Item 8. Financial Statements and Supplementary Data
Item 8. Financial Statements and Supplementary Data
INDEX TO FINANCIAL STATEMENTS
Page
Audited Consolidated Financial Statements
Management's Report on Internal Control Over Financial Reporting 66
Reports of Independent Registered Public Accounting Firm 66
Consolidated Balance Sheets as of December 31, 2022 and 2021
70
Consolidated Statements of Income and Comprehensive Income for the Years Ended December 31, 2022, 2021 and 2020
71
Consolidated Statements of Changes in Stockholders' Equity for the Years Ended December 31, 2022, 2021 and 2020
72
Consolidated Statements of Cash Flows for the Years Ended December 31, 2022, 2021 and 2020
73
Notes to Consolidated Financial Statements 74
Schedule I - Summary of Investments - Other than Investments in Related Parties 103
Schedule II - Condensed Financial Information of Registrant - Parent Company Only 104
Schedule V - Valuation and Qualifying Accounts 109
Schedules other than those listed are omitted for the reason that they are not required, are not applicable or that equivalent information has been included in the financial statements or notes thereto or elsewhere herein.
65
Table of Contents
Management's Report on Internal Control Over Financial Reporting:
Management is responsible for establishing and maintaining adequate internal control over financial reporting, as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934. Our internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.
Management does not expect that its internal control over financial reporting will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Internal control over financial reporting is a process that involves human diligence and compliance and is subject to lapses in judgment and breakdowns resulting from human failures. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected. The design of any system of internal control over financial reporting also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.
Management evaluated the effectiveness of our internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control-Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. Management reviewed the results of its assessment with the Audit Committee of our Board of Directors. Based on our evaluation, we have concluded that we maintained effective internal control over financial reporting as of December 31, 2022.
KPMG LLP, our independent registered public accounting firm, has issued an opinion on the effectiveness of the Company's internal control over financial reporting, as stated in their report which is included herein.
Report of Independent Registered Public Accounting Firm
To the Stockholders and Board of Directors
Kinsale Capital Group, Inc.:
Opinion on Internal Control Over Financial Reporting
We have audited Kinsale Capital Group, Inc. and subsidiaries' (the Company) internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheets of the Company as of December 31, 2022 and 2021, the related consolidated statements of income and comprehensive income, changes in stockholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2022, and the related notes and financial statement schedules I, II, and V (collectively, the consolidated financial statements), and our report dated February 24, 2023 expressed an unqualified opinion on those consolidated financial statements.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management's Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the
66
Table of Contents
U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ KPMG LLP
Richmond, Virginia
February 24, 2023
67
Table of Contents
Report of Independent Registered Public Accounting Firm
To the Stockholders and Board of Directors
Kinsale Capital Group, Inc.:
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of Kinsale Capital Group, Inc. and subsidiaries (the Company) as of December 31, 2022 and 2021, the related consolidated statements of income and comprehensive income, changes in stockholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2022, and the related notes and financial statement schedules I, II, and V (collectively, the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2022 and 2021, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2022, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company’s internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission, and our report dated February 24, 2023 expressed an unqualified opinion on the effectiveness of the Company’s internal control over financial reporting.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of a critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Reserves for unpaid losses and loss adjustment expenses
As described in Notes 1 and 7 to the consolidated financial statements, the Company records reserves for unpaid losses and loss adjustment expenses (reserves), which represent the Company’s best estimate of ultimate unpaid cost of all reported and unreported losses and loss adjustment expenses incurred prior to the financial statement date. This estimate is based on an actuarial method that uses the Company’s initial expected loss ratios, expected reporting patterns for losses based on historical Company and industry data, and the Company’s actual reported losses and loss adjustment expenses. All estimates are regularly reviewed and, as experience develops and new information becomes known, the reserves are adjusted as necessary. As of December 31, 2022, the Company recorded $1,238.4 million of reserves for unpaid losses and loss adjustment expenses.
We identified the evaluation of the estimation of reserves as a critical audit matter. The evaluation of the Company’s best estimate of reserves required complex auditor judgment due to the inherent uncertainty in the ultimate amount and timing of claim payments and required specialized actuarial skills and knowledge. In addition, the evaluation of
68
Table of Contents
the ultimate expected loss assumptions required subjective auditor judgment due to the Company’s limited historical claims data and, therefore, also involved a consideration of industry data.
The following are the primary procedures we performed to address this critical audit matter. We evaluated the design and tested the operating effectiveness of certain internal controls related to the Company’s reserving process. These included internal controls over the actuarial method and certain assumptions used to derive the Company’s best estimate of reserves and the comparison of the Company’s best estimate to the annual independent actuarial reserve estimate performed by an external consulting actuary. We also involved actuarial professionals with specialized skills and knowledge, who assisted in:
• comparing the actuarial methodology the Company used to determine the reserves to generally accepted actuarial standards and practices
• performing independent estimates of reserves for each line of business, using a combination of the Company’s underlying historical claims data and industry data
• developing an independent range of reserves using both the Company’s underlying historical claims data and industry data with respect to future claim reporting amounts and payment patterns and prior year independent selected loss rates
• assessing the position of the Company’s recorded reserves within this independent range in the current year and comparing to its relative position in the prior year.
/s/ KPMG LLP
We have served as the Company’s auditor since 2009.
Richmond, Virginia
February 24, 2023
69
Table of Contents
KINSALE CAPITAL GROUP, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
December 31,
2022 2021
(in thousands, except share and per share data)
Assets
Fixed-maturity securities available-for-sale, at fair value (amortized cost: $ 1,933,632 allowance for credit loss: $ 366 – 2022; $ 1,371,519 and $0 – 2021)
$ 1,760,100 $ 1,392,066
Equity securities, at fair value (cost: $ 126,478 – 2022; $ 118,895 – 2021)
152,471 172,611
Real estate investments, net 76,387 —
Short-term investments 41,337 —
Total investments 2,030,295 1,564,677
Cash and cash equivalents 156,274 121,040
Investment income due and accrued 14,451 7,658
Premiums receivable, net of allowance for credit losses of $ 8,067 in 2022 and $ 3,391 in 2021
105,754 71,004
Reinsurance recoverables, net of allowance for credit losses of $ 459 in 2022 and $ 400 in 2021
220,454 122,970
Ceded unearned premiums 42,935 33,679
Deferred policy acquisition costs, net of ceding commissions 61,594 41,968
Indefinite-lived intangible assets 3,538 3,538
Deferred income tax asset, net 56,983 2,109
Other assets 54,844 57,012
Total assets $ 2,747,122 $ 2,025,655
Liabilities and Stockholders' Equity
Reserves for unpaid losses and loss adjustment expenses $ 1,238,402 $ 881,344
Unearned premiums 499,677 347,730
Payable to reinsurers 32,024 16,112
Accounts payable and accrued expenses 31,361 23,250
Debt 195,747 42,696
Other liabilities 4,462 15,188
Total liabilities 2,001,673 1,326,320
Contingencies
Stockholders’ equity:
Common stock, $ 0.01 par value, 400,000,000 shares authorized, 23,090,526 shares issued and outstanding at December 31, 2022; 22,834,377 shares issued and outstanding at December 31, 2021
231 228
Additional paid-in capital 347,015 295,040
Retained earnings 533,121 385,942
Accumulated other comprehensive (loss) income ( 134,918 ) 18,125
Stockholders’ equity 745,449 699,335
Total liabilities and stockholders’ equity $ 2,747,122 $ 2,025,655
See accompanying notes to consolidated financial statements.
70
Table of Contents
KINSALE CAPITAL GROUP, INC. AND SUBSIDIARIES
Consolidated Statements of Income and Comprehensive Income
Year Ended December 31,
2022 2021 2020
(in thousands, except per share data)
Revenues:
Gross written premiums $ 1,102,092 $ 764,373 $ 552,814
Ceded written premiums ( 165,282 ) ( 104,164 ) ( 74,595 )
Net written premiums 936,810 660,209 478,219
Change in unearned premiums ( 142,691 ) ( 77,330 ) ( 65,465 )
Net earned premiums 794,119 582,879 412,754
Net investment income 51,282 31,048 26,110
Change in fair value of equity securities
( 27,723 ) 22,812 16,855
Net realized investment gains
1,191 2,828 3,533
Change in allowance for credit losses on investments ( 366 ) — —
Other income 697 212 634
Total revenues 819,200 639,779 459,886
Expenses:
Losses and loss adjustment expenses 457,913 324,415 263,802
Underwriting, acquisition and insurance expenses 160,718 124,900 94,296
Interest expense 4,284 994 168
Other expenses 721 669 1,207
Total expenses 623,636 450,978 359,473
Income before income taxes 195,564 188,801 100,413
Income tax expense 36,450 36,142 11,994
Net income 159,114 152,659 88,419
Other comprehensive (loss) income:
Change in unrealized (losses) gains on available-for-sale investments, net of taxes ( 153,043 ) ( 23,255 ) 27,862
Total comprehensive income $ 6,071 $ 129,404 $ 116,281
Earnings per share:
Basic $ 6.97 $ 6.73 $ 3.96
Diluted $ 6.88 $ 6.62 $ 3.87
Weighted-average shares outstanding:
Basic 22,815 22,693 22,319
Diluted 23,125 23,062 22,852
See accompanying notes to consolidated financial statements.
71
Table of Contents
KINSALE CAPITAL GROUP, INC. AND SUBSIDIARIES
Consolidated Statements of Changes in Stockholders' Equity
Shares of Common Stock Common Stock Additional Paid-in Capital Retained Earnings Accumu-
lated
Other
Compre-
hensive
Income (Loss) Total Stockholders' Equity
(in thousands, except for per share data)
Balance at December 31, 2019 22,206 $ 222 $ 229,229 $ 162,911 $ 13,518 $ 405,880
Adoption of new accounting standard for credit losses, net
— — — 78 — 78
Issuance of common stock, net of issuance costs
311 3 56,695 — — 56,698
Issuance of common stock under stock-based compensation plan
252 3 3,619 — — 3,622
Stock-based compensation expense — — 3,575 — — 3,575
Restricted shares withheld for taxes ( 12 ) — ( 1,803 ) — — ( 1,803 )
Dividends declared ($ 0.36 per share)
— — — ( 8,093 ) — ( 8,093 )
Other comprehensive income, net of income taxes — — — — 27,862 27,862
Net income — — — 88,419 — 88,419
Balance at December 31, 2020 22,757 228 291,315 243,315 41,380 576,238
Issuance of common stock under stock-based compensation plan
90 — 982 — — 982
Stock-based compensation expense — — 4,844 — — 4,844
Restricted shares withheld for taxes ( 13 ) — ( 2,101 ) — — ( 2,101 )
Dividends declared ($ 0.44 per share)
— — — ( 10,032 ) — ( 10,032 )
Other comprehensive loss, net of income taxes — — — — ( 23,255 ) ( 23,255 )
Net income — — — 152,659 — 152,659
Balance at December 31, 2021 22,834 228 295,040 385,942 18,125 699,335
Issuance of common stock, net of issuance costs
155 2 47,496 — — 47,498
Issuance of common stock under stock-based compensation plan
116 1 1,089 — — 1,090
Stock-based compensation expense — — 6,678 — — 6,678
Restricted shares withheld for taxes ( 15 ) — ( 3,288 ) — — ( 3,288 )
Dividends declared ($ 0.52 per share)
— — — ( 11,935 ) — ( 11,935 )
Other comprehensive loss, net of income taxes — — — — ( 153,043 ) ( 153,043 )
Net income — — — 159,114 — 159,114
Balance at December 31, 2022 23,090 $ 231 $ 347,015 $ 533,121 $ ( 134,918 ) $ 745,449
See accompanying notes to consolidated financial statements.
