XML 33 R26.htm IDEA: XBRL DOCUMENT v3.24.3
Investments (Tables)
9 Months Ended
Sep. 30, 2024
Investments, Debt and Equity Securities [Abstract]  
Schedule of Amortized Cost and Estimated Fair Value of Company's Fixed Maturities Securities

The amortized cost and estimated fair value of the Company’s fixed maturities securities were as follows as of September 30, 2024 and December 31, 2023:

 

(Dollars in thousands)

 

Amortized
Cost

 

 

Allowance for Expected Credit Losses

 

 

Gross
Unrealized
Gains

 

 

Gross
Unrealized
Losses

 

 

Estimated
Fair Value

 

As of September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasuries

 

$

889,891

 

 

$

 

 

$

1,380

 

 

$

(683

)

 

$

890,588

 

Obligations of states and political subdivisions

 

 

17,807

 

 

 

 

 

 

 

 

 

(634

)

 

 

17,173

 

Mortgage-backed securities

 

 

49,317

 

 

 

 

 

 

598

 

 

 

(2,438

)

 

 

47,477

 

Asset-backed securities

 

 

159,166

 

 

 

 

 

 

1,312

 

 

 

(2,810

)

 

 

157,668

 

Commercial mortgage-backed securities

 

 

76,675

 

 

 

 

 

 

77

 

 

 

(2,526

)

 

 

74,226

 

Corporate bonds

 

 

149,857

 

 

 

 

 

 

317

 

 

 

(2,777

)

 

 

147,397

 

Foreign corporate bonds

 

 

62,141

 

 

 

 

 

 

163

 

 

 

(1,604

)

 

 

60,700

 

Total fixed maturities

 

$

1,404,854

 

 

$

 

 

$

3,847

 

 

$

(13,472

)

 

$

1,395,229

 

 

(Dollars in thousands)

 

Amortized
Cost

 

 

Allowance for Expected Credit Losses

 

 

Gross
Unrealized
Gains

 

 

Gross
Unrealized
Losses

 

 

Estimated
Fair Value

 

As of December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasuries

 

$

497,099

 

 

$

 

 

$

515

 

 

$

(3,391

)

 

$

494,223

 

Obligations of states and political subdivisions

 

 

27,326

 

 

 

 

 

 

 

 

 

(1,176

)

 

 

26,150

 

Mortgage-backed securities

 

 

63,173

 

 

 

 

 

 

229

 

 

 

(4,475

)

 

 

58,927

 

Asset-backed securities

 

 

207,375

 

 

 

 

 

 

668

 

 

 

(5,091

)

 

 

202,952

 

Commercial mortgage-backed securities

 

 

84,062

 

 

 

 

 

 

12

 

 

 

(4,994

)

 

 

79,080

 

Corporate bonds

 

 

298,526

 

 

 

 

 

 

116

 

 

 

(6,929

)

 

 

291,713

 

Foreign corporate bonds

 

 

144,531

 

 

 

 

 

 

40

 

 

 

(3,823

)

 

 

140,748

 

Total fixed maturities

 

$

1,322,092

 

 

$

 

 

$

1,580

 

 

$

(29,879

)

 

$

1,293,793

 

 

Summary of Amortized Cost and Estimated Fair Value Through Fixed Maturities

The amortized cost and estimated fair value of the Company’s fixed maturities portfolio classified as available for sale at September 30, 2024, by contractual maturity, are shown below. Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

(Dollars in thousands)

 

Amortized
Cost

 

 

Estimated
Fair Value

 

Due in one year or less

 

$

945,787

 

 

$

946,078

 

Due in one year through five years

 

 

153,185

 

 

 

150,427

 

Due in five years through ten years

 

 

10,807

 

 

 

10,090

 

Due after ten years

 

 

9,917

 

 

 

9,263

 

Mortgage-backed securities

 

 

49,317

 

 

 

47,477

 

Asset-backed securities

 

 

159,166

 

 

 

157,668

 

Commercial mortgage-backed securities

 

 

76,675

 

 

 

74,226

 

Total

 

$

1,404,854

 

 

$

1,395,229

 

Summary of Securities With Gross Unrealized Losses

The following table contains an analysis of the Company’s fixed income securities with gross unrealized losses that are not deemed to have credit losses, categorized by the period that the securities were in a continuous loss position as of September 30, 2024. The fair value amounts reported in the table are estimates that are prepared using the process described in Note 4.

