Item 1. Financial Statements
Item 1: Financial Statements
Palomar Holdings, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands, except shares and par value data)
March 31,
December 31,
2021
2020
(Unaudited)
Assets
Investments:
Fixed maturity securities available for sale, at fair value (amortized cost: $ 393,419 in 2021; $ 381,279 in 2020)
$
402,281
$
397,987
Equity securities, at fair value (cost: $ 10,102 in 2021; $ 22,291 in 2020)
10,535
24,322
Total investments
412,816
422,309
Cash and cash equivalents
23,577
33,538
Restricted cash
271
248
Accrued investment income
2,501
2,545
Premium receivable
50,205
48,842
Deferred policy acquisition costs
39,465
35,481
Reinsurance recoverable on unpaid losses and loss adjustment expenses
188,448
94,566
Reinsurance recoverable on paid losses and loss adjustment expenses
29,162
10,162
Ceded unearned premiums
34,156
35,031
Prepaid expenses and other assets
33,402
34,119
Property and equipment, net
677
739
Intangible assets, net
11,186
11,512
Total assets
$
825,866
$
729,092
Liabilities and stockholders' equity
Liabilities:
Accounts payable and other accrued liabilities
$
19,574
$
20,730
Reserve for losses and loss adjustment expenses
207,464
129,036
Unearned premiums
195,773
183,489
Ceded premium payable
17,740
22,233
Funds held under reinsurance treaty
5,750
4,515
Deferred tax liabilities, net
3,183
5,376
Total liabilities
449,484
365,379
Stockholders' equity:
Preferred stock, $ 0.0001 par value, 5,000,000 shares authorized, 0 shares issued and outstanding as of March 31, 2021 and December 31, 2020
—
—
Common stock, $ 0.0001 par value, 500,000,000 shares authorized, 25,589,750 and 25,525,796 shares issued and outstanding as of March 31, 2021 and December 31, 2020, respectively
3
3
Additional paid-in capital
312,745
310,507
Accumulated other comprehensive income
7,047
13,246
Retained earnings
56,587
39,957
Total stockholders' equity
376,382
363,713
Total liabilities and stockholders' equity
$
825,866
$
729,092
See accompanying notes.
3
Table of Contents
Palomar Holdings, Inc. and Subsidiaries
Condensed Consolidated Statements of Income and Comprehensive Income (Unaudited)
(in thousands, except shares and per share data)
Three Months Ended
March 31,
2021
2020
Revenues:
Gross written premiums
$
103,577
$
71,494
Ceded written premiums
( 43,364 )
( 29,495 )
Net written premiums
60,213
41,999
Change in unearned premiums
( 13,160 )
( 7,193 )
Net earned premiums
47,053
34,806
Net investment income
2,219
2,035
Net realized and unrealized gains (losses) on investments
( 739 )
440
Commission and other income
711
738
Total revenues
49,244
38,019
Expenses:
Losses and loss adjustment expenses
( 4,423 )
1,863
Acquisition expenses
19,313
13,046
Other underwriting expenses (includes stock-based compensation of $ 938 and $ 442 for the three months ended March 31, 2021 and 2020, respectively)
14,248
7,951
Total expenses
29,138
22,860
Income before income taxes
20,106
15,159
Income tax expense
3,476
3,384
Net income
16,630
11,775
Other comprehensive income, net:
Net unrealized losses on securities available for sale for the three months ended March 31, 2021 and 2020, respectively
( 6,199 )
( 5,833 )
Net comprehensive income
$
10,431
$
5,942
Per Share Data:
Basic earnings per share
$
0.65
$
0.49
Diluted earnings per share
$
0.63
$
0.48
Weighted-average common shares outstanding:
Basic
25,552,629
24,119,263
Diluted
26,256,281
24,778,608
See accompanying notes.
