EX-99.1 2 ex-99d1.htm EX-99.1 pros_Ex99_1

Picture 4

Exhibit 99.1 

 

ProSight Global, Inc. Reports 2019 Fourth Quarter and Full Year Results

Fourth Quarter Net Income from Continuing Operations of $14.7 million, $0.33 per Diluted Share and Adjusted Operating Income  (1) of $16.0 million, $0.36 per Diluted Share.

MORRISTOWN, N.J., Feb. 24, 2020 /PRNewswire/ -- ProSight Global, Inc. (NYSE: PROS) (ProSight) today reported results for the fourth quarter of 2019. 

Highlights for the three months ended December 31, 2019 include:

Gross written premiums (“GWP”) for customer segments  (2) increased 19.1%, to $249.0 million for the fourth quarter of 2019,  as compared to the fourth quarter of 2018, with growth in GWP across all customer segments.    The growth in the fourth quarter of 2019 included $4.4 million of GWP from niches added during 2019.

The combined ratio was 97.2% for the fourth quarter of 2019, compared to 95.1% for the fourth quarter of 2018. 

·

There were no catastrophe losses for the fourth quarter of 2019, compared to $3.6 million of catastrophe losses (1.8 percentage points) for the fourth quarter of 2018.

·

The loss ratio was 61.9% for the fourth quarter of 2019, compared to 58.6% for the fourth quarter of 2018. The adjusted loss ratio (3) was 61.5% for the fourth quarter of 2019, compared to 58.6% for the fourth quarter of 2018. 

·

The expense ratio was 35.3% for the fourth quarter of 2019, compared to 36.5% for the fourth quarter of 2018.  The adjusted expense ratio (3) was 35.7% for the fourth quarter of 2019, compared to 36.5% for the fourth quarter of 2018.    

Net investment income increased 37.1% to $17.4 million for the fourth quarter of 2019, compared to the fourth quarter of 2018.

The annualized return on equity (“ROE”) was 11.0% for the fourth quarter of 2019 and the annualized adjusted operating return on equity  (4) (“adjusted operating ROE”) was 11.9% for the fourth quarter of 2019.

 

Highlights for the year ended December 31, 2019 include:

Gross written premiums for customer segments (2) increased 16.7%, to $899.8 million for the full year 2019 compared to the full year 2018, with growth in GWP across all customer segments.  The growth in the year included $21.0 million of GWP from niches added during 2019.

The combined ratio was 98.0% for the full year 2019 compared to 96.7% for the full year 2018.

·

There were $3.0 million of catastrophe losses (0.4 percentage points) for the full year 2019 compared to $3.6 million of catastrophe losses (0.5 percentage points) for the full year 2018.

Picture 2

 

·

The loss ratio was 62.0% for the full year 2019 compared to 59.5% for the full year 2018. The adjusted loss ratio (3) was 61.4% for full year 2019 compared to 59.6% for the full year 2018. 

·

The expense ratio was 36.0% for the full year 2019 compared to 37.2% for the full year 2018.  The adjusted expense ratio (3) was 36.6% for the full year 2019 compared to 37.0% for the full year 2018.    

Net investment income increased 23.1% to $68.9 million for the full year 2019 compared to the full year  2018.

Fully diluted book value per share grew by 21.6% to $12.01, for the year ended December 31, 2019.    

The return on equity was 9.8% for the full year 2019, and the  adjusted operating return on equity  (4) was 12.4% for the full year 2019.

 

From ProSight CEO Larry Hannon:

“I would like to thank all of our employees who contributed to our exceptional fourth quarter and full-year results.  Coupled with the strong support of our distribution partners, the ProSight team delivered excellent financial results consistent with our high expectations, including strong net income from continuing operations, and record-level annual GWP and adjusted operating income.  Our success in 2019 is further evidence that our focus on specific niches and ability to deliver differentiated offerings that are valuable to our customers position us to deliver double-digit top line growth, ROE, and increases in book value over the long term.  As we enter 2020, I believe we are poised to build upon last year’s achievements and success.”

 

Results of Operations for the three months ended December 31, 2019

 

Net income from continuing operations was $14.7 million, or $0.33 per diluted share, for the fourth quarter of 2019 compared to $13.5 million, or $0.34 per diluted share, for the fourth quarter of 2018. Adjusted operating income (1) was $16.0 million, or $0.36 per diluted share, for the fourth quarter of 2019 compared to $15.7 million, or $0.40  per diluted share, for the fourth quarter of 2018.

GWP including Other (2), increased 12.7% for the fourth quarter of 2019 when compared to the fourth quarter of 2018. GWP (2) from customer segments was $249.0 million for the fourth quarter of 2019 compared to $209.1 million for the fourth quarter of 2018, an increase of 19.1%. The growth was largest within the Transportation,  Real Estate and Consumer Services customer segments.  Other GWP (2)  were  $0.9 million for the fourth quarter of 2019 compared to $12.7 million for the fourth quarter of 2018, the decrease driven by the exit from excess workers’ compensation. 

Underwriting income  (1) was $5.7 million for the fourth quarter of 2019 compared to $9.5 million for the fourth quarter of 2018.  The combined ratio for the fourth quarter of 2019 was 97.2% compared to 95.1% for the fourth quarter of 2018.  The decrease in underwriting income (1) was due to changes in:

The loss ratio was 61.9% for the fourth quarter of 2019 compared to 58.6% for the fourth quarter of 2018.    Excluding the effect of the whole account quota share reinsurance agreements  (the “WAQS”), the

2

Picture 2

 

adjusted loss ratio (3) was 61.5% for the fourth quarter of 2019 compared to 58.6% for the fourth quarter of 2018.  

