Biggest changeSee “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of stockholders’ equity calculated in accordance with GAAP to tangible stockholders’ equity. 58 Table of Contents Results of Operations Year ended December 31, 2022 compared to year ended December 31, 2021 The following table summarizes our results for the years ended December 31, 2022 and 2021: Year Ended December 31, Percent 2022 2021 Change Change ($ in thousands, except per share data) Gross written premiums $ 881,868 $ 535,175 $ 346,693 64.8 % Ceded written premiums (524,575) (223,443) (301,132) 134.8 % Net written premiums 357,293 311,732 45,561 14.6 % Net earned premiums 316,466 233,826 82,640 35.3 % Commission and other income 4,272 3,608 664 18.4 % Total underwriting revenue (1) 320,738 237,434 83,304 35.1 % Losses and loss adjustment expenses 78,672 41,457 37,215 89.8 % Acquisition expenses 110,771 95,433 15,338 16.1 % Other underwriting expenses 69,219 53,723 15,496 28.8 % Underwriting income (1) 62,076 46,821 15,255 32.6 % Interest expense (873) (40) (833) NM Net investment income 13,877 9,080 4,797 52.8 % Net realized and unrealized (losses) gains on investments (7,529) 1,277 (8,806) NM Income before income taxes 67,551 57,138 10,413 18.2 % Income tax expense 15,381 11,291 4,090 36.2 % Net income 52,170 45,847 6,323 13.8 % Adjustments: Net realized and unrealized losses (gains) on investments (2) 7,529 (1,277) 8,806 NM Expenses associated with transactions 130 563 (433) (76.9) % Stock-based compensation expense 11,624 5,584 6,040 108.2 % Amortization of intangibles 1,255 1,251 4 0.3 % Expenses associated with catastrophe bond, net of rebate 1,992 1,704 288 16.9 % Tax impact (3,366) (1,238) (2,128) 171.9 % Adjusted net income (1) (2) $ 71,334 $ 52,434 $ 18,900 36.0 % Key Financial and Operating Metrics Annualized return on equity 13.4 % 12.1 % Annualized adjusted return on equity (1) 18.3 % 13.8 % Loss ratio 24.9 % 17.7 % Expense ratio 55.5 % 62.2 % Combined ratio 80.4 % 80.0 % Adjusted combined ratio (1) 75.6 % 76.1 % Diluted earnings per share $ 2.02 $ 1.76 Diluted adjusted earnings per share (1) $ 2.77 $ 2.01 Catastrophe losses $ 15,394 $ 5,015 Catastrophe loss ratio (1) 4.9 % 2.1 % Adjusted combined ratio excluding catastrophe losses (1) 70.8 % 73.9 % Adjusted underwriting income (1) $ 77,077 $ 55,923 21,154 37.8 % NM-Not Meaningful (1) Indicates non-GAAP financial measure; see “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of the non-GAAP financial measures to their most directly comparable financial measures prepared in accordance with GAAP. 59 Table of Contents (2) Beginning with this Annual Report on Form 10-K, we are including the impact of net realized and unrealized losses and gains on investments as an adjustment to our net income.
Biggest changeSee “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of stockholders’ equity calculated in accordance with GAAP to tangible stockholders’ equity. 59 Table of Contents Results of Operations Year ended December 31, 2023 compared to year ended December 31, 2022 The following table summarizes our results for the years ended December 31, 2023 and 2022: Year Ended December 31, Percent 2023 2022 Change Change ($ in thousands, except per share data) Gross written premiums $ 1,141,558 $ 881,868 $ 259,690 29.4 % Ceded written premiums (731,531 ) (524,575 ) (206,956 ) 39.5 % Net written premiums 410,027 357,293 52,734 14.8 % Net earned premiums 345,913 316,466 29,447 9.3 % Commission and other income 3,367 4,272 (905 ) (21.2 )% Total underwriting revenue (1) 349,280 320,738 28,542 8.9 % Losses and loss adjustment expenses 72,592 78,672 (6,080 ) (7.7 )% Acquisition expenses 107,745 110,771 (3,026 ) (2.7 )% Other underwriting expenses 88,172 69,219 18,953 27.4 % Underwriting income (1) 80,771 62,076 18,695 30.1 % Interest expense (3,775 ) (873 ) (2,902 ) 332.4 % Net investment income 23,705 13,877 9,828 70.8 % Net realized and unrealized gains (losses) on investments 2,941 (7,529 ) 10,470 (139.1 )% Income before income taxes 103,642 67,551 36,091 53.4 % Income tax expense 24,441 15,381 9,060 58.9 % Net income 79,201 52,170 27,031 51.8 % Adjustments: Net realized and unrealized (gains) losses on investments (2,941 ) 7,529 (10,470 ) (139.1 )% Expenses associated with transactions 706 130 576 443.1 % Stock-based compensation expense 14,913 11,624 3,289 28.3 % Amortization of intangibles 1,481 1,255 226 18.0 % Expenses associated with catastrophe bond, net of rebate 1,640 1,992 (352 ) (17.7 )% Tax impact (1,480 ) (3,366 ) 1,886 (56.0 )% Adjusted net income (1) $ 93,520 $ 71,334 $ 22,186 31.1 % Key Financial and Operating Metrics Annualized return on equity 18.5 % 13.4 % Annualized adjusted return on equity (1) 21.9 % 18.3 % Loss ratio 21.0 % 24.9 % Expense ratio 55.7 % 55.5 % Combined ratio 76.6 % 80.4 % Adjusted combined ratio (1) 71.2 % 75.6 % Diluted earnings per share $ 3.13 $ 2.02 Diluted adjusted earnings per share (1) $ 3.69 $ 2.77 Catastrophe losses $ 3,442 $ 15,394 Catastrophe loss ratio (1) 1.0 % 4.9 % Adjusted combined ratio excluding catastrophe losses (1) 70.2 % 70.8 % Adjusted underwriting income (1) $ 99,511 $ 77,077 $ 22,434 29.1 % (1) Indicates non-GAAP financial measure; see “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of the non-GAAP financial measures to their most directly comparable financial measures prepared in accordance with GAAP. 60 Table of Contents Gross Written Premiums Gross written premiums were $1.1 billion for the year ended December 31, 2023 compared to $881.9 million for the year ended December 31, 2022, an increase of $259.7 million, or 29.4%.
Interest Expense Interest expense consists of the unused line fee and amortization of the commitment fee on our credit agreement with U.S. Bank National Association and interest incurred on borrowings from our FHLB line of credit. Net Investment Income We earn investment income on our portfolio of invested assets.
Interest Expense Interest expense consists of the unused line fee, amortization of the commitment fee and interest incurred on borrowings from our credit agreement with U.S. Bank National Association and interest incurred on borrowings from our FHLB line of credit. Net Investment Income We earn investment income on our portfolio of invested assets.
Although we are inherently subject to catastrophe losses, the frequency and severity of catastrophe losses is unpredictable and their impact on our operating results may vary significantly between periods and obscure other trends in our business.
Although we are inherently subject to catastrophe losses, the frequency and severity of catastrophe losses is unpredictable and their impact on our operating results may vary significantly between periods and obscure other trends in our business.
Therefore, we are providing this metric because we believe it gives our management and other financial statement users useful insight into our results of operations and trends in our financial performance without the volatility caused by catastrophe losses.
Therefore, we are providing this metric because we believe it gives our management and other financial statement users useful insight into our results of operations and trends in our financial performance without the volatility caused by catastrophe losses.
The volume of fronting premiums written each period may vary due to the timing of entering new fronting partnerships and terminations of fronting partnerships. During the second quarter of 2022, we ceased writing Specialty Homeowners business outside of Texas and converted our Texas Specialty Homeowners business to a fronting arrangement beginning June 1, 2022.
