Biggest changeResults of Operations The following table summarizes our results for the years ended December 31, 2023 and 2022: ($ in thousands) 2023 2022 Gross written premiums $ 1,459,829 $ 1,143,952 Ceded written premiums (549,138) (468,409) Net written premiums $ 910,691 $ 675,543 Net earned premiums $ 829,143 $ 615,994 Commission and fee income 6,064 5,199 Losses and LAE 515,237 402,512 Underwriting, acquisition and insurance expenses 243,444 182,171 Underwriting income (1) $ 76,526 $ 36,510 Net investment income $ 40,322 $ 36,931 Net investment gains (losses) $ 11,072 $ (15,705) Income before income taxes $ 110,102 $ 49,783 Net income $ 85,984 $ 39,396 Adjusted operating income (1) $ 80,847 $ 58,574 Loss and LAE ratio 62.1 % 65.3 % Expense ratio 28.6 % 28.7 % Combined ratio 90.7 % 94.0 % Adjusted loss and LAE ratio (1) 62.3 % 63.9 % Expense ratio 28.6 % 28.7 % Adjusted combined ratio (1) 90.9 % 92.6 % Return on equity 15.9 % 9.3 % Return on tangible equity (1) 19.0 % 11.8 % Adjusted return on equity (1) 14.9 % 13.8 % Adjusted return on tangible equity (1) 17.9 % 17.6 % (1) See “Reconciliation of Non-GAAP Financial Measures” in this Item 7 33 Table of Contents Reconciliation of Non-GAAP Financial Measures Adjusted Operating Income The following table provides a reconciliation of adjusted operating income to net income for the years ended December 31, 2023 and 2022: 2023 2022 ($ in thousands) Before Income Taxes After Income Taxes Before Income Taxes After Income Taxes Income as reported $ 110,102 $ 85,984 $ 49,783 $ 39,396 Less (Add): Net impact of LPT 1,427 1,127 (8,572) (6,772) Net investment gains (losses) 11,072 8,747 (15,705) (12,407) Other (loss) income (632) (499) 1 1 Other expenses (5,364) (4,238) — — Adjusted operating income $ 103,599 $ 80,847 $ 74,059 $ 58,574 Underwriting income (loss) The following table provides a reconciliation of underwriting income to income before federal income tax for the years ended December 31, 2023 and 2022: ($ in thousands) 2023 2022 Income before federal income tax $ 110,102 $ 49,783 Add: Interest expense 10,024 6,407 Amortization expense 1,798 1,547 Other expenses 5,364 — Less (Add): Net investment income 40,322 36,931 Net investment gains (losses) 11,072 (15,705) Other (loss) income (632) 1 Underwriting income $ 76,526 $ 36,510 34 Table of Contents Adjusted Loss Ratio / Adjusted Combined Ratio The following table provides a reconciliation of the adjusted loss and LAE ratio and adjusted combined ratio to the loss and LAE ratio and combined ratio for the years ended December 31, 2023 and 2022: ($ in thousands) 2023 2022 Net earned premiums $ 829,143 $ 615,994 Losses and LAE 515,237 402,512 Pre-tax net impact of loss portfolio transfer (1,427) 8,572 Adjusted losses and LAE $ 516,664 $ 393,940 Loss ratio 62.1 % 65.3 % Net impact of LPT (0.2) % 1.4 % Adjusted loss ratio 62.3 % 63.9 % Combined ratio 90.7 % 94.0 % Net impact of LPT (0.2) % 1.4 % Adjusted combined ratio 90.9 % 92.6 % Tangible Stockholders’ Equity The following table provides a reconciliation of tangible stockholders’ equity to stockholders’ equity as of December 31, 2023 and 2022: ($ in thousands) 2023 2022 Stockholders’ equity $ 661,031 $ 421,662 Less: goodwill and intangible assets 88,435 89,870 Tangible stockholders’ equity $ 572,596 $ 331,792 Adjusted Return on Equity The following table provides a reconciliation of adjusted return on equity to return on equity for the years ended December 31, 2023 and 2022: ($ in thousands) 2023 2022 Numerator: adjusted operating income $ 80,847 $ 58,574 Denominator: average stockholders’ equity $ 541,347 $ 423,871 Adjusted return on equity 14.9 % 13.8 % Return on Tangible Equity Return on tangible equity for the years ended December 31, 2023 and 2022 reconciles to return on equity as follows: ($ in thousands) 2023 2022 Numerator: net income $ 85,984 $ 39,396 Denominator: average tangible stockholders’ equity $ 452,194 $ 333,268 Return on tangible equity 19.0 % 11.8 % 35 Table of Contents Adjusted Return on Tangible Equity Adjusted return on tangible equity for the years ended December 31, 2023 and 2022 reconciles to return on equity as follows: ($ in thousands) 2023 2022 Numerator: adjusted operating income $ 80,847 $ 58,574 Denominator: average tangible stockholders’ equity $ 452,194 $ 333,268 Adjusted return on tangible equity 17.9 % 17.6 % Underwriting Results Premiums The following table presents gross written premiums by underwriting division for the years ended December 31, 2023 and 2022: ($ in thousands) 2023 2022 % Change Industry Solutions $ 305,476 $ 267,628 14.1 % Global Property & Agriculture 273,191 205,081 33.2 % Programs 178,726 163,653 9.2 % Captives 167,624 124,286 34.9 % Professional Lines 154,565 93,011 66.2 % Accident & Health 151,701 130,808 16.0 % Transactional E&S 122,508 75,098 63.1 % Surety 106,056 79,062 34.1 % Total continuing business $ 1,459,847 $ 1,138,627 28.2 % Exited business (18) 5,325 (100.3) % Total gross written premiums $ 1,459,829 $ 1,143,952 27.6 % The year over year increase in gross written premiums, when compared to 2022, was driven by double-digit premium growth in nearly all of our underwriting divisions, five of which grew over 30%.