4
Table of Contents
Palomar Holdings, Inc. and Subsidiaries
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Unaudited)
(in thousands, except share data)
Number of
Accumulated
Common
Additional
Other
Total
Shares
Common
Paid-In
Comprehensive
Retained
Stockholders'
Outstanding
Stock
Capital
Income (Loss)
Earnings
Equity
Balance at December 31, 2019
23,468,750
$
2
$
180,012
$
4,686
$
33,856
$
218,556
Other comprehensive income, net of tax
—
—
—
( 5,833 )
—
( 5,833 )
Stock-based compensation
—
—
442
—
—
442
Issuance of common stock in stock offering, net of offering costs
750,000
—
35,464
—
—
35,464
Issuance of common stock via employee stock purchase plan
21,111
—
416
—
—
416
Net income
—
—
—
—
11,775
11,775
Balance at March 31, 2020
24,239,861
$
2
$
216,334
$
( 1,147 )
$
45,631
$
260,820
Balance at December 31, 2020
25,525,796
$
3
$
310,507
$
13,246
$
39,957
$
363,713
Other comprehensive income, net of tax
—
—
—
( 6,199 )
—
( 6,199 )
Stock-based compensation
—
—
938
—
—
938
Issuance of common stock via employee stock purchase plan
4,596
—
333
—
—
333
Issuance of common stock via equity incentive plan
59,358
—
967
—
—
967
Net income
—
—
—
—
16,630
16,630
Balance at March 31, 2021
25,589,750
$
3
$
312,745
$
7,047
$
56,587
$
376,382
See accompanying notes.
5
Table of Contents
Palomar Holdings, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows (Unaudited)
(in thousands)
Three Months Ended
March 31,
2021
2020
Operating activities
Net cash provided by (used in) operating activities
$
( 13,054 )
$
21,804
Investing activities
Purchases of property and equipment
—
( 24 )
Purchases of fixed maturity securities
( 43,768 )
( 71,442 )
Purchases of equity securities
( 96 )
( 123 )
Sales and maturities of fixed maturity securities
31,099
7,740
Sales of equity securities
13,092
—
Securities receivable or payable, net
1,500
( 3,025 )
Payment of additional costs associated with purchase of policy renewal rights
( 11 )
—
Net cash provided by (used in) investing activities
1,816
( 66,874 )
Financing activities
Proceeds from stock offering, net of offering costs
—
35,464
Proceeds from common stock issued via employee stock purchase plan
333
416
Proceeds from common stock issued via stock option exercises
967
—
Net cash provided by financing activities
1,300
35,880
Net decrease in cash, cash equivalents and restricted cash
( 9,938 )
( 9,190 )
Cash, cash equivalents and restricted cash at beginning of period
33,786
33,349
Cash, cash equivalents and restricted cash at end of period
$
23,848
$
24,159
Supplementary cash flow information:
Cash paid for income taxes
$
—
$
—
Cash paid for interest
$
—
$
—
The following table summarizes our cash and cash equivalents and restricted cash and cash equivalents within the condensed consolidated balance sheets (in thousands):
March 31,
December 31,
2021
2020
(unaudited)
Cash and cash equivalents
$
23,577
$
33,538
Restricted cash
271
248
Cash and cash equivalents and restricted cash
$
23,848
$
33,786
See accompanying notes.
6
Table of Contents
Palomar Holdings, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements (Unaudited)
1. Summary of Operations and Basis of Presentation
Summary of Operations
Palomar Holdings, Inc. (“the Company”) is a Delaware incorporated insurance holding company that was founded in 2014. The Company has several wholly owned subsidiaries including an Oregon domiciled insurance company, Palomar Specialty Insurance Company (“PSIC”), a Bermuda based reinsurance company, Palomar Specialty Reinsurance Company Bermuda Ltd. (“PSRE”), an Arizona domiciled surplus lines insurance company, Palomar Excess and Surplus Insurance Company (“PESIC”), and a California domiciled property and casualty insurance agency, Palomar Insurance Agency, DBA Palomar General Insurance Agency (“PGIA”).
Basis of Presentation
The accompanying condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and include the accounts of the Company and its wholly-owned subsidiaries. These condensed consolidated financial statements do not contain all information and footnotes required by U.S. GAAP for complete consolidated financial statements. For a more complete description of the Company’s business and accounting policies, these condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020, filed with the SEC on March 9, 2021 (the “2020 Annual Report on Form 10-K”)
In the opinion of management, all adjustments necessary for a fair presentation of the condensed consolidated financial statements have been included. Such adjustments consist only of normal recurring items. All intercompany balances and transactions have been eliminated in consolidation. Interim results are not necessarily indicative of results of operations for the full year.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect amounts reported in the condensed consolidated financial statements and accompanying notes. Such estimates and assumptions could change in the future as more information becomes known, which could impact the amounts reported and disclosed herein. All revisions to accounting estimates are recognized in the period in which the estimates are revised. Significant estimates reflected in the Company’s condensed consolidated financial statements include, but are not limited to, reserves for losses and loss adjustment expenses, reinsurance recoverables on unpaid losses, and the fair values of investments.