The adjusted loss ratio (3) for the fourth quarter of 2019 included a current accident year loss ratio (excluding catastrophe losses) of 61.5% compared to a current accident year loss ratio (excluding catastrophe losses) of 57.3% in the fourth quarter of 2018.   There were no  catastrophe losses in the fourth quarter of 2019 compared to $3.6 million of catastrophe losses (1.8 percentage points) in the fourth quarter of 2018. The adjusted loss ratio (3) for the fourth quarter of 2019 included $0.1 million (0.0 percentage points) of favorable prior accident year loss development compared to $1.0 million (0.5 percentage points) of favorable prior accident year loss development in the fourth quarter of 2018.

The expense ratio was 35.3% for the fourth quarter of 2019 compared to 36.5%  in the fourth quarter of 2018.   Excluding the effect of the WAQS, the adjusted expense ratio (3) was 35.7% for the fourth quarter of 2019 compared to 36.5% in the fourth quarter of 2018.  Excluding the WAQS, the policy acquisition expense ratio was 23.0% in the fourth quarter of 2019 compared to 23.6% in the fourth quarter of 2018 and general & administrative expense ratio was 12.7% in the fourth quarter of 2019 compared to 12.9% in the fourth quarter of 2018.

Net investment income increased by 37.1% to $17.4 million for the fourth quarter of 2019, from $12.7  million for the fourth quarter of 2018.    The increase in net investment income was driven by an increase in the size of the investment portfolio and improved performance of limited partnerships. The net annualized yield on average invested assets at book value was 3.3% for the fourth quarter of 2019 and 2.7% for the fourth quarter of 2018.  Realized investment gains, net, for the fourth quarter of 2019 were $0.3 million compared to realized investment losses, net, of $2.4 million for the fourth quarter of 2018.

Results of Operations for the year ended December 31, 2019

 

Net income from continuing operations was $45.5 million, or $1.10 per diluted share, for the full year 2019 compared to $53.7 million, or $1.36 per diluted share, for the full year 2018.  The decrease in net income resulted from an increase in other expenses of $16.2 million, primarily due to vesting of non-recurring grants of restricted stock units in connection with the initial public offering and costs related to the departure of our former CEO.    Adjusted operating income (1) was $57.6 million, or $1.39 per diluted share for the full year 2019 compared to $55.3 million, or $1.40 per diluted share, for the full year 2018.

GWP including Other (2), increased 8.1% for the full year 2019 when compared to the full year 2018. GWP (2) from customer segments was $899.8 million for the full year 2019 compared to $770.9 million for the full year 2018, an increase of 16.7%. The growth was largest within the Real Estate, Consumer Services and Transportation customer segments.  Other GWP (2) were $68.2 million for the full year 2019 compared to $124.2 million for the full year 2018, the decrease driven by the exit from excess workers’ compensation.

3

Picture 2

 

Underwriting income (1) was $16.4 million for the full year 2019 compared to $24.4 million for the full year 2018.  The combined ratio for the full year 2019 was 98.0% compared to 96.7% for the full year 2018.  The decrease in underwriting income (1) was due to changes in:

The loss ratio was 62.0% for the full year 2019 compared to 59.5% for the full year 2018.  Excluding the effect of the WAQS, the adjusted loss ratio (3) was 61.4% for the full year 2019 compared to 59.6% for the full year 2018. 

The adjusted loss ratio (3) for the full year 2019 included a current accident year loss ratio (excluding catastrophe losses) of 61.2% compared to a current accident year loss ratio (excluding catastrophe losses) of 59.8% for the full year 2018.  There were $3.0 million of catastrophe losses (0.4 percentage points) for the full year 2019 compared to $3.6 million of catastrophe losses (0.5 percentage points) in the full year 2018. The adjusted loss ratio (3) for the full year 2019 also included $1.6 million (0.2 percentage points) of favorable prior accident year loss development compared to $5.0 million (0.7 percentage points) of favorable prior accident year loss development in the full year 2018.

The expense ratio was 36.0% for the full year 2019 compared to 37.2%  for the full year 2018.   Excluding the effect of the WAQS, the adjusted expense ratio (3) was 36.6% for the full year 2019 compared to 37.0%  for the full year 2018.  Excluding the WAQS, the policy acquisition expense ratio was 23.5%  for the full year 2019 compared to 23.6% for the full year 2018 and general & administrative expense ratio was 13.1%  for the full year 2019 compared to 13.4%  for the full year 2018.

Net investment income increased by 23.1% to $68.9 million for the full year 2019, from $56.0 million for the full year 2018.  The increase in net investment income was driven by an increase in the size of the investment portfolio and improved performance of limited partnerships.  Total invested assets at book value were $2.2 billion at December 31, 2019, growth of 20.3%, from $1.8  billion at December 31, 2018. The net yield on average invested assets at book value was 3.4% for the full year 2019 and 3.2% for the full year 2018.    Realized investment gains, net, for the full year 2019 were $0.8 million compared to realized investment losses, net, of $1.6 million for the full year 2018.

Total stockholders’ equity was $543.0 million as of December 31, 2019, compared to $389.8 million as of December 31, 2018.  Tangible stockholders’ equity  (5)  was $513.8 million as of December 31, 2019, compared $360.6 million as of December 31, 2018. The increases in total stockholders’ equity and tangible stockholders’ equity (5) were driven by an increase in other comprehensive income of $59.8 million, proceeds from common stock sold in the initial public offering of $50.8 million and net income of $38.9 million for the year ended December 31, 2019.  Fully diluted book value per share grew by 21.6% to $12.01 at December 31, 2019, compared to $9.88 at December 31, 2018. Fully diluted tangible book value per share (5)  increased by 24.4% to $11.37 at December 31, 2019, compared to $9.14 at December 31, 2018. 