72
Table of Contents
KINSALE CAPITAL GROUP, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
Year Ended December 31,
2022 2021 2020
(in thousands)
Operating activities:
Net income $ 159,114 $ 152,659 $ 88,419
Adjustments to reconcile net income to net cash provided by operating activities:
Change in fair value of equity securities 27,723 ( 22,812 ) ( 16,855 )
Net realized investment gains ( 1,191 ) ( 2,828 ) ( 3,533 )
Change in allowance for credit losses on investments 366 — —
Deferred tax (benefit) expense ( 14,191 ) ( 576 ) 616
Depreciation and amortization 2,721 2,308 1,574
Stock compensation expense 6,678 4,844 3,575
Change in operating assets and liabilities:
Investment income due and accrued ( 6,793 ) ( 1,021 ) ( 1,894 )
Premiums receivable, net ( 34,750 ) ( 22,363 ) ( 14,158 )
Reserves for unpaid loss and loss adjustment expenses 357,058 245,331 175,955
Unearned premiums 151,947 86,744 73,612
Reinsurance balances, net ( 90,828 ) ( 35,729 ) ( 23,267 )
Deferred policy acquisition costs ( 19,626 ) ( 10,056 ) ( 8,348 )
Income taxes payable (recoverable) 7,518 ( 3,882 ) ( 1,611 )
Accounts payable and accrued expenses 8,111 10,102 3,087
Other 3,958 4,321 2,802
Net cash provided by operating activities 557,815 407,042 279,974
Investing activities:
Purchase of property and equipment ( 6,901 ) ( 5,920 ) ( 32,875 )
Purchase of real estate investment ( 76,623 ) — —
Sale of property and equipment — — 5,077
Change in short-term investments, net ( 40,638 ) — —
Purchases – fixed-maturity securities ( 751,402 ) ( 654,922 ) ( 530,732 )
Purchases – equity securities ( 11,506 ) ( 24,867 ) ( 36,822 )
Sales – fixed-maturity securities 63,092 113,006 119,749
Sales – equity securities 4,990 4,617 2,367
Maturities and calls – fixed-maturity securities 110,415 216,131 93,803
Net cash used in investing activities ( 708,573 ) ( 351,955 ) ( 379,433 )
Financing activities:
Proceeds from issuance of common stock, net of issuance costs 47,498 — 56,698
Proceeds from borrowings under credit facility 73,000 — 25,700
Proceeds from notes payable 125,000 — —
Repayment of credit facility ( 43,000 ) — —
Debt issuance costs ( 2,381 ) — —
Payroll taxes withheld and remitted on share-based payments ( 3,288 ) ( 2,101 ) ( 1,803 )
Common stock issued, stock options exercised 1,090 982 3,622
Dividends paid ( 11,927 ) ( 10,021 ) ( 8,073 )
Net cash provided by (used in) financing activities 185,992 ( 11,140 ) 76,144
Net change in cash and cash equivalents 35,234 43,947 ( 23,315 )
Cash and cash equivalents at beginning of year 121,040 77,093 100,408
Cash and cash equivalents at end of year $ 156,274 $ 121,040 $ 77,093
See accompanying notes to consolidated financial statements.
73
Table of Contents
Kinsale Capital Group, Inc. and subsidiaries
Notes to consolidated financial statements
Description of business
Kinsale Capital Group, Inc., an insurance holding company, is a Delaware corporation that was formed in 2009 and conducts its operations through its wholly-owned subsidiaries (referred to as "Kinsale" or, with its subsidiaries, the "Company"). Kinsale Capital Group, Inc. writes excess and surplus lines insurance on a non-admitted basis principally through its insurance subsidiary, Kinsale Insurance Company ("Kinsale Insurance"), which is authorized to write business in 50 states, the District of Columbia, the Commonwealth of Puerto Rico and the U.S. Virgin Islands. Kinsale Capital Group, Inc. also markets certain products through its subsidiary, Aspera Insurance Services, Inc. ("Aspera"), an insurance broker.
1. Summary of significant accounting policies
Principles of consolidation
The accompanying consolidated financial statements include the accounts of Kinsale Capital Group, Inc. and its wholly-owned subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation. Certain prior year amounts have been reclassified to conform to the current year's presentation.
Use of estimates
The preparation of consolidated financial statements in conformity with U.S. generally accepted accounting principles ("U.S. GAAP") requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities, if any, at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Management periodically reviews its estimates and assumptions. These reviews include evaluating the adequacy of reserves for unpaid losses and loss adjustment expenses, allowance for credit losses and uncollectible reinsurance, fair value of investments, as well as evaluating the investment portfolio for credit impairments.
Cash and cash equivalents
The Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents.
Short-term investments
Short-term investments are carried at amortized cost, which approximates fair value. Short-term investments have maturities greater than three months but less than one year at the date of purchase.
Fixed-maturity and equity securities
Fixed-maturity securities are classified as available-for-sale and reported at fair value. Unrealized gains and losses on these securities are excluded from earnings but are recorded as a separate component of other comprehensive income and stockholders' equity, net of deferred income taxes.
Equity securities are reported at fair value. Changes in unrealized gains and losses in fair value of these investments are recognized in net income.
The Company regularly reviews all its available-for-sale investments with unrealized losses to assess whether the decline in the fair value is deemed to be a credit loss. See Note 2 for further discussion regarding the determination of credit losses.
74
Table of Contents
Interest on fixed-maturity securities is credited to earnings as it accrues. Premiums and discounts are amortized or accreted using the effective interest method over the lives of the related fixed maturities, or to the earliest call date for securities purchased at a premium. This method includes an adjustment for estimated principal prepayments, if any, on asset- and mortgage-backed securities. To the extent that the estimated lives of such securities change as a result of changes in estimated prepayment rates, the adjustments are included in net investment income using the retrospective method.
Dividends on equity securities are included in earnings on the ex-dividend date.
Realized gains and losses on disposition of investments are based on specific identification of the investments sold on the trade date.
Real estate investments
Real estate investments include real estate and the related assets purchased for investment purposes. Real estate and the related depreciable assets are carried at cost, net of accumulated depreciation. Depreciation is calculated on a straight-line basis over the estimated useful life of the assets and is included in net investment income. Rental income is recognized on a straight-line basis over the term of the respective lease and is included in net investment income. Land is not depreciated. Real estate is evaluated for impairment when events or circumstances indicate the carrying value of the real estate may not be recoverable.
Intangibles related to real estate investments consist of the value attributable to the acquired in-place leases. These intangibles are amortized to expense over the related lease term of 12 years. Amortization of the intangibles related to real estate investments is reflected in net investment income in the consolidated statement of income. See Note 2 for further details regarding real estate investments.
Reinsurance
Reinsurance premiums, commissions, and ceded unearned premiums on reinsured business are accounted for on a basis consistent with that used in accounting for the original policies issued and the terms of the reinsurance contracts. The Company receives ceding commissions in accordance with certain reinsurance treaties. The ceding commissions are capitalized and amortized as a reduction of underwriting, acquisition and insurance expenses.
Reinsurance recoverables represent paid losses and loss adjustment expenses and reserves for unpaid losses and loss adjustment expenses ceded to reinsurers that are subject to reimbursement under reinsurance treaties. The method for determining reinsurance recoverables for unpaid losses and loss adjustment expenses involves reviewing actuarial estimates of gross unpaid losses and loss adjustment expenses to determine the Company's ability to cede unpaid losses and loss adjustment expenses under the Company's existing reinsurance contracts. This method is continually reviewed and updated and any resulting adjustments are reflected in earnings in the period identified. See Note 8 for a further discussion of the Company's reinsurance program.
Premiums receivable, net
Premiums receivable balances are carried at face value, net of any allowance for credit losses. The allowance for credit losses represents an estimate of amounts considered uncollectible based on the Company’s assessment of the collectability of receivables that are past due. The estimate considers historical loss data, current and future economic conditions and specific identification of collectability concerns where applicable. The following table presents the rollforward of the allowance for credit losses for premiums receivable for the years ended December 31, 2022 and 2021:
75
Table of Contents
Year Ended December 31,
2022 2021
(in thousands)
Beginning balance $ 3,391 $ 3,087
Current period change for estimated uncollectible premiums 5,988 2,189
Write-offs of uncollectible premiums receivable ( 1,312 ) ( 1,885 )
Ending balance $ 8,067 $ 3,391
Deferred policy acquisition costs, net of ceding commissions
The Company defers commissions, net of ceding commissions, and certain other costs that are directly related to the successful acquisition of insurance contracts. All eligible costs are capitalized and charged to expense in proportion to premium earned over the estimated policy life. To the extent that unearned premiums on existing policies are not adequate to cover the related costs and expenses, referred to as a premium deficiency, deferred policy acquisition costs are charged to earnings. The Company considers anticipated investment income in determining whether a premium deficiency exists.
Property and equipment, net
Property and equipment are stated at cost less accumulated depreciation. Depreciation of property and equipment is calculated using the straight-line method over the estimated useful lives of the assets. The estimated useful lives range from 39 years for the building and parking deck, 15 to 20 years for land improvements, 7 to 10 years for furniture and equipment, and 3 to 7 years for electronic data processing hardware and software.
Property and equipment are included in "other assets" in the accompanying consolidated balance sheets and consists of the following:
December 31,
2022 2021
(in thousands)
Building $ 33,065 $ 33,101
Parking deck 5,072 5,072
Land 3,068 3,068
Equipment 3,444 3,143
Software 11,410 7,849
Furniture and fixtures 2,615 2,158
Land improvements 474 474
Construction in progress - building 2,618 —
61,766 54,865
Accumulated depreciation ( 8,291 ) ( 5,570 )
Total property and equipment, net $ 53,475 $ 49,295
Indefinite-lived intangible assets
Indefinite-lived intangible assets are recorded at fair value at the date of acquisition. The Company's indefinite-lived intangible assets are comprised solely of regulatory approvals granted by the various state insurance departments to write insurance business in the respective states on a non-admitted basis. In accordance with U.S. GAAP, amortization of indefinite-lived intangible assets is not permitted. Indefinite-lived intangible assets are tested for impairment during the fourth quarter on an annual basis, or earlier if there is reason to suspect that their values may have been diminished or impaired. There were no impairments recognized in December 31, 2022, 2021, or 2020. In addition, as of December 31, 2022, no triggering events occurred that suggested an updated review was necessary.
76
Table of Contents
Reserves for unpaid losses and loss adjustment expenses
Reserves for unpaid losses and loss adjustment expenses represent management's best estimate of ultimate unpaid cost of all reported and unreported losses and loss adjustment expenses incurred prior to the financial statement date. The estimates are based on an actuarial method that uses management’s initial expected loss ratios, expected reporting patterns for losses based on industry data and the Company’s actual reported losses and loss adjustment expenses. All estimates are regularly reviewed and, as experience develops and new information becomes known, the reserves for unpaid losses and loss adjustment expenses are adjusted as necessary. Such adjustments are reflected in the results of operations in the period in which they are determined. Although management believes that the reserves for losses and loss adjustment expenses are reasonable, due to the inherent uncertainty in estimating reserves for unpaid losses and loss adjustment expenses, it is possible that the Company’s actual incurred losses and loss adjustment expenses will not develop in a manner consistent with the assumptions inherent in the determination of these reserves. If actual liabilities exceed recorded amounts, there will be an increase to the Company’s reserves resulting in a reduction in net income and stockholders’ equity in the period in which the deficiency is identified. Furthermore, management may determine that recorded reserves are more than adequate to cover expected losses which will result in a reduction to the reserves. The Company believes that the reserves for unpaid losses and loss adjustment expenses at December 31, 2022 and 2021 are adequate and represent a reasonable estimate of the Company's future obligations. See Note 7 for a further discussion of reserves for unpaid losses and loss adjustment expenses.
Revenue recognition
Premiums are recognized as revenue ratably over the term of the insurance contracts, net of ceded reinsurance. Unearned premiums are calculated on a daily pro rata basis.
Income taxes
Deferred income tax assets and liabilities are determined based on the differences between the recorded amounts and the tax bases of assets and liabilities, using enacted tax rates expected to be in effect during the year in which the basis differences reverse. The effect on deferred taxes of a change in tax rates is recognized in income in the period in which such change was enacted. Valuation allowances on deferred tax assets are estimated based on the Company's assessment of the realizability of such amounts. Valuation allowances are recorded when it is more likely than not that some portion, or all, of the deferred tax assets will not be realizable.
The Company provides for uncertain tax positions, and the related interest and penalties, based upon management’s assessment of whether a tax benefit is more likely than not to be sustained upon examination by tax authorities. To the extent that the anticipated tax outcome of these uncertain tax positions changes, such changes in estimate will impact the income tax provision in the period in which such determination is made. The Company recognizes accrued interest and penalties related to uncertain tax positions as a component of income tax expense.
The Company uses the portfolio approach to release stranded tax effects in accumulated other comprehensive income ("AOCI") related to its available-for-sale fixed-maturity securities. Under this approach, stranded tax effects remaining in AOCI are released only when the entire portfolio of the available-for-sale fixed-maturity securities are liquidated, sold or extinguished.
