Cover
Cover - shares | 3 Months Ended | |
Mar. 31, 2023 | May 01, 2023 | |
Cover [Abstract] | ||
Document Type | 10-Q | |
Document Quarterly Report | true | |
Document Period End Date | Mar. 31, 2023 | |
Document Transition Report | false | |
Entity File Number | 001-33549 | |
Entity Registrant Name | Tiptree Inc. | |
Entity Incorporation, State or Country Code | MD | |
Entity Tax Identification Number | 38-3754322 | |
Entity Address, Address Line One | 660 Steamboat Road | |
Entity Address, Address Line Two | 2nd Floor | |
Entity Address, City or Town | Greenwich | |
Entity Address, State or Province | CT | |
Entity Address, Postal Zip Code | 06830 | |
City Area Code | 212 | |
Local Phone Number | 446-1400 | |
Title of 12(b) Security | common stock, par value $0.001 per share | |
Trading Symbol | TIPT | |
Security Exchange Name | NASDAQ | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Accelerated Filer | |
Entity Small Business | false | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 36,742,295 | |
Entity Central Index Key | 0001393726 | |
Current Fiscal Year End Date | --12-31 | |
Document Fiscal Year Focus | 2023 | |
Document Fiscal Period Focus | Q1 | |
Amendment Flag | false |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Investments: | ||
Available for sale securities, at fair value, net of allowance for credit losses | $ 810,445 | $ 611,980 |
Loans, at fair value | 72,382 | 64,843 |
Equity securities | 111,089 | 85,776 |
Other investments | 84,570 | 73,025 |
Total investments | 1,078,486 | 835,624 |
Cash and cash equivalents | 412,004 | 538,065 |
Restricted cash | 13,926 | 12,782 |
Notes and accounts receivable, net | 502,615 | 502,311 |
Reinsurance receivables | 1,297,440 | 1,176,090 |
Deferred acquisition costs | 504,336 | 498,925 |
Goodwill | 206,636 | 186,608 |
Intangible assets, net | 130,609 | 117,015 |
Other assets | 161,906 | 172,143 |
Total assets | 4,307,958 | 4,039,563 |
Liabilities: | ||
Debt, net | 347,461 | 259,366 |
Unearned premiums | 1,403,213 | 1,357,436 |
Policy liabilities and unpaid claims | 639,808 | 567,193 |
Deferred revenue | 665,513 | 649,150 |
Reinsurance payable | 345,139 | 305,097 |
Other liabilities and accrued expenses | 365,267 | 367,748 |
Total liabilities | 3,766,401 | 3,505,990 |
Stockholders’ Equity: | ||
Preferred stock: $0.001 par value, 100,000,000 shares authorized, none issued or outstanding | 0 | 0 |
Common stock: $0.001 par value, 200,000,000 shares authorized, 36,734,948 and 36,385,299 shares issued and outstanding, respectively | 37 | 36 |
Additional paid-in capital | 382,502 | 382,645 |
Accumulated other comprehensive income (loss), net of tax | (33,093) | (39,429) |
Retained earnings | 51,201 | 54,113 |
Total Tiptree Inc. stockholders’ equity | 400,647 | 397,365 |
Total non-controlling interests | 140,910 | 136,208 |
Total stockholders’ equity | 541,557 | 533,573 |
Total liabilities and stockholders’ equity | 4,307,958 | 4,039,563 |
Fortegra preferred interests | ||
Stockholders’ Equity: | ||
Total non-controlling interests | 77,679 | 77,679 |
Common interests | ||
Stockholders’ Equity: | ||
Total non-controlling interests | $ 63,231 | $ 58,529 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - $ / shares | Mar. 31, 2023 | Dec. 31, 2022 |
Statement of Financial Position [Abstract] | ||
Preferred stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
Preferred stock, shares authorized | 100,000,000 | 100,000,000 |
Preferred stock, shares issued | 0 | 0 |
Preferred stock, shares outstanding | 0 | 0 |
Common stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
Common stock, shares authorized | 200,000,000 | 200,000,000 |
Common stock, shares issued | 36,734,948 | 36,385,299 |
Common stock, shares outstanding | 36,734,948 | 36,385,299 |
Consolidated Statements of Oper
Consolidated Statements of Operations - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Revenues: | ||
Earned premiums, net | $ 265,330 | $ 208,416 |
Service and administrative fees | 92,032 | 71,835 |
Ceding commissions | 3,645 | 2,537 |
Net investment income | 5,109 | 3,167 |
Net realized and unrealized gains (losses) | 2,177 | 17,204 |
Other revenue | 13,332 | 21,744 |
Total revenues | 381,625 | 324,903 |
Expenses: | ||
Policy and contract benefits | 141,675 | 104,446 |
Commission expense | 146,450 | 117,423 |
Employee compensation and benefits | 40,798 | 56,455 |
Interest expense | 6,465 | 10,199 |
Depreciation and amortization | 5,253 | 6,156 |
Other expenses | 32,811 | 31,176 |
Total expenses | 373,452 | 325,855 |
Income (loss) before taxes | 8,173 | (952) |
Less: provision (benefit) for income taxes | 5,022 | (86) |
Net income (loss) | 3,151 | (866) |
Net income (loss) attributable to non-controlling interests | 4,213 | 94 |
Net income (loss) attributable to common stockholders | $ (1,062) | $ (960) |
Net income (loss) per common share: | ||
Basic earnings per share (in dollars per share) | $ (0.03) | $ (0.03) |
Diluted earnings per share (in dollars per share) | $ (0.03) | $ (0.03) |
Weighted average number of common shares: | ||
Basic (in shares) | 36,522,946 | 34,229,011 |
Diluted (in shares) | 36,522,946 | 34,229,011 |
Dividends declared per common share (in dollars per share) | $ 0.05 | $ 0.04 |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive Income (Loss) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Statement of Comprehensive Income [Abstract] | ||
Net income (loss) | $ 3,151 | $ (866) |
Other comprehensive income (loss), net of tax: | ||
Change in unrealized gains (losses) on available for sale securities | 9,501 | (26,266) |
Change in unrealized currency translation adjustments | 2,932 | 0 |
Related (provision) benefit for income taxes | (4,035) | 5,795 |
Other comprehensive income (loss), net of tax | 8,398 | (20,471) |
Comprehensive income (loss) | 11,549 | (21,337) |
Less: comprehensive income (loss) attributable to non-controlling interests | 6,275 | 44 |
Comprehensive income (loss) attributable to common stockholders | $ 5,274 | $ (21,381) |
Consolidated Statements of Chan
Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) - USD ($) $ in Thousands | Total | Total Tiptree Inc. stockholders’ equity | Common stock | Additional paid-in capital | Accumulated other comprehensive income (loss) | Retained earnings | Non-controlling interests Fortegra preferred interests | Non-controlling interests Common interests |
Beginning balance (in shares) at Dec. 31, 2021 | 34,124,153 | |||||||
Beginning balance at Dec. 31, 2021 | $ 400,181 | $ 382,954 | $ 34 | $ 317,459 | $ (2,685) | $ 68,146 | $ 0 | $ 17,227 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||
Amortization of share-based incentive compensation | 3,738 | 3,162 | 3,162 | 576 | ||||
Vesting of share-based incentive compensation (in shares) | 261,449 | |||||||
Vesting of share-based incentive compensation | (1,121) | (127) | (127) | (994) | ||||
Shares issued upon exercise of warrants (in shares) | 492,295 | |||||||
Shares issued upon exercise of options | 3,423 | 3,423 | $ 1 | 3,422 | ||||
Non-controlling interest contributions | 250 | 250 | ||||||
Non-controlling interest distributions | (583) | (583) | ||||||
Dividends declared | (1,398) | (1,398) | (1,398) | |||||
Other comprehensive income (loss), net of tax | (20,471) | (20,421) | (20,421) | (50) | ||||
Net income (loss) | (866) | (960) | (960) | 94 | ||||
Ending balance (in shares) at Mar. 31, 2022 | 34,877,897 | |||||||
Ending balance at Mar. 31, 2022 | 383,153 | 366,633 | $ 35 | 323,916 | (23,106) | 65,788 | 0 | 16,520 |
Beginning balance (in shares) at Dec. 31, 2022 | 36,385,299 | |||||||
Beginning balance at Dec. 31, 2022 | 533,573 | 397,365 | $ 36 | 382,645 | (39,429) | 54,113 | 77,679 | 58,529 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||
Amortization of share-based incentive compensation | 2,214 | 2,173 | 2,173 | 41 | ||||
Vesting of share-based incentive compensation (in shares) | 294,642 | |||||||
Vesting of share-based incentive compensation | (1,034) | (564) | $ 1 | (565) | (470) | |||
Shares issued upon exercise of options (in shares) | 55,007 | |||||||
Non-controlling interest distributions | (4,925) | (1,751) | (1,751) | (3,174) | ||||
Net change in non-controlling interests and other | 3,608 | 3,608 | ||||||
Dividends declared | (1,850) | (1,850) | (1,850) | |||||
Other comprehensive income (loss), net of tax | 8,398 | 6,336 | 6,336 | 2,062 | ||||
Subsidiary preferred dividends declared | (1,578) | (1,578) | (1,578) | |||||
Net income (loss) | 3,151 | 516 | 516 | 2,635 | ||||
Ending balance (in shares) at Mar. 31, 2023 | 36,734,948 | |||||||
Ending balance at Mar. 31, 2023 | $ 541,557 | $ 400,647 | $ 37 | $ 382,502 | $ (33,093) | $ 51,201 | $ 77,679 | $ 63,231 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Operating Activities: | ||
Net income (loss) attributable to common stockholders | $ (1,062) | $ (960) |
Net income (loss) attributable to non-controlling interests | 4,213 | 94 |
Net income (loss) | 3,151 | (866) |
Adjustments to reconcile net income to net cash provided by (used in) operating activities | ||
Net realized and unrealized (gains) losses | (2,177) | (17,204) |
Net (gain) loss on held for sale of business | 0 | (1,752) |
Non-cash compensation expense | 2,214 | 6,170 |
Amortization/accretion of premiums and discounts | (459) | 654 |
Depreciation and amortization expense | 5,253 | 6,156 |
Non-cash lease expense | 2,069 | 2,420 |
Deferred provision (benefit) for income taxes | 4,100 | (54) |
Amortization of deferred financing costs | 269 | 407 |
Change in fair value of liability classified warrants | (118) | 0 |
Other | 66 | 69 |
Changes in operating assets and liabilities: | ||
Mortgage loans originated for sale | (202,836) | (972,051) |
Proceeds from the sale of mortgage loans originated for sale | 202,555 | 1,141,727 |
(Increase) decrease in notes and accounts receivable | 15,662 | (72,105) |
(Increase) decrease in reinsurance receivables | (121,350) | (69,116) |
(Increase) decrease in deferred acquisition costs | (3,994) | (35,379) |
(Increase) decrease in other assets | 17,823 | 4,653 |
Increase (decrease) in unearned premiums | 45,777 | 64,812 |
Increase (decrease) in policy liabilities and unpaid claims | 72,615 | 62,174 |
Increase (decrease) in deferred revenue | 7,041 | 25,453 |
Increase (decrease) in reinsurance payable | 40,042 | 7,745 |
Increase (decrease) in other liabilities and accrued expenses | (44,657) | (4,846) |
Net cash provided by (used in) operating activities | 43,046 | 149,067 |
Investing Activities: | ||
Purchases of investments | (504,104) | (333,311) |
Proceeds from sales and maturities of investments | 289,282 | 322,923 |
Proceeds from the sale of real estate, businesses and other assets | 0 | 583 |
Purchases of property, plant and equipment | (4,947) | (535) |
Proceeds from notes receivable | 24,833 | 17,098 |
Issuance of notes receivable | (30,057) | (25,490) |
Business and asset acquisitions, net of cash and deposits | (22,530) | 0 |
Net cash provided by (used in) investing activities | (247,523) | (18,732) |
Financing Activities: | ||
Dividends paid | (3,446) | (1,398) |
Cash received for the exercise of warrants | 0 | 3,423 |
Net non-controlling interest (redemptions) contributions | (6,079) | (1,566) |
Payment of debt issuance costs | (183) | (5) |
Proceeds from borrowings and mortgage notes payable | 370,394 | 1,020,790 |
Principal paydowns of borrowings and mortgage notes payable | (282,384) | (1,145,947) |
Net cash provided by (used in) financing activities | 78,302 | (124,703) |
Effect of exchange rate changes on cash | 1,258 | 0 |
Net increase (decrease) in cash, cash equivalents and restricted cash | (124,917) | 5,632 |
Cash, cash equivalents and restricted cash – beginning of period | 550,847 | 195,086 |
Cash, cash equivalents and restricted cash – beginning of period - held for sale | 0 | 9,360 |
Cash, cash equivalents and restricted cash – end of period | 425,930 | 210,078 |
Less: Reclassification of cash to held for sale | 0 | 12,549 |
Cash, cash equivalents and restricted cash – end of period | 425,930 | 197,529 |
Supplemental Schedule of Non-Cash Investing and Financing Activities: | ||
Right of use asset obtained in exchange for lease liability | 397 | 5,830 |
Bonds and trade receivables exchanged for corporate loans and equity securities | 0 | 19,846 |
Reconciliation of cash, cash equivalents and restricted cash | ||
Cash and cash equivalents | 412,004 | |
Restricted cash | 13,926 | |
Total cash, cash equivalents and restricted cash shown in the statements of cash flows | $ 425,930 | $ 197,529 |
Organization
Organization | 3 Months Ended |
Mar. 31, 2023 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization | Organization Tiptree Inc. (together with its consolidated subsidiaries, collectively, Tiptree, the Company, or we) is a Maryland Corporation that was incorporated on March 19, 2007. Tiptree’s common stock trades on the Nasdaq Capital Market under the symbol “TIPT”. Tiptree is a holding company that allocates capital across a broad spectrum of businesses, assets and other investments. We classify our business into two reportable segments: Insurance and Mortgage. We refer to our non-insurance operations, assets and other investments, which is comprised of our Mortgage reportable segment and our non-reportable segments and other business activities, as Tiptree Capital. On June 21, 2022, the Company closed the WP Transaction whereby Warburg invested $200,000 in Fortegra in exchange for Fortegra Common Stock, Fortegra Preferred Stock, Fortegra Warrants and Fortegra Additional Warrants. See Note (16) Stockholders’ Equity for additional information regarding the terms of the securities issued in connection with the closing of the WP Transaction. As of March 31, 2023, Fortegra was owned approximately 79.4% by Tiptree Holdings, 17.4% by Warburg and 3.2% by management and directors of Fortegra, before giving effect to the exercise of outstanding warrants and the conversion of outstanding preferred stock. |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 3 Months Ended |
Mar. 31, 2023 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | Summary of Significant Accounting Policies Basis of Presentation and Principles of Consolidation The accompanying unaudited condensed consolidated financial statements of Tiptree have been prepared in accordance with generally accepted accounting principles in the United States of America (GAAP) and include the accounts of the Company and its subsidiaries. The condensed consolidated financial statements are presented in U.S. dollars, the main operating currency of the Company. The unaudited condensed consolidated financial statements presented herein should be read in conjunction with the annual audited financial statements included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022. In the opinion of management, the accompanying unaudited interim financial information reflects all adjustments, including normal recurring adjustments necessary to present fairly the Company’s financial position, results of operations, comprehensive income and cash flows for each of the interim periods presented. The results of operations for the three months ended March 31, 2023 are not necessarily indicative of the results that may be expected for the full year ending on December 31, 2023. Non-controlling interests on the condensed consolidated balance sheets represent the ownership interests in certain consolidated subsidiaries held by entities or persons other than Tiptree. Accounts and transactions between consolidated entities have been eliminated. Recent Accounting Standards Recently Adopted Accounting Pronouncements During the three months ended March 31, 2023, there were no accounting standards adopted by the Company. Recently Issued Accounting Pronouncements, Not Yet Adopted Standard Description Adoption Date Impact on Financial Statements 2020-04 Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting and 2022-06 Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848 The amendments in these updates provide optional guidance for a limited period to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting. The amendments provide optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform if certain criteria are met. The standard is effective for all entities as of March 12, 2020 through December 31, 2024. The Company is evaluating its option to adopt the guidance when it is applicable. |
Acquisitions
Acquisitions | 3 Months Ended |
Mar. 31, 2023 | |
Business Combination and Asset Acquisition [Abstract] | |
Acquisitions | Acquisitions Acquisition of Premia Solutions Limited On February 6, 2023, a subsidiary of Fortegra acquired a majority of the equity interests in Premia Solutions Limited (“Premia”) for total cash consideration of approximately $22,530, net of cash acquired of $3,873. Premia is an intermediate provider of automotive protection products in the United Kingdom. The preliminary purchase price allocation has been developed based on preliminary estimates of fair value using the historical financial statements of Premia as of the acquisition date and is subject to the completion of management’s final analysis. Identifiable assets acquired were primarily made up of goodwill and intangible assets. Management’s preliminary allocation of the purchase price to the net assets acquired resulted in the recording of goodwill and intangible assets of $19,735 and $17,004, respectively, which the Company may modify during the one year period allowed for purchase accounting adjustments during the measurement period. See Note (8) Goodwill and Intangible Assets, net. Acquisition of ITC Compliance GRP Limited On April 1, 2022, Fortegra Europe Limited, a subsidiary of the Company, acquired all of the equity interests of ITC for total cash consideration of approximately $15,000, net of cash acquired of $6,123, plus earn out payments based on achievement of specific performance metrics. ITC is a provider of regulatory support and compliance services to the retail automotive sector in the United Kingdom. |
Operating Segment Data
Operating Segment Data | 3 Months Ended |
Mar. 31, 2023 | |
Segment Reporting [Abstract] | |
Operating Segment Data | Operating Segment Data Tiptree is a holding company that allocates capital across a broad spectrum of businesses, assets and other investments. Tiptree’s principal operating subsidiary, Fortegra, is a leading provider of specialty insurance, service contract products and related service solutions. Based on the quantitative analysis performed related to ASC 280, Segment Reporting, our reportable segments are Insurance and Mortgage. We refer to our non-insurance operations, assets and other investments, comprised of our Mortgage reportable segment and our non-reportable operating segments and other business activities, as Tiptree Capital. Corporate activities include holding company interest expense, employee compensation and benefits, and other expenses. Our reportable segments’ income or loss is reported before income taxes and non-controlling interests. Segment results incorporate the revenues and expenses of these subsidiaries since they commenced operations or were acquired. Intercompany transactions are eliminated. Descriptions of our Insurance reportable segment and Tiptree Capital, including our Mortgage reportable segment, are as follows: Insurance operations are conducted through Fortegra, which is a leading provider of specialty insurance products and related services. Fortegra designs, markets and underwrites specialty property and casualty insurance products incorporating value-added coverages and services for select target markets or niches. Fortegra’s products and services include niche commercial and personal lines, service contracts, and other insurance services. Tiptree Capital: Mortgage operations are conducted through Reliance. The Company’s mortgage business originates loans for sale to institutional investors, including GSEs and FHA/VA and services loans on behalf of Fannie Mae, Freddie Mac, and Ginnie Mae. Other includes our maritime shipping operations, asset management, other investments (including our Invesque shares), and Luxury mortgage operations (deconsolidated effective as of July 1, 2022). The tables below present the components of revenue, expense, income (loss) before taxes, and assets for our reportable segments as well as Tiptree Capital - Other for the following periods: Three Months Ended March 31, 2023 Tiptree Capital Insurance Mortgage Other Total Total revenues $ 368,444 $ 11,561 $ 1,620 $ 381,625 Total expenses (348,999) (14,126) (178) (363,303) Corporate expenses — — — (10,149) Income (loss) before taxes $ 19,445 $ (2,565) $ 1,442 $ 8,173 Less: provision (benefit) for income taxes 5,022 Net income (loss) $ 3,151 Less: net income (loss) attributable to non-controlling interests 4,213 Net income (loss) attributable to common stockholders $ (1,062) Three Months Ended March 31, 2022 Tiptree Capital Insurance Mortgage Other Total Total revenues $ 282,529 $ 25,401 $ 16,973 $ 324,903 Total expenses (267,847) (21,135) (24,624) (313,606) Corporate expenses — — — (12,249) Income (loss) before taxes $ 14,682 $ 4,266 $ (7,651) $ (952) Less: provision (benefit) for income taxes (86) Net income (loss) $ (866) Less: net income (loss) attributable to non-controlling interests 94 Net income (loss) attributable to common stockholders $ (960) The Company conducts its operations primarily in the U.S. with 4.0% and 5.9% of total revenues generated overseas for the three months ended March 31, 2023 and 2022, respectively. The following table presents the reportable segments, Tiptree Capital - Other and Corporate assets for the following periods: As of March 31, 2023 As of December 31, 2022 Tiptree Capital Tiptree Capital Insurance Mortgage Other Corporate Total Insurance Mortgage Other Corporate Total Total assets $ 3,982,362 $ 167,038 $ 158,398 $ 160 $ 4,307,958 $ 3,702,577 $ 156,122 $ 86,402 $ 94,462 $ 4,039,563 |
Investments
Investments | 3 Months Ended |
Mar. 31, 2023 | |
Investments, Debt and Equity Securities [Abstract] | |