 

 

4

Picture 2

 

 

(1). Adjusted operating income and underwriting income are non-GAAP measures. See “Reconciliation of Non-GAAP Measures”.

(2). Total GWP for the fourth quarter of 2019 including Other were $249.9 million. Total GWP for the year ended December 31, 2019 including Other were $968.0 million. Other includes GWP from certain niches that are no longer part of our customer segments.  “Other” includes GWP from (i) primary and excess workers’ compensation coverage for exited Self-Insured Groups (ii) niches exited prior to 2018, many with a concentration in commercial auto, (iii) certain fronting arrangements in which all premium written is ceded to a third party, (iv) participation in industry pools, and (v) emerging new business.

(3). Adjusted loss ratio and adjusted expense ratio are non-GAAP financial measures. We define adjusted loss ratio and adjusted expense ratio as the corresponding ratio excluding the effects of the WAQS. We use these adjusted ratios as internal performance measures in the management of our operations because we believe they give our management and other users of our financial information useful insight into our results of operations and our underlying business performance. Our adjusted loss ratio and adjusted expense ratio should not be viewed as substitutes for our loss ratio, expense ratio and combined ratio, respectively.

(4). Adjusted operating return on equity is a non-GAAP measure   Adjusted operating return on equity is adjusted operating income expressed on an annualized basis as a percentage of average beginning and ending stockholders’ equity during the period.

(5). Tangible stockholders’ equity and fully diluted tangible book value per share are non-GAAP measures. Tangible stockholders’ equity is total common stockholders’ equity excluding the value of goodwill and other intangible assets.  Fully diluted tangible book value per share is total common stockholders’ equity excluding value of goodwill and other intangible assets divided by the number of common shares outstanding, unvested restricted shares and vested not issued shares. See “Reconciliation of Non-GAAP Measures”.

 

 

Conference Call

 

As previously announced, on Tuesday, February 25, 2020 at 10:00 a.m. EST, ProSight senior management will host a conference call to discuss fourth quarter 2019 financial results. The call will be available via webcast at https://investors.prosightspecialty.com or by dialing (866) 497-6416 (within the United States) or (825) 312-2248 (international), using the passcode 2172418.  A replay of the call will be available at 1:00 p.m. on Tuesday, February 25, 2020, until 11:59 p.m. Tuesday,  March 3, 2020, and can be accessed by dialing (800) 585-8367 or (416) 621-4642, using the passcode 2172418. The webcast will be available one hour after the call concludes and will be archived on ProSight’s website for one year.

About ProSight

Founded in 2009 and headquartered in Morristown, New Jersey, ProSight Global, Inc. is an innovative property and casualty insurance company that designs unique insurance solutions to help customers improve their business and realize value from their insurance purchasing decision. The company focuses on select niche industries, deploying differentiated underwriting and claims expertise with the goal of enhancing each customer’s operating performance.  ProSight’s products are sold through a limited and select group of retail and wholesale distribution partners.  Each of ProSight’s regulated insurance company subsidiaries are rated “A-” (Excellent) by A.M. Best. ProSight’s shares trade on the New York Stock Exchange (“NYSE”) under the ticker symbol PROS.  To learn more about ProSight visit www.prosightspecialty.com.

Forward-Looking Statements

 

This release contains forward-looking statements. Forward-looking statements include statements relating to future developments in ProSight business or expectations for ProSight’s future financial performance and any statement not involving a historical fact. Forward-looking statements use words such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “plan,” “should,” “seek,” “continue,” and other words and terms of similar meaning.  ProSight’s management believes that these forward-looking statements are reasonable as of the time made.  However, caution should be taken not to place undue reliance on any such forward-looking

5

Picture 2

 

statements because such statements speak only as of the date when made.  Except as required by law, ProSight undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information, future events, or otherwise.  Forward-looking statements are subject to known and unknown risks and uncertainties, many of which may be beyond our control. ProSight cautions you that forward-looking statements are not guarantees of future performance or outcomes and that actual performance and outcomes may differ materially from those made in or suggested by the forward-looking statements contained in this release.  For a discussion of some of the risks and important factors that could affect ProSight’s future results and financial condition, see our filings with the U.S. Securities and Exchange Commission (“SEC”), including, but not limited to, the risks and uncertainties included under the captions “Risk Factors” in ProSight’s Annual Report on Form 10-K for the period ended December 31, 2019 filed on February 24, 2020.  References to “we,” “us,” “our,” the “Company” and “ProSight”, refer to ProSight Global, Inc. and its consolidated subsidiaries.

Reorganization

ProSight was incorporated in Delaware in 2010.  Prior to July 25, 2019, ProSight was a wholly-owned subsidiary of ProSight Global Holdings Limited (“PGHL”), a Bermuda holding company.  Effective July 25, 2019, PGHL merged with and into ProSight, with ProSight surviving the merger. As a result of the merger, all shares of PGHL then outstanding were converted into the right to receive, without interest, 6.46 shares of ProSight for each share of PGHL.  The historical share and per share figures contained in this release relating to periods prior to and including June 30, 2019 have been restated to give effect to this conversion, including reclassifying an amount equal to the change in value of common stock to additional paid-in capital, as of the stated period or date.  Further details regarding this merger and related reorganization transactions are included in ProSight’s Annual Report on Form 10-K  for the period ended December 31, 2019 filed on February 24, 2020.