Biggest changeResults of Operations The following table summarizes our results for the years ended December 31, 2024 and 2023: Years Ended December 31, ($ in thousands) 2024 2023 Gross written premiums $ 1,743,232 $ 1,459,829 Ceded written premiums (619,654) (549,138) Net written premiums $ 1,123,578 $ 910,691 Net earned premiums $ 1,056,722 $ 829,143 Commission and fee income 6,703 6,064 Losses and LAE 669,809 515,237 Underwriting, acquisition and insurance expenses 311,757 243,444 Underwriting income (1) $ 81,859 $ 76,526 Net investment income $ 80,686 $ 40,322 Net investment gains (losses) $ 6,256 $ 11,072 Income before income taxes $ 152,739 $ 110,102 Net income $ 118,828 $ 85,984 Adjusted operating income (1) $ 126,650 $ 80,847 Loss and LAE ratio 63.4 % 62.1 % Expense ratio 28.9 % 28.6 % Combined ratio 92.3 % 90.7 % Adjusted loss and LAE ratio (1) 62.3 % 62.3 % Expense ratio 28.9 % 28.6 % Adjusted combined ratio (1) 91.2 % 90.9 % Return on equity 16.3 % 15.9 % Return on tangible equity (1) 18.6 % 19.0 % Adjusted return on equity (1) 17.4 % 14.9 % Adjusted return on tangible equity (1) 19.8 % 17.9 % (1) See “Reconciliation of Non-GAAP Financial Measures” in this Item 2 Reconciliation of Non-GAAP Financial Measures Adjusted Operating Income The following table provides a reconciliation of adjusted operating income to net income for the years ended December 31, 2024 and 2023: 2024 2023 ($ in thousands) Pre-tax After-tax Pre-tax After-tax Income as reported $ 152,739 $ 118,828 $ 110,102 $ 85,984 Less (add): Net investment gains (losses) 6,256 4,942 11,072 8,747 Net impact of LPT (11,598) (9,162) 1,427 1,127 Other (loss) income (167) (132) (632) (499) Other expenses (4,392) (3,470) (5,364) (4,238) Adjusted operating income $ 162,640 $ 126,650 $ 103,599 $ 80,847 35 Table of Contents Underwriting Income The following table provides a reconciliation of underwriting income to income before federal income tax expense for the years ended December 31, 2024 and 2023: ($ in thousands) 2024 2023 Income before income taxes $ 152,739 $ 110,102 Add: Interest expense 9,496 10,024 Amortization expense 2,007 1,798 Other expenses 4,392 5,364 Less (add): Net investment income 80,686 40,322 Net investment gains 6,256 11,072 Other loss (167) (632) Underwriting income $ 81,859 $ 76,526 Adjusted Loss Ratio / Adjusted Combined Ratio The following table provides a reconciliation of the adjusted loss and LAE ratio and adjusted combined ratio to the loss and LAE ratio and combined ratio for the years ended December 31, 2024 and 2023: ($ in thousands) 2024 2023 Net earned premiums $ 1,056,722 $ 829,143 Losses and LAE 669,809 515,237 Pre-tax net impact of loss portfolio transfer (11,598) 1,427 Adjusted losses and LAE $ 658,211 $ 516,664 Loss ratio 63.4 % 62.1 % Less: Net impact of LPT 1.1 % (0.2)% Adjusted loss ratio 62.3 % 62.3 % Combined ratio 92.3 % 90.7 % Less: Net impact of LPT 1.1 % (0.2)% Adjusted combined ratio 91.2 % 90.9 % Tangible Stockholders’ Equity The following table provides a reconciliation of tangible stockholders’ equity to stockholders’ equity for the years ended December 31, 2024 and 2023: ($ in thousands) 2024 2023 Stockholders’ equity $ 793,999 $ 661,031 Less: Goodwill and intangible assets 87,348 88,435 Tangible stockholders’ equity $ 706,651 $ 572,596 36 Table of Contents Adjusted Return on Equity The following table provides a reconciliation of adjusted return on equity to return on equity for the years ended December 31, 2024 and 2023: ($ in thousands) 2024 2023 Numerator: adjusted operating income $ 126,650 $ 80,847 Denominator: average stockholders’ equity $ 727,515 $ 541,347 Adjusted return on equity 17.4 % 14.9 % Return on Tangible Equity Return on tangible equity for the years ended December 31, 2024 and 2023 reconciles to return on equity as follows: ($ in thousands) 2024 2023 Numerator: net income $ 118,828 $ 85,984 Denominator: average tangible stockholders’ equity $ 639,624 $ 452,194 Return on tangible equity 18.6 % 19.0 % Adjusted Return on Tangible Equity Adjusted return on tangible equity for the years ended December 31, 2024 and 2023 reconciles to return on equity as follows: ($ in thousands) 2024 2023 Numerator: adjusted operating income $ 126,650 $ 80,847 Denominator: average tangible stockholders’ equity $ 639,624 $ 452,194 Adjusted return on tangible equity 19.8 % 17.9 % 37 Table of Contents Underwriting Results Premiums The following tables present gross written premiums by underwriting division for the years ended December 31, 2024 and 2023: Years Ended December 31, ($ in thousands) 2024 2023 Change % Change Industry Solutions 317,198 305,476 11,722 3.8 % Global Property & Agriculture $ 311,402 $ 273,191 $ 38,211 14.0 % Captives 241,902 167,624 74,278 44.3 % Programs 218,407 178,726 39,681 22.2 % Accident & Health 173,073 151,701 21,372 14.1 % Transactional E&S 169,053 122,508 46,545 38.0 % Professional Lines 159,785 154,565 5,220 3.4 % Surety 152,429 106,056 46,373 43.7 % Total gross written premiums (1) $ 1,743,249 $ 1,459,847 $ 283,402 19.4 % (1) Excludes exited business The year-over-year increase in gross written premiums, when compared to 2023, was driven by double-digit premium growth from our captives, surety, transactional E&S, programs and global property & agriculture underwriting divisions.
Liquidity and Capital Resources Sources and Uses of Funds We are organized as a holding company with our operations primarily conducted by our wholly-owned insurance subsidiaries, HSIC, IIC, and GMIC, which are domiciled in Texas, and OSIC, which is domiciled in Oklahoma.
Liquidity and Capital Resources Sources and Uses of Funds We are organized as a holding company with our operations primarily conducted by our wholly-owned insurance subsidiaries, GMIC, HSIC, and IIC, which are domiciled in Texas, and OSIC, which is domiciled in Oklahoma.
The Reserve Committee meets quarterly to review the actuarial reserving recommendations made by the Chief Actuary and uses their best judgment to determine the best estimate to be recorded for the reserve for losses and LAE on our balance sheet.
The Reserve Committee meets quarterly to review the actuarial reserving recommendations made by the Chief Actuary and uses their judgment to determine the best estimate to be recorded for the reserve for losses and LAE on our balance sheet.
On March 15, 2024, the Company redeemed the Debentures and paid $1.4 million of accrued interest. Subordinated Debt In May 2019, we issued unsecured subordinated notes (the “Notes”) with an aggregate principal amount of $20.0 million. Interest on the subordinated notes is 7.25% fixed for the first 8 years and 8.25% fixed thereafter.
On March 15, 2024, the Company redeemed the Debentures and paid $1.4 million of accrued interest. Subordinated Debt In May 2019, we issued unsecured subordinated notes (the “Notes”) with an aggregate principal amount of $20.0 million. Interest on the subordinated notes is 7.25% fixed for the first eight years and 8.25% fixed thereafter.
This update states that entities with a single reportable segment are required to provide full segment disclosures. The guidance is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. This update is applied retrospectively to all prior periods presented.