 

 

 

Less than 12 months

 

 

12 months or longer

 

 

Total

 

(Dollars in thousands)

 

Fair Value

 

 

Gross
Unrealized
Losses

 

 

Fair Value

 

 

Gross
Unrealized
Losses

 

 

Fair Value

 

 

Gross
Unrealized
Losses

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasuries

 

$

18,829

 

 

$

(4

)

 

$

67,499

 

 

$

(679

)

 

$

86,328

 

 

$

(683

)

Obligations of states and political subdivisions

 

 

 

 

 

 

 

 

17,173

 

 

 

(634

)

 

 

17,173

 

 

 

(634

)

Mortgage-backed securities

 

 

6,235

 

 

 

(127

)

 

 

24,167

 

 

 

(2,311

)

 

 

30,402

 

 

 

(2,438

)

Asset-backed securities

 

 

4,130

 

 

 

(49

)

 

 

56,171

 

 

 

(2,761

)

 

 

60,301

 

 

 

(2,810

)

Commercial mortgage-backed securities

 

 

9

 

 

 

 

 

 

65,051

 

 

 

(2,526

)

 

 

65,060

 

 

 

(2,526

)

Corporate bonds

 

 

6,043

 

 

 

(11

)

 

 

106,762

 

 

 

(2,766

)

 

 

112,805

 

 

 

(2,777

)

Foreign corporate bonds

 

 

520

 

 

 

(7

)

 

 

50,111

 

 

 

(1,597

)

 

 

50,631

 

 

 

(1,604

)

Total fixed maturities

 

$

35,766

 

 

$

(198

)

 

$

386,934

 

 

$

(13,274

)

 

$

422,700

 

 

$

(13,472

)

 

The following table contains an analysis of the Company’s fixed income securities with gross unrealized losses that are not deemed to have credit losses, categorized by the period that the securities were in a continuous loss position as of December 31, 2023. The fair value amounts reported in the table are estimates that are prepared using the process described in Note 4.

 

 

 

Less than 12 months

 

 

12 months or longer

 

 

Total

 

(Dollars in thousands)

 

Fair Value

 

 

Gross
Unrealized
Losses

 

 

Fair Value

 

 

Gross
Unrealized
Losses

 

 

Fair Value

 

 

Gross
Unrealized
Losses

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasuries

 

$

55,447

 

 

$

(342

)

 

$

239,254

 

 

$

(3,049

)

 

$

294,701

 

 

$

(3,391

)

Obligations of states and political subdivisions

 

 

 

 

 

 

 

 

26,150

 

 

 

(1,176

)

 

 

26,150

 

 

 

(1,176

)

Mortgage-backed securities

 

 

12,432

 

 

 

(406

)

 

 

39,734

 

 

 

(4,069

)

 

 

52,166

 

 

 

(4,475

)

Asset-backed securities

 

 

38,828

 

 

 

(469

)

 

 

108,947

 

 

 

(4,622

)

 

 

147,775

 

 

 

(5,091

)

Commercial mortgage-backed securities

 

 

13

 

 

 

(2

)

 

 

76,467

 

 

 

(4,992

)

 

 

76,480

 

 

 

(4,994

)

Corporate bonds

 

 

34,658

 

 

 

(264

)

 

 

231,816

 

 

 

(6,665

)

 

 

266,474

 

 

 

(6,929

)

Foreign corporate bonds

 

 

7,096

 

 