 

Non-GAAP Financial Measures

In presenting ProSight Global, Inc.’s results, management has included financial measures that are not calculated under standards or rules that comprise of U.S. generally accepted accounting principles (“GAAP”). Such measures, including underwriting income,  adjusted operating income,  adjusted operating return on equity, adjusted loss excluding WAQS, adjusted expense ratio excluding WAQS, adjusted combined ratio excluding WAQS and tangible stockholders’ equity are referred to as non-GAAP measures. These non-GAAP measures may be defined or calculated differently by other companies. These measures should not be viewed as a substitute for those measures determined in accordance with GAAP.  Reconciliations of these non-GAAP financial measures to the most comparable GAAP figures are included at the end of this press release.

 

 

Media: 

Institutional Investors: 

Joe Hathaway

Dean Evans 

JHathaway@prosightspecialty.com

DEvans@prosightspecialty.com

973.532.1706 

973.532.1440

 

 

6

Picture 2

 

PROSIGHT GLOBAL, INC.

CONSOLIDATED BALANCE SHEETS

($  in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

    

 

    

 

 

 

December 31

 

December 31

 

 

2019

 

2018

Assets

 

 

  

 

 

  

Investments:

 

 

  

 

 

  

Fixed income securities, available-for-sale at fair value (amortized cost $1,999,403 in 2019 and $1,729,755 in 2018)

 

$

2,040,682

 

$

1,693,382

Commercial levered loans at amortized cost (fair value $13,950 in 2019 and $15,858 in 2018)

 

 

14,069

 

 

16,915

Limited partnerships and limited liability companies at fair value (cost $62,226 in 2019 and $51,903 in 2018)

 

 

66,660

 

 

53,432

Short-term investments

 

 

43,873

 

 

36,661

Total investments

 

 

2,165,284

 

 

1,800,390

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

17,284

 

 

22,279

Restricted cash

 

 

10,213

 

 

7,621

Accrued investment income

 

 

13,610

 

 

12,279

Premiums and other receivables, net

 

 

190,004

 

 

200,347

Receivable from reinsurers on paid losses

 

 

3,481

 

 

12,428

Reinsurance receivables on unpaid losses

 

 

193,952

 

 

185,295

Deferred policy acquisition costs

 

 

98,812

 

 

93,613

Prepaid reinsurance premiums

 

 

42,861

 

 

44,626

Net deferred income taxes

 

 

4,803

 

 

33,239

Goodwill and net intangible assets

 

 

29,189

 

 

29,219

Fixed assets and capitalized software, net

 

 

37,167

 

 

39,001

Funds withheld related to sale of affiliate

 

 

19,453

 

 

19,397

Other assets

 

 

29,537

 

 

57,653

Assets of discontinued operations

 

 

21,584

 

 

19,719

Total assets

 

$

2,877,234

 

$

2,577,106

 

 

 

 

 

 

 

Liabilities

 

 

  

 

 

  

Reserve for unpaid losses and loss adjustment expenses

 

$

1,521,648

 

$

1,396,812

Reserve for unearned premiums

 

 

483,223

 

 

435,933

Ceded reinsurance payable

 

 

17,768

 

 

13,281

Notes payable, net of debt issuance costs

 

 

164,693

 

 

182,355

Funds held under reinsurance agreements

 

 

58,855

 

 

63,165

Other liabilities

 

 

56,438

 

 

73,474

Liabilities of discontinued operations

 

 

31,578

 

 

22,256

Total liabilities

 

 

2,334,203

 

 

2,187,276

 

 

 

 

 

 

 

Stockholders’ equity

 

 

  

 

 

  

Preferred stock, $0.01 par value; 50,000,000 shares authorized; no shares issued or outstanding

 

 

 —

 

 

 —

Common stock, $0.01 par value; 200,000,000 shares authorized; 43,071,186 and 38,864,289 shares issued, 43,058,266 and 38,851,369 shares outstanding in 2019 and 2018, respectively

 

 

431

 

 

389

Paid-in capital

 

 

661,761

 

 

607,260

Accumulated other comprehensive income (loss)

 

 

37,453

 

 

(22,315)

Retained deficit

 

 

(156,414)

 

 

(195,304)

Treasury shares - at cost (12,920 shares)

 

 

(200)

 

 

(200)

Total stockholders’ equity

 

 

543,031

 

 

389,830

Total liabilities and stockholders’ equity

 

$

2,877,234

 

$

2,577,106

 

7

Picture 2

 

PROSIGHT GLOBAL, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

($  in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended December 31

 

Years Ended December 31

 

 

    

2019

    

2018

    

2019

    

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross written premiums

 

$

249,945

 

$

221,841

 

$

968,011

 

$

895,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

  

 

 

  

 

 

  

 

 

  

 

Net earned premiums

 

 

207,311

 

 

193,098

 

 

807,854

 

 

730,785

 

Net investment income

 

 

17,367

 

 

12,670

 

 

68,897

 

 

55,971

 

Realized investment gains (losses), net

 

 

275

 

 

(2,362)

 

 

770

 

 

(1,557)

 

Other income

 

 

152

 

 

169

 

 

538

 

 

673

 

Total revenues

 

 

225,105

 

 

203,575

 

 

878,059

 

 

785,872

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

  

 

 

  

 

 

  

 

 

  

 

Net losses and loss adjustment expenses incurred

 

 

128,381

 

 

113,067

 

 

501,025

 

 