Contingencies
Liabilities for loss contingencies, arising from noninsurance policy claims, assessments, litigation, fines, and penalties and other sources, are recorded when it is probable that a liability has been incurred and the amount of the assessment and/or remediation can be reasonably estimated. Legal costs incurred in connection with loss contingencies are expensed as incurred.
77
Table of Contents
Fair value of financial instruments
Fair value is estimated for each class of financial instrument based on the framework established in the fair value accounting guidance. This guidance requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Fair value hierarchy disclosures are based on the quality of inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements).
See Note 3 for further details regarding fair value disclosures.
Stock-based compensation
Stock-based compensation is expensed based upon the estimated fair value of employee stock awards. Compensation cost for awards of equity instruments to employees is measured based on the grant-date fair value of those awards and compensation expense is recognized over the service period that the awards vest. Forfeitures of stock-based compensation awards are recognized as they occur. See Note 9 for further discussion and related disclosures regarding stock-based compensation.
Recently adopted accounting pronouncements
Accounting Standards Update ("ASU") 2016-13, Financial Instruments – Credit Losses (Topic 326)
On June 16, 2016, the Financial Accounting Standards Board ("FASB") issued ASU 2016-13, "Financial Instruments - Credit Losses (Topic 326)" to provide more useful information about the expected credit losses on financial instruments. The update requires a financial asset measured at amortized cost to be presented at the net amount expected to be collected by means of an allowance for credit losses that runs through net income. Credit losses relating to available-for-sale fixed-maturity securities must also be recorded through an allowance for credit losses, which is limited to the amount by which fair value is below amortized cost. The measurement of credit losses on available-for-sale securities is similar under previous U.S. GAAP, but the update requires the use of the allowance account through which amounts can be reversed, rather than through an irreversible write-down. The FASB has issued additional ASUs on Topic 326 that do not change the core principle of the guidance in ASU 2016-13 but clarify certain aspects of it.
Effective January 1, 2020, the Company adopted this ASU using the modified-retrospective approach and recorded a cumulative effect adjustment to beginning retained earnings. The adoption of this ASU resulted in the recognition of an allowance for credit loss related to the Company’s reinsurance recoverables. However, since the Company enters into contracts with reinsurers that have A.M. Best ratings of “A” (Excellent) or better, the allowance was not material to the Company’s consolidated financial statements.
ASU 2019-12, Income Taxes - Simplifying the Accounting for Income Taxes
In December 2019, the FASB issued updated guidance for the accounting for income taxes. The updated guidance is intended to simplify the accounting for income taxes by removing several exceptions contained in existing guidance and amending other existing guidance to simplify several income tax accounting matters. Effective January 1, 2021, the Company adopted ASU 2019-12 using a modified-retrospective approach. The adoption of ASU 2019-12 did not have a material impact on the Company's consolidated financial statements.
Prospective accounting pronouncements
There are no other prospective accounting standards which, upon their effective date, would have a material impact on the Company's consolidated financial statements.
2. Investments
Available-for-sale investments
The following tables summarize the Company’s available-for-sale investments at December 31, 2022 and 2021:
78
Table of Contents
December 31, 2022
Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Allowance for Credit Losses Estimated Fair Value
(in thousands)
Fixed maturities:
U.S. Treasury securities and obligations of U.S. government agencies
$ 17,934 $ — $ ( 1,193 ) $ — $ 16,741
Obligations of states, municipalities and political subdivisions
230,746 330 ( 26,444 ) — 204,632
Corporate and other securities 909,285 730 ( 76,757 ) ( 366 ) 832,892
Asset-backed securities 361,248 292 ( 8,534 ) — 353,006
Residential mortgage-backed securities 349,066 52 ( 55,156 ) — 293,962
Commercial mortgage-backed securities 65,353 — ( 6,486 ) — 58,867
Total fixed-maturity investments $ 1,933,632 $ 1,404 $ ( 174,570 ) $ ( 366 ) $ 1,760,100
December 31, 2021
Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Estimated Fair Value
(in thousands)
Fixed maturities:
U.S. Treasury securities and obligations of U.S. government agencies
$ 6,936 $ — $ ( 89 ) $ 6,847
Obligations of states, municipalities and political subdivisions
216,375 12,139 ( 469 ) 228,045
Corporate and other securities 450,594 11,714 ( 3,821 ) 458,487
Asset-backed securities 299,810 2,217 ( 252 ) 301,775
Residential mortgage-backed securities
340,804 1,804 ( 4,923 ) 337,685
Commercial mortgage-backed securities 57,000 2,433 ( 206 ) 59,227
Total fixed-maturity investments $ 1,371,519 $ 30,307 $ ( 9,760 ) $ 1,392,066
Available-for-sale investments in a loss position
The Company regularly reviews all its available-for-sale investments with unrealized losses to assess whether the decline in the fair value is deemed to be a credit loss. The Company considers a number of factors in completing its review of credit losses, including the extent to which a security's fair value has been below cost and the financial condition of an issuer. In addition to specific issuer information, the Company also evaluates the current market and interest rate environment. Generally, a change in a security’s value caused by a change in the market or interest rate environment does not constitute a credit loss.
For fixed-maturity securities, the Company also considers whether it intends to sell the security or if it is more likely than not that it will be required to sell the security before recovery and the ability to recover all amounts outstanding when contractually due. When assessing whether it intends to sell a fixed-maturity security or if it is likely to be required to sell a fixed-maturity security before recovery of its amortized cost, the Company evaluates facts and circumstances including, but not limited to, decisions to reposition the investment portfolio, potential sales of investments to meet cash flow needs and potential sales of investments to capitalize on favorable pricing.
For fixed-maturity securities where a decline in fair value is below the amortized cost basis and the Company intends to sell the security, or it is more likely than not that the Company will be required to sell the security before recovery of its amortized cost, an impairment is recognized in net income based on the fair value of the security at the time of assessment. For fixed-maturity securities that the Company does not intend to sell or for which it is more likely than not that the Company would not be required to sell before recovery of its amortized cost, the Company compares the
79
Table of Contents
estimated present value of the cash flows expected to be collected to the amortized cost of the security. Inputs into the present value cash flow analysis include default rates and recoverability rates based on credit rating. The extent to which the estimated present value of the cash flows expected to be collected is less than the amortized cost of the security represents the credit-related portion of the impairment, which is recognized in net income through an allowance for credit losses. Any remaining decline in fair value represents the noncredit portion of the impairment, which is recognized in other comprehensive income.
The Company reports investment income due and accrued separately from fixed-maturity securities, available for sale, and has elected not to measure an allowance for credit losses for investment income due and accrued. Investment income due and accrued is written off through earnings at the time the issuer of the bond defaults or is expected to default on payments.
As of December 31, 2022, the Company's credit loss review resulted in an allowance for credit losses on 7 securities. The following table presents changes in the allowance for expected credit losses on available-for-sale securities:
Year Ended December 31,
2022 2021
(in thousands)
Beginning balance $ — $ —
Increase to allowance from securities for which credit losses were not previously recorded 366 —
Reduction from securities sold during the period — —
Net increase (decrease) from securities that had an allowance at the beginning of the period — —
Ending balance $ 366 $ —
The following tables summarize gross unrealized losses and estimated fair value for available-for-sale investments by length of time that the securities have continuously been in an unrealized loss position:
December 31, 2022
Less than 12 Months 12 Months or Longer Total
Estimated Fair Value Gross Unrealized Losses Estimated Fair Value Gross Unrealized Losses Estimated Fair Value Gross Unrealized Losses
(in thousands)
Fixed maturities:
U.S. Treasury securities and obligations of U.S. government agencies
$ 10,538 $ ( 447 ) $ 6,204 $ ( 746 ) $ 16,742 $ ( 1,193 )
Obligations of states, municipalities and political subdivisions
141,460 ( 20,347 ) 17,314 ( 6,097 ) 158,774 ( 26,444 )
Corporate and other securities 583,619 ( 42,675 ) 156,148 ( 34,082 ) 739,767 ( 76,757 )
Asset-backed securities 216,487 ( 5,429 ) 97,703 ( 3,105 ) 314,190 ( 8,534 )
Residential mortgage-backed securities
98,909 ( 12,324 ) 194,773 ( 42,832 ) 293,682 ( 55,156 )
Commercial mortgage-backed securities 50,666 ( 4,732 ) 8,201 ( 1,754 ) 58,867 ( 6,486 )
Total fixed-maturity investments $ 1,101,679 $ ( 85,954 ) $ 480,343 $ ( 88,616 ) $ 1,582,022 $ ( 174,570 )
At December 31, 2022, in addition to the securities included in the allowance for credit losses, the Company held 944 fixed-maturity securities with a total estimated fair value of $ 1.6 billion and gross unrealized losses of $ 174.6 million. Of those securities, 210 were in a continuous unrealized loss position for greater than one year. As discussed above, the Company regularly reviews all fixed-maturity securities within its investment portfolio to determine whether a credit loss has occurred. Based on the Company's review as of December 31, 2022, except for securities previously discussed, the
80
Table of Contents
securities' in unrealized loss positions were caused by interest rate changes or other market factors and were not credit-specific issues, nor did the Company intend to sell these securities. At December 31, 2022, 78.6 % of the Company’s fixed-maturity securities were rated "A-" or better and all of Company's fixed-maturity securities made expected coupon payments under the contractual terms of the securities.
December 31, 2021
Less than 12 Months 12 Months or Longer Total
Estimated Fair Value Gross Unrealized Holding Losses Estimated Fair Value Gross Unrealized Holding Losses Estimated Fair Value Gross Unrealized Holding Losses
(in thousands)
Fixed maturities:
U.S. Treasury securities and obligations of U.S. government agencies
$ 6,847 $ ( 89 ) $ — $ — $ 6,847 $ ( 89 )
Obligations of states, municipalities and political subdivisions
23,870 ( 469 ) — — 23,870 ( 469 )
Corporate and other securities 188,522 ( 3,718 ) 1,092 ( 103 ) 189,614 ( 3,821 )
Asset-backed securities 136,669 ( 204 ) 4,452 ( 48 ) 141,121 ( 252 )
Residential mortgage-backed securities
260,251 ( 4,329 ) 17,968 ( 594 ) 278,219 ( 4,923 )
Commercial mortgage-backed securities 10,773 ( 206 ) — — 10,773 ( 206 )
Total fixed-maturity investments $ 626,932 $ ( 9,015 ) $ 23,512 $ ( 745 ) $ 650,444 $ ( 9,760 )
Contractual maturities of available-for-sale fixed-maturity securities
The amortized cost and estimated fair value of available-for-sale fixed-maturity securities at December 31, 2022 are summarized, by contractual maturity, as follows:
Amortized Estimated
Cost Fair Value
(in thousands)
Due in one year or less $ 15,133 $ 14,925
Due after one year through five years 647,263 626,182
Due after five years through ten years 245,670 213,539
Due after ten years 249,899 199,619
Asset-backed securities 361,248 353,006
Residential mortgage-backed securities 349,066 293,962
Commercial mortgage-backed securities 65,353 58,867
Total fixed maturities $ 1,933,632 $ 1,760,100
Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties, and the lenders may have the right to put the securities back to the borrower.
81
Table of Contents
Real estate investments
During the year ended December 31, 2022, the Company completed the purchase of a real estate investment property. Real estate investments consisted of the following at December 31, 2022 and 2021:
December 31,
2022 2021
(in thousands)
Building $ 44,931 $ —
Land 17,946 —
Intangible in-place lease 9,749 —
Site improvements 2,686 —
Parking deck 1,311 —
76,623 —
Accumulated depreciation ( 236 ) —
Total real estate investments, net $ 76,387 $ —
Concurrent with the purchase of the real estate investment property, the Company entered into two operating lease agreements for office space as the lessor. The terms of these two leases are 5 years and 12 years. Future minimum rental income expected on these operating leases is $ 4.4 million in 2023, $ 4.5 million in 2024, $ 4.6 million in 2025, $ 4.8 million in 2026, $ 4.9 million in 2027 and $ 36.2 million thereafter.
