Palomar Holdings, Inc. Reports Fourth Quarter & Full Year 2021 Results

February 16, 2022

LA JOLLA, Calif., Feb. 16, 2022 (GLOBE NEWSWIRE) -- Palomar Holdings, Inc. (NASDAQ:PLMR) (“Palomar” or “Company”) reported net income of $16.6 million, or $0.64 per diluted share, for the fourth quarter of 2021 compared to a net loss of $1.8 million, or $0.07 per diluted share, for the fourth quarter of 2020. Adjusted net income(1) was $19.2 million, or $0.74 per diluted share, for the fourth quarter of 2021 as compared to an adjusted net loss of $1.3 million, or $0.05 per diluted share, for the fourth quarter of 2020.

Fourth Quarter 2021 Highlights

  • Gross written premiums increased by 56.0% to $149.9 million compared to $96.1 million in the fourth quarter of 2020
  • Net income of $16.6 million, compared to a net loss of $1.8 million in the fourth quarter of 2020
  • Adjusted net income(1) of $19.2 million, compared to an adjusted net loss of $1.3 million in the fourth quarter of 2020
  • Total loss ratio of 15.0% compared to 44.2% in the fourth quarter of 2020
  • Combined ratio of 75.0% compared to 112.8% in the fourth quarter of 2020
  • Adjusted combined ratio (1) of 70.7%, compared to 111.0% in the fourth quarter of 2020
  • Annualized return on equity of 17.2%, compared to negative 2.0% in the fourth quarter of 2020
  • Annualized adjusted return on equity(1) of 19.9%, compared to negative 1.4% in the fourth quarter of 2020

Full Year 2021 Highlights

  • Gross written premiums increased by 51.0% to $535.2 million compared to $354.4 million in 2020
  • Net income of $45.8 million, compared to $6.3 million in 2020
  • Adjusted net income(1) of $53.4 million, compared to $8.9 million in 2020
  • Total loss ratio of 17.7%, compared to 41.3% in 2020
  • Combined ratio of 80.0%, compared to 102.5% in 2020
  • Adjusted combined ratio(1) of 76.1%, compared to 100.4% in 2020
  • Return on equity of 12.1%, compared to 2.1% in 2020
  • Adjusted return on equity(1) of 14.1%, compared to 3.0% in 2020

(1)        See discussion of “Non-GAAP and Key Performance Indicators” below.

Mac Armstrong, Chairman and Chief Executive Officer, commented, “At the onset of 2021, Palomar announced four key strategic initiatives that it intended to implement over the course of the year. First, we would grow our core book of business at a level similar to that of 2020; next, we would build our newly launched E&S company, Palomar Excess & Surplus Insurance Company (“PESIC”); additionally, we would launch several new initiatives that would position Palomar for sustained long-term, profitable growth; and lastly, we would reduce the volatility of our operating results through the exit of unprofitable business segments, underwriting enhancements and conservative risk transfer solutions. I am pleased to report that our results in 2021 reflect the significant progress made on each of these initiatives.”

“Our gross written premium grew 51.0% for the year and at an even more impressive 56.0% in the fourth quarter. PESIC wrote $152.1 million of premium in 2021, its first full year of operation and exited the year on an over $200 million annual run rate. We also made investments in our business that plant the seeds for future growth, including the expansion of our casualty underwriting team and the launch of PLMR-FRONT, that we expect to contribute meaningful net income in the years ahead. While expanding our business is important, we remained acutely focused on delivering predictable results over time. To accomplish this, during the year we successfully ran-off our Admitted All Risk business, took meaningful rate increases across the portfolio, made enhancements to our underwriting guidelines and purchased an aggregate reinsurance cover which not only protects our business from losses generated from multiple severe catastrophic events but also put a floor on our 2021 adjusted ROE.”

Mr. Armstrong continued, “Our strong fourth quarter results, most notably the 19.9% adjusted ROE and the aforementioned top line growth of 56%, demonstrate the momentum in our business and the confidence we have in our ability to profitably grow Palomar in 2022 and beyond.”   

Underwriting Results
Gross written premiums increased 56.0% to $149.9 million compared to $96.1 million in the fourth quarter of 2020, while net earned premiums increased 74.3% compared to the prior year’s fourth quarter.