434,830

 

Policy acquisition expenses

 

 

46,712

 

 

45,610

 

 

184,771

 

 

171,429

 

General and administrative expenses

 

 

26,497

 

 

24,965

 

 

105,686

 

 

100,118

 

Interest expense

 

 

3,070

 

 

3,170

 

 

12,795

 

 

12,377

 

Other expense

 

 

1,819

 

 

 —

 

 

16,151

 

 

 —

 

Total expenses

 

 

206,479

 

 

186,812

 

 

820,428

 

 

718,754

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

 

18,626

 

 

16,763

 

 

57,631

 

 

67,118

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision:

 

 

  

 

 

  

 

 

  

 

 

  

 

Current

 

 

(554)

 

 

(633)

 

 

(185)

 

 

(853)

 

Deferred

 

 

4,438

 

 

3,932

 

 

12,322

 

 

14,242

 

Total income tax expense

 

 

3,884

 

 

3,299

 

 

12,137

 

 

13,389

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income from continuing operations

 

 

14,742

 

 

13,464

 

 

45,494

 

 

53,729

 

Discontinued operations:

 

 

  

 

 

  

 

 

  

 

 

  

 

Net (loss) income from discontinued operations

 

 

(6,222)

 

 

656

 

 

(6,604)

 

 

814

 

Net income

 

$

8,520

 

$

14,120

 

$

38,890

 

$

54,543

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on equity (1)

 

 

11.0

%  

 

13.9

%  

 

9.8

%  

 

14.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating income (2)

 

$

15,953

 

$

15,657

 

$

57,636

 

$

55,286

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating return on equity (3)

 

 

11.9

%  

 

16.2

%  

 

12.4

%  

 

14.4

%

 

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

(2). Adjusted operating income is a non-GAAP measure. See “Reconciliation of Non-GAAP Measures”.

(3). Adjusted operating return on equity is a non-GAAP measure.   Adjusted operating return on equity is adjusted operating income expressed on an annualized basis as a percentage of average beginning and ending stockholders’ equity during the period.

8

Picture 2

 

PROSIGHT GLOBAL, INC.

FACTORS AFFECTING THE RESULTS OF OPERATIONS (WAQS) (UNAUDITED)

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2019

 

Three Months Ended December 31, 2018

 

 

    

Including

    

Effect of

    

Excluding

    

Including

    

Effect of

    

Excluding

 

 

 

WAQS

 

WAQS

 

WAQS

 

WAQS

 

WAQS

 

WAQS

 

Gross written premiums

 

$

249,945

 

$

 —

 

$

249,945

 

$

221,841

 

$

 —

 

$

221,841

 

Ceded written premiums

 

 

(27,749)

 

 

 —

 

 

(27,749)

 

 

(25,670)

 

 

(9,888)

 

 

(15,782)

 

Net written premiums

 

$

222,196

 

$

 —

 

$

222,196

 

$

196,171

 

$

(9,888)

 

$

206,059

 

Net retention(1)

 

 

88.9

%  

 

 —

 

 

88.9

%  

 

88.4

%  

 

 —

 

 

92.9

%

Net earned premiums

 

$

207,311

 

$

 —

 

$

207,311

 

$

193,098

 

$

40

 

$

193,058

 

Losses and LAE(4)

 

 

128,381

 

 

907

 

 

127,474

 

 

113,067

 

 

(92)

 

 

113,159

 

Underwriting, acquisition and insurance expenses

 

 

73,209

 

 

(906)

 

 

74,115

 

 

70,575

 

 

128

 

 

70,447

 

Underwriting income (loss)(2)

 

$

5,721

 

$

(1)

 

$

5,722

 

$

9,456

 

$

 4

 

$

9,452

 

Loss and LAE ratio

 

 

61.9

%  

 

 —

 

 

 —

 

 

58.6

%  

 

 —

 

 

 —

 

Expense ratio

 

 

35.3

%  

 

 —

 

 

 —

 

 

36.5

%  

 

 —

 

 

 —

 

Combined ratio

 

 

97.2

%  

 

 —

 

 

 —

 

 

95.1

%  

 

 —

 

 

 —

 

Adjusted loss and LAE ratio(3)

 

 

 —

 

 

 —

 

 

61.5

%  

 

 —

 

 

 —

 

 

58.6

%

Adjusted expense ratio(3)

 

 

 —

 

 

 —

 

 

35.7

%  

 

 —

 

 

 —

 

 

36.5

%

Adjusted combined ratio(3)

 

 

 —

 

 

 —

 

 

97.2

%  

 

 —

 

 

 —

 

 

95.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of prior year development unfavorable(favorable) (4)

 

S

787

 

S

907

 

S

(120)

 

S

(970)

 

$

 —

 

S

(970)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31, 2019

 

Years Ended December 31, 2018

 

 

    

Including

    

Effect of

    

Excluding

    

Including

    

Effect of

    

Excluding

 

 

 

WAQS

 

WAQS

 

WAQS

 

WAQS

 

WAQS

 

WAQS

 

Gross written premiums

 

$

968,011

 

$

 —

 

$

968,011

 

$

895,112

 

$

 —

 

$

895,112

 

Ceded written premiums

 

 

(115,871)

 

 

 3

 

 

(115,874)

 

 

(45,038)

 

 

58,857

 

 

(103,895)

 

Net written premiums

 

$

852,140

 

$

 3

 

$

852,137

 

$

850,074

 

$

58,857

 

$

791,217

 

Net retention(1)

 

 

88.0

%  

 

 —

 

 

88.0

%  

 