Investments | Investments The following table presents the Company's investments related to insurance operations and other Tiptree investing activities, measured at fair value as of the following periods: As of March 31, 2023 Tiptree Capital Insurance Mortgage Other Total Available for sale securities, at fair value, net of allowance for credit losses 751,390 — 59,055 $ 810,445 Loans, at fair value 12,145 60,237 — 72,382 Equity securities 78,639 — 32,450 111,089 Other investments 77,745 3,991 2,834 84,570 Total investments $ 919,919 $ 64,228 $ 94,339 $ 1,078,486 As of December 31, 2022 Tiptree Capital Insurance Mortgage Other Total Available for sale securities, at fair value, net of allowance for credit losses $ 611,980 $ — $ — $ 611,980 Loans, at fair value 14,312 50,531 — 64,843 Equity securities 72,992 — 12,784 85,776 Other investments 66,163 4,038 2,824 73,025 Total investments $ 765,447 $ 54,569 $ 15,608 $ 835,624 Available for Sale Securities, at fair value A majority of the Company’s investments in Available for Sale Securities, at fair value, net of allowance for credit losses (AFS securities) as of March 31, 2023 and December 31, 2022 are held by subsidiaries in the insurance segment. The following tables present the Company's investments in AFS securities: As of March 31, 2023 Amortized cost Allowance for Credit Losses (1) Gross Gross Fair value U.S. Treasury securities and obligations of U.S. government authorities and agencies 610,031 — 1,073 (30,549) 580,555 Obligations of state and political subdivisions 52,989 (2) 48 (3,892) 49,143 Corporate securities 175,268 (138) 117 (11,758) 163,489 Asset backed securities 18,358 (1) — (3,848) 14,509 Certificates of deposit 656 — — — 656 Obligations of foreign governments 2,315 (3) — (219) 2,093 Total $ 859,617 $ (144) $ 1,238 $ (50,266) $ 810,445 As of December 31, 2022 Amortized cost Allowance for Credit Losses (1) Gross Gross Fair value U.S. Treasury securities and obligations of U.S. government authorities and agencies $ 417,278 $ — $ 844 $ (36,062) $ 382,060 Obligations of state and political subdivisions 54,390 (3) 4 (4,937) 49,454 Corporate securities 176,187 (183) 1 (14,006) 161,999 Asset backed securities 19,596 (1) — (4,246) 15,349 Certificates of deposit 756 — — — 756 Obligations of foreign governments 2,629 (3) — (264) 2,362 Total $ 670,836 $ (190) $ 849 $ (59,515) $ 611,980 (1) Represents the amount of impairment that has resulted from credit-related factors, and therefore was recognized in net realized and unrealized gains (losses) as a credit loss on AFS securities. Amount excludes unrealized losses relating to non-credit factors. The amortized cost and fair values of AFS securities, by contractual maturity date, are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. As of March 31, 2023 December 31, 2022 Amortized Cost Fair Value Amortized Cost Fair Value Due in one year or less $ 281,611 $ 280,019 $ 52,265 $ 51,315 Due after one year through five years 263,544 248,179 300,767 280,965 Due after five years through ten years 53,201 49,651 54,419 49,465 Due after ten years 242,903 218,087 243,789 214,887 Asset backed securities 18,358 14,509 19,596 15,348 Total $ 859,617 $ 810,445 $ 670,836 $ 611,980 The following tables present the gross unrealized losses on AFS securities by length of time that individual AFS securities have been in a continuous unrealized loss position for less than twelve months, and twelve months or greater and do not have an allowance for credit losses: As of March 31, 2023 Less Than or Equal to One Year More Than One Year Fair value Gross # of Securities (1) Fair value Gross unrealized losses # of Securities (1) U.S. Treasury securities and obligations of U.S. government authorities and agencies $ 102,026 $ (1,833) 110 $ 247,414 $ (28,716) 633 Obligations of state and political subdivisions 12,243 (121) 40 27,898 (3,771) 112 Corporate securities 19,039 (311) 70 134,389 (11,447) 500 Asset backed securities 5,293 (3,095) 9 9,216 (753) 71 Obligations of foreign governments — — — 2,094 (219) 8 Total $ 138,601 $ (5,360) 229 $ 421,011 $ (44,906) 1,324 As of December 31, 2022 Less Than or Equal to One Year More Than One Year Fair value Gross # of Securities (1) Fair value Gross unrealized losses # of Securities (1) U.S. Treasury securities and obligations of U.S. government authorities and agencies $ 164,593 $ (9,357) 354 $ 186,591 $ (26,705) 385 Obligations of state and political subdivisions 25,507 (1,076) 97 20,219 (3,861) 78 Corporate securities 45,016 (1,446) 176 114,683 (12,560) 417 Asset backed securities 10,298 (3,642) 46 5,051 (604) 34 Obligations of foreign governments 309 (1) 1 2,054 (263) 8 Total $ 245,723 $ (15,522) 674 $ 328,598 $ (43,993) 922 (1) Presented in whole numbers. Management believes that it is more likely than not that the Company will be able to hold the fixed maturity AFS securities that were in an unrealized loss position as of March 31, 2023 until full recovery of their amortized cost basis. The table below presents a roll-forward of the activity in the allowance for credit losses on AFS securities by type as of March 31, 2023: Obligations of state and political subdivisions Corporate securities Asset backed securities Obligations of foreign governments Total Balance at December 31, 2021 $ — $ (241) $ — $ (4) $ (245) (Increase) in allowance for credit losses (1) (47) — — (48) Gains from recoveries of amounts previously written off — 25 — 1 26 Balance at March 31, 2022 $ (1) $ (263) $ — $ (3) $ (267) Balance at December 31, 2022 $ (3) $ (183) $ (1) $ (3) $ (190) (Increase) in allowance for credit losses — (34) — — (34) Gains from recoveries of amounts previously written off 1 79 — — 80 Balance at March 31, 2023 $ (2) $ (138) $ (1) $ (3) $ (144) The Company applies a discounted cash flow model, based on assumptions and model outputs provided by an investment management company, in determining its lifetime expected credit losses on AFS securities. This includes determining the present value of expected future cash flows discounted at the book yield of the security. The table below presents the amount of gains from recoveries (credit losses) on AFS securities recorded by the Company for the following period: Three Months Ended 2023 2022 Net gains from recoveries (credit losses) on AFS securities $ 46 $ (22) Pursuant to certain reinsurance agreements and statutory licensing requirements, the Company has deposited invested assets in custody accounts or insurance department safekeeping accounts. The Company cannot remove or replace investments in regulatory deposit accounts without prior approval of the contractual party or regulatory authority, as applicable. The following table presents the Company's restricted investments included in the Company's AFS securities: As of March 31, 2023 December 31, 2022 Fair value of restricted investments in trust pursuant to reinsurance agreements $ 33,635 $ 34,386 Fair value of restricted investments for special deposits required by state insurance departments 17,093 16,816 Total fair value of restricted investments $ 50,728 $ 51,202 The following table presents additional information on the Company’s AFS securities: Three Months Ended 2023 2022 Purchases of AFS securities $ 207,812 $ 55,142 Proceeds from maturities, calls and prepayments of AFS securities $ 18,170 $ 20,242 Gross proceeds from sales of AFS securities $ 1,557 $ 16,970 The following table presents the gross realized gains and gross realized losses from sales and redemptions of AFS securities: Three Months Ended 2023 2022 Gross realized gains $ — $ 74 Gross realized (losses) (365) (184) Total net realized gains (losses) from investment sales and redemptions $ (365) $ (110) Loans, at fair value The following table presents the Company’s investments in loans measured at fair value and the Company’s investments in loans measured at fair value pledged as collateral: As of March 31, 2023 As of December 31, 2022 Fair value Unpaid principal balance (UPB) Fair value exceeds / (below) UPB Pledged as collateral Fair value Unpaid principal balance (UPB) Fair value exceeds / (below) UPB Pledged as collateral Insurance: Corporate loans (1) $ 12,145 $ 16,023 $ (3,878) $ — $ 14,312 $ 16,032 $ (1,720) $ — Mortgage: Mortgage loans held for sale (2) 60,237 58,517 1,720 59,244 50,531 49,361 1,170 50,113 Total loans, at fair value $ 72,382 $ 74,540 $ (2,158) $ 59,244 $ 64,843 $ 65,393 $ (550) $ 50,113 (1) The cost basis of Corporate loans was approximately $16,023 and $16,032 at March 31, 2023 and December 31, 2022, respectively. (2) As of March 31, 2023, there was one mortgage loan held for sale that was 90 days or more past due. As of December 31, 2022, t here were no mortgage loans held for sale that were 90 days or more past due. Equity Securities Equity securities consist mainly of publicly traded common and preferred stocks and fixed income exchange traded funds. Included within the equity securities balance are 17.0 million shares of Invesque as of March 31, 2023 and December 31, 2022, for which the Company has elected to apply the fair value option. The following table presents information on the cost and fair value of the Company’s equity securities related to insurance operations and other Tiptree investing activity as of the following periods: As of March 31, 2023 Insurance Tiptree Capital - Other Total Cost Fair Value Cost Fair Value Cost Fair Value Invesque $ 23,339 $ 2,377 $ 111,491 $ 11,379 $ 134,830 $ 13,756 Fixed income exchange traded funds 57,876 58,272 — — 57,876 58,272 Other equity securities 19,534 17,990 19,989 21,071 39,523 39,061 Total equity securities $ 100,749 $ 78,639 $ 131,480 $ 32,450 $ 232,229 $ 111,089 As of December 31, 2022 Insurance Tiptree Capital - Other Total Cost Fair Value Cost Fair Value Cost Fair Value Invesque $ 23,339 $ 2,670 $ 111,491 $ 12,784 $ 134,830 $ 15,454 Fixed income exchange traded funds 56,263 56,256 — — 56,263 56,256 Other equity securities 15,773 14,066 — — 15,773 14,066 Total equity securities $ 95,375 $ 72,992 $ 111,491 $ 12,784 $ 206,866 $ 85,776 Other Investments The following table contains information regarding the Company’s other investments as of the following periods: As of March 31, 2023 Tiptree Capital Insurance Mortgage Other Total Corporate bonds, at fair value (1) $ 50,342 $ — $ — $ 50,342 Debentures 22,153 — — 22,153 Other 5,250 3,991 2,834 12,075 Total other investments $ 77,745 $ 3,991 $ 2,834 $ 84,570 As of December 31, 2022 Tiptree Capital Insurance Mortgage Other Total Corporate bonds, at fair value (1) $ 42,080 $ — $ — $ 42,080 Debentures 23,853 — — 23,853 Other 230 4,038 2,824 7,092 Total other investments $ 66,163 $ 4,038 $ 2,824 $ 73,025 (1) The cost basis of corporate bonds was $53,397 and $45,630 as of March 31, 2023 and December 31, 2022, respectively. Net Investment Income - Insurance Net investment income represents investment income and expense from investments related to insurance operations as disclosed within net investment income on the condensed consolidated statements of operations. The following table presents the components of net investment income by source of income: Three Months Ended 2023 2022 Interest: AFS securities $ 4,288 $ 2,199 Loans, at fair value 125 167 Other investments 2,075 1,340 Dividends from equity securities 42 588 Subtotal 6,530 4,294 Less: investment expenses 1,421 1,127 Net investment income $ 5,109 $ 3,167 Other Investment Income - Tiptree Capital Other investment income represents revenue from non-insurance activities as disclosed within other revenue on the condensed consolidated statements of operations, see Note (15) Other Revenue and Other Expenses. The following tables present the components of other investment income by type: Three Months Ended 2023 2022 Interest income from Loans, at fair value (1) $ 610 $ 2,307 Loan fee income (1) 3,844 5,536 Other 316 8,862 Other investment income $ 4,770 $ 16,705 (1) Includes income related to Loans at fair value classified as Held for Sale for the periods prior to July 1, 2022. Net Realized and Unrealized Gains (Losses) The following table presents the components of net realized and unrealized gains (losses) recorded on the condensed consolidated statements of operations. Net unrealized gains (losses) on AFS securities are included within other comprehensive income (loss) (“OCI”), net of tax, and, as such, are not included in this table. Net realized and unrealized gains (losses) on non-investment related financial assets and liabilities are included below: Three Months Ended 2023 2022 Net realized gains (losses) Insurance: Reclass of unrealized gains (losses) on AFS securities from OCI $ (365) $ (110) Net gains from recoveries (credit losses) on AFS securities 46 (22) Net realized gains (losses) on loans 2 93 Net realized gains (losses) on equity securities (854) (2,483) Net realized gains (losses) on corporate bonds (975) 913 Other (398) (4,284) Tiptree Capital Mortgage: Net realized gains (losses) on loans 9,671 13,418 Other 383 4,066 Other: Net realized gains (losses) on loans (1) — 14,740 Other — 441 Total net realized gains (losses) 7,510 26,772 Net unrealized gains (losses) Insurance: Net change in unrealized gains (losses) on loans (2,158) (268) Net unrealized gains (losses) on equity securities held at period end (379) (2,161) Reclass of unrealized (gains) losses from prior periods for equity securities sold (14) 1,815 Other 488 (136) Tiptree Capital Mortgage: Net change in unrealized gains (losses) on loans 548 (3,117) Other (3,496) 6,047 Other: Net change in unrealized gains (losses) on loans (1) — (3,581) Net unrealized gains (losses) on equity securities held at period end (322) (8,850) Other — 683 Total net unrealized gains (losses) (5,333) (9,568) Total net realized and unrealized gains (losses) $ 2,177 $ 17,204 |
Notes and Accounts Receivable,
Notes and Accounts Receivable, net | 3 Months Ended |
Mar. 31, 2023 | |
Receivables [Abstract] | |
Notes and Accounts Receivable, net | Notes and Accounts Receivable, net The following table presents the total notes and accounts receivable, net: As of March 31, 2023 December 31, 2022 Accounts and premiums receivable, net $ 124,319 $ 142,011 Retrospective commissions receivable 210,611 191,092 Notes receivable, net 126,847 121,419 Trust receivables 12,918 18,455 Other receivables 27,920 29,334 Total notes and accounts receivable, net $ 502,615 $ 502,311 The following table presents the total valuation allowance and bad debt expense for the following periods: Valuation allowance Bad Debt Expense As of Three Months Ended March 31, March 31, 2023 December 31, 2022 2023 2022 Notes receivable, net - premium financing program (1) $ 97 $ 85 $ 40 $ 62 Accounts and premiums receivable, net $ 108 $ 94 $ 9 $ 8 (1) As of March 31, 2023 and December 31, 2022, there were $187 and $168 in balances classified as 90 days plus past due, respectively. |
Reinsurance Receivables
Reinsurance Receivables | 3 Months Ended |
Mar. 31, 2023 | |
Reinsurance Disclosures [Abstract] | |
Reinsurance Receivables | Reinsurance Receivables The following table presents the effect of reinsurance on premiums written and earned by our insurance business for the following periods: Direct Amount Ceded to Other Companies Assumed from Other Companies Net Amount Percentage of Amount - Assumed to Net Three Months Ended March 31, 2023 Premiums written: Life insurance $ 17,287 $ 8,590 $ 57 $ 8,754 0.7 % Accident and health insurance 29,244 19,509 5,961 15,696 38.0 % Property and liability insurance 378,387 222,590 100,899 256,696 39.3 % Total premiums written 424,918 250,689 106,917 281,146 38.0 % Premiums earned: Life insurance 20,697 10,354 81 10,424 0.8 % Accident and health insurance 34,381 23,274 5,976 17,083 35.0 % Property and liability insurance 306,769 172,854 103,908 237,823 43.7 % Total premiums earned $ 361,847 $ 206,482 $ 109,965 $ 265,330 41.4 % Direct Amount Ceded to Other Companies Assumed from Other Companies Net Amount Percentage of Amount - Assumed to Net Three Months Ended March 31, 2022 Premiums written: Life insurance $ 20,059 $ 8,394 $ 49 $ 11,714 0.4 % Accident and health insurance 34,838 23,545 249 11,542 2.2 % Property and liability insurance 299,164 156,189 98,471 241,446 40.8 % Total premiums written 354,061 188,128 98,769 264,702 37.3 % Premiums earned: Life insurance 19,940 10,126 168 9,982 1.7 % Accident and health insurance 36,058 24,551 332 11,839 2.8 % Property and liability insurance 257,480 141,416 70,531 186,595 37.8 % Total premiums earned $ 313,478 $ 176,093 $ 71,031 $ 208,416 34.1 % The following table presents the components of policy and contract benefits, including the effect of reinsurance on losses and loss adjustment expenses (LAE) incurred: Direct Amount Ceded to Other Companies Assumed from Other Companies Net Amount Percentage of Amount - Assumed to Net Three Months Ended March 31, 2023 Losses and LAE Incurred Life insurance $ 13,245 $ 7,204 $ 38 $ 6,079 0.6 % Accident and health insurance 6,567 4,504 4,505 6,568 68.6 % Property and liability insurance 133,690 88,932 56,922 101,680 56.0 % Total losses and LAE incurred 153,502 100,640 61,465 114,327 53.8 % Member benefit claims (1) 27,348 Total policy and contract benefits $ 141,675 Three Months Ended March 31, 2022 Losses and LAE Incurred Life insurance $ 16,605 $ 8,782 $ 265 $ 8,088 3.3 % Accident and health insurance 9,988 7,748 1,171 3,411 34.3 % Property and liability insurance 110,376 76,946 38,347 71,777 53.4 % Total losses and LAE incurred 136,969 93,476 39,783 83,276 47.8 % Member benefit claims (1) 21,170 Total policy and contract benefits $ 104,446 (1) Member benefit claims are not covered by reinsurance. The following table presents the components of the reinsurance receivables: As of March 31, 2023 December 31, 2022 Prepaid reinsurance premiums: Life insurance (1) $ 73,641 $ 75,553 Accident and health insurance (1) 77,953 81,718 Property and liability insurance 608,632 568,199 Total 760,226 725,470 Ceded claim reserves: Life insurance 3,903 3,965 Accident and health insurance 20,309 19,408 Property and liability insurance 278,098 243,726 Total ceded claim reserves recoverable 302,310 267,099 Other reinsurance settlements recoverable 234,904 183,521 Reinsurance receivables $ 1,297,440 $ 1,176,090 (1) Including policyholder account balances ceded. The following table presents the aggregate amount included in reinsurance receivables that is comprised of the three largest receivable balances from non-affiliated reinsurers: As of March 31, 2023 Total of the three largest receivable balances from non-affiliated reinsurers $ 181,979 As of March 31, 2023, the non-affiliated reinsurers from whom our insurance business has the largest receivable balances were: Allianz Global Corporate & Specialty SE (A.M. Best Rating: A+ rated), Canada Life Assurance Company (A.M. Best Rating: A+ rated), and Oil Casualty Insurance, LTD (A.M. Best Rating A- rated). A majority of the related receivables from these reinsurers are collateralized by assets on hand and letters of credit; receivable balances from authorized reinsurers do not require collateral. Allianz Global Corporate & Specialty SE and Canada Life Assurance Company are authorized reinsurers in the states in which Fortegra’s U.S. based insurance entities are domiciled. The Company monitors authorization status and A.M. Best ratings of its reinsurers periodically. As of March 31, 2023, the Company does not believe there is a risk of loss due to the concentration of credit risk in the reinsurance program given the collateralization. |
Goodwill and Intangible Assets,
Goodwill and Intangible Assets, net | 3 Months Ended |
Mar. 31, 2023 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Goodwill and Intangible Assets, net | Goodwill and Intangible Assets, net The following table presents identifiable finite and indefinite-lived intangible assets, accumulated amortization, and goodwill by operating segment and/or reporting unit, as appropriate: As of March 31, 2023 As of December 31, 2022 Finite-Lived Intangible Assets: Insurance Other Total Insurance Other Total Customer relationships $ 167,277 $ — $ 167,277 $ 149,835 $ — $ 149,835 Accumulated amortization (63,803) — (63,803) (60,401) — (60,401) Trade names 15,034 800 15,834 15,028 800 15,828 Accumulated amortization (7,374) (620) (7,994) (7,039) (600) (7,639) Software licensing 12,454 640 13,094 12,386 640 13,026 Accumulated amortization (9,175) (640) (9,815) (9,084) (640) (9,724) Insurance policies and contracts acquired 36,500 — 36,500 36,500 — 36,500 Accumulated amortization (36,411) — (36,411) (36,374) — (36,374) Other 754 — 754 751 — 751 Accumulated amortization (316) — (316) (276) — (276) Total finite-lived intangible assets 114,940 180 115,120 101,326 200 101,526 Indefinite-Lived Intangible Assets: (1) Insurance licensing agreements 13,761 — 13,761 13,761 — 13,761 Other — 1,728 1,728 — 1,728 1,728 Total indefinite-lived intangible assets 13,761 1,728 15,489 13,761 1,728 15,489 Total intangible assets, net $ 128,701 $ 1,908 $ 130,609 $ 115,087 $ 1,928 $ 117,015 Goodwill 204,928 1,708 206,636 184,900 1,708 186,608 Total goodwill and intangible assets, net $ 333,629 $ 3,616 $ 337,245 $ 299,987 $ 3,636 $ 303,623 (1) Impairment tests are performed at least annually on indefinite-lived intangible assets. Goodwill The following table presents the activity in goodwill, by operating segment and/or reporting unit, as appropriate, and includes the adjustments made to the balance of goodwill to reflect the effect of the final valuation adjustments made for acquisitions, as well as the reduction to any goodwill attributable to impairment related charges: Insurance Other Total Balance at December 31, 2022 $ 184,900 $ 1,708 $ 186,608 Goodwill acquired (1) 19,735 — 19,735 Foreign currency translation and other 293 — 293 Balance at March 31, 2023 $ 204,928 $ 1,708 $ 206,636 (1) See Note (3) Acquisitions for more information. The Company conducts annual impairment tests of its goodwill as of October 1. For the three months ended March 31, 2023 and 2022, no impairments were recorded on the Company’s goodwill. Intangible Assets, net The following table presents the activity, by operating segment and/or reporting unit, as appropriate, in finite and indefinite-lived other intangible assets and includes the adjustments made to the balance to reflect the effect of any final valuation adjustments made for acquisitions, as well as any reduction attributable to impairment-related charges: Insurance Other Total Balance at December 31, 2022 $ 115,087 $ 1,928 $ 117,015 Intangible assets acquired (1) 17,004 — 17,004 Amortization expense (3,906) (20) (3,926) Foreign currency translation and other 516 — 516 Balance at March 31, 2023 $ 128,701 $ 1,908 $ 130,609 (1) See Note (3) Acquisitions for more information. The following table presents the amortization expense on finite-lived intangible assets for the following periods: Three Months Ended March 31, 2023 2022 Amortization expense on intangible assets $ 3,926 $ 4,005 For the three months ended March 31, 2023 and 2022, no impairments were recorded on the Company’s intangible assets. The following table presents the amortization expense on finite-lived intangible assets for the next five years and thereafter by operating segment and/or reporting unit, as appropriate: As of March 31, 2023 Insurance Other Total Remainder of 2023 $ 11,688 $ 60 $ 11,748 2024 13,906 80 13,986 2025 11,792 40 11,832 2026 9,543 — 9,543 2027 8,200 — 8,200 2028 and thereafter 60,212 — 60,212 Total (1) $ 115,341 $ 180 $ 115,521 (1) Does not include foreign currency translation adjustment of $401 as of March 31, 2023. |
