SUNRISE, Fla., Aug. 05, 2020 (GLOBE NEWSWIRE) -- FedNat Holding Company (the “Company”) (Nasdaq: FNHC) today reported results for the three and six months ended June 30, 2020.
Q2 2020 highlights (as measured against the same three-month period last year, except where noted):
- Net loss of $21.5 million or $1.57 per diluted share as compared to net income of $7.1 million or $0.55 per diluted share.
- Adjusted operating loss of $28.1 million or $2.05 per diluted share as compared to adjusted operating income of $5.7 million or $0.44 per diluted share.
- $48.3 million of claims, net of recoveries, pre-tax, from fourteen Property Claims Services ("PCS") weather events, impacting Florida, Texas and Louisiana, including Tropical Storm Cristobal and a Florida panhandle wildfire, as previously communicated.
- Strengthened reserves for prior accident years by $7.5 million, pre-tax, related primarily to the 2019 accident year in the Florida homeowners line of business, as previously communicated.
- 21.4% increase in gross written premiums to $205.4 million, including $28.1 million from Maison.
- Net premiums earned increased 20.8% or $19.2 million, to $111.5 million, including $14.9 million from Maison.
- Combined ratio of 147.9%, up 46.4 points, including 43.3 points of net catastrophe losses and 6.7 points of prior year development and 6.7 points of prior year development in the period.
- Quarter-end Florida homeowners in-force policies decreased 4.2% to approximately 230,000, reflecting continued execution of our strategy to limit our exposure in this market until rates more accurately reflect increased costs of claims and reinsurance.
- 148.3% increase in non-Florida homeowners in-force policies to approximately 149,000, in-line with our diversification strategy.
- Book value per share decreased $1.07, or 6.2%, to $16.18 as compared to $17.25 as of December 31, 2019, due primarily to a net loss of $1.38 per share and dividends declared of $0.18 per share, partially offset by unrealized gains on our fixed-income portfolio of $0.30 and repurchases of stock of $0.27 per share.
- Repurchased 276,652 shares of common stock, at a discount to book value per share, at a total cost of $3.3 million during the second quarter of 2020.
“Our second quarter results were impacted by a high number of severe weather events in Florida, and across the Southeast, including fourteen industry events, which included Tropical Storm Cristobal,” said Mr. Michael H. Braun, FedNat’ s Chief Executive Officer. “The claims environment in the Florida homeowners market continues to be challenging, and as a result we decided to proactively strengthen our property reserves for the 2019 accident year. We are also taking action to mitigate the difficult claims environment by continuing to raise rates and restrict new business in Florida until our rates more accurately reflect our increased cost of doing business primarily as a result of claims severity and reinsurance costs. The profitability of our non-Florida homeowners business, excluding the impact of these recent severe weather events, continues to meet our expectations and we remain focused on our long-term growth strategy of expanding profitably in more attractive coastal homeowners markets outside of Florida.” Mr. Braun continued, “FedNat’s balance sheet and capital structure remain solid, which will enable us to continue providing best in class service to our policyholder and agents while maintaining our commitment to returning capital to our shareholders through our dividend and opportunistic share repurchases, based on the needs of our company and the market price of our shares. We commend the dedication and hard work of our employees, who remain focused on ensuring FedNat’s commitment to providing the highest quality service to our policyholders and trusted agents, especially during these challenging times where 95% of our staff is working remote.”
Revenues
- Total revenue increased $28.7 million or 27.3%, to $134.0 million for the three months ended June 30, 2020, compared with $105.3 million for the three months ended June 30, 2019. The increase was driven by net premiums growth, including the effect of the acquisition of Maison and net investment gains, all of which are discussed below.
- Gross premiums written increased $36.2 million, or 21.4%, to $205.4 million in the quarter compared with $169.2 million for the same three-month period last year. Gross premiums written increased due to organic non-Florida growth, and $28.1 million from Maison, 83% of which was non-Florida. Our organic non-Florida business continues to show exceptional growth year over year, especially in the state of Texas, which has allowed us to leverage our infrastructure and diversify insurance risk. Overall, Homeowners grew 21.6%.