This update states that entities with a single reportable segment are required to provide full segment disclosures. The guidance became effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. This update is applied retrospectively to all prior periods presented.
Early retirement of the debt ahead of the eight (8) year commitment requires all interest payments to be paid in full, as well as the return of all capital. Principal payment is due at maturity on May 24, 2039 and interest is payable quarterly.
Early retirement of the debt ahead of the eight-year commitment requires all interest payments to be paid in full, as well as the return of all capital. Principal payment is due at maturity on May 24, 2039 and interest is payable quarterly.
We also perform, along with our reinsurance broker, periodic credit reviews of our reinsurers. At December 31, 2023, 99% of our reinsurance recoverables were either derived from reinsurers rated “A-” (Excellent) by A.M. Best, or better, or were collateralized through funds held, trusts and letters of credit by the reinsurer.
We also perform, along with our reinsurance broker, periodic credit reviews of our reinsurers. At December 31, 2024, 99% of our reinsurance recoverables were either derived from reinsurers rated “A-” (Excellent) by A.M. Best, or better, or were collateralized through funds held, trusts and letters of credit by the reinsurer.
See Note 13, “Income Taxes” to our consolidated financial statements included in Item 8 of this Form 10-K for a reconciliation between our actual federal income tax expense and the amount computed at the indicated statutory rate for the years ended December 31, 2023 and 2022.
See Note 13, “Income Taxes” to our consolidated financial statements included in Item 8 of this Form 10-K for a reconciliation between our actual federal income tax expense and the amount computed at the indicated statutory rate for the years ended December 31, 2024 and 2023.
For a detailed discussion of our accounting policies, see Note 2, “Summary of Significant Accounting Policies” to our consolidated financial statements included in Item 8 of this Form 10-K. Reserves for unpaid losses and LAE The reserves for unpaid losses and LAE is the largest and most complex estimate in our consolidated balance sheet.
For a detailed discussion of our accounting policies, see Note 1, “Summary of Significant Accounting Policies” to our consolidated financial statements included in Item 8 of this Form 10-K. Reserves for unpaid losses and LAE The reserves for unpaid losses and LAE is the largest and most complex estimate in our consolidated balance sheet.
The increase in net earned premiums was primarily driven by the same reasons that drove the increase in gross written premiums discussed above.
The increase in net earned premiums was primarily driven by the same reasons that drove the increases in gross written premiums discussed above.
We believe that the principles underlying our strategy are key to achieving and sustaining best-in-class underwriting results through P&C insurance pricing cycles. We consistently strive for excellence in risk selection, pricing, and claims outcomes, and to amplify these critical functions with the use of advanced technology and analytics.
We believe that the principles underlying our strategy are key to achieving and sustaining best-in-class underwriting results through P&C insurance pricing cycles. We consistently 34 Table of Contents strive for excellence in risk selection, pricing, and claims outcomes, and to amplify these critical functions with the use of advanced technology and analytics.
See Note 23, “Statutory Accounting Principles and Regulatory Matters” to our consolidated financial statements included in Item 8 of this Form 10-K for additional information regarding our insurance companies. At December 31, 2023, our holding company had $3.0 million in cash and investments compared to $8.9 million at December 31, 2022.
See Note 23, “Statutory Accounting Principles and Regulatory Matters” to our consolidated financial statements included in Item 8 of this Form 10-K for additional information regarding our insurance companies. At December 31, 2024, our holding company had $2.9 million in cash and investments compared to $3.0 million at December 31, 2023.
Our portfolio of insured risks is highly diversified — we insure customers operating in a wide variety of industries; we distribute through multiple channels; we write multiple lines of business, including general liability, excess liability, professional liability (which includes cyber insurance), commercial auto, group accident and health, property, agriculture, surety and workers’ compensation; we insure both short and medium duration liabilities; and our business mix is balanced between E&S and admitted markets.
Our portfolio of insured risks is highly diversified — we insure customers operating in a wide variety of industries; we distribute through multiple channels; we write multiple lines of business, including general liability, excess liability, professional liability (which includes cyber and media liability insurance), commercial auto, group accident and health, property, agriculture, credit, surety and workers’ compensation; we insure both short and medium duration liabilities; and our business mix is principally primary insurance and balanced between E&S and admitted markets.
We also may use the proceeds from these sources to contribute funds to insurance subsidiaries in order to support premium growth, pay dividends and taxes and for other business purposes. Skyward Service Company receives corporate service fees from the operating subsidiaries to reimburse it for most of the operating expenses that it incurs.
We also may use the proceeds from these sources 43 Table of Contents to contribute funds to insurance subsidiaries in order to support premium growth, pay dividends and taxes and for other business purposes. Skyward Service Company receives corporate service fees from the operating subsidiaries to reimburse it for most of the operating expenses that it incurs.
These judgments and estimates affect our reported amounts of assets, liabilities, revenues and expenses and the disclosure of our material contingent assets and liabilities. Actual results may differ materially from the estimates and assumptions used in preparing the consolidated financial statements. We evaluate our estimates regularly 47 Table of Contents using information that we believe to be relevant.
These judgments and estimates affect our reported amounts of assets, liabilities, revenues and expenses and the disclosure of our material contingent assets and liabilities. Actual results may differ materially from the estimates and assumptions used in preparing the consolidated financial statements. We evaluate our estimates regularly using information that we believe to be relevant.
The sole asset of the Trust consists of Fixed/Floating Rate Junior Subordinated Deferrable Interest Debentures (the “Debentures”) with a principal amount of $59.8 million issued by us and cash of $1.8 million from the issuance of Trust common shares purchased by us equal to 3% of the Trust capitalization.
The sole asset of the Trust consists of Fixed/Floating Rate Junior Subordinated Deferrable Interest Debentures (the “Trust Preferred”) with a principal amount of $59.8 million issued by us and cash of $1.8 million from the issuance of Trust common shares purchased by us equal to 3% of the Trust capitalization.
State insurance regulatory authorities that have jurisdiction over the payment of dividends by our insurance subsidiaries may in the future adopt statutory provisions more restrictive than those currently in effect. Our insurance subsidiaries did not pay dividends to us for the years ended December 31, 2023 or 2022.
State insurance regulatory authorities that have jurisdiction over the payment of dividends by our insurance subsidiaries may in the future adopt statutory provisions more restrictive than those currently in effect. Our insurance subsidiaries did not pay dividends to us for the years ended December 31, 2024 and 2023.
In establishing the quarterly actuarial recommendation for the reserves for losses and LAE, our actuary estimates an initial expected ultimate loss ratio for each of our underwriting divisions. Input from our underwriting and claims departments, including premium pricing assumptions and historical experience, is considered by our actuary in estimating the initial expected loss ratios.
