working hard every day so that our stakeholders can reap the benefits of what we are building at UPC."


1



Quarterly Financial Results
 
Net loss for the fourth quarter of 2016 was $(10.5) million, or $(0.49) per diluted share, compared to net income of $13.8 million, or $0.64 per diluted share for the fourth quarter of 2015. The change in net earnings was primarily due to increases in loss and loss adjustment expenses related to Hurricane Matthew for the fourth quarter of 2016 compared to the fourth quarter of 2015.

The Company's total gross written premium increased by $22.6 million, or 15.6%, to $167.1 million for the fourth quarter of 2016 from $144.5 million for the fourth quarter of 2015, primarily due to strong organic growth in new and renewal business generated in the Company's Gulf and Northeast regions. Increases in direct written premium of over $36.9 million were partially offset by reductions in assumed premium as the Company sharply curtailed its takeout activities in 2016 compared to the prior year. The breakdown of the quarter-over-quarter changes in both direct written and assumed premiums by region is shown in the table below.
($ in thousands)
 
Three Months Ended December 31,
 
 
 
 
Direct Written and Assumed Premium By Region (1)
 
2016
 
2015
 
Change
 
Growth %
 
 
 
 
 
 
 
 
 
Florida
 
$
68,697

 
$
62,153

 
$
6,544

 
10.5
 %
Gulf
 
40,582

 
27,633

 
12,949

 
46.9

Northeast
 
35,351

 
19,940

 
15,411

 
77.3

Southeast
 
20,231

 
18,226

 
2,005

 
11.0

Total direct written premium by region
 
164,861

 
127,952

 
36,909

 
28.8

  Assumed premium (2)
 
2,242

 
16,601

 
(14,359
)
 
(86.5
)
Total gross written premium
 
$
167,103

 
$
144,553

 
$
22,550

 
15.6
 %
1 Each region is comprised of the following states: Gulf includes Hawaii, Louisiana and Texas, Northeast includes Connecticut, Massachusetts, New Jersey, New York and Rhode Island, and Southeast includes Georgia, North Carolina and South Carolina.
2 Amounts include premiums assumed from Citizens Property Insurance Corporation (Citizens) in 2015 and 2016 as well as the Texas Windstorm Insurance Association (TWIA) in 2016.

Loss and LAE increased $52.6 million, or 114.3%, to $98.7 million for the fourth quarter of 2016 from $46.1 million for the fourth quarter of 2015. Loss and LAE expense as a percentage of net earned premiums increased 32.2 points to 81.5% for the quarter, compared to 49.3% for the same period last year. Retained catastrophe losses of $32.0 million during the fourth quarter of 2016 included losses from Hurricane Matthew and certain other losses not covered by the Company's reinsurance programs. Prior year loss reserve development of $7.4 million for the quarter was driven primarily by non-catastrophe water claims in Florida for accident year 2015. Excluding catastrophe losses and reserve development, the Company's gross underlying loss and LAE ratio for the quarter was 32.6%, an increase of 0.9 points from 31.7% during the fourth quarter of 2015, due primarily to increased severity from water, weather and fire losses as well as lower average premiums.

Policy acquisition costs increased $10.3 million, or 44.3%, to $33.6 million for the fourth quarter of 2016 from $23.3 million for the fourth quarter of 2015. These costs vary directly with changes in gross premiums earned and were generally consistent with the Company's growth in premium production and higher average market commission rates outside of Florida.

Operating expenses increased by $2.6 million, or 97.1%, to $5.2 million for the fourth quarter of 2016 from $2.6 million for the fourth quarter of 2015, primarily due to increased costs related to the Company's ongoing growth and to increased assessment expense during the quarter, including an assessment from the North Carolina Joint Underwriting Association related to Hurricane Matthew.

General and administrative expenses increased $3.6 million, or 47.2%, to $11.2 million for the fourth quarter of 2016 from $7.6 million for the fourth quarter of 2015, primarily due to increases in personnel costs related to the Company's continued growth and higher depreciation and amortization costs resulting from the acquisition of Interboro Insurance Company during the second quarter of 2016.




2




Year-to-Date Financial Results
 
Net income for the year ended December 31, 2016 was $5.7 million, or $0.26 per diluted share, compared to $27.4 million, or $1.28 per diluted share for the year ended December 31, 2015. The decrease in net income was primarily due to increases in loss and loss adjustment expenses during 2016 as compared to 2015.