- Gross premiums earned increased $38.7 million, or 27.4%, to $179.9 million for the three months ended June 30, 2020, as compared to $141.2 million for the three months ended June 30, 2019. The higher gross premiums earned was primarily driven by continued non-Florida growth, including $19.7 million from the acquisition of Maison.
- Ceded premiums increased $19.5 million, or 39.9%, to $68.4 million in the quarter, compared to $48.9 million the same three-month period last year. The increase was driven by higher excess of loss reinsurance spend primarily related to increased property exposures in our non-Florida business, including from the Maison acquisition.
- Net investment income decreased $1.0 million, or 21.6%, to $3.3 million during the three months ended June 30, 2020, as compared to $4.3 million during the three months ended June 30, 2019. The decrease was due primarily to the lower interest rate environment in 2020 and elevated second quarter 2019 income earned on debt proceeds that had not yet been deployed on the Maison acquisition, partially offset by fixed income portfolio growth in 2020 from the Maison acquisition.
- Net realized and unrealized investment gains (losses) increased $8.4 million, to $10.4 million for the three months ended June 30, 2020, compared to $2.0 million in the prior year period. We recognized $3.3 million and $1.2 million in unrealized investment gains (losses) for equity securities during these respective periods. Our current and prior year net realized gains are primarily associated with our portfolio managers, under our control, moving out of positions due to both macro and micro conditions, a typical practice each and every quarter. Furthermore, to mitigate the potential COVID-19 related adverse impact on the financial stability of the issuers of securities we hold, certain positions were liquidated during 2020.
- Direct written policy fees increased $1.2 million, or 49.5%, to $3.6 million for the three months ended June 30, 2020, as compared to $2.4 million during the three months ended June 30, 2019. The increase is primarily driven by the fees associated with Maison’s premiums and, to a lesser extent, organic non-Florida growth.
- Other income increased $0.8 million, or 19.3%, to $5.2 million in the quarter, compared with $4.4 million in the same three-month period last year. The increase in other income was primarily driven by higher brokerage revenue. The brokerage revenue increase is the result of higher excess of loss reinsurance spend from the reinsurance programs in place during the second quarter of 2020 as compared to the second quarter of 2019.
Expenses
- Losses and loss adjustment expenses (“LAE”) increased $64.6 million, or 98.8%, to $129.9 million for the three months ended June 30, 2020, compared with $65.3 million for the same three-month period last year. The net loss ratio increased 45.7 percentage points, to 116.5% in the current quarter, as compared to 70.8% in the second quarter of 2019. The higher loss ratio was primarily the result of higher weather-related net losses when comparing the periods, as the second quarter of 2020 included $59.2 million, net of reinsurance (of which, $22.0 million were from FedNat Insurance Company's ("FNIC") non-Florida losses which are subject to a 50% profit-sharing agreement) and strengthening reserves for prior accident years by $7.5 million related primarily to 2019 accident year in the Florida homeowners line of business. The second quarter 2020 catastrophe losses were fourteen PCS weather events, impacting Florida, Texas and Louisiana, including Tropical Storm Cristobal and a Florida panhandle wildfire. See the Company’s Form 8-K filed with the SEC on July 17, 2020 for a breakout of catastrophe losses by state. Additionally, higher volume of policies in force drove approximately $12.0 million of higher losses as compared to 2019. These items were partially offset by weather-related losses in the corresponding period in 2019, which included twelve catastrophe events totaling $17.0 million in losses and LAE.
- The net expense ratio increased 0.7% percentage points to 31.4% in the second quarter of 2020, as compared to 30.7% in the second quarter of 2019.