The volume of fronting premiums written each period may vary due to the timing of entering new fronting partnerships and terminations of existing fronting partnerships. During the second quarter of 2022, we ceased writing Specialty Homeowners business outside of Texas and converted our Texas Specialty Homeowners business to a fronting arrangement beginning June 1, 2022.
Deferred tax assets and liabilities are measured by applying enacted tax rates in effect for the years in which such differences are expected to reverse. Our deferred tax assets result from temporary differences primarily attributable to unearned premiums, net operating losses (“NOLs”) and unrealized losses on investments.
Deferred tax assets and liabilities are measured by applying enacted tax rates in effect for the years in which such differences are expected to reverse. Our deferred tax assets result from temporary differences primarily attributable to unearned premiums, net operating losses (“NOLs”), unrealized losses on investments and deferred compensation.
The assessment requires significant judgement and review of all positive and negative 79 Table of Contents evidence to reach a conclusion that it is more likely than not that all or some of portion of the deferred tax asset will not be realized. In assessing the need for a deferred tax asset valuation allowance, we are required to make certain judgments and assumptions about our future operations based on historical experience and information regarding reversals of existing temporary differences, carryback capacity, future taxable income and tax planning strategies.
The assessment requires significant judgement and review of all positive and negative evidence to reach a conclusion that it is more likely than not that all or some of portion of the deferred tax asset will not be realized. 80 Table of Contents In assessing the need for a deferred tax asset valuation allowance, we are required to make certain judgments and assumptions about our future operations based on historical experience and information regarding reversals of existing temporary differences, carryback capacity, future taxable income and tax planning strategies.
The potential for a large claim under an insurance or reinsurance contract means that our insurance subsidiaries may need to make substantial payments within relatively short periods of time, which would have a negative impact on our operating cash flows. We generated positive cash flows from operations for the years ended December 31, 2022 and 2021.
The potential for a large claim under an insurance or reinsurance contract means that our insurance subsidiaries may need to make substantial payments within relatively short periods of time, which would have a negative impact on our operating cash flows. We generated positive cash flows from operations for the years ended December 31, 2023 and 2022.
Our personnel use their knowledge of the specific claim along with internal and external experts, including underwriters and legal counsel, to estimate the expected ultimate losses. 74 Table of Contents We establish IBNR reserves to provide for (i) the estimated amount of future loss payments on incurred claims not yet reported, and (ii) potential development on reported claims.
Our personnel use their knowledge of the specific claim along with internal and external experts, including underwriters and legal counsel, to estimate the expected ultimate losses. 75 Table of Contents We establish IBNR reserves to provide for (i) the estimated amount of future loss payments on incurred claims not yet reported, and (ii) potential development on reported claims.
We use proprietary data analytics and a modern technology platform to offer our customers flexible products with customized and granular pricing for both the admitted and excess and surplus lines (“E&S”) markets. 53 Table of Contents We provide admitted insurance products through our Oregon domiciled insurance company, Palomar Specialty Insurance Company (“PSIC”), and E&S insurance products through our Arizona domiciled surplus lines insurance company, Palomar Excess and Surplus Insurance Company (“PESIC”).
We use proprietary data analytics and a modern technology platform to offer our customers flexible products with customized and granular pricing for both the admitted and excess and surplus lines (“E&S”) markets. 54 Table of Contents We provide admitted insurance products through our Oregon domiciled insurance company, Palomar Specialty Insurance Company (“PSIC”), and E&S insurance products through our Arizona domiciled surplus lines insurance company, Palomar Excess and Surplus Insurance Company (“PESIC”).
As of December 31, 2022 and December 31, 2021, the total adjusted capital of PSIC and PESIC were in excess of their respective prescribed risk-based capital requirements. Under the Insurance Act and related regulations, our Bermuda reinsurance subsidiary, PSRE, is required to maintain certain solvency and liquidity levels, which it maintained as of December 31, 2022 and December 31, 2021.
As of December 31, 2023 and December 31, 2022, the total adjusted capital of PSIC and PESIC were in excess of their respective prescribed risk-based capital requirements. Under the Insurance Act and related regulations, our Bermuda reinsurance subsidiary, PSRE, is required to maintain certain solvency and liquidity levels, which it maintained as of December 31, 2023 and December 31, 2022.
In the event of significant new regulation or legislation, we will attempt to quantify its impact on our business, but no assurance can be given that our attempt to quantify such inputs will be accurate or successful. The table below quantifies the impact of potential reserve deviations from our carried reserve at December 31, 2022.
In the event of significant new regulation or legislation, we will attempt to quantify its impact on our business, but no assurance can be given that our attempt to quantify such inputs will be accurate or successful. The table below quantifies the impact of potential reserve deviations from our carried reserve at December 31, 2023.
Our effective tax rates are dependent upon the components of pretax earnings and the related tax effects. 56 Table of Contents Key Financial and Operating Metrics We discuss certain key financial and operating metrics, described below, which provide useful information about our business and the operational factors underlying our financial performance.
Our effective tax rates are dependent upon the components of pretax earnings and the related tax effects. 57 Table of Contents Key Financial and Operating Metrics We discuss certain key financial and operating metrics, described below, which provide useful information about our business and the operational factors underlying our financial performance.
The relevant liabilities include total general business insurance reserves and total other liabilities, less sundry liabilities. As of December 31, 2022 and December 31, 2021, we met the minimum liquidity ratio requirement. Bermuda regulations limit the amount of dividends and return of capital paid by a regulated entity.
The relevant liabilities include total general business insurance reserves and total other liabilities, less sundry liabilities. As of December 31, 2023 and December 31, 2022, we met the minimum liquidity ratio requirement. Bermuda regulations limit the amount of dividends and return of capital paid by a regulated entity.
We invest primarily in investment grade fixed maturity securities, including U.S. government issues, state government issues, mortgage and asset-backed obligations, and corporate bonds with a small portion of our portfolio in equity securities and cash and cash equivalents.
We invest primarily in investment grade fixed maturity securities, including U.S. government issues, state government issues, mortgage and asset-backed obligations, and corporate bonds with a small portion of our portfolio in equity securities, equity method investments, and cash and cash equivalents.
The volume of ceded written premiums is also impacted by the amount of premium we write under fronting agreements. 54 Table of Contents Our ceded written premiums can be impacted significantly in certain periods due to changes in quota share agreements.
The volume of ceded written premiums is also impacted by the amount of premium we write under fronting agreements. 55 Table of Contents Our ceded written premiums can be impacted significantly in certain periods due to changes in quota share agreements.
See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of loss ratio calculated using unadjusted GAAP numbers to catastrophe loss ratio. 57 Table of Contents Adjusted combined ratio excluding catastrophe losses is a non-GAAP financial measure defined as adjusted combined ratio excluding the impact of catastrophe losses.
See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of loss ratio calculated using unadjusted GAAP numbers to catastrophe loss ratio. 58 Table of Contents Adjusted combined ratio excluding catastrophe losses is a non-GAAP financial measure defined as adjusted combined ratio excluding the impact of catastrophe losses.
See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of income before income taxes calculated in accordance with GAAP to adjusted underwriting income. Tangible stockholders’ equity is a non-GAAP financial measure defined as stockholders’ equity less intangible assets.
See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of income before income taxes calculated in accordance with GAAP to adjusted underwriting income. Tangible stockholders ’ equity is a non-GAAP financial measure defined as stockholders’ equity less intangible assets.
The amounts in the above table represent our gross estimates of known liabilities as of December 31, 2022 and do not include any allowance for claims for future events within the time period specified.