Losses and loss adjustment expenses for the fourth quarter were $10.2 million including $11.9 million of non-catastrophe attritional losses, offset by $1.7 million of favorable development on catastrophe losses from prior periods. The loss ratio for the quarter was 15.0%, comprised of a catastrophe loss ratio of negative 2.5%(1) and an attritional loss ratio of 17.5%, compared to a loss ratio of 44.2% during the same period last year comprised of a catastrophe loss ratio of 37.2% and attritional loss ratio of 7.0%. Underwriting income(1) was $17.0 million resulting in a combined ratio of 75.0% compared to underwriting loss of $5.0 million and a combined ratio of 112.8% during the same period last year. Excluding expenses related to transactions, stock-based compensation, amortization of intangibles, and catastrophe bonds, the Company’s adjusted combined ratio(1) was 70.7% in the fourth quarter compared to 111.0% during the same period last year. Non-catastrophe losses and loss ratio increased mainly due to the growth of lines of business subject to attritional losses, such as Specialty Homeowners, Flood, and Inland Marine.

Investment Results
Net investment income increased by 4.6% to $2.4 million compared to $2.3 million in the prior year’s fourth quarter. The year over year increase was primarily due to a higher average balance of investments held during the three months ended December 31, 2021 due to cash generated from operations, offset by lower yields on invested assets. Funds are generally invested conservatively in high quality securities, including government agency, asset and mortgage-backed securities, municipal and corporate bonds with an average credit quality of "A1/A". The weighted average duration of the fixed-maturity investment portfolio, including cash equivalents, was 3.99 years at December 31, 2021. Cash and invested assets totaled $516.3 million at December 31, 2021. During the fourth quarter, the Company recorded realized and unrealized gains of $2.0 million related to its investment portfolio as compared to realized and unrealized gains of $245 thousand in last year’s fourth quarter.

Tax Rate
The effective tax rate for the three months ended December 31, 2021 was 22.3% compared to 23.1% for the three months ended December 31, 2020. For the current quarter, the Company’s income tax rate differed from the statutory rate due primarily to non-deductible executive compensation expense. The 2020 fourth quarter tax rate differed from the statutory rate due to the tax impact of the permanent component of employee stock option exercises.

Stockholders’ Equity and Returns
Stockholders' equity was $394.2 million at December 31, 2021, compared to $363.7 million at December 31, 2020. For the three months ended December 31, 2021, the Company’s annualized return on equity was 17.2% compared to negative 2.0% for the same period in the prior year while adjusted return on equity(1) was 19.9% compared to negative 1.4% for the same period in the prior year.

Full Year 2022 Outlook
For the full year 2022, the Company expects to achieve adjusted net income of $80 million to $85 million.

Conference Call
As previously announced, Palomar will host a conference call Thursday February 17, 2022, to discuss its fourth quarter and full year 2021 results at 12:00 p.m. (Eastern Time). The conference call can be accessed by dialing 1-877-423-9813 (domestic) or 1-201-689-8573 (international) and asking for the Palomar Fourth Quarter and Full Year 2021 Earnings Call. A telephonic replay will be available approximately two hours after the call and can be accessed by dialing 1-844-512-2921, or for international callers 1-412-317-6671 and providing the access code 13726650. The telephonic replay will be available until 11:59 pm (Eastern Time) on February 24, 2022.

Interested investors and other parties may also listen to a simultaneous webcast of the conference call by logging onto the investor relations section of the Company’s website at http://ir.palomarspecialty.com/. The online replay will remain available for a limited time beginning immediately following the call.

About Palomar Holdings, Inc.
Palomar Holdings, Inc. is the holding company of subsidiaries Palomar Specialty Insurance Company (“PSIC”), Palomar Specialty Reinsurance Company Bermuda Ltd., Palomar Insurance Agency, Inc. and Palomar Excess and Surplus Insurance Company (“PESIC”). Palomar is an innovative insurer that focuses on the provision of specialty insurance for residential and commercial clients. Palomar’s underwriting and analytical expertise allow it to concentrate on certain markets that it believes are underserved by other insurance companies, such as the markets for earthquake, hurricane and flood insurance. Palomar’s insurance subsidiaries, Palomar Specialty Insurance Company, Palomar Specialty Reinsurance Company Bermuda Ltd., and Palomar Excess and Surplus Insurance Company, have a financial strength rating of “A-” (Excellent) from A.M. Best.

To learn more, visit PLMR.com.

