Item 1. Financial Statements
KINSALE CAPITAL GROUP, INC. AND SUBSIDIARIES
Consolidated Balance Sheets (Unaudited)
| | | | | | | | | | | | | | |
| | September 30, 2022 | | December 31, 2021 |
| | (in thousands, except share and per share data) |
Assets | | | | |
Investments: | | | | |
Fixed-maturity securities, available for sale, at fair value (amortized cost: $1,794,729 – 2022; $1,371,519 – 2021) | | $ | 1,605,847 | | | $ | 1,392,066 | |
Equity securities, at fair value (cost: $117,218 – 2022; $118,895 – 2021) | | 133,735 | | | 172,611 | |
Short-term investments | | 81,408 | | | — | |
Total investments | | 1,820,990 | | | 1,564,677 | |
Cash and cash equivalents | | 126,213 | | | 121,040 | |
Investment income due and accrued | | 11,663 | | | 7,658 | |
Premiums receivable, net | | 96,102 | | | 71,004 | |
Reinsurance recoverables, net | | 188,803 | | | 122,970 | |
Ceded unearned premiums | | 40,924 | | | 33,679 | |
Deferred policy acquisition costs, net of ceding commissions | | 58,445 | | | 41,968 | |
Intangible assets | | 3,538 | | | 3,538 | |
Deferred income tax asset, net | | 59,136 | | | 2,109 | |
Other assets | | 58,418 | | | 57,012 | |
Total assets | | $ | 2,464,232 | | | $ | 2,025,655 | |
| | | | |
Liabilities and Stockholders' Equity | | | | |
Liabilities: | | | | |
Reserves for unpaid losses and loss adjustment expenses | | $ | 1,197,317 | | | $ | 881,344 | |
Unearned premiums | | 471,736 | | | 347,730 | |
Payable to reinsurers | | 26,323 | | | 16,112 | |
Accounts payable and accrued expenses | | 22,218 | | | 23,250 | |
Debt | | 123,159 | | | 42,696 | |
| | | | |
Other liabilities | | 4,024 | | | 15,188 | |
Total liabilities | | 1,844,777 | | | 1,326,320 | |
|
Stockholders’ equity: | | | | |
Common stock, $0.01 par value, 400,000,000 shares authorized, 22,924,522 and 22,834,377 shares issued and outstanding at September 30, 2022 and December 31, 2021 respectively | | 229 | | | 228 | |
Additional paid-in capital | | 297,692 | | | 295,040 | |
Retained earnings | | 468,873 | | | 385,942 | |
Accumulated other comprehensive (loss) income | | (147,339) | | | 18,125 | |
Total stockholders’ equity | | 619,455 | | | 699,335 | |
Total liabilities and stockholders’ equity | | $ | 2,464,232 | | | $ | 2,025,655 | |
| | | | |
See accompanying notes to condensed consolidated financial statements.
KINSALE CAPITAL GROUP, INC. AND SUBSIDIARIES
Consolidated Statements of Income and Comprehensive Income (Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2022 | | 2021 | | 2022 | | 2021 |
| | (in thousands, except per share data) |
Revenues: | | | | | | | | |
Gross written premiums | | $ | 284,111 | | | $ | 197,616 | | | $ | 806,625 | | | $ | 560,553 | |
Ceded written premiums | | (48,212) | | | (26,939) | | | (111,885) | | | (77,825) | |
Net written premiums | | 235,899 | | | 170,677 | | | 694,740 | | | 482,728 | |
Change in unearned premiums | | (26,640) | | | (13,806) | | | (116,761) | | | (65,116) | |
Net earned premiums | | 209,259 | | | 156,871 | | | 577,979 | | | 417,612 | |
Net investment income | | 13,858 | | | 8,095 | | | 33,540 | | | 22,466 | |
Change in the fair value of equity securities | | (6,095) | | | (1,012) | | | (37,199) | | | 13,644 | |
Net realized investment (losses) gains | | (173) | | | 895 | | | 1,535 | | | 2,397 | |
Other income | | 112 | | | 35 | | | 381 | | | 58 | |
Total revenues | | 216,961 | | | 164,884 | | | 576,236 | | | 456,177 | |
| | | | | | | | |
Expenses: | | | | | | | | |
Losses and loss adjustment expenses | | 134,788 | | | 87,352 | | | 344,333 | | | 236,727 | |
Underwriting, acquisition and insurance expenses | | 40,145 | | | 31,465 | | | 117,662 | | | 89,490 | |
Interest expense | | 1,716 | | | 243 | | | 2,306 | | | 752 | |
Other expenses | | 212 | | | 145 | | | 521 | | | 482 | |
Total expenses | | 176,861 | | | 119,205 | | | 464,822 | | | 327,451 | |
Income before income taxes | | 40,100 | | | 45,679 | | | 111,414 | | | 128,726 | |
Total income tax expense | | 7,116 | | | 9,054 | | | 19,549 | | | 24,387 | |
Net income | | 32,984 | | | 36,625 | | | 91,865 | | | 104,339 | |
Other comprehensive (loss) income: | | | | | | | | |
Change in net unrealized losses on available-for-sale investments, net of taxes | | (46,652) | | | (6,072) | | | (165,464) | | | (16,111) | |
Total comprehensive (loss) income | | $ | (13,668) | | | $ | 30,553 | | | $ | (73,599) | | | $ | 88,228 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share: | | | | | | | | |
Basic | | $ | 1.45 | | | $ | 1.61 | | | $ | 4.03 | | | $ | 4.60 | |
Diluted | | $ | 1.43 | | | $ | 1.59 | | | $ | 3.98 | | | $ | 4.53 | |
| | | | | | | | |
Weighted-average shares outstanding: | | | | | | | | |
Basic | | 22,813 | | | 22,714 | | | 22,783 | | | 22,681 | |
Diluted | | 23,114 | | | 23,064 | | | 23,099 | | | 23,057 | |
See accompanying notes to condensed consolidated financial statements.
KINSALE CAPITAL GROUP, INC. AND SUBSIDIARIES
Consolidated Statements of Changes in Stockholders' Equity (Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Shares of Common Stock | | Common Stock | | Additional Paid-in Capital | | Retained Earnings | | Accumu- lated Other Compre- hensive (Loss) Income | | Total Stock- holders' Equity |
| | (in thousands, except per share data) |
Balance at December 31, 2021 | | 22,834 | | | $ | 228 | | | $ | 295,040 | | | $ | 385,942 | | | $ | 18,125 | | | $ | 699,335 | |
Issuance of common stock under stock-based compensation plan | | 76 | | | 1 | | | 377 | | | — | | | — | | | 378 | |
Stock-based compensation expense | | — | | | — | | | 1,489 | | | — | | | — | | | 1,489 | |
Restricted shares withheld for taxes | | (2) | | | — | | | (516) | | | — | | | — | | | (516) | |
Dividends declared ($0.13 per share) | | — | | | — | | | — | | | (2,977) | | | — | | | (2,977) | |
Other comprehensive loss, net of tax | | — | | | — | | | — | | | — | | | (63,930) | | | (63,930) | |
Net income | | — | | | — | | | — | | | 31,791 | | | — | | | 31,791 | |
Balance at March 31, 2022 | | 22,908 | | | 229 | | | 296,390 | | | 414,756 | | | (45,805) | | | 665,570 | |
Issuance of common stock under stock-based compensation plan | | 8 | | | — | | | 150 | | | — | | | — | | | 150 | |
Stock-based compensation expense | | — | | | — | | | 1,857 | | | — | | | — | | | 1,857 | |
Restricted shares withheld for taxes | | (12) | | | — | | | (2,741) | | | — | | | — | | | (2,741) | |
Dividends declared ($0.13 per share) | | — | | | — | | | — | | | (2,978) | | | — | | | (2,978) | |
Other comprehensive loss, net of tax | | — | | | — | | | — | | | — | | | (54,882) | | | (54,882) | |
Net income | | — | | | — | | | — | | | 27,090 | | | — | | | 27,090 | |
Balance at June 30, 2022 | | 22,904 | | | 229 | | | 295,656 | | | 438,868 | | | (100,687) | | | 634,066 | |
Issuance of common stock under stock-based compensation plan | | 21 | | | — | | | 373 | | | — | | | — | | | 373 | |
Stock-based compensation expense | | — | | | — | | | 1,663 | | | — | | | — | | | 1,663 | |
Dividends declared ($0.13 per share) | | — | | | — | | | — | | | (2,979) | | | — | | | (2,979) | |
Other comprehensive loss, net of tax | | — | | | — | | | — | | | — | | | (46,652) | | | (46,652) | |
Net income | | — | | | — | | | — | | | 32,984 | | | — | | | 32,984 | |
Balance at September 30, 2022 | | 22,925 | | | $ | 229 | | | $ | 297,692 | | | $ | 468,873 | | | $ | (147,339) | | | $ | 619,455 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
KINSALE CAPITAL GROUP, INC. AND SUBSIDIARIES
Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Shares of Common Stock | | Common Stock | | Additional Paid-in Capital | | Retained Earnings | | Accumu- lated Other Compre- hensive Income | | Total Stock- holders' Equity |
| | (in thousands, except per share data) |
Balance at December 31, 2020 | | 22,757 | | | $ | 228 | | | $ | 291,315 | | | $ | 243,315 | | | $ | 41,380 | | | $ | 576,238 | |
Issuance of common stock under stock-based compensation plan | | 55 | | | — | | | 339 | | | — | | | — | | | 339 | |
Stock-based compensation expense | | — | | | — | | | 1,036 | | | — | | | — | | | 1,036 | |
Dividends declared ($0.11 per share) | | — | | | — | | | — | | | (2,504) | | | — | | | (2,504) | |
Other comprehensive loss, net of tax | | — | | | — | | | — | | | — | | | (19,622) | | | (19,622) | |
Net income | | — | | | — | | | — | | | 32,079 | | | — | | | 32,079 | |
Balance at March 31, 2021 | | 22,812 | | | 228 | | | 292,690 | | | 272,890 | | | 21,758 | | | 587,566 | |
Issuance of common stock under stock-based compensation plan | | 7 | | | — | | | 163 | | | — | | | — | | | 163 | |
Stock-based compensation expense | | — | | | — | | | 1,279 | | | — | | | — | | | 1,279 | |
Restricted shares withheld for taxes | | (13) | | | — | | | (2,082) | | | — | | | — | | | (2,082) | |
Dividends declared ($0.11 per share) | | — | | | — | | | — | | | (2,508) | | | — | | | (2,508) | |
Other comprehensive income, net of tax | | — | | | — | | | — | | | — | | | 9,583 | | | 9,583 | |
Net income | | — | | | — | | | — | | | 35,635 | | | — | | | 35,635 | |
Balance at June 30, 2021 | | 22,806 | | | 228 | | | 292,050 | | | 306,017 | | | 31,341 | | | 629,636 | |
Issuance of common stock under stock-based compensation plan | | 13 | | | — | | | 220 | | | — | | | — | | | 220 | |
Stock-based compensation expense | | — | | | — | | | 1,265 | | | — | | | — | | | 1,265 | |
Dividends declared ($0.11 per share) | | — | | | — | | | — | | | (2,509) | | | — | | | (2,509) | |
Other comprehensive loss, net of tax | | — | | | — | | | — | | | — | | | (6,072) | | | (6,072) | |
Net income | | — | | | — | | | — | | | 36,625 | | | — | | | 36,625 | |
Balance at September 30, 2021 | | 22,819 | | | $ | 228 | | | $ | 293,535 | | | $ | 340,133 | | | $ | 25,269 | | | $ | 659,165 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
See accompanying notes to condensed consolidated financial statements.
KINSALE CAPITAL GROUP, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows (Unaudited)
| | | | | | | | | | | | | | |
| | Nine Months Ended September 30, |
| | 2022 | | 2021 |
| | (in thousands) |
Operating activities: | | | | |
Net cash provided by operating activities | | $ | 456,699 | | | $ | 301,881 | |
| | | | |
Investing activities: | | | | |
Purchase of property and equipment | | (4,744) | | | (4,770) | |
| | | | |
Change in short-term investments, net | | (81,113) | | | — | |
Purchases – fixed-maturity securities | | (599,735) | | | (509,000) | |
Purchases – equity securities | | (1,098) | | | (11,717) | |
Sales – fixed-maturity securities | | 73,066 | | | 102,552 | |
Sales – equity securities | | 3,990 | | | 3,185 | |
Maturities and calls – fixed-maturity securities | | 89,783 | | | 139,669 | |
Net cash used in investing activities | | (519,851) | | | (280,081) | |
| | | | |
Financing activities: | | | | |
| | | | |
Proceeds from notes payable | | 125,000 | | | — | |
Payoff of credit facility | | (43,000) | | | — | |
Debt issuance costs | | (2,381) | | | — | |
Payroll taxes withheld and remitted on share-based payments | | (3,257) | | | (2,082) | |
Proceeds from stock options exercised | | 901 | | | 722 | |
Dividends paid | | (8,938) | | | (7,521) | |
Net cash provided by (used in) financing activities | | 68,325 | | | (8,881) | |
Net change in cash and cash equivalents | | 5,173 | | | 12,919 | |
Cash and cash equivalents at beginning of year | | 121,040 | | | 77,093 | |
Cash and cash equivalents at end of period | | $ | 126,213 | | | $ | 90,012 | |
See accompanying notes to condensed consolidated financial statements.