Derivative Financial Instrument
Derivative Financial Instruments and Hedging | 3 Months Ended |
Mar. 31, 2023 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Derivative Financial Instruments and Hedging | Derivative Financial Instruments and Hedging The Company utilizes derivative financial instruments as part of its overall investment and hedging activities. Derivative contracts are subject to additional risk that can result in a loss of all or part of an investment. The Company’s derivative activities are primarily entered into in order to manage underlying credit risk, market risk, interest rate risk and currency exchange rate risk. In addition, the Company is also subject to counterparty risk should its counterparties fail to meet the contract terms. Derivative assets are reported in other investments. Derivative liabilities are reported within other liabilities and accrued expenses Interest Rate Lock Commitments Derivatives for our mortgage business are primarily comprised of interest rate lock commitments (IRLCs), forward delivery contracts, and TBA mortgage-backed securities. The fair value of these instruments is based upon valuation pricing models, which represent the amount the Company would expect to receive or pay at the balance sheet date to exit the position. Our mortgage origination subsidiary issues IRLCs to their customers, which are carried at estimated fair value on the Company’s condensed consolidated balance sheets. The estimated fair values of these commitments are generally calculated by reference to the value of the underlying loan associated with the IRLC net of costs to produce and an expected pull through assumption. The fair values of these commitments generally fall under Level 3 in the fair value hierarchy. Forward Delivery Contracts and TBA Mortgage-Backed Securities Our mortgage origination subsidiary manages their exposure by entering into forward delivery commitments with loan investors. For loans not locked with investors under a forward delivery commitment, the Company enters into hedge instruments, primarily TBAs, to protect against movements in interest rates. The fair values of TBA mortgage-backed securities and forward delivery contracts generally fall under Level 2 in the fair value hierarchy. The remaining derivatives are generally comprised of a combination of swaps and options, which are generally classified as Level 2 in the fair value hierarchy. In addition, the Fortegra Additional Warrant (Warburg) is a derivative liability and classified as Level 3 in the fair value hierarchy. See Note (16) Stockholders’ Equity for additional information regarding the Fortegra Additional Warrant. The following table presents the gross notional and fair value amounts of derivatives (on a gross basis) categorized by underlying risk: As of March 31, 2023 As of December 31, 2022 Notional Asset Liability Notional Asset Liability Interest rate lock commitments $ 142,054 $ 3,899 $ — $ 147,963 $ 3,652 $ — Forward delivery contracts 21,548 41 32 32,160 112 39 TBA mortgage-backed securities 152,900 51 1,248 133,500 273 141 Fortegra Additional Warrants (Warburg) (1) — — 5,173 — — 5,291 Other 14,752 195 10,202 13,427 230 7,730 Total $ 331,254 $ 4,186 $ 16,655 $ 327,050 $ 4,267 $ 13,201 (1) See Note (16) Stockholders’ Equity for additional information . |
Debt, net
Debt, net | 3 Months Ended |
Mar. 31, 2023 | |
Debt Disclosure [Abstract] | |
Debt, net | Debt, net The following table presents the balance of the Company’s debt obligations, net of discounts and deferred financing costs for our corporate and asset based debt. Asset based debt is generally recourse only to specific assets and related cash flows. As of March 31, 2023 Corporate debt Insurance Mortgage Total Secured revolving credit agreements (1) $ 75,000 $ — $ 75,000 Preferred trust securities (LIBOR + 4.10%) 35,000 — 35,000 8.50% Junior subordinated notes 125,000 — 125,000 Total corporate debt 235,000 — 235,000 Asset based debt Asset based revolving financing (SOFR + 2.75%) 64,818 — 64,818 Residential mortgage warehouse borrowings (1.88% to 2.50% over SOFR; 2.00% to 3.00% over BSBY) (2)(3) — 56,273 56,273 Total asset based debt 64,818 56,273 121,091 Total debt, face value 299,818 56,273 356,091 Unamortized deferred financing costs (8,626) (4) (8,630) Total debt, net $ 291,192 $ 56,269 $ 347,461 As of December 31, 2022 Corporate debt Insurance Mortgage Total Secured revolving credit agreements (1) $ — $ — $ — Preferred trust securities (LIBOR + 4.10%) 35,000 — 35,000 8.50% Junior subordinated notes 125,000 — 125,000 Total corporate debt 160,000 — 160,000 Asset based debt Asset based revolving financing (LIBOR + 2.75%) 60,628 — 60,628 Residential mortgage warehouse borrowings (1.88% to 2.50% over SOFR; 2.00% to 3.00% over BSBY) (2)(3) — 47,454 47,454 Total asset based debt 60,628 47,454 108,082 Total debt, face value 220,628 47,454 268,082 Unamortized deferred financing costs (8,703) (13) (8,716) Total debt, net $ 211,925 $ 47,441 $ 259,366 (1) The secured credit agreements include separate tranches with multiple rate structures that are adjustable based on Fortegra’s senior leverage ratio, which as of March 31, 2023 was SOFR + 1.50%. (2) Includes SOFR floor and BSBY floor o f 0.25% and 0.50%, r espectively, as of and March 31, 2023 and December 31, 2022. (3) The weighted average coupon rate for residential mortgage warehouse borrowings was 6.79% and 6.31% at March 31, 2023 and December 31, 2022, respectively. The following table presents the amount of interest expense the Company incurred on its debt for the following periods: Three Months Ended 2023 2022 Total Interest expense - corporate debt $ 4,430 $ 5,876 Total Interest expense - asset based debt 2,035 4,198 Interest expense on debt $ 6,465 $ 10,074 The following table presents the contractual principal payments and future maturities of the unpaid principal balance on the Company’s debt for the following periods: As of Remainder of 2023 $ 98,838 2024 22,253 2025 — 2026 — 2027 75,000 2028 and thereafter 160,000 Total $ 356,091 The following narrative is a summary of certain terms of our debt agreements for the three months ended March 31, 2023: Corporate Debt Secured Revolving Credit Agreements As of March 31, 2023 and December 31, 2022, a total of $75,000 and $0 , respectively, was outstanding under the revolving line of credit in our insurance business. The maximum borrowing capacity under the agreements as of March 31, 2023 was $200,000 . Asset Based Debt Asset Based Revolving Financing On January 31, 2023, subsidiaries of Fortegra amended the asset based revolving financing to increase the revolving commitment to $100,000 and transition to SOFR. As of March 31, 2023 and December 31, 2022, a total of $64,818 and $60,628, respectively, was outstanding under the borrowing related to our premium finance and service contract finance offerings in our insurance business. Residential Mortgage Warehouse Borrowings In January 2023, the $60,000 warehouse line of credit was renewed and the maturity date was extended from January 2023 to January 2024. As of March 31, 2023 and December 31, 2022, a total of $56,273 and $47,454, respectively, was outstanding under such financing agreements. Debt Covenants As of March 31, 2023, the Company was in compliance with the representations and covenants for its outstanding debt or obtained waivers for any events of non-compliance. |
Fair Value of Financial Instrum
Fair Value of Financial Instruments | 3 Months Ended |
Mar. 31, 2023 | |
Fair Value Disclosures [Abstract] | |
Fair Value of Financial Instruments | Fair Value of Financial Instruments The Company maximizes the use of observable inputs and minimizes the use of unobservable inputs to the extent possible to measure a financial instrument’s fair value. Observable inputs reflect the assumptions market participants would use in pricing an asset or liability, and are affected by the type of product, whether the product is traded on an active exchange or in the secondary market, as well as current market conditions. To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for disclosure purposes, the level in the fair value hierarchy within which the fair value measurement in its entirety falls is determined based on the lowest level input that is significant to the fair value measurement in its entirety. Fair value is estimated by applying the hierarchy discussed in Note (2) Summary of Significant Accounting Policies of our Annual Report on Form 10-K which prioritizes the inputs used to measure fair value into three levels and bases the categorization within the hierarchy upon the lowest level of input that is available and significant to the fair value measurement. Accordingly, the degree of judgment exercised by the Company in determining fair value is greatest for instruments categorized within Level 3 of the fair value hierarchy. The Company’s fair value measurements are based primarily on a market approach, which utilizes prices and other relevant information generated by market transactions involving identical or comparable financial instruments. Sources of inputs to the market approach include third-party pricing services, independent broker quotations and pricing matrices. Management analyzes the third-party valuation methodologies and its related inputs to perform assessments to determine the appropriate level within the fair value hierarchy and to assess reliability of values. Further, management has a process in place to review all changes in fair value that occurred during each measurement period. Any discrepancies or unusual observations are followed through to resolution through the source of the pricing as well as utilizing comparisons, if applicable, to alternate pricing sources. The Company utilizes observable and unobservable inputs within its valuation methodologies. Observable inputs may include: benchmark yields, reported trades, broker-dealer quotes, issuer spreads, benchmark securities, bids, offers and reference data. In addition, specific issuer information and other market data is used. Broker quotes are obtained from sources recognized to be market participants. Unobservable inputs may include: expected cash flow streams, default rates, supply and demand considerations and market volatility. Available for Sale Securities, at fair value The fair values of AFS securities are based on prices provided by an independent pricing service and a third-party investment manager. The Company obtains an understanding of the methods, models and inputs used by the independent pricing service and the third-party investment manager by analyzing the investment manager-provided pricing report. The following details the methods and assumptions used to estimate the fair value of each class of AFS securities and the applicable level each security falls within the fair value hierarchy: U.S. Treasury Securities, Obligations of U.S. Government Authorities and Agencies, Obligations of State and Political Subdivisions, Corporate Securities, Asset Backed Securities, and Obligations of Foreign Governments: Fair values were obtained from an independent pricing service and a third-party investment manager. The prices provided by the independent pricing service and third-party investment manager are based on quoted market prices, when available, non-binding broker quotes, or matrix pricing and fall under Level 2 or Level 3 in the fair value hierarchy. Certificates of Deposit: The estimated fair value of certificates of deposit approximate carrying value and fall under Level 1 of the fair value hierarchy. Equity Securities The fair values of publicly traded common and preferred equity securities and exchange traded funds (“ETFs”) are obtained from market value quotations provided by an independent pricing service and fall under Level 1 in the fair value hierarchy. The fair values of non-publicly traded common and preferred stocks are based on prices derived from multiples of comparable public companies and fall under Level 3 in the fair value hierarchy. Loans, at fair value Corporate Loans : These loans are comprised of middle market loans and bank loans and are generally classified under either Level 2 or Level 3 in the fair value hierarchy. To determine fair value, the Company uses quoted prices, including those provided from pricing vendors, which provide coverage of secondary market participants, where available. The values represent a composite of mark-to-market bid/offer prices. In certain circumstances, the Company will make its own determination of fair value of loans based on internal models and other unobservable inputs. Mortgage Loans Held for Sale : Mortgage loans held for sale are generally classified under Level 2 in the fair value hierarchy and fair value is based upon forward sales contracts with third-party investors, including estimated loan costs. Derivative Assets and Liabilities Derivatives for our mortgage business are primarily comprised of IRLCs, forward delivery contracts and TBA mortgage-backed securities. The fair value of these instruments is based upon valuation pricing models, which represent the amount the Company would expect to receive or pay at the balance sheet date to exit the position. Our mortgage origination subsidiaries issue IRLCs to their customers, which are carried at estimated fair value on the Company’s condensed consolidated balance sheets. The estimated fair values of these commitments are generally calculated by reference to the value of the underlying loan associated with the IRLC net of costs to produce and an expected pull through assumption. The fair values of these commitments generally fall under Level 3 in the fair value hierarchy. Our mortgage origination subsidiaries manage their exposure by entering into forward delivery commitments with loan investors. For loans not locked with investors under a forward delivery commitment, the Company enters into hedge instruments, primarily TBAs, to protect against movements in interest rates. The fair values of TBA mortgage-backed securities and forward delivery contracts generally fall under Level 2 in the fair value hierarchy. The remaining derivatives are generally comprised of a combination of swaps and options, which are generally classified as Level 2 in the fair value hierarchy. In addition, the Fortegra Additional Warrants (Warburg) are a derivative liability and classified as Level 3 in the fair value hierarchy. See Note (16) Stockholders’ Equity for additional information regarding the Fortegra Additional Warrant. Corporate Bonds Corporate bonds are generally classified under Level 2 in the fair value hierarchy and fair value is provided by a third-party investment manager, based on quoted market prices. We perform internal price verification procedures monthly to ensure that the prices provided are reasonable. Securities Sold, Not Yet Purchased Securities sold, not yet purchased are generally classified under Level 1 or Level 2 in the fair value hierarchy, based on the leveling of the securities sold short, and fair value is provided by a third-party investment manager, based on quoted market prices. We perform internal price verification procedures monthly to ensure that the prices provided are reasonable. Mortgage Servicing Rights Mortgage servicing rights are classified under Level 3 in the fair value hierarchy and fair value is provided by a third-party valuation service. Various observable and unobservable inputs are used to determine fair value, including discount rate, cost to service and weighted average prepayment speed. The following tables present the Company’s fair value hierarchies for financial assets and liabilities, measured on a recurring basis: As of March 31, 2023 Quoted Other significant Significant unobservable inputs Fair value Assets: Available for sale securities, at fair value: U.S. Treasury securities and obligations of U.S. government authorities and agencies $ — $ 580,555 $ — $ 580,555 Obligations of state and political subdivisions — 49,143 — 49,143 Obligations of foreign governments — 2,093 — 2,093 Certificates of deposit 656 — — 656 Asset backed securities — 14,509 — 14,509 Corporate securities — 163,489 — 163,489 Total available for sale securities, at fair value 656 809,789 — 810,445 Loans, at fair value: Corporate loans — 2,238 9,907 12,145 Mortgage loans held for sale — 60,237 — 60,237 Total loans, at fair value — 62,475 9,907 72,382 Equity securities: Invesque 13,756 — — 13,756 Fixed income ETFs 58,272 — — 58,272 Other equity securities 32,586 — 6,475 39,061 Total equity securities 104,614 — 6,475 111,089 Other investments, at fair value: Corporate bonds — 50,342 — 50,342 Derivative assets 8 279 3,899 4,186 Other — 5,055 324 5,379 Total other investments, at fair value 8 55,676 4,223 59,907 Mortgage servicing rights (1) — — 39,874 $ 39,874 Total $ 105,278 $ 927,940 $ 60,479 $ 1,093,697 Liabilities: (2) Securities sold, not yet purchased $ 11,647 $ 8,930 $ — $ 20,577 Derivative liabilities — 11,482 — 11,482 Fortegra Additional Warrants (Warburg) — — 5,173 5,173 Contingent consideration payable — — 2,968 2,968 Total $ 11,647 $ 20,412 $ 8,141 $ 40,200 (1) Included in other assets. See Note (14) Other Assets and Other Liabilities and Accrued Expenses. (2) Included in other liabilities and accrued expenses. See Note (14) Other Assets and Other Liabilities and Accrued Expenses. As of December 31, 2022 Quoted Other significant Significant unobservable inputs Fair value Assets: Available for sale securities, at fair value: U.S. Treasury securities and obligations of U.S. government authorities and agencies $ — $ 382,060 $ — $ 382,060 Obligations of state and political subdivisions — 49,454 — 49,454 Obligations of foreign governments — 2,362 — 2,362 Certificates of deposit 756 — — 756 Asset backed securities — 15,254 95 15,349 Corporate securities — 161,999 — 161,999 Total available for sale securities, at fair value 756 611,129 95 611,980 Loans, at fair value: Corporate loans — 3,104 11,208 14,312 Mortgage loans held for sale — 50,531 — 50,531 Total loans, at fair value — 53,635 11,208 64,843 Equity securities: Invesque 15,454 — — 15,454 Fixed income ETFs 56,256 — — 56,256 Other equity securities 7,181 — 6,885 14,066 Total equity securities 78,891 — 6,885 85,776 Other investments, at fair value: Corporate bonds — 42,080 — 42,080 Derivative assets 7 608 3,652 4,267 Other — — 324 324 Total other investments, at fair value 7 42,688 3,976 46,671 Mortgage servicing rights (1) — — 41,426 41,426 Total $ 79,654 $ 707,452 $ 63,590 $ 850,696 Liabilities: (2) Securities sold, not yet purchased $ 10,263 $ 6,312 $ — $ 16,575 Derivative liabilities — 7,910 — 7,910 Fortegra Additional Warrants (Warburg) — — 5,291 5,291 Contingent consideration payable — — 2,904 2,904 Total $ 10,263 $ 14,222 $ 8,195 $ 32,680 (1) Included in other assets. See Note (14) Other Assets and Other Liabilities and Accrued Expenses. (2) Included in other liabilities and accrued expenses. See Note (14) Other Assets and Other Liabilities and Accrued Expenses. Transfers between Level 2 and 3 were a result of subjecting third-party pricing on assets to various liquidity, depth, bid-ask spread and benchmarking criteria as well as assessing the availability of observable inputs affecting their fair valuation. The following table presents additional information about assets that are measured at fair value on a recurring basis for which the Company has utilized Level 3 inputs to determine fair value for the following periods: Three Months Ended 2023 2022 Balance at January 1, $ 63,590 $ 61,443 Net realized and unrealized gains or losses included in: Earnings (3,205) 7,009 OCI (33) (173) Origination of IRLCs 11,262 15,613 Sales and repayments (6) (1,233) Conversions to mortgage loans held for sale (11,016) (19,558) Settlement of trade claims — (18,709) Exchange of bonds for term loans — 12,486 Exchange of trade receivables for equity securities — 7,360 Transfer out of Level 3 (113) — Balance at March 31, $ 60,479 $ 64,238 Changes in unrealized gains (losses) included in earnings related to assets still held at period end $ (3,766) $ (159) Changes in unrealized gains (losses) included in OCI related to assets still held at period end $ (33) $ (173) The following table presents the range and weighted average (WA) used to develop significant unobservable inputs for the fair value measurements of Level 3 assets and liabilities. As of As of March 31, 2023 December 31, 2022 Valuation technique Unobservable input(s) March 31, 2023 December 31, 2022 Assets Fair value Range WA (1) Range WA (1) IRLCs $ 3,899 $ 3,652 Internal model Pull through rate 50% to 95% 62% 55% to 95% 65% Mortgage servicing rights 39,874 41,426 External model Discount rate 9% to 15% 10% 9% to 14% 9% Cost to service $65 to $80 $72 $65 to $80 $72 Prepayment speed 7% to 89% 8% 4% to 85% 9% Equity securities 6,463 6,837 — Internal model Forecast EBITDAR $728,000 to $1,039,000 N/A $728,000 to $1,039,000 N/A Corporate loans 9,907 11,208 Internal model EBITDA $153,000 N/A $170,000 N/A Total $ 60,143 $ 63,123 Liabilities Fortegra Additional Warrants (Warburg) $ 5,173 $ 5,291 External Model Discount rate 3% to 5% 3.6% 3% to 5% 3.3% Implied Equity Volatility 40% to 50% 45% 40% to 50% 45% Contingent consideration payable 2,968 2,904 Cash Flow model Forecast Cash EBITDA $2,500 to $4,000 N/A $2,500 to $4,000 N/A Forecast Underwriting EBITDA $— to $2,000 N/A $— to $2,000 N/A Total $ 8,141 $ 8,195 (1) Unobservable inputs were weighted by the relative fair value of the instruments. The following table presents the carrying amounts and estimated fair values of financial assets and liabilities that are not recorded at fair value and their respective levels within the fair value hierarchy: As of March 31, 2023 As of December 31, 2022 Level within Fair value Carrying value Level within Fair value Carrying value Assets: Debentures (1) 2 $ 22,153 $ 22,153 2 $ 23,853 $ 23,853 Notes receivable, net 2 126,847 126,847 2 121,419 121,419 Total assets $ 149,000 $ 149,000 $ 145,272 $ 145,272 Liabilities: Debt, net 3 $ 348,747 $ 356,091 3 $ 262,932 $ 268,082 Total liabilities $ 348,747 $ 356,091 $ 262,932 $ 268,082 (1) Included in other investments. Debentures: Since interest rates on debentures are at current market rates for similar credit risks, the carrying amount approximates fair value. These values are net of allowance for doubtful accounts. Notes Receivable, net: To the extent that carrying amounts differ from fair value, fair value is determined based on contractual cash flows discounted at market rates for similar credits. Categorized under Level 2 in the fair value hierarchy. See Note (6) Notes and Accounts Receivable, net. Debt: The carrying value, which approximates fair value of LIBOR based debt, represents the total debt balance at face value excluding the unamortized discount. The fair value of the Junior subordinated notes is determined based on dealer quotes. Categorized under Level 3 in the fair value hierarchy. Additionally, the following financial assets and liabilities on the condensed consolidated balance sheets are not carried at fair value, but whose carrying amounts approximate their fair value: Cash and Cash Equivalents: The carrying amounts of cash and cash equivalents are carried at cost which approximates fair value. Categorized under Level 1 in the fair value hierarchy. Accounts and Premiums Receivable, net, Retrospective Commissions Receivable and Other Receivables: The carrying amounts approximate fair value since no interest rate is charged on these short duration assets. Categorized under Level 2 in the fair value hierarchy. See Note (6) Notes and Accounts Receivable, net. |