Recent Accounting Pronouncements
Recently adopted accounting pronouncements
Income Taxes
In December 2019, the FASB issued ASU No. 2019-12, Income Taxes (Topic 740) Simplifying the Accounting for Income Taxes. Among other things, ASU 2019-12 eliminates certain exceptions for recognizing deferred taxes for investments, performing intra-period tax allocation and calculating income taxes in interim periods. ASU 2019-12 also clarifies the accounting for transactions that result in a step-up in the tax basis of goodwill. ASU 2019-12 is effective for public business entities for fiscal years, and interim periods within those fiscal years, beginning after December 15,
7
Table of Contents
2020. The Company adopted this guidance on January 1, 2021 and adoption did not have a material impact on the consolidated financial statements.
2. Investments
The Company’s available-for-sale investments are summarized as follows:
Gross
Gross
Amortized
Unrealized
Unrealized
Fair
March 31, 2021
Cost or Cost
Gains
Losses
Value
(in thousands)
Fixed maturities:
U.S. Governments
$
20,431
$
554
$
( 143 )
$
20,842
States, territories, and possessions
6,196
321
( 93 )
6,424
Political subdivisions
2,020
87
( 2 )
2,105
Special revenue excluding mortgage/asset-backed securities
40,261
902
( 103 )
41,060
Industrial and miscellaneous
240,458
7,147
( 1,838 )
245,767
Mortgage/asset-backed securities
84,053
2,153
( 123 )
86,083
Total available-for-sale investments
$
393,419
$
11,164
$
( 2,302 )
$
402,281
Gross
Gross
Amortized
Unrealized
Unrealized
Fair
December 31, 2020
Cost or Cost
Gains
Losses
Value
(in thousands)
Fixed maturities:
U.S. Governments
$
16,308
$
756
$
( 5 )
$
17,059
States, territories, and possessions
6,208
428
—
6,636
Political subdivisions
2,027
125
—
2,152
Special revenue excluding mortgage/asset-backed securities
39,704
1,525
( 2 )
41,227
Industrial and miscellaneous
234,049
11,602
( 291 )
245,360
Mortgage/asset-backed securities
82,983
2,785
( 215 )
85,553
Total available-for-sale investments
$
381,279
$
17,221
$
( 513 )
$
397,987
Security holdings in an unrealized loss position
As of March 31, 2021, the Company held 167 fixed maturity securities in an unrealized loss position with a total estimated fair value of $ 116.6 million and total gross unrealized losses of $ 2.3 million. As of December 31, 2020, the Company held 90 fixed maturity securities in an unrealized loss position with a total estimated fair value of $ 41.5 million and total gross unrealized losses of $ 0.5 million.
8
Table of Contents
The aggregate fair value and gross unrealized losses of the Company’s investments aggregated by investment category and the length of time these individual securities have been in a continuous unrealized loss position as of March 31, 2021 and December 31, 2020, are as follows:
Less Than 12 Months
More Than 12 Months
Total
Fair
Unrealized
Fair
Unrealized
Fair
Unrealized
March 31, 2021
Value
Losses
Value
Losses
Value
Losses
(in thousands)
Fixed maturity securities:
U.S. Governments
$
7,462
$
( 143 )
$
—
$
—
$
7,462
$
( 143 )
States, territories, and possessions
3,278
( 93 )
—
—
3,278
( 93 )
Political subdivisions
398
( 2 )
—
—
398
( 2 )
Special revenue excluding mortgage/asset-backed securities
8,964
( 103 )
—
—
8,964
( 103 )
Industrial and miscellaneous
77,800
( 1,742 )
1,120
( 96 )
78,920
( 1,838 )
Mortgage/asset-backed securities
14,527
( 107 )
3,007
( 16 )
17,534
( 123 )
Total
$
112,429
$
( 2,190 )
$
4,127
$
( 112 )
$
116,556
$
( 2,302 )
Less Than 12 Months
More Than 12 Months
Total
Fair
Unrealized
Fair
Unrealized
Fair
Unrealized
December 31, 2020
Value
Losses
Value
Losses
Value
Losses
(in thousands)
Fixed maturity securities:
U.S. Governments
$
1,496
$
( 5 )
$
—
$
—
$
1,496
$
( 5 )
States, territories, and possessions
—
—
—
—
—
—
Political subdivisions
—
—
—
—
—
—
Special revenue excluding mortgage/asset-backed securities
520
( 2 )
—
—
520
( 2 )
Industrial and miscellaneous
22,718
( 234 )
203
( 57 )
22,921
( 291 )
Mortgage/asset-backed securities
16,092
( 211 )
496
( 4 )
16,588
( 215 )
Total
$
40,826
$
( 452 )
$
699
$
( 61 )
$
41,525
$
( 513 )
The Company reviews all securities with unrealized losses on a quarterly basis to assess whether the decline in the securities fair value necessitates the recognition of an allowance for credit losses. The Company considers numerous factors in its review as described in Footnote 1 of the Notes to the Consolidated Financial Statements in the 2020 Annual Report on Form 10-K.