KINSALE CAPITAL GROUP, INC. AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements (Unaudited)
1. Summary of Significant Accounting Policies
Basis of presentation
The unaudited condensed consolidated financial statements and notes have been prepared in accordance with U.S. generally accepted accounting principles ("U.S. GAAP") for interim financial information and do not contain all of the information and footnotes required by U.S. GAAP for complete financial statements. As such, these unaudited condensed consolidated interim financial statements should be read in conjunction with the audited consolidated financial statements of Kinsale Capital Group, Inc. and its subsidiaries ("the Company") included in the Annual Report on Form 10-K for the year ended December 31, 2021. In the opinion of management, all adjustments necessary for a fair presentation of the condensed consolidated financial statements have been included. Such adjustments consist only of normal recurring items. All significant intercompany balances and transactions have been eliminated in consolidation. Interim results are not necessarily indicative of results of operations for the full year.
Use of estimates
The preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, if any, at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Prospective accounting pronouncements
There are no prospective accounting standards which, upon their effective date, would have a material impact on the Company's condensed consolidated financial statements.
2. Investments
Available-for-sale investments
The following tables summarize the available-for-sale investments at September 30, 2022 and December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | September 30, 2022 |
| | Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | | | Estimated Fair Value |
| | (in thousands) |
Fixed maturities: | | | | | | | | | | |
U.S. Treasury securities and obligations of U.S. government agencies | | $ | 22,945 | | | $ | — | | | $ | (1,347) | | | | | $ | 21,598 | |
Obligations of states, municipalities and political subdivisions | | 230,156 | | | 100 | | | (27,589) | | | | | 202,667 | |
Corporate and other securities | | 795,400 | | | 73 | | | (87,910) | | | | | 707,563 | |
Asset-backed securities | | 323,601 | | | 226 | | | (8,684) | | | | | 315,143 | |
Residential mortgage-backed securities | | 356,947 | | | 62 | | | (57,773) | | | | | 299,236 | |
Commercial mortgage-backed securities | | 65,680 | | | — | | | (6,040) | | | | | 59,640 | |
Total fixed-maturity investments | | $ | 1,794,729 | | | $ | 461 | | | $ | (189,343) | | | | | $ | 1,605,847 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2021 |
| | Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | | | Estimated Fair Value |
| | (in thousands) |
Fixed maturities: | | | | | | | | | | |
U.S. Treasury securities and obligations of U.S. government agencies | | $ | 6,936 | | | $ | — | | | $ | (89) | | | | | $ | 6,847 | |
Obligations of states, municipalities and political subdivisions | | 216,375 | | | 12,139 | | | (469) | | | | | 228,045 | |
Corporate and other securities | | 450,594 | | | 11,714 | | | (3,821) | | | | | 458,487 | |
Asset-backed securities | | 299,810 | | | 2,217 | | | (252) | | | | | 301,775 | |
Residential mortgage-backed securities | | 340,804 | | | 1,804 | | | (4,923) | | | | | 337,685 | |
Commercial mortgage-backed securities | | 57,000 | | | 2,433 | | | (206) | | | | | 59,227 | |
Total fixed-maturity investments | | $ | 1,371,519 | | | $ | 30,307 | | | $ | (9,760) | | | | | $ | 1,392,066 | |
Available-for-sale securities in a loss position
The Company regularly reviews all its available-for-sale investments with unrealized losses to assess whether the decline in the fair value is deemed to be a credit loss. The Company considers a number of factors in completing its review of credit losses, including the extent to which a security's fair value has been below cost and the financial condition of an issuer. In addition to specific issuer information, the Company also evaluates the current market and interest rate environment. Generally, a decline in a security’s value caused by a change in the market or interest rate environment does not constitute a credit loss.
For fixed-maturity securities, the Company also considers whether it intends to sell the security or, if it is more likely than not that it will be required to sell the security before recovery, and its ability to recover all amounts outstanding when contractually due. When assessing whether it intends to sell a fixed-maturity security or, if it is
likely to be required to sell a fixed-maturity security before recovery of its amortized cost, the Company evaluates facts and circumstances including, but not limited to, decisions to reposition the investment portfolio, potential sales of investments to meet cash flow needs and potential sales of investments to capitalize on favorable pricing.
For fixed-maturity securities where a decline in fair value is below the amortized cost basis and the Company intends to sell the security, or it is more likely than not that the Company will be required to sell the security before recovery of its amortized cost, an impairment is recognized in net income based on the fair value of the security at the time of assessment. For fixed-maturity securities that the Company does not intend to sell or for which it is more likely than not that the Company would not be required to sell before recovery of its amortized cost, the Company compares the estimated present value of the cash flows expected to be collected to the amortized cost of the security. The extent to which the estimated present value of the cash flows expected to be collected is less than the amortized cost of the security represents the credit-related portion of the impairment, which is recognized in net income through an allowance for credit losses. Any remaining decline in fair value represents the noncredit portion of the impairment, which is recognized in other comprehensive income.
The Company reports investment income due and accrued separately from available-for-sale investments and has elected not to measure an allowance for credit losses for investment income due and accrued. Investment income due and accrued is written off through earnings at the time the issuer of the bond defaults or is expected to default on payments.
The following tables summarize gross unrealized losses and estimated fair value for available-for-sale investments by length of time that the securities have continuously been in an unrealized loss position:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | September 30, 2022 |
| | Less than 12 Months | | 12 Months or Longer | | Total |
| | Estimated Fair Value | | Gross Unrealized Losses | | Estimated Fair Value | | Gross Unrealized Losses | | Estimated Fair Value | | Gross Unrealized Losses |
| | (in thousands) |
Fixed maturities: | | | | | | | | | | | | |
U.S. Treasury securities and obligations of the U.S. government agencies | | $ | 15,457 | | | $ | (542) | | | $ | 6,141 | | | $ | (805) | | | $ | 21,598 | | | $ | (1,347) | |
Obligations of states, municipalities and political subdivisions | | 169,711 | | | (23,087) | | | 12,935 | | | (4,502) | | | 182,646 | | | (27,589) | |
Corporate and other securities | | 596,026 | | | (61,181) | | | 94,449 | | | (26,729) | | | 690,475 | | | (87,910) | |
Asset-backed securities | | 269,716 | | | (7,449) | | | 31,305 | | | (1,235) | | | 301,021 | | | (8,684) | |
Residential mortgage-backed securities | | 163,761 | | | (25,163) | | | 133,937 | | | (32,610) | | | 297,698 | | | (57,773) | |
Commercial mortgage-backed securities | | 52,555 | | | (4,659) | | | 7,085 | | | (1,381) | | | 59,640 | | | (6,040) | |
Total fixed-maturity investments | | $ | 1,267,226 | | | $ | (122,081) | | | $ | 285,852 | | | $ | (67,262) | | | $ | 1,553,078 | | | $ | (189,343) | |
At September 30, 2022, the Company held 984 fixed-maturity securities in an unrealized loss position with a total estimated fair value of $1.6 billion and gross unrealized losses of $189.3 million. Of these securities, 130 were in a continuous unrealized loss position for greater than one year. As discussed above, the Company regularly reviews all fixed-maturity securities within its investment portfolio to determine whether a credit loss has occurred. Based on the Company's review as of September 30, 2022, unrealized losses were caused by interest rate changes or other market factors and were not credit-specific issues. At September 30, 2022, 79.8% of the Company’s fixed-maturity
securities were rated "A-" or better and all of the Company’s fixed-maturity securities made expected coupon payments under the contractual terms of the securities. For the nine months ended September 30, 2022, the Company concluded that there were no credit-related impairments of fixed-maturity securities in an unrealized loss position.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2021 |
| | Less than 12 Months | | 12 Months or Longer | | Total |
| | Estimated Fair Value | | Gross Unrealized Losses | | Estimated Fair Value | | Gross Unrealized Losses | | Estimated Fair Value | | Gross Unrealized Losses |
| | (in thousands) |
Fixed maturities: | | | | | | | | | | | | |
U.S. Treasury securities and obligations of U.S. government agencies | | $ | 6,847 | | | $ | (89) | | | $ | — | | | $ | — | | | $ | 6,847 | | | $ | (89) | |
Obligations of states, municipalities and political subdivisions | | 23,870 | | | (469) | | | — | | | — | | | 23,870 | | | (469) | |
Corporate and other securities | | 188,522 | | | (3,718) | | | 1,092 | | | (103) | | | 189,614 | | | (3,821) | |
Asset-backed securities | | 136,669 | | | (204) | | | 4,452 | | | (48) | | | 141,121 | | | (252) | |
Residential mortgage-backed securities | | 260,251 | | | (4,329) | | | 17,968 | | | (594) | | | 278,219 | | | (4,923) | |
Commercial mortgage-backed securities | | 10,773 | | | (206) | | | — | | | — | | | 10,773 | | | (206) | |
Total fixed-maturity investments | | $ | 626,932 | | | $ | (9,015) | | | $ | 23,512 | | | $ | (745) | | | $ | 650,444 | | | $ | (9,760) | |
Contractual maturities of available-for-sale fixed-maturity securities
The amortized cost and estimated fair value of available-for-sale fixed-maturity securities at September 30, 2022 are summarized, by contractual maturity, as follows:
| | | | | | | | | | | | | | |
| | September 30, 2022 |
| | Amortized | | Estimated |
| | Cost | | Fair Value |
| | (in thousands) |
Due in one year or less | | $ | 14,977 | | | $ | 14,823 | |
Due after one year through five years | | 531,759 | | | 506,959 | |
Due after five years through ten years | | 245,305 | | | 207,332 | |
Due after ten years | | 256,460 | | | 202,714 | |
Asset-backed securities | | 323,601 | | | 315,143 | |
Residential mortgage-backed securities | | 356,947 | | | 299,236 | |
Commercial mortgage-backed securities | | 65,680 | | | 59,640 | |
Total fixed-maturity securities | | $ | 1,794,729 | | | $ | 1,605,847 | |
Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties, and the lenders may have the right to put the securities back to the borrower.
Net investment income
The following table presents the components of net investment income for the three and nine months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2022 | | 2021 | | 2022 | | 2021 |
| | (in thousands) |
Interest: | | | | | | | | |
Taxable bonds | | $ | 12,041 | | | $ | 6,471 | | | $ | 29,015 | | | $ | 18,356 | |
Tax exempt municipal bonds | | 849 | | | 874 | | | 2,558 | | | 2,636 | |
Cash equivalents and short-term investments | | 475 | | | 1 | | | 598 | | | 11 | |
Dividends on equity securities | | 1,085 | | | 979 | | | 3,208 | | | 2,801 | |
Gross investment income | | 14,450 | | | 8,325 | | | 35,379 | | | 23,804 | |
Investment expenses | | (592) | | | (230) | | | (1,839) | | | (1,338) | |
Net investment income | | $ | 13,858 | | | $ | 8,095 | | | $ | 33,540 | | | $ | 22,466 | |
Realized investment gains and losses
The following table presents realized investment gains and losses for the three and nine months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2022 | | 2021 | | 2022 | | 2021 |
| | (in thousands) |
Fixed-maturity securities: | | | | | | | | |
Realized gains | | $ | — | | | $ | 804 | | | $ | 1,076 | | | $ | 2,445 | |
Realized losses | | (177) | | | — | | | (720) | | | (2) | |
Net realized (losses) gains from fixed-maturity securities | | (177) | | | 804 | | | 356 | | | 2,443 | |
| | | | | | | | |
Equity securities: | | | | | | | | |
Realized gains | | — | | | 97 | | | 1,363 | | | 97 | |
Realized losses | | — | | | (6) | | | (148) | | | (143) | |
Net realized gains (losses) from equity securities | | — | | | 91 | | | 1,215 | | | (46) | |
Realized gains (losses) from the sales of short-term investments | | 4 | | | — | | | (36) | | | — | |
| | | | | | | | |
Net realized investment (losses) gains | | $ | (173) | | | $ | 895 | | | $ | 1,535 | | | $ | 2,397 | |
Change in net unrealized losses on fixed-maturity securities
For the three and nine months ended September 30, 2022, the changes in net unrealized losses for fixed-maturity securities were $(59.1) million and $(209.4) million, respectively. For the three and nine months ended September 30, 2021, the changes in net unrealized losses for fixed-maturity securities were $(7.7) million and $(20.4) million, respectively.
Insurance – statutory deposits
The Company had invested assets with a fair value of $6.3 million and $6.7 million on deposit with state regulatory authorities at September 30, 2022 and December 31, 2021, respectively.
Payable for investments purchased
The Company recorded a payable for investments purchased, not yet settled, of $3.9 million and $15.0 million at September 30, 2022 and December 31, 2021, respectively. The payable balance was included in the "other liabilities" line item of the consolidated balance sheet.
3. Fair Value Measurements
Fair value is estimated for each class of financial instrument based on the framework established in the fair value accounting guidance. Fair value is defined as the price in the principal market that would be received for an asset or paid to transfer a liability to facilitate an orderly transaction between market participants on the measurement date. Market participants are assumed to be independent, knowledgeable, able and willing to transact an exchange and not acting under duress. Fair value hierarchy disclosures are based on the quality of inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). Adjustments to transaction prices or quoted market prices may be required in illiquid or disorderly markets in order to estimate fair value.
The three levels of the fair value hierarchy are defined as follows:
Level 1 - Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities traded in active markets.
Level 2 - Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability and market-corroborated inputs.
Level 3 - Inputs to the valuation methodology are unobservable for the asset or liability and are significant to the fair value measurement.
Fair values of the Company's investment portfolio are estimated using unadjusted prices obtained by its investment accounting vendor from nationally recognized third-party pricing services, where available. Values for U.S. Treasuries and exchange traded funds are generally based on Level 1 inputs, which use quoted prices in active markets for identical assets. For other fixed-maturity securities and non-redeemable preferred stock, the pricing vendors use a pricing methodology involving the market approach, including pricing models which use prices and relevant market information regarding a particular security or securities with similar characteristics to establish a valuation. The estimates of fair value of these investments are included in the amounts disclosed as Level 2. For those investments where significant inputs are unobservable, the Company's investment accounting vendor obtains valuations from pricing vendors or brokers using the market approach and income approach valuation techniques and are disclosed as Level 3.