The amounts in the above table represent our gross estimates of known liabilities as of December 31, 2023 and do not include any allowance for claims for future events within the time period specified.
We also have the ability to access additional capital through pursuing third-party borrowings including our credit agreement, sales of our equity or debt securities or entrance into a reinsurance arrangement.
We also have the ability to access additional capital through pursuing third-party borrowings including our credit agreements, sales of our equity or debt securities, or entrance into a reinsurance arrangement.
These IBNR amounts are added to the reported-to-date amount to derive ultimate losses. 75 Table of Contents ● Reported Bornhuetter-Ferguson Severity Method —Under this method, ultimate losses are estimated as the sum of cumulative reported losses and estimated IBNR losses.
These IBNR amounts are added to the reported-to-date amount to derive ultimate losses. 76 Table of Contents ● Reported Bornhuetter-Ferguson Severity Method —Under this method, ultimate losses are estimated as the sum of cumulative reported losses and estimated IBNR losses.
Acquisition Expenses Acquisition expenses are principally comprised of the commissions we pay retail agents, program administrators and wholesale brokers, net of ceding commissions and fronting fees we receive on business ceded under quota share and fronting reinsurance agreements. In addition, acquisition expenses include premium-related taxes and 55 Table of Contents other fees.
Acquisition Expenses Acquisition expenses are principally comprised of the commissions we pay retail agents, program administrators and wholesale brokers, net of ceding commissions and fronting fees we receive on business ceded under quota share and fronting reinsurance agreements. In addition, acquisition expenses include premium-related taxes and other fees.
The increase was primarily due to a higher average balance of investments during the year ended December 31, 2022 and higher yields on invested assets.
The increase was primarily due to a higher average balance of investments during the year ended December 31, 2023 and higher yields on invested assets.
We are currently utilizing tax planning strategies in our assessment of the realizability of a portion of our net capital deferred tax asset at December 31, 2022.
We are currently utilizing tax planning strategies in our assessment of the realizability of a portion of our net capital deferred tax asset at December 31, 2023.
We use this metric as we believe it gives our management and other users of our financial information useful insight into our underlying business performance. Adjusted underwriting income should not be viewed as a substitute for pre-tax income calculated in accordance with GAAP. Other companies may define adjusted underwriting income differently.
We use this metric as we believe it gives our management and other users of our financial information useful insight into our underlying business performance. Adjusted underwriting income should not be viewed as a substitute for pre-tax income calculated in accordance with GAAP.
Equity securities are carried at fair value with unrealized gains and losses included as a component of net income on the Company’s consolidated statement of income. 78 Table of Contents All financial assets measured at amortized cost, including available-for-sale securities are required to be presented at the net amount expected to be collected by means of an allowance for credit losses that is included in net income.
Equity securities are carried at fair value with unrealized gains and losses included as a component of net income on the Company’s consolidated statement of income. 79 Table of Contents All financial assets, including available-for-sale securities are required to be presented at the net amount expected to be collected by means of an allowance for credit losses that is included in net income.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion of our historical results of operations and our liquidity and capital resources should be read together with the consolidated financial statements and related notes that appear elsewhere in this Annual Report on Form 10-K.
Item 7. Management ’ s Discussion and Analysis of Financial Condition and Results of Operations The following discussion of our historical results of operations and our liquidity and capital resources should be read together with the consolidated financial statements and related notes that appear elsewhere in this Annual Report on Form 10-K.
On a quarterly basis, we perform an analysis of our loss development and select the expected ultimate loss ratio for each of our product lines by accident year. In our actuarial analysis, we use input from our TPAs and our underwriting departments, including premium pricing assumptions and historical experience.
On a quarterly basis, we perform an analysis of our loss development and select the expected ultimate loss ratio for each of our product lines by exposure period. In our actuarial analysis, we use input from our TPAs and our underwriting departments, including premium pricing assumptions and historical experience.
These tax planning strategies include the holding of fixed maturity and equity securities that are currently in a net unrealized loss position for tax purposes until recovery or maturity, if needed, to avoid future expiring capital loss carryforwards. As of December 31, 2022, we had a valuation allowance of $3.0 million relating to our state net operating loss carryforwards and the remainder of our deferred tax assets did not require a valuation allowance. Recent Accounting Pronouncements See “Note 2—Recent Accounting Pronouncements” in the Notes to Consolidated Financial Statements included in this Annual Report on Form 10-K for a discussion of accounting pronouncements recently adopted and recently issued accounting pronouncements not yet adopted and their potential impact to our financial statements.
These tax planning strategies include the holding of fixed maturity securities that are currently in a net unrealized loss position for tax purposes until recovery or maturity, if needed, to avoid future expiring capital loss carryforwards. As of December 31, 2023, we had a valuation allowance of $3.5 million relating to our state net operating loss carryforwards and federal net operating losses related to Laulima, and the remainder of our deferred tax assets did not require a valuation allowance. Recent Accounting Pronouncements See “Note 2—Recent Accounting Pronouncements” in the Notes to Consolidated Financial Statements included in this Annual Report on Form 10-K for a discussion of accounting pronouncements recently adopted and recently issued accounting pronouncements not yet adopted and their potential impact to our financial statements.
Pursuant to Bermuda regulations, the maximum amount of dividends and return of capital available to be paid by a reinsurer is determined pursuant to a formula. Under this formula, the maximum amount of dividends and return of capital available from PSRE during 2023 is calculated to be approximately $3.9 million.
Pursuant to Bermuda regulations, the maximum amount of dividends and return of capital available to be paid by a reinsurer is determined pursuant to a formula. Under this formula, the maximum amount of dividends and return of capital available from PSRE during 2023 is calculated to be approximately $4.1 million.
As of December 31, 2022, the majority of our investment portfolio, or $515.1 million, was comprised of fixed maturity securities that are classified as available-for-sale and 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.
As of December 31, 2023, the majority of our investment portfolio, or $643.8 million, was comprised of fixed maturity securities that are classified as available-for-sale and 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.
During the year ended December 31, 2021, our gross incurred losses for accident years 2020 and prior developed unfavorably by $28.7 million. The gross unfavorable development was due primarily to losses on certain 2020 Hurricanes emerging at a higher severity than expected, primarily in our special property lines of business.
During the year ended December 31, 2022, our total gross incurred losses for accident years 2021 and prior developed unfavorably by $0.3 million. The gross unfavorable development was due primarily to losses on certain 2020 Hurricanes emerging at a higher severity than expected, primarily in our special property lines of business.
Recent events, including changes in market interest rates and significant financial market volatility have caused us to incur unrealized losses on investments which contributes to us having a net capital deferred tax asset in the amount of $11.0 million at December 31, 2022, as compared to a net capital deferred tax liability of $0.3 million at December 31, 2021.
Recent events, including changes in market interest rates and significant financial market volatility have caused us to incur unrealized losses on investments which contributes to us having a net capital deferred tax asset in the amount of $5.9 million at December 31, 2023, as compared to a net capital deferred tax asset of $11.0 million at December 31, 2022.
Excluding the impact of expenses relating to transactions, stock-based compensation, amortization of intangibles, and catastrophe bonds, other underwriting expenses as a percentage of gross earned premiums were 7.8% for the year ended December 31, 2022 compared to 10.3% for the year ended December 31, 2021.
Excluding the impact of expenses relating to transactions, stock-based compensation, amortization of intangibles, and catastrophe bonds, other underwriting expenses as a percentage of gross earned premiums were 6.8% for the year ended December 31, 2023 compared to 7.8% for the year ended December 31, 2022.