Based on the Company’s reviews as of March 31, 2021, the Company determined that the fixed maturity securities’ unrealized losses were primarily the result of the interest rate environment and not the credit quality of the issuers. The Company does not intend to sell the investments and it is not more likely than not that the Company will be required to sell the investments before the recovery of their amortized cost basis. Therefore, the Company did not recognize an allowance for credit losses related to any of these securities during the three months ended March 31, 2021.
9
Table of Contents
Contractual maturities of available-for-sale fixed maturity securities
The amortized cost and fair value of fixed maturity securities at March 31, 2021, by contractual maturity, are shown below.
Amortized
Fair
Cost
Value
(in thousands)
Due within one year
$
20,999
$
21,236
Due after one year through five years
146,845
150,373
Due after five years through ten years
103,649
106,158
Due after ten years
37,873
38,431
Mortgage and asset-backed securities
84,053
86,083
$
393,419
$
402,281
Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations.
Net investment income summary
Net investment income is summarized as follows:
Three Months Ended
March 31,
2021
2020
(in thousands)
Interest income
$
2,238
$
2,001
Dividend income
99
125
Investment expense
( 118 )
( 91 )
Net investment income
$
2,219
$
2,035
Net realized and unrealized investment gains and losses
The following table presents net realized and unrealized investment gains and losses:
Three Months Ended
March 31,
2021
2020
(in thousands)
Realized gains:
Gains on sales of fixed maturity securities
$
52
$
15
Gains on sales of equity securities
809
—
Total realized gains
861
15
Realized losses:
Losses on sales of fixed maturity securities
( 2 )
—
Losses on sales of equity securities
—
—
Total realized losses
( 2 )
—
Net realized investment gains
859
15
Net unrealized gains (losses) on equity securities
( 1,598 )
425
Net realized and unrealized gains (losses) on investments
$
( 739 )
$
440
Realized gains and losses on disposition of investments are based on specific identification of the investments sold on the settlement date.
10
Table of Contents
Proceeds from the sale of fixed maturity securities were $ 6.2 million and $ 2.3 million for the three months ended March 31, 2021 and 2020, respectively.
The Company places securities on statutory deposit with certain state agencies to retain the right to do business in those states. These securities are included in available-for-sale investments on the balance sheet. At March 31, 2021 and December 31, 2020, the carrying value of securities on deposit with state regulatory authorities was $ 7.5 million.
3. Fair Value Measurements
Fair value is defined as the price that the Company would receive upon selling an investment in an orderly transaction to an independent buyer in the principal or most advantageous market of the investment.
The three-tier hierarchy of inputs is summarized in the three broad levels listed below:
Level 1—Unadjusted quoted prices are available in active markets for identical investments as of the reporting date.
Level 2—Pricing inputs are quoted prices for similar investments in active markets; quoted prices for identical or similar investments in inactive markets; or valuations based on models where the significant inputs are observable or can be corroborated by observable market data.
Level 3—Pricing inputs into models are unobservable for the investment. The unobservable inputs require significant management judgment or estimation.
To measure fair value, the Company obtains quoted market prices for its investment securities from its outside investment managers. If a quoted market price is not available, the Company uses prices of similar securities. The fair values obtained from the outside investment managers are reviewed for reasonableness and any discrepancies are investigated for final valuation.