Management performs several procedures to ascertain the reasonableness of investment values included in the condensed consolidated financial statements, including 1) obtaining and reviewing internal control reports from the Company's investment accounting vendor that assess fair values from third party pricing services, 2) discussing with the Company's investment accounting vendor its process for reviewing and validating pricing obtained from third party pricing services and 3) reviewing the security pricing received from the Company's investment accounting vendor and monitoring changes in unrealized gains and losses at the individual security level. The Company has
evaluated the various types of securities in its investment portfolio to determine an appropriate fair value hierarchy level based upon trading activity and the observability of market inputs.
The following tables present the balances of assets measured at fair value on a recurring basis as of September 30, 2022 and December 31, 2021, by level within the fair value hierarchy:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | September 30, 2022 |
| | Level 1 | | Level 2 | | Level 3 | | Total |
| | (in thousands) |
Assets | | | | | | | | |
Fixed maturities: | | | | | | | | |
| | | | | | | | |
U.S. Treasury securities and obligations of U.S. government agencies | | $ | 21,598 | | | $ | — | | | $ | — | | | $ | 21,598 | |
Obligations of states, municipalities and political subdivisions | | — | | | 202,667 | | | — | | | 202,667 | |
Corporate and other securities | | — | | | 707,563 | | | — | | | 707,563 | |
Asset-backed securities | | — | | | 315,143 | | | — | | | 315,143 | |
Residential mortgage-backed securities | | — | | | 299,236 | | | — | | | 299,236 | |
Commercial mortgage-backed securities | | — | | | 59,640 | | | — | | | 59,640 | |
Total fixed-maturity securities | | 21,598 | | | 1,584,249 | | | — | | | 1,605,847 | |
| | | | | | | | |
Equity securities: | | | | | | | | |
Exchange traded funds | | 94,898 | | | — | | | — | | | 94,898 | |
Non-redeemable preferred stock | | — | | | 38,837 | | | — | | | 38,837 | |
Total equity securities | | 94,898 | | | 38,837 | | | — | | | 133,735 | |
Short-term investments | | 81,056 | | | 352 | | | — | | | 81,408 | |
Total | | $ | 197,552 | | | $ | 1,623,438 | | | $ | — | | | $ | 1,820,990 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2021 |
| | Level 1 | | Level 2 | | Level 3 | | Total |
| | (in thousands) |
Assets | | | | | | | | |
Fixed maturities: | | | | | | | | |
U.S. Treasury securities and obligations of U.S. government agencies | | $ | 6,847 | | | $ | — | | | $ | — | | | $ | 6,847 | |
Obligations of states, municipalities and political subdivisions | | — | | | 228,045 | | | — | | | 228,045 | |
Corporate and other securities | | — | | | 458,487 | | | — | | | 458,487 | |
Asset-backed securities | | — | | | 301,775 | | | — | | | 301,775 | |
Residential mortgage-backed securities | | — | | | 337,685 | | | — | | | 337,685 | |
Commercial mortgage-backed securities | | — | | | 59,227 | | | — | | | 59,227 | |
Total fixed-maturity securities | | 6,847 | | | 1,385,219 | | | — | | | 1,392,066 | |
| | | | | | | | |
Equity securities: | | | | | | | | |
Exchange traded funds | | 123,389 | | | — | | | — | | | 123,389 | |
Non-redeemable preferred stock | | — | | | 49,222 | | | — | | | 49,222 | |
Total equity securities | | 123,389 | | | 49,222 | | | — | | | 172,611 | |
| | | | | | | | |
Total | | $ | 130,236 | | | $ | 1,434,441 | | | $ | — | | | $ | 1,564,677 | |
There were no assets or liabilities measured at fair value on a nonrecurring basis as of September 30, 2022 or December 31, 2021.
The carrying amount of the Company's 5.15% Series A Senior Notes was $125.0 million, less debt issuance cost, and the corresponding estimated fair value was $115.1 million at September 30, 2022. The fair value measurement was determined using a discounted cash flow analysis that factors in current market yields for comparable borrowing arrangements under the Company's credit profile. Since this methodology is based upon market yields for comparable arrangements, the measurement is categorized as Level 2. The estimated fair value of outstanding borrowings under the Company's revolving Credit Facility approximated its carrying value at December 31,2021. There were no outstanding borrowings under the Credit Facility at September 30, 2022. See Note 12 for further information regarding the Company's debt arrangements.
The Company holds cash equivalents that are managed as part of its investment portfolio and, due to the short-term maturities of these assets, the carrying value of these investments approximates fair value. The Company held cash equivalents of $24.9 million and $44.7 million at September 30, 2022 and December 31, 2021, respectively.
4. Deferred Policy Acquisition Costs
The following table presents the amounts of policy acquisition costs deferred and amortized for the three and nine months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2022 | | 2021 | | 2022 | | 2021 |
| | (in thousands) |
Balance, beginning of period | | $ | 54,806 | | | $ | 38,801 | | | $ | 41,968 | | | $ | 31,912 | |
Policy acquisition costs deferred: | | | | | | | | |
Direct commissions | | 41,525 | | | 28,837 | | | 117,621 | | | 81,740 | |
Ceding commissions | | (13,886) | | | (8,089) | | | (32,678) | | | (21,283) | |
Other underwriting and policy acquisition costs | | 2,302 | | | 1,600 | | | 6,534 | | | 4,540 | |
Policy acquisition costs deferred | | 29,941 | | | 22,348 | | | 91,477 | | | 64,997 | |
Amortization of net policy acquisition costs | | (26,302) | | | (20,876) | | | (75,000) | | | (56,636) | |
Balance, end of period | | $ | 58,445 | | | $ | 40,273 | | | $ | 58,445 | | | $ | 40,273 | |
Amortization of net policy acquisition costs is included in the line item "Underwriting, acquisition and insurance expenses" in the accompanying consolidated statements of income and comprehensive income.
5. Property and Equipment, Net
Property and equipment are included in "other assets" in the accompanying consolidated balance sheets and consist of the following:
| | | | | | | | | | | | | | |
| | September 30, 2022 | | December 31, 2021 |
| | (in thousands) |
Building | | $ | 33,065 | | | $ | 33,101 | |
Parking deck | | 5,072 | | | 5,072 | |
Land | | 3,068 | | | 3,068 | |
Equipment | | 3,339 | | | 3,143 | |
Software | | 10,572 | | | 7,849 | |
Furniture and fixtures | | 2,161 | | | 2,158 | |
| | | | |
Land improvements | | 474 | | | 474 | |
Construction in progress - building | | 1,858 | | | — | |
| | 59,609 | | | 54,865 | |
Accumulated depreciation | | (7,583) | | | (5,570) | |
Total property and equipment, net | | $ | 52,026 | | | $ | 49,295 | |
6. Underwriting, Acquisition and Insurance Expenses
Underwriting, acquisition and insurance expenses for the three and nine months ended September 30, 2022 and 2021 consist of the following:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2022 | | 2021 | | 2022 | | 2021 |
| | (in thousands) |
Underwriting, acquisition and insurance expenses incurred: | | | | | | | | |
Direct commissions | | $ | 37,177 | | | $ | 26,317 | | | $ | 99,540 | | | $ | 71,036 | |
Ceding commissions | | (12,939) | | | (6,902) | | | (30,069) | | | (18,344) | |
Other operating expenses | | 15,907 | | | 12,050 | | | 48,191 | | | 36,798 | |
Total | | $ | 40,145 | | | $ | 31,465 | | | $ | 117,662 | | | $ | 89,490 | |
Other operating expenses within underwriting, acquisition and insurance expenses include salaries, bonus and employee benefits expenses of $15.4 million and $11.6 million for the three months ended September 30, 2022 and 2021, respectively. Other operating expenses within underwriting, acquisition and insurance expenses include salaries, bonus and employee benefits expenses of $46.1 million and $34.9 million for the nine months ended September 30, 2022 and 2021, respectively.
7. Stock-based Compensation
On July 27, 2016, the Kinsale Capital Group, Inc. 2016 Omnibus Incentive Plan (the "2016 Incentive Plan") became effective. The 2016 Incentive Plan, which is administered by the Compensation, Nominating and Corporate Governance Committee of the Company’s Board of Directors, provides for grants of stock options, restricted stock, restricted stock units and other stock-based awards to officers, employees, directors, independent contractors and consultants. The number of shares of common stock available for issuance under the 2016 Incentive Plan may not exceed 2,073,832.
The total compensation cost that has been charged against income for share-based compensation arrangements was $5.0 million and $3.6 million for the nine months ended September 30, 2022 and 2021, respectively.
Restricted Stock Awards
During the nine months ended September 30, 2022, the Company granted restricted stock awards under the 2016 Incentive Plan. The restricted stock awards were valued on the date of grant and will vest over a period of 1 to 4 years corresponding to the anniversary date of the grants. The fair value of restricted stock awards was determined based on the closing trading price of the Company’s shares on the grant date or, if no shares were traded on the grant date, the last preceding date for which there was a sale of shares. Except for restrictions placed on the transferability of restricted stock, holders of unvested restricted stock have full stockholder’s rights, including voting rights and the right to receive dividends. Unvested shares of restricted stock awards and accrued dividends, if any, are forfeited upon the termination of service to or employment with the Company.
A summary of restricted stock activity under the 2016 Incentive Plan for the nine months ended September 30, 2022 is as follows:
| | | | | | | | | | | | | | |
| | For the Nine Months Ended September 30, 2022 |
| | Number of Shares | | Weighted Average Grant Date Fair Value per Share |
Non-vested outstanding at the beginning of the period | | 95,984 | | | $ | 131.94 | |
Granted | | 52,863 | | | $ | 211.86 | |
Vested | | (44,992) | | | $ | 109.76 | |
Forfeited | | (4,171) | | | $ | 178.30 | |
Non-vested outstanding at the end of the period | | 99,684 | | | $ | 182.40 | |
Employees surrender shares to pay for withholding tax obligations resulting from any vesting of restricted stock awards. During the nine months ended September 30, 2022, shares withheld for taxes in connection with the vesting of restricted stock awards totaled 14,879.
The weighted average grant-date fair value per share of the Company's restricted stock awards granted during the nine months ended September 30, 2022 and 2021 was $211.86 and $185.00, respectively. The fair value of restricted stock awards that vested during the nine months ended September 30, 2022 and 2021 was $9.9 million and $6.8 million, respectively. As of September 30, 2022, the Company had $14.6 million of total unrecognized stock-based compensation expense expected to be charged to earnings over a weighted-average period of 2.8 years.
Stock Options
On July 27, 2016, the Board of Directors approved, and the Company granted, 1,036,916 stock options with an exercise price equal to the initial public offering price of $16.00 per share and a weighted-average grant-date fair value of $2.71 per share. The options have a maximum contractual term of 10 years and vested in 4 equal annual installments following the date of the grant.
The value of the options granted was estimated at the date of grant using the Black-Scholes pricing model using the following assumptions:
| | | | | | | | |
Risk-free rate of return | | 1.26 | % |
Dividend yield | | 1.25 | % |
Expected share price volatility(1) | | 18.50 | % |
Expected life in years(2) | | 6.3 years |
(1) Expected volatility was based on the Company’s competitors within the industry.
(2) Expected life was calculated using the simplified method, which was an average of the contractual term of the option and its ordinary vesting period, as the Company did not have sufficient historical data for determining the expected term of our stock option awards.
A summary of option activity as of September 30, 2022, and changes during the period then ended is presented below:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Number of Shares | | Weighted-Average Exercise Price | | Weighted-Average Remaining Years of Contractual Term | | Aggregate Intrinsic Value (in thousands) |
Outstanding at January 1, 2022 | | 325,433 | | | $ | 16.00 | | | | | |
Granted | | — | | | — | | | | | |
Forfeited | | (934) | | | 16.00 | | | | | |
Exercised | | (56,332) | | | 16.00 | | | | | |
Outstanding at September 30, 2022 | | 268,167 | | | $ | 16.00 | | | 3.6 | | $ | 64,205 | |
Exercisable at September 30, 2022 | | 268,167 | | | $ | 16.00 | | | 3.6 | | $ | 64,205 | |
The total intrinsic value of options exercised was $12.2 million and $7.3 million during the nine months ended September 30, 2022 and 2021, respectively.
8. Earnings Per Share
The following represents a reconciliation of the numerator and denominator of the basic and diluted earnings per share computations contained in the condensed consolidated financial statements:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2022 | | 2021 | | 2022 | | 2021 |
| | (in thousands, except per share data) |
Net income | | $ | 32,984 | | | $ | 36,625 | | | $ | 91,865 | | | $ | 104,339 | |
| | | | | | | | |
Weighted average common shares outstanding - basic | | 22,813 | | | 22,714 | | | 22,783 | | | 22,681 | |
Effect of potential dilutive securities: | | | | | | | | |
Conversion of stock options | | 262 | | | 317 | | | 276 | | | 329 | |
Conversion of restricted stock | | 39 | | | 33 | | | 40 | | | 47 | |
Weighted average common shares outstanding - diluted | | 23,114 | | | 23,064 | | | 23,099 | | | 23,057 | |
| | | | | | | | |
Earnings per common share: | | | | | | | | |
Basic | | $ | 1.45 | | | $ | 1.61 | | | $ | 4.03 | | | $ | 4.60 | |
Diluted | | $ | 1.43 | | | $ | 1.59 | | | $ | 3.98 | | | $ | 4.53 | |
There were no anti-dilutive stock awards for the three months ended September 30, 2022 and 2021. There were 48 thousand and 30 thousand anti-dilutive stock awards for the nine months ended September 30, 2022 and 2021, respectively.