Net investment income
The following table presents the components of net investment income:
Year Ended December 31,
2022 2021 2020
(in thousands)
Interest:
Taxable bonds $ 44,806 $ 25,654 $ 20,493
Municipal bonds (tax exempt) 3,380 3,501 3,618
Cash equivalents and short-term investments
1,251 12 262
Dividends on equity securities 4,406 3,962 3,512
Real estate investment income 234 — —
Gross investment income 54,077 33,129 27,885
Investment expenses ( 2,795 ) ( 2,081 ) ( 1,775 )
Net investment income $ 51,282 $ 31,048 $ 26,110
Investment expenses included depreciation expense related to real estate investments of $ 0.2 million for the year ended December 31, 2022. There were no real estate investments for the years ended December 31, 2021 and 2020.
82
Table of Contents
Realized investment gains and losses
The following table presents realized investment gains and losses:
Year Ended December 31,
2022 2021 2020
(in thousands)
Fixed-maturity securities:
Realized gains $ 1,078 $ 2,944 $ 4,022
Realized losses ( 904 ) ( 3 ) ( 383 )
Net realized gains from fixed-maturity securities 174 2,941 3,639
Equity securities:
Realized gains 1,363 97 —
Realized losses ( 297 ) ( 210 ) ( 119 )
Net realized gains (losses) from equity securities 1,066 ( 113 ) ( 119 )
Realized (losses) gains from the sales of short-term investments ( 49 ) — 13
Net realized investment gains $ 1,191 $ 2,828 $ 3,533
Change in net unrealized (losses) gains on fixed-maturity securities
The change in net unrealized (losses) gains for fixed-maturity securities was $( 193.7 ) million, $( 29.4 ) million, and $ 35.3 million for the years ended December 31, 2022, 2021, and 2020 respectively.
Insurance – statutory deposits
The Company had invested assets with a carrying value of $ 5.9 million and $ 6.7 million on deposit with state regulatory authorities at December 31, 2022 and 2021, respectively.
Payable for investments purchased
The Company recorded a payable for investments purchased, not yet settled, of $ 1.8 million and $ 15.0 million at December 31, 2022 and 2021, respectively. The payable balance was included in the "other liabilities" line item of the consolidated balance sheet.
3. Fair value measurements
Fair value is estimated for each class of financial instrument based on the framework established in the fair value accounting guidance. Fair value is defined as the price in the principal market that would be received for an asset or paid to transfer a liability to facilitate an orderly transaction between market participants on the measurement date. Market participants are assumed to be independent, knowledgeable, able and willing to transact an exchange and not acting under duress. Fair value hierarchy disclosures are based on the quality of inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). Adjustments to transaction prices or quoted market prices may be required in illiquid or disorderly markets in order to estimate fair value.
The three levels of the fair value hierarchy are defined as follows:
Level 1 - Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities traded in active markets.
83
Table of Contents
Level 2 - Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability and market-corroborated inputs.
Level 3 - Inputs to the valuation methodology are unobservable for the asset or liability and are significant to the fair value measurement.
Fair values of the Company's investment portfolio are estimated using unadjusted prices obtained by its investment accounting vendor from nationally recognized third-party pricing services, where available. Values for U.S. Treasuries, exchange traded funds and common stocks are generally based on Level 1 inputs which use quoted prices in active markets for identical assets. For other fixed-maturity securities and non-redeemable preferred stock, the pricing vendors use a pricing methodology involving the market approach, including pricing models which use prices and relevant market information regarding a particular security or securities with similar characteristics to establish a valuation. The estimates of fair value of these investments are included in the amounts disclosed as Level 2. For those investments where significant inputs are unobservable, the Company's investment accounting vendor obtains valuations from pricing vendors or brokers using the market approach and income approach valuation techniques and are disclosed as Level 3.
Management performs several procedures to ascertain the reasonableness of investment values included in the consolidated financial statements at December 31, 2022 and 2021, including 1) obtaining and reviewing internal control reports from the Company's investment accounting vendor that assess fair values from third party pricing services, 2) discussing with the Company's investment accounting vendor its process for reviewing and validating pricing obtained from third party pricing services and 3) reviewing the security pricing received from the Company's investment accounting vendor and monitoring changes in unrealized gains and losses at the individual security level. The Company has evaluated the various types of securities in its investment portfolio to determine an appropriate fair value hierarchy level based upon trading activity and the observability of market inputs.
The following tables present the balances of assets measured at fair value on a recurring basis as of December 31, 2022 and 2021, by level within the fair value hierarchy:
December 31, 2022
Level 1 Level 2 Level 3 Total
(in thousands)
Assets
Fixed maturities:
U.S. Treasury securities and obligations of U.S. government agencies
$ 16,741 $ — $ — $ 16,741
Obligations of states, municipalities and political subdivisions
— 204,632 — 204,632
Corporate and other securities — 832,892 — 832,892
Asset-backed securities — 353,006 — 353,006
Residential mortgage-backed securities — 293,962 — 293,962
Commercial mortgage-backed securities — 58,867 — 58,867
Total fixed maturities 16,741 1,743,359 — 1,760,100
Equity securities:
Exchange traded funds 104,202 — — 104,202
Non-redeemable preferred stock — 38,162 — 38,162
Common stocks 10,107 — — 10,107
Total equity securities 114,309 38,162 — 152,471
Short-term investments 31,366 9,971 — 41,337
Total $ 162,416 $ 1,791,492 $ — $ 1,953,908
84
Table of Contents
December 31, 2021
Level 1 Level 2 Level 3 Total
(in thousands)
Assets
Fixed maturities:
U.S. Treasury securities and obligations of U.S. government agencies
$ 6,847 $ — $ — $ 6,847
Obligations of states, municipalities and political subdivisions
— 228,045 — 228,045
Corporate and other securities — 458,487 — 458,487
Asset-backed securities — 301,775 — 301,775
Residential mortgage-backed securities — 337,685 — 337,685
Commercial mortgage-backed securities — 59,227 — 59,227
Total fixed maturities 6,847 1,385,219 — 1,392,066
Equity securities:
Exchange traded funds 123,389 — — 123,389
Non-redeemable preferred stock — 49,222 — 49,222
Total equity securities 123,389 49,222 — 172,611
Total $ 130,236 $ 1,434,441 $ — $ 1,564,677
There were no assets or liabilities measured at fair value on a nonrecurring basis as of December 31, 2022 or 2021.
The carrying amount of the Company's 5.15% Series A Senior Notes was $ 125.0 million, less debt issuance cost, and the corresponding estimated fair value was $ 117.2 million at December 31, 2022. The fair value measurement was determined using a discounted cash flow analysis that factors in current market yields for comparable borrowing arrangements under the Company's credit profile. Since this methodology is based upon market yields for comparable arrangements, the measurement is categorized as Level 2. The estimated fair value of outstanding borrowings under the Company's revolving Credit Facility approximated its carrying value at December 31, 2022 and 2021. See Note 11 for further information regarding the Company's debt arrangements.
The Company holds cash equivalents that are managed as part of its investment portfolio and, due to the short-term maturities of these assets, the carrying value of these investments approximates fair value. The Company held cash equivalents of $ 58.0 million and $ 44.7 million at December 31, 2022 and 2021, respectively.
85
Table of Contents
4. Deferred policy acquisition costs
The following table presents the amounts of policy acquisition costs deferred and amortized for the years ended:
Year Ended December 31,
2022 2021 2020
(in thousands)
Balance, beginning of year $ 41,968 $ 31,912 $ 23,564
Policy acquisition costs deferred:
Direct commissions
160,523 111,463 80,682
Ceding commissions ( 48,022 ) ( 28,965 ) ( 18,879 )
Other underwriting and policy acquisition costs 8,155 6,191 4,478
Policy acquisition costs deferred 120,656 88,689 66,281
Amortization of net policy acquisition costs ( 101,030 ) ( 78,633 ) ( 57,933 )
Balance, end of year $ 61,594 $ 41,968 $ 31,912
Amortization of net policy acquisition costs is included in the line item "Underwriting, acquisition and insurance expenses" in the accompanying consolidated statements of income and comprehensive income.
5. Underwriting, acquisition and insurance expenses
Underwriting, acquisition and insurance expenses consist of the following:
Year Ended December 31,
2022 2021 2020
(in thousands)
Underwriting, acquisition and insurance expenses incurred:
Direct commissions $ 138,451 $ 98,847 $ 69,922
Ceding commissions ( 44,695 ) ( 25,702 ) ( 16,145 )
Other underwriting expenses 66,962 51,755 40,519
Total $ 160,718 $ 124,900 $ 94,296
Other underwriting expenses within underwriting, acquisition and insurance expenses included salaries, employee benefits and bonus expense of $ 64.8 million, $ 48.9 million and $ 35.9 million, for the years ended December 31, 2022, 2021 and 2020, respectively.
6. Income taxes
The Company’s subsidiaries file a consolidated U.S. federal income tax return. Under a tax sharing agreement, Kinsale collects from or refunds to its subsidiaries the amount of taxes determined as if Kinsale and the subsidiaries filed separate returns. The Company is no longer subject to income tax examination by tax authorities for the years ended before January 1, 2019.
Income tax expense includes the following components for the years ending December 31, 2022, 2021 and 2020:
Year Ended December 31,
2022 2021 2020
(in thousands)
Current federal income tax expense $ 50,641 $ 36,718 $ 11,378
Deferred federal income tax (benefit) expense ( 14,191 ) ( 576 ) 616
Income tax expense $ 36,450 $ 36,142 $ 11,994
86
Table of Contents
The Company paid $ 43.1 million, $ 40.6 million and $ 13.0 million in federal income taxes during the years ended December 31, 2022, 2021 and 2020, respectively. Current income taxes (payable) recoverable were $( 2.5 ) million and $ 5.1 million at December 31, 2022 and 2021, respectively, and included in "other liabilities" and "other assets" in the accompanying consolidated balance sheets.
The prevailing federal income tax rate was 21 % in December 31, 2022, 2021 and 2020. The Company’s effective income tax rate on income before income taxes differs from the prevailing federal income tax rate and is summarized as follows:
Year ended December 31,
2022 2021 2020
(in thousands)
Income tax expense at federal income tax rate
$ 41,068 $ 39,648 $ 21,087
Stock options exercised ( 3,240 ) ( 2,148 ) ( 7,634 )
Restricted stock award vesting ( 1,048 ) ( 677 ) ( 658 )
Tax-exempt investment income ( 527 ) ( 546 ) ( 565 )
Other 197 ( 135 ) ( 236 )
Total $ 36,450 $ 36,142 $ 11,994
The significant components of the net deferred tax asset are summarized as follows:
December 31,
2022 2021
(in thousands)
Deferred tax assets:
Unrealized losses on fixed-maturity securities $ 36,370 $ —
Unpaid losses and loss adjustment expenses 20,256 15,723
Unearned premiums 19,183 13,190
State operating loss carryforwards 5,351 4,554
Stock compensation 1,521 1,140
Allowance for credit losses 1,694 712
Other 474 278
Deferred tax assets before allowance 84,849 35,597
Less: valuation allowance ( 5,188 ) ( 4,159 )
Total deferred tax assets 79,661 31,438
Deferred tax liabilities:
Unrealized gains on fixed-maturity securities — 4,315
Unrealized gains on equity securities 5,459 11,368
Deferred policy acquisition costs, net of ceding commissions 12,935 8,813
Property and equipment 2,670 2,741
Transition adjustment for loss reserve discount 768 1,025
Intangible assets 743 743
Other 103 324
Total deferred tax liabilities 22,678 29,329
Net deferred tax asset $ 56,983 $ 2,109
At December 31, 2022 and 2021, the Company had state net operating losses ("NOLs") of $ 112.9 million and $ 96.1 million, respectively. The state NOLs are available to offset future taxable income or reduce taxes payable and begin expiring in 2029.
87
Table of Contents
Management evaluates the need for a valuation allowance related to its deferred tax assets. At December 31, 2022 and 2021, the Company recorded a tax valuation allowance equal to the state NOLs and the deferred tax assets, net of existing deferred tax liabilities that were expected to reverse in future periods, related to certain state jurisdictions. No other valuation allowances were established against the Company’s deferred tax assets at December 31, 2022 and 2021, as the Company believes that it is more likely than not that the remaining deferred tax assets will be realized given the carry back availability, reversal of existing temporary differences and future taxable income. With respect to deferred tax assets associated with unrealized losses on fixed-maturity securities, management has the ability and intent to execute a tax planning strategy to hold those securities to recovery or maturity to the extent not matched with realized capital gains or available carry back to ensure recognition of the deferred tax asset. After consideration of all available evidence, we concluded that it is more likely than not that these deferred tax assets will be realized.