- Commissions and other underwriting expenses increased $6.7 million, or 29.7%, to $29.3 million for the three months ended June 30, 2020, compared with $22.6 million for the three months ended June 30, 2019. The increase was primarily driven by higher non-Florida acquisition related cost as a result of premium growth. This was partially offset by a higher benefit in the current quarter from the 50% profit-sharing agreement, as FNIC's non-Florida business experienced higher weather losses in the current quarter than the second quarter of 2019.
- Income taxes (benefits) decreased $13.9 million, to a benefit of $(11.3) million for the three months ended June 30, 2020, compared to a tax expense of $2.6 million for the three months ended June 30, 2019. The decrease in income tax expense is predominantly the result of the pre-tax loss during the current quarter as compared to income during the second quarter of 2019. Additionally, the Coronavirus Aid, Relief, and Economic Security Act, signed into law on March 27, 2020, is allowing us to carry back net operating loss to prior years when federal income taxes were at 35%, which increased our effective tax rate during the current quarter.
Stock Repurchase Program
- During the second quarter of 2020, the Company repurchased 276,652 shares of common stock for $3.3 million at an average price per share of $11.75.
Non-GAAP Performance Measures
Non United States generally accepted accounting principles ("GAAP") measures do not replace the most directly comparable GAAP measures and we have included detailed reconciliations thereof on page 10.
We exclude the after-tax (using our statutory income tax rate) effects of the following items from GAAP net income (loss) to arrive at adjusted operating income (loss):
- Net realized and unrealized gains (losses), including, but not limited to, gains (losses) associated with investments and early extinguishment of debt;
- Acquisition, integration and other costs and the amortization of specifically identifiable intangibles (other than value of business acquired);
- Impairment of intangibles;
- Income (loss) from initial adoption of new regulations and accounting guidance; and
- Income (loss) from discontinued operations.
We also exclude the pre-tax effect of the first bullet above from GAAP revenues to arrive at adjusted operating revenues.
Management believes these non-GAAP performance measures allow for a better understanding of the underlying trend in our business, as the excluded items are not necessarily indicative of our operating fundamentals or performance.
Similarly, we exclude accumulated other comprehensive income (loss) ("AOCI") from book value per share to arrive at book value per share, excluding AOCI.
Conference Call Information
The Company will hold an investor conference call at 9:00 AM (ET) Thursday, August 6, 2020. The Company’s CEO, Michael Braun and its CFO, Ronald Jordan will discuss the financial results and review the outlook for the Company. Messrs. Braun and Jordan invite interested parties to participate in the conference call.
Listeners interested in participating in the Q&A session may access the conference call as follows:
Toll-Free Dial-in: (877) 303-6913
Conference ID: 3668319
A live webcast of the call will be available online via the “Conference Calls” section of the Company’s website at FedNat.com or interested parties can click on the following link:
http://www.fednat.com/investors/conference-calls/
Please call at least five minutes in advance to ensure that you are connected prior to the presentation. A webcast replay of the conference call will be available shortly after the live webcast is completed and may be accessed via the Company’s website.
About the Company
The Company is an insurance holding company that controls substantially all aspects of the insurance underwriting, distribution and claims processes through our subsidiaries and contractual relationships with independent agents and general agents. The Company, through our wholly owned subsidiaries, are authorized to underwrite, and/or place homeowners multi-peril, federal flood and other lines of insurance in Florida and other states. We market, distribute and service our own and third-party insurers’ products and other services through a network of independent and general agents.
The Company presents users with data related to different aspects of our business to afford users greater transparency into our results. Homeowners Florida consists of data related to our homeowners and fire property and casualty insurance business, which currently operates in Florida. Homeowners non-Florida consists of data related to our homeowners and fire property and casualty insurance business, which currently operates in Alabama, Louisiana, South Carolina, Texas and Mississippi. Non-core consists of financial information related to nonstandard personal automobile insurance business which operated in Florida, Georgia, Texas and Alabama and our commercial general liability insurance business.