The fair value of the Company’s investments in fixed maturity securities is estimated using relevant inputs, including available market information, benchmark curves, benchmarking of like securities, sector groupings, and matrix pricing. An Option Adjusted Spread model is also used to develop prepayment and interest rate scenarios. Industry standard models are used to analyze and value securities with embedded options or prepayment sensitivities. These fair value measurements are estimated based on observable, objectively verifiable market information rather than market quotes. Therefore, these investments are classified and disclosed in Level 2 of the hierarchy.
The following tables present the hierarchy for financial assets and liabilities measured at fair value on a recurring basis as of March 31, 2021 and December 31, 2020.
March 31, 2021
Level 1
Level 2
Level 3
Total
(in thousands)
Assets:
Fixed maturity securities
U.S. Governments
$
—
$
20,842
$
—
$
20,842
States, territories, and possessions
—
6,424
—
6,424
Political subdivisions
—
2,105
—
2,105
Special revenue excluding mortgage/asset-backed securities
—
41,060
—
41,060
Industrial and miscellaneous
—
245,767
—
245,767
Mortgage/asset-backed securities
—
86,083
—
86,083
Equity securities
10,535
—
—
10,535
Cash, cash equivalents, and restricted cash
23,848
—
—
23,848
Total assets
$
34,383
$
402,281
$
—
$
436,664
11
Table of Contents
December 31, 2020
Level 1
Level 2
Level 3
Total
(in thousands)
Assets:
Fixed maturity securities
U.S. Governments
$
—
$
17,059
$
—
$
17,059
States, territories, and possessions
—
6,636
—
6,636
Political subdivisions
—
2,152
—
2,152
Special revenue excluding mortgage/asset-backed securities
—
41,227
—
41,227
Industrial and miscellaneous
—
245,360
—
245,360
Mortgage/asset-backed securities
—
85,553
—
85,553
Equity securities
24,322
—
—
24,322
Cash, cash equivalents, and restricted cash
33,786
—
—
33,786
Total assets
$
58,108
$
397,987
$
—
$
456,095
The carrying amounts of financial assets and liabilities reported in the accompanying condensed consolidated balance sheet including cash and cash equivalents, restricted cash, receivables, reinsurance recoverable, and accounts payable and other accrued liabilities approximate fair value due to their short term-maturity.
Transfers between Level 3 and Level 2 securities result from changes in the availability of market observable inputs and are recorded at the beginning of the reporting period. As of March 31, 2021 and December 31, 2020, the Company had no fixed income securities classified as Level 3.
4. Reserve for Losses and Loss Adjustment Expenses
The following table represents a reconciliation of changes in the ending reserve balances for losses and loss adjustment expenses (“LAE”):
Three Months Ended March 31,
2021
2020
(in thousands)
Reserve for losses and LAE net of reinsurance recoverables at beginning of period
$
34,470
$
3,869
Add: Incurred losses and LAE, net of reinsurance, related to:
Current year
( 1,696 )
2,179
Prior years
( 2,727 )
( 316 )
Total incurred
( 4,423 )
1,863
Deduct: Loss and LAE payments, net of reinsurance, related to:
Current year
1,680
351
Prior years
9,351
883
Total payments
11,031
1,234
Reserve for losses and LAE net of reinsurance recoverables at end of period
19,016
4,498
Add: Reinsurance recoverables on unpaid losses and LAE at end of period
188,448
13,854
Reserve for losses and LAE gross of reinsurance recoverables on unpaid losses and LAE at end of period
$
207,464
$
18,352
Considerable variability is inherent in the estimate of the reserve for losses and LAE. Although management believes the liability recorded for losses and LAE is adequate, the variability inherent in this estimate could result in changes to the ultimate liability, which may be material to stockholders’ equity.
The Company experienced favorable prior year development of $ 2.7 million and $ 0.3 million during the three months ended March 31, 2021 and March 31, 2020, respectively.
12
Table of Contents
Favorable prior year development during the three months ended March 31, 2021 was primarily due to lower than anticipated severity of catastrophe losses associated with certain hurricanes which occurred during the second half of 2020 primarily in the Company’s Specialty Homeowners line of business. Favorable prior year development during the three months ended March 31, 2020 was primarily due to lower than anticipated frequency and severity of claims in the Specialty Homeowners and Residential Flood lines of business.