The Company did not have any material uncertain tax positions in 2022 or 2021. Management is not aware of any events that would give rise to any uncertain tax positions.
88
Table of Contents
7. Reserves for unpaid losses and loss adjustment expenses
The reserves for unpaid losses and loss adjustment expenses represent the Company's estimated ultimate cost of all unreported and reported but unpaid insured claims and the cost to adjust these claims. Reserves are estimated using individual case-basis valuations of reported claims and statistical analyses. Case reserves are established for individual claims that have been reported to the Company, typically by the Company's insureds or their brokers. Based on the information provided, case reserves are established by estimating the ultimate losses from the claim, including defense costs associated with the ultimate settlement of the claim. Incurred-but-not-reported ("IBNR") reserves are determined using actuarial methods to estimate losses that have occurred but have not yet been reported to the Company. The incurred Bornhuetter-Ferguson actuarial method ("BF method") is used to arrive at the Company's loss reserve estimates for each line of business. This method estimates the reserves based on the initial expected loss ratio and expected reporting patterns for losses. Because the Company has a limited number of years of loss experience compared to the period over which losses are expected to be reported, the Company uses industry and peer-group data, in addition to its own data, as a basis for selecting its expected reporting patterns.
As part of the reserving process, the Company reviews historical data and considers the effect of various factors on claims development patterns including polices written on a "claims made" versus "occurrence" basis. Policies written on a claims made basis provide coverage to the insured only for losses incurred during the coverage period, and only if the claim was reported during a specified reporting period. Policies written on an occurrence basis provide coverage to the insured for liabilities arising from events occurring during the term of the policy, regardless of when a claim is actually made. Accordingly, claims related to policies written on an occurrence basis may arise many years after a policy has lapsed. Property losses, while written on an occurrence basis, are generally reported within a short time from the date of loss, and in most instances, property claims are settled and paid within a relatively short period of time.
The following table presents a reconciliation of consolidated beginning and ending reserves for unpaid losses and loss adjustment expenses:
December 31,
2022 2021 2020
(in thousands)
Gross reserves for unpaid losses and loss adjustment expenses, beginning of year
$ 881,344 $ 636,013 $ 460,058
Less: reinsurance recoverable on unpaid losses
117,561 83,730 69,792
Adoption of new accounting standard for credit losses
— — ( 282 )
Net reserves for unpaid losses and loss adjustment expenses, beginning of year
763,783 552,283 390,548
Incurred losses and loss adjustment expenses:
Current year 493,800 356,401 277,140
Prior year ( 35,887 ) ( 31,986 ) ( 13,338 )
Total net losses and loss adjustment expenses incurred 457,913 324,415 263,802
Payments:
Current year 49,205 23,765 27,664
Prior year 111,128 89,150 74,403
Total payments 160,333 112,915 102,067
Net reserves for unpaid losses and loss adjustment expenses, end of year
1,061,363 763,783 552,283
Reinsurance recoverable on unpaid losses, net of allowance 177,039 117,561 83,730
Gross reserves for unpaid losses and loss adjustment expenses, end of year
$ 1,238,402 $ 881,344 $ 636,013
During the year ended December 31, 2022, prior accident years developed favorably by $ 35.9 million, of which $ 41.8 million was attributable to the 2020 and 2021 accident years due to lower emergence of reported losses than expected across most lines of business. This favorable development was offset in part by adverse development largely from the 2016 and 2018 accident years due to routine variability in reported losses and modest adjustments in actuarial assumptions.
89
Table of Contents
Current accident year incurred losses and loss adjustment expenses for the year ended December 31, 2022 included $ 26.6 million of catastrophe losses primarily related to Hurricane Ian.
During the year ended December 31, 2021, prior accident years developed favorably by $ 32.0 million, of which $ 33.7 million was attributable to the 2020 accident year and was related to a lower-than-expected levels of reported losses. Although the Company did not have any significant direct COVID-19 exposure, the related disruption in the court system and the general economy created additional uncertainty in estimating loss reserves in 2020. As a result, accident year 2020 actuarial assumptions were adjusted in 2020 to increase IBNR to account for this additional uncertainty. In 2021, the Company's outlook was more favorable than in the prior year and, based on observed trends, the Company reevaluated and adjusted certain assumptions for accident year 2020 to reflect the favorable experience. In addition, $ 3.8 million of favorable development was attributable to accident year 2019 due to reported losses emerging at lower levels than expected. This favorable development was offset in part by adverse development, mostly attributable to the 2016 and 2018 accident years due to modest adjustments in actuarial assumptions.
Current accident year incurred losses and loss adjustment expenses for the year ended December 31, 2021 included $ 8.6 million of catastrophe losses primarily related to Hurricane Ida and winter storms Uri and Viola in Texas.
During the year ended December 31, 2020, our net incurred losses for accident years 2019 and prior developed favorably by $ 13.3 million. This favorable development included $ 10.5 million for the 2019 accident year and $ 1.8 million for the 2018 accident year. This favorable development was primarily due to reported losses emerging at a lower level than expected, largely across the other liability and excess lines of business.
Current year incurred losses and loss adjustment expenses for the year ended December 31, 2020 included $ 23.2 million of catastrophe losses primarily related to Hurricane Laura, Hurricane Sally and the California wildfires.
Incurred and Paid Claims Development
The following is information about incurred and paid claims development as of December 31, 2022, net of reinsurance, as well as cumulative claim frequency and the total of IBNR liabilities plus expected development on reported claims included within the net incurred claims amounts. The development and claims duration tables below exclude commuted multi-line quota-share reinsurance treaty ("MLQS") contracts, which would distort development patterns related to those transactions. Cumulative number of reported claims is reported on a per claim basis.
The information about incurred and paid claims development for the years ended December 31, 2013 to December 31, 2021, is presented as unaudited supplementary information.
Property
Incurred Claims and Claim Adjustment Expenses, Net of Reinsurance
For the Years Ended December 31, As of December 31, 2022
Accident Year 2018
Unaudited 2019
Unaudited 2020
Unaudited 2021
Unaudited 2022 Total of IBNR Liabilities Plus Expected Development on Reported Claims Cumulative Number of Reported Claims
($ in thousands)
2018 $ 11,559 $ 12,004 $ 12,698 $ 12,704 $ 12,714 $ — 652
2019 14,914 13,909 15,572 16,748 48 643
2020 40,612 37,939 36,807 370 2,304
2021 36,531 33,518 2,466 1,128
2022 67,127 21,084 2,198
Total $ 166,914
90
Table of Contents
Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance
For the Years Ended December 31,
Accident Year 2018
Unaudited 2019
Unaudited 2020
Unaudited 2021
Unaudited 2022
($ in thousands)
2018 $ 9,132 $ 11,646 $ 12,599 $ 12,660 $ 12,677
2019 9,852 12,581 13,996 14,511
2020 19,897 30,321 31,765
2021 14,268 21,257
2022 33,004
Total 113,214
All outstanding liabilities before 2018, net of reinsurance —
Liabilities for claims and claim adjustment expenses, net of reinsurance $ 53,700
Historical Claims Duration
The following is supplementary information about average historical claims duration as of December 31, 2022:
Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance
(Unaudited)
Years 1 2 3 4 5
Property 55.3 % 21.3 % 6.6 % 1.8 % 0.1 %
Casualty - Claims Made
Incurred Claims and Claim Adjustment Expenses, Net of Reinsurance
For the Years Ended December 31, As of December 31, 2022
Accident Year 2013
Unaudited 2014
Unaudited 2015
Unaudited 2016
Unaudited 2017
Unaudited 2018
Unaudited 2019
Unaudited 2020
Unaudited 2021
Unaudited 2022 Total of IBNR Liabilities Plus Expected Development on Reported Claims Cumulative Number of Reported Claims
($ in thousands)
2013 $ 15,238 $ 11,639 $ 9,113 $ 7,917 $ 7,002 $ 6,463 $ 6,128 $ 6,087 $ 6,215 $ 5,994 $ 134 228
2014 18,847 14,289 11,748 11,217 10,948 10,988 10,620 10,266 9,880 237 273
2015 18,883 16,777 14,896 13,583 13,942 13,548 13,414 13,066 450 258
2016 19,170 14,693 14,675 14,322 13,583 13,602 13,228 492 311
2017 18,116 17,097 16,120 15,794 14,989 13,698 1,147 372
2018 22,429 20,234 18,612 17,057 14,411 2,252 465
2019 34,693 29,056 26,426 24,489 7,401 556
2020 55,630 44,641 38,287 20,765 780
2021 84,018 66,191 51,869 1,058
2022 101,064 89,614 1,110
Total $ 300,308
91
Table of Contents
Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance
For the Years Ended December 31,
Accident Year 2013
Unaudited 2014
Unaudited 2015
Unaudited 2016
Unaudited 2017
Unaudited 2018
Unaudited 2019
Unaudited 2020
Unaudited 2021
Unaudited 2022
($ in thousands)
2013 $ 499 $ 1,915 $ 4,436 $ 5,070 $ 5,320 $ 5,439 $ 5,482 $ 5,612 $ 5,843 $ 5,853
2014 435 1,865 5,039 6,385 8,290 9,415 9,491 9,628 9,638
2015 217 4,496 7,563 9,238 11,372 11,522 12,142 12,463
2016 1,158 3,015 6,907 9,839 11,381 12,105 12,299
2017 340 4,897 8,252 10,484 11,357 12,235
2018 507 5,030 8,931 10,330 11,205
2019 2,487 6,005 10,123 14,476
2020 1,002 7,446 12,551
2021 1,146 8,437
2022 3,052
Total 102,209
All outstanding liabilities before 2013, net of reinsurance 8
Liabilities for claims and claim adjustment expenses, net of reinsurance $ 198,107
Casualty - Occurrence
Incurred Claims and Claim Adjustment Expenses, Net of Reinsurance
For the Years Ended December 31, As of December 31, 2022
Accident Year 2013
Unaudited 2014
Unaudited 2015
Unaudited 2016
Unaudited 2017
Unaudited 2018
Unaudited 2019
Unaudited 2020
Unaudited 2021
Unaudited 2022 Total of IBNR Liabilities Plus Expected Development on Reported Claims Cumulative Number of Reported Claims
($ in thousands)
2013 $ 30,616 $ 28,771 $ 28,037 $ 29,039 $ 31,731 $ 33,248 $ 33,973 $ 33,128 $ 33,002 $ 32,798 $ 1,691 877
2014 47,805 40,668 38,049 36,678 39,313 41,859 42,434 41,367 41,677 3,184 1,250
2015 59,717 51,739 49,122 52,100 54,697 54,090 54,090 54,637 5,000 1,835
2016 61,440 55,680 53,549 55,534 57,401 60,861 64,612 7,687 1,588
2017 71,126 67,151 68,985 70,641 71,117 69,911 12,322 1,991
2018 86,157 78,331 78,386 83,952 93,215 24,604 2,173
2019 112,266 109,994 108,138 107,480 45,987 2,215
2020 154,619 136,212 131,082 101,193 2,174
2021 200,598 190,879 163,752 2,227
2022 272,692 254,167 1,693
Total $ 1,058,983
92
Table of Contents
Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance
For the Years Ended December 31,
Accident Year 2013
Unaudited 2014
Unaudited 2015
Unaudited 2016
Unaudited 2017
Unaudited 2018
Unaudited 2019
Unaudited 2020
Unaudited 2021
Unaudited 2022
($ in thousands)
2013 $ 1,099 $ 4,469 $ 7,957 $ 14,890 $ 21,348 $ 26,715 $ 28,248 $ 29,610 $ 30,116 $ 30,268
2014 698 3,081 8,489 17,576 23,771 31,026 34,338 35,807 37,375
2015 941 3,161 12,685 28,385 37,690 41,724 44,161 47,106
2016 1,099 6,015 17,225 28,924 34,437 43,311 51,533
2017 1,581 9,352 22,407 37,736 46,025 52,069
2018 2,638 10,995 22,860 35,138 54,441
2019 3,944 16,687 30,518 46,478
2020 2,400 8,673 17,805
2021 3,205 12,944
2022 4,658
Total 354,677
All outstanding liabilities before 2013, net of reinsurance 1,279
Liabilities for claims and claim adjustment expenses, net of reinsurance $ 705,585
Historical Claims Duration
The following is supplementary information about average historical claims duration as of December 31, 2022:
Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance
(Unaudited)
Years 1 2 3 4 5 6 7 8 9 10
Casualty - claims made 4.7 % 21.3 % 26.1 % 14.7 % 10.6 % 5.3 % 1.9 % 2.0 % 2.0 % 0.2 %
Casualty - occurrence 2.2 % 7.7 % 13.7 % 20.0 % 15.4 % 12.7 % 7.5 % 4.4 % 2.7 % 0.5 %
Reconciliation of Incurred and Paid Claims Development to the Liability for Unpaid Claims and Claim Adjustment Expenses
The reconciliation of the net incurred and paid claims development tables to the liability for unpaid claims and claim adjustment expenses in the consolidated statement of financial position is as follows:
(in thousands) December 31, 2022
Net outstanding liabilities
Property $ 53,700
Casualty - claims made 198,107
Casualty - occurrence 705,585
Liabilities for unpaid claims and claim adjustment expenses, net of reinsurance 957,392
Reinsurance recoverable on unpaid claims
Property 39,584
Casualty - claims made 21,168
Casualty - occurrence 116,287
Total reinsurance recoverable on unpaid claims 177,039
Unallocated claims adjustment expenses 103,971
Gross liability for unpaid claims and claim adjustment expense $ 1,238,402
93
Table of Contents
8. Reinsurance
The Company purchases reinsurance from other insurance companies ("reinsurers") in order to limit its exposure to large losses and enable it to underwrite policies with sufficient limits to meet policyholder needs. In a reinsurance transaction, an insurance company transfers, or cedes, part or all of its exposure to the reinsurer that receives a portion of the premium. The ceding of insurance does not legally discharge the Company from its primary liability for the full amount of the policy coverage, and therefore the Company will be required to pay the loss and bear collection risk if the reinsurer fails to meet its obligations under the reinsurance agreement.
