☐
|
Preliminary Proxy Statement
|
||||
☐
|
Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
|
||||
☐
|
Definitive Proxy Statement
|
||||
☑
|
Definitive Additional Materials
|
||||
☐
|
Soliciting Material Pursuant to §240.14a-12
|
☑
|
|
|
No fee required.
|
|||
|
|
|
|
|
|
|
☐
|
|
|
Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11.
|
|||
|
|
|
(1)
|
Title of each class of securities to which transaction applies:
Class A common stock, no par value, and Class B common stock, no par value
|
||
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
(2)
|
Aggregate number of securities to which transaction applies:
|
||
|
|
|
|
|
|
|
|
|
|
(3)
|
Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined):
|
||
|
|
|
|
|
|
|
|
|
|
(4)
|
Proposed maximum aggregate value of transaction:
|
||
|
|
|
|
|
|
|
|
|
|
(5)
|
Total fee paid:
|
||
|
|
|
|
|
|
|
☐
|
|
|
Fee paid previously with preliminary materials.
|
|||
|
|
|
|
|
|
|
☐
|
|
|
Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or
Schedule and the date of its filing.
|
|||
|
|
|
(1)
|
Amount Previously Paid:
|
||
|
|
|
|
|
|
|
|
|
|
(2)
|
Form, Schedule or Registration Statement No.:
|
||
|
|
|
|
|
|
|
|
|
|
(3)
|
Filing Party:
|
||
|
|
|
|
|
|
|
|
|
|
(4)
|
Date Filed:
|
||
|
|
|
|
|
|
|
|
|
|
For the Years as of and Ending December 31,
|
||||||||||||
($ in millions, except per share data)
|
|
|
2020E(1)
|
|
|
2021P
|
|
|
2022P
|
|
|
2023P
|
|
|
2024P
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Premiums Earned
|
|
|
$445.5
|
|
|
$490.0
|
|
|
$509.8
|
|
|
$533.2
|
|
|
$575.8
|
Commissions and Other Income
|
|
|
7.0
|
|
|
9.2
|
|
|
11.2
|
|
|
13.2
|
|
|
15.2
|
Net Investment Income
|
|
|
25.4
|
|
|
21.6
|
|
|
22.6
|
|
|
24.5
|
|
|
25.6
|
Net Realized and Unrealized Gains (Losses)
|
|
|
(9.2)
|
|
|
6.7
|
|
|
9.0
|
|
|
9.8
|
|
|
10.6
|
Total Net Revenues
|
|
|
$468.7
|
|
|
$527.4
|
|
|
$552.7
|
|
|
$580.6
|
|
|
$627.1
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Losses and Loss Adj. Expenses Incurred
|
|
|
$319.0
|
|
|
$330.4
|
|
|
$335.5
|
|
|
$350.8
|
|
|
$378.9
|
Variable Expenses (Commissions, Taxes, Etc.)
|
|
|
51.5
|
|
|
60.7
|
|
|
58.5
|
|
|
56.3
|
|
|
55.3
|
Operating Expenses
|
|
|
87.5
|
|
|
100.4
|
|
|
110.7
|
|
|
114.1
|
|
|
124.0
|
One-Time Expenses
|
|
|
4.4
|
|
|
0.0
|
|
|
0.0
|
|
|
0.0
|
|
|
0.0
|
Total Expenses
|
|
|
$462.4
|
|
|
$491.4
|
|
|
$504.6
|
|
|
$521.2
|
|
|
$558.1
|
Pre-Tax Income
|
|
|
$6.4
|
|
|
$36.0
|
|
|
$48.0
|
|
|
$59.3
|
|
|
$69.0
|
Income Taxes (Benefit)
|
|
|
2.9
|
|
|
7.6
|
|
|
10.1
|
|
|
12.5
|
|
|
14.5
|
Net Income
|
|
|
$3.5
|
|
|
$28.4
|
|
|
$37.9
|
|
|
$46.9
|
|
|
$54.5
|
Net Operating Income(2)
|
$14.3
|
$23.2
|
$30.8
|
$39.1
|
$46.2
|
||||||||||
Key Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss & LAE Ratio
|
|
|
71.6%
|
|
|
67.4%
|
|
|
65.8%
|
|
|
65.8%
|
|
|
65.8%
|
Expense Ratio
|
|
|
29.6%
|
|
|
31.0%
|
|
|
31.0%
|
|
|
29.5%
|
|
|
28.5%
|
Combined Ratio
|
|
|
101.2%
|
|
|
98.4%
|
|
|
96.8%
|
|
|
95.3%
|
|
|
94.3%
|
GAAP Earnings per Share (Fully-Diluted)
|
|
|
$0.25
|
|
|
$2.03
|
|
|
$2.71
|
|
|
$3.35
|
|
|
$3.89
|
Operating Earnings per Share (Fully-Diluted)(3)
|
$1.02
|
$1.65
|
$2.20
|
$2.79
|
$3.29
|
(1)
|
Preliminary estimate provided by management at such time. Actual audited financial results for the fiscal year ended December 31, 2020 are available in the Company’s annual report on Form 10-K filed with the SEC on
March 11, 2021.
|
(2)
|
Net operating income reflects net income less net realized/unrealized gains and losses and one-time expenses, tax effected at an assumed tax rate for the Company of 21.0%.
|
(3)
|
Operating Earnings per Share (Fully-Diluted) reflects Net Operating Income divided by average fully-diluted shares outstanding.
|