95.0

%  

 

 —

 

 

88.4

%

Net earned premiums

 

$

807,854

 

$

 3

 

$

807,851

 

$

730,785

 

$

(14,560)

 

$

745,345

 

Losses and LAE(4)

 

 

501,025

 

 

4,746

 

 

496,279

 

 

434,830

 

 

(9,514)

 

 

444,344

 

Underwriting, acquisition and insurance expenses

 

 

290,457

 

 

(4,743)

 

 

295,200

 

 

271,547

 

 

(3,955)

 

 

275,502

 

Underwriting income (loss)(2)

 

$

16,372

 

$

 —

 

$

16,372

 

$

24,409

 

$

(1,091)

 

$

25,499

 

Loss and LAE ratio

 

 

62.0

%  

 

 —

 

 

 —

 

 

59.5

%  

 

65.3

%  

 

 —

 

Expense ratio

 

 

36.0

%  

 

 —

 

 

 —

 

 

37.2

%  

 

27.2

%  

 

 —

 

Combined ratio

 

 

98.0

%  

 

 —

 

 

 —

 

 

96.7

%  

 

92.5

%  

 

 —

 

Adjusted loss and LAE ratio(3)

 

 

 —

 

 

 —

 

 

61.4

%  

 

 —

 

 

 —

 

 

59.6

%

Adjusted expense ratio(3)

 

 

 —

 

 

 —

 

 

36.6

%  

 

 —

 

 

 —

 

 

37.0

%

Adjusted combined ratio(3)

 

 

 —

 

 

 —

 

 

98.0

%  

 

 —

 

 

 —

 

 

96.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of prior year development unfavorable(favorable) (4)

 

S

3,154

 

S

4,746

 

S

(1,592)

 

S

(5,017)

 

$

 —

 

S

(5,017)

 

(1). Net retention is a non-GAAP measure. We define net retention as the ratio of net written premiums to gross written premiums.

(2). Underwriting income is a non-GAAP measure.  See “Reconciliation of Non-GAAP Financial Measures”.

(3). Adjusted loss ratio and adjusted expense ratio are non-GAAP financial measures. We define adjusted loss ratio and adjusted expense ratio as the corresponding ratio  excluding the effects of the WAQS. We use these adjusted ratios as internal performance measures in the management of our operations because we believe they give our management and other users of our financial information useful insight into our results of operations and our underlying business performance. Our adjusted loss and LAE ratio, adjusted expense ratio and adjusted combined ratio should not be viewed as substitutes for our loss and LAE ratio, expense ratio and combined ratio, respectively

(4) The effect of prior year development is included within losses and LAE.

9

Picture 2

 

PROSIGHT GLOBAL, INC.

SUPPLEMENTARY UNDERWRITING INFORMATION (EXCLUDING WAQS) (UNAUDITED) 

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31

 

Years Ended December 31

 

 

    

2019

    

2018

    

2019

    

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross written premiums

 

$

249,945

 

$

221,841

 

$

968,011

 

$

895,112

 

Net written premiums

 

 

222,196

 

 

206,059

 

 

852,137

 

 

791,217

 

Net earned premiums

 

 

207,311

 

 

193,058

 

 

807,851

 

 

745,345

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net losses and LAE

 

 

127,474

 

 

113,159

 

 

496,279

 

 

444,344

 

Catastrophe loss and LAE

 

 

 —

 

 

3,560

 

 

3,000

 

 

3,560

 

Favorable prior period reserve development

 

 

(120)

 

 

(970)

 

 

(1,592)

 

 

(5,017)

 

Underwriting, acquisition, and insurance expenses

 

 

74,115

 

 

70,447

 

 

295,200

 

 

275,502

 

Policy acquisition expenses

 

 

47,618

 

 

45,482

 

 

189,514

 

 

175,384

 

General and administrative expenses

 

 

26,497

 

 

24,965

 

 

105,686

 

 

100,118

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting income

 

$

5,722

 

$

9,452

 

$

16,372

 

$

25,499

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted underwriting ratios

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ex-cat current accident year loss and LAE ratio

 

 

61.5

%  

 

57.3

%  

 

61.2

%  

 

59.8

%

Catastrophe loss and LAE ratio

 

 

 -

%  

 

1.8

%  

 

0.4

%  

 

0.5

%

Favorable prior period reserve development ratio

 

 

 -

%  

 

(0.5)

%  

 

(0.2)

%  

 

(0.7)

%

Adjusted loss and LAE ratio

 

 

61.5

%  

 

58.6

%  

 

61.4

%  

 

59.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Policy acquisition expense ratio

 

 

23.0

%  

 

23.6

%  

 

23.5

%  

 

23.6

%

General and administrative expense ratio

 

 

12.7

%  

 

12.9

%  

 

13.1

%  

 

13.4

%

Adjusted expense ratio

 

 

35.7

%  

 

36.5

%  

 

36.6

%  

 

37.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted combined ratio

 

 

97.2

%  

 

95.1

%  

 

98.0

%  

 

96.6

%

10

Picture 2

 

PROSIGHT GLOBAL, INC.