The following table summarizes the effect of reinsurance on premiums written and earned:
Year Ended December 31,
2022 2021 2020
(in thousands)
Written:
Direct $ 1,102,092 $ 764,373 $ 552,814
Ceded ( 165,282 ) ( 104,164 ) ( 74,595 )
Net written $ 936,810 $ 660,209 $ 478,219
Earned:
Direct $ 950,145 $ 677,630 $ 479,181
Assumed — — 21
Ceded ( 156,026 ) ( 94,751 ) ( 66,448 )
Net earned $ 794,119 $ 582,879 $ 412,754
Incurred losses and loss adjustment expenses were net of reinsurance recoverables (ceded incurred losses and loss adjustment expenses) of $ 117.9 million, $ 49.7 million and $ 42.0 million for the years ended December 31, 2022, 2021 and 2020, respectively.
Reinsurance balances
The following table presents reinsurance recoverables on paid and unpaid losses as of December 31, 2022 and 2021:
December 31, 2022 December 31, 2021
(in thousands)
Reinsurance recoverables on paid losses $ 43,415 $ 5,409
Reinsurance recoverables on unpaid losses 177,039 117,561
Reinsurance recoverables $ 220,454 $ 122,970
Credit risk exists with reinsurance ceded to the extent that any reinsurer is unable to meet the obligations assumed under the reinsurance agreements. Allowances are established for amounts deemed uncollectible. The Company evaluates the financial condition of its reinsurers and monitors concentration of credit risk arising from its exposure to individual reinsurers. All reinsurance recoverables are from companies with A.M. Best ratings of "A-" (Excellent) or better. To further reduce credit exposure to reinsurance recoverable balances, the Company has received letters of credit from certain reinsurers that are not authorized as reinsurers under U.S. state insurance regulations. The Company recorded an allowance for credit losses of $ 0.5 million and $ 0.4 million related to its reinsurance balances at December 31, 2022 and 2021, respectively; however, the deterioration in the credit quality of existing reinsurers or disputes over reinsurance agreements could result in future charges.
At December 31, 2022, reinsurance recoverables on paid and unpaid losses from the Company’s five largest reinsurers were $ 55.0 million, $ 32.7 million, $ 24.6 million, $ 19.0 million and $ 17.2 million, representing 67.3 % of the total balance.
94
Table of Contents
At December 31, 2022, unearned premiums ceded to five reinsurers were $ 11.6 million, $ 5.6 million, $ 4.5 million, $ 4.3 million and $ 4.1 million representing 69.8 % of the total balance.
9. Stockholders’ equity
Capital Stock
The Company’s authorized capital stock consists of 400,000,000 shares of common stock, par value $ 0.01 per share, and 100,000,000 shares of preferred stock, par value $ 0.01 per share. There were no shares of preferred stock issued or outstanding at December 31, 2022 or 2021.
Public Offerings
In November 2022, the Company completed an underwritten public offering and sold and issued 155,000 shares of its common stock at a price of $ 308.30 per share, to the underwriter. The Company received net proceeds from the offering of $ 47.5 million.
On August 7, 2020, the Company completed an underwritten public offering and sold and issued 310,500 shares of its common stock at a price of $ 190.00 per share. After deducting underwriting discounts and commissions and offering expenses, the Company received net proceeds of $ 56.7 million.
Equity-based Compensation
On July 27, 2016, the Kinsale Capital Group, Inc. 2016 Omnibus Incentive Plan (the "2016 Incentive Plan") became effective. The 2016 Incentive Plan, which is administered by the Compensation, Nominating and Corporate Governance Committee of the Company's Board of Directors, provides for grants of stock options, restricted stock, restricted stock units and other stock-based awards to officers, employees, directors, independent contractors and consultants. The number of shares of common stock available for issuance under the 2016 Incentive Plan may not exceed 2,073,832 .
The Company recognized total equity-based compensation expense of $ 6.7 million, $ 4.8 million and $ 3.6 million for the years ended December 31, 2022, 2021 and 2020, respectively.
Stock Options
On July 27, 2016, the Board of Directors approved, and the Company granted, 1,036,916 stock options with an exercise price equal to the initial public offering price of $ 16.00 per share. The options have a maximum contractual term of 10 years and vested in 4 equal annual installments following the date of the grant. The weighted average grant date fair value of options granted during 2016 was $ 2.71 per share.
The value of the options granted was estimated at the date of grant using the Black-Scholes pricing model using the following assumptions:
Risk-free rate of return 1.26 %
Dividend yield 1.25 %
Expected share price volatility (1)
18.50 %
Expected life in years (2)
6.3 years
(1) Expected volatility was based on the Company’s competitors within the industry.
(2) Expected life was calculated using the simplified method, which was an average of the contractual term of the option and its ordinary vesting period, as the Company did not have sufficient historical data for determining the expected term of our stock option awards.
95
Table of Contents
A summary of option activity as of December 31, 2022 and changes during the year then ended is presented below:
Number of Shares Weighted-average exercise price Weighted-average remaining years of contractual life Aggregate intrinsic value (in thousands)
Outstanding at December 31, 2021 325,433 $ 16.00
Granted — —
Forfeited ( 934 ) 16.00
Exercised ( 68,142 ) 16.00
Outstanding at December 31, 2022 256,357 $ 16.00 3.6 $ 62,941
Exercisable at December 31, 2022 256,357 $ 16.00 3.6 $ 62,941
The total intrinsic value of options exercised was $ 15.6 million during the year ended December 31, 2022 and $ 10.4 million during the year ended December 31, 2021.
Restricted Stock Awards
During 2022, the Board of Directors approved, and the Company granted, restricted stock awards under the 2016 Incentive Plan. The restricted stock awards were valued on the date of grant and will vest over a period of 1 to 4 years corresponding to the anniversary date of the grants. The fair value of restricted stock awards was determined based on the closing trading price of the Company’s common stock on the grant date or, if no common stock was traded on the grant date, the last preceding date for which there was a sale of common stock. Except for restrictions placed on the transferability of restricted stock, holders of unvested restricted stock have full stockholder’s rights, including voting rights and the right to receive cash dividends. Unvested restricted stock awards and accrued dividends, if any, are forfeited upon the termination of service to or employment with the Company.
A summary of restricted stock activity under the equity compensation plans for the year ended is as follows:
December 31, 2022
Number of Shares Weighted Average Grant Date Fair Value per Share
Nonvested outstanding at the beginning of the period 95,984 $ 131.94
Granted 52,863 $ 211.86
Vested ( 45,361 ) $ 110.52
Forfeited ( 4,865 ) $ 177.82
Nonvested outstanding at the end of the period 98,621 $ 182.37
Employees surrender restricted stock awards to pay for withholding tax obligations resulting from any vesting of those awards. During the year ended December 31, 2022, restricted stock awards withheld for taxes in connection with the vesting of those awards totaled 14,991 .
The per share weighted average grant-date fair value of the Company's restricted stock awards granted during the years ended December 31, 2022, 2021 and 2020 was $ 211.86 , $ 185.00 and $ 147.45 , respectively. The fair value of restricted stock awards that vested during the year ended December 31, 2022, 2021 and 2020 was $ 10.0 million, $ 6.8 million and $ 5.8 million respectively. As of December 31, 2022, the Company had $ 12.8 million of total unrecognized stock-based compensation expense expected to be charged to earnings over a weighted-average period of 2.6 years.
Subsequent Events
The Board of Directors granted 3,520 restricted stock awards on January 1, 2023 under the 2016 Incentive Plan to the Company’s non-employee directors. The restricted stock awards had a fair value on the date of grant of $ 261.52 per share and will vest on the first anniversary date of the grant.
96
Table of Contents
On February 15, 2023 , the Company’s Board of Directors declared a cash dividend of $ 0.14 per share of common stock. This dividend is payable on March 13, 2023 to all stockholders of record on February 28, 2023 .
10. Earnings per share
The following table represents a reconciliation of the numerator and denominator of the basic and diluted earnings per share computations contained in the consolidated financial statements:
Year ended December 31,
2022 2021 2020
(in thousands, except per share data)
Net income $ 159,114 $ 152,659 $ 88,419
Weighted average common shares outstanding - basic 22,815 22,693 22,319
Dilutive effect of shares issued under stock compensation arrangements:
Stock options
269 324 469
Restricted stock awards
41 45 64
Total dilutive effect of shares issued under stock compensation arrangements 310 369 533
Weighted average common shares outstanding - diluted 23,125 23,062 22,852
Earnings per common share:
Basic $ 6.97 $ 6.73 $ 3.96
Diluted $ 6.88 $ 6.62 $ 3.87
There were no anti-dilutive stock awards for the year ended December 31, 2022. There were 30 thousand and 35 thousand anti-dilutive stock awards for the years ended December 31, 2021 and 2020, respectively.
Basic earnings per share was computed by dividing the earnings attributable to the common stockholders by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share was computed by dividing earnings attributable to common stockholders by the weighted average number of shares of common stock outstanding during the period, including potentially dilutive shares of common stock for the period determined using the treasury stock method.
11. Debt
Note Purchase and Private Shelf Agreement
On July 22, 2022, the Company entered into a Note Purchase and Private Shelf Agreement (the “Note Purchase Agreement”) with PGIM, Inc. (“Prudential”) and the purchasers of the Notes (as defined below), named in the Purchaser Schedule attached thereto (collectively, the “Note Purchasers”). Pursuant to the Note Purchase Agreement, on July 22, 2022 , the Company issued to the Note Purchasers $ 125.0 million aggregate principal amount of 5.15 % Series A Senior Notes Due July 22, 2034 (collectively, the "Series A Notes”). The Note Purchase Agreement also provides for the issuance of additional shelf notes from time to time issued thereunder (the “Shelf Notes” and, together with the Series A Notes, the “Notes”) not to exceed $ 150.0 million of Notes outstanding thereunder. The proceeds of the Notes may be used, among other things, to fund surplus at Kinsale Insurance Company, or any other insurance subsidiary of the Company, refinance indebtedness and for general corporate purposes. The Series A Notes are senior unsecured obligations of the Company and rank pari passu with the Company’s Amended and Restated Credit Agreement. Debt issuance costs of $ 1.9 million were incurred in connection with the issuance of the Series A Notes and have been recorded on the consolidated balance sheet within "Debt" as a contra-liability. The Note Purchase Agreement contains representations and affirmative and negative covenants, including financial covenants customary for agreements of this type, as well as customary events of default provisions. As of December 31, 2022, the Company was in compliance with all of its financial covenants under the Note Purchase Agreement.