 

(13

)

 

 

111,750

 

 

 

(3,810

)

 

 

118,846

 

 

 

(3,823

)

Total fixed maturities

 

$

148,474

 

 

$

(1,496

)

 

$

834,118

 

 

$

(28,383

)

 

$

982,592

 

 

$

(29,879

)

Schedule of Accumulated Other Comprehensive Income (Loss), Net of Tax

Accumulated other comprehensive income (loss), net of tax, as of September 30, 2024 and December 31, 2023 was as follows:

 

(Dollars in thousands)

 

September 30, 2024

 

 

December 31, 2023

 

Net unrealized gains (losses) from:

 

 

 

 

 

 

Fixed maturities

 

$

(9,625

)

 

$

(28,299

)

Foreign currency fluctuations

 

 

(140

)

 

 

(187

)

Deferred taxes

 

 

1,918

 

 

 

5,623

 

Accumulated other comprehensive income (loss), net of tax

 

$

(7,847

)

 

$

(22,863

)

Changes in Accumulated Other Comprehensive Income (Loss)

The following tables present the changes in accumulated other comprehensive income (loss), by components, for the quarters and nine months ended September 30, 2024 and 2023:

 

Quarter Ended September 30, 2024
(Dollars in thousands)

 

Unrealized Gains and Losses on Available for Sale Securities

 

 

Foreign Currency Items

 

 

Accumulated Other Comprehensive Income (Loss)

 

Beginning balance, net of tax

 

$

(17,882

)

 

$

(169

)

 

$

(18,051

)

Other comprehensive income before reclassification, before tax

 

 

11,912

 

 

 

74

 

 

 

11,986

 

Amounts reclassified from accumulated other comprehensive income, before tax

 

 

801

 

 

 

 

 

 

801

 

Other comprehensive income, before tax

 

 

12,713

 

 

 

74

 

 

 

12,787

 

Income tax expense

 

 

(2,568

)

 

 

(15

)

 

 

(2,583

)

Ending balance, net of tax

 

$

(7,737

)

 

$

(110

)

 

$

(7,847

)

 

Quarter Ended September 30, 2023
(Dollars in thousands)

 

Unrealized Gains and Losses on Available for Sale Securities

 

 

Foreign Currency Items

 

 

Accumulated Other Comprehensive Income (Loss)

 

Beginning balance, net of tax

 

$

(36,912

)

 

$

(259

)

 

$

(37,171

)

Other comprehensive loss before reclassification, before tax

 

 

(1,191

)

 

 

(181

)

 

 

(1,372

)

Amounts reclassified from accumulated other comprehensive income, before tax

 

 

118

 

 

 

 

 

 

118

 

Other comprehensive loss, before tax

 

 

(1,073

)

 

 

(181

)

 

 

(1,254

)

Income tax benefit

 

 

270

 

 

 

38

 

 

 

308

 

Ending balance, net of tax

 

$

(37,715

)

 

$

(402

)

 

$

(38,117

)

 

 

Nine Months Ended September 30, 2024
(Dollars in thousands)

 

Unrealized Gains and Losses on Available for Sale Securities

 

 

Foreign Currency Items

 

 

Accumulated Other Comprehensive Income (Loss)

 

Beginning balance, net of tax

 

$

(22,715

)

 

$

(148

)

 

$

(22,863

)

Other comprehensive income before reclassification, before tax

 

 

17,841

 

 

 

47

 

 

 

17,888

 

Amounts reclassified from accumulated other comprehensive income, before tax

 

 

833

 

 

 

 

 

 

833

 

Other comprehensive income, before tax

 

 

18,674

 

 

 

47

 

 

 

18,721

 

Income tax expense

 

 

(3,696

)

 

 

(9

)

 

 

(3,705

)

Ending balance, net of tax

 

$

(7,737

)

 

$

(110

)

 

$

(7,847

)

 

Nine Months Ended September 30, 2023
(Dollars in thousands)