Liability for Unpaid Claims and
Liability for Unpaid Claims and Claim Adjustment Expenses | 3 Months Ended |
Mar. 31, 2023 | |
Insurance [Abstract] | |
Liability for Unpaid Claims and Claim Adjustment Expenses | Liability for Unpaid Claims and Claim Adjustment Expenses Roll forward of Claim Liability The following table presents the activity in the net liability for unpaid losses and allocated loss adjustment expenses of short duration contracts for the following periods: Three Months Ended 2023 2022 Policy liabilities and unpaid claims balance as of January 1, $ 567,193 $ 331,703 Less: liabilities of policy-holder account balances, gross (1,923) (801) Less: non-insurance warranty benefit claim liabilities (140) (10,785) Gross liabilities for unpaid losses and loss adjustment expenses 565,130 320,117 Less: reinsurance recoverable on unpaid losses - short duration (266,889) (165,129) Less: other lines, gross (184) (576) Net balance as of January 1, short duration 298,057 154,412 Incurred (short duration) related to: Current year 113,932 81,563 Prior years 328 1,161 Total incurred 114,260 82,724 Paid (short duration) related to: Current year 33,742 42,706 Prior years 42,855 6,686 Total paid 76,597 49,392 Net balance as of March 31, short duration 335,720 187,744 Plus: reinsurance recoverable on unpaid losses - short duration 302,103 197,607 Plus: other lines, gross 180 658 Gross liabilities for unpaid losses and loss adjustment expenses 638,003 386,009 Plus: liabilities of policy-holder account balances, gross 1,686 273 Plus: non-insurance warranty benefit claim liabilities 119 7,595 Policy liabilities and unpaid claims balance as of March 31, $ 639,808 $ 393,877 The following schedule reconciles the total short duration contracts per the table above to the amount of total losses incurred as presented in the condensed consolidated statements of operations, excluding the amount for member benefit claims: Three Months Ended 2023 2022 Short duration incurred $ 114,260 $ 82,724 Other lines incurred (3) 392 Unallocated loss adjustment expenses 70 160 Total losses incurred $ 114,327 $ 83,276 During the three months ended March 31, 2023, the Company experienced unfavorable prior year development of $328, primarily as a result of higher-than-expected claim severity in our personal and commercial lines of business. During the three months ended March 31, 2022 , the Company experienced unfavorable prior year development of $1,161, primarily as a result of higher-than-expected claim severity from business written by a small group of producers of our personal and commercial lines of business. Management considers the prior year development for each of these years to be insignificant when considered in the context of our annual earned premiums, net as well as our net losses and loss adjustment expenses and member benefit claims expenses. We analyze our development on a quarterly basis and given the short duration nature of our products, favorable or adverse development emerges quickly and allows for timely reserve strengthening, if necessary, or modifications to our product pricing or offerings. The unfavorable prior year development of $328 in the three months ended March 31, 2023 represented 1.7% of our insurance business pre-tax income of $19,445 and 0.1% of the opening net liability for losses and loss adjustment expenses of $298,057, as of January 1, 2023. The unfavorable prior year development of $1,161 in the thre e months ended March 31, 2022 represented 7.9% of our insurance business pretax income of $14,682, and 0.8% of the openi ng net liability for losses and loss adjustment expenses of $154,412 , as of January 1, 2022. Based upon our internal analysis and our review of the statement of actuarial opinions provided by our actuarial consultants, we believe that the amounts recorded for policy liabilities and unpaid claims reasonably represent the amount necessary to pay all claims and related expenses which may arise from incidents that have occurred as of the balance sheet date. |
Revenue from Contracts with Cus
Revenue from Contracts with Customers | 3 Months Ended |
Mar. 31, 2023 | |
Revenue from Contract with Customer [Abstract] | |
Revenue from Contracts with Customers | Revenue from Contracts with Customers The Company’s revenues from insurance and contractual and liability insurance operations are primarily accounted for under Financial Services-Insurance (Topic 944) that are not within the scope of Revenue for Contracts with Customers (Topic 606). The Company’s remaining revenues that are within the scope of Topic 606 are primarily comprised of revenues from contracts with customers for monthly membership dues for motor clubs, monthly administration fees for services provided for premiums, claims and reinsurance processing revenues, vehicle service contracts, vessel related revenue and revenues for household goods and appliances service contracts (collectively, remaining contracts). The following table presents the disaggregated amounts of revenue from contracts with customers by product type for the following periods: Three Months Ended March 31, 2023 2022 Service and Administrative Fees: Service contract revenue $ 63,170 $ 43,213 Motor club revenue 12,516 12,558 Other 1,503 10,983 Revenue from contracts with customers $ 77,189 $ 66,754 Service and Administrative Fees Service fee revenue is recognized as the services are performed. These services include fulfillment, software development, and claims handling for our customers. Management reviews the financial results under each significant contract on a monthly basis. Any losses that may occur due to a specific contract would be recognized in the period in which the loss is determined probable. Administrative fee revenue includes the administration of premium associated with our producers and PORCs. In addition, we also earn fee revenue from debt cancellation, motor club, and auto and consumer goods service contracts. Related administrative fee revenue is recognized consistent with the earnings recognition pattern of the underlying insurance policies, debt cancellation contracts and motor club memberships being administered, using Rule of 78's, modified Rule of 78's, pro rata, or other methods as appropriate for the contract. Management selects the appropriate method based on available information, and periodically reviews the selections as additional information becomes available. We do not disclose information about remaining performance obligations pertaining to contracts that have an original expected duration of one year or less. The transaction price allocated to remaining unsatisfied or partially unsatisfied performance obligations with an original expected duration exceeding one year was not material as of March 31, 2023. The timing of our revenue recognition may differ from the timing of payment by our customers. We record a receivable when revenue is recognized prior to payment and we have an unconditional right to payment. Alternatively, when payment precedes the provision of the related services, we record deferred revenue until the performance obligations are satisfied. January 1, 2023 March 31, 2023 Beginning balance Additions Amortization Ending balance Deferred acquisition costs Service and Administrative Fees: Service contract revenue $ 172,129 $ 28,121 $ 17,495 $ 182,755 Motor club revenue 17,142 7,912 9,674 15,380 Total $ 189,271 $ 36,033 $ 27,169 $ 198,135 Deferred revenue Service and Administrative Fees: Service contract revenue $ 581,882 $ 79,271 $ 63,170 $ 597,983 Motor club revenue 22,949 10,052 12,516 20,485 Total $ 604,831 $ 89,323 $ 75,686 $ 618,468 For the periods presented, no write-offs for unrecoverable deferred acquisition costs and deferred revenue were recognized. |
Other Assets and Other Liabilit
Other Assets and Other Liabilities and Accrued Expenses | 3 Months Ended |
Mar. 31, 2023 | |
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract] | |
Other Assets and Other Liabilities and Accrued Expenses | Other Assets and Other Liabilities and Accrued Expenses Other Assets The following table presents the components of other assets as reported in the condensed consolidated balance sheets: As of March 31, 2023 December 31, 2022 Loans eligible for repurchase $ 35,049 $ 32,136 Mortgage servicing rights 39,874 41,426 Right of use assets - Operating leases 32,735 31,499 Income tax receivable 6,500 19,790 Furniture, fixtures and equipment, net 27,600 21,829 Prepaid expenses 12,926 18,526 Other 7,222 6,937 Total other assets $ 161,906 $ 172,143 The following table presents the depreciation expense related to furniture, fixtures and equipment for the following periods: Three Months Ended 2023 2022 Depreciation expense related to furniture, fixtures and equipment $ 1,069 $ 838 Other Liabilities and Accrued Expenses The following table presents the components of other liabilities and accrued expenses as reported in the condensed consolidated balance sheets: As of March 31, 2023 December 31, 2022 Accounts payable and accrued expenses $ 100,304 $ 119,394 Loans eligible for repurchase liability 35,049 32,136 Deferred tax liabilities, net 100,841 90,391 Operating lease liabilities 40,036 38,031 Commissions payable 27,064 42,741 Securities sold, not yet purchased 20,577 16,575 Derivative liabilities 16,655 13,201 Other 24,741 15,279 Total other liabilities and accrued expenses $ 365,267 $ 367,748 |
Other Assets and Other Liabilities and Accrued Expenses | Other Assets and Other Liabilities and Accrued Expenses Other Assets The following table presents the components of other assets as reported in the condensed consolidated balance sheets: As of March 31, 2023 December 31, 2022 Loans eligible for repurchase $ 35,049 $ 32,136 Mortgage servicing rights 39,874 41,426 Right of use assets - Operating leases 32,735 31,499 Income tax receivable 6,500 19,790 Furniture, fixtures and equipment, net 27,600 21,829 Prepaid expenses 12,926 18,526 Other 7,222 6,937 Total other assets $ 161,906 $ 172,143 The following table presents the depreciation expense related to furniture, fixtures and equipment for the following periods: Three Months Ended 2023 2022 Depreciation expense related to furniture, fixtures and equipment $ 1,069 $ 838 Other Liabilities and Accrued Expenses The following table presents the components of other liabilities and accrued expenses as reported in the condensed consolidated balance sheets: As of March 31, 2023 December 31, 2022 Accounts payable and accrued expenses $ 100,304 $ 119,394 Loans eligible for repurchase liability 35,049 32,136 Deferred tax liabilities, net 100,841 90,391 Operating lease liabilities 40,036 38,031 Commissions payable 27,064 42,741 Securities sold, not yet purchased 20,577 16,575 Derivative liabilities 16,655 13,201 Other 24,741 15,279 Total other liabilities and accrued expenses $ 365,267 $ 367,748 |
Other Revenue and Other Expense
Other Revenue and Other Expenses | 3 Months Ended |
Mar. 31, 2023 | |
Other Income and Expenses [Abstract] | |
Other Revenue and Other Expenses | Other Revenue and Other Expenses Other Revenue The following table presents the components of other revenue as reported in the condensed consolidated statement of operations. Other revenue is primarily generated by Tiptree Capital’s non-insurance activities except as noted in the footnote to the table. Three Months Ended 2023 2022 Other investment income (1) $ 4,770 $ 16,705 Other (2) 8,562 5,039 Total other revenue $ 13,332 $ 21,744 (1) See Note (5) Investments for the components of Other investment income. (2) Includes $6,935 and $3,216 for the three months ended March 31, 2023 and 2022, respectively, related to Insurance. Other Expenses The following table presents the components of other expenses as reported in the condensed consolidated statement of operations: Three Months Ended 2023 2022 General and administrative $ 9,059 $ 4,039 Professional fees 7,759 6,283 Premium taxes 5,774 5,057 Mortgage origination expenses 3,192 4,602 Rent and related 4,070 4,359 Other 2,957 6,836 Total other expenses $ 32,811 $ 31,176 |
Stockholders' Equity
Stockholders' Equity | 3 Months Ended |
Mar. 31, 2023 | |
Equity [Abstract] | |
Stockholders' Equity | Stockholders' Equity Stock Repurchases The Board of Directors authorized the Company to make repurchases of up to $20,000 of shares of the Company’s outstanding common stock in the aggregate, at the discretion of the Company's Executive Committee. There were no shares repurchased during the three months ended March 31, 2023. As of March 31, 2023, the remaining repurchase authorization was $11,945. Dividends The Company declared cash dividends per share for the following periods presented below: Dividends per share for the Three Months Ended 2023 2022 First quarter $ 0.05 $ 0.04 Total cash dividends declared $ 0.05 $ 0.04 Fortegra Non-Controlling Interests On June 21, 2022, the Company closed the WP Transaction. On that date, Fortegra converted to a Delaware corporation and Warburg made a $200,000 investment in Fortegra in exchange for Fortegra Common Stock, Fortegra Preferred Stock, Fortegra Warrants and Fortegra Additional Warrants. Also, in connection with the closing of the Warburg Transaction, Tiptree was issued Fortegra Additional Warrants, and management’s interests in LOTS Intermediate were exchanged for interests in Fortegra. As of March 31, 2023, Fortegra was owned approximately 79.4% by Tiptree Holdings, 17.4% by Warburg and 3.2% by management and directors of Fortegra. Fortegra Preferred Stock The face amount of the Fortegra Preferred Stock is $80,000. Dividends are cumulative and accrue at a rate of 8% per annum, compounding quarterly. Any quarterly dividend may be paid in cash, at Fortegra’s option. For the three months ended March 31, 2023, the Company declared $1,578 of cash dividends recorded in other liabilities and accrued expenses. Warburg has the option to convert, at any time, its shares of Fortegra Preferred Stock into shares of Fortegra Common Stock at an initial conversion premium of 33% to Warburg’s initial investment valuation (the “Fortegra Preferred Stock Conversion Price”). The Fortegra Preferred Stock Conversion Price is adjusted for any Fortegra Common Stock splits, dividends, extraordinary dividends and similar transactions. All of the Fortegra Preferred Stock will automatically convert into shares of Fortegra Common Stock at the Fortegra Preferred Stock Conversion Price upon the closing of a qualifying initial public offering, subject to a five year make-whole provision. Upon conversion, the Fortegra Preferred Stock would result in Warburg owning an additional 6.6% interest in Fortegra, for a total as converted ownership of 24.0% (including its ownership of Fortegra Common Stock). Fortegra Warrants The Fortegra Warrants have a seven-year term and an exercise premium of 33% to Warburg’s initial investment valuation (the “Fortegra Warrant Exercise Price”). The Fortegra Warrant Exercise Price will be reduced by any Fortegra Common Stock cash dividends made by Fortegra and adjusted for stock splits, common stock dividends, extraordinary dividends and similar transactions. The Fortegra Warrants, if exercised with cash, would result in Warburg owning an additional 3.8% interest in Fortegra. Fortegra Additional Warrants The Fortegra Additional Warrants issued to both Warburg and Tiptree have a seven-year term and an exercise price of $0.01 per share of Fortegra Common Stock. The Fortegra Additional Warrants issued to Warburg will be forfeited based on Warburg achieving an all-in return on its investment in excess of 23%, as measured primarily by Fortegra’s Common Stock price. The Fortegra Additional Warrants issued to Warburg are classified as liabilities, at fair value. The Fortegra Additional Warrants issued to Tiptree will vest based on Warburg achieving an all-in return on its investment in excess of 30%, as measured primarily by Fortegra’s Common Stock price. The number of shares of Fortegra Common Stock issuable to Warburg or Tiptree with respect to the Fortegra Additional Warrants is subject to adjustment for Fortegra Common Stock splits, stock or cash dividends and similar transactions. The Fortegra Additional Warrants are exercisable from the earlier of a transaction that results in Warburg having sold 50% of its Fortegra Common Stock or the fifth anniversary of the closing date. The maximum number of shares issued to Warburg or Tiptree, if exercised with cash, would be an additional 1.7% interest in Fortegra on an as converted basis (including its ownership of Fortegra Common and Preferred Stock). The following table presents the components of non-controlling interests as reported in the condensed consolidated balance sheets: As of March 31, 2023 December 31, 2022 Fortegra preferred interests $ 77,679 $ 77,679 Fortegra common interests 63,231 55,364 Other third-party common interests — 3,165 Total non-controlling interests $ 140,910 $ 136,208 Statutory Reporting and Insurance Company Subsidiaries Dividend Restrictions The Company’s U.S. insurance subsidiaries prepare financial statements in accordance with Statutory Accounting Principles (SAP) prescribed or permitted by the insurance departments of their states of domicile. Prescribed SAP includes the Accounting Practices and Procedures Manual of the NAIC as well as state laws, regulations and administrative rules. Statutory Capital and Surplus The Company’s insurance company subsidiaries must maintain minimum amounts of statutory capital and surplus as required by regulatory authorities, including the NAIC; their capital and surplus levels exceeded respective minimum requirements as of March 31, 2023 and December 31, 2022. Under the NAIC Risk-Based Capital Act of 1995, a company's Risk-Based Capital (RBC) is calculated by applying certain risk factors to various asset, claim and reserve items. If a company's adjusted surplus falls below calculated RBC thresholds, regulatory intervention or oversight is required. The Company's U.S. domiciled insurance company subsidiaries' RBC levels, as calculated in accordance with the NAIC’s RBC instructions, exceeded all RBC thresholds as of March 31, 2023 and December 31, 2022. The Company also has a foreign insurance subsidiary that is not subject to SAP. The statutory capital and surplus amounts and statutory net income presented above do not include the foreign insurance subsidiary in accordance with SAP. Statutory Dividends The Company’s U.S. domiciled insurance company subsidiaries may pay dividends to the Company, subject to statutory restrictions. Payments in excess of statutory restrictions (extraordinary dividends) to the Company are permitted only with prior approval of the insurance department of the applicable state of domicile. The Company eliminates all dividends from its subsidiaries in the condensed consolidated financial statements. There were no dividends paid to the Company by its U.S. domiciled insurance company subsidiaries for the three months ended March 31, 2023 and 2022. The following table presents the combined amount available for ordinary dividends of the Company's U.S. domiciled insurance company subsidiaries for the following periods: As of March 31, December 31, 2022 Amount available for ordinary dividends of the Company's insurance company subsidiaries $ 32,867 $ 35,145 |
Accumulated Other Comprehensive
Accumulated Other Comprehensive Income (Loss) (AOCI) | 3 Months Ended |
Mar. 31, 2023 | |
Equity [Abstract] | |