Forward-Looking Statements
Safe harbor statement under the Private Securities Litigation Reform Act of 1995:
Statements that are not historical fact are forward-looking statements that are subject to certain risks and uncertainties that could cause actual events and results to differ materially from those discussed herein. Without limiting the generality of the foregoing, words such as “anticipate,” “believe,” “budget,” “contemplate,” “continue,” “could,” “envision,” “estimate,” “expect,” “guidance,” “indicate,” “intend,” “may,” “might,” “plan,” “possibly,” “potential,” “predict,” “probably,” “pro-forma,” “project,” “seek,” “should,” “target,” or “will” or the negative or other variations thereof, and similar words or phrases or comparable terminology, are intended to identify forward-looking statements.
Forward-looking statements might also include, but are not limited to, one or more of the following:
- Projections of revenues, income, earnings per share, dividends, capital structure or other financial items or measures;
- Descriptions of plans or objectives of management for future operations, insurance products or services;
- Forecasts of future insurable events, economic performance, liquidity, need for funding and income; and
- Descriptions of assumptions or estimates underlying or relating to any of the foregoing.
The risks and uncertainties include, without limitation, risks and uncertainties related to estimates, assumptions and projections generally; the nature of the Company’s business; the adequacy of its reserves for losses and loss adjustment expense; claims experience; weather conditions (including the severity and frequency of storms, hurricanes, tornadoes and hail) and other catastrophic losses; reinsurance costs and the ability of reinsurers to indemnify the Company; raising additional capital and our compliance with minimum capital and surplus requirements; potential assessments that support property and casualty insurance pools and associations; the effectiveness of internal financial controls; the effectiveness of our underwriting, pricing and related loss limitation methods; changes in loss trends, including as a result of insureds’ assignment of benefits; court decisions and trends in litigation; our potential failure to pay claims accurately; ability to obtain regulatory approval applications for requested rate increases, or to underwrite in additional jurisdictions, and the timing thereof; the impact that the results of our subsidiaries’ operations may have on our results of operations; inflation and other changes in economic conditions (including changes in interest rates and financial markets); pricing competition and other initiatives by competitors; legislative and regulatory developments; the outcome of litigation pending against the Company, and any settlement thereof; dependence on investment income and the composition of the Company’s investment portfolio; insurance agents; ratings by industry services; the reliability and security of our information technology systems; reliance on key personnel; acts of war and terrorist activities; and other matters described from time to time by the Company in releases and publications, and in periodic reports and other documents filed with the United States Securities and Exchange Commission.
In addition, investors should be aware that generally accepted accounting principles prescribe when a company may reserve for particular risks, including claims and litigation exposures. Accordingly, results for a given reporting period could be significantly affected if and when a reserve is established for a contingency. Reported results may therefore appear to be volatile in certain accounting periods.
Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date on which they are made. We do not undertake any obligation to update publicly or revise any forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements are made.