97
Table of Contents
The Series A Notes bear interest at 5.15 % per annum and mature on July 22, 2034 , unless paid earlier by the Company. Should the Company elect to prepay the Series A Notes, such aggregate prepayment will include the applicable make-whole amount(s), as defined within the applicable Note Purchase Agreement. Principal payments are required annually beginning on July 22, 2030 in equal installments of $ 25.0 million through July 22, 2034 . On July 25, 2022, proceeds from the Series A Notes were used to pay off outstanding loans of $ 43.0 million, plus accrued interest, under our Amended and Restated Credit Agreement, fund surplus at Kinsale Insurance Company and for general corporate purposes.
Credit Agreement
On May 28, 2019, the Company entered into a Credit Agreement (the “Credit Agreement”) that provided the Company with a $ 50.0 million senior unsecured revolving credit facility (the “Credit Facility”) and an uncommitted accordion feature that permits the Company to increase the commitments by an additional $ 30.0 million. On July 22, 2022, the Company entered into an Amended and Restated Credit Agreement, with JPMorgan Chase Bank, N.A., as administrative agent and as issuing bank, Truist Bank, as syndication agent, and the lenders party thereto (collectively, the “Lenders”). The Amended and Restated Credit Agreement extended the maturity date to July 22, 2027 , and increased the aggregate commitment to $ 100.0 million, with the option to increase the aggregate commitment by $ 30.0 million, subject to the Company obtaining commitments from existing or new lenders and satisfying other conditions specified in the Amended and Restated Credit Agreement. The Company is required to pay a Commitment Fee Rate (as defined therein) of 0.25 % on the average daily amount of the Available Revolving Commitment (as defined therein). Borrowings under the Amended and Restated Credit Agreement may be used for general corporate purposes (which may include, without limitation, to fund future growth, to finance working capital needs, to fund capital expenditures, and to refinance, redeem or repay indebtedness). Debt issuance costs of $ 0.5 million were incurred in connection with the Amended and Restated Credit Agreement and have been recorded on the consolidated balance sheet within "Debt" as a contra-liability. During December 2022, the Company drew down $ 73.0 million at an interest rate of 6.2 % to fund the purchase of its real estate investment property, previously discussed. At December 31, 2022, there was $ 72.5 million outstanding, net of unamortized debt issuance costs.
The Amended and Restated Credit Agreement also contains representations and affirmative and negative covenants, including financial covenants customary for agreements of this type, as well as customary events of default provisions. As of December 31, 2022, the Company was in compliance with all of its financial covenants under the Credit Facility.
The loans under the Amended and Restated Credit Agreement bear interest, at the Company's option, at a rate equal to the Adjusted Term SOFR Rate (as defined therein) plus 1.625% or the Alternate Base Rate (as defined therein) plus 0.625%.
Interest paid under both agreements totaled $ 2.4 million, $ 0.9 million and $ 0.8 million for the years ended December 31, 2022, 2021 and 2020, respectively.
12. Contingencies
Contingencies arise in the normal conduct of the Company’s operations and are not expected to have a material effect on the Company’s financial condition or results of operations. However, adverse outcomes are possible and could negatively affect the Company’s financial condition and results of operations.
13. Employee benefit plan
The Company has established a defined contribution employee retirement plan ("Plan") in accordance with Section 401(k) of the Internal Revenue Code. Expenses related to the Plan were $ 3.1 million, $ 2.2 million and $ 1.7 million in 2022, 2021 and 2020, respectively.
98
Table of Contents
14. Other comprehensive (loss) income
The following table summarizes the components of other comprehensive (loss) income:
Year Ending December 31,
2022 2021 2020
(in thousands)
Unrealized (losses) gains on fixed-maturity securities arising during the period, before income taxes: $ ( 193,970 ) $ ( 26,792 ) $ 37,387
Income tax benefit (expense) 40,734 5,626 ( 7,851 )
Unrealized (losses) gains arising during the period, net of income taxes ( 153,236 ) ( 21,166 ) 29,536
Less reclassification adjustment:
Net realized investment gains on available-for-sale investments
121 2,644 2,119
Income tax expense ( 25 ) ( 555 ) ( 445 )
Reclassification adjustment included in net income 96 2,089 1,674
Change in allowance for credit losses on investments, before income taxes ( 366 ) — —
Income tax benefit 77 — —
Reclassification adjustment included in net income ( 289 ) — —
Other comprehensive (loss) income $ ( 153,043 ) $ ( 23,255 ) $ 27,862
The sale of an available-for-sale security results in amounts being reclassified from accumulated other comprehensive income to realized gains or losses in current period earnings. The related tax effect of the reclassification adjustment is recorded in income tax expense in current period earnings. See Note 2 for additional information.
99
Table of Contents
15. Underwriting information
The Company has one reportable segment, the Excess and Surplus Lines Insurance segment, which primarily offers commercial excess and surplus lines liability and property insurance products through its underwriting divisions. Gross written premiums by underwriting division are presented below:
Year Ended December 31,
2022 2021 2020
(in thousands)
Commercial:
Commercial Property $ 184,766 $ 72,513 $ 48,099
Small Business Casualty 149,366 112,553 85,046
Excess Casualty 147,485 108,486 76,537
Construction 122,524 101,441 87,164
General Casualty 69,784 36,043 24,591
Allied Health 68,678 59,208 37,562
Products Liability 60,374 55,070 38,306
Life Sciences 41,346 40,487 31,004
Professional Liability 41,273 33,226 27,051
Energy 32,974 19,925 16,985
Management Liability 30,738 31,304 23,370
Entertainment 22,268 12,396 4,614
Small Property 21,002 6,160 3,691
Environmental 19,455 13,584 8,568
Health Care 17,062 11,271 7,666
Public Entity 15,512 10,066 3,697
Inland Marine 14,396 9,752 6,910
Commercial Auto 5,949 977 177
Aviation 4,424 2,099 42
Product Recall 1,419 810 24
Ocean Marine 8 — —
Total commercial 1,070,803 737,371 531,104
Personal:
Personal Insurance 31,289 27,002 21,710
Total $ 1,102,092 $ 764,373 $ 552,814
Certain prior year amounts are reclassified to conform to current year's divisions and the business underwritten within them.
Commercial Property underwrites first-party coverage on manufacturing facilities, government and municipal buildings, professional buildings, offices and general commercial properties, vacant properties, as well as entertainment and retail facilities.
Small Business Casualty underwrites commercial general liability on smaller risks with an emphasis on artisan contractors and premises related exposures.
Excess Casualty underwrites excess liability over risks that would fit within the general casualty, construction, products liability and small business casualty divisions. Coverage is written over the Company's primary liability policies as well as those of other insurers. This division also writes excess liability over primary commercial auto liability policies written by other carriers.
100
Table of Contents
Construction underwrites commercial general liability coverage on contractors focusing on new residential construction, residential remodeling and renovation and commercial construction.
General Casualty underwrites general liability and liquor liability on hospitality, habitational and retail risks, among others, with similar premises liability loss exposures.
Allied Health underwrites commercial general liability, professional liability and excess liability on allied health and social service risks including assisted living facilities, home health care agencies and outpatient medical facilities.
Products Liability underwrites commercial general liability on manufacturers, distributors and importers of a wide array of consumer, commercial and industrial products.
Life Sciences underwrites general liability, products liability and professional liability coverage for manufacturers, distributors and developers of dietary supplements, medical devices, pharmaceuticals, biologics, health and beauty products, durable medical equipment and clinical trials.
Professional Liability underwrites small-to-medium sized non-medical professional liability risks. The classes of risks include accountants, architects and engineers, financial planners, insurance agents, lawyers, realtors, and certain other professions.
Energy underwrites commercial general liability, pollution liability, professional liability and excess liability on enterprises engaged in the business of energy production or distribution or mining including drillers, lease operators, contractors, product manufacturers and alternative energy.
Management Liability underwrites directors and officers liability, employment practices liability and fiduciary liability coverage on a variety of commercial and government risks.
Entertainment underwrites commercial general liability for small-to-medium sized entertainment classes, including such classes as bowling alleys, campgrounds, escape rooms, fitness centers, museums and paintball facilities, among others.
Small Property underwrites Commercial Property coverage for smaller properties including banks, daycare centers, strip malls, and greenhouses, among others.
Environmental underwrites commercial general liability, pollution liability and professional liability on a wide range of commercial risks where environmental exposures exist that are operational in nature or related to the premises.
Health Care underwrites medical professional liability for physicians, surgeons, dentists, chiropractors and podiatrists. Policies cover both individuals and small practice groups.
Public Entity underwrites law enforcement professional liability and school board liability.
Inland Marine underwrites a variety of inland marine coverages including builders risk, contractors' equipment, transportation risks and mobile equipment.
Commercial Auto underwrites garage liability and excess auto coverages.
Aviation underwrites general liability coverage for small-to-medium sized aviation-related businesses.
Product recall underwrites recall expense and liability coverage for life sciences and general products sector consumable, commercial, and consumer goods.
Ocean Marine underwrites marine cargo coverage for small-to-medium sized risks that transport goods and products in domestic inland waterways and certain U.S. coastal waters.
Personal Insurance writes homeowners coverage on manufactured homes with catastrophe exposure due to coastal location.
The Company does business with three unaffiliated insurance brokers that generated $ 203.3 million, $ 178.6 million and $ 118.0 million of gross written premiums for the year ended December 31, 2022, representing 18.4 %, 16.2 % and 10.7 % of gross written premiums, respectively. No other broker generated 10.0% or more of the gross written premiums for the year ended December 31, 2022.
101
Table of Contents
16. Statutory financial information
Kinsale Insurance maintains its accounts in conformity with accounting practices prescribed or permitted by state regulatory authorities that vary in certain respects from U.S. GAAP. In converting from statutory accounting principles to U.S. GAAP, typical adjustments include deferral of policy acquisition costs, the inclusion of statutory non-admitted assets and the inclusion of net unrealized gains or losses relating to fixed maturities in stockholders’ equity. The Company does not use any permitted practices that are different from prescribed statutory accounting practices.
Statutory net income and statutory capital and surplus for Kinsale Insurance as of December 31, 2022, 2021, and 2020 and for the years then ended are summarized as follows:
Year ended December 31,
2022 2021 2020
(in thousands)
Statutory net income $ 151,105 $ 115,885 $ 54,338
Statutory capital and surplus $ 835,664 $ 606,910 $ 476,066
Kinsale Insurance is subject to risk-based capital ("RBC") requirements. RBC is a method developed by the National Association of Insurance Commissioners ("NAIC") to determine the minimum amount of statutory capital appropriate for an insurance company to support its overall business operations in consideration of its size and risk profile. The formula for determining the amount of RBC is calculated using various factors, weighted based on the perceived degree of risk, which are applied to certain financial balances and financial activity. The adequacy of a company’s actual capital is evaluated by a comparison to the RBC results, as determined by the formula. Companies that do not maintain statutory capital and surplus at a level in excess of the company action level RBC are required to take specified actions. At December 31, 2022 and 2021, actual statutory capital and surplus for Kinsale Insurance substantially exceeded the regulatory requirements.
Dividend payments to Kinsale from Kinsale Insurance are restricted by state insurance laws as to the amount that may be paid without prior approval of the regulatory authorities of Arkansas. The maximum dividend distribution is limited by Arkansas law to the greater of 10 % of policyholder surplus as of December 31 of the previous year or statutory net income, not including realized capital gains, for the previous calendar year. Dividend payments are further limited to that part of available policyholder surplus which is derived from net profits on its business. The maximum dividend distribution that can be paid by Kinsale Insurance during 2023 without prior approval is $ 153.3 million.
102
Table of Contents
Schedule I
KINSALE CAPITAL GROUP, INC. AND SUBSIDIARIES
Summary of Investments—Other than Investments in Related Parties
Type of Investment Cost or Amortized Cost Fair Value
(if applicable) Amount at which shown on Balance Sheet
(in thousands)
Fixed maturities:
U.S. Treasury securities and obligations of U.S. government agencies $ 17,934 $ 16,741 $ 16,741
Obligations of states, municipalities and political subdivisions 230,746 204,632 204,632
Corporate and other securities 909,285 832,892 832,892
Asset-backed securities 361,248 353,006 353,006
Residential mortgage-backed securities 349,066 293,962 293,962
Commercial mortgage-backed securities 65,353 58,867 58,867
Total fixed maturities 1,933,632 1,760,100 1,760,100
Equity securities:
Exchange traded funds 70,621 104,202 104,202
Non-redeemable preferred stock 45,822 38,162 38,162
Common stocks 10,035 10,107 10,107
Total equity securities 126,478 152,471 152,471
Short-term investments 41,350 41,337 41,337
Real estate investments (none acquired in satisfaction of debt) 76,387 76,387
Total investments $ 2,177,847 $ 2,030,295
See accompanying Report of Independent Registered Public Accounting Firm.