 

Unrealized Gains and Losses on Available for Sale Securities

 

 

Foreign Currency Items

 

 

Accumulated Other Comprehensive Income (Loss)

 

Beginning balance, net of tax

 

$

(42,958

)

 

$

(100

)

 

$

(43,058

)

Other comprehensive income (loss) before reclassification, before tax

 

 

5,179

 

 

 

(382

)

 

 

4,797

 

Amounts reclassified from accumulated other comprehensive income, before tax

 

 

1,311

 

 

 

 

 

 

1,311

 

Other comprehensive income (loss), before tax

 

 

6,490

 

 

 

(382

)

 

 

6,108

 

Income tax benefit (expense)

 

 

(1,247

)

 

 

80

 

 

 

(1,167

)

Ending balance, net of tax

 

$

(37,715

)

 

$

(402

)

 

$

(38,117

)

 

Reclassifications Out of Accumulated Other Comprehensive Income (Loss)

The reclassifications out of accumulated other comprehensive income (loss) for the quarters and nine months ended September 30, 2024 and 2023 were as follows:

 

 

 

 

 

Amounts Reclassified from
Accumulated Other
Comprehensive Income (Loss)

 

(Dollars in thousands)

 

 

 

Quarters Ended September 30,

 

Details about Accumulated Other
Comprehensive Income Components

 

Affected Line Item in the Consolidated
Statements of Operations

 

2024

 

 

2023

 

Unrealized gains and losses on available for sale securities

 

Other net realized investment losses

 

$

801

 

 

$

118

 

 

 

Income tax benefit

 

 

(168

)

 

 

(24

)

 

 

Total reclassifications, net of tax

 

$

633

 

 

$

94

 

 

 

 

 

 

 

Amounts Reclassified from
Accumulated Other
Comprehensive Income (Loss)

 

(Dollars in thousands)

 

 

 

Nine Months Ended September 30,

 

Details about Accumulated Other
Comprehensive Income Components

 

Affected Line Item in the Consolidated
Statements of Operations

 

2024

 

 

2023

 

Unrealized gains and losses on available for sale securities

 

Other net realized investment losses

 

$

833

 

 

$

1,311

 

 

 

Income tax benefit

 

 

(168

)

 

 

(251

)

 

 

Total reclassifications, net of tax

 

$

665

 

 

$

1,060

 

 

Components of Net Realized Investment Gains (Losses)

The components of net realized investment gains (losses) for the quarters and nine months ended September 30, 2024 and 2023 were as follows:

 

 

 

Quarters Ended September 30,

 

 

Nine Months Ended September 30,

 

(Dollars in thousands)

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Fixed maturities:

 

 

 

 

 

 

 

 

 

 

 

 

Gross realized gains

 

$

5

 

 

$

15

 

 

$

54

 

 

$

29

 

Gross realized losses

 

 

(806

)

 

 

(133

)

 

 

(887

)

 

 

(1,340

)

Net realized gains (losses)

 

 

(801

)

 

 

(118

)

 

 

(833

)

 

 

(1,311

)

Equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

Gross realized gains

 

 

295

 

 

 

163

 

 

 

1,384

 

 

 

726

 

Gross realized losses

 

 

(6

)

 

 

(178

)

 

 

(11

)

 

 

(1,829

)

Net realized gains (losses)

 

 

289

 

 

 

(15

)

 

 

1,373

 

 

 

(1,103

)

Total net realized investment gains (losses)

 

$

(512

)

 

$

(133

)

 

$

540

 

 

$

(2,414

)

 

Summary of Calculation of Realized Gains and Losses

The following table shows the calculation of the portion of realized gains and losses related to equity securities held as of September 30, 2024 and 2023:

 

 

 

Quarters Ended September 30,

 

 

Nine Months Ended September 30,

 

(Dollars in thousands)

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net gains (losses) recognized during the period on equity securities

 

$

289

 