Accumulated Other Comprehensive Income (Loss) (AOCI) | Accumulated Other Comprehensive Income (Loss) (AOCI) The following table presents the activity of AFS securities in AOCI, net of tax, for the following periods: Unrealized gains (losses) on available for sale securities Foreign currency translation adjustment Total AOCI Amount attributable to non-controlling interests Total AOCI to Tiptree Inc. Balance at December 31, 2021 $ (2,686) $ — $ (2,686) $ 1 $ (2,685) Other comprehensive income (losses) before reclassifications (20,557) — (20,557) 50 (20,507) Amounts reclassified from AOCI 86 — 86 — 86 OCI (20,471) — (20,471) 50 (20,421) Balance at March 31, 2022 $ (23,157) $ — $ (23,157) $ 51 $ (23,106) Balance at December 31, 2022 $ (43,043) $ (7,311) $ (50,354) $ 10,925 $ (39,429) Other comprehensive income (losses) before reclassifications 5,745 2,932 8,677 (2,062) 6,615 Amounts reclassified from AOCI (279) — (279) — (279) OCI 5,466 2,932 8,398 (2,062) 6,336 Balance at March 31, 2023 $ (37,577) $ (4,379) $ (41,956) $ 8,863 $ (33,093) The following table presents the reclassification adjustments out of AOCI included in net income and the impacted line items on the condensed consolidated statement of operations for the following periods: Three Months Ended Affected line item in condensed consolidated statements of operations Components of AOCI 2023 2022 Unrealized gains (losses) on available for sale securities $ 365 $ (110) Net realized and unrealized gains (losses) Related tax (expense) benefit (86) 24 Provision for income tax Net of tax $ 279 $ (86) |
Stock Based Compensation
Stock Based Compensation | 3 Months Ended |
Mar. 31, 2023 | |
Share-Based Payment Arrangement [Abstract] | |
Stock Based Compensation | Stock Based Compensation Equity Plans 2017 Omnibus Incentive Plan The Company adopted the Tiptree 2017 Omnibus Incentive Plan (2017 Equity Plan) on June 6, 2017, which permits the grant of restricted stock units (RSUs), stock, and stock options up to a maximum o f 6,100,000 sh ares of common stock. The general purpose of the 2017 Equity Plan is to attract, motivate and retain selected employees and directors for the Company and its subsidiaries, to provide them with incentives and rewards for performance and to better align their interests with the interests of the Company’s stockholders. Unless otherwise extended, the 2017 Equity Plan terminates automatically on June 6, 2027. Amendment No. 1 to the 2017 Equity Plan, to increase the aggregate shares issuable under the pl an by 4,000,000 shares, was approved by stockholders on June 7, 2022. The table below summarizes changes to the issuances under the Company’s 2017 Equity Plan for the periods indicated, excluding awards granted under the Company’s subsidiary incentive plans that are exchangeable for Tiptree common stock: 2017 Equity Plan Number of shares (1) Available for issuance as of December 31, 2022 2,371,977 RSU, stock and option awards granted (90,188) Available for issuance as of March 31, 2023 2,281,789 (1) Excludes awards granted under the Company’s subsidiary incentive plans that are exchangeable for Tiptree common stock. Restricted Stock Units and Stock Awards Tiptree Corporate Incentive Plans The Company values RSUs at their grant-date fair value as measured by Tiptree’s common stock price. Generally, the Tiptree RSUs vest and become non-forfeitable either (i) after the third anniversary, or (ii) with respect to one-third of Tiptree shares granted on each of the first, second and third year anniversaries of the date of the grant. RSU awards are expensed using the straight-line method over the requisite service period. The RSUs granted after 2019 include a retirement provision and are amortized over the lesser of the service condition or expected retirement date. Stock Awards - Directors’ Compensation The Company values the stock awards at their issuance-date fair value as measured by Tiptree’s common stock price. Upon issuance, the awards are deemed to be granted and immediately vested. The following table presents changes to the issuances of RSUs and stock awards under the 2017 Equity Plan for the periods indicated: Number of shares issuable Weighted average grant date fair value Unvested units as of December 31, 2022 501,007 $ 9.63 Granted 90,188 16.39 Vested (337,964) 7.97 Unvested units as of March 31, 2023 253,231 $ 14.25 The following tables present the detail of the granted and vested RSUs and stock awards for the periods indicated: Three Months Ended Three Months Ended Granted 2023 2022 Vested 2023 2022 Directors 8,314 8,418 Directors 8,314 8,418 Employees (1) 81,874 202,828 Employees 329,650 300,305 Total Granted 90,188 211,246 Total Vested 337,964 308,723 Taxes (43,322) (47,274) Net Vested 294,642 261,449 (1) Includes 62,940 shares that vest ratably over three years and 190,291 shares that cliff vest in 2025 for the three months ended March 31, 2023. Tiptree Senior Management Incentive Plan On August 4, 2021, a total of 3,500,000 Performance Restricted Stock Units (PRSUs) were awarded to members of the Company’s senior management. An additional 350,000 PRSUs were awarded on October 14, 2022. The PRSUs have a 10-year term and are subject to the recipient’s continuous service and a market requirement. A portion of the PRSUs will generally vest upon the achievement of each of five Tiptree share price target milestones ranging from $15 to $60, adjusted for dividends paid, within five pre-established determination periods (subject to a catch-up vesting mechanism) occurring on the second, fourth, sixth, eighth and tenth anniversaries of the grant date. In November 2021, the first tranche of the PRSUs vested, resulting in a net issuance of 215,583 shares of Tiptree common stock. As of March 31, 2023, 3,616,667 PRSUs are unvested. The below table illustrates the aggregate number of PRSUs that will vest upon the achievement of each Tiptree share price target. Such price targets are adjusted down for cumulative dividends paid by the Company since grant (e.g., the next share price target is $19.71 as adjusted for cumulative dividends paid to date). Original Tiptree Share Price Target Number of PRSUs that Vest $20 516,667 $30 775,000 $45 1,033,333 $60 1,291,667 Upon vesting, the Company will issue shares, or if shares are not available under the 2017 Equity Plan, then the Company may in its sole discretion instead deliver cash equal to the fair market value of the underlying shares. As of December 31, 2021, the Company did not have sufficient shares available in the 2017 Equity Plan to settle the PRSUs awarded; as such, the PRSUs were classified as liability awards and were remeasured at each subsequent reporting date, and expensed using the straight-line method over the requisite service period. On June 7, 2022, the Board of Directors authorized additional shares, and the Company now has sufficient shares available in the 2017 Equity Plan to settle the PRSUs awarded. As such, the PRSUs were valued on June 7, 2022, and converted to equity awards on that date, and will be expensed using the straight-line method over the remaining derived service period. The fair value of the PRSUs was estimated using a Black-Scholes-Merton option pricing formula embedded within a Monte Carlo model used to simulate the future stock prices of the Company, which assumes that the market requirement is achieved. The historical volatility was computed based on historical daily returns of the Company’s stock price simulated over the performance period using a lookback period of 10 years. The valuation was done under a risk-neutral framework using the 10-year zero-coupon risk-free interest rate derived from the Treasury Constant Maturities yield curve on the reporting date. The current quarterly dividend rates in effect as of the reporting date are used to calculate a spot dividend yield for use in the model. The following table presents the assumptions used to remeasure the fair value of the PRSUs issued in 2021 as of June 7, 2022, when they were converted to equity awards. Valuation Input Assumption Historical volatility 38.75% Risk-free rate 3.04% Dividend yield 1.45% Cost of equity 11.72% Expected term (years) 6 Subsidiary Incentive Plans Certain of the Company’s subsidiaries have established incentive plans under which they are authorized to issue equity of those subsidiaries to certain of their employees. Such awards are accounted for as equity. These awards are subject to performance-vesting criteria based on the performance of the subsidiary (performance vesting awards) and time-vesting subject to continued employment (time vesting awards). Following the service period, certain vested awards may be exchanged at fair market value, at the option of the holder, for Tiptree common stock under the 2017 Equity Plan. The service period for certain grants has been achieved and those vested subsidiary awards are currently eligible for exchange. The Company has the option, but not the obligation to settle the exchange right in cash. The following table presents changes to the issuances of subsidiary awards under the subsidiary incentive plans for the periods indicated: Grant date fair value of equity shares issuable Unvested balance as of December 31, 2022 $ 1,487 Vested (808) Unvested balance as of March 31, 2023 $ 679 The net vested balance of subsidiary awards eligible for exchange as of March 31, 2023 translates to 22,333 shares of Tiptree common stock. Stock Option Awards Tiptree Corporate Incentive Plans Option awards have been granted to the Executive Committee with an exercise price equal to the fair market value of our common stock on the date of grant. The option awards have a 10-year term and are subject to the recipient’s continuous service, a market requirement, and vest one third on each of the three four During the three months ended March 31, 2023, the market requirement for all outstanding options was achieved. There were no stock option awards granted in 2023 or 2022. The following table presents the Company's stock option activity for the current period: Options outstanding Weighted average exercise price (in dollars per stock option) Weighted average grant date value (in dollars per stock option) Options exercisable Balance, December 31, 2022 1,675,514 $ 6.50 $ 2.30 1,018,805 Balance, March 31, 2023 1,583,873 $ 6.51 $ 2.25 1,225,083 Weighted average remaining contractual term at March 31, 2023 (in years) 4.9 Fortegra Equity Incentive Plan Fortegra adopted the 2022 Equity Incentive Plan (“Fortegra Plan”) on June 21, 2022, which permits the grant of RSUs, stock based awards and options up to approximately 7% of Fortegra Common Stock (assuming conversion of the Fortegra Preferred Stock), of which the substantial majority is expected to be delivered in options. The general purpose of the Fortegra Plan is to attract, motivate and retain selected employees of Fortegra, to provide them with incentives and rewards for performance and to better align their interests with those of Fortegra’s stockholders. Unless otherwise extended, the Fortegra Plan terminates automatically on June 21, 2032. The awards under the Fortegra Plan are not exchangeable for Tiptree common stock. As of March 31, 2023, time vesting RSUs and options equal to approximately 0.4% of Fortegra Common Stock (assuming conversion of the Fortegra Preferred Stock) have been granted under the Fortegra Plan. The unvested RSUs were exchanged for prior RSUs granted to management of Fortegra under the LOTS Intermediate Co. Restricted Stock Unit Program. Stock Based Compensation Expense The following table presents total stock based compensation expense and the related income tax benefit recognized on the condensed consolidated statements of operations: Three Months Ended 2023 2022 Employee compensation and benefits $ 2,214 $ 6,041 Director compensation 106 119 Income tax benefit (487) (1,294) Net stock based compensation expense $ 1,833 $ 4,866 Additional information on total non-vested stock based compensation is as follows: As of March 31, 2023 Stock options Restricted stock awards and RSUs Performance Restricted Stock Units Unrecognized compensation cost related to non-vested awards (1) $ 131 $ 168 $ 7,046 Weighted - average recognition period (in years) 0.50 0.66 1.12 (1) Includes $95 of unrecognized compensation cost related to stock options at The Fortegra Group that vest ratably over three years. |
Income Taxes
Income Taxes | 3 Months Ended |
Mar. 31, 2023 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | Income Taxes The following table presents the Company’s provision (benefit) for income taxes reflected as a component of income (loss): Three Months Ended 2023 2022 Total income tax expense (benefit) $ 5,022 $ (86) Effective tax rate (ETR) 61.5 % (1) 9.0 % (2) (1) Higher than the U.S. federal statutory income tax rate of 21% primarily due to the impact of outside basis deferred taxes on Tiptree’s investment in Fortegra and other discrete items. (2) Lower than the U.S. federal statutory income tax rate of 21% primarily due to the impact of the effect of foreign operations and discrete items, partially offset by state taxes. Tiptree owns less than 80% of Fortegra and is required to record deferred taxes on the outside basis on its investment in Fortegra. This deferred tax liability represents the tax that would be due, before consideration of loss carryforwards, if Tiptree were to sell all of its Fortegra stock at its carrying value on Tiptree’s balance sheet. As of March 31, 2023, this deferred tax liability relating to Fortegra was $44,114, which was an increase of $4,144 from the year ended December 31, 2022, of which $1,808 was recorded in OCI and $2,336 was recorded as a provision for income taxes. Excluding the impact of these deferred taxes, the effective tax rate for the quarter ended March 31, 2023 was 32.9%. |
Commitments and Contingencies
Commitments and Contingencies | 3 Months Ended |
Mar. 31, 2023 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Commitments and Contingencies The following table presents rent expense for the Company’s office leases recorded on the condensed consolidated statements of operations for the following periods: Three Months Ended 2023 2022 Rent expense for office leases (1) $ 2,069 $ 2,289 (1) Includes lease exp ense o f $110 for the three months ended March 31, 2022 for assets classified as held for sale for the periods prior to July 1, 2022. The Company entered into a sublease of their former corporate office space in December 2022. As a result of the sublease, future lease payments will be offset by $1,842 annually beginning July 2023 through and August 2029. Litigation The Company is a defendant in Mullins v. Southern Financial Life Insurance Co., a class action filed in February 2006, in Pike County Circuit Court in the Commonwealth of Kentucky on behalf of Kentucky consumers that purchased certain credit life and disability insurance coverage between 1997-2007. The action alleges violations of the Kentucky Consumer Protection Act (“KCPA”) and certain insurance statutes, common law fraud and breach of contract and the covenant of good faith and fair dealing. The plaintiffs seek compensatory and punitive damages, attorneys’ fees and interest. Two classes were certified in June 2010: Subclass A includes class members who suffered a disability during the coverage period but allegedly received less than full disability benefits; Subclass B includes all class members whose loan termination date extended beyond the termination date of the credit disability coverage period. In a series of orders issued in October 2022 on competing motions for partial summary judgment, the court found in favor of the plaintiffs as to the Subclass A breach of contract claim (the “Subclass A Order”) and, as to Subclass B, found that the Company was unjustly enriched to the extent the premium it collected exceeded the proportion of the premium for which the Company provided benefits coverage (the “Subclass B Order”). The court found in favor of the Company as to the plaintiffs’ claims for common law fraud and violation of Kentucky’s insurance statutes and ordered the plaintiffs’ Motion for Sanctions for Spoliation of Evidence held in abeyance. The Company has appealed the Subclass A Order and Subclass B Order and all interlocutory orders made final by entry of the Subclass A Order and Subclass B Order. In December 2022, the court dismissed the plaintiffs’ KCPA claims as to both Subclass A Order and Subclass B Order. The court also dismissed the plaintiffs’ breach of covenant of good faith and fair dealing claim as to Subclass B Order but declined to dismiss such claim as to Subclass A Order pending resolution of the Company’s appeal. A trial has been scheduled for December 2023. The Company considers such litigation customary in the insurance industry. In management's opinion, based on information available at this time, the ultimate resolution of such litigation, which it is vigorously defending, should not be materially adverse to the financial position of the Company. It should be noted that large punitive damage awards, bearing little relation to actual damages sustained by plaintiffs, have been awarded in certain states against other companies in the credit insurance business. At this time, the Company cannot estimate a range of loss that is reasonably possible. The Company and its subsidiaries are parties to other legal proceedings in the ordinary course of business. Although the Company’s legal and financial liability with respect to such proceedings cannot be estimated with certainty, the Company does not believe that these proceedings, either individually or in the aggregate, are likely to have a material adverse effect on the Company’s financial position. |
Earnings Per Share
Earnings Per Share | 3 Months Ended |
Mar. 31, 2023 | |
Earnings Per Share [Abstract] | |
Earnings Per Share | Earnings Per Share The Company calculates basic net income per share of common stock (common share) based on the weighted average number of common shares outstanding, which includes vested corporate RSUs. Unvested corporate RSUs have a non-forfeitable right to participate in dividends declared and paid on the Company’s common stock on an as vested basis and are therefore considered a participating security. The Company calculates basic earnings per share using the “two-class” method under which the income available to common stockholders is allocated to the unvested corporate RSUs. Diluted net income attributable to common stockholders includes the effect of unvested subsidiaries’ RSUs, when dilutive. The assumed exercise of all potentially dilutive instruments is included in the diluted net income per common share calculation, if dilutive. The following table presents a reconciliation of basic and diluted net income per common share for the following periods: Three Months Ended 2023 2022 Net income (loss) $ 3,151 $ (866) Less: Net income (loss) attributable to non-controlling interests 4,213 94 Net income (loss) attributable to Tiptree Inc. common shares - basic (1,062) (960) Effect of Dilutive Securities: Securities of subsidiaries — — Net income (loss) attributable to Tiptree Inc. common shares - diluted $ (1,062) $ (960) Weighted average number of shares of common stock outstanding - basic 36,522,946 34,229,011 Weighted average number of incremental shares of common stock issuable from exchangeable interests and contingent considerations — — Weighted average number of shares of common stock outstanding - diluted 36,522,946 34,229,011 Basic net income (loss) attributable to common shares $ (0.03) $ (0.03) Diluted net income (loss) attributable to common shares $ (0.03) $ (0.03) |
Related Party Transactions
Related Party Transactions | 3 Months Ended |
Mar. 31, 2023 | |
Related Party Transactions [Abstract] | |
Related Party Transactions | Related Party Transactions Corvid Peak is a related party of the Company because Corvid Peak is deemed to be controlled by Michael Barnes, the Company’s Executive Chairman. The Company is invested in funds managed by Corvid Peak (the “Corvid Peak Funds”) and Corvid Peak manages investment portfolio accounts of Fortegra and certain of its subsidiaries under an investment advisory agreement (the “IAA”). With respect to the Corvid Peak Funds and IAA, the Company incurred $1,102 and $768 of management and incentive fees for the three months ended March 31, 2023, and 2022, respectively. Beginning January 1, 2021, Tiptree has been allocated 10.2% of certain profits interests earned by Corvid Peak with an additional 10.2% interest for each of the next consecutive four years. Beginning on January 1, 2023, Tiptree’s percentage interest increased to 31.84% (includi ng interests acquired from former Corvid Peak equity holders). Pursuant to the Transition Services Agreement, Tiptree and Corvid Peak have mutually agreed to provide certain services to one another. Payments under the Transition Services Agreement in the three months ended March 31, 2023 and 2022 were not material. Pursuant to a Partner Emeritus Agreement, Tiptree agreed to provide Mr. Inayatullah, a greater than 5% stockholder of the Company, support services and reimburse Mr. Inayatullah for a portion of benefit expenses in exchange for advice and other consulting services as requested by the Company’s Executive Committee. Transactions related to the Partner Emeritus Agreement in the three months ended March 31, 2023 and 2022 were not material. |
Subsequent Events
Subsequent Events | 3 Months Ended |
Mar. 31, 2023 | |
Subsequent Events [Abstract] | |
Subsequent Events | Subsequent EventsOn May 2, 2023, the Company’s board of directors declared a quarterly cash dividend of $0.05 per share to holders of common stock with a record date of May 22, 2023, and a payment date of May 30, 2022. |
Summary of Significant Accoun_2
Summary of Significant Accounting Policies (Policies) | 3 Months Ended |
Mar. 31, 2023 | |
Accounting Policies [Abstract] | |
Basis of Presentation and Principles of Consolidation | The accompanying unaudited condensed consolidated financial statements of Tiptree have been prepared in accordance with generally accepted accounting principles in the United States of America (GAAP) and include the accounts of the Company and its subsidiaries. The condensed consolidated financial statements are presented in U.S. dollars, the main operating currency of the Company. The unaudited condensed consolidated financial statements presented herein should be read in conjunction with the annual audited financial statements included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022. In the opinion of management, the accompanying unaudited interim financial information reflects all adjustments, including normal recurring adjustments necessary to present fairly the Company’s financial position, results of operations, comprehensive income and cash flows for each of the interim periods presented. The results of operations for the three months ended March 31, 2023 are not necessarily indicative of the results that may be expected for the full year ending on December 31, 2023.Non-controlling interests on the condensed consolidated balance sheets represent the ownership interests in certain consolidated subsidiaries held by entities or persons other than Tiptree. Accounts and transactions between consolidated entities have been eliminated. |