Follow Palomar on Facebook, LinkedIn and Twitter: @PLMRInsurance

Non-GAAP and Key Performance Indicators

Palomar discusses certain key performance indicators, described below, which provide useful information about the Company’s business and the operational factors underlying the Company’s financial performance.

Underwriting revenue is a non-GAAP financial measure defined as total revenue, excluding net investment income and net realized and unrealized gains and losses on investments. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of total revenue calculated in accordance with GAAP to underwriting revenue.

Underwriting income is a non-GAAP financial measure defined as income before income taxes excluding net investment income and net realized and unrealized gains and losses on investments. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of income before income taxes calculated in accordance with GAAP to underwriting income.

Adjusted net income is a non-GAAP financial measure defined 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. Palomar calculates the tax impact only on adjustments which would be included in calculating the Company’s income tax expense using the estimated tax rate at which the company received a deduction for these adjustments. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of net income calculated in accordance with GAAP to adjusted net income.

Return on equity is net income expressed on an annualized basis as a percentage of average beginning and ending stockholders’ equity during the period.

Adjusted return on equity is a non-GAAP financial measure defined as adjusted net income expressed on an annualized basis as a percentage of average beginning and ending stockholders’ equity during the period. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of return on equity calculated using unadjusted GAAP numbers to adjusted return on equity.

Loss ratio, expressed as a percentage, is the ratio of losses and loss adjustment expenses, to net earned premiums.

Expense ratio, expressed as a percentage, is the ratio of acquisition and other underwriting expenses, net of commission and other income to net earned premiums.

Combined ratio is defined as the sum of the loss ratio and the expense ratio. A combined ratio under 100% generally indicates an underwriting profit. A combined ratio over 100% generally indicates an underwriting loss.

Adjusted combined ratio is a non-GAAP financial measure defined 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. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of combined ratio calculated using unadjusted GAAP numbers to adjusted combined ratio.

Diluted adjusted earnings per share is a non-GAAP financial measure defined 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. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of diluted earnings per share calculated in accordance with GAAP to diluted adjusted earnings per share.

Catastrophe loss ratio is a non-GAAP financial measure defined as the ratio of catastrophe losses to net earned premiums. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of loss ratio calculated using unadjusted GAAP numbers to catastrophe loss ratio.

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 combined ratio calculated using unadjusted GAAP numbers to adjusted combined ratio excluding catastrophe losses.

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 stockholders’ equity calculated in accordance with GAAP to tangible stockholders’ equity.

Safe Harbor Statement
Palomar cautions you that statements contained in this press release may regard matters that are not historical facts but are forward-looking statements. These statements are based on the company’s current beliefs and expectations. The inclusion of forward-looking statements should not be regarded as a representation by Palomar that any of its plans will be achieved. Actual results may differ from those set forth in this press release due to the risks and uncertainties inherent in the Company’s business. The forward-looking statements are typically, but not always, identified through use of the words "believe," "expect," "enable," "may," "will," "could," "intends," "estimate," "anticipate," "plan," "predict," "probable," "potential," "possible," "should," "continue," and other words of similar meaning. Actual results could differ materially from the expectations contained in forward-looking statements as a result of several factors, including unexpected expenditures and costs, unexpected results or delays in development and regulatory review, regulatory approval requirements, the frequency and severity of adverse events and competitive conditions. These and other factors that may result in differences are discussed in greater detail in the Company's filings with the Securities and Exchange Commission. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof, and the Company undertakes no obligation to update such statements to reflect events that occur or circumstances that exist after the date hereof. All forward-looking statements are qualified in their entirety by this cautionary statement, which is made under the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.

Contact
Media Inquiries
Bill Bold
1-619-890-5972
bbold@plmr.com

Investor Relations
Jamie Lillis
1-203-428-3223
investors@plmr.com   
Source: Palomar Holdings, Inc.

Summary of Operating Results

The following table summarizes the Company’s results for the three months ended December 31, 2021 and 2020:

    Three months ended            
    December 31,          Percent  
    2021   2020   Change   Change  
       