5. Stockholders’ Equity
Common stock reserved for future issuance
Common stock reserved for future issuance consists of the following as of March 31, 2021:
Stock options outstanding under 2019 Equity Incentive Plan
1,004,643
Restricted stock units outstanding under 2019 Equity Incentive Plan
41,467
Performance stock units outstanding under 2019 Equity Incentive Plan, at target
8,040
Shares authorized for future issuance under 2019 Equity Incentive Plan
2,619,608
Shares authorized for future issuance under 2019 Employee Stock Purchase Plan
687,037
Total
4,360,795
Stock based compensation
The below table summarizes the Company’s stock-based compensation expense for each period presented:
Three months ended March 31,
2021
2020
(in thousands)
Stock-Based Compensation
$
938
$
442
Stock-based compensation expense is recognized on a straight-line basis over the vesting period of equity-based awards. For performance stock units (“PSUs”), any changes to expense resulting from differences in actual performance versus target are recognized over the remaining vesting period of the awards. The Company does not apply a forfeiture rate to unvested awards and accounts for forfeitures as they occur. All stock-based compensation is included in other underwriting expenses in the Company’s unaudited condensed consolidated statement of income and comprehensive income.
2019 Equity Incentive Plan
On April 16, 2019, the Company's 2019 Equity Incentive Plan (“the 2019 Plan”) became effective. The 2019 Plan provides for the grant of stock options, stock appreciation rights, restricted stock, restricted stock units (“RSUs”), performance shares and units, and other cash-based or share-based awards. In addition, the 2019 Plan contains a mechanism through which the Company may adopt a deferred compensation arrangement in the future.
A total of 2,400,000 shares of common stock were initially authorized and reserved for issuance under the 2019 Plan. This reserve increases on January 1 of each year through 2029 by an amount equal to the smaller of: 3 % of the number of shares of common stock issued and outstanding on the immediately preceding December 31, or an amount determined by the board of directors.
Stock Options
Recipients of stock options can purchase shares of the Company’s common stock at a price equal to the stock's fair market value on the grant date, determined by the closing price of the Company's stock on the grant date. Stock options vest over a two to four-year period with 25 % or 50 % vesting on the first anniversary of the grant date and the
13
Table of Contents
remainder vesting monthly over the remaining period , subject to continued service . Stock options expire ten years after the grant date.
The following table summarizes stock option transactions for the three months ended March 31, 2021:
Number of shares
Weighted-average exercise price
Weighted average remaining contractual term (in years)
Aggregate intrinsic value (in thousands)
Outstanding at January 1, 2021
1,008,648
$
23.92
8.43
$
66,028
Options granted
57,353
99.39
Options exercised
( 59,233 )
16.32
Options cancelled
( 2,125 )
45.44
Outstanding at March 31, 2021
1,004,643
$
28.63
8.31
$
42,324
Vested and Exercisable at March 31, 2021
557,384
$
15.90
8.06
$
28,505
As of March 31, 2021, the Company had approximately $ 4.5 million of total unrecognized stock-based compensation expense related to stock options expected to be recognized over a weighted-average period of 2.39 years.
The fair value of each option granted during the three months ended March 31, 2021 was estimated on the grant date using the Black-Scholes option pricing model with the following assumptions:
Risk free rate of return (1)
0.57 % - 0.59 %
Expected share price volatility (2)
26.06 % - 26.08 %
Expected life in years (3)
5.89 years
Dividend yield (4)
0 %
(1) Determined based on the U.S. Treasury yield in effect at the time of the grant for zero-coupon U.S. Treasury notes with remaining terms similar to the expected term of the options.
(2) Determined based on analysis of the volatility of a peer group of publicly traded companies.
(3) Determined using the “simplified method” for estimating the expected option life, which is the average of the weighted-average vesting period and contractual term of the option as the Company does not have sufficient historical exercise data to provide a reasonable basis upon which to estimate expected term due to the limited period of time its common stock has been publicly traded.
(4) Determined to be zero as the Company has not historically issued dividends.
14
Table of Contents
Restricted Stock Units
RSUs are valued using the closing price of the Company’s common stock on their grant date and generally vest either on the first anniversary of the grant date or over a three-year period with one third vesting on each anniversary date thereafter, subject to continued service.