Recent Accounting Standards | Recently Adopted Accounting Pronouncements During the three months ended March 31, 2023, there were no accounting standards adopted by the Company. Recently Issued Accounting Pronouncements, Not Yet Adopted Standard Description Adoption Date Impact on Financial Statements 2020-04 Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting and 2022-06 Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848 The amendments in these updates provide optional guidance for a limited period to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting. The amendments provide optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform if certain criteria are met. The standard is effective for all entities as of March 12, 2020 through December 31, 2024. The Company is evaluating its option to adopt the guidance when it is applicable. |
Segment Data | Tiptree is a holding company that allocates capital across a broad spectrum of businesses, assets and other investments. Tiptree’s principal operating subsidiary, Fortegra, is a leading provider of specialty insurance, service contract products and related service solutions. Based on the quantitative analysis performed related to ASC 280, Segment Reporting, our reportable segments are Insurance and Mortgage. We refer to our non-insurance operations, assets and other investments, comprised of our Mortgage reportable segment and our non-reportable operating segments and other business activities, as Tiptree Capital. Corporate activities include holding company interest expense, employee compensation and benefits, and other expenses. Our reportable segments’ income or loss is reported before income taxes and non-controlling interests. Segment results incorporate the revenues and expenses of these subsidiaries since they commenced operations or were acquired. Intercompany transactions are eliminated. Descriptions of our Insurance reportable segment and Tiptree Capital, including our Mortgage reportable segment, are as follows: Insurance operations are conducted through Fortegra, which is a leading provider of specialty insurance products and related services. Fortegra designs, markets and underwrites specialty property and casualty insurance products incorporating value-added coverages and services for select target markets or niches. Fortegra’s products and services include niche commercial and personal lines, service contracts, and other insurance services. Tiptree Capital: Mortgage operations are conducted through Reliance. The Company’s mortgage business originates loans for sale to institutional investors, including GSEs and FHA/VA and services loans on behalf of Fannie Mae, Freddie Mac, and Ginnie Mae. Other includes our maritime shipping operations, asset management, other investments (including our Invesque shares), and Luxury mortgage operations (deconsolidated effective as of July 1, 2022). |
Derivative Financial Instruments and Hedging | The Company utilizes derivative financial instruments as part of its overall investment and hedging activities. Derivative contracts are subject to additional risk that can result in a loss of all or part of an investment. The Company’s derivative activities are primarily entered into in order to manage underlying credit risk, market risk, interest rate risk and currency exchange rate risk. In addition, the Company is also subject to counterparty risk should its counterparties fail to meet the contract terms. Derivative assets are reported in other investments. Derivative liabilities are reported within other liabilities and accrued expenses Interest Rate Lock Commitments Derivatives for our mortgage business are primarily comprised of interest rate lock commitments (IRLCs), forward delivery contracts, and TBA mortgage-backed securities. The fair value of these instruments is based upon valuation pricing models, which represent the amount the Company would expect to receive or pay at the balance sheet date to exit the position. Our mortgage origination subsidiary issues IRLCs to their customers, which are carried at estimated fair value on the Company’s condensed consolidated balance sheets. The estimated fair values of these commitments are generally calculated by reference to the value of the underlying loan associated with the IRLC net of costs to produce and an expected pull through assumption. The fair values of these commitments generally fall under Level 3 in the fair value hierarchy. Forward Delivery Contracts and TBA Mortgage-Backed Securities Our mortgage origination subsidiary manages their exposure by entering into forward delivery commitments with loan investors. For loans not locked with investors under a forward delivery commitment, the Company enters into hedge instruments, primarily TBAs, to protect against movements in interest rates. The fair values of TBA mortgage-backed securities and forward delivery contracts generally fall under Level 2 in the fair value hierarchy. The remaining derivatives are generally comprised of a combination of swaps and options, which are generally classified as Level 2 in the fair value hierarchy. In addition, the Fortegra Additional Warrant (Warburg) is a derivative liability and classified as Level 3 in the fair value hierarchy. See Note (16) Stockholders’ Equity for additional information regarding the Fortegra Additional Warrant. |
Fair Value of Financial Instruments | The Company maximizes the use of observable inputs and minimizes the use of unobservable inputs to the extent possible to measure a financial instrument’s fair value. Observable inputs reflect the assumptions market participants would use in pricing an asset or liability, and are affected by the type of product, whether the product is traded on an active exchange or in the secondary market, as well as current market conditions. To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for disclosure purposes, the level in the fair value hierarchy within which the fair value measurement in its entirety falls is determined based on the lowest level input that is significant to the fair value measurement in its entirety. Fair value is estimated by applying the hierarchy discussed in Note (2) Summary of Significant Accounting Policies of our Annual Report on Form 10-K which prioritizes the inputs used to measure fair value into three levels and bases the categorization within the hierarchy upon the lowest level of input that is available and significant to the fair value measurement. Accordingly, the degree of judgment exercised by the Company in determining fair value is greatest for instruments categorized within Level 3 of the fair value hierarchy. The Company’s fair value measurements are based primarily on a market approach, which utilizes prices and other relevant information generated by market transactions involving identical or comparable financial instruments. Sources of inputs to the market approach include third-party pricing services, independent broker quotations and pricing matrices. Management analyzes the third-party valuation methodologies and its related inputs to perform assessments to determine the appropriate level within the fair value hierarchy and to assess reliability of values. Further, management has a process in place to review all changes in fair value that occurred during each measurement period. Any discrepancies or unusual observations are followed through to resolution through the source of the pricing as well as utilizing comparisons, if applicable, to alternate pricing sources. The Company utilizes observable and unobservable inputs within its valuation methodologies. Observable inputs may include: benchmark yields, reported trades, broker-dealer quotes, issuer spreads, benchmark securities, bids, offers and reference data. In addition, specific issuer information and other market data is used. Broker quotes are obtained from sources recognized to be market participants. Unobservable inputs may include: expected cash flow streams, default rates, supply and demand considerations and market volatility. Available for Sale Securities, at fair value The fair values of AFS securities are based on prices provided by an independent pricing service and a third-party investment manager. The Company obtains an understanding of the methods, models and inputs used by the independent pricing service and the third-party investment manager by analyzing the investment manager-provided pricing report. The following details the methods and assumptions used to estimate the fair value of each class of AFS securities and the applicable level each security falls within the fair value hierarchy: U.S. Treasury Securities, Obligations of U.S. Government Authorities and Agencies, Obligations of State and Political Subdivisions, Corporate Securities, Asset Backed Securities, and Obligations of Foreign Governments: Fair values were obtained from an independent pricing service and a third-party investment manager. The prices provided by the independent pricing service and third-party investment manager are based on quoted market prices, when available, non-binding broker quotes, or matrix pricing and fall under Level 2 or Level 3 in the fair value hierarchy. Certificates of Deposit: The estimated fair value of certificates of deposit approximate carrying value and fall under Level 1 of the fair value hierarchy. Equity Securities The fair values of publicly traded common and preferred equity securities and exchange traded funds (“ETFs”) are obtained from market value quotations provided by an independent pricing service and fall under Level 1 in the fair value hierarchy. The fair values of non-publicly traded common and preferred stocks are based on prices derived from multiples of comparable public companies and fall under Level 3 in the fair value hierarchy. Loans, at fair value Corporate Loans : These loans are comprised of middle market loans and bank loans and are generally classified under either Level 2 or Level 3 in the fair value hierarchy. To determine fair value, the Company uses quoted prices, including those provided from pricing vendors, which provide coverage of secondary market participants, where available. The values represent a composite of mark-to-market bid/offer prices. In certain circumstances, the Company will make its own determination of fair value of loans based on internal models and other unobservable inputs. Mortgage Loans Held for Sale : Mortgage loans held for sale are generally classified under Level 2 in the fair value hierarchy and fair value is based upon forward sales contracts with third-party investors, including estimated loan costs. Derivative Assets and Liabilities Derivatives for our mortgage business are primarily comprised of IRLCs, forward delivery contracts and TBA mortgage-backed securities. The fair value of these instruments is based upon valuation pricing models, which represent the amount the Company would expect to receive or pay at the balance sheet date to exit the position. Our mortgage origination subsidiaries issue IRLCs to their customers, which are carried at estimated fair value on the Company’s condensed consolidated balance sheets. The estimated fair values of these commitments are generally calculated by reference to the value of the underlying loan associated with the IRLC net of costs to produce and an expected pull through assumption. The fair values of these commitments generally fall under Level 3 in the fair value hierarchy. Our mortgage origination subsidiaries manage their exposure by entering into forward delivery commitments with loan investors. For loans not locked with investors under a forward delivery commitment, the Company enters into hedge instruments, primarily TBAs, to protect against movements in interest rates. The fair values of TBA mortgage-backed securities and forward delivery contracts generally fall under Level 2 in the fair value hierarchy. The remaining derivatives are generally comprised of a combination of swaps and options, which are generally classified as Level 2 in the fair value hierarchy. In addition, the Fortegra Additional Warrants (Warburg) are a derivative liability and classified as Level 3 in the fair value hierarchy. See Note (16) Stockholders’ Equity for additional information regarding the Fortegra Additional Warrant. Corporate Bonds Corporate bonds are generally classified under Level 2 in the fair value hierarchy and fair value is provided by a third-party investment manager, based on quoted market prices. We perform internal price verification procedures monthly to ensure that the prices provided are reasonable. Securities Sold, Not Yet Purchased Securities sold, not yet purchased are generally classified under Level 1 or Level 2 in the fair value hierarchy, based on the leveling of the securities sold short, and fair value is provided by a third-party investment manager, based on quoted market prices. We perform internal price verification procedures monthly to ensure that the prices provided are reasonable. Mortgage Servicing Rights Debentures: Since interest rates on debentures are at current market rates for similar credit risks, the carrying amount approximates fair value. These values are net of allowance for doubtful accounts. Notes Receivable, net: To the extent that carrying amounts differ from fair value, fair value is determined based on contractual cash flows discounted at market rates for similar credits. Categorized under Level 2 in the fair value hierarchy. See Note (6) Notes and Accounts Receivable, net. Debt: The carrying value, which approximates fair value of LIBOR based debt, represents the total debt balance at face value excluding the unamortized discount. The fair value of the Junior subordinated notes is determined based on dealer quotes. Categorized under Level 3 in the fair value hierarchy. Additionally, the following financial assets and liabilities on the condensed consolidated balance sheets are not carried at fair value, but whose carrying amounts approximate their fair value: Cash and Cash Equivalents: The carrying amounts of cash and cash equivalents are carried at cost which approximates fair value. Categorized under Level 1 in the fair value hierarchy. Accounts and Premiums Receivable, net, Retrospective Commissions Receivable and Other Receivables: The carrying amounts approximate fair value since no interest rate is charged on these short duration assets. Categorized under Level 2 in the fair value hierarchy. See Note (6) Notes and Accounts Receivable, net. |
Deferred Revenue and Revenue Recognition | Service and Administrative Fees Service fee revenue is recognized as the services are performed. These services include fulfillment, software development, and claims handling for our customers. Management reviews the financial results under each significant contract on a monthly basis. Any losses that may occur due to a specific contract would be recognized in the period in which the loss is determined probable. Administrative fee revenue includes the administration of premium associated with our producers and PORCs. In addition, we also earn fee revenue from debt cancellation, motor club, and auto and consumer goods service contracts. Related administrative fee revenue is recognized consistent with the earnings recognition pattern of the underlying insurance policies, debt cancellation contracts and motor club memberships being administered, using Rule of 78's, modified Rule of 78's, pro rata, or other methods as appropriate for the contract. Management selects the appropriate method based on available information, and periodically reviews the selections as additional information becomes available. We do not disclose information about remaining performance obligations pertaining to contracts that have an original expected duration of one year or less. The transaction price allocated to remaining unsatisfied or partially unsatisfied performance obligations with an original expected duration exceeding one year was not material as of March 31, 2023. The timing of our revenue recognition may differ from the timing of payment by our customers. We record a receivable when revenue is recognized prior to payment and we have an unconditional right to payment. Alternatively, when payment precedes the provision of the related services, we record deferred revenue until the performance obligations are satisfied. |
Accounting Policies (Tables)
Accounting Policies (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Accounting Policies [Abstract] | |
Summary of Accounting Standards Update | During the three months ended March 31, 2023, there were no accounting standards adopted by the Company. Recently Issued Accounting Pronouncements, Not Yet Adopted Standard Description Adoption Date Impact on Financial Statements 2020-04 Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting and 2022-06 Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848 The amendments in these updates provide optional guidance for a limited period to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting. The amendments provide optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform if certain criteria are met. The standard is effective for all entities as of March 12, 2020 through December 31, 2024. The Company is evaluating its option to adopt the guidance when it is applicable. |
Operating Segment Data (Tables)
Operating Segment Data (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Segment Reporting [Abstract] | |
Schedule of operating segments | The tables below present the components of revenue, expense, income (loss) before taxes, and assets for our reportable segments as well as Tiptree Capital - Other for the following periods: Three Months Ended March 31, 2023 Tiptree Capital Insurance Mortgage Other Total Total revenues $ 368,444 $ 11,561 $ 1,620 $ 381,625 Total expenses (348,999) (14,126) (178) (363,303) Corporate expenses — — — (10,149) Income (loss) before taxes $ 19,445 $ (2,565) $ 1,442 $ 8,173 Less: provision (benefit) for income taxes 5,022 Net income (loss) $ 3,151 Less: net income (loss) attributable to non-controlling interests 4,213 Net income (loss) attributable to common stockholders $ (1,062) Three Months Ended March 31, 2022 Tiptree Capital Insurance Mortgage Other Total Total revenues $ 282,529 $ 25,401 $ 16,973 $ 324,903 Total expenses (267,847) (21,135) (24,624) (313,606) Corporate expenses — — — (12,249) Income (loss) before taxes $ 14,682 $ 4,266 $ (7,651) $ (952) Less: provision (benefit) for income taxes (86) Net income (loss) $ (866) Less: net income (loss) attributable to non-controlling interests 94 Net income (loss) attributable to common stockholders $ (960) The following table presents the reportable segments, Tiptree Capital - Other and Corporate assets for the following periods: As of March 31, 2023 As of December 31, 2022 Tiptree Capital Tiptree Capital Insurance Mortgage Other Corporate Total Insurance Mortgage Other Corporate Total Total assets $ 3,982,362 $ 167,038 $ 158,398 $ 160 $ 4,307,958 $ 3,702,577 $ 156,122 $ 86,402 $ 94,462 $ 4,039,563 The following table presents the Company's investments related to insurance operations and other Tiptree investing activities, measured at fair value as of the following periods: As of March 31, 2023 Tiptree Capital Insurance Mortgage Other Total Available for sale securities, at fair value, net of allowance for credit losses 751,390 — 59,055 $ 810,445 Loans, at fair value 12,145 60,237 — 72,382 Equity securities 78,639 — 32,450 111,089 Other investments 77,745 3,991 2,834 84,570 Total investments $ 919,919 $ 64,228 $ 94,339 $ 1,078,486 As of December 31, 2022 Tiptree Capital Insurance Mortgage Other Total Available for sale securities, at fair value, net of allowance for credit losses $ 611,980 $ — $ — $ 611,980 Loans, at fair value 14,312 50,531 — 64,843 Equity securities 72,992 — 12,784 85,776 Other investments 66,163 4,038 2,824 73,025 Total investments $ 765,447 $ 54,569 $ 15,608 $ 835,624 |
Investments (Tables)
Investments (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Investments, Debt and Equity Securities [Abstract] | |
Schedule of investments by operating segment | The tables below present the components of revenue, expense, income (loss) before taxes, and assets for our reportable segments as well as Tiptree Capital - Other for the following periods: Three Months Ended March 31, 2023 Tiptree Capital Insurance Mortgage Other Total Total revenues $ 368,444 $ 11,561 $ 1,620 $ 381,625 Total expenses (348,999) (14,126) (178) (363,303) Corporate expenses — — — (10,149) Income (loss) before taxes $ 19,445 $ (2,565) $ 1,442 $ 8,173 Less: provision (benefit) for income taxes 5,022 Net income (loss) $ 3,151 Less: net income (loss) attributable to non-controlling interests 4,213 Net income (loss) attributable to common stockholders $ (1,062) Three Months Ended March 31, 2022 Tiptree Capital Insurance Mortgage Other Total Total revenues $ 282,529 $ 25,401 $ 16,973 $ 324,903 Total expenses (267,847) (21,135) (24,624) (313,606) Corporate expenses — — — (12,249) Income (loss) before taxes $ 14,682 $ 4,266 $ (7,651) $ (952) Less: provision (benefit) for income taxes (86) Net income (loss) $ (866) Less: net income (loss) attributable to non-controlling interests 94 Net income (loss) attributable to common stockholders $ (960) The following table presents the reportable segments, Tiptree Capital - Other and Corporate assets for the following periods: As of March 31, 2023 As of December 31, 2022 Tiptree Capital Tiptree Capital Insurance Mortgage Other Corporate Total Insurance Mortgage Other Corporate Total Total assets $ 3,982,362 $ 167,038 $ 158,398 $ 160 $ 4,307,958 $ 3,702,577 $ 156,122 $ 86,402 $ 94,462 $ 4,039,563 The following table presents the Company's investments related to insurance operations and other Tiptree investing activities, measured at fair value as of the following periods: As of March 31, 2023 Tiptree Capital Insurance Mortgage Other Total Available for sale securities, at fair value, net of allowance for credit losses 751,390 — 59,055 $ 810,445 Loans, at fair value 12,145 60,237 — 72,382 Equity securities 78,639 — 32,450 111,089 Other investments 77,745 3,991 2,834 84,570 Total investments $ 919,919 $ 64,228 $ 94,339 $ 1,078,486 As of December 31, 2022 Tiptree Capital Insurance Mortgage Other Total Available for sale securities, at fair value, net of allowance for credit losses $ 611,980 $ — $ — $ 611,980 Loans, at fair value 14,312 50,531 — 64,843 Equity securities 72,992 — 12,784 85,776 Other investments 66,163 4,038 2,824 73,025 Total investments $ 765,447 $ 54,569 $ 15,608 $ 835,624 |