SUPPLEMENTARY UNDERWRITING INFORMATION (UNAUDITED) 

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31

 

Years Ended December 31

 

 

    

2019

    

2018

    

2019

    

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross written premiums

 

$

249,945

 

$

221,841

 

$

968,011

 

$

895,112

 

Net written premiums

 

 

222,196

 

 

196,171

 

 

852,140

 

 

850,074

 

Net earned premiums

 

 

207,311

 

 

193,098

 

 

807,854

 

 

730,785

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net losses and LAE

 

 

128,381

 

 

113,067

 

 

501,025

 

 

434,830

 

Catastrophe loss and LAE

 

 

 —

 

 

3,560

 

 

3,000

 

 

3,560

 

Unfavorable(favorable) prior period reserve development

 

 

787

 

 

(970)

 

 

3,154

 

 

(5,017)

 

Underwriting, acquisition, and insurance expenses

 

 

73,209

 

 

70,575

 

 

290,457

 

 

271,547

 

Policy acquisition expenses

 

 

46,712

 

 

45,610

 

 

184,771

 

 

171,429

 

General and administrative expenses

 

 

26,497

 

 

24,965

 

 

105,686

 

 

100,118

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting income

 

$

5,721

 

$

9,456

 

$

16,372

 

$

24,409

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underwriting ratios

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ex-Cat current accident year loss and LAE ratio

 

 

61.5

%  

 

57.2

%  

 

61.2

%  

 

59.7

%

Catastrophe loss and LAE ratio

 

 

 -

%  

 

1.8

%  

 

0.4

%  

 

0.5

%

Unfavorable(favorable) prior period reserve development ratio

 

 

0.4

%  

 

(0.5)

%  

 

0.4

%  

 

(0.7)

%

Loss and LAE ratio

 

 

61.9

%  

 

58.6

%  

 

62.0

%  

 

59.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Policy acquisition expense ratio

 

 

22.5

%  

 

23.6

%  

 

22.9

%  

 

23.5

%

General and administrative expense ratio

 

 

12.8

%  

 

12.9

%  

 

13.1

%  

 

13.7

%

Expense ratio

 

 

35.3

%  

 

36.5

%  

 

36.0

%  

 

37.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Combined ratio

 

 

97.2

%  

 

95.1

%  

 

98.0

%  

 

96.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

11

Picture 2

 

PROSIGHT GLOBAL, INC.

SHARE AND PER SHARE INFORMATION (UNAUDITED)

 

 

 

 

 

 

 

 

 

    

(Unaudited)

    

 

 

 

December 31

 

December 31

 

 

2019

 

2018

Shares outstanding

 

 

43,058,266

 

 

38,851,369

Fully diluted shares outstanding

 

 

45,196,716

 

 

39,454,929

 

 

 

  

 

 

  

Book value per share(1)

 

$

12.61

 

$

10.03

Book value per share (fully diluted)(1)

 

$

12.01

 

$

9.88

Tangible book value per share(1)

 

$

11.93

 

$

9.28

Tangible book value per share (fully diluted)(1)

 

$

11.37

 

$

9.14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(share amounts in thousands)

 

Three Months Ended December 31

 

Years Ended December 31

 

 

    

2019

    

2018

    

2019

    

2018

 

Weighted average basic shares outstanding

 

 

43,978

 

 

38,785

 

 

41,095

 

 

38,753

 

Weighted average diluted shares outstanding

 

 

44,340

 

 

39,447

 

 

41,523

 

 

39,441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - basic:

 

 

  

 

 

  

 

 

  

 

 

  

 

Net income from continuing operations

 

$

0.34

 

$

0.35

 

$

1.11

 

$

1.39

 

Adjusted operating income(2)

 

$

0.36

 

$

0.40

 

$

1.40

 

$

1.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - diluted:

 

 

  

 

 

  

 

 

  

 

 

  

 

Net income from continuing operations

 

$

0.33

 

$

0.34

 

$

1.10

 

$

1.36

 

Adjusted operating income(2)

 

$

0.36

 

$

0.40

 

$

1.39

 

$

1.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating return on equity (ROE)(3)

 

 

11.9

%  

 

16.2

%  

 

12.4

%  

 

14.4

%

Adjusted operating return on tangible equity (ROTE)(3)

 

 

12.6

%  

 

17.5

%  

 

13.2

%  

 

15.6

%

 

 

(1). Book value per share is total common stockholders’ equity divided by the number of common shares outstanding. Tangible book value per share is total common stockholders’ equity excluding value of goodwill and other intangible assets divided by the number of common shares outstanding.  Fully diluted book value per share is total common stockholders’ equity divided by the number of common shares outstanding, unvested restricted shares and vested not issued shares.    Fully diluted tangible book value per share is total common stockholders’ equity excluding the after-tax value of goodwill and other intangible assets divided by the number of common shares outstanding,  unvested restricted shares, and vested not issued shares.

(2). Adjusted operating income is a non-GAAP measure. See “Reconciliation of Non-GAAP Financial Measures”.

(3). Adjusted operating return on equity (a non-GAAP measure) is the annualized value of adjusted operating income divided by average total stockholders’ equity for the two most recent sequential periods.  Adjusted operating return on tangible equity is the annualized value of adjusted operating income divided by average total stockholders’ equity excluding goodwill and other intangible assets for the two most recent sequential periods.

 

12

Picture 2

 

PROSIGHT GLOBAL, INC.