The Company's total gross written premium increased by $138.5 million, or 24.3%, to $708.2 million for the year ended December 31, 2016 from $569.7 million for the year ended December 31, 2015, primarily due to the strong organic growth in new and renewal business generated in the Company's Gulf and Northeast regions. Increases in direct written premium of over $159.3 million were partially offset by reductions in assumed premium as the Company sharply curtailed its takeout activity in 2016 compared to the prior year. The breakdown of the year-over-year changes in both direct written and assumed premiums by region is shown in the table below.
($ in thousands)
 
Year Ended
December 31,
 
 
 
 
Direct Written and Assumed Premium By Region (1)
 
2016
 
2015
 
Change
 
Growth %
 
 
 
 
 
 
 
 
 
Florida
 
$
336,591

 
$
314,588

 
$
22,003

 
7.0
 %
Gulf
 
160,520

 
91,303

 
69,217

 
75.8

Northeast
 
123,964

 
73,128

 
50,836

 
69.5

Southeast
 
87,176

 
69,897

 
17,279

 
24.7

Total direct written premium by region
 
708,251

 
548,916

 
159,335

 
29.0

  Assumed premium (2)
 
(95
)
 
20,820

 
(20,915
)
 
(100.5
)
Total gross written premium
 
$
708,156

 
$
569,736

 
$
138,420

 
24.3
 %
1 Each region is comprised of the following states: Gulf includes Hawaii, Louisiana and Texas, Northeast includes Connecticut, Massachusetts, New Jersey, New York and Rhode Island, and Southeast includes Georgia, North Carolina and South Carolina.
2 Assumed premiums written includes homeowners premium assumed from Maidstone insurance Company in conjunction with the Interboro Insurance Company acquisition in 2016, as well as premiums assumed from Citizens in Florida during 2015 and 2016 and TWIA in Texas during 2016.

Loss and LAE increased $115.3 million, or 62.9%, to $298.4 million for the year ended December 31, 2016 from $183.1 million for the year ended December 31, 2015. Loss and LAE expense as a percentage of net earned premiums increased 10.8 points to 65.3% for the year, compared to 54.5% for the same period last year. Excluding catastrophe losses and reserve development, the Company's gross underlying loss and LAE ratio for the year was 33.8%, an increase of 2.7 points from 31.1% during 2015, due primarily to an increase in fire and weather related losses as well as lower average premiums. Retained catastrophe losses of $55.8 million during 2016 included losses from winter and spring storms in Florida and Texas, the August Louisiana storms, Hurricane Hermine, Tropical Storm Colin, Hurricane Matthew, and certain other losses not covered by the Company's reinsurance programs. Prior year loss reserve development of $17.0 million for the year was driven primarily by non-catastrophe claims in Florida for accident year 2015.

Policy acquisition costs increased $30.3 million, or 34.6%, to $117.7 million for the year ended December 31, 2016 from $87.4 million for the year ended December 31, 2015. These costs vary directly with changes in gross premiums earned and were generally consistent with the Company's growth in premium production and higher average market commission rates outside of Florida.

Operating expenses increased by $5.2 million, or 34.0%, to $20.5 million for the year ended December 31, 2016 from $15.3 million for the year ended December 31, 2015, primarily due to increased costs related to the Company's ongoing growth and continuing expansion into new states.

General and administrative expenses increased $13.1 million, or 43.9%, to $43.0 million for the year ended December 31, 2016 from $29.9 million for the year ended December 31, 2015, primarily due to increases in personnel costs related to the Company's continued growth and higher depreciation and amortization costs resulting from the acquisition of Interboro Insurance Company during the second quarter of 2016.




3






Combined Ratio Analysis

The calculation of the Company's underlying loss and combined ratios is shown below.
($ in thousands except ratios)
Three Months Ended
 
Year Ended
December 31,
 
December 31,
2016
 
2015
 
Change
 
2016
 
2015
 
Change
Loss and LAE
$
98,738

 
$
46,078

 
$
52,660

 
$
298,353

 
$
183,108

 
$
115,245

% of Gross earned premiums
54.2
%
 
33.1
%
 
21.1
 pts
 
44.7
%
 
36.3
%
 
8.4
 pts
% of Net earned premiums
81.5
%
 
49.3
%
 
32.2
 pts
 
65.3
%
 
54.5
%
 
10.8
 pts
Less:
 
 
 
 
 
 
 
 
 
 
 
Current year catastrophe losses
$
31,957

 
$
2,980

 
$
28,977

 
$
55,842

 
$
28,565

 
$
27,277

Prior year reserve (favorable) development
7,403

 
(1,003
)
 