Schedule of available-for-sale securities | The following tables present the Company's investments in AFS securities: As of March 31, 2023 Amortized cost Allowance for Credit Losses (1) Gross Gross Fair value U.S. Treasury securities and obligations of U.S. government authorities and agencies 610,031 — 1,073 (30,549) 580,555 Obligations of state and political subdivisions 52,989 (2) 48 (3,892) 49,143 Corporate securities 175,268 (138) 117 (11,758) 163,489 Asset backed securities 18,358 (1) — (3,848) 14,509 Certificates of deposit 656 — — — 656 Obligations of foreign governments 2,315 (3) — (219) 2,093 Total $ 859,617 $ (144) $ 1,238 $ (50,266) $ 810,445 As of December 31, 2022 Amortized cost Allowance for Credit Losses (1) Gross Gross Fair value U.S. Treasury securities and obligations of U.S. government authorities and agencies $ 417,278 $ — $ 844 $ (36,062) $ 382,060 Obligations of state and political subdivisions 54,390 (3) 4 (4,937) 49,454 Corporate securities 176,187 (183) 1 (14,006) 161,999 Asset backed securities 19,596 (1) — (4,246) 15,349 Certificates of deposit 756 — — — 756 Obligations of foreign governments 2,629 (3) — (264) 2,362 Total $ 670,836 $ (190) $ 849 $ (59,515) $ 611,980 (1) Represents the amount of impairment that has resulted from credit-related factors, and therefore was recognized in net realized and unrealized gains (losses) as a credit loss on AFS securities. Amount excludes unrealized losses relating to non-credit factors. |
Schedule of amortized cost and fair value by contractual maturity date | The amortized cost and fair values of AFS securities, by contractual maturity date, are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. As of March 31, 2023 December 31, 2022 Amortized Cost Fair Value Amortized Cost Fair Value Due in one year or less $ 281,611 $ 280,019 $ 52,265 $ 51,315 Due after one year through five years 263,544 248,179 300,767 280,965 Due after five years through ten years 53,201 49,651 54,419 49,465 Due after ten years 242,903 218,087 243,789 214,887 Asset backed securities 18,358 14,509 19,596 15,348 Total $ 859,617 $ 810,445 $ 670,836 $ 611,980 |
Schedule of available-for-sale securities, continuous unrealized loss position | The following tables present the gross unrealized losses on AFS securities by length of time that individual AFS securities have been in a continuous unrealized loss position for less than twelve months, and twelve months or greater and do not have an allowance for credit losses: As of March 31, 2023 Less Than or Equal to One Year More Than One Year Fair value Gross # of Securities (1) Fair value Gross unrealized losses # of Securities (1) U.S. Treasury securities and obligations of U.S. government authorities and agencies $ 102,026 $ (1,833) 110 $ 247,414 $ (28,716) 633 Obligations of state and political subdivisions 12,243 (121) 40 27,898 (3,771) 112 Corporate securities 19,039 (311) 70 134,389 (11,447) 500 Asset backed securities 5,293 (3,095) 9 9,216 (753) 71 Obligations of foreign governments — — — 2,094 (219) 8 Total $ 138,601 $ (5,360) 229 $ 421,011 $ (44,906) 1,324 As of December 31, 2022 Less Than or Equal to One Year More Than One Year Fair value Gross # of Securities (1) Fair value Gross unrealized losses # of Securities (1) U.S. Treasury securities and obligations of U.S. government authorities and agencies $ 164,593 $ (9,357) 354 $ 186,591 $ (26,705) 385 Obligations of state and political subdivisions 25,507 (1,076) 97 20,219 (3,861) 78 Corporate securities 45,016 (1,446) 176 114,683 (12,560) 417 Asset backed securities 10,298 (3,642) 46 5,051 (604) 34 Obligations of foreign governments 309 (1) 1 2,054 (263) 8 Total $ 245,723 $ (15,522) 674 $ 328,598 $ (43,993) 922 (1) Presented in whole numbers. |
Roll forward activity in allowance for credit losses, AFS securities | The table below presents a roll-forward of the activity in the allowance for credit losses on AFS securities by type as of March 31, 2023: Obligations of state and political subdivisions Corporate securities Asset backed securities Obligations of foreign governments Total Balance at December 31, 2021 $ — $ (241) $ — $ (4) $ (245) (Increase) in allowance for credit losses (1) (47) — — (48) Gains from recoveries of amounts previously written off — 25 — 1 26 Balance at March 31, 2022 $ (1) $ (263) $ — $ (3) $ (267) Balance at December 31, 2022 $ (3) $ (183) $ (1) $ (3) $ (190) (Increase) in allowance for credit losses — (34) — — (34) Gains from recoveries of amounts previously written off 1 79 — — 80 Balance at March 31, 2023 $ (2) $ (138) $ (1) $ (3) $ (144) The Company applies a discounted cash flow model, based on assumptions and model outputs provided by an investment management company, in determining its lifetime expected credit losses on AFS securities. This includes determining the present value of expected future cash flows discounted at the book yield of the security. The table below presents the amount of gains from recoveries (credit losses) on AFS securities recorded by the Company for the following period: Three Months Ended 2023 2022 Net gains from recoveries (credit losses) on AFS securities $ 46 $ (22) |
Schedule of restricted investments | The following table presents the Company's restricted investments included in the Company's AFS securities: As of March 31, 2023 December 31, 2022 Fair value of restricted investments in trust pursuant to reinsurance agreements $ 33,635 $ 34,386 Fair value of restricted investments for special deposits required by state insurance departments 17,093 16,816 Total fair value of restricted investments $ 50,728 $ 51,202 |
Schedule of AFS securities additional information | The following table presents additional information on the Company’s AFS securities: Three Months Ended 2023 2022 Purchases of AFS securities $ 207,812 $ 55,142 Proceeds from maturities, calls and prepayments of AFS securities $ 18,170 $ 20,242 Gross proceeds from sales of AFS securities $ 1,557 $ 16,970 The following table presents the gross realized gains and gross realized losses from sales and redemptions of AFS securities: Three Months Ended 2023 2022 Gross realized gains $ — $ 74 Gross realized (losses) (365) (184) Total net realized gains (losses) from investment sales and redemptions $ (365) $ (110) |
Schedule of investments in loans at fair value | The following table presents the Company’s investments in loans measured at fair value and the Company’s investments in loans measured at fair value pledged as collateral: As of March 31, 2023 As of December 31, 2022 Fair value Unpaid principal balance (UPB) Fair value exceeds / (below) UPB Pledged as collateral Fair value Unpaid principal balance (UPB) Fair value exceeds / (below) UPB Pledged as collateral Insurance: Corporate loans (1) $ 12,145 $ 16,023 $ (3,878) $ — $ 14,312 $ 16,032 $ (1,720) $ — Mortgage: Mortgage loans held for sale (2) 60,237 58,517 1,720 59,244 50,531 49,361 1,170 50,113 Total loans, at fair value $ 72,382 $ 74,540 $ (2,158) $ 59,244 $ 64,843 $ 65,393 $ (550) $ 50,113 (1) The cost basis of Corporate loans was approximately $16,023 and $16,032 at March 31, 2023 and December 31, 2022, respectively. (2) As of March 31, 2023, there was one mortgage loan held for sale that was 90 days or more past due. As of December 31, 2022, t here were no mortgage loans held for sale that were 90 days or more past due. The following table presents the total notes and accounts receivable, net: As of March 31, 2023 December 31, 2022 Accounts and premiums receivable, net $ 124,319 $ 142,011 Retrospective commissions receivable 210,611 191,092 Notes receivable, net 126,847 121,419 Trust receivables 12,918 18,455 Other receivables 27,920 29,334 Total notes and accounts receivable, net $ 502,615 $ 502,311 The following table presents the total valuation allowance and bad debt expense for the following periods: Valuation allowance Bad Debt Expense As of Three Months Ended March 31, March 31, 2023 December 31, 2022 2023 2022 Notes receivable, net - premium financing program (1) $ 97 $ 85 $ 40 $ 62 Accounts and premiums receivable, net $ 108 $ 94 $ 9 $ 8 (1) As of March 31, 2023 and December 31, 2022, there were $187 and $168 in balances classified as 90 days plus past due, respectively. |
Schedule of debt and equity securities | The following table presents information on the cost and fair value of the Company’s equity securities related to insurance operations and other Tiptree investing activity as of the following periods: As of March 31, 2023 Insurance Tiptree Capital - Other Total Cost Fair Value Cost Fair Value Cost Fair Value Invesque $ 23,339 $ 2,377 $ 111,491 $ 11,379 $ 134,830 $ 13,756 Fixed income exchange traded funds 57,876 58,272 — — 57,876 58,272 Other equity securities 19,534 17,990 19,989 21,071 39,523 39,061 Total equity securities $ 100,749 $ 78,639 $ 131,480 $ 32,450 $ 232,229 $ 111,089 As of December 31, 2022 Insurance Tiptree Capital - Other Total Cost Fair Value Cost Fair Value Cost Fair Value Invesque $ 23,339 $ 2,670 $ 111,491 $ 12,784 $ 134,830 $ 15,454 Fixed income exchange traded funds 56,263 56,256 — — 56,263 56,256 Other equity securities 15,773 14,066 — — 15,773 14,066 Total equity securities $ 95,375 $ 72,992 $ 111,491 $ 12,784 $ 206,866 $ 85,776 |
Schedule of other investments | The following table contains information regarding the Company’s other investments as of the following periods: As of March 31, 2023 Tiptree Capital Insurance Mortgage Other Total Corporate bonds, at fair value (1) $ 50,342 $ — $ — $ 50,342 Debentures 22,153 — — 22,153 Other 5,250 3,991 2,834 12,075 Total other investments $ 77,745 $ 3,991 $ 2,834 $ 84,570 As of December 31, 2022 Tiptree Capital Insurance Mortgage Other Total Corporate bonds, at fair value (1) $ 42,080 $ — $ — $ 42,080 Debentures 23,853 — — 23,853 Other 230 4,038 2,824 7,092 Total other investments $ 66,163 $ 4,038 $ 2,824 $ 73,025 (1) The cost basis of corporate bonds was $53,397 and $45,630 as of March 31, 2023 and December 31, 2022, respectively. |
Components of investment income | The following table presents the components of net investment income by source of income: Three Months Ended 2023 2022 Interest: AFS securities $ 4,288 $ 2,199 Loans, at fair value 125 167 Other investments 2,075 1,340 Dividends from equity securities 42 588 Subtotal 6,530 4,294 Less: investment expenses 1,421 1,127 Net investment income $ 5,109 $ 3,167 Three Months Ended 2023 2022 Interest income from Loans, at fair value (1) $ 610 $ 2,307 Loan fee income (1) 3,844 5,536 Other 316 8,862 Other investment income $ 4,770 $ 16,705 |
Components of net realized and unrealized gain (losses) | The following table presents the components of net realized and unrealized gains (losses) recorded on the condensed consolidated statements of operations. Net unrealized gains (losses) on AFS securities are included within other comprehensive income (loss) (“OCI”), net of tax, and, as such, are not included in this table. Net realized and unrealized gains (losses) on non-investment related financial assets and liabilities are included below: Three Months Ended 2023 2022 Net realized gains (losses) Insurance: Reclass of unrealized gains (losses) on AFS securities from OCI $ (365) $ (110) Net gains from recoveries (credit losses) on AFS securities 46 (22) Net realized gains (losses) on loans 2 93 Net realized gains (losses) on equity securities (854) (2,483) Net realized gains (losses) on corporate bonds (975) 913 Other (398) (4,284) Tiptree Capital Mortgage: Net realized gains (losses) on loans 9,671 13,418 Other 383 4,066 Other: Net realized gains (losses) on loans (1) — 14,740 Other — 441 Total net realized gains (losses) 7,510 26,772 Net unrealized gains (losses) Insurance: Net change in unrealized gains (losses) on loans (2,158) (268) Net unrealized gains (losses) on equity securities held at period end (379) (2,161) Reclass of unrealized (gains) losses from prior periods for equity securities sold (14) 1,815 Other 488 (136) Tiptree Capital Mortgage: Net change in unrealized gains (losses) on loans 548 (3,117) Other (3,496) 6,047 Other: Net change in unrealized gains (losses) on loans (1) — (3,581) Net unrealized gains (losses) on equity securities held at period end (322) (8,850) Other — 683 Total net unrealized gains (losses) (5,333) (9,568) Total net realized and unrealized gains (losses) $ 2,177 $ 17,204 |
Notes and Accounts Receivable_2
Notes and Accounts Receivable, net (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Receivables [Abstract] | |
Schedule of notes and accounts receivable | The following table presents the Company’s investments in loans measured at fair value and the Company’s investments in loans measured at fair value pledged as collateral: As of March 31, 2023 As of December 31, 2022 Fair value Unpaid principal balance (UPB) Fair value exceeds / (below) UPB Pledged as collateral Fair value Unpaid principal balance (UPB) Fair value exceeds / (below) UPB Pledged as collateral Insurance: Corporate loans (1) $ 12,145 $ 16,023 $ (3,878) $ — $ 14,312 $ 16,032 $ (1,720) $ — Mortgage: Mortgage loans held for sale (2) 60,237 58,517 1,720 59,244 50,531 49,361 1,170 50,113 Total loans, at fair value $ 72,382 $ 74,540 $ (2,158) $ 59,244 $ 64,843 $ 65,393 $ (550) $ 50,113 (1) The cost basis of Corporate loans was approximately $16,023 and $16,032 at March 31, 2023 and December 31, 2022, respectively. (2) As of March 31, 2023, there was one mortgage loan held for sale that was 90 days or more past due. As of December 31, 2022, t here were no mortgage loans held for sale that were 90 days or more past due. The following table presents the total notes and accounts receivable, net: As of March 31, 2023 December 31, 2022 Accounts and premiums receivable, net $ 124,319 $ 142,011 Retrospective commissions receivable 210,611 191,092 Notes receivable, net 126,847 121,419 Trust receivables 12,918 18,455 Other receivables 27,920 29,334 Total notes and accounts receivable, net $ 502,615 $ 502,311 The following table presents the total valuation allowance and bad debt expense for the following periods: Valuation allowance Bad Debt Expense As of Three Months Ended March 31, March 31, 2023 December 31, 2022 2023 2022 Notes receivable, net - premium financing program (1) $ 97 $ 85 $ 40 $ 62 Accounts and premiums receivable, net $ 108 $ 94 $ 9 $ 8 (1) As of March 31, 2023 and December 31, 2022, there were $187 and $168 in balances classified as 90 days plus past due, respectively. |
Reinsurance Receivables (Tables
Reinsurance Receivables (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Reinsurance Disclosures [Abstract] | |
Effects of reinsurance | The following table presents the effect of reinsurance on premiums written and earned by our insurance business for the following periods: Direct Amount Ceded to Other Companies Assumed from Other Companies Net Amount Percentage of Amount - Assumed to Net Three Months Ended March 31, 2023 Premiums written: Life insurance $ 17,287 $ 8,590 $ 57 $ 8,754 0.7 % Accident and health insurance 29,244 19,509 5,961 15,696 38.0 % Property and liability insurance 378,387 222,590 100,899 256,696 39.3 % Total premiums written 424,918 250,689 106,917 281,146 38.0 % Premiums earned: Life insurance 20,697 10,354 81 10,424 0.8 % Accident and health insurance 34,381 23,274 5,976 17,083 35.0 % Property and liability insurance 306,769 172,854 103,908 237,823 43.7 % Total premiums earned $ 361,847 $ 206,482 $ 109,965 $ 265,330 41.4 % Direct Amount Ceded to Other Companies Assumed from Other Companies Net Amount Percentage of Amount - Assumed to Net Three Months Ended March 31, 2022 Premiums written: Life insurance $ 20,059 $ 8,394 $ 49 $ 11,714 0.4 % Accident and health insurance 34,838 23,545 249 11,542 2.2 % Property and liability insurance 299,164 156,189 98,471 241,446 40.8 % Total premiums written 354,061 188,128 98,769 264,702 37.3 % Premiums earned: Life insurance 19,940 10,126 168 9,982 1.7 % Accident and health insurance 36,058 24,551 332 11,839 2.8 % Property and liability insurance 257,480 141,416 70,531 186,595 37.8 % Total premiums earned $ 313,478 $ 176,093 $ 71,031 $ 208,416 34.1 % The following table presents the components of policy and contract benefits, including the effect of reinsurance on losses and loss adjustment expenses (LAE) incurred: Direct Amount Ceded to Other Companies Assumed from Other Companies Net Amount Percentage of Amount - Assumed to Net Three Months Ended March 31, 2023 Losses and LAE Incurred Life insurance $ 13,245 $ 7,204 $ 38 $ 6,079 0.6 % Accident and health insurance 6,567 4,504 4,505 6,568 68.6 % Property and liability insurance 133,690 88,932 56,922 101,680 56.0 % Total losses and LAE incurred 153,502 100,640 61,465 114,327 53.8 % Member benefit claims (1) 27,348 Total policy and contract benefits $ 141,675 Three Months Ended March 31, 2022 Losses and LAE Incurred Life insurance $ 16,605 $ 8,782 $ 265 $ 8,088 3.3 % Accident and health insurance 9,988 7,748 1,171 3,411 34.3 % Property and liability insurance 110,376 76,946 38,347 71,777 53.4 % Total losses and LAE incurred 136,969 93,476 39,783 83,276 47.8 % Member benefit claims (1) 21,170 Total policy and contract benefits $ 104,446 (1) Member benefit claims are not covered by reinsurance. The following table presents the components of the reinsurance receivables: As of March 31, 2023 December 31, 2022 Prepaid reinsurance premiums: Life insurance (1) $ 73,641 $ 75,553 Accident and health insurance (1) 77,953 81,718 Property and liability insurance 608,632 568,199 Total 760,226 725,470 Ceded claim reserves: Life insurance 3,903 3,965 Accident and health insurance 20,309 19,408 Property and liability insurance 278,098 243,726 Total ceded claim reserves recoverable 302,310 267,099 Other reinsurance settlements recoverable 234,904 183,521 Reinsurance receivables $ 1,297,440 $ 1,176,090 (1) Including policyholder account balances ceded. |
Components of reinsurance receivable | The following table presents the aggregate amount included in reinsurance receivables that is comprised of the three largest receivable balances from non-affiliated reinsurers: As of March 31, 2023 Total of the three largest receivable balances from non-affiliated reinsurers $ 181,979 |
Goodwill and Intangible Asset_2
Goodwill and Intangible Assets, net (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Schedule of Intangible Assets and Goodwill | The following table presents identifiable finite and indefinite-lived intangible assets, accumulated amortization, and goodwill by operating segment and/or reporting unit, as appropriate: As of March 31, 2023 As of December 31, 2022 Finite-Lived Intangible Assets: Insurance Other Total Insurance Other Total Customer relationships $ 167,277 $ — $ 167,277 $ 149,835 $ — $ 149,835 Accumulated amortization (63,803) — (63,803) (60,401) — (60,401) Trade names 15,034 800 15,834 15,028 800 15,828 Accumulated amortization (7,374) (620) (7,994) (7,039) (600) (7,639) Software licensing 12,454 640 13,094 12,386 640 13,026 Accumulated amortization (9,175) (640) (9,815) (9,084) (640) (9,724) Insurance policies and contracts acquired 36,500 — 36,500 36,500 — 36,500 Accumulated amortization (36,411) — (36,411) (36,374) — (36,374) Other 754 — 754 751 — 751 Accumulated amortization (316) — (316) (276) — (276) Total finite-lived intangible assets 114,940 180 115,120 101,326 200 101,526 Indefinite-Lived Intangible Assets: (1) Insurance licensing agreements 13,761 — 13,761 13,761 — 13,761 Other — 1,728 1,728 — 1,728 1,728 Total indefinite-lived intangible assets 13,761 1,728 15,489 13,761 1,728 15,489 Total intangible assets, net $ 128,701 $ 1,908 $ 130,609 $ 115,087 $ 1,928 $ 117,015 Goodwill 204,928 1,708 206,636 184,900 1,708 186,608 Total goodwill and intangible assets, net $ 333,629 $ 3,616 $ 337,245 $ 299,987 $ 3,636 $ 303,623 (1) Impairment tests are performed at least annually on indefinite-lived intangible assets. |
Schedule of Goodwill | The following table presents the activity in goodwill, by operating segment and/or reporting unit, as appropriate, and includes the adjustments made to the balance of goodwill to reflect the effect of the final valuation adjustments made for acquisitions, as well as the reduction to any goodwill attributable to impairment related charges: Insurance Other Total Balance at December 31, 2022 $ 184,900 $ 1,708 $ 186,608 Goodwill acquired (1) 19,735 — 19,735 Foreign currency translation and other 293 — 293 Balance at March 31, 2023 $ 204,928 $ 1,708 $ 206,636 (1) See Note (3) Acquisitions for more information. |
Schedule of identifiable intangible assets | The following table presents the activity, by operating segment and/or reporting unit, as appropriate, in finite and indefinite-lived other intangible assets and includes the adjustments made to the balance to reflect the effect of any final valuation adjustments made for acquisitions, as well as any reduction attributable to impairment-related charges: Insurance Other Total Balance at December 31, 2022 $ 115,087 $ 1,928 $ 117,015 Intangible assets acquired (1) 17,004 — 17,004 Amortization expense (3,906) (20) (3,926) Foreign currency translation and other 516 — 516 Balance at March 31, 2023 $ 128,701 $ 1,908 $ 130,609 (1) See Note (3) Acquisitions for more information. |
Finite-lived Intangible Assets Amortization Expense | The following table presents the amortization expense on finite-lived intangible assets for the following periods: Three Months Ended March 31, 2023 2022 Amortization expense on intangible assets $ 3,926 $ 4,005 |
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense | The following table presents the amortization expense on finite-lived intangible assets for the next five years and thereafter by operating segment and/or reporting unit, as appropriate: As of March 31, 2023 Insurance Other Total Remainder of 2023 $ 11,688 $ 60 $ 11,748 2024 13,906 80 13,986 2025 11,792 40 11,832 2026 9,543 — 9,543 2027 8,200 — 8,200 2028 and thereafter 60,212 — 60,212 Total (1) $ 115,341 $ 180 $ 115,521 (1) Does not include foreign currency translation adjustment of $401 as of March 31, 2023. |