9. Income Taxes
The Company uses the estimated annual effective tax rate method for calculating its tax provision in interim periods, which represents the Company's best estimate of the effective tax rate expected for the full year. The estimated
annual effective tax rate typically differs from the U.S. statutory tax rate, primarily as a result of tax-exempt investment income and any discrete items recognized during the period. The Company's effective tax rates were 17.5% and 18.9% for the nine months ended September 30, 2022 and 2021, respectively. The effective tax rates were lower than the federal statutory rate of 21% due primarily to the tax benefits from stock-based compensation and from income generated by certain tax-exempt investments.
10. Reserves For Unpaid Losses and Loss Adjustment Expenses
The following table presents a reconciliation of consolidated beginning and ending reserves for unpaid losses and loss adjustment expenses:
| | | | | | | | | | | | | | |
| | September 30, |
| | 2022 | | 2021 |
| | (in thousands) |
Gross reserves for unpaid losses and loss adjustment expenses, beginning of year | | $ | 881,344 | | | $ | 636,013 | |
Less: reinsurance recoverable on unpaid losses | | 117,561 | | | 83,730 | |
| | | | |
Net reserves for unpaid losses and loss adjustment expenses, beginning of year | | 763,783 | | | 552,283 | |
Incurred losses and loss adjustment expenses: | | | | |
Current year | | 373,183 | | | 262,140 | |
Prior years | | (28,850) | | | (25,413) | |
Total net losses and loss adjustment expenses incurred | | 344,333 | | | 236,727 | |
| | | | |
Payments: | | | | |
Current year | | 13,028 | | | 12,110 | |
Prior years | | 84,827 | | | 68,546 | |
Total payments | | 97,855 | | | 80,656 | |
Net reserves for unpaid losses and loss adjustment expenses, end of period | | 1,010,261 | | | 708,354 | |
Reinsurance recoverable on unpaid losses | | 187,056 | | | 106,502 | |
Gross reserves for unpaid losses and loss adjustment expenses, end of period | | $ | 1,197,317 | | | $ | 814,856 | |
During the nine months ended September 30, 2022, the reserves for unpaid losses and loss adjustment expenses held at December 31, 2021 developed favorably by $28.9 million, of which $32.0 million was attributable to the 2020 and 2021 accident years due to lower emergence of reported losses than expected across most lines of business. This favorable development was offset in part by adverse development largely from the 2018 accident year due to routine variability in reported losses and modest adjustments in actuarial assumptions. Current accident year incurred losses and loss adjustment expenses for the nine months ended September 30, 2022 included $26.2 million of catastrophe losses primarily related to Hurricane Ian.
During the nine months ended September 30, 2021, the reserves for unpaid losses and loss adjustment expenses held at December 31, 2020 developed favorably by $25.4 million, of which $28.9 million was attributable to the 2020 accident year. The favorable development for the 2020 accident year reflected the Company's improved outlook related to potential COVID-19 related claims as no significant claims had been reported to date. In addition, reported losses emerged at lower levels than expected across most lines of business. This favorable development was offset in part by adverse development, mostly attributable to the 2015-2018 accident years as a result of modest adjustments in actuarial assumptions based on observable trends. Current accident year incurred losses and loss adjustment
expenses for the nine months ended September 30, 2021 included $8.8 million of catastrophe losses primarily related to Hurricane Ida and winter storms Uri and Viola in Texas.
11. Reinsurance
The following table summarizes the effect of reinsurance on premiums written and earned for the three and nine months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2022 | | 2021 | | 2022 | | 2021 |
| | (in thousands) |
Premiums written: | | | | | | | | |
Direct | | $ | 284,111 | | | $ | 197,616 | | | $ | 806,625 | | | $ | 560,553 | |
| | | | | | | | |
Ceded | | (48,212) | | | (26,939) | | | (111,885) | | | (77,825) | |
Net written | | $ | 235,899 | | | $ | 170,677 | | | $ | 694,740 | | | $ | 482,728 | |
| | | | | | | | |
Premiums earned: | | | | | | | | |
Direct | | $ | 254,855 | | | $ | 180,458 | | | $ | 682,619 | | | $ | 486,920 | |
| | | | | | | | |
Ceded | | (45,596) | | | (23,587) | | | (104,640) | | | (69,308) | |
Net earned | | $ | 209,259 | | | $ | 156,871 | | | $ | 577,979 | | | $ | 417,612 | |
The following table summarizes ceded losses and loss adjustment expenses for the three and nine months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2022 | | 2021 | | 2022 | | 2021 |
| | (in thousands) |
Ceded incurred losses and loss adjustment expenses | | $ | 56,774 | | | $ | 10,640 | | | $ | 79,790 | | | $ | 34,053 | |
The following table presents reinsurance recoverables on paid and unpaid losses as of September 30, 2022 and December 31, 2021:
| | | | | | | | | | | | | | |
| | September 30, 2022 | | December 31, 2021 |
| | (in thousands) |
Reinsurance recoverables on paid losses | | $ | 1,747 | | | $ | 5,409 | |
Reinsurance recoverables on unpaid losses, net | | 187,056 | | | 117,561 | |
Reinsurance recoverables, net | | $ | 188,803 | | | $ | 122,970 | |
12. Debt
Note Purchase and Private Shelf Agreement
On July 22, 2022, the Company entered into a Note Purchase and Private Shelf Agreement (the “Note Purchase Agreement”) with PGIM, Inc. (“Prudential”) and the purchasers of the Notes (as defined below), named in the Purchaser Schedule attached thereto (collectively, the “Note Purchasers”). Pursuant to the Note Purchase Agreement, on July 22, 2022, the Company issued to the Note Purchasers $125.0 million aggregate principal amount of 5.15% Series A Senior Notes Due July 22, 2034 (collectively, the "Series A Notes”). The Note Purchase
Agreement also provides for the issuance of additional shelf notes from time to time issued thereunder (the “Shelf Notes” and, together with the Series A Notes, the “Notes”) not to exceed $150.0 million of Notes outstanding thereunder. The proceeds of the Notes may be used, among other things, to fund surplus at Kinsale Insurance Company, or any other insurance subsidiary of the Company, refinance indebtedness and for general corporate purposes. The Series A Notes are senior unsecured obligations of the Company and rank pari passu with the Company’s Amended and Restated Credit Agreement. Debt issuance costs of $1.9 million were incurred in connection with the issuance of the Series A Notes and have been recorded on the consolidated balance sheet within "Debt" as a contra-liability. The Note Purchase Agreement contains representations and affirmative and negative covenants, including financial covenants customary for agreements of this type, as well as customary events of default provisions. As of September 30, 2022, the Company was in compliance with all of its financial covenants under the Note Purchase Agreement.
The Series A Notes bear interest at 5.15% per annum and mature on July 22, 2034, unless paid earlier by the Company. Should the Company elect to prepay the Series A Notes, such aggregate prepayment will include the applicable make-whole amount(s), as defined within the applicable Note Purchase Agreement. Principal payments are required annually beginning on July 22, 2030 in equal installments of $25.0 million through July 22, 2034. On July 25, 2022, proceeds from the Series A Notes were used to pay off outstanding loans of $43.0 million, plus accrued interest, under our Amended and Restated Credit Agreement as well as fund surplus at Kinsale Insurance Company and for general corporate purposes.
Credit Agreement
On July 22, 2022, the Company entered into an Amended and Restated Credit Agreement, with JPMorgan Chase Bank, N.A., as administrative agent and as issuing bank, Truist Bank, as syndication agent, and the lenders party thereto (collectively, the “Lenders”). The Amended and Restated Credit Agreement extended the maturity date to July 22, 2027, and increased the aggregate commitment to $100.0 million, with the option to increase the aggregate commitment by $30.0 million, subject to the Company obtaining commitments from existing or new lenders and satisfying other conditions specified in the Amended and Restated Credit Agreement. The Company is required to pay a Commitment Fee Rate (as defined therein) of 0.25% on the average daily amount of the Available Revolving Commitment (as defined therein). Borrowings under the Amended and Restated Credit Agreement may be used for general corporate purposes (which may include, without limitation, to fund future growth, to finance working capital needs, to fund capital expenditures, and to refinance, redeem or repay indebtedness). Debt issuance costs of $0.5 million were incurred in connection with the Amended and Restated Credit Agreement and have been recorded on the consolidated balance sheet within "Other assets." At September 30, 2022, there were no borrowings outstanding. The Amended and Restated Credit Agreement also contains representations and affirmative and negative covenants, including financial covenants customary for agreements of this type, as well as customary events of default provisions. As of September 30, 2022, the Company was in compliance with all of its financial covenants under the Credit Facility.
The loans under the Amended and Restated Credit Agreement bear interest, at the Company's option, at a rate equal to the Adjusted Term SOFR Rate (as defined therein) plus 1.625% or the Alternate Base Rate (as defined therein) plus 0.625%.
13. Other Comprehensive Loss
The following table summarizes the components of other comprehensive loss for the three and nine months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| | 2022 | | 2021 | | 2022 | | 2021 |
| | (in thousands) |
Unrealized losses on fixed-maturity securities arising during the period, before income taxes | | $ | (59,230) | | | $ | (6,994) | | | $ | (209,198) | | | $ | (18,162) | |
Income tax benefit | | 12,439 | | | 1,469 | | | 43,932 | | | 3,814 | |
Unrealized losses arising during the period, net of income taxes | | (46,791) | | | (5,525) | | | (165,266) | | | (14,348) | |
Less reclassification adjustment: | | | | | | | | |
Net realized (losses) gains on fixed-maturity securities, before income taxes | | (177) | | | 693 | | | 250 | | | 2,232 | |
Income tax benefit (expense) | | 38 | | | (146) | | | (52) | | | (469) | |
Reclassification adjustment included in net income, net of income taxes | | (139) | | | 547 | | | 198 | | | 1,763 | |
Other comprehensive loss | | $ | (46,652) | | | $ | (6,072) | | | $ | (165,464) | | | $ | (16,111) | |
The sale of an available-for-sale fixed-maturity security results in amounts being reclassified from accumulated other comprehensive loss to realized gains or losses in current period earnings. The related tax effect of the reclassification adjustment is recorded in income tax expense in current period earnings. See Note 2 for additional information.
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
The discussion and analysis below include certain forward-looking statements that are subject to risks, uncertainties and other factors described in "Risk Factors" in this Quarterly Report on Form 10-Q and in the Annual Report on Form 10-K for the year ended December 31, 2021. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of many factors.
The results of operations for the three and nine months ended September 30, 2022 are not necessarily indicative of the results that may be expected for the full year ended December 31, 2022, or for any other future period. The following discussion should be read in conjunction with the unaudited condensed consolidated financial statements and the notes thereto included in Part I, Item 1 of this Quarterly Report, and in conjunction with our audited consolidated financial statements and the notes thereto included in the Annual Report on Form 10-K for the year ended December 31, 2021.
References to the "Company," "Kinsale," "we," "us," and "our" are to Kinsale Capital Group, Inc. and its subsidiaries, unless the context otherwise requires.
Overview
Founded in 2009, Kinsale is a specialty insurance company. Kinsale focuses exclusively on the excess and surplus lines ("E&S") market in the U.S., where we use our underwriting expertise to write coverages for hard-to-place small business risks and personal lines risks. We market these insurance products in all 50 states, the District of Columbia, the Commonwealth of Puerto Rico and the U.S. Virgin Islands, primarily through a network of independent insurance brokers.
We have one reportable segment, our Excess and Surplus Lines Insurance segment, which offers property and casualty ("P&C") insurance products through the E&S market. For the first nine months of 2022, the percentage breakdown of our gross written premiums was 79% casualty and 21% property. Our commercial underwriting divisions include commercial property, small business, excess casualty, construction, general casualty, allied health, products liability, life sciences, professional liability, energy, management liability, entertainment, environmental, health care, inland marine, public entity, small property and aviation. We also write a small amount of homeowners insurance in the personal lines market, which in aggregate represented 3% of our gross written premiums in the first nine months of 2022 and is included within our personal insurance division.
COVID-19
Consistent with 2021, the Company's results of operations, financial position and cash flows were not materially impacted by COVID-19 and the related economic effects during the first nine months of 2022. For further discussion, see Part II, Item 7. "Management’s Discussion and Analysis of Financial Condition and Results of Operations" of our Annual Report on Form 10-K for the year ended December 31, 2021.
Components of Our Results of Operations
Gross written premiums
Gross written premiums are the amounts received or to be received for insurance policies written or assumed by us during a specific period of time without reduction for policy acquisition costs, reinsurance costs or other deductions. The volume of our gross written premiums in any given period is generally influenced by:
•New business submissions;
•Conversion of new business submissions into policies;
•Renewals of existing policies; and
•Average size and premium rate of bound policies.
We earn insurance premiums on a pro rata basis over the term of the policy. Our insurance policies generally have a term of one year. Net earned premiums represent the earned portion of our gross written premiums, less that portion of our gross written premiums that is ceded to third-party reinsurers under our reinsurance agreements.
Ceded written premiums
Ceded written premiums are the amount of gross written premiums ceded to reinsurers. We enter into reinsurance contracts to limit our exposure to potential large losses. Ceded written premiums are earned over the reinsurance contract period in proportion to the period of risk covered. The volume of our ceded written premiums is impacted by the level of our gross written premiums, any decision we make to increase or decrease retention levels and reinstatement premiums, if any.