The increase was primarily due to the Company incurring higher payroll, technology, and stock-based compensation expenses associated with growth of the Company. Other underwriting expenses as a percentage of gross earned premiums were 10.0% for the year ended December 31, 2022 compared to 12.4% for the year ended December 31, 2021.
The increase was primarily due to the Company incurring higher payroll, technology, and stock-based compensation expenses associated with growth of the Company. Other underwriting expenses as a percentage of gross earned premiums were 8.7% for the year ended December 31, 2023 compared to 10.0% for the year ended December 31, 2022.
In addition to historical financial information, this Annual Report on Form 10-K contains “forward-looking statements.” You should review the “Special Note Regarding Forward-Looking Statements” and “Risk Factors” sections of this Annual Report on Form 10-K for factors and uncertainties that may cause our actual future results to be materially different from those in our forward-looking statements.
In addition to historical financial information, this Annual Report on Form 10-K contains “ forward-looking statements. ” You should review the “ Special Note Regarding Forward-Looking Statements ” and “ Risk Factors ” sections of this Annual Report on Form 10-K for factors and uncertainties that may cause our actual future results to be materially different from those in our forward-looking statements.
We have also been profitable since 2016 and our net income growth since 2016 reflects a compound annual growth rate of 41%. We seek to continuously grow our income by developing product offerings for lines of business that harness our core competencies and where we believe we can generate attractive risk adjusted returns.
We have also been profitable since 2016 and our net income growth since 2016 reflects a compound annual growth rate of 43%. We seek to continuously grow our income by developing products in lines of business that harness our core competencies and where we believe we can generate attractive risk adjusted returns.
Stockholders’ equity decreased primarily due to unrealized losses on fixed maturity securities and repurchases of shares of our common stock and was partially offset by the net income we earned for the period and activity related to stock-based compensation. Stock-based compensation expense is treated as an additional paid-in-capital and increases stockholders’ equity. Tangible stockholders’ equity is a non-GAAP financial measure.
Stockholders’ equity increased primarily due to net income we earned for the period and activity related to stock-based compensation, and was partially offset by repurchases of shares of our common stock. Stock-based compensation expense is treated as an additional paid-in-capital and increases stockholders’ equity. Tangible stockholders’ equity is a non-GAAP financial measure.
Our fixed income investment portfolio had a book yield of 3.30% as of December 31, 2022, compared to 2.23% as of December 31, 2021. 72 Table of Contents At December 31, 2022 and December 31, 2021 the amortized cost and fair value on available-for-sale securities were as follows: Amortized Fair % of Total December 31, 2022 Cost or Cost Value Fair Value ($ in thousands) Fixed maturities: U.S.
Our fixed income investment portfolio had a book yield of 4.07% as of December 31, 2023, compared to 3.30% as of December 31, 2022. 73 Table of Contents At December 31, 2023 and December 31, 2022 the amortized cost and fair value on available-for-sale securities were as follows: December 31, 2023 Amortized Cost or Cost Fair Value % of Total Fair Value ($ in thousands) Fixed maturities: U.S.
Founded in 2014, we have significantly grown our business and have generated attractive returns. We have organically increased gross written premiums from $16.6 million in our first year of operations to $881.9 million for the year ended December 31, 2022, which reflects a compound annual growth rate of approximately 64%.
Founded in 2014, we have significantly grown our business and have generated attractive returns. We have organically increased gross written premiums from $16.6 million in our first year of operations to $1.1 billion for the year ended December 31, 2023, which reflects a compound annual growth rate of approximately 60%.
Premium growth was primarily due to an increased volume of policies written across our lines of business which was driven by new business generated with existing partners, strong premium retention rates for existing business, expansion of our distribution footprint, and new partnerships. For commercial products, substantial rate increases also contributed to premium growth.
Premium growth was primarily due to an increased volume of policies written across our lines of business which was driven by new business generated with existing partners, strong premium retention rates for existing business, expansion of our distribution footprint, and new partnerships.
To the extent our future operating cash flows are insufficient to cover our net losses from catastrophic events, we had $621.8 million in cash and investment securities available at December 31, 2022.
To the extent our future operating cash flows are insufficient to cover our net losses from catastrophic events, we had $741.4 million in cash and investment securities available at December 31, 2023.
Adjusted return on equity should not be viewed as a substitute for return on equity calculated using unadjusted GAAP numbers, and other companies may define adjusted return on equity differently. 65 Table of Contents Adjusted return on equity is calculated as follows: Year Ended December 31, 2022 2021 ($ in thousands) Numerator: Adjusted net income $ 71,334 $ 52,434 Denominator: Average stockholders' equity 389,461 378,941 Adjusted return on equity 18.3 % 13.8 % Adjusted Combined Ratio We define adjusted combined ratio as the sum of the loss ratio and the expense ratio calculated excluding the impact of certain items that may not be indicative of underlying business trends, operating results, or future outlook.
Adjusted return on equity should not be viewed as a substitute for return on equity calculated using unadjusted GAAP numbers, and other companies may define adjusted return on equity differently. 66 Table of Contents Adjusted return on equity is calculated as follows: Year Ended December 31, 2023 2022 ($ in thousands) Numerator: Adjusted net income $ 93,520 $ 71,334 Denominator: Average stockholders' equity 428,002 389,461 Adjusted return on equity 21.9 % 18.3 % Adjusted Combined Ratio We define adjusted combined ratio as the sum of the loss ratio and the expense ratio calculated excluding the impact of certain items that may not be indicative of underlying business trends, operating results, or future outlook.
Adjusted combined ratio is calculated as follows: Year Ended December 31, 2022 2021 ($ in thousands) Numerator: Sum of losses, loss adjustment expenses, underwriting, acquisition and other underwriting expenses, net of commission and other income $ 254,390 $ 187,005 Denominator: Net earned premiums $ 316,466 $ 233,826 Combined ratio 80.4 % 80.0 % Adjustments to numerator: Expenses associated with transactions (130) (563) Stock-based compensation expense (11,624) (5,584) Amortization of intangibles (1,255) (1,251) Expenses associated with catastrophe bond, net of rebate (1,992) (1,704) Adjusted combined ratio 75.6 % 76.1 % Diluted adjusted earnings per share We define diluted adjusted earnings per share as adjusted net income divided by the weighted-average common shares outstanding for the period, reflecting the dilution which could occur if equity-based awards are converted into common share equivalents as calculated using the treasury stock method.
Adjusted combined ratio is calculated as follows: Year Ended December 31, 2023 2022 ($ in thousands) Numerator: Sum of losses, loss adjustment expenses, underwriting, acquisition and other underwriting expenses, net of commission and other income $ 265,142 $ 254,390 Denominator: Net earned premiums $ 345,913 $ 316,466 Combined ratio 76.6 % 80.4 % Adjustments to numerator: Expenses associated with transactions (706 ) (130 ) Stock-based compensation expense (14,913 ) (11,624 ) Amortization of intangibles (1,481 ) (1,255 ) Expenses associated with catastrophe bond, net of rebate (1,640 ) (1,992 ) Adjusted combined ratio 71.2 % 75.6 % Diluted adjusted earnings per share We define diluted adjusted earnings per share as adjusted net income divided by the weighted-average common shares outstanding for the period, reflecting the dilution which could occur if equity-based awards are converted into common share equivalents as calculated using the treasury stock method.
For the year ended December 31, 2022 our effective tax rate was 22.8% and the difference between our tax effective tax rate and the statutory rate of 21% relates primarily to non-deductible executive compensation expense and state taxes, offset by the permanent component of employee stock options.
For the year ended December 31, 2023 our effective tax rate was 23.6% and the difference between our tax effective tax rate and the statutory rate of 21% relates primarily to non-deductible executive compensation expense, offset by the permanent component of employee stock options.