In establishing the quarterly actuarial recommendation for the reserves for losses and LAE, our actuary estimates an initial expected ultimate loss ratio for each of our underwriting divisions. Input from our underwriting and claims departments, including premium pricing assumptions and historical experience, is considered in setting our reserves.
At December 31, 2023, the six-month SOFR on the Revolving Credit Facility was 5.47%, plus a margin of 1.60%. We are subject to covenants on the Revolving Credit Facility based on minimum net worth, maximum debt to capital ratio, minimum A.M. Best Rating and minimum liquidity. As of December 31, 2023, we are in compliance with all covenants.
At December 31, 2024, the six-month SOFR on the Revolving Credit Facility was 4.25%, plus a margin of 1.60%. We are subject to covenants on the Revolving Credit Facility based on minimum net worth, maximum debt to capital ratio, minimum A.M. Best Rating and minimum liquidity. As of December 31, 2024, we are in compliance with all covenants.
Reinsurance balances recoverable on reserves for paid and unpaid losses and LAE totaled $596.3 million and $581.4 million at December 31, 2023 and December 31, 2022, respectively. Critical Accounting Policies We identified the accounting estimates below as critical to the understanding of our financial position and results of operations.
Reinsurance balances recoverable on reserves for paid and unpaid losses and LAE totaled $857.9 million and $596.3 million at December 31, 2024 and December 31, 2023, respectively. Critical Accounting Policies We identified the accounting estimates below as critical to the understanding of our financial position and results of operations.
At December 31, 2023, our core fixed income portfolio had an average rating of “AA-,” with approximately 82% of securities in that portfolio rated “A” or better by at least one nationally recognized rating organization.
At December 31, 2024, our core fixed income portfolio had an average rating of “AA-,” with approximately 81.5% of securities in that portfolio rated “A” or better by at least one nationally recognized rating organization.
Accordingly, the ultimate settlement of losses and the related LAE may vary significantly from the estimates included in our financial statements. We regularly review our estimates and adjust them as necessary as experience develops or as new information becomes known to us. Such adjustments are included in the results of current operations.
Accordingly, the ultimate settlement of losses and the related LAE may vary significantly from the estimates included in our financial statements. We regularly review our estimates and adjust them as necessary as experience develops or as new information becomes known to us.
At December 31, 2023 the ratio of total debt outstanding, including the Revolving Credit Facility, the Trust Preferred and the Notes, to total capitalization (defined as total debt plus stockholders’ equity) was 16.3% and at December 31, 2022, the ratio of total debt outstanding, including the Term Loan, the Revolver, the Trust Preferred and the Notes, to total capitalization was 23.4%.
At December 31, 2024 the ratio of total debt outstanding, including the FHLB Loan, the Revolving Credit Facility and the Notes, to total capitalization (defined as total debt plus stockholders’ equity) was 13.1% and at December 31, 2023, the ratio of total debt outstanding, including the Term Loan, the Revolver, the Trust Preferred and the Notes, to total capitalization was 16.3%.
The interest rate on the Revolving Credit Facility is the Secured Overnight Financing Rate (“SOFR”) plus a margin of between 150 and 190 basis points based on the ratio of debt to total capital and a credit spread adjustment of 10 basis points.
Interest on the Revolving Credit Facility is payable quarterly. The interest rate on the Revolving Credit Facility is the SOFR plus a margin of between 150 and 190 basis points based on the ratio of debt to total capital and a credit spread adjustment of 10 basis points.
At December 31, 2023, approximately 11.4% of the fair value of our investment portfolio (excluding cash and cash equivalents and short-term investments) was invested in equity securities.
At December 31, 2024, approximately 6.7% of the fair value of our investment portfolio (excluding cash and cash equivalents and short-term investments) was invested in equity securities.
The increase in income from our core fixed income portfolio for the year ended 2023, when compared to the same 2022 period, was due to (i) a larger asset base as we continued to increase our allocation to this part of our investment portfolio and (ii) a higher book yield of 4.5% at December 31, 2023 compared to 3.7% at December 31, 2022.
The increase in income from our fixed income portfolio for 2024, when compared to 2023, was due to (i) a larger asset base as we continued to increase our allocation to this part of our investment portfolio and (ii) a higher book yield of 5.2% at December 31, 2024 compared to 4.5% at December 31, 2023.
We have exposure to credit risk as a holder of debt instruments in our core fixed income and opportunistic fixed income portfolios. Our risk management strategy and investment policy is to invest primarily in debt instruments of high credit quality issuers and to limit the amount of credit exposure with respect to particular ratings categories and any one issuer.
Our risk management strategy and investment policy is to invest primarily in debt instruments of high credit quality issuers and to limit the amount of credit exposure with respect to particular ratings categories and any one issuer.
Even after such adjustments, the ultimate liability may exceed or be less than the revised estimates. Accordingly, the ultimate settlement of losses and the related LAE may vary significantly from the estimate included in our financial statements. We categorize our reserves for unpaid losses and LAE into two types: case reserves and IBNR.
Even after such adjustments, the ultimate liability may exceed or be less than the revised estimates. Accordingly, the ultimate settlement of losses and the related LAE may vary significantly from the estimate included in our financial statements.
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.
Such adjustments are included in the results of current operations. 47 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.
All of these factors enable us to respond to market opportunities and 32 Table of Contents dislocations by deploying capital with attractive risk-adjusted returns. We believe this diversification, combined with our underwriting and claims expertise, will produce strong growth and consistent profitability across P&C insurance pricing cycles.
All of these factors enable us to respond to market opportunities and dislocations by deploying capital with attractive risk-adjusted returns. We believe this diversification, which includes businesses not typically aligned with traditional P&C pricing cycles, combined with our underwriting and claims expertise, will more consistently produce strong growth and profitability across all insurance pricing cycles.
On March 14, 2024, we drew $50.0 million on the Revolving Credit Facility and used the proceeds and existing cash to fund the redemption of the Debentures (see “Debentures” below for additional information regarding the redemption). After the draw, we had $100.0 million outstanding under the Revolving Credit Facility with another $50.0 million of undrawn capacity.
On March 14, 2024, we drew $50.0 million on the Revolving Credit Facility and used the proceeds and existing cash to fund the redemption of the Debentures (see “Debentures” below for additional information regarding the redemption).
Multiple actuarial methods are used to estimate the reserve for losses and LAE. These methods utilize, to varying degrees, the initial expected loss ratio, detailed statistical analysis of past claims reporting 48 Table of Contents and payment patterns, claims frequency and severity, paid loss experience, industry loss experience, and changes in market conditions, policy forms, exclusions, and exposures.
These methods utilize, to varying degrees, the initial expected loss ratio, detailed statistical analysis of past claims reporting and payment patterns, claims frequency and severity, paid loss experience, industry loss experience, and changes in market conditions, policy forms, exclusions, and exposures.