    ($ in thousands, except per share data)  
Gross written premiums   $ 149,908   $ 96,092   $ 53,816   56.0 %
Ceded written premiums     (70,437)     (53,839)     (16,598)   30.8 %
Net written premiums     79,471     42,253     37,218   88.1 %
Net earned premiums     67,840     38,922     28,918   74.3 %
Commission and other income     872     803     69   8.6 %
Total underwriting revenue (1)     68,712     39,725     28,987   73.0 %
Losses and loss adjustment expenses     10,169     17,214     (7,045)   (40.9) %
Acquisition expenses     27,284     18,131     9,153   50.5 %
Other underwriting expenses     14,285     9,356     4,929   52.7 %
Underwriting income (loss) (1)     16,974     (4,976)     21,950   (441.1) %
Interest expense     (40)         (40)   NM  
Net investment income     2,431     2,325     106   4.6 %
Net realized and unrealized gains on investments     2,029     245     1,784   NM  
Income (loss) before income taxes     21,394     (2,406)     23,800   NM  
Income tax expense (benefit)     4,762     (557)     5,319   NM  
Net income (loss)   $ 16,632   $ (1,849)   $ 18,481   NM  
Adjustments:                        
Expenses associated with transactions and stock offerings     153         153   NM  
Stock-based compensation expense     2,214     710     1,504   211.8 %
Amortization of intangibles     547         547   NM  
Expenses associated with catastrophe bond     5         5   NM  
Tax impact     (350)     (130)     (220)   169.2 %
Adjusted net income (loss) (1)   $ 19,201   $ (1,269)   $ 20,470   NM  
Key Financial and Operating Metrics                        
Annualized return on equity     17.2 %   (2.0) %          
Annualized adjusted return on equity (1)     19.9 %   (1.4) %          
Loss ratio     15.0 %   44.2 %          
Expense ratio     60.0 %   68.6 %          
Combined ratio     75.0 %   112.8 %          
Adjusted combined ratio (1)     70.7 %   111.0 %          
Diluted earnings (loss) per share   $ 0.64   $ (0.07)            
Diluted adjusted earnings (loss) per share (1)   $ 0.74   $ (0.05)            
Catastrophe losses   $ (1,704)   $ 14,474            
Catastrophe loss ratio (1)     (2.5) %   37.2 %          
Adjusted combined ratio excluding catastrophe losses (1)     73.2 %   73.8 %          
NM-Not Meaningful                        

(1)- Indicates Non-GAAP financial measure- see above for definition of Non-GAAP financial measures and see below for reconciliation of Non-GAAP financial measures to their most directly comparable measures prepared in accordance with GAAP.

The following table summarizes the Company’s results for the year ended December 31, 2021 and 2020:

    Year ended            
    December 31,          Percent  
    2021   2020   Change   Change  
       
    ($ in thousands, except per share data)  
Gross written premiums   $ 535,175   $ 354,360   $ 180,815   51.0 %
Ceded written premiums     (223,443)     (155,102)     (68,341)   44.1 %
Net written premiums     311,732     199,258     112,474   56.4 %
Net earned premiums     233,826     155,068     78,758   50.8 %
Commission and other income     3,608     3,295     313   9.5 %
Total underwriting revenue (1)     237,434     158,363     79,071   49.9 %
Losses and loss adjustment expenses     41,457     64,115     (22,658)   (35.3) %
Acquisition expenses     95,433     64,041     31,392   49.0 %
Other underwriting expenses     53,723     34,084     19,639   57.6 %
Underwriting income (loss) (1)     46,821     (3,877)     50,698   NM  
Interest expense     (40)         (40)   NM  
Net investment income     9,080     8,612     468   5.4 %
Net realized and unrealized gains on investments     1,277     1,488     (211)   (14.2) %
Income before income taxes     57,138     6,223     50,915   NM  
Income tax expense (benefit)     11,291     (34)     11,325   NM  
Net income   $ 45,847   $ 6,257   $ 39,590   NM  
Adjustments:                        
Expenses associated with transactions and stock offerings     563     708     (145)   (20.5) %
Stock-based compensation expense     5,584     2,167     3,417   157.7 %
Amortization of intangibles     1,251         1,251   NM  
Expenses associated with catastrophe bond     1,704     399     1,305   327.1 %
Tax impact     (1,506)     (664)     (842)   126.8 %
Adjusted net income (1)   $ 53,443   $ 8,867   $ 44,576   502.7 %
Key Financial and Operating Metrics                        
Return on equity     12.1 %   2.1 %          
Adjusted return on equity (1)     14.1 %   3.0 %          
Loss ratio     17.7 %   41.3 %          
Expense ratio     62.2 %   61.2 %          
Combined ratio     80.0 %   102.5 %          
Adjusted combined ratio (1)     76.1 %   100.4 %          
Diluted earnings per share   $ 1.76   $ 0.24            
Diluted adjusted earnings per share (1)   $ 2.05   $ 0.35            
Catastrophe losses   $ 5,015   $ 50,986            
Catastrophe loss ratio (1)     2.1 %   32.9 %          
Adjusted combined ratio excluding catastrophe losses (1)     73.9 %   67.5 %          
NM-Not Meaningful                        

(1)- Indicates Non-GAAP financial measure- see above for definition of Non-GAAP financial measures and see below for reconciliation of Non-GAAP financial measures to their most directly comparable measures prepared in accordance with GAAP.