The following table summarizes RSU transactions for the three months ended March 31, 2021:
Number of shares
Weighted-average grant date fair value
Non vested outstanding at January 1, 2021
14,734
$
95.86
Granted
26,858
97.87
Released
( 125 )
58.06
Forfeited
—
—
Non vested outstanding at March 31, 2021
41,467
$
97.28
As of March 31, 2021, the Company had approximately $ 3.5 million of total unrecognized stock-based compensation expense related to RSUs expected to be recognized over a weighted-average period of 2.59 years.
Performance Stock Units
During the three months ended March 31, 2021, the Company began issuing PSUs to certain employees. PSUs are generally valued using the closing price of the Company’s common stock on the grant date with vesting conditions described below.
Vesting of PSUs requires a period of future service and the number of shares which vests depends on performance relative to predetermined targets of the Company’s Gross Written Premiums and Adjusted Return on Equity as set by the Compensation Committee. The PSU’s performance period is the fiscal year of the grant. At the end of the performance period, the actual results will be measured against the predetermined targets to determine the number of PSUs to be earned as compensation. The earned PSUs are then subject to a required service period of approximately three years from the grant date before vesting and being issued as common stock.
The following table summarizes PSU transactions for the three months ended March 31, 2021:
Number of shares
Weighted-average grant date fair value
Non vested outstanding at January 1, 2021
—
$
—
Granted
8,040
97.87
Vested
—
—
Forfeited
—
—
Non vested outstanding at March 31, 2021
8,040
$
97.87
The PSU grants above represent shares that would vest based on achievement of the predetermined targets and do not reflect potential increases or decreases resulting from the Company’s actual performance relative to the predetermined targets. The actual number of PSUs which vest is subject to adjustment based on the Company’s actual performance relative to the predetermined targets. As of March 31, 2021, the Company had approximately $ 0.7 million of total unrecognized stock-based compensation expense related to PSUs expected to be recognized over a weighted-average period of 2.75 years.
2019 Employee Stock Purchase Plan
On April 16, 2019, the Company's 2019 Employee Stock Purchase Plan (“the 2019 ESPP”) became effective. A total of 240,000 shares of common stock are initially authorized and reserved for issuance under the 2019 ESPP. In addition, the 2019 ESPP provides for annual increases in the number of shares available for issuance on January 1 of
15
Table of Contents
each year through 2029, equal to the smaller of 240,000 shares of the Company’s common stock or such other amount as may be determined by the board of directors.
Under the 2019 ESPP, employees can purchase Company stock at a discount via payroll withholdings. The 2019 ESPP is administered through employee participation in discrete offering periods. During each discrete offering period employee funds are withheld, and the stock purchase occurs upon the conclusion of the offering period. The Company issued 4,596 shares pursuant to the ESPP during the three months ended March 31, 2021.
Share repurchases
On March 29, 2021, the Company’s Board of Directors approved the adoption of a share repurchase program which became effective March 31, 2021. The program authorizes the repurchase by the Company of up to $ 40 million of its outstanding shares of common stock through the period ending on March 31, 2023. Under the share repurchase program, shares may be repurchased from time to time in the open market or negotiated transactions at prevailing market rates, or by other means in accordance with federal securities laws. The Company did not purchase any shares under this program during the three months ended March 31, 2021.