GROSS WRITTEN PREMIUM BY CUSTOMER SEGMENT (UNAUDITED)

($  in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31

 

 

 

Years Ended December 31

 

 

 

 

    

2019

    

2018

    

% Change

    

2019

    

2018

    

% Change

 

Construction

 

$

34.9

 

$

30.0

 

16.3

 

$

117.9

 

$

101.9

 

15.7

 

Consumer Services

 

 

32.8

 

 

26.9

 

21.9

 

 

133.7

 

 

107.1

 

24.8

 

Marine and Energy

 

 

22.8

 

 

21.1

 

8.1

 

 

94.1

 

 

83.0

 

13.4

 

Media and Entertainment

 

 

34.2

 

 

32.1

 

6.5

 

 

124.9

 

 

119.9

 

4.2

 

Professional Services

 

 

33.6

 

 

28.3

 

18.7

 

 

119.3

 

 

110.5

 

8.0

 

Real Estate

 

 

50.7

 

 

41.1

 

23.4

 

 

167.6

 

 

132.7

 

26.3

 

Sports

 

 

7.2

 

 

5.0

 

44.0

 

 

30.1

 

 

23.6

 

27.5

 

Transportation

 

 

32.8

 

 

24.6

 

33.3

 

 

112.2

 

 

92.2

 

21.7

 

Customer segments subtotal

 

 

249.0

 

 

209.1

 

19.1

 

 

899.8

 

 

770.9

 

16.7

 

Other

 

 

0.9

 

 

12.7

 

(92.9)

 

 

68.2

 

 

124.2

 

(45.1)

 

Total

 

$

249.9

 

$

221.8

 

12.7

 

$

968.0

 

$

895.1

 

8.1

 

13

Picture 2

 

Reconciliation of Non-GAAP Financial Measures

Underwriting income is a non-GAAP financial measure that we believe is useful in evaluating our underwriting performance without regard to investment income. Underwriting income represents the pre-tax profitability of our insurance operations and is derived by subtracting losses and LAE, and underwriting, acquisition and insurance expenses from net earned premiums. We use underwriting income as an internal performance measure in the management of our operations because we believe it gives us and users of our financial information useful insight into our results of operations and our underlying business performance. Underwriting income should not be considered in isolation or viewed as a substitute for net income calculated in accordance with GAAP. Other companies may calculate underwriting income differently.

Net income for the three months and years ended December 31, 2019 and 2018 reconciles to underwriting income as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31

 

Years Ended December 31

($ in thousands)

    

2019

    

2018

    

2019

    

2018

Net income from continuing operations

 

$

14,742

 

$

13,464

 

$

45,494

 

$

53,729

Income tax expense

 

 

3,884

 

 

3,299

 

 

12,137

 

 

13,389

Income from continuing operations before taxes

 

 

18,626

 

 

16,763

 

 

57,631

 

 

67,118

 

 

 

  

 

 

  

 

 

  

 

 

  

Net investment income

 

 

17,367

 

 

12,670

 

 

68,897

 

 

55,971

Realized investment gains (losses), net

 

 

275

 

 

(2,362)

 

 

770

 

 

(1,557)

Interest and other expense, net

 

 

4,737

 

 

3,001

 

 

28,408

 

 

11,704

Underwriting income

 

$

5,721

 

$

9,456

 

$

16,372

 

$

24,409

 

Adjusted operating income is a non-GAAP financial measure that we use as an internal performance measure in the management of our operations because we believe it gives our management and other users of our financial information useful insight into our results of operations and underlying business performance, by excluding items that are not part of our underlying profitability drivers or likely to re-occur in the foreseeable future. Adjusted operating income should not be considered in isolation or viewed as a substitute for our net income calculated in accordance with GAAP. Other companies may calculate adjusted operating income differently.

Net income for the three months and years ended December 31, 2019 and 2018 reconciles to adjusted operating income as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31

 

Years Ended December 31

($ in thousands)

    

2019

    

2018

    

2019

    

2018

Net income from continuing operations

 

$

14,742

 

$

13,464

 

$

45,494

 

$

53,729

Income tax expense

 

 

3,884

 

 

3,299

 

 

12,137

 

 

13,389

Income from continuing operations before taxes

 

 

18,626

 

 

16,763

 

 

57,631

 

 

67,118

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expense (1)

 

 

1,819

 

 

 —

 

 

16,151

 

 

 —

Realized investment (gains)

 

 

(275)

 

 

2,362

 

 

(770)

 

 

1,557

Adjusted operating income before taxes

 

 

20,170

 

 

19,125

 

 

73,012

 

 

68,675

Less: income tax expense on adjusted operating income

 

 

4,217

 

 

3,468

 

 

15,376

 

 

13,389

Adjusted operating income

 

$

15,953

 

$

15,657

 

$

57,636

 

$

55,286

 

(1)

Other expense within the adjusted operating income includes non-recurring grants of restricted stock units in connection with the initial public offering and costs associated with the transition of our former Chief Executive Officer.

 

14

Picture 2

 

Tangible stockholders’ equity is a non-GAAP financial measure. We define tangible stockholders’ equity as stockholders’ equity less goodwill and net intangible assets. Our definition of tangible stockholders’ equity may not be comparable to that of other companies and it should not be viewed as a substitute for stockholders’ equity calculated in accordance with GAAP. We use tangible stockholders’ equity internally to evaluate the strength of our balance sheet and to compare returns relative to this measure.

Stockholders’ equity at December 31, 2019 and 2018 reconciles to tangible stockholders’ equity as follows:

 

 

 

 

 

 

 

 

    

December 31, 2019

    

December 31, 2018

($ in thousands)

 

 

 

Stockholders’ equity

 

$

543,031

 

$

389,830

Less: goodwill and net intangible assets

 

 

29,189

 

 

29,219

Tangible stockholders’ equity 

 

$

513,842

 

$

360,611

Book value per share

 

$

12.61

 

$

10.03

Book value per share (fully diluted)

 

$

12.01

 

$

9.88

Tangible book value per share 

 

$

11.93

 

$

9.28

Tangible book value per share (fully diluted)

 

$

11.37

 

$

9.14

 

15