Condensed Consolidated Balance sheets

Palomar Holdings, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets (unaudited)

(in thousands, except shares and par value data)

       December 31,       December 31, 
    2021   2020
Assets            
Investments:            
Fixed maturity securities available for sale, at fair value (amortized cost: $426,122 in 2021; $381,279 in 2020)   $ 432,682   $ 397,987
Equity securities, at fair value (cost: $31,834 in 2021; $22,291 in 2020)     33,261     24,322
Total investments     465,943     422,309
Cash and cash equivalents     50,284     33,538
Restricted cash     87     248
Accrued investment income     2,725     2,545
Premium receivable     88,012     48,842
Deferred policy acquisition costs     55,953     35,481
Reinsurance recoverable on paid losses and loss adjustment expenses     29,368     10,162
Reinsurance recoverable on unpaid losses and loss adjustment expenses     127,947     94,566
Ceded unearned premiums     58,315     35,031
Prepaid expenses and other assets     37,072     34,119
Property and equipment, net     527     739
Intangible assets, net     9,501     11,512
Total assets   $ 925,734   $ 729,092
Liabilities and stockholders' equity            
Liabilities:            
Accounts payable and other accrued liabilities   $ 21,284   $ 20,730
Reserve for losses and loss adjustment expenses     173,366     129,036
Unearned premiums     284,665     183,489
Ceded premium payable     37,460     22,233
Funds held under reinsurance treaty     10,882     4,515
Deferred tax liabilities, net     3,908     5,376
Total liabilities     531,565     365,379
Stockholders' equity:            
Preferred stock, $0.0001 par value, 5,000,000 shares authorized as of December 31, 2021 and December 31, 2020, 0 shares issued and outstanding as of December 31, 2021 and December 31, 2020        
Common stock, $0.0001 par value, 500,000,000 shares authorized, 25,428,929 and 25,525,796 shares issued and outstanding as of December 31, 2021 and December 31, 2020, respectively     3     3
Additional paid-in capital     318,902     310,507
Accumulated other comprehensive income     5,312     13,246
Retained earnings     69,952     39,957
Total stockholders' equity     394,169     363,713
Total liabilities and stockholders' equity   $ 925,734   $ 729,092
             

Condensed Consolidated Income Statement

Palomar Holdings, Inc. and Subsidiaries

Condensed Consolidated Statements of Income and Comprehensive Income (Unaudited)

(in thousands, except shares and per share data)

    Three Months Ended   Year Ended
    December 31,    December 31, 
    2021   2020   2021   2020
Revenues:                        
Gross written premiums   $ 149,908   $ 96,092   $ 535,175   $ 354,360
Ceded written premiums     (70,437)     (53,839)     (223,443)     (155,102)
Net written premiums     79,471     42,253     311,732     199,258
Change in unearned premiums     (11,631)     (3,331)     (77,906)     (44,190)
Net earned premiums     67,840     38,922     233,826     155,068
Net investment income     2,431     2,325     9,080     8,612
Net realized and unrealized gains on investments     2,029     245     1,277     1,488
Commission and other income     872     803     3,608     3,295
Total revenues     73,172     42,295     247,791     168,463
Expenses:                        
Losses and loss adjustment expenses     10,169     17,214     41,457     64,115
Acquisition expenses     27,284     18,131     95,433     64,041
Other underwriting expenses     14,285     9,356     53,723     34,084
Interest expense     40         40    
Total expenses     51,778     44,701     190,653     162,240
Income (loss) before income taxes     21,394     (2,406)     57,138     6,223
Income tax expense (benefit)     4,762     (557)     11,291     (34)
Net income (loss)     16,632     (1,849)     45,847     6,257
Other comprehensive income, net:                        
Net unrealized (losses) gains on securities available for sale for the three months and years ended December 31, 2021 and 2020, respectively     (2,790)     2,808     (7,934)     8,560
Net comprehensive income   $ 13,842   $ 959   $ 37,913   $ 14,817
Per Share Data:                        
Basic earnings (loss) per share   $ 0.65   $ (0.07)   $ 1.80   $ 0.25
Diluted earnings (loss) per share   $ 0.64   $ (0.07)   $ 1.76   $ 0.24
                         