Our fixed maturity securities, including cash equivalents, had a weighted average effective duration of 3.81 and 3.99 years and an average rating of “A1/A+” and “A2/A” at December 31, 2022 and December 31, 2021, respectively.
Our fixed maturity securities, including cash equivalents, had a weighted average effective duration of 3.48 and 3.81 years and an average rating of “Aa3/A+” and “A1/A+” at December 31, 2023 and December 31, 2022, respectively.
Diluted adjusted earnings per share should not be viewed as a substitute for diluted earnings per share calculated in accordance with GAAP, and other companies may define diluted adjusted earnings per share differently. 66 Table of Contents Diluted adjusted earnings per share is calculated as follows: Year Ended December 31, 2022 2021 (in thousands except shares and per share data) Adjusted net income $ 71,334 $ 52,434 Weighted-average common shares outstanding, diluted 25,796,008 26,111,904 Diluted adjusted earnings per share $ 2.77 $ 2.01 Catastrophe Loss Ratio Catastrophe loss ratio is defined as the ratio of catastrophe losses to net earned premiums.
Diluted adjusted earnings per share should not be viewed as a substitute for diluted earnings per share calculated in accordance with GAAP, and other companies may define diluted adjusted earnings per share differently. 67 Table of Contents Diluted adjusted earnings per share is calculated as follows: Year Ended December 31, 2023 2022 (in thousands except shares and per share data) Adjusted net income $ 93,520 $ 71,334 Weighted-average common shares outstanding, diluted 25,327,091 25,796,008 Diluted adjusted earnings per share $ 3.69 $ 2.77 Catastrophe Loss Ratio Catastrophe loss ratio is defined as the ratio of catastrophe losses to net earned premiums.
For the year ended December 31, 2021, our effective tax rate was 19.8% and the difference between our tax rate and the statutory rate of 21% relates primarily to a benefit from the permanent component of employee stock option exercises and charges related to state tax accruals, offset by the non-deductible executive compensation expense. 63 Table of Contents Reconciliation of Non-GAAP Financial Measures Underwriting Revenue We define underwriting revenue as total revenue excluding net investment income and net realized and unrealized gains and losses on investments.
For the year ended December 31, 2022, our effective tax rate was 22.8% and the difference between our tax rate and the statutory rate of 21% relates primarily to non-deductible executive compensation expense and state taxes, offset by the permanent component of employee stock options. 64 Table of Contents Reconciliation of Non-GAAP Financial Measures Underwriting Revenue We define underwriting revenue as total revenue excluding net investment income and net realized and unrealized gains and losses on investments.
Stockholders’ equity calculated in accordance with GAAP reconciles to tangible stockholders’ equity as follows: December 31, 2022 2021 (in thousands) Stockholders’ equity $ 384,754 $ 394,169 Intangible assets (8,261) (9,501) Tangible stockholders’ equity $ 376,493 $ 384,668 Liquidity and Capital Resources Sources and Uses of Funds We operate as a holding company with no business operations of our own.
Stockholders’ equity calculated in accordance with GAAP reconciles to tangible stockholders’ equity as follows: December 31, 2023 2022 (in thousands) Stockholders’ equity $ 471,252 $ 384,754 Intangible assets (12,315 ) (8,261 ) Tangible stockholders’ equity $ 458,937 $ 376,493 Liquidity and Capital Resources Sources and Uses of Funds We operate as a holding company with no business operations of our own.
Net income calculated in accordance with GAAP reconciles to adjusted net income as follows: Year Ended December 31, 2022 2021 (in thousands) Net income $ 52,170 $ 45,847 Adjustments: Net realized and unrealized losses (gains) on investments 7,529 (1,277) Expenses associated with transactions 130 563 Stock-based compensation expense 11,624 5,584 Amortization of intangibles 1,255 1,251 Expenses associated with catastrophe bond, net of rebate 1,992 1,704 Tax impact (3,366) (1,238) Adjusted net income $ 71,334 $ 52,434 Adjusted Return on Equity We define adjusted return on equity as adjusted net income expressed on an annualized basis as a percentage of average beginning and ending stockholders’ equity during the period.
Net income calculated in accordance with GAAP reconciles to adjusted net income as follows: Year Ended December 31, 2023 2022 (in thousands) Net income $ 79,201 $ 52,170 Adjustments: Net realized and unrealized (gains) losses on investments (2,941 ) 7,529 Expenses associated with transactions 706 130 Stock-based compensation expense 14,913 11,624 Amortization of intangibles 1,481 1,255 Expenses associated with catastrophe bond, net of rebate 1,640 1,992 Tax impact (1,480 ) (3,366 ) Adjusted net income $ 93,520 $ 71,334 Adjusted Return on Equity We define adjusted return on equity as adjusted net income expressed on an annualized basis as a percentage of average beginning and ending stockholders’ equity during the period.
Cash used in financing activities for the year ended December 31, 2021 related to the repurchase of $15.9 million of our common stock offset by $2.8 million in proceeds from common stock issued via stock option exercises and our employee stock purchase plan. 70 Table of Contents We do not have any current plans for material capital expenditures other than current operating requirements.
Cash provided by financing activities for the year ended December 31, 2022 related to $36.4 million in proceeds from our FHLB line of credit, $2.3 million in proceeds from common stock issued via stock option exercises and $0.8 million in proceeds from our employee stock purchase plan, offset by the repurchase of $34.4 million of our common stock. 71 Table of Contents We do not have any current plans for material capital expenditures other than current operating requirements.
Catastrophe loss ratio should not be viewed as a substitute for loss ratio calculated using unadjusted GAAP numbers, and other companies may define catastrophe loss ratio differently. Catastrophe loss ratio is calculated as follows: Year Ended December 31, 2022 2021 ($ in thousands) Numerator: Losses and loss adjustment expenses $ 78,672 $ 41,457 Denominator: Net earned premiums $ 316,466 $ 233,826 Loss ratio 24.9 % 17.7 % Numerator: Catastrophe losses $ 15,394 $ 5,015 Denominator: Net earned premiums $ 316,466 $ 233,826 Catastrophe loss ratio 4.9 % 2.1 % Adjusted Combined Ratio Excluding Catastrophe Losses Adjusted combined ratio excluding catastrophe losses is defined as adjusted combined ratio excluding the impact of catastrophe losses.
Catastrophe loss ratio should not be viewed as a substitute for loss ratio calculated using unadjusted GAAP numbers, and other companies may define catastrophe loss ratio differently. Catastrophe loss ratio is calculated as follows: Year Ended December 31, 2023 2022 ($ in thousands) Numerator: Losses and loss adjustment expenses $ 72,592 $ 78,672 Denominator: Net earned premiums $ 345,913 $ 316,466 Loss ratio 21.0 % 24.9 % Numerator: Catastrophe losses $ 3,442 $ 15,394 Denominator: Net earned premiums $ 345,913 $ 316,466 Catastrophe loss ratio 1.0 % 4.9 % Adjusted Combined Ratio Excluding Catastrophe Losses Adjusted combined ratio excluding catastrophe losses is defined as adjusted combined ratio excluding the impact of catastrophe losses.
Acquisition expenses as a percentage of gross earned premiums decreased due to the recognition of higher ceding commission and fronting fee income as a percentage of gross earned premiums due to changes in mix of business produced and growth in fronting premiums. 62 Table of Contents Other Underwriting Expenses Other underwriting expenses increased $15.5 million, or 28.8%, to $69.2 million for the year ended December 31, 2022 from $53.7 million for the year ended December 31, 2021.