8,406

 
16,988

 
(2,368
)
 
19,356

Underlying Loss and LAE*
$
59,378

 
$
44,101

 
$
15,277

 
$
225,523

 
$
156,911

 
$
68,612

% of Gross earned premiums
32.6
%
 
31.7
%
 
0.9
 pts
 
33.8
%
 
31.1
%
 
2.7
 pts
% of Net earned premiums
49.0
%
 
47.2
%
 
1.8
 pts
 
49.4
%
 
46.7
%
 
2.7
 pts
Policy acquisition costs
$
33,572

 
$
23,261

 
$
10,311

 
$
117,658

 
$
87,401

 
$
30,257

Operating and underwriting
5,198

 
2,637

 
2,561

 
20,524

 
15,316

 
5,208

General and administrative
11,197

 
7,608

 
3,589

 
42,956

 
29,852

 
13,104

Total Operating Expenses
$
49,967

 
$
33,506

 
$
16,461

 
$
181,138

 
$
132,569

 
$
48,569

% of Gross earned premiums
27.4
%
 
24.1
%
 
3.3
 pts
 
27.2
%
 
26.3
%
 
0.9
 pts
% of Net earned premiums
41.2
%
 
35.9
%
 
5.3
 pts
 
39.6
%
 
39.5
%
 
0.1
 pts
Combined Ratio - as % of gross earned premiums
81.6
%
 
57.2
%
 
24.4
 pts
 
71.9
%
 
62.6
%
 
9.3
 pts
Underlying Combined Ratio - as % of gross earned premiums
60.0
%
 
55.8
%
 
4.2
 pts
 
61.0
%
 
57.4
%
 
3.6
 pts
Combined Ratio - as % of net earned premiums
122.7
%
 
85.2
%
 
37.5
 pts
 
104.9
%
 
94.0
%
 
10.9
 pts
Underlying Combined Ratio - as % of net earned premiums
90.2
%
 
83.1
%
 
7.1
 pts
 
89.0
%
 
86.2
%
 
2.8
 pts
* Underlying Loss and LAE is a non-GAAP financial measure and is reconciled above to Net Loss and LAE, the most directly comparable GAAP measure. Additional information regarding non-GAAP financial measures presented in this press release is in the "Definitions of Non-GAAP Measures" section of this document.

UPC Insurance experienced unfavorable reserve development in the current year and its historical impact on the Company's net loss and net underlying loss ratios is outlined in the following table.

 
Historical Reserve Development
($ in thousands, except ratios)
 
2012
 
2013
 
2014
 
2015
 
2016
Prior year reserve development (unfavorable)
 
$
(670
)
 
$
(4,078
)
 
$
4,037

 
$
2,368

 
$
(16,988
)
Development as a % of earnings before interest and taxes
 
4.3
%
 
11.7
%
 
6.2
 %
 
5.6
 %
 
219.9
%
Consolidated net loss ratio (LR)
 
47.9
%
 
50.0
%
 
44.6
 %
 
54.5
 %
 
65.3
%
Prior year reserve unfavorable (favorable) development on LR
 
0.6
%
 
2.1
%
 
(1.5
)%
 
(0.7
)%
 
3.7
%
Current year catastrophe losses on LR
 
3.0
%
 
1.8
%
 
0.3
 %
 
8.5
 %
 
12.2
%
Underlying net loss ratio*
 
44.3
%
 
46.1
%
 
45.8
 %
 
46.7
 %
 
49.4
%
*
Underlying Net Loss Ratio is a non-GAAP measure and is reconciled above to the Consolidated Net Loss Ratio, the most directly comparable GAAP measure. Additional information regarding non-GAAP financial measures presented in this document is in the "Definitions of Non-GAAP Measures" section of this document.




4




Reinsurance Costs as a % of Earned Premium

Excluding the Company's flood business, for which it cedes 100% of the risk of loss, reinsurance costs in the fourth quarter of 2016 were 30.8% of gross premiums earned compared to 30.0% of gross premiums earned for the fourth quarter of 2015. Reinsurance costs for the year ended December 31, 2016 were 28.7% of gross premiums earned compared to 30.3% for the same period last year. Ceded earned premiums related to the Company's quota share reinsurance program that incepted on December 1, 2016 were $9.9 million and drove the 0.8% increase to reinsurance costs as a percentage of gross premiums earned in the current quarter compared to the fourth quarter last year.