Weighted-average common shares outstanding:                        
Basic     25,419,477     25,520,111     25,459,514     24,872,251
Diluted     26,045,213     25,520,111     26,111,904     25,598,647

Underwriting Segment Data

The Company has a single reportable segment and offers primarily earthquake, wind, inland marine, and flood insurance products. Gross written premiums (GWP) by product and location are presented below:

    Three Months Ended December 31,      Year Ended December 31,   
    2021   2020     2021   2020  
             
    ($ in thousands)     ($ in thousands)  
          % of         % of           % of         % of  
    Amount   GWP   Amount   GWP     Amount   GWP   Amount   GWP  
Product                                            
Residential Earthquake   $ 42,883   28.6 % $ 37,432   39.0 %   $ 171,048   32.0 % $ 140,934   39.8 %
Commercial Earthquake     24,500   16.3 %   18,163   18.9 %     90,552   16.9 %   58,890   16.6 %
Inland Marine     18,077   12.1 %   5,676   5.9 %     57,124   10.7 %   15,423   4.3 %
Specialty Homeowners     14,875   9.9 %   11,388   11.9 %     67,894   12.7 %   49,849   14.1 %
Commercial All Risk     8,609   5.7 %   14,185   14.8 %     38,640   7.2 %   53,933   15.2 %
Hawaii Hurricane     7,377   4.9 %   3,528   3.7 %     30,298   5.6 %   13,824   3.9 %
Residential Flood     3,218   2.2 %   2,448   2.5 %     11,652   2.2 %   8,176   2.3 %
Other     30,369   20.3 %   3,272   3.3 %     67,967   12.7 %   13,331   3.8 %
Total Gross Written Premiums   $ 149,908   100.0 % $ 96,092   100.0 %   $ 535,175   100.0 % $ 354,360   100.0 %
                                             

 

    Three Months Ended December 31,      Year Ended December 31,   
    2021   2020     2021   2020  
             
    ($ in thousands)     ($ in thousands)  
          % of         % of           % of         % of  
    Amount   GWP   Amount   GWP     Amount   GWP   Amount   GWP  
State                                            
California   $ 63,956   42.7 % $ 48,857   50.8 %   $ 244,416   45.7 % $ 172,765   48.8 %
Texas     14,729   9.8 %   12,927   13.5 %     62,893   11.7 %   67,974   19.2 %
Hawaii     8,680   5.8 %   4,408   4.6 %     34,993   6.5 %   16,398   4.6 %
Florida     8,407   5.6 %   5,110   5.3 %     27,386   5.1 %   5,795   1.7 %
Washington     7,671   5.1 %   4,326   4.5 %     23,608   4.4 %   14,328   4.0 %
Oregon     3,991   2.7 %   2,740   2.9 %     13,677   2.6 %   10,038   2.8 %
Illinois     3,465   2.3 %   1,717   1.8 %     12,133   2.3 %   6,133   1.7 %
North Carolina     3,337   2.2 %   4,011   4.2 %     15,271   2.9 %   11,143   3.1 %
Other     35,672   23.8 %   11,996   12.4 %     100,798   18.8 %   49,786   14.1 %
Total Gross Written Premiums   $ 149,908   100.0 % $ 96,092   100.0 %   $ 535,175   100.0 % $ 354,360   100.0 %
                                             

During the three months ended December 31, 2021, PSIC accounted for $97.1 million or approximately 64.7% of our gross written premiums and PESIC accounted for $52.8 million or approximately 35.3% of our gross written premiums.

During the year ended December 31, 2021, PSIC accounted for $383.1 million or approximately 71.6% of our gross written premiums and PESIC accounted for $152.1 million or approximately 28.4% of our gross written premiums.