Acquisition expenses as a percentage of gross earned premiums decreased due to the recognition of higher ceding commission and fronting fee income as a percentage of gross earned premiums due to changes in mix of business produced and growth in fronting premiums. 63 Table of Contents Other Underwriting Expenses Other underwriting expenses increased $19.0 million, or 27.4%, to $88.2 million for the year ended December 31, 2023 from $69.2 million for the year ended December 31, 2022.
All advances have predetermined term and the interest rate varies based on the term of the advance. As of December 31, 2022, the Company had $36.4 million of borrowings outstanding through the FHLB line of credit. Financial Condition Stockholders’ Equity At December 31, 2022 total stockholders’ equity was $384.8 million and tangible stockholders’ equity was $376.5 million, compared to total stockholders’ equity of $394.2 million and tangible stockholders’ equity of $384.7 million as of December 31, 2021.
All advances have predetermined term and the interest rate varies based on the term of the advance. As of December 31, 2023, the Company had $52.6 million of borrowings outstanding through the FHLB line of credit. Financial Condition Stockholders ’ Equity At December 31, 2023 total stockholders’ equity was $471.3 million and tangible stockholders’ equity was $458.9 million, compared to total stockholders’ equity of $384.8 million and tangible stockholders’ equity of $376.5 million as of December 31, 2022.
Cash provided by financing activities for the year ended December 31, 2022 related to $36.4 million in proceeds from our FHLB line of credit and $3.0 million in proceeds from common stock issued via stock option exercises and our employee stock purchase plan, offset by the repurchase of $34.4 million of our common stock.
Cash used in financing activities for the year ended December 31, 2023 related to the repurchase of $22.3 million of our common stock, offset by $16.2 million in proceeds from our FHLB line of credit, $1.2 million in proceeds from common stock issued via stock option exercises and the receipt of $0.8 million in proceeds from our employee stock purchase plan.
Adjusted combined ratio excluding catastrophe losses should not be viewed as a substitute for combined ratio calculated using unadjusted GAAP numbers, and other companies may define adjusted combined ratio excluding catastrophe losses differently. 67 Table of Contents Adjusted combined ratio excluding catastrophe losses is calculated as follows: Year Ended December 31, 2022 2021 ($ in thousands) Numerator: Sum of losses and loss adjustment expenses, acquisition expenses, and other underwriting expenses, net of commission and other income $ 254,390 $ 187,005 Denominator: Net earned premiums $ 316,466 $ 233,826 Combined ratio 80.4 % 80.0 % Adjustments to numerator: Expenses associated with transactions $ (130) $ (563) Stock-based compensation expense (11,624) (5,584) Amortization of intangibles (1,255) (1,251) Expenses associated with catastrophe bond, net of rebate (1,992) (1,704) Catastrophe losses (15,394) (5,015) Adjusted combined ratio excluding catastrophe losses 70.8 % 73.9 % Tangible Stockholders’ Equity We define tangible stockholders’ equity as stockholders’ equity less intangible assets.
Adjusted combined ratio excluding catastrophe losses should not be viewed as a substitute for combined ratio calculated using unadjusted GAAP numbers, and other companies may define adjusted combined ratio excluding catastrophe losses differently. 68 Table of Contents Adjusted combined ratio excluding catastrophe losses is calculated as follows: Year Ended December 31, 2023 2022 ($ in thousands) Numerator: Sum of losses and loss adjustment expenses, acquisition expenses, and other underwriting expenses, net of commission and other income $ 265,142 $ 254,390 Denominator: Net earned premiums $ 345,913 $ 316,466 Combined ratio 76.6 % 80.4 % Adjustments to numerator: Expenses associated with transactions $ (706 ) $ (130 ) Stock-based compensation expense (14,913 ) (11,624 ) Amortization of intangibles (1,481 ) (1,255 ) Expenses associated with catastrophe bond, net of rebate (1,640 ) (1,992 ) Catastrophe losses (3,442 ) (15,394 ) Adjusted combined ratio excluding catastrophe losses 70.2 % 70.8 % Tangible Stockholders ’ Equity We define tangible stockholders’ equity as stockholders’ equity less intangible assets.
Loss Adjustment Expense reserves are estimated based on the ratio of paid loss adjustment expense to paid loss, which is estimated separately by line of business as well as split by hurricane and excluding hurricane.
Considering each of the alternative ultimate estimates, we select an estimate of ultimate loss for each line of business. Loss Adjustment Expense reserves are estimated based on the ratio of paid loss adjustment expense to paid loss, which is estimated separately by line of business as well as split by hurricane and excluding hurricane.
Total revenue calculated in accordance with GAAP reconciles to underwriting revenue as follows: Year Ended December 31, 2022 2021 (in thousands) Total revenue $ 327,086 $ 247,791 Net investment income (13,877) (9,080) Net realized and unrealized losses (gains) on investments 7,529 (1,277) Underwriting revenue $ 320,738 $ 237,434 Underwriting Income and adjusted underwriting income We define underwriting income as income before income taxes excluding net investment income, net realized and unrealized gains and losses on investments, and interest expense.
Total revenue calculated in accordance with GAAP reconciles to underwriting revenue as follows: Year Ended December 31, 2023 2022 (in thousands) Total revenue $ 375,926 $ 327,086 Net investment income (23,705 ) (13,877 ) Net realized and unrealized (gains) losses on investments (2,941 ) 7,529 Underwriting revenue $ 349,280 $ 320,738 Underwriting Income and adjusted underwriting income We define underwriting income as income before income taxes excluding net investment income, net realized and unrealized gains and losses on investments, and interest expense.
Also included in our investment portfolio were $38.6 million of equity securities. In addition, we maintained a non-restricted cash and cash equivalent balance of $68.1 million at December 31, 2022.
Also included in our investment portfolio were $43.2 million of equity securities. In addition, we maintained a non-restricted cash and cash equivalent balance of $51.9 million at December 31, 2023.
The following table summarizes our cash flows for the years ended December 31, 2022 and 2021: Year ended December 31, 2022 2021 ($ in thousands) Cash provided by (used in): Operating activities $ 169,584 $ 87,814 Investing activities (156,808) (58,188) Financing activities 5,017 (13,041) Change in cash, cash equivalents, and restricted cash $ 17,793 $ 16,585 Our cash flow from operating activities has been positive in each of the last two years.
The following table summarizes our cash flows for the years ended December 31, 2023 and 2022: Year ended December 31, 2023 2022 ($ in thousands) Cash provided by (used in): Operating activities $ 116,106 $ 169,583 Investing activities (128,478 ) (156,807 ) Financing activities (3,940 ) 5,017 Change in cash, cash equivalents, and restricted cash $ (16,312 ) $ 17,793 Our cash flow from operating activities has been positive in each of the last two years.
Income before income taxes calculated in accordance with GAAP reconciles to underwriting income and adjusted underwriting income as follows: 64 Table of Contents Year Ended December 31, 2022 2021 (in thousands) Income before income taxes $ 67,551 $ 57,138 Net investment income (13,877) (9,080) Net realized and unrealized losses (gains) on investments 7,529 (1,277) Interest expense 873 40 Underwriting income $ 62,076 $ 46,821 Expenses associated with transactions 130 563 Stock-based compensation expense 11,624 5,584 Amortization of intangibles 1,255 1,251 Expenses associated with catastrophe bond, net of rebate 1,992 1,704 Adjusted underwriting income $ 77,077 $ 55,923 Adjusted Net Income We define adjusted net income as net income excluding the impact of certain items that may not be indicative of underlying business trends, operating results, or future outlook, net of tax impact.