Investment Portfolio Highlights
 
UPC Insurance's cash and investment holdings totaled $679.3 million at December 31, 2016 compared to $537.5 million at December 31, 2015. UPC Insurance's cash and investment holdings consist of investments in U.S. Government and agency securities, corporate debt and 100% investment grade money market instruments. Fixed maturities represented approximately 93.5% of total investments at December 31, 2016 with a modified duration of 3.7 years compared to 87.6% at December 31, 2015 and a modified duration of 3.9 years.


Book Value Analysis

Book value per share increased 0.4% from $11.11 at December 31, 2015, to $11.15 at December 31, 2016 and underlying book value per share increased 0.6% from $11.04 at December 31, 2015 to $11.11 at December 31, 2016. The increase in the Company's book value per share and underlying book value per share was driven primarily by retained earnings during 2016. The Company's underlying book value per share growth was impacted by the decrease in accumulated other comprehensive income as shown in the table below.
($ in thousands, except for per share data)
 
December 31,
 
December 31,
 
 
2016
 
2015
Book Value per Common Share
 
 
 
 
Numerator:
 
 
 
 
Common shareholders' equity
 
$
241,327

 
$
239,211

Denominator:
 
 
 
 
Total Shares Outstanding
 
21,646,614

 
21,524,348

Book Value Per Common Share
 
$
11.15

 
$
11.11

 
 
 
 
 
Book Value per Common Share, Excluding the Impact of Accumulated Other Comprehensive Income (AOCI)
 
 
 
 
Numerator:
 
 
 
 
Common shareholders' equity
 
$
241,327

 
$
239,211

Accumulated other comprehensive income
 
822

 
1,620

Shareholders' Equity, excluding AOCI
 
$
240,505

 
$
237,591

Denominator:
 
 
 
 
Total Shares Outstanding
 
21,646,614

 
21,524,348

Underlying Book Value Per Common Share*
 
$
11.11

 
$
11.04

* Underlying book value per common share is a non-GAAP financial measure and is reconciled above to book value per common share, the most directly comparable GAAP measure. Additional information regarding non-GAAP financial measures presented in this press release is in the "Definitions of Non-GAAP Measures" section of this document.

5



Definitions of Non-GAAP Measures

We believe that investors' understanding of UPC Insurance's performance is enhanced by our disclosure of the following non-GAAP measures. Our methods for calculating these measures may differ from those used by other companies and therefore comparability may be limited.

Combined ratio excluding the effects of current year catastrophe losses and reserve development (underlying combined ratio) is a non-GAAP ratio, which is computed as the difference between four GAAP operating ratios: the combined ratio, the effect of current year catastrophe losses on the combined ratio and prior year development on the combined ratio. We believe that this ratio is useful to investors and it is used by management to reveal the trends in our business that may be obscured by current year catastrophe losses, losses from lines in run-off and prior year development. Current year catastrophe losses cause our loss trends to vary significantly between periods as a result of their incidence of occurrence and magnitude, and can have a significant impact on the combined ratio. Prior year development is caused by unexpected loss development on historical reserves. We believe it is useful for investors to evaluate these components separately and in the aggregate when reviewing our performance. The most direct comparable GAAP measure is the combined ratio. The underlying combined ratio should not be considered as a substitute for the combined ratio and does not reflect the overall profitability of our business.

Net Loss and LAE excluding the effects of current year catastrophe losses and reserve development (underlying Loss and LAE) is a non-GAAP measure which is computed as the difference between loss and LAE, current year catastrophe losses and prior year reserve development. We use underlying loss and LAE figures to analyze our loss trends that may be impacted by current year catastrophe losses and prior year development on our reserves. As discussed previously, these three items can have a significant impact on our loss trend in a given period. The most direct comparable GAAP measure is net loss and LAE. The underlying loss and LAE measure should not be considered a substitute for net losses and LAE and does not reflect the overall profitability of our business.

Consolidated net loss ratio excluding the effects of current year catastrophe losses, reserve development (underlying loss ratio) is a non-GAAP ratio, which is computed as the difference between three GAAP operating ratios: the consolidated net loss ratio, the effect of current year catastrophe losses on the loss ratio, and the effect of prior year development on the loss ratio. We believe that this ratio is useful to investors and it is used by management to reveal the trends in our consolidated net loss ratio that may be obscured by current year catastrophe losses and prior year development. As discussed previously, these two items can have a significant impact on our consolidated net loss ratio in a given period. The most direct comparable GAAP ratio is our net consolidated Loss and LAE ratio. The underlying loss ratio should not be considered as a substitute for net consolidated loss ratio and does not reflect the overall profitability of our business.