103
Table of Contents
Schedule II
KINSALE CAPITAL GROUP, INC. AND SUBSIDIARIES
Condensed Financial Information of Registrant
Balance Sheets (Parent Company Only)
December 31,
2022 2021
(in thousands)
Assets
Cash and cash equivalents $ 34,789 $ 14,596
Due from subsidiaries 81,505 —
Investment in subsidiaries 827,911 721,369
Deferred income tax asset, net 1,301 934
Income taxes recoverable — 5,059
Other assets 278 314
Total assets $ 945,784 $ 742,272
Liabilities and Stockholders' Equity
Liabilities:
Accounts payable and accrued expenses $ 1,558 $ 121
Due to subsidiaries — 47
Income taxes payable 2,948 —
Debt 195,747 42,696
Other liabilities 82 73
Total liabilities 200,335 42,937
Stockholders’ equity:
Common stock 231 228
Additional paid-in capital 347,015 295,040
Retained earnings 533,121 385,942
Accumulated other comprehensive income ( 134,918 ) 18,125
Stockholders’ equity 745,449 699,335
Total liabilities and stockholders’ equity $ 945,784 $ 742,272
See accompanying notes to condensed financial information.
See accompanying Report of Independent Registered Public Accounting Firm.
104
Table of Contents
Schedule II
KINSALE CAPITAL GROUP, INC. AND SUBSIDIARIES
Condensed Financial Information of Registrant
Statements of Income and Comprehensive Income (Parent Company Only)
Years Ended December 31,
2022 2021 2020
(in thousands)
Revenues:
Management fees from subsidiaries $ 8,686 $ 7,002 $ 5,709
Net investment income 121 — —
Net realized investment gains 8 — —
Total revenues 8,815 7,002 5,709
Expenses:
Operating expenses 9,765 7,972 6,624
Interest expense 4,284 994 168
Other expenses — — 1,164
Total expenses 14,049 8,966 7,956
Loss before income taxes ( 5,234 ) ( 1,964 ) ( 2,247 )
Income tax benefit ( 5,387 ) ( 3,424 ) ( 8,779 )
Income before equity in net income of subsidiaries 153 1,460 6,532
Equity in net income of subsidiaries 158,961 151,199 81,887
Net income 159,114 152,659 88,419
Other comprehensive (loss) income:
Equity in other comprehensive (losses) earnings of subsidiaries ( 153,043 ) ( 23,255 ) 27,862
Total comprehensive income $ 6,071 $ 129,404 $ 116,281
See accompanying notes to condensed financial information.
See accompanying Report of Independent Registered Public Accounting Firm.
105
Table of Contents
Schedule II
KINSALE CAPITAL GROUP, INC. AND SUBSIDIARIES
Condensed Financial Information of Registrant
Statements of Cash Flows (Parent Company Only)
Years Ended December 31,
2022 2021 2020
(in thousands)
Operating activities
Net income $ 159,114 $ 152,659 $ 88,419
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
Deferred tax benefit ( 367 ) ( 347 ) ( 68 )
Stock compensation expense 6,678 4,844 3,575
Equity in undistributed earnings of subsidiaries ( 158,961 ) ( 151,199 ) ( 81,887 )
Changes in operating assets and liabilities ( 71,639 ) 3,955 7,520
Dividends received from subsidiary — 8,000 —
Net cash (used in) provided by operating activities ( 65,175 ) 17,912 17,559
Investing activities
Contributions to subsidiary ( 100,624 ) ( 571 ) ( 100,034 )
Net cash used in investing activities
( 100,624 ) ( 571 ) ( 100,034 )
Financing activities
Common stock issued, net of transaction costs 47,498 — 56,698
Proceeds from credit facility 73,000 — 25,700
Proceeds from notes payable 125,000 — —
Repayment of credit facility ( 43,000 ) — —
Debt issuance costs
( 2,381 ) — —
Payroll taxes withheld and remitted on share-based payments ( 3,288 ) ( 2,101 ) ( 1,803 )
Common stock issued, stock options exercised 1,090 982 3,622
Dividends paid ( 11,927 ) ( 10,021 ) ( 8,073 )
Net cash provided by (used in) financing activities 185,992 ( 11,140 ) 76,144
Net change in cash and cash equivalents 20,193 6,201 ( 6,331 )
Cash and cash equivalents at beginning of year
14,596 8,395 14,726
Cash and cash equivalents at end of year $ 34,789 $ 14,596 $ 8,395
See accompanying notes to condensed financial information.
See accompanying Report of Independent Registered Public Accounting Firm.
106
Table of Contents
KINSALE CAPITAL GROUP, INC.
Condensed Financial Information of Registrant
Notes to Condensed Financial Information
(Parent Company Only)
1. Accounting policies
Organization
Kinsale Capital Group, Inc. (the "Company"), a Delaware domiciled insurance holding company, was formed on June 3, 2009 for the purpose of acquiring and managing insurance entities.
Basis of presentation
The accompanying condensed financial statements have been prepared using the equity method. Under the equity method, the investment in consolidated subsidiaries is stated at cost plus equity in undistributed earnings of consolidated subsidiaries since the date of acquisition. These condensed financial statements should be read in conjunction with the Company’s consolidated financial statements.
Estimates and assumptions
Preparation of the condensed financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the condensed financial statements and accompanying disclosures. Those estimates are inherently subject to change, and actual results may ultimately differ from those estimates.
Debt
Note Purchase and Private Shelf Agreement
On July 22, 2022, the Company entered into a Note Purchase and Private Shelf Agreement (the “Note Purchase Agreement”) with PGIM, Inc. (“Prudential”) and the purchasers of the Notes (as defined below), named in the Purchaser Schedule attached thereto (collectively, the “Note Purchasers”). Pursuant to the Note Purchase Agreement, on July 22, 2022 , the Company issued to the Note Purchasers $ 125.0 million aggregate principal amount of 5.15 % Series A Senior Notes Due July 22, 2034 (collectively, the "Series A Notes”). The Note Purchase Agreement also provides for the issuance of additional shelf notes from time to time issued thereunder (the “Shelf Notes” and, together with the Series A Notes, the “Notes”) not to exceed $ 150.0 million of Notes outstanding thereunder. The proceeds of the Notes may be used, among other things, to fund surplus at Kinsale Insurance Company, or any other insurance subsidiary of the Company, refinance indebtedness and for general corporate purposes. The Series A Notes are senior unsecured obligations of the Company and rank pari passu with the Company’s Amended and Restated Credit Agreement. Debt issuance costs of $ 1.9 million were incurred in connection with the issuance of the Series A Notes and have been recorded on the consolidated balance sheet within "Debt" as a contra-liability. The Note Purchase Agreement contains representations and affirmative and negative covenants, including financial covenants customary for agreements of this type, as well as customary events of default provisions. As of December 31, 2022, the Company was in compliance with all of its financial covenants under the Note Purchase Agreement.
The Series A Notes bear interest at 5.15 % per annum and mature on July 22, 2034 , unless paid earlier by the Company. Should the Company elect to prepay the Series A Notes, such aggregate prepayment will include the applicable make-whole amount(s), as defined within the applicable Note Purchase Agreement. Principal payments are required annually beginning on July 22, 2030 in equal installments of $ 25.0 million through July 22, 2034 . On
107
Table of Contents
July 25, 2022, proceeds from the Series A Notes were used to pay off outstanding loans of $ 43.0 million, plus accrued interest, under our Amended and Restated Credit Agreement, fund surplus at Kinsale Insurance Company and for general corporate purposes.
Credit Agreement
On May 28, 2019, the Company entered into a Credit Agreement (the “Credit Agreement”) that provided the Company with a $ 50.0 million senior unsecured revolving credit facility (the “Credit Facility”) and an uncommitted accordion feature that permits the Company to increase the commitments by an additional $ 30.0 million. On July 22, 2022, the Company entered into an Amended and Restated Credit Agreement, with JPMorgan Chase Bank, N.A., as administrative agent and as issuing bank, Truist Bank, as syndication agent, and the lenders party thereto (collectively, the “Lenders”). The Amended and Restated Credit Agreement extended the maturity date to July 22, 2027 , and increased the aggregate commitment to $ 100.0 million, with the option to increase the aggregate commitment by $ 30.0 million, subject to the Company obtaining commitments from existing or new lenders and satisfying other conditions specified in the Amended and Restated Credit Agreement. The Company is required to pay a Commitment Fee Rate (as defined therein) of 0.25 % on the average daily amount of the Available Revolving Commitment (as defined therein). Borrowings under the Amended and Restated Credit Agreement may be used for general corporate purposes (which may include, without limitation, to fund future growth, to finance working capital needs, to fund capital expenditures, and to refinance, redeem or repay indebtedness). Debt issuance costs of $ 0.5 million were incurred in connection with the Amended and Restated Credit Agreement and have been recorded on the consolidated balance sheet within "Debt" as a contra-liability. During December 2022, the Company drew down $ 73.0 million at an interest rate of 6.2 % to fund the purchase of its real estate investment property, previously discussed. At December 31, 2022, there was $ 72.5 million outstanding, net of unamortized debt issuance costs.
The Amended and Restated Credit Agreement also contains representations and affirmative and negative covenants, including financial covenants customary for agreements of this type, as well as customary events of default provisions. As of December 31, 2022, the Company was in compliance with all of its financial covenants under the Credit Facility.
The loans under the Amended and Restated Credit Agreement bear interest, at the Company's option, at a rate equal to the Adjusted Term SOFR Rate (as defined therein) plus 1.625% or the Alternate Base Rate (as defined therein) plus 0.625%.
Interest paid under both agreements totaled $ 2.4 million, $ 0.9 million and $ 0.8 million for the years ended December 31, 2022, 2021 and 2020, respectively.
Dividends from subsidiary
There were no cash dividends paid to Kinsale Capital Group, Inc. by its wholly-owned subsidiary, Kinsale Insurance Company for the years ended December 31, 2022 or 2020. Cash dividends paid by the insurance subsidiary were $ 8.0 million for the year ended December 31, 2021.
Contingencies
Liabilities for loss contingencies, arising from non-insurance policy claims, assessments, litigation, fines, and penalties and other sources, are recorded when it is probable that a liability has been incurred and the amount of the assessment and/or remediation can be reasonably estimated. Legal costs incurred in connection with loss contingencies are expensed as incurred.
108
Table of Contents
Schedule V
KINSALE CAPITAL GROUP, INC. AND SUBSIDIARIES
Valuation and Qualifying Accounts
Additions Deductions
(in thousands) Balance
at Beginning
of Period (1)
Amounts
Charged to
Expense Amounts
Written Off or Disposals Balance
at End
of Period
Year Ended December 31, 2022:
Allowance for premiums receivable $ 3,391 $ 5,988 $ 1,312 $ 8,067
Valuation allowance for deferred tax assets 4,159 1,029 — 5,188
Allowance for reinsurance recoverables 400 59 — 459
Allowance for credit losses on fixed-maturity investments — 366 — 366
Year Ended December 31, 2021:
Allowance for premiums receivable 3,087 2,189 1,885 3,391
Valuation allowance for deferred tax assets 3,491 668 — 4,159
Allowance for reinsurance recoverables 282 118 — 400
Year Ended December 31, 2020:
Allowance for premiums receivable 2,345 1,240 498 3,087
Valuation allowance for deferred tax assets 1,592 1,899 — 3,491
Allowance for reinsurance recoverables 282 — — 282
See accompanying Report of Independent Registered Public Accounting Firm.
(1) For the year ended December 31, 2020, the balance at the beginning of period included a reduction of $ 0.4 million to the allowance for premiums receivable and the establishment of an allowance for reinsurance recoverables of $ 0.3 million, each of which related to the adoption of the new accounting standard for credit losses.
109
Table of Contents
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
Not applicable.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.