Losses and loss adjustment expenses
Losses and loss adjustment expenses are a function of the amount and type of insurance contracts we write and the loss experience associated with the underlying coverage. In general, our losses and loss adjustment expenses are affected by:
•Frequency of claims associated with the particular types of insurance contracts that we write;
•Trends in the average size of losses incurred on a particular type of business;
•Mix of business written by us;
•Changes in the legal or regulatory environment related to the business we write;
•Trends in legal defense costs;
•Wage inflation; and
•Inflation in medical costs.
Losses and loss adjustment expenses are based on an actuarial analysis of the estimated losses, including losses incurred during the period and changes in estimates from prior periods. Losses and loss adjustment expenses may be paid out over a period of years.
Underwriting, acquisition and insurance expenses
Underwriting, acquisition and insurance expenses include policy acquisition costs and other underwriting expenses. Policy acquisition costs are principally comprised of the commissions we pay our brokers, net of ceding commissions we receive on business ceded under certain reinsurance contracts. Policy acquisition costs also include underwriting expenses that are directly related to the successful acquisition of those policies which are deferred. The amortization of policy acquisition costs is charged to expense in proportion to premium earned over the policy life.
Other underwriting expenses represent the general and administrative expenses of our insurance business such as employment costs, telecommunication and technology costs, and legal and auditing fees.
Net investment income
Net investment income is an important component of our results of operations. We earn investment income on our portfolio of cash and invested assets. Our cash and invested assets are primarily comprised of fixed-maturity securities, and may also include cash equivalents, equity securities and short-term investments. The principal factors that influence net investment income are the size of our investment portfolio and the yield on that portfolio. As measured by amortized cost (which excludes changes in fair value), the size of our investment portfolio is mainly a function of our invested equity capital combined with premiums we receive from our insureds less payments on policyholder claims.
Change in fair value of equity securities
Change in fair value of equity securities represents the increase or decrease in the fair value of equity securities held during the period.
Net realized investment gains (losses)
Net realized investment gains (losses) are a function of the difference between the amount received by us on the sale of a security and the security's amortized cost.
Income tax expense
Currently, substantially all of our income tax expense relates to federal income taxes. Our insurance subsidiary, Kinsale Insurance Company, is not subject to income taxes in the states in which it operates; however, our non-insurance subsidiaries are subject to state income taxes, but have not generated any material taxable income to date. The amount of income tax expense or benefit recorded in future periods will depend on the jurisdictions in which we operate and the tax laws and regulations in effect.
Key metrics
We discuss certain key metrics, described below, which we believe provide useful information about our business and the operational factors underlying our financial performance.
Underwriting income is a non-GAAP financial measure. We define underwriting income as net income, excluding net investment income, the net change in the fair value of equity securities, net realized investment gains and losses, interest expense, other expenses, other income and income tax expense. See "—Reconciliation of Non-GAAP Financial Measures" for a reconciliation of net income in accordance with GAAP to underwriting income.
Net operating earnings is a non-GAAP financial measure. We define net operating earnings as net income excluding the net change in the fair value of equity securities, after taxes, and net realized investment gains and losses, after taxes. See "—Reconciliation of Non-GAAP Financial Measures" for a reconciliation of net income in accordance with GAAP to net operating earnings.
Loss ratio, expressed as a percentage, is the ratio of losses and loss adjustment expenses to net earned premiums.
Expense ratio, expressed as a percentage, is the ratio of underwriting, acquisition and insurance expenses to net earned premiums.
Combined ratio is the sum of the loss ratio and the expense ratio. A combined ratio under 100% indicates an underwriting profit. A combined ratio over 100% indicates an underwriting loss.
Return on equity is net income expressed on an annualized basis as a percentage of average beginning and ending total stockholders’ equity during the period.
Operating return on equity is a non-GAAP financial measure. We define operating return on equity as net operating earnings expressed on an annualized basis as a percentage of average beginning and ending total stockholders’ equity during the period. See "—Reconciliation of Non-GAAP Financial Measures" for a reconciliation of net income in accordance with GAAP to net operating earnings.
Net retention ratio is the ratio of net written premiums to gross written premiums.
Gross investment return is investment income from fixed-maturity and equity securities, before any deductions for fees and expenses, expressed as a percentage of the average beginning and ending book value of those investments during the period.
Results of Operations
Three months ended September 30, 2022 compared to three months ended September 30, 2021
The following table summarizes our results of operations for the three months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, |
($ in thousands) | | 2022 | | 2021 | | Change | | % Change |
| | | | | | | | |
Gross written premiums | | $ | 284,111 | | | $ | 197,616 | | | $ | 86,495 | | | 43.8 | % |
Ceded written premiums | | (48,212) | | | (26,939) | | | (21,273) | | | 79.0 | % |
Net written premiums | | $ | 235,899 | | | $ | 170,677 | | | $ | 65,222 | | | 38.2 | % |
| | | | | | | | |
Net earned premiums | | $ | 209,259 | | | $ | 156,871 | | | $ | 52,388 | | | 33.4 | % |
Losses and loss adjustment expenses | | 134,788 | | | 87,352 | | | 47,436 | | | 54.3 | % |
Underwriting, acquisition and insurance expenses | | 40,145 | | | 31,465 | | | 8,680 | | | 27.6 | % |
Underwriting income (1) | | 34,326 | | | 38,054 | | | (3,728) | | | (9.8) | % |
Net investment income | | 13,858 | | | 8,095 | | | 5,763 | | | 71.2 | % |
Change in the fair value of equity securities | | (6,095) | | | (1,012) | | | (5,083) | | | 502.3 | % |
Net realized investment (losses) gains | | (173) | | | 895 | | | (1,068) | | | (119.3) | % |
Interest expense | | (1,716) | | | (243) | | | (1,473) | | | 606.2 | % |
Other expense, net | | (100) | | | (110) | | | 10 | | | (9.1) | % |
Income before taxes | | 40,100 | | | 45,679 | | | (5,579) | | | (12.2) | % |
Income tax expense | | 7,116 | | | 9,054 | | | (1,938) | | | (21.4) | % |
Net income | | $ | 32,984 | | | $ | 36,625 | | | $ | (3,641) | | | (9.9) | % |
| | | | | | | | |
Net operating earnings (2) | | $ | 37,936 | | | $ | 36,717 | | | $ | 1,219 | | | 3.3 | % |
| | | | | | | | |
Loss ratio | | 64.4 | % | | 55.7 | % | | | | |
Expense ratio | | 19.2 | % | | 20.0 | % | | | | |
Combined ratio | | 83.6 | % | | 75.7 | % | | | | |
| | | | | | | | |
Annualized return on equity | | 21.1 | % | | 22.7 | % | | | | |
Annualized operating return on equity (2) | | 24.2 | % | | 22.8 | % | | | | |
(1) Underwriting income is a non-GAAP financial measure. See "—Reconciliation of Non-GAAP Financial Measures" for a reconciliation of net income in accordance with GAAP to underwriting income.
(2) Net operating earnings and annualized operating return on equity are non-GAAP financial measures. Net operating earnings is defined as net income excluding the net change in the fair value of equity securities, after taxes, and net realized investment gains and losses, after taxes. Annualized operating return on equity is defined as net operating earnings expressed on an annualized basis as a percentage of average beginning and ending total stockholders’ equity during the period. See "—Reconciliation of Non-GAAP Financial Measures" for a reconciliation of net income in accordance with GAAP to net operating earnings.
Net income was $33.0 million for the three months ended September 30, 2022 compared to $36.6 million for the three months ended September 30, 2021, a decrease of 9.9%. The decrease in net income for the third quarter of 2022 from the same period last year was primarily due to higher catastrophe losses incurred during the period and a decline in the fair value of our equity investment portfolio driven by adverse movements in the capital markets during the period. This decrease was largely offset by strong growth in the business from favorable E&S market conditions and continued rate increases and an increase in investment income quarter over quarter driven by higher investment balances.
Underwriting income was $34.3 million for the three months ended September 30, 2022 compared to $38.1 million for the three months ended September 30, 2021, a decrease of 9.8%. The corresponding combined ratios were 83.6% for the three months ended September 30, 2022 compared to 75.7% for the three months ended September 30, 2021. The decrease in our underwriting income in the third quarter of 2022 compared to the third quarter of 2021 was largely due to higher catastrophe losses incurred during the period, offset in part by premium growth and favorable rate increases from a strong underwriting environment and lower levels of relative operating expenses. Net catastrophe losses incurred were $26.1 million during the third quarter of 2022 compared to $5.9 million during the third quarter of 2021.
Premiums
Our gross written premiums were $284.1 million for the three months ended September 30, 2022 compared to $197.6 million for the three months ended September 30, 2021, an increase of $86.5 million, or 43.8%. The increase in gross written premiums for the third quarter of 2022 over the same period last year was due to higher submission activity from brokers and higher rates across most lines of business, resulting from continued favorable conditions in the E&S market. The average premium on a policy written was approximately $12,700 in the third quarter of 2022 compared to approximately $10,700 in the third quarter of 2021. Excluding our personal lines insurance, which has a relatively low premium per policy written, the average premium on a policy written was approximately $14,700 in the third quarter of 2022 compared to $13,000 in the third quarter of 2021.
Net written premiums increased by $65.2 million, or 38.2%, to $235.9 million for the three months ended September 30, 2022 from $170.7 million for the three months ended September 30, 2021. The increase in net written premiums for the third quarter of 2022 compared to the same period last year was primarily due to higher gross written premiums. The net retention ratio was 83.0% for the three months ended September 30, 2022 compared to 86.4% for the three months ended September 30, 2021. The decrease in the net retention ratio was largely due to a combination of factors, including higher premiums ceded under the new commercial property quota share reinsurance treaty, effective June 1, 2022, a change in the mix of business quarter over quarter and higher reinstatement premiums related to the catastrophe reinsurance treaty during the quarter.
Net earned premiums increased by $52.4 million, or 33.4%, to $209.3 million for the three months ended September 30, 2022 from $156.9 million for the three months ended September 30, 2021 and was directly related to growth in gross written premiums.
Loss ratio
The loss ratio was 64.4% for the three months ended September 30, 2022 compared to 55.7% for the three months ended September 30, 2021. The increase in the loss ratio in the third quarter of 2022 compared to the third quarter of
2021 was due primarily to higher catastrophe losses incurred during the period related to Hurricane Ian. Net catastrophe losses incurred during the third quarter of 2021 were primarily attributable to Hurricane Ida.
During the three months ended September 30, 2022, prior accident years developed favorably by $11.0 million, of which $10.9 million was attributable to the 2020 and 2021 accident years due to lower than expected reported losses across most lines of business.
During the three months ended September 30, 2021, prior accident years developed favorably by $9.2 million, of which $7.1 million was attributable to the 2020 accident year. The favorable development for the 2020 accident year reflected our improved outlook related to potential COVID-19 related claims as no significant claims had been reported to date. In addition, reported losses emerged at lower levels than expected across most lines of business.
The following table summarizes the loss ratios for the three months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, |
| | 2022 | | 2021 |
($ in thousands) | | Losses and Loss Adjustment Expenses | | % of Earned Premiums | | Losses and Loss Adjustment Expenses | | % of Earned Premiums |
Loss ratio: | | | | | | | | |
Current accident year before catastrophe losses | | $ | 119,650 | | | 57.2 | % | | $ | 90,675 | | | 57.8 | % |
Current year catastrophe losses | | 26,130 | | | 12.5 | % | | 5,882 | | | 3.8 | % |
Effect of prior year development | | (10,992) | | | (5.3) | % | | (9,205) | | | (5.9) | % |
Total | | $ | 134,788 | | | 64.4 | % | | $ | 87,352 | | | 55.7 | % |
Expense ratio
The following table summarizes the components of the expense ratio for the three months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, |
| | 2022 | | 2021 |
($ in thousands) | | Underwriting Expenses | | % of Earned Premiums | | Underwriting Expenses | | % of Earned Premiums |
| | | | | | | | |
Commissions incurred: | | | | | | | | |
Direct | | $ | 37,177 | | | 17.8 | % | | $ | 26,317 | | | 16.8 | % |
Ceding | | (12,939) | | | (6.2) | % | | (6,902) | | | (4.5) | % |
Net commissions incurred | | 24,238 | | | 11.6 | % | | 19,415 | | | 12.3 | % |
Other underwriting expenses | | 15,907 | | | 7.6 | % | | 12,050 | | | 7.7 | % |
Underwriting, acquisition and insurance expenses | | $ | 40,145 | | | 19.2 | % | | $ | 31,465 | | | 20.0 | % |
The expense ratio was 19.2% for the three months ended September 30, 2022 compared to 20.0% for the three months ended September 30, 2021. The decrease in the expense ratio was due to lower net commissions and lower other underwriting expenses as a percentage of earned premiums. The decrease in the net commissions incurred ratio was mostly due to higher ceding commissions resulting from the new commercial property quota share treaty, effective June 1, 2022. The decrease in the other underwriting expense ratio was primarily due to higher net earned premiums, without a proportional increase in the amount of other underwriting expenses, as a result of management's focus on controlling costs, and lower variable compensation costs as a percentage of earned
premiums. The decrease in variable compensation costs as a percentage of earned premiums was due to higher catastrophe losses incurred during the third quarter of 2022 compared to the same period last year. Direct commissions paid as a percent of gross written premiums was 14.6% for both the three months ended September 30, 2022 and 2021.