Our policy is to invest in investment grade fixed income securities which are high quality and liquid, providing a stable income stream, supplemented by opportunistic fixed income and equity securities, with the objective of further enhancing the portfolio’s diversification and risk-adjusted returns.
Our policy is to invest in investment grade fixed income securities which are high quality and liquid, providing a stable income stream, supplemented by opportunistic fixed income and equity securities, with the objective of further enhancing the portfolio’s diversification and risk-adjusted returns. At December 31, 2024, approximately 1.7% of our core fixed income portfolio was unrated or rated below investment-grade.
The increase in income from short-term and money market investments for the year ended 2023, when compared to the same 2022 period, was due to a larger asset base and higher investment yields when compared to the same 2022 period.
The increase in income from short-term investments & cash and cash equivalents for 2024 when compared to 2023 was due to higher investment yields and a larger asset base.
The primary components of market risk affecting us are credit risk and interest rate risk. We do not have significant exposure to foreign currency exchange rate risk or commodity risk. Credit risk Credit risk is the potential loss resulting from adverse changes in an issuer’s ability to repay its debt obligations.
We do not have significant exposure to foreign currency exchange rate risk or commodity risk. Credit risk Credit risk is the potential loss resulting from adverse changes in an issuer’s ability to repay its debt obligations. We have exposure to credit risk as a holder of debt instruments in our core fixed income and opportunistic fixed income portfolios.
Credit Agreements Revolving Credit Facility On March 29, 2023, we entered into an unsecured revolving credit facility (the “Revolving Credit Facility”) with a syndicate of participating banks.
Revolving Credit Facility On March 29, 2023, we entered into an unsecured revolving credit facility (the “Revolving Credit Facility”) with a syndicate of participating banks. The Revolving Credit Facility provides us with up to a $150.0 million revolving credit facility and a letter of credit sub-facility of up to $30.0 million.
For additional information regarding our reinsurance programs, see the discussion included in “Item 1 Business - Reinsurance ”. 36 Table of Contents Losses and LAE The following table sets forth the components of the loss and LAE ratio and adjusted loss and LAE ratio for the years ended December 31, 2023 and 2022: 2023 2022 ($ in thousands) Losses and LAE % of Net Earned Premiums Losses and LAE % of Net Earned Premiums Losses and LAE: Non-cat loss and LAE (1) $ 504,664 60.9 % $ 387,440 62.8 % Cat loss and LAE (1) 12,000 1.4 % 6,500 1.1 % Prior accident year development - LPT (1,427) (0.2) % 8,572 1.4% Total losses and LAE $ 515,237 62.1 % $ 402,512 65.3 % Adjusted losses and LAE (2) : Non-cat loss and LAE (1) $ 504,664 60.9 % $ 387,440 62.8 % Cat loss and LAE (1) 12,000 1.4 % 6,500 1.1 % Total adjusted losses and LAE (2) $ 516,664 62.3 % $ 393,940 63.9 % (1) Current accident year (2) See "Reconciliation of Non-GAAP Financial Measures" included in this Item 7 The loss ratio for the year ended 2023 improved 3.2 points when compared to the same 2022 period.
For additional information regarding our reinsurance programs, see the discussion included in “Item 1 Business - Reinsurance” . 38 Table of Contents Losses and LAE The following tables set forth the components of the loss and LAE ratios and adjusted loss and LAE ratios for the years ended December 31, 2024 and 2023: Twelve months ended December 31, 2024 2023 ($ in thousands) Losses and LAE % of Net Earned Premiums Losses and LAE % of Net Earned Premiums Losses and LAE: Non-cat loss and LAE $ 640,257 60.6 % $ 504,664 60.9 % Cat loss and LAE (1) 17,954 1.7 % 12,000 1.4 % Prior accident year development - LPT 11,598 1.1 % (1,427) (0.2)% Total losses and LAE $ 669,809 63.4 % $ 515,237 62.1 % Adjusted losses and LAE (2) : Non-cat loss and LAE $ 640,257 60.6 % $ 504,664 60.9 % Cat loss and LAE (1) 17,954 1.7 % 12,000 1.4 % Total adjusted losses and LAE (2) $ 658,211 62.3 % $ 516,664 62.3 % (1) Current accident year (2) See "Reconciliation of Non-GAAP Financial Measures" included in this Item 2 The 2024 loss ratio increased 1.3 points, respectively, when compared to 2023, primarily due to the net impact of prior accident year development related to the LPT, which added 1.1 points to the loss ratio.
Some of our payments and receipts, including loss settlements and subsequent reinsurance receipts, can be significant, and as a result their timing can influence cash flows from operating activities in any given period. Management believes that cash receipts from premiums and proceeds from investment income are sufficient to cover cash outflows in the foreseeable future.
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, and as a result their timing can influence cash flows from operating activities in any given period.
We manage equity price risk through portfolio diversification and maintain a tail-risk management strategy that is designed to provide some protection for the equity portfolio if there is a significant decline in the S&P 500 within a 30 day period. 44 Table of Contents Other Items Income Taxes Income tax expense was $24.1 million for the year ended December 31, 2023 compared to $10.4 million for the year ended December 31, 2022.
We manage equity price risk through portfolio diversification and maintain a tail-risk management strategy that is designed to provide some protection for the equity portfolio if there is a significant decline in the S&P 500 within a 30 day period.
The following table sets forth our gross and net reserves for unpaid losses and LAE at December 31, 2023 and 2022: 2023 2022 ($ in thousands) Gross % of Total Net % of Total Gross % of Total Net % of Total Case reserves $ 561,474 42.7 % $ 318,863 37.1 % $ 485,143 42.5 % $ 269,273 38.2 % IBNR 753,027 57.3 % 540,154 62.9 % 656,614 57.5 % 436,498 61.8 % Total $ 1,314,501 100.0 % $ 859,017 100.0 % $ 1,141,757 100.0 % $ 705,771 100.0 % Case reserves are established for individual claims that have been reported to us.
We categorize our reserves for unpaid losses and LAE into two types: case reserves and IBNR. 46 Table of Contents The following table sets forth our gross and net reserves for unpaid losses and LAE at December 31, 2024 and 2023: 2024 2023 ($ in thousands) Gross % of Total Net % of Total Gross % of Total Net % of Total Case reserves $ 567,192 31.8 % $ 342,612 30.8 % $ 561,474 42.7 % $ 318,863 37.1 % IBNR 1,215,191 68.2 % 768,925 69.2 % 753,027 57.3 % 540,154 62.9 % Total $ 1,782,383 100.0 % $ 1,111,537 100.0 % $ 1,314,501 100.0 % $ 859,017 100.0 % Case reserves are established for individual claims that have been reported to us.
We manage this interest rate risk by investing in securities with varied maturity dates and by managing the duration of our investment portfolio in directional relation to the duration of our reserves. Expressed in years, duration is the weighted average payment period of cash flows, where the weighting is based on the present value of the cash flows.