 

$

(15

)

 

$

1,373

 

 

$

(1,103

)

Less: net gains (losses) recognized during the period on equity securities sold during the period

 

 

(157

)

 

 

15

 

 

 

(423

)

 

 

32

 

Unrealized gains (losses) recognized during the reporting period on equity securities still held

 

$

446

 

 

$

(30

)

 

$

1,796

 

 

$

(1,135

)

Proceeds from Sales and Redemptions of Available-for-Sale Securities

The proceeds from sales and redemptions of available for sale and equity securities resulting in net realized investment gains (losses) for the nine months ended September 30, 2024 and 2023 were as follows:

 

 

 

Nine Months Ended September 30,

 

(Dollars in thousands)

 

2024

 

 

2023

 

Fixed maturities

 

$

80,236

 

 

$

114,058

 

Equity securities

 

 

-

 

 

 

24

 

 

 

Schedule of Investment Income

The sources of net investment income for the quarters and nine months ended September 30, 2024 and 2023 were as follows:

 

 

 

Quarters Ended September 30,

 

 

Nine Months Ended September 30,

 

(Dollars in thousands)

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Fixed maturities

 

$

15,457

 

 

$

12,961

 

 

$

43,617

 

 

$

36,734

 

Equity securities

 

 

181

 

 

 

188

 

 

 

615

 

 

 

635

 

Cash and cash equivalents

 

 

800

 

 

 

501

 

 

 

2,121

 

 

 

1,064

 

Other invested assets

 

 

555

 

 

 

916

 

 

 

1,486

 

 

 

2,080

 

Total investment income

 

 

16,993

 

 

 

14,566

 

 

 

47,839

 

 

 

40,513

 

Investment expense

 

 

(505

)

 

 

(366

)

 

 

(1,520

)

 

 

(1,089

)

Net investment income

 

$

16,488

 

 

$

14,200

 

 

$

46,319

 

 

$

39,424

 

Schedule of Total Investment Return

The Company’s total investment return on a pre-tax basis for the quarters and nine months ended September 30, 2024 and 2023 were as follows:

 

 

 

Quarters Ended September 30,

 

 

Nine Months Ended September 30,

 

(Dollars in thousands)

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net investment income

 

$

16,488

 

 

$

14,200

 

 

$

46,319

 

 

$

39,424

 

Net realized investment gains (losses)

 

 

(512

)

 

 

(133

)

 

 

540

 

 

 

(2,414

)

Change in unrealized holding gains

 

 

12,787

 

 

 

(1,254

)

 

 

18,721

 

 

 

6,108

 

Net realized and unrealized investment returns

 

 

12,275

 

 

 

(1,387

)

 

 

19,261

 

 

 

3,694

 

Total investment return

 

$

28,763

 

 

$

12,813

 

 

$

65,580

 

 

$

43,118

 

Total investment return % (1)

 

 

2.0

%

 

 

0.9

%

 

 

4.6

%

 

 

3.2

%

Average investment portfolio (2)

 

$

1,451,641

 

 

$

1,355,077

 

 

$

1,429,253

 

 

$

1,354,727

 

 

(1)
Not annualized.
(2)
Average of total cash and invested assets, net of receivable/payable for securities, as of the beginning and end of the period.
Summary of Estimated Fair Values of Bonds Held on Deposit The fair values were as follows as of September 30, 2024 and December 31, 2023:

 

 

 

Estimated Fair Value

 

(Dollars in thousands)

 

September 30, 2024

 

 

December 31, 2023

 

On deposit with governmental authorities

 

$

19,627

 

 

$

19,262

 

Held in trust pursuant to third party requirements

 

 

157,879

 

 

 

150,796

 

Total (1)

 

$

177,506

 

 

$

170,058

 

(1)
Includes cash and cash equivalents of $3.9 million and $9.0 million at September 30, 2024 and December 31, 2023, respectively, with the remainder related to bonds available for sale.