6. Accumulated Other Comprehensive Income
Changes in accumulated other comprehensive income (“AOCI”) are as follows:
Three Months Ended March 31,
2021
2020
(in thousands)
Beginning Balance
$
13,246
$
4,686
Other comprehensive income before reclassification
( 7,796 )
( 7,368 )
Federal income tax expense
1,637
1,547
Other comprehensive income before reclassification, net of tax
( 6,159 )
( 5,821 )
Amounts reclassified from AOCI
( 51 )
( 15 )
Federal income tax expense
11
3
Amounts reclassified from AOCI, net of tax
( 40 )
( 12 )
Other comprehensive income
( 6,199 )
( 5,833 )
Balance at end of period
$
7,047
$
( 1,147 )
16
Table of Contents
7. Underwriting Information
The Company has a single reportable segment and offers primarily earthquake, wind, inland marine, and flood insurance products. Gross written premiums (“GWP”) by product are presented below:
Three Months Ended March 31,
2021
2020
($ in thousands)
% of
% of
Amount
GWP
Amount
GWP
Product
Residential Earthquake
$
35,898
34.7
%
$
28,756
40.2
%
Commercial Earthquake
21,277
20.5
%
10,848
15.2
%
Specialty Homeowners
14,002
13.5
%
9,845
13.8
%
Commercial All Risk
8,190
7.9
%
12,456
17.4
%
Inland Marine
7,834
7.6
%
1,890
2.6
%
Hawaii Hurricane
6,137
5.9
%
2,695
3.8
%
Residential Flood
2,283
2.2
%
1,526
2.1
%
Other
7,956
7.7
%
3,478
4.9
%
Total Gross Written Premiums
$
103,577
100.0
%
$
71,494
100.0
%
Gross written premiums by state are as follows:
Three Months Ended March 31,
2021
2020
($ in thousands)
% of
% of
Amount
GWP
Amount
GWP
State
California
$
50,502
48.8
%
$
32,751
45.8
%
Texas
11,054
10.7
%
15,791
22.1
%
Hawaii
6,920
6.7
%
3,052
4.3
%
Florida
6,058
5.8
%
—
0.0
%
Washington
4,088
3.9
%
2,606
3.6
%
North Carolina
3,888
3.8
%
1,684
2.4
%
Oregon
2,904
2.8
%
2,097
2.9
%
Illinois
2,522
2.4
%
1,147
1.6
%
Other
15,641
15.1
%
12,366
17.3
%
Total Gross Written Premiums
$
103,577
100.0
%
$
71,494
100.0
%
17
Table of Contents
During the three months ended March 31, 2021, PSIC accounted for $ 79.8 million or approximately 77 % of our gross written premiums and PESIC accounted for $ 23.8 million or approximately 23 % of our gross written premiums.
8. Income Taxes
The Company calculates its tax provision in interim periods using its best estimate of the effective tax rate expected for the full year. The tax rate for the three months ended March 31, 2021 differs from the statutory rate of 21 % due primarily to the tax impact of the permanent component of employee stock option exercises. For the three months ended March 31, 2020 the tax rate differs from the statutory rate of 21 % due to miscellaneous differences between taxable income calculated under GAAP and IRS regulations.
9. Earnings Per Share
The following table sets out earnings per share of common stock:
Three months ended March 31,
2021
2020
(in thousands, except shares and per share data)
Net income
$
16,630
$
11,775
Weighted average common shares outstanding:
Basic
25,552,629
24,119,263
Common Share equivalents
703,652
659,345
Diluted
26,256,281
24,778,608
Earnings per share:
Basic
$
0.65
$
0.49
Diluted
$
0.63
$
0.48
Common share equivalents relate primarily to outstanding stock options and RSUs under the 2019 Plan and unpurchased shares under the 2019 ESPP and are calculated using the treasury stock method.
10. Reinsurance
The Company utilizes reinsurance in order to limit its exposure to losses and enable it to underwrite policies with sufficient limits to meet policyholder needs. The Company utilizes both excess of loss (XOL) and quota share reinsurance.
As of March 31, 2021, the Company’s catastrophe event retention is $ 10 million for all perils and $ 1 million as a vertical co-participation in selected layers. As of March 31, 2021, the Company’s XOL reinsurance structure provides protection up to $ 1.4 billion for earthquake events and $ 600 million for hurricane events.
In addition to reinsurance purchased from traditional reinsurers, the Company has historically incorporated collateralized protection from the insurance linked securities market (i.e. catastrophe bonds). During the first quarter of 2021, the Company closed a $ 400 million 144A catastrophe bond which will be effective June 1, 2021. The catastrophe bond was completed through Torrey Pines Re Pte. Ltd. (“Torrey Pines Re”). Torrey Pines Re. is a special purpose insurer established in Singapore whereby Torrey Pines Re provides Palomar with indemnity-based reinsurance covering earthquake events.
For the period ended March 31, 2021, the Company recorded net expenses of $ 1.7 million in its Condensed Consolidated Statements of Income related to issuance of the catastrophe bond comprised of $ 3.2 million in gross expenses, offset by a $ 1.5 million grant receivable from the Monetary Authority of Singapore. As of March 31, 2021, the $ 1.5 million grant receivable is presented on the Condensed Consolidated Balance Sheet within Prepaid expenses and other assets. The Company believes it has fulfilled all requisite conditions of the Monetary Authority of Singapore for grant recognition.
18
Table of Contents
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.