Investing results
The following table summarizes net investment income, change in the fair value of equity securities and net realized investment (losses) gains for the three months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, |
($ in thousands) | | 2022 | | 2021 | | Change |
| | | | | | |
Interest from fixed-maturity securities | | $ | 12,890 | | | $ | 7,345 | | | $ | 5,545 | |
Dividends from equity securities | | 1,085 | | | 979 | | | 106 | |
Cash equivalents and short-term investments | | 475 | | | 1 | | | 474 | |
Gross investment income | | 14,450 | | | 8,325 | | | 6,125 | |
Investment expenses | | (592) | | | (230) | | | (362) | |
Net investment income | | 13,858 | | | 8,095 | | | 5,763 | |
Change in the fair value of equity securities | | (6,095) | | | (1,012) | | | (5,083) | |
Net realized investment (losses) gains | | (173) | | | 895 | | | (1,068) | |
| | | | | | |
| | | | | | |
Total | | $ | 7,590 | | | $ | 7,978 | | | $ | (388) | |
Our net investment income increased by 71.2% to $13.9 million for the three months ended September 30, 2022 from $8.1 million for the three months ended September 30, 2021. This increase was primarily due to growth in our investment portfolio generated from the investment of strong operating cash flows since September 30, 2021 and to a lesser degree, higher interest rates relative to the prior year period. Our investment portfolio, excluding cash equivalents and unrealized gains and losses, had an annualized gross investment return of 3.1% and 2.5% for the three months ended September 30, 2022 and 2021, respectively.
During the third quarter of 2022, the change in fair value of equity securities was comprised of unrealized losses related to exchange traded funds ("ETFs") of $5.6 million and unrealized losses related to non-redeemable preferred stock of $0.5 million. The change in unrealized losses during the third quarter of 2022 attributable to ETFs reflected lower valuations in the broader U.S. stock market during the period. The change in unrealized losses during the third quarter of 2022 attributable to non-redeemable preferred stock reflected a higher interest rate environment.
During the third quarter of 2021, the change in fair value of equity securities was comprised of unrealized losses related to ETFs of $0.8 million and unrealized losses related to non-redeemable preferred stock of $0.2 million.
Income tax expense
Our effective tax rate was 17.7% for the three months ended September 30, 2022 compared to 19.8% for the three months ended September 30, 2021. The effective tax rates were lower than the federal statutory rate of 21% due to the tax benefits from stock-based compensation and tax-exempt investment income.
Nine months ended September 30, 2022 compared to nine months ended September 30, 2021
The following table summarizes our results of operations for the nine months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, |
($ in thousands) | | 2022 | | 2021 | | Change | | % Change |
| | | | | | | | |
Gross written premiums | | $ | 806,625 | | | $ | 560,553 | | | $ | 246,072 | | | 43.9 | % |
Ceded written premiums | | (111,885) | | | (77,825) | | | (34,060) | | | 43.8 | % |
Net written premiums | | $ | 694,740 | | | $ | 482,728 | | | $ | 212,012 | | | 43.9 | % |
| | | | | | | | |
Net earned premiums | | $ | 577,979 | | | $ | 417,612 | | | $ | 160,367 | | | 38.4 | % |
Losses and loss adjustment expenses | | 344,333 | | | 236,727 | | | 107,606 | | | 45.5 | % |
Underwriting, acquisition and insurance expenses | | 117,662 | | | 89,490 | | | 28,172 | | | 31.5 | % |
Underwriting income (1) | | 115,984 | | | 91,395 | | | 24,589 | | | 26.9 | % |
Net investment income | | 33,540 | | | 22,466 | | | 11,074 | | | 49.3 | % |
Change in fair value of equity securities | | (37,199) | | | 13,644 | | | (50,843) | | | (372.6) | % |
Net realized investment gains | | 1,535 | | | 2,397 | | | (862) | | | (36.0) | % |
Interest expense | | (2,306) | | | (752) | | | (1,554) | | | 206.6 | % |
Other expense, net | | (140) | | | (424) | | | 284 | | | (67.0) | % |
Income before taxes | | 111,414 | | | 128,726 | | | (17,312) | | | (13.4) | % |
Income tax expense | | 19,549 | | | 24,387 | | | (4,838) | | | (19.8) | % |
Net income | | $ | 91,865 | | | $ | 104,339 | | | $ | (12,474) | | | (12.0) | % |
| | | | | | | | |
Net operating earnings (2) | | $ | 120,039 | | | $ | 91,666 | | | $ | 28,373 | | | 31.0 | % |
| | | | | | | | |
Loss ratio | | 59.6 | % | | 56.7 | % | | | | |
Expense ratio | | 20.3 | % | | 21.4 | % | | | | |
Combined ratio | | 79.9 | % | | 78.1 | % | | | | |
| | | | | | | | |
Annualized return on equity | | 18.6 | % | | 22.5 | % | | | | |
Annualized operating return on equity(2) | | 24.3 | % | | 19.8 | % | | | | |
(1) Underwriting income is a non-GAAP financial measure. See "—Reconciliation of Non-GAAP Financial Measures" for a reconciliation of net income in accordance with GAAP to underwriting income.
(2) Net operating earnings and annualized operating return on equity are non-GAAP financial measures. Net operating earnings is defined as net income excluding the net change in the fair value of equity securities, after taxes, and net realized investment gains and losses, after taxes. Annualized operating return on equity is defined as net operating earnings expressed on an annualized basis as a percentage of average beginning and ending total stockholders’ equity during the period. See "—Reconciliation of Non-GAAP Financial Measures" for a reconciliation of net income in accordance with GAAP to net operating earnings.
Overview
Net income was $91.9 million for the nine months ended September 30, 2022 compared to $104.3 million for the nine months ended September 30, 2021, a decrease of 12.0%. The decrease in net income for the first nine months of 2022 from the same period last year was primarily due to a decline in the fair value of our equity investment portfolio driven by adverse movements in the capital markets during the period and higher catastrophe losses
incurred during the period. This decrease was offset in part by strong growth in the business from favorable E&S market conditions and continued rate increases and an increase in investment income period over period driven by higher investment balances.
Underwriting income was $116.0 million for the nine months ended September 30, 2022 compared to $91.4 million for the nine months ended September 30, 2021, an increase of 26.9%. The corresponding combined ratios were 79.9% for the nine months ended September 30, 2022 compared to 78.1% for the nine months ended September 30, 2021. The increase in underwriting income for the first nine months of 2022 compared to the same period last year was due to a combination of premium growth and favorable rate increases from a strong underwriting environment and lower levels of relative reported losses and operating expenses, offset in part by higher catastrophe losses incurred.
Premiums
Our gross written premiums were $806.6 million for the nine months ended September 30, 2022 compared to $560.6 million for the nine months ended September 30, 2021, an increase of $246.1 million, or 43.9%. The increase in gross written premiums for the first nine months of 2022 over the same period last year was due to higher submission activity from brokers and higher rates across most lines of business, resulting from continued favorable conditions in the E&S market. The average premium on a policy written was $12,100 in the first nine months of 2022 compared to $10,100 in the first nine months of 2021. Excluding our personal lines insurance, which has a relatively low premium per policy written, the average premium on a policy written was $14,500 for the first nine months of 2022 and $12,700 for the first nine months of 2021.
Net written premiums increased by $212.0 million, or 43.9%, to $694.7 million for the nine months ended September 30, 2022 from $482.7 million for the nine months ended September 30, 2021. The increase in net written premiums for the first nine months of 2022 compared to the same period last year was primarily due to higher gross written premiums. The net retention ratio was 86.1% for both the nine months ended September 30, 2022 and 2021.
Net earned premiums increased by $160.4 million, or 38.4%, to $578.0 million for the nine months ended September 30, 2022 from $417.6 million for the nine months ended September 30, 2021 due to growth in gross written premiums.
Loss ratio
The loss ratio was 59.6% for the nine months ended September 30, 2022 compared to 56.7% for the nine months ended September 30, 2021. The increase in the loss ratio in the first nine months of 2022 compared to the first nine months of 2021 was due primarily to higher catastrophe losses incurred during the period and lower net favorable development of loss reserves from prior accident years as a percentage of earned premiums. During the nine months ended September 30, 2022, current year incurred losses and loss adjustment expenses included $26.2 million of net catastrophe losses primarily related to Hurricane Ian. During the nine months ended September 30, 2021, current year incurred losses and loss adjustment expenses included $8.8 million of net catastrophe losses primarily attributable to Hurricane Ida and the winter storms in Texas.
During the nine months ended September 30, 2022, prior accident years developed favorably by $28.9 million, of which $32.0 million was attributable to the 2020 and 2021 accident years due to lower than expected reported losses across most lines of business. This favorable development was offset in part by adverse development largely from the 2018 accident year due to routine variability in reported losses and modest adjustments in actuarial assumptions. On an inception-to-date basis, all prior accident years have developed favorably with the exception of the 2011 accident year.
During the nine months ended September 30, 2021, prior accident years developed favorably by $25.4 million, of which $28.9 million was attributable to the 2020 accident year. The favorable development for the 2020 accident year reflected our improved outlook related to potential COVID-19 related claims as no significant claims had been reported to date. In addition, reported losses emerged at lower levels than expected across most lines of business. This favorable development was offset in part by adverse development, mostly attributable to the 2015-2018 accident years as a result of modest adjustments in actuarial assumptions based on observable trends.
The following table summarizes the loss ratios for the nine months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, |
| | 2022 | | 2021 |
($ in thousands) | | Losses and Loss Adjustment Expenses | | % of Earned Premiums | | Losses and Loss Adjustment Expenses | | % of Earned Premiums |
Loss ratio: | | | | | | | | |
Current accident year before catastrophe losses | | $ | 346,970 | | | 60.1 | % | | $ | 253,348 | | | 60.7 | % |
Current year catastrophe losses | | 26,213 | | | 4.5 | % | | 8,792 | | | 2.1 | % |
Effect of prior year development | | (28,850) | | | (5.0) | % | | (25,413) | | | (6.1) | % |
Total | | $ | 344,333 | | | 59.6 | % | | $ | 236,727 | | | 56.7 | % |
Expense ratio
The following table summarizes the components of the expense ratio for the nine months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, |
| | 2022 | | 2021 |
($ in thousands) | | Underwriting Expenses | | % of Earned Premiums | | Underwriting Expenses | | % of Earned Premiums |
| | | | | | | | |
Commissions incurred: | | | | | | | | |
Direct | | $ | 99,540 | | | 17.2 | % | | $ | 71,036 | | | 17.0 | % |
Ceding | | (30,069) | | | (5.2) | % | | (18,344) | | | (4.4) | % |
Net commissions incurred | | 69,471 | | | 12.0 | % | | 52,692 | | | 12.6 | % |
Other underwriting expenses | | 48,191 | | | 8.3 | % | | 36,798 | | | 8.8 | % |
Underwriting, acquisition and insurance expenses | | $ | 117,662 | | | 20.3 | % | | $ | 89,490 | | | 21.4 | % |
The expense ratio was 20.3% for the nine months ended September 30, 2022 compared to 21.4% for the nine months ended September 30, 2021. The decrease in the expense ratio was due to lower net commissions incurred and lower other underwriting expenses as a percentage of earned premiums. The decrease in the net commissions incurred ratio was largely due to higher ceding commissions resulting from the new commercial property quota share treaty, effective June 1, 2022, and a change in the mix of business. The decrease in the other underwriting expense ratio was primarily due to higher net earned premiums, without a proportional increase in the amount of other underwriting expenses, as a result of management's focus on controlling costs, and lower variable compensation costs as a percentage of earned premiums. The decrease in variable compensation costs as a percentage of earned premiums was due to higher catastrophe losses incurred during the first nine months of 2022 compared to the same period last year. Direct commissions paid as a percentage of gross written premiums was 14.6% for both the nine months ended September 30, 2022 and 2021.
Investing results
The following table summarizes net investment income, change in the fair value of equity securities and net realized investment gains for the nine months ended September 30, 2022 and 2021:
| | | | | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, | | |
($ in thousands) | | 2022 | | 2021 | | Change | | |
| | | | | | | | |
Interest from fixed-maturity securities | | $ | 31,573 | | | $ | 20,992 | | | $ | 10,581 | | | |
Dividends from equity securities | | 3,208 | | | 2,801 | | | 407 | | | |
Cash equivalents and short-term investments | | 598 | | | 11 | | | 587 | | | |
Gross investment income | | 35,379 | | | 23,804 | | | 11,575 | | | |
Investment expenses | | (1,839) | | | (1,338) | | | (501) | | | |
Net investment income | | 33,540 | | | 22,466 | | | 11,074 | | | |
Change in fair value of equity securities | | (37,199) | | | 13,644 | | | (50,843) | | | |
Net realized investment gains | | 1,535 | | | 2,397 | | | (862) | | | |
| | | | | | | | |
| | | | | | | | |
Total | | $ | (2,124) | | | $ | 38,507 | | | $ | (40,631) | | | |
Our net investment income increased by 49.3% to $33.5 million for the nine months ended September 30, 2022 from $22.5 million for the nine months ended September 30, 2021. This increase in the first nine months of 2022 compared to the same period last year was primarily due to growth in our investment portfolio largely generated from the investment of strong operating cash flows since September 30, 2021 and to a lesser degree, higher interest rates relative to the prior year period. Our fixed-maturity investment portfolio, excluding cash equivalents and unrealized gains and losses, had an annualized gross investment return of 2.7% and 2.5% for the nine months ended September 30, 2022 and 2021, respectively.
During the first nine months of 2022, the change in fair value of equity securities was comprised of unrealized losses related to exchange traded funds ("ETFs") of $28.6 million and unrealized losses related to non-redeemable preferred stock of $8.6 million. The change in unrealized losses during the first nine months of 2022 attributable to ETFs reflected lower valuations in the broader U.S. stock market during the period. The change in unrealized losses during the first nine months of 2022 attributable to non-redeemable preferred stock reflected a higher interest rate environment.
During the first nine months of 2021, the change in fair value of equity securities was comprised of unrealized gains related to ETF securities of $13.4 million and unrealized gains related to non-redeemable preferred stock of $0.2 million. The change in unrealized gains during the first nine months of 2021 attributable to ETF securities was largely reflective of gains in the broader U.S. stock market.