Gross and net earned premiums

The table below shows the amount of premiums the Company earned on a gross and net basis and the Company’s net earned premiums as a percentage of gross earned premiums for each period presented:

                                                   
    Three Months Ended                 Year Ended            
    December 31,                  December 31,             
    2021   2020   Change   % Change     2021   2020   Change   % Change
           
    ($ in thousands)     ($ in thousands)
Gross earned premiums   $ 122,910   $ 86,191   $ 36,719   42.6 %     $ 433,999   $ 301,457   $ 132,542   44.0 %
Ceded earned premiums     (55,070)     (47,269)     (7,801)   16.5 %       (200,173)     (146,389)     (53,784)   36.7 %
Net earned premiums   $ 67,840   $ 38,922   $ 28,918   74.3 %     $ 233,826   $ 155,068   $ 78,758   50.8 %
                                                   
Net earned premium ratio     55.2%     45.2%                   53.9%     51.4%            

Loss detail

    Three Months Ended                 Year Ended            
    December 31,                  December 31,             
    2021   2020   Change   % Change     2021   2020   Change   % Change
           
    ($ in thousands)     ($ in thousands)
Catastrophe losses   $ (1,704)   $ 14,474   $ (16,178)   NM       $ 5,015   $ 50,986   $ (45,971)   NM  
Non-catastrophe losses     11,873     2,740     9,133   333.3 %       36,442     13,129     23,313   177.6 %
Total losses and loss adjustment expenses   $ 10,169   $ 17,214   $ (7,045)   (40.9) %     $ 41,457   $ 64,115   $ (22,658)   (35.3) %
NM- not meaningful                                                  

 

                         
    Three Months Ended December 31,   Year ended December 31,
    2021   2020   2021   2020
             
      (in thousands)     (in thousands)
Reserve for losses and loss adjustment expenses net of reinsurance recoverables at beginning of period   $ 46,643   $ 39,540   $ 34,470   $ 3,869
Add: Incurred losses and loss adjustment expenses, net of reinsurance, related to:                    
Current year     10,840     17,312     45,042     64,179
Prior years     (671)     (98)     (3,585)     (64)
Total incurred     10,169     17,214     41,457     64,115
Deduct: Loss and loss adjustment expense payments, net of reinsurance, related to:                        
Current year     8,656     22,125     12,063     31,879
Prior years     2,737     159     18,445     1,635
Total payments     11,393     22,284     30,508     33,514
Reserve for losses and loss adjustment expense net of reinsurance recoverables at end of period     45,419     34,470     45,419     34,470
Add: Reinsurance recoverables on unpaid losses and loss adjustment expenses at end of period     127,947     94,566     127,947     94,566
Reserve for losses and loss adjustment expenses gross of reinsurance recoverables on unpaid losses and loss adjustment expenses at end of period   $ 173,366   $ 129,036   $ 173,366   $ 129,036
                         

Reconciliation of Non-GAAP Financial Measures

For the three months and year ended December 31, 2021 and 2020, the Non-GAAP financial measures discussed above reconcile to their most comparable GAAP measures as follows:

Underwriting revenue

                           
    Three Months Ended     Year Ended
    December 31,      December 31, 
    2021   2020     2021   2020
           
    (in thousands)     (in thousands)
Total revenue   $ 73,172   $ 42,295     $ 247,791   $ 168,463
Net investment income     (2,431)     (2,325)       (9,080)     (8,612)
Net realized and unrealized gains on investments     (2,029)     (245)       (1,277)     (1,488)
Underwriting revenue   $ 68,712   $ 39,725     $ 237,434   $ 158,363

Underwriting income (loss)

    Three Months Ended     Year Ended
    December 31,      December 31, 
    2021   2020     2021   2020
           
    (in thousands)     (in thousands)
Income (loss) before income taxes   $ 21,394   $ (2,406)     $ 57,138   $ 6,223
Net investment income     (2,431)     (2,325)       (9,080)     (8,612)
Net realized and unrealized gains on investments     (2,029)     (245)       (1,277)     (1,488)
Interest expense     40           40    
Underwriting income (loss)   $ 16,974   $ (4,976)     $ 46,821   $ (3,877)

Adjusted net income (loss)

                           
    Three Months Ended     Year Ended
    December 31,      December 31, 
    2021   2020     2021   2020
           
    (in thousands)     (in thousands)
Net income (loss)   $ 16,632   $ (1,849)     $ 45,847   $ 6,257
Adjustments:                          
Expenses associated with transactions and stock offerings     153           563     708
Stock-based compensation expense     2,214     710       5,584     2,167
Amortization of intangibles     547           1,251    
Expenses associated with catastrophe bond     5           1,704     399
Tax impact     (350)     (130)       (1,506)     (664)
Adjusted net income (loss)   $ 19,201   $ (1,269)     $ 53,443   $ 8,867