Contacts
Michael H. Braun, CEO (954) 308-1322,
Ronald Jordan, CFO (954) 308-1363,
Bernard Kilkelly, Investor Relations (954) 308-1409,
or investorrelations@fednat.com
FEDNAT HOLDING COMPANY AND SUBSIDIARIES
Selected Financial Highlights
(Dollars in thousands, except per share data)
(Unaudited)
| As of or For the | ||||||||||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||||
| 2020 | 2019 | % Change | 2020 | 2019 | % Change | |||||||||||||||||||||
| Net Income (Loss) Attributable to Common Shareholders | ||||||||||||||||||||||||||
| Net income (loss) | $ | (21,479 | ) | $ | 7,110 | (402.1 | ) | % | $ | (19,346 | ) | $ | 3,245 | (696.2 | ) | % | ||||||||||
| Adjusted operating income (loss) | (28,122 | ) | 5,666 | (596.3 | ) | % | (23,802 | ) | 3,272 | (827.4 | ) | % | ||||||||||||||
| Per Common Share | ||||||||||||||||||||||||||
| Net income (loss) - diluted | $ | (1.57 | ) | $ | 0.55 | (383.8 | ) | % | $ | (1.38 | ) | $ | 0.25 | (649.1 | ) | % | ||||||||||
| Adjusted operating income (loss) - diluted | (2.05 | ) | 0.44 | (566.3 | ) | % | (1.70 | ) | 0.25 | (770.0 | ) | % | ||||||||||||||
| Dividends declared | 0.09 | 0.08 | 12.5 | % | 0.18 | 0.16 | 12.5 | % | ||||||||||||||||||
| Book value | 16.18 | 17.96 | (9.9 | ) | % | 16.18 | 17.96 | (9.9 | ) | % | ||||||||||||||||
| Book value, excluding AOCI | 15.13 | 17.24 | (12.3 | ) | % | 15.13 | 17.24 | (12.3 | ) | % | ||||||||||||||||
| Return to Shareholders | ||||||||||||||||||||||||||
| Repurchases of common stock | $ | 3,250 | $ | — | NCM | $ | 10,000 | $ | — | NCM | ||||||||||||||||
| Dividends declared | 1,258 | 1,046 | 20.3 | % | 2,560 | 2,087 | 22.7 | % | ||||||||||||||||||
| $ | 4,508 | $ | 1,046 | 331.0 | % | $ | 12,560 | $ | 2,087 | 501.8 | % | |||||||||||||||
| Revenue | ||||||||||||||||||||||||||
| Total revenues | $ | 134,019 | $ | 105,301 | 27.3 | % | $ | 249,718 | $ | 206,498 | 20.9 | % | ||||||||||||||
| Adjusted operating revenues | 123,636 | 103,346 | 19.6 | % | 242,160 | 202,242 | 19.7 | % | ||||||||||||||||||
| Gross premiums written | 205,378 | 169,170 | 21.4 | % | 378,340 | 301,403 | 25.5 | % | ||||||||||||||||||
| Gross premiums earned | 179,896 | 141,220 | 27.4 | % | 355,470 | 279,587 | 27.1 | % | ||||||||||||||||||
| Net premiums earned | 111,478 | 92,306 | 20.8 | % | 217,388 | 181,090 | 20.0 | % | ||||||||||||||||||
| Ratios to Net Premiums Earned | ||||||||||||||||||||||||||
| Net loss ratio | 116.5 | % | 70.8 | % | 91.5 | % | 73.0 | % | ||||||||||||||||||
| Net expense ratio | 31.4 | % | 30.7 | % | 35.6 | % | 34.7 | % | ||||||||||||||||||
| Combined ratio | 147.9 | % | 101.5 | % | 127.1 | % | 107.7 | % | ||||||||||||||||||
| In-Force Homeowners Policies | ||||||||||||||||||||||||||
| Florida | 230,000 | 240,000 | (4.2 | ) | % | 230,000 | 240,000 | (4.2 | ) | % | ||||||||||||||||
| Non-Florida | 149,000 | 60,000 | 148.3 | % | 149,000 | 60,000 | 148.3 | % | ||||||||||||||||||
| 379,000 | 300,000 | 26.3 | % | 379,000 | 300,000 | 26.3 | % | |||||||||||||||||||
FEDNAT HOLDING COMPANY AND SUBSIDIARIES