Book value per common share, excluding the impact of accumulated other comprehensive income, is a ratio that uses a non-GAAP measure. It is calculated by dividing common shareholders' equity after excluding accumulated other comprehensive income by total common shares outstanding plus dilutive potential common shares outstanding. We use the trend in book value per common share, excluding the impact of accumulated other comprehensive income, in conjunction with book value per common share to identify and analyze the change in net worth attributable to management efforts between periods. We believe the non-GAAP ratio is useful to investors because it eliminates the effect of interest rates that can fluctuate significantly from period to period and are generally driven by economic and financial factors which are not influenced by management. Book value per common share is the most directly comparable GAAP measure. Book value per common share, excluding the impact of accumulated other comprehensive income, should not be considered a substitute for book value per common share, and does not reflect the recorded net worth of our business.


6



Conference Call Details

Date and Time:    February 21, 2017 - 9:00 A.M. ET

Participant Dial-In:    (United States): 877-407-8829
(International): 201-493-6724

Webcast:
To listen to the live webcast, please go to www.upcinsurance.com (Investor Relations) and click on the conference call link, or go to: http://upcinsurance.equisolvewebcast.com/q4-2016


About UPC Insurance

Founded in 1999, UPC Insurance is an insurance holding company that sources, writes and services residential and commercial property and casualty insurance policies using a network of independent agents and a group of wholly owned insurance subsidiaries. Our insurance affiliates write and service property and casualty insurance in Connecticut, Florida, Georgia, Hawaii, Louisiana, Massachusetts, New Jersey, New York, North Carolina, Rhode Island, South Carolina and Texas and are licensed to write in Alabama, Delaware, Maryland, Mississippi, New Hampshire, and Virginia. From its headquarters in St. Petersburg, UPC Insurance's team of dedicated professionals manages a completely integrated insurance company, including sales, underwriting, customer service and claims.

Forward-Looking Statements

Statements in this press release, conference call identified above, and otherwise, that are not historical facts are “forward-looking statements” that anticipate results based on our estimates, assumptions and plans that are subject to uncertainty. These statements are made subject to the safe-harbor provisions of the Private Securities Litigation Reform Act of 1995 (PSLRA). These forward-looking statements do not relate strictly to historical or current facts and may be identified by their use of words like “may,” “will,” “expect,” “believe,” “anticipate,” “intend,” “could,” “would,” “estimate,” “or “continue” and other words with similar meanings. We believe these statements are based on reasonable estimates, assumptions and plans. However, if the estimates, assumptions or plans underlying the forward-looking statements prove inaccurate or if other risks or uncertainties arise, actual results could differ materially from those communicated in these forward-looking statements. Factors that could cause actual results to differ materially from those expressed in, or implied by, the forward-looking statements may be found in our filings with the U.S. Securities and Exchange Commission, including the “Risk Factors” section in our most recent Annual Report on Form 10-K and quarterly report on Form 10-Q. Forward-looking statements speak only as of the date on which they are made, and we assume no obligation to update or revise any forward-looking statement.


 ### #### ###

CONTACT:
 
OR
 
INVESTOR RELATIONS:
United Insurance Holdings Corp.
 
 
 
The Equity Group
Jessica Strathman
 
 
 
Adam Prior
SEC Reporting Manager
 
 
 
Senior Vice-President
(727) 895-7737 / jstrathman@upcinsurance.com
 
 
 
(212) 836-9606 / aprior@equityny.com

7



Consolidated Statements of Comprehensive Income
In thousands, except share and per share amounts

 
 
Three Months Ended
 
Year Ended
 
 
December 31,
 
December 31,
 
 
2016
 
2015
 
2016
 
2015
REVENUE:
 
 
 
 
 
 
 
 
Gross premiums written
 
$
167,103

 
$
144,553

 
$
708,156

 
$
569,736

Decrease (increase) in gross unearned premiums
 
15,119

 
(5,235
)
 
(41,327
)
 
(65,521
)
Gross premiums earned
 
182,222

 
139,318

 
666,829

 
504,215

Ceded premiums earned
 
(61,061
)
 
(45,863
)
 
(209,898
)
 
(168,257
)
Net premiums earned
 
121,161

 
93,455

 
456,931

 
335,958

Investment income
 
2,893

 
2,487

 
10,679

 
9,212

Net realized gains
 
69

 
515

 
547

 
827

Other revenue
 
7,310

 
3,570

 
18,960

 
11,572

Total revenues
 
$
131,433

 
$
100,027

 
$
487,117

 
$
357,569

EXPENSES:
 