Annualized adjusted return on equity

    Three Months Ended     Year Ended  
    December 31,      December 31,   
    2021   2020     2021   2020  
             
             
    ($ in thousands)     ($ in thousands)  
                             
Annualized adjusted net income (loss)   $ 76,804   $ (5,076)     $ 53,443   $ 8,867  
Average stockholders' equity   $ 385,973   $ 362,804     $ 378,941   $ 291,135  
Annualized adjusted return on equity     19.9 %   (1.4) %     14.1 %   3.0 %

Adjusted combined ratio

    Three Months Ended     Year Ended  
    December 31,      December 31,   
    2021   2020     2021   2020  
             
    ($ in thousands)     ($ in thousands)  
Numerator: Sum of losses, loss adjustment expenses, underwriting, acquisition and other underwriting expenses, net of commission and other income   $ 50,866   $ 43,898     $ 187,005   $ 158,945  
Denominator: Net earned premiums   $ 67,840   $ 38,922     $ 233,826   $ 155,068  
Combined ratio     75.0 %   112.8 %     80.0 %   102.5 %  
Adjustments to numerator:                            
Expenses associated with transactions and stock offerings   $ (153)   $     $ (563)   $ (708)  
Stock-based compensation expense     (2,214)     (710)       (5,584)     (2,167)  
Amortization of intangibles     (547)           (1,251)      
Expenses associated with catastrophe bond     (5)           (1,704)     (399)  
Adjusted combined ratio     70.7 %   111.0 %     76.1 %   100.4 %

Diluted adjusted earnings per share

                           
    Three Months Ended     Year Ended
    December 31,      December 31, 
    2021   2020     2021   2020
           
    ( in thousands, except shares and per share data)     ( in thousands, except shares and per share data)
                           
Adjusted net income (loss)   $ 19,201   $ (1,269)     $ 53,443   $ 8,867
Weighted-average common shares outstanding, diluted     26,045,213     25,520,111       26,111,904     25,598,647
Diluted adjusted earnings per share   $ 0.74   $ (0.05)     $ 2.05   $ 0.35

Catastrophe loss ratio

    Three Months Ended     Year Ended  
    December 31,      December 31,   
    2021   2020     2021   2020  
             
    ($ in thousands)     ($ in thousands)  
Numerator: Losses and loss adjustment expenses   $ 10,169   $ 17,214     $ 41,457   $ 64,115  
Denominator: Net earned premiums   $ 67,840   $ 38,922     $ 233,826   $ 155,068  
Loss ratio     15.0 %   44.2 %     17.7 %   41.3 %
                             
Numerator: Catastrophe losses   $ (1,704)   $ 14,474     $ 5,015   $ 50,986  
Denominator: Net earned premiums   $ 67,840   $ 38,922     $ 233,826   $ 155,068  
Catastrophe loss ratio     (2.5) %   37.2 %     2.1 %   32.9 %

Adjusted combined ratio excluding catastrophe losses

    Three Months Ended     Year ended  
    December 31,      December 31,   
    2021   2020     2021   2020  
             
    ($ in thousands)     ($ in thousands)  
Numerator: Sum of losses and loss adjustment expenses, acquisition expenses, and other underwriting expenses, net of commission and other income   $ 50,866   $ 43,898     $ 187,005   $ 158,945  
Denominator: Net earned premiums   $ 67,840   $ 38,922     $ 233,826   $ 155,068  
Combined ratio     75.0 %   112.8 %     80.0 %   102.5 %
Adjustments to numerator:                            
Expenses associated with transactions and stock offerings   $ (153)   $     $ (563)   $ (708)  
Stock-based compensation expense     (2,214)     (710)       (5,584)     (2,167)  
Amortization of intangibles     (547)           (1,251)      
Expenses associated with catastrophe bond     (5)           (1,704)     (399)  
Catastrophe losses     1,704     (14,474)       (5,015)     (50,986)  
Adjusted combined ratio excluding catastrophe losses     73.2 %   73.8 %     73.9 %   67.5 %

Tangible Stockholders’ equity

    December 31,
    2021      2020
     
    (in thousands)
Stockholders’ equity   $ 394,169   $ 363,713
Intangible assets     (9,501)     (11,512)
Tangible stockholders’ equity   $ 384,668   $ 352,201
             

 


 

Primary Logo


Source: Palomar Holdings, Inc