Consolidated Statement of Operations
(In thousands, except per share data)
(Unaudited)
| Three Months Ended | Six Months Ended | |||||||||||||||||
| June 30, | June 30, | |||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||||
| Revenues: | ||||||||||||||||||
| Net premiums earned | $ | 111,478 | $ | 92,306 | $ | 217,388 | $ | 181,090 | ||||||||||
| Net investment income | 3,341 | 4,259 | 7,233 | 7,969 | ||||||||||||||
| Net realized and unrealized investment gains (losses) | 10,383 | 1,955 | 7,558 | 4,256 | ||||||||||||||
| Direct written policy fees | 3,593 | 2,403 | 7,059 | 4,794 | ||||||||||||||
| Other income | 5,224 | 4,378 | 10,480 | 8,389 | ||||||||||||||
| Total revenues | 134,019 | 105,301 | 249,718 | 206,498 | ||||||||||||||
| | ||||||||||||||||||
| Costs and expenses: | ||||||||||||||||||
| Losses and loss adjustment expenses | 129,916 | 65,340 | 198,846 | 132,179 | ||||||||||||||
| Commissions and other underwriting expenses | 29,270 | 22,562 | 65,625 | 50,796 | ||||||||||||||
| General and administrative expenses | 5,663 | 5,779 | 11,908 | 12,090 | ||||||||||||||
| Interest expense | 1,915 | 1,915 | 3,830 | 6,966 | ||||||||||||||
| Total costs and expenses | 166,764 | 95,596 | 280,209 | 202,031 | ||||||||||||||
| | ||||||||||||||||||
| Income (loss) before income taxes | (32,745 | ) | 9,705 | (30,491 | ) | 4,467 | ||||||||||||
| Income tax expense (benefit) | (11,266 | ) | 2,595 | (11,145 | ) | 1,222 | ||||||||||||
| Net income (loss) | $ | (21,479 | ) | $ | 7,110 | $ | (19,346 | ) | $ | 3,245 | ||||||||
| | ||||||||||||||||||
| Net Income (Loss) Per Common Share | ||||||||||||||||||
| Basic | $ | (1.57 | ) | $ | 0.55 | $ | (1.38 | ) | $ | 0.25 | ||||||||
| Diluted | (1.57 | ) | 0.55 | (1.38 | ) | 0.25 | ||||||||||||
| | ||||||||||||||||||
| Weighted Average Number of Shares of Common Stock Outstanding | ||||||||||||||||||
| Basic | 13,714 | 12,844 | 13,981 | 12,820 | ||||||||||||||
| Diluted | 13,714 | 12,883 | 13,981 | 12,876 | ||||||||||||||
| | ||||||||||||||||||
| Dividends Declared Per Common Share | $ | 0.09 | $ | 0.08 | $ | 0.18 | $ | 0.16 | ||||||||||
FEDNAT HOLDING COMPANY AND SUBSIDIARIES
Selected Operating Metrics
(Unaudited)
| | Three Months Ended | Six Months Ended | |||||||||||||||
| | June 30, | June 30, | |||||||||||||||
| | 2020 | 2019 | 2020 | 2019 | |||||||||||||
| | (In thousands) | ||||||||||||||||
| Gross premiums written: | |||||||||||||||||
| Homeowners Florida | $ | 122,151 | $ | 128,016 | $ | 233,698 | $ | 231,979 | |||||||||
| Homeowners non-Florida | 77,508 | 36,212 | 135,450 | 61,532 | |||||||||||||
| Federal flood | 5,647 | 4,991 | 9,307 | 7,995 | |||||||||||||
| Non-core | 72 | (49 | ) | (115 | ) | (103 | ) | ||||||||||
| Total gross premiums written | $ | 205,378 | $ | 169,170 | $ | 378,340 | $ | 301,403 | |||||||||
| | Three Months Ended | Six Months Ended | |||||||||||||||
| | June 30, | June 30, | |||||||||||||||
| | 2020 | 2019 | 2020 | 2019 | |||||||||||||
| | (In thousands) | ||||||||||||||||
| Gross premiums earned: | |||||||||||||||||