We 42 Table of Contents manage this interest rate risk by investing in securities with varied maturity dates and by managing the duration of our investment portfolio in directional relation to the duration of our reserves.
At December 31, 2023, approximately 3.0% of our core fixed income portfolio 43 Table of Contents was unrated or rated below investment-grade. Through our investment managers, we monitor the financial condition of all of the issuers of securities in our portfolio. In addition, we are subject to credit risk with respect to our third-party reinsurers.
Through our investment managers, we monitor the financial condition of all of the issuers of securities in our portfolio. In addition, we are subject to credit risk with respect to our third-party reinsurers.
The favorable development in short tail/monoline specialty lines was driven by property lines of business from the 2021 accident year. The adverse development in multi-line solutions was driven by higher than expected severity in general and auto liability lines of business primarily from the 2019 accident year.
The adverse development was partially offset by favorable development in short-tail/monoline specialty lines. The favorable development was in the property line of business primarily from accident years 2021 and 2022.
The average duration of the portfolio was approximately 4.4 years and 4.3 years, respectively, as of December 31, 2023 and 2022. 41 Table of Contents The following table sets forth the components of our core fixed income portfolio at December 31, 2023 and 2022: 2023 2022 ($ in thousands) Fair Value % of Total Fair Value Fair Value % of Total Fair Value U.S. government securities $ 44,166 4.3 % $ 48,541 8.0 % Corporate securities and miscellaneous 383,420 37.7 % 235,129 38.7 % Municipal securities 92,778 9.1 % 57,727 9.5 % Residential mortgage-backed securities 281,626 27.7 % 119,856 19.7 % Commercial mortgage-backed securities 29,934 2.9 % 36,495 6.0 % Other asset-backed securities 185,727 18.3 % 109,824 18.1 % Core fixed income securities, available for sale $ 1,017,651 100.0 % $ 607,572 100.0 % The weighted average credit rating of the portfolio was “AA-” by Standard & Poor’s Financial Services, LLC (“Standard & Poor’s”) at December 31, 2023 and “AA” by Standard & Poor’s at December 31, 2022.
The following table sets forth the components of our fixed income securities at December 31, 2024 and 2023: 2024 2023 ($ in thousands) Carrying Value % of Total Carrying Value % of Total U.S. government securities $ 26,486 2.0 % $ 44,166 4.1 % Corporate securities and miscellaneous 425,628 32.3 % 383,420 35.9 % Municipal securities 84,716 6.4 % 92,778 8.7 % Residential mortgage-backed securities 393,833 29.9 % 281,626 26.4 % Commercial mortgage-backed securities 69,364 5.2 % 29,934 2.8 % Other asset-backed securities 292,191 22.2 % 185,727 17.4 % Total fixed income portfolio, available-for-sale 1,292,218 98.0 % 1,017,651 95.3 % Commercial mortgage loans $ 26,490 2.0 % $ 50,070 4.7 % Total fixed income portfolio $ 1,318,708 100.0 % $ 1,067,721 100.0 % The weighted average credit rating of our available-for-sale fixed income portfolio was “AA-” by Standard & Poor’s Financial Services, LLC (“Standard & Poor’s”) at December 31, 2024 and 2023.
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. Although we believe that our reserve estimates are reasonable, it is possible that our actual loss experience may not conform to our assumptions.
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 actuarial review considers multiple actuarial methods are used to estimate the reserve for losses and LAE.
The non-cat loss and LAE ratio improved 1.9 points when compared to the same 2022 period, driven by the shift in the mix of business and continued run-off of exited business.
The non-cat loss and LAE ratio for 2024 improved 0.3 points when compared to 2023, primarily driven by the shift in the mix of business.
This update also requires public companies to, among other things, disaggregate income taxes paid by federal, state and foreign taxes. The guidance is effective for fiscal years beginning after December 15, 2024. The Company is evaluating the effect of the amendments on its consolidated financial statements.
ASU 2023-09 requires public companies, on an annual basis, provide enhanced rate reconciliation disclosures, including disclosures of specific categories and additional information that meet a quantitative threshold. This update also requires public companies to, among other things, disaggregate income taxes paid by federal, state and foreign taxes. The guidance is effective for fiscal years beginning after December 15, 2024.
We had fixed income securities that were subject to interest rate risk with a fair value of $1,017.7 million at December 31, 2023. Our opportunistic fixed income securities are excluded from our interest rate sensitivity analysis as they are primarily floating rate and treated as held to maturity securities.
Our opportunistic fixed income securities are excluded from our interest rate sensitivity analysis as they are primarily floating rate and treated as held to maturity securities.
The following table sets forth what changes might occur in the value of our core fixed income portfolio given hypothetical changes in interest rates as of December 31, 2023: ($ in thousands) Estimated Fair Value Estimated Change in Fair Value Estimated % Increase (Decrease) in Fair Value 300 basis point increase $ 887,124 $ (130,527) (12.8) % 200 basis point increase $ 929,996 $ (87,655) (8.6) % 100 basis point increase $ 973,505 $ (44,146) (4.3) % No change $ 1,017,651 $ — 0.0 % 100 basis point decrease $ 1,062,433 $ 44,782 4.4 % 200 basis point decrease $ 1,107,852 $ 90,201 8.9 % 300 basis point decrease $ 1,153,908 $ 136,257 13.4 % Changes in interest rates will have an immediate effect on comprehensive income and stockholders’ equity but will not ordinarily have an immediate effect on net income.
The following table sets forth what changes might occur in the value of our core fixed income portfolio given hypothetical changes in interest rates as of December 31, 2024: ($ in thousands) Estimated Fair Value Estimated Change in Fair Value Estimated % Increase (Decrease) in Fair Value 300 basis point increase $ 1,118,982 $ (173,236) (13.4) % 200 basis point increase $ 1,177,074 $ (115,144) (8.9) % 100 basis point increase $ 1,234,820 $ (57,398) (4.4) % No change $ 1,292,218 $ — 0.0 % 100 basis point decrease $ 1,349,269 $ 57,051 4.4 % 200 basis point decrease $ 1,405,973 $ 113,755 8.8 % 300 basis point decrease $ 1,462,329 $ 170,111 13.2 % Changes in interest rates will have an immediate effect on comprehensive income and stockholders’ equity but will not ordinarily have an immediate effect on net income.
The following table sets forth our cash flows for the years ended December 31, 2023 and 2022: ($ in thousands) 2023 2022 Cash and cash equivalents provided by (used in): Operating activities $ 338,187 $ 208,938 Investing activities (493,809) (193,381) Financing activities 130,947 2,180 Change in cash and cash equivalents $ (24,675) $ 17,737 The increase in cash provided by operating activities in 2023 and 2022 was primarily due to the growth of the business, timing of premium receipts, claim payments and reinsurance activity.