Other companies may define adjusted underwriting income differently. 65 Table of Contents Income before income taxes calculated in accordance with GAAP reconciles to underwriting income and adjusted underwriting income as follows: Year Ended December 31, 2023 2022 (in thousands) Income before income taxes $ 103,642 $ 67,551 Net investment income (23,705 ) (13,877 ) Net realized and unrealized (gains) losses on investments (2,941 ) 7,529 Interest expense 3,775 873 Underwriting income $ 80,771 $ 62,076 Expenses associated with transactions 706 130 Stock-based compensation expense 14,913 11,624 Amortization of intangibles 1,481 1,255 Expenses associated with catastrophe bond, net of rebate 1,640 1,992 Adjusted underwriting income $ 99,511 $ 77,077 Adjusted Net Income We define adjusted net income as net income excluding the impact of certain items that may not be indicative of underlying business trends, operating results, or future outlook, net of tax impact.
Based on the above restrictions, PESIC may not pay a dividend or distribution in 2023 without approval of the Arizona Insurance Commissioner due to incurring a statutory net loss in 2022. In addition to the above limitations, any dividend or distribution declared is also subject to state regulatory approval prior to payment.
Based on the above restrictions, PESIC may pay a dividend or distribution of no greater than $1.5 million in 2024 without approval of the Arizona Insurance Commissioner. In addition to the above limitations, any dividend or distribution declared is also subject to state regulatory approval prior to payment.
The increase was primarily due to increased premiums ceded under quota share and fronting agreements due to growth in the volume of written premiums subject to quota share or fronting agreements. In addition, we incurred increased excess of loss (“XOL”) reinsurance expense due to growth in exposure.
The increase was primarily due to increased premiums ceded under fronting agreements due to growth in fronting premiums written and growth in the volume of written premiums subject to quota shares. In addition, our XOL reinsurance expense increased due to growth in exposure and higher rates on XOL reinsurance.
The gross unfavorable development was due primarily to losses on certain 2020 Hurricanes emerging at a higher severity than expected, primarily in our special property lines of business. This was offset by favorable development on 2021 attritional and catastrophe losses.
The gross unfavorable development was due primarily to losses on certain 2020 Hurricanes emerging at a higher severity than expected, primarily in our special property lines of business. On a net basis, the development was favorable by $3.6 million due to the effect of ceding gross unfavorable development under our reinsurance program.
Unrealized gains and losses on fixed maturity securities are recognized as a component of other comprehensive income and do not impact our net income. The following table summarizes the components of our investment income for each period presented: Year Ended December 31, 2022 2021 Change % Change ($ in thousands) Interest income $ 13,631 $ 9,119 $ 4,512 49.5 % Dividend income 739 461 278 60.3 % Investment management fees and expenses (493) (500) 7 (1.4) % Net investment income 13,877 9,080 4,797 52.8 % Net realized and unrealized (losses) gains on investments (7,529) 1,277 (8,806) NM Total $ 6,348 $ 10,357 $ (4,009) (38.7) % Income Tax Expense Income tax expense increased $4.1 million, or 36.2%, to $15.4 million for the year ended December 31, 2022 compared to $11.3 million during the year ended December 31, 2021.
Unrealized gains and losses on fixed maturity securities are recognized as a component of other comprehensive income and do not impact our net income. The following table summarizes the components of our investment income for each period presented: Year Ended December 31, 2023 2022 Change % Change ($ in thousands) Interest income $ 23,349 $ 13,631 $ 9,718 71.3 % Dividend income 871 739 132 17.9 % Investment management fees and expenses (515 ) (493 ) (22 ) 4.5 % Net investment income 23,705 13,877 9,828 70.8 % Net realized and unrealized gains (losses) on investments 2,941 (7,529 ) 10,470 (139.1 )% Total $ 26,646 $ 6,348 $ 20,298 319.8 % Income Tax Expense Income tax expense increased $9.1 million, or 58.9%, to $24.4 million for the year ended December 31, 2023 compared to $15.4 million during the year ended December 31, 2022.
Contractual Obligations and Commitments The following table illustrates our contractual obligations and commercial commitments by due date as of December 31, 2022: One Year Three Years Less Than to Less Than to Less Than More Than Total One Year Three Years Five Years Five Years (in thousands) Reserves for losses and loss adjustment expenses $ 231,415 $ 177,877 $ 29,513 $ 23,742 $ 283 Operating lease obligations 2,187 966 808 413 — Total $ 233,602 $ 178,843 $ 30,321 $ 24,155 $ 283 The reserve for losses and loss adjustment expenses represent management’s estimate of the ultimate cost of settling losses.
Contractual Obligations and Commitments The following table illustrates our contractual obligations and commercial commitments by due date as of December 31, 2023: Total Less Than One Year One Year to Less Than Three Years Three Years to Less Than Five Years More Than Five Years ($ in thousands) Reserves for losses and loss adjustment expenses $ 342,275 $ 247,275 $ 49,003 $ 40,992 $ 5,005 Operating lease obligations 1,127 643 348 136 — Total $ 233,602 $ 178,843 $ 30,321 $ 24,155 $ 283 The reserve for losses and loss adjustment expenses represents management’s estimate of the ultimate cost of settling losses.
On a net basis, the development was favorable by $3.6 million due to the effect of ceding gross unfavorable development under our reinsurance program. The catastrophe events which experienced unfavorable development were primarily subject to ceding under our XOL treaties while the catastrophe events which experienced favorable development were subject to a lower amount of ceding.
On a net basis, the development was unfavorable by $2.2 million due to the effect of ceding gross favorable development under our catastrophe XOL reinsurance program and due to unfavorable development on lines of business subject to lower amounts of ceding.
Under Arizona statute which governs PESIC, dividends paid in a consecutive twelve month period cannot exceed the lesser of (i) 10% of an insurance company’s statutory policyholders’ surplus as of December 31 of the preceding year or (ii) 100% of its statutory net income for the preceding calendar year.
Based on the above restrictions, PSIC may pay a dividend or distribution of no greater than $96.0 million in 2024 without approval by the California and Oregon Insurance Commissioners. 69 Table of Contents Under Arizona statute which governs PESIC, dividends paid in a consecutive twelve month period cannot exceed the lesser of (i) 10% of an insurance company’s statutory policyholders’ surplus as of December 31 of the preceding year or (ii) 100% of its statutory net income for the preceding calendar year.
Forward-looking statements in this Annual Report on Form 10-K are based on information available to us as of the date hereof, and we assume no obligation to update any such forward-looking statements. Overview We are a specialty insurance company that provides property and casualty insurance products to individuals and businesses.
Forward-looking statements in this Annual Report on Form 10-K are based on information available to us as of the date hereof, and we assume no obligation to update any such forward-looking statements. The following section generally discusses 2023 results compared to 2022 results.
Other Underwriting Expenses Other underwriting expenses represent the general and administrative expenses of our insurance operations including employee salaries and benefits, software and technology costs, office rent, stock-based compensation, licenses and fees, and professional services fees such as legal, accounting, and actuarial services.
We earn fronting fees in a manner consistent with the recognition of the earned premiums on the underlying insurance policies, on a pro rata basis over the terms of the policies. 56 Table of Contents Other Underwriting Expenses Other underwriting expenses represent the general and administrative expenses of our insurance operations including employee salaries and benefits, software and technology costs, office rent, stock-based compensation, licenses and fees, and professional services fees such as legal, accounting, and actuarial services.
Credit Agreement In December 2021, we entered into a Credit Agreement (the “Credit Agreement”) with U.S. Bank National Association which provides a revolving credit facility of up to $100 million through December 8, 2026.
Bank National Association which provides a revolving credit facility of up to $100 million through December 8, 2026.