| Homeowners Florida | $ | 115,791 | $ | 112,747 | $ | 231,891 | $ | 225,419 | |||||||||
| Homeowners non-Florida | 59,787 | 24,327 | 115,312 | 45,497 | |||||||||||||
| Federal flood | 4,246 | 3,642 | 8,382 | 7,109 | |||||||||||||
| Non-core | 72 | 504 | (115 | ) | 1,562 | ||||||||||||
| Total gross premiums earned | $ | 179,896 | $ | 141,220 | $ | 355,470 | $ | 279,587 | |||||||||
| | Three Months Ended | Six Months Ended | |||||||||||||||
| | June 30, | June 30, | |||||||||||||||
| | 2020 | 2019 | 2020 | 2019 | |||||||||||||
| | (In thousands) | ||||||||||||||||
| Net premiums earned: | |||||||||||||||||
| Homeowners Florida | $ | 68,247 | $ | 71,394 | $ | 136,301 | $ | 141,882 | |||||||||
| Homeowners non-Florida | 43,159 | 20,480 | 81,202 | 37,803 | |||||||||||||
| Non-core | 72 | 432 | (115 | ) | 1,405 | ||||||||||||
| Total net premiums earned | $ | 111,478 | $ | 92,306 | $ | 217,388 | $ | 181,090 | |||||||||
FEDNAT HOLDING COMPANY AND SUBSIDIARIES
Selected Operating Metrics (continued)
(Unaudited)
| | Three Months Ended | Six Months Ended | ||||||||||||||
| | June 30, | June 30, | ||||||||||||||
| | 2020 | 2019 | 2020 | 2019 | ||||||||||||
| | (In thousands) | |||||||||||||||
| Commissions and other underwriting expenses: | ||||||||||||||||
| Homeowners Florida | $ | 13,618 | $ | 13,401 | $ | 27,445 | $ | 26,623 | ||||||||
| All others | 12,834 | 5,920 | 24,452 | 11,187 | ||||||||||||
| Ceding commissions | (3,161 | ) | (2,906 | ) | (6,060 | ) | (5,690 | ) | ||||||||
| Total commissions | 23,291 | 16,415 | 45,837 | 32,120 | ||||||||||||
| Fees | 1,222 | 759 | 2,336 | 1,438 | ||||||||||||
| Salaries and wages | 3,119 | 3,072 | 6,717 | 6,394 | ||||||||||||
| Other underwriting expenses | 1,638 | 2,316 | 10,735 | 10,844 | ||||||||||||
| Total commissions and other underwriting expenses | $ | 29,270 | $ | 22,562 | $ | 65,625 | $ | 50,796 | ||||||||
| | Three Months Ended | Six Months Ended | ||||||||||
| | June 30, | June 30, | ||||||||||
| | 2020 | 2019 | 2020 | 2019 | ||||||||
| Net loss ratio | 116.5 | % | 70.8 | % | 91.5 | % | 73.0 | % | ||||
| Net expense ratio | 31.4 | % | 30.7 | % | 35.6 | % | 34.7 | % | ||||
| Combined ratio | 147.9 | % | 101.5 | % | 127.1 | % | 107.7 | % | ||||
| Gross loss ratio | 97.9 | % | 60.8 | % | 105.4 | % | 135.3 | % | ||||
| Gross expense ratio | 21.2 | % | 22.1 | % | 23.5 | % | 24.5 | % | ||||
FEDNAT HOLDING COMPANY AND SUBSIDIARIES
Consolidated Balance Sheet
(Unaudited)
| June 30, | December 31, | |||||||
| 2020 | 2019 | |||||||
| ASSETS | (In thousands) | |||||||
| Investments: | ||||||||
| Debt securities, available-for-sale, at fair value | $ | 555,961 | $ | 526,265 | ||||
| Debt securities, held-to-maturity, at amortized cost | — | 4,337 | ||||||
| Equity securities, at fair value | 18,040 | 20,039 | ||||||
| Total investments | 574,001 | 550,641 | ||||||
| Cash and cash equivalents | 163,910 | 133,361 | ||||||
| Prepaid reinsurance premiums | 81,564 | 145,659 | ||||||
| Premiums receivable, net of allowance | 49,632 | 41,422 | ||||||