The following table sets forth our cash flows for the years ended December 31, 2024 and 2023: ($ in thousands) 2024 2023 Cash and cash equivalents provided by (used in): Operating activities $ 305,115 $ 338,187 Investing activities (243,694) (493,809) Financing activities (4,232) 130,947 Change in cash and cash equivalents and restricted cash $ 57,189 $ (24,675) The decrease in cash provided by operating activities in 2024 when compared to 2023 was primarily due an increase in cash outflows from our net reinsurance recoverables and net premiums receivables.
Equities The equities portfolio primarily consists of domestic preferred stocks, common equities, exchange traded funds, limited partnerships, limited liability corporations and other types of equity interests, 77.2% of which are publicly traded.
The average duration of our fixed income portfolio was approximately 4.34 years and 4.24 years, respectively, as of December 31, 2024 and 2023. 41 Table of Contents Equities The equities portfolio primarily consists of domestic preferred stocks, common equities, exchange traded funds, limited partnerships, limited liability corporations and other types of equity interests, 100.0% of which are publicly traded.
The following table sets forth the credit quality of our core fixed income portfolio at December 31, 2023 and 2022, as rated by Standard & Poor’s or equivalent designation: 2023 2022 ($ in thousands) Fair Value % of Total Fair Value % of Total AAA $ 493,252 48.6 % $ 283,733 46.7 % AA 105,906 10.4 % 74,604 12.3 % A 233,487 22.9 % 134,175 22.1 % BBB 154,096 15.1 % 88,369 14.5 % BB and Lower 30,910 3.0 % 26,691 4.4 % Total core fixed income $ 1,017,651 100.0 % $ 607,572 100.0 % Opportunistic fixed income The opportunistic fixed income portfolio is managed by Arena which is affiliated with Westaim, our largest shareholder.
The following table sets forth the credit quality of our available-for-sale fixed income portfolio at December 31, 2024 and 2023, as rated by Standard & Poor’s or equivalent designation: 2024 2023 ($ in thousands) Fair Value % of Total Fair Value % of Total AAA $ 483,099 37.3 % $ 493,252 48.6 % AA 141,177 10.9 % 105,906 10.4 % A 429,703 33.3 % 233,487 22.9 % BBB 216,602 16.8 % 154,096 15.1 % BB and Lower 21,637 1.7 % 30,910 3.0 % Total fixed income portfolio, available-for-sale $ 1,292,218 100.0 % $ 1,017,651 100.0 % Our commercial mortgage loans are primarily senior loans on real estate across the U.S.
Unpaid losses are estimated based on the expected loss ratios underlying our loss cost multipliers, and selected industry development patterns of paid losses. We utilize each of these methods in our comprehensive review of reserves. When evaluating reserves related to less mature policy years, we utilize the Bornhuetter-Ferguson Method as the primary method for our ultimate loss indications.
The actuarial methods used to estimate losses and LAE reserves are: • Reported and/or Paid Loss Development Methods • Reported Bornhuetter-Ferguson Methods • Paid Bornhuetter-Ferguson Method When evaluating reserves related to less mature policy years, our actuaries rely on the Bornhuetter-Ferguson Method as the primary method for our ultimate loss indications.
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. 45 Table of Contents The timing of our cash flows from operating activities can vary among periods due to the timing by which payments are made or received.
We use reinsurance to manage the risk that we take on 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.
We set duration targets for our core fixed income investment portfolio after consideration of the estimated duration of our liabilities and other factors. Our fixed maturity securities had a weighted average effective duration of 3.2 years as of December 31, 2023.
Expressed in years, duration is the weighted average payment period of cash flows, where the weighting is based on the present value of the cash flows. We set duration targets for our core fixed income investment portfolio after consideration of the estimated duration of our liabilities and other factors.
Cash flows from operations in each of the past two years were used primarily to fund investing activities. The change in net cash used in investing activities from 2023 to 2022 was primarily driven by an increase in the purchases of fixed maturity securities and short-term investments.
Net cash used in investing activities in 2024 was primarily driven by purchases of fixed maturity securities, partially offset by sales and maturities of investment securities and sales of short-term investments.
Contractual Obligations and Commitments The following table sets forth our contractual obligations and commercial commitments by due date as of December 31, 2023: Payments due by period ($ in thousands) Total Less Than One Year One Year or More Reserves for losses and LAE $ 1,314,501 $ 579,852 $ 734,649 Long-term debt 129,794 59,794 70,000 Interest on debt obligations 109,196 10,408 98,788 Operating lease obligations 5,784 1,671 4,113 Total $ 1,559,275 $ 651,725 $ 907,550 Reserves for losses and LAE represent our best estimate of the ultimate cost of settling reported and unreported claims and related expenses.
As of December 31, 2024, no shares have been repurchased under this plan. 45 Table of Contents Contractual Obligations and Commitments The following table sets forth our contractual obligations and commercial commitments by due date as of December 31, 2024: Payments due by period ($ in thousands) Total Less Than One Year One Year or More Reserves for losses and LAE $ 1,782,383 $ 433,204 $ 1,349,179 Long-term debt 120,000 — 120,000 Interest on debt obligations 41,443 6,246 35,197 Operating lease obligations 3,632 968 2,664 Total $ 1,947,458 $ 440,418 $ 1,507,040 Reserves for losses and LAE represent our best estimate of the ultimate cost of settling reported and unreported claims and related expenses.
Our effective tax rate was 21.9% for the year ended December 31, 2023, compared to 20.9% for the year ended December 31, 2022. The change in our effective tax rate in 2023, when compared to 2022, was primarily due to the relationship of taxable to non-taxable income.
Other Items Income Taxes Income tax expense for the year ended December 31, 2024 was $33.9 million, compared to $24.1 million, for the year ended December 31, 2023. Our effective tax rate for the year ended December 31, 2024 was 22.2%, compared to 21.9%, for the year ended December 31, 2023.
The following chart sets forth the Section B reinsurance structure, the paid and incurred losses and LAE positions within the structure as of December 31, 2023, and the reduction in open claims from the Valuation Date through December 31, 2023: 39 Table of Contents Expense Ratio The following table sets forth the components of the expense ratio for the years ended December 31, 2023 and 2022: 2023 2022 ($ in thousands) Expenses % of Net Earned Premiums Expenses % of Net Earned Premiums Net policy acquisition expenses $ 108,514 13.0 % $ 65,695 10.6 % Other operating and general expenses 134,930 16.3 % 116,476 18.9 % Underwriting, acquisition and insurance expenses 243,444 29.3 % 182,171 29.5 % Less: commission and fee income (6,064) (0.7) % (5,199) (0.8) % Total net expenses $ 237,380 28.6 % $ 176,972 28.7 % The expense ratio was flat when compared to the same 2022 period.