We perform quarterly reviews of all available-for-sale securities within our investment portfolio to determine whether the decline in a security's fair value is deemed to be a credit loss. Management concluded that there were no credit losses from available-for-sale investments for the nine months ended September 30, 2022 or 2021.
Income tax expense
Our effective tax rate was 17.5% for the nine months ended September 30, 2022 compared to 18.9% for the nine months ended September 30, 2021. The effective tax rate was lower than the federal statutory rate of 21% primarily due to the tax benefits from stock-based compensation and tax-exempt investment income.
Return on equity
Our annualized return on equity was 18.6% for the nine months ended September 30, 2022 compared to 22.5% for the nine months ended September 30, 2021. Our annualized operating return on equity was 24.3% for the nine months ended September 30, 2022 compared to 19.8% for the nine months ended September 30, 2021. The increase in annualized operating return on equity for the nine months ended September 30, 2022 compared to the prior period was attributable largely to growth in the business from continuing favorable market conditions and rate increases and lower average stockholders' equity, offset in part by higher catastrophe activity. The decrease in average stockholders' equity was largely due to the decline in the fair value of our investments, resulting from a higher interest rate environment and volatility in the capital markets.
Liquidity and Capital Resources
Sources and uses of funds
We are organized as a Delaware holding company with our operations primarily conducted by our wholly-owned insurance subsidiary, Kinsale Insurance Company, which is domiciled in Arkansas. Accordingly, we may receive cash through (1) loans from banks and other third parties, (2) issuance of equity and debt securities, (3) corporate service fees from our insurance subsidiary, (4) payments from our subsidiaries pursuant to our consolidated tax allocation agreement and other transactions, and (5) dividends from our insurance subsidiary. We may use the proceeds from these sources to contribute funds to Kinsale Insurance Company in order to support premium growth, reduce our reliance on reinsurance, pay dividends and taxes and for other business purposes.
We receive corporate service fees from Kinsale Insurance Company to reimburse us for most of the operating expenses that we incur. Reimbursement of expenses through corporate service fees is based on the actual costs that we expect to incur with no mark-up above our expected costs.
In August 2022, we filed a universal shelf registration statement with the SEC that expires in 2025. We can use this shelf registration to issue an unspecified amount of common stock, preferred stock, depositary shares and warrants. The specific terms of any securities we issue under this registration statement will be provided in the applicable prospectus supplements.
On July 22, 2022, we entered into a Note Purchase and Private Shelf Agreement (the “Note Purchase Agreement”), which provides for the issuance of senior promissory notes with an aggregate principal amount of up to $150.0 million. Pursuant to the Note Purchase Agreement, on July 22, 2022 we issued $125.0 million aggregate principal amount of 5.15% senior promissory notes (the “Series A Notes”), the proceeds of which were used to fund surplus at Kinsale Insurance Company, refinance indebtedness and for general corporate purposes. See Note 12 for further information regarding the Note Purchase Agreement.
On July 22, 2022, we entered into an Amended and Restated Credit Agreement, which extended the maturity date to July 22, 2027, and increased the aggregate commitment to $100.0 million, with the option to increase the aggregate commitment by $30.0 million, subject to certain conditions. Borrowings under the Amended and Restated Credit Agreement may be used for general corporate purposes (which may include, without limitation, to fund future growth, to finance working capital needs, to fund capital expenditures, and to refinance, redeem or repay indebtedness). See Note 12 for further information regarding the Amended and Restated Credit Agreement.
On July 25, 2022, a portion of the proceeds from the Series A Notes were used to pay off outstanding loans of $43.0 million, plus accrued interest, under our Amended and Restated Credit Agreement.
Management believes that the Company has sufficient liquidity available both in Kinsale and in its insurance subsidiary, Kinsale Insurance Company, as well as in its other operating subsidiaries, to meet its operating cash needs and obligations and committed capital expenditures for the next 12 months.
Cash flows
Our most significant source of cash is from premiums received from our insureds, which, for most policies, we receive at the beginning of the coverage period. Our most significant cash outflow is for claims that arise when a policyholder incurs an insured loss. Because the payment of claims occurs after the receipt of the premium, often years later, we invest the cash in various investment securities that earn interest and dividends. We also use cash to pay commissions to insurance brokers, as well as to pay for ongoing operating expenses such as salaries, consulting services and taxes. As described under "—Reinsurance" below, we use reinsurance to manage the risk that we take related to the issuance of our policies. We cede, or pay out, part of the premiums we receive to our reinsurers and collect cash back when losses subject to our reinsurance coverage are paid.
The timing of our cash flows from operating activities can vary among periods due to the timing by which payments are made or received. Some of our payments and receipts, including loss settlements and subsequent reinsurance receipts, can be significant, so their timing can influence cash flows from operating activities in any given period. Management believes that cash receipts from premiums, proceeds from investment sales and redemptions and investment income are sufficient to cover cash outflows in the foreseeable future.
Our cash flows for the nine months ended September 30, 2022 and 2021 were:
| | | | | | | | | | | | | | |
| | Nine Months Ended September 30, |
| | 2022 | | 2021 |
| | (in thousands) |
Cash and cash equivalents provided by (used in): | | | | |
Operating activities | | $ | 456,699 | | | $ | 301,881 | |
Investing activities | | (519,851) | | | (280,081) | |
Financing activities | | 68,325 | | | (8,881) | |
Change in cash and cash equivalents | | $ | 5,173 | | | $ | 12,919 | |
Net cash provided by operating activities was approximately $456.7 million for the nine months ended September 30, 2022, compared to $301.9 million for the same period in 2021. This increase was largely driven by higher premium volume, the timing of claim payments and reinsurance recoveries, offset in part by changes in operating assets and liabilities.
Net cash used in investing activities was $519.9 million for the nine months ended September 30, 2022, compared to $280.1 million for the nine months ended September 30, 2021. Net cash used in investing activities during the first nine months of 2022 included purchases of fixed-maturity securities of $599.7 million, which were comprised largely of corporate bonds, mortgage- and asset-backed securities, and to a lesser extent, municipal securities and sovereigns. During the first nine months of 2022, we received proceeds of $73.1 million from sales of fixed-maturity securities, largely corporate bonds and mortgage- and asset-backed securities, and $89.8 million from redemptions of mortgage- and asset-backed securities and corporate bonds. For the nine months ended September 30, 2022, we received proceeds of $4.0 million from sales of equity securities, which were comprised of $2.4 million from sales of ETFs and $1.6 million from calls of non-redeemable preferred stock. In addition, net purchases of short-term investments of $81.1 million consisted of U.S. Treasuries and corporate bonds.
Net cash used in investing activities of $280.1 million during the nine months ended September 30, 2021 included purchases of fixed-maturity securities of $509.0 million, and were comprised primarily of corporate bonds, mortgage- and asset-backed securities, municipal securities and, to a lesser extent, U.S. Treasuries. During the first nine months of 2021, we received proceeds of $102.6 million from sales of fixed-maturity securities, largely corporate bonds, and $139.7 million from redemptions of asset- and mortgage-backed securities and corporate
bonds. For the nine months ended September 30, 2021, purchases of ETF securities and non-redeemable preferred stock were $1.5 million and $10.2 million, respectively.
During the first nine months of 2022, cash provided by financing activities reflected proceeds of $125.0 million from the issuance of the Series A Notes on July 22, 2022, a portion of which were used to pay off the outstanding loans of $43.0 million under the Amended and Restated Credit Agreement on July 25, 2022. Financing activities also reflected dividends paid of $0.39 per common share, or $8.9 million in aggregate. In addition, for the nine months ended September 30, 2022, payroll taxes withheld and remitted on restricted stock awards were $3.3 million, offset in part by proceeds received from our equity compensation plans of $0.9 million. Debt issuance costs of $2.4 million were paid in connection with the Note Purchase Agreement and Amended and Restated Credit Agreement previously discussed.
During the first nine months of 2021, cash used in financing activities reflected dividends paid of $0.33 per common share, or $7.5 million in aggregate. In addition, payroll taxes withheld and remitted on restricted stock awards were $2.1 million, offset in part by proceeds received from our equity compensation plans of $0.7 million, for the nine months ended September 30, 2021.
Reinsurance
We enter into reinsurance contracts primarily to limit our exposure to potential large losses. Reinsurance involves an insurance company transferring ("ceding") a portion of its exposure on a risk to another insurer, the reinsurer. The reinsurer assumes the exposure in return for a portion of the premium. Our reinsurance is primarily contracted under quota-share reinsurance treaties and excess of loss treaties. In quota-share reinsurance, the reinsurer agrees to assume a specified percentage of the ceding company's losses arising out of a defined class of business in exchange for a corresponding percentage of premiums, net of a ceding commission. In excess of loss reinsurance, the reinsurer agrees to assume all or a portion of the ceding company's losses, in excess of a specified amount. Under excess of loss reinsurance, the premium payable to the reinsurer is negotiated by the parties based on their assessment of the amount of risk being ceded to the reinsurer because the reinsurer does not share proportionately in the ceding company's losses.
We renew our reinsurance treaties annually. During each renewal cycle, there are a number of factors we consider when determining our reinsurance coverage, including (1) plans to change the underlying insurance coverage we offer, (2) trends in loss activity, (3) the level of our capital and surplus, (4) changes in our risk appetite and (5) the cost and availability of reinsurance coverage. Effective with the June 1, 2022 renewal, we entered into a new commercial property insurance quota share treaty in place of our previous property per-risk reinsurance treaty.
To manage our natural catastrophe exposure, we use computer models to analyze the risk of severe losses. We measure exposure to these losses in terms of probable maximum loss ("PML"), which is an estimate of the amount of loss we would expect to meet or exceed once in a given number of years (referred to as the return period). When managing our catastrophe exposure, we focus on the 100-year and the 250-year return periods.
The following is a summary of our significant reinsurance programs as of September 30, 2022:
| | | | | | | | | | | | | | | | | | | | |
Line of Business Covered | | Company Policy Limit | | Reinsurance Coverage | | Company Retention |
Property - commercial insurance (1) | | N/A | | 42.5% up to $93.3 million per catastrophe | | 57.5% of all commercial property losses |
Property - personal insurance (2) | | N/A | | 50% up to $35.5 million per catastrophe | | 50% of all personal property losses |
Property - catastrophe (3) | | N/A | | $75.0 million excess of $25.0 million | | $25.0 million per catastrophe |
Primary casualty (4) | | Up to $10.0 million per occurrence | | $8.0 million excess of $2.0 million | | $2.0 million per occurrence |
Excess casualty (5) | | Up to $10.0 million per occurrence
| | Variable quota share | | $2.0 million per occurrence except as described in note (5) below |
(1) Our commercial property insurance quota share reinsurance reduces the financial impact of property losses on our commercial insurance policies. Reinsurance is not applicable to any individual policy with a per-occurrence limit of $2.0 million or less.
(2) Our personal insurance quota share reinsurance reduces the financial impact of property losses on our personal insurance policies.
(3) Our property catastrophe reinsurance reduces the financial impact of a catastrophe event involving multiple claims and policyholders. Our property catastrophe reinsurance includes a reinstatement provision which requires us to pay reinstatement premiums after a loss has occurred in order to preserve coverage. Including the reinstatement provision, the maximum aggregate loss recovery limit is $150 million and is in addition to the per-occurrence coverage provided by our treaty coverages.
(4) Reinsurance is not applicable to any individual policy with a per-occurrence limit of $2.0 million or less.
(5) For casualty policies with a per-occurrence limit higher than $2.0 million, the ceding percentage varies such that the retention is always $2.0 million or less. For example, for a $4.0 million limit excess policy, our retention would be 50%, whereas for a $10.0 million limit excess policy, our retention would be 20%. For policies for which we also write an underlying primary limit, the retention on the primary and excess policy combined would not exceed $2.0 million.
Reinsurance contracts do not relieve us from our obligations to policyholders. Failure of the reinsurer to honor its obligation could result in losses to us, and therefore, we established an allowance for credit risk based on historical analysis of credit losses for highly rated companies in the insurance industry. In formulating our reinsurance programs, we are selective in our choice of reinsurers and we consider numerous factors, the most important of which are the financial stability of the reinsurer, its history of responding to claims and its overall reputation. In an effort to minimize our exposure to the insolvency of our reinsurers, we review the financial condition of each reinsurer annually. In addition, we continually monitor for rating downgrades involving any of our reinsurers. At September 30, 2022, all reinsurance contracts that our insurance subsidiary was a party to were with companies with A.M. Best ratings of "A-" (Excellent) or better. As of September 30, 2022, we recorded an allowance for credit losses of $0.4 million related to our reinsurance balances.
Ratings
Kinsale Insurance Company has a financial strength rating of "A" (Excellent) with a stable outlook from A.M. Best. A.M. Best assigns ratings to insurance companies, which currently range from "A++" (Superior) to "F" (In Liquidation). "A" (Excellent) is the third highest rating issued by A.M. Best. The "A" (Excellent) rating is assigned to insurers that have, in A.M. Best's opinion, an excellent ability to meet their ongoing obligations to policyholders. This rating is intended to provide an independent opinion of an insurer's ability to meet its obligation to policyholders and is not an evaluation directed at investors.
The financial strength ratings assigned by A.M. Best have an impact on the ability of the insurance companies to attract and retain agents and brokers and on the risk profiles of the submissions for insurance that the insurance companies receive. The "A" (Excellent) rating obtained by Kinsale Insurance Company is consistent with our business plan and allows us to actively pursue relationships with the agents and brokers identified in our marketing plan.