| Reinsurance recoverable, net | 228,709 | 209,615 | ||||||
| Deferred acquisition costs and value of business acquired, net | 63,022 | 56,136 | ||||||
| Current and deferred income taxes, net | 11,408 | 2,552 | ||||||
| Goodwill | 10,997 | 10,997 | ||||||
| Other assets | 31,543 | 28,633 | ||||||
| Total assets | $ | 1,214,786 | $ | 1,179,016 | ||||
| | ||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
| Liabilities | ||||||||
| Loss and loss adjustment expense reserves | $ | 387,723 | $ | 324,362 | ||||
| Unearned premiums | 383,739 | 360,870 | ||||||
| Reinsurance payable | 67,876 | 102,467 | ||||||
| Long-term debt, net of deferred financing costs | 98,603 | 98,522 | ||||||
| Deferred revenue | 6,984 | 6,856 | ||||||
| Other liabilities | 48,181 | 37,246 | ||||||
| Total liabilities | 993,106 | 930,323 | ||||||
| Shareholders' Equity | ||||||||
| Preferred stock, $0.01 par value: 1,000,000 shares authorized | — | — | ||||||
| Common stock, $0.01 par value: 25,000,000 shares authorized; 13,703,175 and 14,414,821 shares issued and outstanding, respectively | 137 | 144 | ||||||
| Additional paid-in capital | 168,485 | 167,677 | ||||||
| Accumulated other comprehensive income (loss) | 14,390 | 10,281 | ||||||
| Retained earnings | 38,668 | 70,591 | ||||||
| Total shareholders’ equity | 221,680 | 248,693 | ||||||
| Total liabilities and shareholders' equity | $ | 1,214,786 | $ | 1,179,016 | ||||
FEDNAT HOLDING COMPANY AND SUBSIDIARIES
GAAP to Non-GAAP Reconciliations
(Dollars in thousands)
(Unaudited)
| As of or For the | ||||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||||||
| Revenue | ||||||||||||||||||||
| Total revenues | $ | 134,019 | $ | 105,301 | $ | 249,718 | $ | 206,498 | ||||||||||||
| Less: | ||||||||||||||||||||
| Net realized and unrealized investment gains (losses) | 10,383 | 1,955 | 7,558 | 4,256 | ||||||||||||||||
| Adjusted operating revenues | $ | 123,636 | $ | 103,346 | $ | 242,160 | $ | 202,242 | ||||||||||||
| Net Income (Loss) | ||||||||||||||||||||
| Net income (loss) | $ | (21,479 | ) | $ | 7,110 | $ | (19,346 | ) | $ | 3,245 | ||||||||||
| Less: | ||||||||||||||||||||
| Net realized and unrealized investment gains (losses) | 6,659 | 1,460 | 4,527 | 3,178 | ||||||||||||||||
| Acquisition and other costs | 1 | (16 | ) | (26 | ) | (536 | ) | |||||||||||||
| Amortization of identifiable intangibles | (17 | ) | — | (45 | ) | — | ||||||||||||||
| Gain (loss) on early extinguishment of debt | — | — | — | (2,669 | ) | |||||||||||||||
| Adjusted operating income (loss) | $ | (28,122 | ) | $ | 5,666 | $ | (23,802 | ) | $ | 3,272 | ||||||||||
| Income tax rate assumed for reconciling items above | 35.74 | % | 25.35 | % | 40.10 | % | 25.35 | % | ||||||||||||
| Per Common Share | ||||||||||||||||||||
| Book value | $ | 16.18 | $ | 17.96 | $ | 16.18 | $ | 17.96 | ||||||||||||
| Less: | ||||||||||||||||||||
| AOCI | 1.05 | 0.72 | 1.05 | 0.72 | ||||||||||||||||
| Book value, excluding AOCI | $ | 15.13 | $ | 17.24 | $ | 15.13 | $ | 17.24 | ||||||||||||