Expense Ratio The following tables set forth the components of the expense ratios for the years ended December 31, 2024 and 2023: Twelve months ended December 31, 2024 2023 ($ in thousands) Expenses % of Net Earned Premiums Expenses % of Net Earned Premiums Net policy acquisition expenses $ 149,975 14.2 % $ 108,514 13.0 % Other operating and general expenses 161,782 15.3 % 134,930 16.3 % Underwriting, acquisition and insurance expenses 311,757 29.5 % 243,444 29.3 % Less: commission and fee income (6,703) (0.6 %) (6,064) (0.7 %) Total net expenses $ 305,054 28.9 % $ 237,380 28.6 % The expense ratio for 2024 increased 0.3 points when compared 2023, primarily driven by the business mix shift partially offset by earnings leverage.
The opportunistic fixed income portfolio consists of separately managed accounts, limited partnerships, promissory notes and equity interests. The underlying securities are primarily floating rate senior secured loans, comprised of short duration, collateralized, asset-oriented credit investments designed to generate attractive risk-adjusted returns.
The underlying investments are primarily floating rate senior secured loans, comprised of short duration, collateralized, asset-oriented credit investments. The limited partnerships and joint ventures are subject to future increases or decreases in asset value as asset values are monetized and the income is distributed. Strategic investments consists of equity interests in private entities within the insurance industry.
Losses and LAE Development The following table sets forth the presentation of the development of the ultimate liability by accident year for the years ended December 31, 2023 and 2022: ($ in thousands) Development (Favorable) Adverse Accident Year 2023 2022 Prior $ 10,132 $ 30,141 2020 7,903 (6,756) 2021 (27,312) (9,000) 2022 9,277 — Total $ — $ 14,385 Reserve development on losses subject to LPT $ — $ 14,385 Reserve development on losses excluding losses subject to LPT $ — $ — For the year ended December 31, 2023, the Company recognized favorable development related to prior years’ loss and loss expense reserves of $9.2 million in short tail/monoline specialty lines and adverse development of $11.9 million in multi-line solutions, respectively.
For the year ended December 31, 2024, the Company recognized adverse development related to prior years’ loss and loss expense reserves of $25.7 million; $10.1 million and $15.2 million in multi-line solutions and exited lines, respectively, were related to losses previously subject to the LPT from accident years 2018 and prior.
Our internal claims managers oversee TPA activities and monitor their individual claim handling activities to our prescribed standards. Our IBNR reserves are developed in accordance with Actuarial Standards of Practice promulgated by the American Academy of Actuaries.
Our internal claims managers oversee TPA activities and monitor their individual claim handling activities to our prescribed standards. The incurred but not reported (“IBNR”) reserve is derived by estimating the ultimate unpaid reserve liability and subtracting case reserves.
The following table sets forth the components of our equities portfolio by security type at December 31, 2023 and 2022: 2023 2022 ($ in thousands) Fair Value % of Total Fair Value Fair Value % of Total Fair Value Domestic common equities $ 71,502 46.7 % $ 76,929 48.8 % International common equities 39,389 25.7 % 34,468 21.9 % Preferred stock 7,358 4.8 % 8,772 5.6 % Other (1) 34,883 22.8 % 37,337 23.7 % Equities $ 153,132 100.0 % $ 157,506 100.0 % (1) Other includes limited partnerships, limited liability companies and other equity interests Market Risk Market risk is the risk of economic losses due to adverse changes in the estimated fair value of a financial instrument as the result of changes in interest rates, equity prices, foreign currency exchange rates and commodity prices.
The following table sets forth the components of our equities portfolio by security type at December 31, 2024 and 2023: 2024 2023 ($ in thousands) Fair Value % of Total Fair Value Fair Value % of Total Fair Value Domestic common equities $ 70,665 66.5 % $ 71,502 60.5 % International common equities 34,425 32.4 % 39,389 33.3 % Preferred stock 1,164 1.1 % 7,358 6.2 % Equities $ 106,254 100.0 % $ 118,249 100.0 % Alternative and strategic investments Alternative investments consists of promissory notes, limited partnerships, joint ventures and equity interests.
During the year ended December 31, 2022, net incurred losses for accident years 2021 and prior developed adversely by $14.4 million which was related to losses subject to the LPT. Within exited lines, adverse development of $14.5 million was from the 2019 accident year primarily driven by increased frequency and severity in general and professional liability.
During the year ended December 31, 2023, the Company recognized adverse development related to prior years’ loss and loss expense reserves of $10.8 million. Adverse development of $11.7 million in multi-line solutions was driven by 39 Table of Contents greater than expected severity in auto, general, and excess liability lines of business primarily from accident years 2020 to 2022.
A 5% change in net IBNR would result in a $27.0 million change in our reserves for losses and LAE and a $21.3 million change in net income and stockholders’ equity. Recent Accounting Pronouncements We currently qualify as an “emerging growth company” under the Jumpstart Our Business Startups Act of 2012, or the JOBS Act.
A 5% change in net IBNR would result in a $38.4 million change in our reserves for losses and LAE and a $30.4 million change in net income and stockholders’ equity. Recent Accounting Pronouncements In November 2023, the FASB issued ASU 2023-07, Improvements to Reportable Segment Disclosures (Topic 280).
The increase in the net policy and acquisition expense ratio, when compared to the same 2022 period, was primarily driven by the shift in our mix of business offset by an improved other operating and general expense ratio, when compared to the same 2022 period, due to the increase in earned premiums. 40 Table of Contents Investment Results The following table sets forth the components of net investment income and net investment (losses) gains for the years ended December 31, 2023 and 2022: ($ in thousands) 2023 2022 Cash and short-term investments (1) $ 11,353 $ 1,427 Core fixed income 32,572 16,544 Opportunistic fixed income (6,844) 16,784 Equities 2,682 2,160 Net investment income (1) $ 39,763 $ 36,915 Net unrealized gains (losses) on securities still held $ 11,130 $ (15,058) Net realized losses (58) (647) Net investment gains (losses) $ 11,072 $ (15,705) (1) excludes income from operating cash for the years ended December, 31, 2023 and 2022.
The following table sets forth the components of net investment income and net investment gains (losses) for the years ended December 31, 2024 and 2023: Twelve months ended December 31, $ in thousands 2024 2023 Short-term investments & cash and cash equivalents $ 17,643 $ 11,677 Fixed income 57,631 36,547 Equities 2,745 2,212 Alternative and strategic investments 2,667 (10,114) Net investment income $ 80,686 $ 40,322 Net unrealized gains on securities still held $ 7,921 $ 11,130 Net realized losses (1,665) (58) Net investment gains $ 6,256 $ 11,072 Net investment income for the year ended 2024 increased $40.4 million when compared to 2023.