The following tables summarize our gross and net reserves for unpaid losses and loss adjustment expenses at December 31, 2022 and 2021. December 31, 2022 Gross % of Total Net % of Total Loss and Loss Adjustment Reserves ($ in thousands) Case reserves $ 72,598 31.4 % $ 34,084 44.0 % IBNR 158,817 68.6 % 43,436 56.0 % Total reserves $ 231,415 100.0 % $ 77,520 100.0 % December 31, 2021 Gross % of Total Net % of Total Loss and Loss Adjustment Reserves Case reserves $ 91,715 52.9 % $ 26,595 58.6 % IBNR 81,651 47.1 % 18,824 41.4 % Total reserves $ 173,366 100.0 % $ 45,419 100.0 % The process of estimating the reserves for losses and loss adjustment expenses requires a high degree of judgment and is subject to several variables.
The following tables summarize our gross and net reserves for unpaid losses and loss adjustment expenses at December 31, 2023 and 2022. December 31, 2023 Gross % of Total Net % of Total Loss and Loss Adjustment Reserves ($ in thousands) Case reserves $ 124,170 36.3 % $ 38,428 39.4 % IBNR 218,105 63.7 % 59,225 60.6 % Total reserves $ 342,275 100.0 % $ 97,653 100.0 % December 31, 2022 Gross % of Total Net % of Total Loss and Loss Adjustment Reserves Case reserves $ 72,598 31.4 % $ 34,084 44.0 % IBNR 158,817 68.6 % 43,436 56.0 % Total reserves $ 231,415 100.0 % $ 77,520 100.0 % The process of estimating the reserves for losses and loss adjustment expenses requires a high degree of judgment and is subject to several variables.
On a net basis, the development was unfavorable by $2.4 million due to the effect of ceding under our reinsurance program. The favorable 2021 development was subject to a higher amount of ceding versus the unfavorable 2020 development resulting in the net unfavorable development being higher than the gross amount.
This was offset by favorable development on 2021 attritional and catastrophe losses. On a net basis, the development was unfavorable by $2.4 million due to the effect of ceding under our reinsurance program.
We believe that potential changes such as these would not have a material impact on our liquidity. Net Ultimate Potential Impact LLAE December 31, 2022 on 2022 Accident Sensitivity Net Ultimate Net LLAE Pre ‑ tax Stockholders’ Sensitivity Year Factor Incurred LLAE Reserve income Equity* ($ in thousands) Sample increases 2022 5.0 % $ 76,289 $ 54,487 $ 3,814 $ 3,013 2021 2.5 % $ 43,872 $ 16,066 $ 1,097 $ 867 Prior 1.0 % $ 98,051 $ 6,967 $ 981 $ 775 Sample decreases 2022 (5.0) % $ 76,289 $ 54,487 $ (3,814) $ (3,013) 2021 (2.5) % $ 43,872 $ 16,066 $ (1,097) $ (867) Prior (1.0) % $ 98,051 $ 6,967 $ (981) $ (775) * Effective tax rate estimated to be 21% 76 Table of Contents The amount by which estimated losses differ from those originally reported for a period is known as “development.” Development is unfavorable when the losses ultimately settle for more than the amount reserved or subsequent estimates indicate a basis for reserve increases on unresolved claims.
Net Ultimate LLAE December 31, 2023 Potential Impact on 2023 Sensitivity Accident Year Sensitivity Factor Net Ultimate Incurred LLAE Net LLAE Reserve Pre‑tax income Stockholders’ Equity* (in thousands) Sample increases 2023 5.0 % $ 70,346 $ 50,746 $ 3,517 $ 2,779 2022 2.5 % $ 83,026 $ 33,538 $ 2,076 $ 1,640 Prior 1.0 % $ 137,410 $ 13,369 $ 1,374 $ 1,086 Sample decreases 2023 (5.0 )% $ 70,346 $ 50,746 $ (3,517 ) $ (2,779 ) 2022 (2.5 )% $ 83,026 $ 33,538 $ (2,076 ) $ (1,640 ) Prior (1.0 )% $ 137,410 $ 13,369 $ (1,374 ) $ (1,086 ) * Effective tax rate estimated to be 21% 77 Table of Contents The amount by which estimated losses differ from those originally reported for a period is known as “development.” Development is unfavorable when the losses ultimately settle for more than the amount reserved or subsequent estimates indicate a basis for reserve increases on unresolved claims.
Outstanding 71 Table of Contents amounts under the Credit Agreement may be prepaid in full or in part at any time with no prepayment premium and may be reduced in full or in part at any time upon prior notice. As of December 31, 2022 we do not have any outstanding borrowings under the Credit Agreement, but we may seek to borrow under the Credit Agreement in the future. Our PSIC subsidiary is a member of the Federal Home Loan Bank of San Francisco (“FHLB”).
Currently, $15 million of the borrowing capacity of the Credit Agreement is pledged as collateral and not able to be utilized. 72 Table of Contents As of December 31, 2023 we do not have any outstanding borrowings under the Credit Agreement, but we may seek to borrow under the Credit Agreement in the future. Our PSIC subsidiary is a member of the Federal Home Loan Bank of San Francisco (“FHLB”).
We applied sensitivity factors to incurred losses for the three most recent accident years and to the carried reserve for all prior accident years combined.
We applied sensitivity factors to incurred losses for the three most recent accident years and to the carried reserve for all prior accident years combined. We believe that potential changes such as these would not have a material impact on our liquidity.
There were no dividends declared or paid during the year ended December 31, 2022. 69 Table of Contents One of our insurance company subsidiaries, PSIC, is a member of the Federal Home Loan Bank of San Francisco (FHLB). Membership allows PSIC access to collateralized advances, which may be used to support and enhance liquidity management.
However, this dividend amount is subject to annual enhanced solvency requirement calculations. There were no dividends declared or paid during the years ended December 31, 2023 and December 31, 2022 70 Table of Contents One of our insurance company subsidiaries, PSIC, is a member of the Federal Home Loan Bank of San Francisco (FHLB).
This increase was primarily due to increased quota share and fronting cessions as previously described. Net Written Premiums Net written premiums increased $45.6 million, or 14.6%, to $357.3 million for the year ended December 31, 2022 from $311.7 million for the year ended December 31, 2021.
Ceded written premiums as a percentage of gross written premiums increased to 64.1% for the year ended December 31, 2023 from 59.5% for the year ended December 31, 2022. This increase was primarily due to increased quota share and fronting cessions as previously described.
The Company incurred $7.5 million of net realized and unrealized losses on investments for the year ended December 31, 2022 compared to a $1.3 million gain for the year ended December 31, 2021 due to higher realized losses on fixed maturity securities and unrealized losses on our equity securities held during the period ended December 31, 2022.
The Company incurred $2.9 million of net realized and unrealized gains on investments for the year ended December 31, 2023 compared to $7.5 million of net realized and unrealized losses for the year ended December 31, 2022.
Net Earned Premiums Net earned premiums increased $82.6 million, or 35.3%, to $316.5 million for the year ended December 31, 2022 from $233.8 million for the year ended December 31, 2021 due primarily to the earning of increased gross written premiums offset by the earning of ceded written premiums under reinsurance agreements.
The increase was primarily due to an increase in gross written premiums, primarily in our Commercial Earthquake, Casualty, and Residential Earthquake lines, partially offset by increased ceded written premiums. 62 Table of Contents Net Earned Premiums Net earned premiums increased $29.4 million, or 9.3%, to $345.9 million for the year ended December 31, 2023 from $316.5 million for the year ended December 31, 2022 due primarily to the earning of increased gross written premiums offset by the earning of ceded written premiums under reinsurance agreements.