Financial Condition
Stockholders' equity
At September 30, 2022, total stockholders' equity was $619.5 million and tangible stockholders' equity was $616.7 million, compared to total stockholders' equity of $699.3 million and tangible stockholders' equity $696.5 million at December 31, 2021. The decreases in both total and tangible stockholders' equity over the prior year-end balances were due to an increase in unrealized losses on available-for-sale investments, net of taxes, and payment of dividends, offset in part by profits generated during the period and net activity related to stock-based compensation plans. Tangible stockholders’ equity is a non-GAAP financial measure. See "—Reconciliation of non-GAAP financial measures" for a reconciliation of stockholders' equity in accordance with GAAP to tangible stockholders' equity.
Investment portfolio
At September 30, 2022, our cash and invested assets of $1.9 billion consisted of fixed-maturity securities, equity securities, cash and cash equivalents and short-term investments. At September 30, 2022, the majority of the investment portfolio was comprised of fixed-maturity securities of $1.6 billion that were classified as available-for-sale. Available-for-sale investments are carried at fair value with unrealized gains and losses on these securities, net of applicable taxes, reported as a separate component of accumulated other comprehensive income. At September 30, 2022, we also held $133.7 million of equity securities, which were comprised of ETF securities and non-redeemable preferred stock, $126.2 million of cash and cash equivalents and $81.4 million of short-term investments.
Our fixed-maturity securities, including cash equivalents, had a weighted average duration of 3.9 years and 4.3 years at September 30, 2022 and December 31, 2021, respectively, and an average rating of "AA-" at both September 30, 2022 and December 31, 2021.
At September 30, 2022 and December 31, 2021, the amortized cost and estimated fair value on fixed-maturity securities were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | September 30, 2022 | | December 31, 2021 |
| | Amortized Cost | | Estimated Fair Value | | % of Total Fair Value | | Amortized Cost | | Estimated Fair Value | | % of Total Fair Value |
| | ($ in thousands) |
Fixed-maturity securities: | | | | | | | | | | | | |
U.S. Treasury securities and obligations of U.S. government agencies | | $ | 22,945 | | | $ | 21,598 | | | 1.4 | % | | $ | 6,936 | | | $ | 6,847 | | | 0.5 | % |
Obligations of states, municipalities and political subdivisions | | 230,156 | | | 202,667 | | | 12.6 | % | | 216,375 | | | 228,045 | | | 16.4 | % |
Corporate and other securities | | 795,400 | | | 707,563 | | | 44.1 | % | | 450,594 | | | 458,487 | | | 32.9 | % |
Asset-backed securities | | 323,601 | | | 315,143 | | | 19.6 | % | | 299,810 | | | 301,775 | | | 21.7 | % |
Residential mortgage-backed securities | | 356,947 | | | 299,236 | | | 18.6 | % | | 340,804 | | | 337,685 | | | 24.3 | % |
Commercial mortgage-backed securities | | 65,680 | | | 59,640 | | | 3.7 | % | | 57,000 | | | 59,227 | | | 4.2 | % |
Total fixed-maturity securities | | $ | 1,794,729 | | | $ | 1,605,847 | | | 100.0 | % | | $ | 1,371,519 | | | $ | 1,392,066 | | | 100.0 | % |
The table below summarizes the credit quality of our fixed-maturity securities at September 30, 2022 and December 31, 2021, as rated by Standard & Poor’s Financial Services, LLC ("Standard & Poor's"):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | September 30, 2022 | | December 31, 2021 |
Standard & Poor’s or Equivalent Designation | | Estimated Fair Value | | % of Total | | Estimated Fair Value | | % of Total |
| | ($ in thousands) |
AAA | | $ | 416,950 | | | 26.0 | % | | $ | 375,579 | | | 27.0 | % |
AA | | 493,353 | | | 30.7 | % | | 523,739 | | | 37.6 | % |
A | | 371,597 | | | 23.1 | % | | 234,547 | | | 16.9 | % |
BBB | | 263,730 | | | 16.4 | % | | 196,740 | | | 14.1 | % |
Below BBB and unrated | | 60,217 | | | 3.8 | % | | 61,461 | | | 4.4 | % |
Total | | $ | 1,605,847 | | | 100.0 | % | | $ | 1,392,066 | | | 100.0 | % |
The amortized cost and estimated fair value of our fixed-maturity securities summarized by contractual maturity as of September 30, 2022 and December 31, 2021, were as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | September 30, 2022 | | December 31, 2021 |
| | Amortized Cost | | Estimated Fair Value | | % of Total Fair Value | | Amortized Cost | | Estimated Fair Value | | % of Total Fair Value |
| | ($ in thousands) |
Due in one year or less | | $ | 14,977 | | | $ | 14,823 | | | 0.9 | % | | $ | 6,742 | | | $ | 6,822 | | | 0.5 | % |
Due after one year through five years | | 531,759 | | | 506,959 | | | 31.6 | % | | 185,273 | | | 189,497 | | | 13.6 | % |
Due after five years through ten years | | 245,305 | | | 207,332 | | | 12.9 | % | | 226,707 | | | 232,197 | | | 16.7 | % |
Due after ten years | | 256,460 | | | 202,714 | | | 12.6 | % | | 255,183 | | | 264,863 | | | 19.0 | % |
Asset-backed securities | | 323,601 | | | 315,143 | | | 19.6 | % | | 299,810 | | | 301,775 | | | 21.7 | % |
Residential mortgage-backed securities | | 356,947 | | | 299,236 | | | 18.7 | % | | 340,804 | | | 337,685 | | | 24.3 | % |
Commercial mortgage-backed securities | | 65,680 | | | 59,640 | | | 3.7 | % | | 57,000 | | | 59,227 | | | 4.2 | % |
Total fixed-maturity securities | | $ | 1,794,729 | | | $ | 1,605,847 | | | 100.0 | % | | $ | 1,371,519 | | | $ | 1,392,066 | | | 100.0 | % |
Actual maturities may differ from contractual maturities because some borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
As of September 30, 2022, 4.9% of our total cash and investments was invested in ETFs. At September 30, 2022 and December 31, 2021, our ETF balances were comprised of the following funds:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | September 30, 2022 | | December 31, 2021 |
Fund | | Fair Value | | % of Total | | Fair Value | | % of Total |
| | ($ in thousands) |
Domestic stock market fund | | $ | 58,563 | | | 61.7 | % | | $ | 81,384 | | | 66.0 | % |
Dividend yield equity fund | | 36,335 | | | 38.3 | % | | 42,005 | | | 34.0 | % |
| | | | | | | | |
| | | | | | | | |
Total | | $ | 94,898 | | | 100.0 | % | | $ | 123,389 | | | 100.0 | % |
As of September 30, 2022, 2.0% of our total cash and investments was invested in non-redeemable preferred stock. A summary of these securities by industry segment is shown below as of September 30, 2022 and December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | September 30, 2022 | | December 31, 2021 |
Industry | | Fair Value | | % of Total | | Fair Value | | % of Total |
| | ($ in thousands) |
Financial | | $ | 35,514 | | | 91.4 | % | | $ | 45,331 | | | 92.1 | % |
Utilities | | 2,639 | | | 6.8 | % | | 2,993 | | | 6.1 | % |
Industrials and other | | 684 | | | 1.8 | % | | 898 | | | 1.8 | % |
Total | | $ | 38,837 | | | 100.0 | % | | $ | 49,222 | | | 100.0 | % |
Restricted investments
In order to conduct business in certain states, we are required to maintain letters of credit or assets on deposit to support state-mandated insurance regulatory requirements and to comply with certain third-party agreements. Assets held on deposit or in trust accounts are primarily in the form of high-grade securities. The fair value of our restricted assets was $6.3 million and $6.7 million at September 30, 2022 and December 31, 2021, respectively.
Reconciliation of Non-GAAP Financial Measures
Reconciliation of underwriting income
Underwriting income is defined as net income excluding net investment income, the net change in the fair value of equity securities, net realized investment gains and losses, interest expense, other expenses, other income and income tax expense. The Company uses underwriting income as an internal performance measure in the management of its operations because the Company believes it gives management and users of the Company's financial information useful insight into the Company's results of operations and underlying business performance. Underwriting income should not be viewed as a substitute for net income calculated in accordance with GAAP, and other companies may define underwriting income differently.
Net income for the three and nine months ended September 30, 2022 and 2021, reconciles to underwriting income as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
($ in thousands) | | 2022 | | 2021 | | 2022 | | 2021 |
| | | | | | | | |
Net income | | $ | 32,984 | | | $ | 36,625 | | | $ | 91,865 | | | $ | 104,339 | |
Income tax expense | | 7,116 | | | 9,054 | | | 19,549 | | | 24,387 | |
Income before income taxes | | 40,100 | | | 45,679 | | | 111,414 | | | 128,726 | |
Net investment income | | (13,858) | | | (8,095) | | | (33,540) | | | (22,466) | |
Change in the fair value of equity securities | | 6,095 | | | 1,012 | | | 37,199 | | | (13,644) | |
Net realized investment losses (gains) | | 173 | | | (895) | | | (1,535) | | | (2,397) | |
Interest expense | | 1,716 | | | 243 | | | 2,306 | | | 752 | |
Other expenses (1) | | 212 | | | 145 | | | 521 | | | 482 | |
Other income | | (112) | | | (35) | | | (381) | | | (58) | |
Underwriting income | | $ | 34,326 | | | $ | 38,054 | | | $ | 115,984 | | | $ | 91,395 | |
(1) Other expenses are comprised of corporate expenses not allocated to our insurance operations.
Reconciliation of net operating earnings
Net operating earnings is defined as net income excluding the effects of the net change in the fair value of equity securities, after taxes, and net realized investment gains and losses, after taxes. Management believes the exclusion of these items provides a useful comparison of the Company's underlying business performance from period to period. Net operating earnings and percentages or calculations using net operating earnings (e.g., diluted operating earnings per share and annualized operating return on equity) are non-GAAP financial measures. Net operating earnings should not be viewed as a substitute for net income calculated in accordance with GAAP, and other companies may define net operating earnings differently.
Net income for the three and nine months ended September 30, 2022 and 2021, reconciles to net operating earnings as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
($ in thousands) | | 2022 | | 2021 | | 2022 | | 2021 |
| | | | | | |
| | | | | | | | |
Net income | | $ | 32,984 | | | $ | 36,625 | | | $ | 91,865 | | | $ | 104,339 | |
Adjustments: | | | | | | | | |
Change in the fair value of equity securities, before taxes | | 6,095 | | | 1,012 | | | 37,199 | | | (13,644) | |
Income tax (benefit) expense (1) | | (1,280) | | | (213) | | | (7,812) | | | 2,865 | |
Change in the fair value of equity securities, after taxes | | 4,815 | | | 799 | | | 29,387 | | | (10,779) | |
| | | | | | | | |
Net realized investment losses (gains), before taxes | | 173 | | | (895) | | | (1,535) | | | (2,397) | |
Income tax (benefit) expense (1) | | (36) | | | 188 | | | 322 | | | 503 | |
Net realized investment losses (gains), after taxes | | 137 | | | (707) | | | (1,213) | | | (1,894) | |
Net operating earnings | | $ | 37,936 | | | $ | 36,717 | | | $ | 120,039 | | | $ | 91,666 | |
| | | | | | | | |
Operating return on equity: | | | | | | | | |
Average stockholders' equity (2) | | $ | 626,761 | | | $ | 644,401 | | | $ | 659,395 | | | $ | 617,702 | |
Annualized return on equity (3) | | 21.1 | % | | 22.7 | % | | 18.6 | % | | 22.5 | % |
Annualized operating return on equity (4) | | 24.2 | % | | 22.8 | % | | 24.3 | % | | 19.8 | % |
(1) Income taxes on adjustments to reconcile net income to net operating earnings use an effective tax rate of 21%.
(2) Computed by adding the total stockholders' equity as of the date indicated to the prior quarter-end or year-end total, as applicable, and dividing by two.
(3) Annualized return on equity is net income expressed on an annualized basis as a percentage of average beginning and ending stockholders' equity during the period.
(4) Annualized operating return on equity is net operating earnings expressed on an annualized basis as a percentage of average beginning and ending stockholders' equity during the period.
Reconciliation of tangible stockholders' equity
Tangible stockholders’ equity is defined as total stockholders’ equity less intangible assets, net of deferred taxes. Our definition of tangible stockholders’ equity may not be comparable to that of other companies, and it should not be viewed as a substitute for stockholders’ equity calculated in accordance with GAAP. We use tangible stockholders' equity internally to evaluate the strength of our balance sheet and to compare returns relative to this measure.
Stockholders' equity at September 30, 2022 and December 31, 2021, reconciles to tangible stockholders' equity as follows:
| | | | | | | | | | | | | | |
($ in thousands) | | September 30, 2022 | | December 31, 2021 |
| | |
Stockholders' equity | | $ | 619,455 | | | $ | 699,335 | |
Less: intangible assets, net of deferred taxes | | 2,795 | | | 2,795 | |
Tangible stockholders' equity | | $ | 616,660 | | | $ | 696,540 | |
Critical Accounting Estimates
We identified the accounting estimates which are critical to the understanding of our financial position and results of operations. Critical accounting estimates are defined as those estimates that are both important to the portrayal of our financial condition and results of operations and require us to exercise significant judgment. We use significant judgment concerning future results and developments in applying these critical accounting estimates and in preparing our condensed consolidated financial statements. These judgments and estimates affect our reported amounts of assets, liabilities, revenues and expenses and the disclosure of our material contingent assets and liabilities, if any. Actual results may differ materially from the estimates and assumptions used in preparing the condensed consolidated financial statements. We evaluate our estimates regularly using information that we believe to be relevant. Our critical accounting policies and estimates are described in our annual consolidated financial statements and the related notes in our Annual Report on Form 10-K for the year ended December 31, 2021.