 
 
 
 
 
 
 
Losses and loss adjustment expenses
 
98,738

 
46,078

 
298,353

 
183,108

Policy acquisition costs
 
33,572

 
23,261

 
117,658

 
87,401

Operating expenses
 
5,198

 
2,637

 
20,524

 
15,316

General and administrative expenses
 
11,197

 
7,608

 
42,956

 
29,852

Interest expense
 
326

 
94

 
723

 
326

Total expenses
 
149,031

 
79,678

 
480,214

 
316,003

Income (loss) before other income
 
(17,598
)
 
20,349

 
6,903

 
41,566

Other income
 
20

 
2

 
100

 
294

Income (loss) before income taxes
 
(17,578
)
 
20,351

 
7,003

 
41,860

Provision for income taxes
 
(7,061
)
 
6,549

 
1,305

 
14,502

Net income (loss)
 
$
(10,517
)
 
$
13,802

 
$
5,698

 
$
27,358

OTHER COMPREHENSIVE INCOME:
 
 
 
 
 
 
 
 
Change in net unrealized losses on investments
 
(10,934
)
 
(1,348
)
 
(629
)
 
(3,070
)
Reclassification adjustment for net realized investment gains
 
(69
)
 
(515
)
 
(547
)
 
(827
)
Income tax benefit related to items of other comprehensive income
 
4,154

 
720

 
378

 
1,506

Total comprehensive income (loss)
 
$
(17,366
)
 
$
12,659

 
$
4,900

 
$
24,967

 
 
 
 
 
 
 
 
 
Weighted average shares outstanding
 
 
 
 
 
 
 
 
Basic
 
21,449,910

 
21,288,545

 
21,417,486

 
21,218,233

Diluted
 
21,645,141

 
21,526,042

 
21,614,443

 
21,452,540

 
 
 
 
 
 
 
 
 
Earnings per share
 
 
 
 
 
 
 
 
Basic
 
$
(0.49
)
 
$
0.65

 
$
0.27

 
$
1.29

Diluted
 
$
(0.49
)
 
$
0.64

 
$
0.26

 
$
1.28

 
 
 
 
 
 
 
 
 
Dividends declared per share
 
$
0.06

 
$
0.05

 
$
0.23

 
$
0.20








8



Consolidated Balance Sheets
In thousands, except share amounts



 
 
December 31, 2016
 
December 31, 2015
ASSETS
 
 
 
 
Investments available for sale, at fair value:
 
 
 
 
Fixed maturities
 
$
494,516

 
$
396,698

Equity securities - common and preferred
 
28,398

 
50,806

Other investments
 
5,733

 
5,210

Total investments
 
$
528,647

 
$
452,714

Cash and cash equivalents
 
150,688

 
84,786

Accrued investment income
 
3,735

 
2,915

Property and equipment, net
 
17,860

 
17,135

Premiums receivable, net
 
38,883

 
41,170

Reinsurance recoverable on paid and unpaid losses
 
24,028

 
2,961

Prepaid reinsurance premiums
 
132,564

 
79,399

Goodwill
 
14,254

 
3,413

Deferred policy acquisition costs
 
65,473

 
46,732

Other assets
 
18,153

 
8,796

Total Assets
 
$
994,285

 
$
740,021

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
Liabilities:
 
 
 
 
Unpaid losses and loss adjustment expenses
 
$
140,855

 
$
76,792

Unearned premiums
 
372,223

 
304,653

Reinsurance payable
 
99,891

 
64,542

Other liabilities
 
85,814

 
42,470

Notes payable
 
54,175

 
12,353

Total Liabilities
 
$
752,958

 
$
500,810

Commitments and contingencies
 
 
 
 
Stockholders' Equity:
 
 
 
 
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding
 

 

Common stock, $0.0001 par value; 50,000,000 shares authorized; 21,858,697 and 21,736,431 issued; 21,646,614 and 21,524,348 outstanding for 2016 and 2015, respectively

 
2

 
2

Additional paid-in capital
 
99,353

 
97,163

Treasury shares, at cost; 212,083 shares
 
(431
)
 
(431
)
Accumulated other comprehensive income
 
822

 
1,620

Retained earnings
 
141,581

 
140,857

Total Stockholders' Equity
 
$
241,327

 
$
239,211

Total Liabilities and Stockholders' Equity
 
$
994,285

 
$
740,021



9