Derivative Financial Instrume_2
Derivative Financial Instruments and Hedging (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Schedule of Gross Notional and Fair Value of Derivatives | The following table presents the gross notional and fair value amounts of derivatives (on a gross basis) categorized by underlying risk: As of March 31, 2023 As of December 31, 2022 Notional Asset Liability Notional Asset Liability Interest rate lock commitments $ 142,054 $ 3,899 $ — $ 147,963 $ 3,652 $ — Forward delivery contracts 21,548 41 32 32,160 112 39 TBA mortgage-backed securities 152,900 51 1,248 133,500 273 141 Fortegra Additional Warrants (Warburg) (1) — — 5,173 — — 5,291 Other 14,752 195 10,202 13,427 230 7,730 Total $ 331,254 $ 4,186 $ 16,655 $ 327,050 $ 4,267 $ 13,201 (1) See Note (16) Stockholders’ Equity for additional information . |
Debt, net (Tables)
Debt, net (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Debt Disclosure [Abstract] | |
Schedule of Debt | The following table presents the balance of the Company’s debt obligations, net of discounts and deferred financing costs for our corporate and asset based debt. Asset based debt is generally recourse only to specific assets and related cash flows. As of March 31, 2023 Corporate debt Insurance Mortgage Total Secured revolving credit agreements (1) $ 75,000 $ — $ 75,000 Preferred trust securities (LIBOR + 4.10%) 35,000 — 35,000 8.50% Junior subordinated notes 125,000 — 125,000 Total corporate debt 235,000 — 235,000 Asset based debt Asset based revolving financing (SOFR + 2.75%) 64,818 — 64,818 Residential mortgage warehouse borrowings (1.88% to 2.50% over SOFR; 2.00% to 3.00% over BSBY) (2)(3) — 56,273 56,273 Total asset based debt 64,818 56,273 121,091 Total debt, face value 299,818 56,273 356,091 Unamortized deferred financing costs (8,626) (4) (8,630) Total debt, net $ 291,192 $ 56,269 $ 347,461 As of December 31, 2022 Corporate debt Insurance Mortgage Total Secured revolving credit agreements (1) $ — $ — $ — Preferred trust securities (LIBOR + 4.10%) 35,000 — 35,000 8.50% Junior subordinated notes 125,000 — 125,000 Total corporate debt 160,000 — 160,000 Asset based debt Asset based revolving financing (LIBOR + 2.75%) 60,628 — 60,628 Residential mortgage warehouse borrowings (1.88% to 2.50% over SOFR; 2.00% to 3.00% over BSBY) (2)(3) — 47,454 47,454 Total asset based debt 60,628 47,454 108,082 Total debt, face value 220,628 47,454 268,082 Unamortized deferred financing costs (8,703) (13) (8,716) Total debt, net $ 211,925 $ 47,441 $ 259,366 (1) The secured credit agreements include separate tranches with multiple rate structures that are adjustable based on Fortegra’s senior leverage ratio, which as of March 31, 2023 was SOFR + 1.50%. (2) Includes SOFR floor and BSBY floor o f 0.25% and 0.50%, r espectively, as of and March 31, 2023 and December 31, 2022. (3) The weighted average coupon rate for residential mortgage warehouse borrowings was 6.79% and 6.31% at March 31, 2023 and December 31, 2022, respectively. |
Schedule of Interest Expense Incurred on Debt | The following table presents the amount of interest expense the Company incurred on its debt for the following periods: Three Months Ended 2023 2022 Total Interest expense - corporate debt $ 4,430 $ 5,876 Total Interest expense - asset based debt 2,035 4,198 Interest expense on debt $ 6,465 $ 10,074 |
Schedule of Maturities of Long-term Debt | The following table presents the contractual principal payments and future maturities of the unpaid principal balance on the Company’s debt for the following periods: As of Remainder of 2023 $ 98,838 2024 22,253 2025 — 2026 — 2027 75,000 2028 and thereafter 160,000 Total $ 356,091 |
Fair Value of Financial Instr_2
Fair Value of Financial Instruments (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Fair Value Disclosures [Abstract] | |
Schedule of fair values and carrying values of assets and liabilities and the fair value level(s) associated with them | The following tables present the Company’s fair value hierarchies for financial assets and liabilities, measured on a recurring basis: As of March 31, 2023 Quoted Other significant Significant unobservable inputs Fair value Assets: Available for sale securities, at fair value: U.S. Treasury securities and obligations of U.S. government authorities and agencies $ — $ 580,555 $ — $ 580,555 Obligations of state and political subdivisions — 49,143 — 49,143 Obligations of foreign governments — 2,093 — 2,093 Certificates of deposit 656 — — 656 Asset backed securities — 14,509 — 14,509 Corporate securities — 163,489 — 163,489 Total available for sale securities, at fair value 656 809,789 — 810,445 Loans, at fair value: Corporate loans — 2,238 9,907 12,145 Mortgage loans held for sale — 60,237 — 60,237 Total loans, at fair value — 62,475 9,907 72,382 Equity securities: Invesque 13,756 — — 13,756 Fixed income ETFs 58,272 — — 58,272 Other equity securities 32,586 — 6,475 39,061 Total equity securities 104,614 — 6,475 111,089 Other investments, at fair value: Corporate bonds — 50,342 — 50,342 Derivative assets 8 279 3,899 4,186 Other — 5,055 324 5,379 Total other investments, at fair value 8 55,676 4,223 59,907 Mortgage servicing rights (1) — — 39,874 $ 39,874 Total $ 105,278 $ 927,940 $ 60,479 $ 1,093,697 Liabilities: (2) Securities sold, not yet purchased $ 11,647 $ 8,930 $ — $ 20,577 Derivative liabilities — 11,482 — 11,482 Fortegra Additional Warrants (Warburg) — — 5,173 5,173 Contingent consideration payable — — 2,968 2,968 Total $ 11,647 $ 20,412 $ 8,141 $ 40,200 (1) Included in other assets. See Note (14) Other Assets and Other Liabilities and Accrued Expenses. (2) Included in other liabilities and accrued expenses. See Note (14) Other Assets and Other Liabilities and Accrued Expenses. As of December 31, 2022 Quoted Other significant Significant unobservable inputs Fair value Assets: Available for sale securities, at fair value: U.S. Treasury securities and obligations of U.S. government authorities and agencies $ — $ 382,060 $ — $ 382,060 Obligations of state and political subdivisions — 49,454 — 49,454 Obligations of foreign governments — 2,362 — 2,362 Certificates of deposit 756 — — 756 Asset backed securities — 15,254 95 15,349 Corporate securities — 161,999 — 161,999 Total available for sale securities, at fair value 756 611,129 95 611,980 Loans, at fair value: Corporate loans — 3,104 11,208 14,312 Mortgage loans held for sale — 50,531 — 50,531 Total loans, at fair value — 53,635 11,208 64,843 Equity securities: Invesque 15,454 — — 15,454 Fixed income ETFs 56,256 — — 56,256 Other equity securities 7,181 — 6,885 14,066 Total equity securities 78,891 — 6,885 85,776 Other investments, at fair value: Corporate bonds — 42,080 — 42,080 Derivative assets 7 608 3,652 4,267 Other — — 324 324 Total other investments, at fair value 7 42,688 3,976 46,671 Mortgage servicing rights (1) — — 41,426 41,426 Total $ 79,654 $ 707,452 $ 63,590 $ 850,696 Liabilities: (2) Securities sold, not yet purchased $ 10,263 $ 6,312 $ — $ 16,575 Derivative liabilities — 7,910 — 7,910 Fortegra Additional Warrants (Warburg) — — 5,291 5,291 Contingent consideration payable — — 2,904 2,904 Total $ 10,263 $ 14,222 $ 8,195 $ 32,680 (1) Included in other assets. See Note (14) Other Assets and Other Liabilities and Accrued Expenses. (2) Included in other liabilities and accrued expenses. See Note (14) Other Assets and Other Liabilities and Accrued Expenses. |
Schedule of additional information about assets that are measured at fair value on a recurring basis for which the company utilized Level 3 inputs to determine fair value | The following table presents additional information about assets that are measured at fair value on a recurring basis for which the Company has utilized Level 3 inputs to determine fair value for the following periods: Three Months Ended 2023 2022 Balance at January 1, $ 63,590 $ 61,443 Net realized and unrealized gains or losses included in: Earnings (3,205) 7,009 OCI (33) (173) Origination of IRLCs 11,262 15,613 Sales and repayments (6) (1,233) Conversions to mortgage loans held for sale (11,016) (19,558) Settlement of trade claims — (18,709) Exchange of bonds for term loans — 12,486 Exchange of trade receivables for equity securities — 7,360 Transfer out of Level 3 (113) — Balance at March 31, $ 60,479 $ 64,238 Changes in unrealized gains (losses) included in earnings related to assets still held at period end $ (3,766) $ (159) Changes in unrealized gains (losses) included in OCI related to assets still held at period end $ (33) $ (173) |
Schedule of quantitative information of Level 3 significant unobservable inputs used in fair valuation of liabilities | The following table presents the range and weighted average (WA) used to develop significant unobservable inputs for the fair value measurements of Level 3 assets and liabilities. As of As of March 31, 2023 December 31, 2022 Valuation technique Unobservable input(s) March 31, 2023 December 31, 2022 Assets Fair value Range WA (1) Range WA (1) IRLCs $ 3,899 $ 3,652 Internal model Pull through rate 50% to 95% 62% 55% to 95% 65% Mortgage servicing rights 39,874 41,426 External model Discount rate 9% to 15% 10% 9% to 14% 9% Cost to service $65 to $80 $72 $65 to $80 $72 Prepayment speed 7% to 89% 8% 4% to 85% 9% Equity securities 6,463 6,837 — Internal model Forecast EBITDAR $728,000 to $1,039,000 N/A $728,000 to $1,039,000 N/A Corporate loans 9,907 11,208 Internal model EBITDA $153,000 N/A $170,000 N/A Total $ 60,143 $ 63,123 Liabilities Fortegra Additional Warrants (Warburg) $ 5,173 $ 5,291 External Model Discount rate 3% to 5% 3.6% 3% to 5% 3.3% Implied Equity Volatility 40% to 50% 45% 40% to 50% 45% Contingent consideration payable 2,968 2,904 Cash Flow model Forecast Cash EBITDA $2,500 to $4,000 N/A $2,500 to $4,000 N/A Forecast Underwriting EBITDA $— to $2,000 N/A $— to $2,000 N/A Total $ 8,141 $ 8,195 (1) Unobservable inputs were weighted by the relative fair value of the instruments. |
Schedule of fair values and carrying values of financial assets and liabilities, and fair value hierarchy | The following table presents the carrying amounts and estimated fair values of financial assets and liabilities that are not recorded at fair value and their respective levels within the fair value hierarchy: As of March 31, 2023 As of December 31, 2022 Level within Fair value Carrying value Level within Fair value Carrying value Assets: Debentures (1) 2 $ 22,153 $ 22,153 2 $ 23,853 $ 23,853 Notes receivable, net 2 126,847 126,847 2 121,419 121,419 Total assets $ 149,000 $ 149,000 $ 145,272 $ 145,272 Liabilities: Debt, net 3 $ 348,747 $ 356,091 3 $ 262,932 $ 268,082 Total liabilities $ 348,747 $ 356,091 $ 262,932 $ 268,082 |
Liability for Unpaid Claims a_2
Liability for Unpaid Claims and Claim Adjustment Expenses (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Insurance [Abstract] | |
Schedule of Liability for Unpaid Claims and Claims Adjustment Expense | The following table presents the activity in the net liability for unpaid losses and allocated loss adjustment expenses of short duration contracts for the following periods: Three Months Ended 2023 2022 Policy liabilities and unpaid claims balance as of January 1, $ 567,193 $ 331,703 Less: liabilities of policy-holder account balances, gross (1,923) (801) Less: non-insurance warranty benefit claim liabilities (140) (10,785) Gross liabilities for unpaid losses and loss adjustment expenses 565,130 320,117 Less: reinsurance recoverable on unpaid losses - short duration (266,889) (165,129) Less: other lines, gross (184) (576) Net balance as of January 1, short duration 298,057 154,412 Incurred (short duration) related to: Current year 113,932 81,563 Prior years 328 1,161 Total incurred 114,260 82,724 Paid (short duration) related to: Current year 33,742 42,706 Prior years 42,855 6,686 Total paid 76,597 49,392 Net balance as of March 31, short duration 335,720 187,744 Plus: reinsurance recoverable on unpaid losses - short duration 302,103 197,607 Plus: other lines, gross 180 658 Gross liabilities for unpaid losses and loss adjustment expenses 638,003 386,009 Plus: liabilities of policy-holder account balances, gross 1,686 273 Plus: non-insurance warranty benefit claim liabilities 119 7,595 Policy liabilities and unpaid claims balance as of March 31, $ 639,808 $ 393,877 |
Reconciliation of Short Duration Contracts to Total Losses Incurred | The following schedule reconciles the total short duration contracts per the table above to the amount of total losses incurred as presented in the condensed consolidated statements of operations, excluding the amount for member benefit claims: Three Months Ended 2023 2022 Short duration incurred $ 114,260 $ 82,724 Other lines incurred (3) 392 Unallocated loss adjustment expenses 70 160 Total losses incurred $ 114,327 $ 83,276 |
Revenue from Contracts with C_2
Revenue from Contracts with Customers (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Revenue from Contract with Customer [Abstract] | |
Disaggregation of Revenue from Contracts with Customers by Product Type | The following table presents the disaggregated amounts of revenue from contracts with customers by product type for the following periods: Three Months Ended March 31, 2023 2022 Service and Administrative Fees: Service contract revenue $ 63,170 $ 43,213 Motor club revenue 12,516 12,558 Other 1,503 10,983 Revenue from contracts with customers $ 77,189 $ 66,754 |
Schedule of Activity in Deferred Assets and Liabilities Related to Revenue from Contracts with Customers | January 1, 2023 March 31, 2023 Beginning balance Additions Amortization Ending balance Deferred acquisition costs Service and Administrative Fees: Service contract revenue $ 172,129 $ 28,121 $ 17,495 $ 182,755 Motor club revenue 17,142 7,912 9,674 15,380 Total $ 189,271 $ 36,033 $ 27,169 $ 198,135 Deferred revenue Service and Administrative Fees: Service contract revenue $ 581,882 $ 79,271 $ 63,170 $ 597,983 Motor club revenue 22,949 10,052 12,516 20,485 Total $ 604,831 $ 89,323 $ 75,686 $ 618,468 |
Other Assets and Other Liabil_2
Other Assets and Other Liabilities and Accrued Expenses (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract] | |
Schedule of Other Assets | The following table presents the components of other assets as reported in the condensed consolidated balance sheets: As of March 31, 2023 December 31, 2022 Loans eligible for repurchase $ 35,049 $ 32,136 Mortgage servicing rights 39,874 41,426 Right of use assets - Operating leases 32,735 31,499 Income tax receivable 6,500 19,790 Furniture, fixtures and equipment, net 27,600 21,829 Prepaid expenses 12,926 18,526 Other 7,222 6,937 Total other assets $ 161,906 $ 172,143 |
Schedule of Depreciation Expense | The following table presents the depreciation expense related to furniture, fixtures and equipment for the following periods: Three Months Ended 2023 2022 Depreciation expense related to furniture, fixtures and equipment $ 1,069 $ 838 The following table presents the components of other expenses as reported in the condensed consolidated statement of operations: Three Months Ended 2023 2022 General and administrative $ 9,059 $ 4,039 Professional fees 7,759 6,283 Premium taxes 5,774 5,057 Mortgage origination expenses 3,192 4,602 Rent and related 4,070 4,359 Other 2,957 6,836 Total other expenses $ 32,811 $ 31,176 |
Components of Other Liabilities and Accrued Expenses | The following table presents the components of other liabilities and accrued expenses as reported in the condensed consolidated balance sheets: As of March 31, 2023 December 31, 2022 Accounts payable and accrued expenses $ 100,304 $ 119,394 Loans eligible for repurchase liability 35,049 32,136 Deferred tax liabilities, net 100,841 90,391 Operating lease liabilities 40,036 38,031 Commissions payable 27,064 42,741 Securities sold, not yet purchased 20,577 16,575 Derivative liabilities 16,655 13,201 Other 24,741 15,279 Total other liabilities and accrued expenses $ 365,267 $ 367,748 |
Other Revenue and Other Expen_2
Other Revenue and Other Expenses (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Other Income and Expenses [Abstract] | |
Schedule of Components of Other Revenue | The following table presents the components of other revenue as reported in the condensed consolidated statement of operations. Other revenue is primarily generated by Tiptree Capital’s non-insurance activities except as noted in the footnote to the table. Three Months Ended 2023 2022 Other investment income (1) $ 4,770 $ 16,705 Other (2) 8,562 5,039 Total other revenue $ 13,332 $ 21,744 (1) See Note (5) Investments for the components of Other investment income. (2) Includes $6,935 and $3,216 for the three months ended March 31, 2023 and 2022, respectively, related to Insurance. |
Schedule of Components of Other Expenses | The following table presents the depreciation expense related to furniture, fixtures and equipment for the following periods: Three Months Ended 2023 2022 Depreciation expense related to furniture, fixtures and equipment $ 1,069 $ 838 The following table presents the components of other expenses as reported in the condensed consolidated statement of operations: Three Months Ended 2023 2022 General and administrative $ 9,059 $ 4,039 Professional fees 7,759 6,283 Premium taxes 5,774 5,057 Mortgage origination expenses 3,192 4,602 Rent and related 4,070 4,359 Other 2,957 6,836 Total other expenses $ 32,811 $ 31,176 |
Stockholders' Equity (Tables)
Stockholders' Equity (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Equity [Abstract] | |
Schedule of Dividends Declared | The Company declared cash dividends per share for the following periods presented below: Dividends per share for the Three Months Ended 2023 2022 First quarter $ 0.05 $ 0.04 Total cash dividends declared $ 0.05 $ 0.04 |
Schedule of Noncontrolling Interest | The following table presents the components of non-controlling interests as reported in the condensed consolidated balance sheets: As of March 31, 2023 December 31, 2022 Fortegra preferred interests $ 77,679 $ 77,679 Fortegra common interests 63,231 55,364 Other third-party common interests — 3,165 Total non-controlling interests $ 140,910 $ 136,208 |
Statutory Accounting Practices Disclosure | The following table presents the combined amount available for ordinary dividends of the Company's U.S. domiciled insurance company subsidiaries for the following periods: As of March 31, December 31, 2022 Amount available for ordinary dividends of the Company's insurance company subsidiaries $ 32,867 $ 35,145 |
Accumulated Other Comprehensi_2
Accumulated Other Comprehensive Income (Loss) (AOCI) (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Equity [Abstract] | |
Schedule of Accumulated Other Comprehensive Income (Loss) | The following table presents the activity of AFS securities in AOCI, net of tax, for the following periods: Unrealized gains (losses) on available for sale securities Foreign currency translation adjustment Total AOCI Amount attributable to non-controlling interests Total AOCI to Tiptree Inc. Balance at December 31, 2021 $ (2,686) $ — $ (2,686) $ 1 $ (2,685) Other comprehensive income (losses) before reclassifications (20,557) — (20,557) 50 (20,507) Amounts reclassified from AOCI 86 — 86 — 86 OCI (20,471) — (20,471) 50 (20,421) Balance at March 31, 2022 $ (23,157) $ — $ (23,157) $ 51 $ (23,106) Balance at December 31, 2022 $ (43,043) $ (7,311) $ (50,354) $ 10,925 $ (39,429) Other comprehensive income (losses) before reclassifications 5,745 2,932 8,677 (2,062) 6,615 Amounts reclassified from AOCI (279) — (279) — (279) OCI 5,466 2,932 8,398 (2,062) 6,336 Balance at March 31, 2023 $ (37,577) $ (4,379) $ (41,956) $ 8,863 $ (33,093) |
Reclassification out of Accumulated Other Comprehensive Income | The following table presents the reclassification adjustments out of AOCI included in net income and the impacted line items on the condensed consolidated statement of operations for the following periods: Three Months Ended Affected line item in condensed consolidated statements of operations Components of AOCI 2023 2022 Unrealized gains (losses) on available for sale securities $ 365 $ (110) Net realized and unrealized gains (losses) Related tax (expense) benefit (86) 24 Provision for income tax Net of tax $ 279 $ (86) |
Stock Based Compensation (Table
Stock Based Compensation (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Share-Based Payment Arrangement [Abstract] | |
Summary of Changes to Issuances under 2017 Equity Plan | The table below summarizes changes to the issuances under the Company’s 2017 Equity Plan for the periods indicated, excluding awards granted under the Company’s subsidiary incentive plans that are exchangeable for Tiptree common stock: 2017 Equity Plan Number of shares (1) Available for issuance as of December 31, 2022 2,371,977 RSU, stock and option awards granted (90,188) Available for issuance as of March 31, 2023 2,281,789 (1) Excludes awards granted under the Company’s subsidiary incentive plans that are exchangeable for Tiptree common stock. |
Summary of Changes RSUs and Option Activity | The following table presents changes to the issuances of RSUs and stock awards under the 2017 Equity Plan for the periods indicated: Number of shares issuable Weighted average grant date fair value Unvested units as of December 31, 2022 501,007 $ 9.63 Granted 90,188 16.39 Vested (337,964) 7.97 Unvested units as of March 31, 2023 253,231 $ 14.25 The following tables present the detail of the granted and vested RSUs and stock awards for the periods indicated: Three Months Ended Three Months Ended Granted 2023 2022 Vested 2023 2022 Directors 8,314 8,418 Directors 8,314 8,418 Employees (1) 81,874 202,828 Employees 329,650 300,305 Total Granted 90,188 211,246 Total Vested 337,964 308,723 Taxes (43,322) (47,274) Net Vested 294,642 261,449 (1) Includes 62,940 shares that vest ratably over three years and 190,291 shares that cliff vest in 2025 for the three months ended March 31, 2023. The following table presents the Company's stock option activity for the current period: Options outstanding Weighted average exercise price (in dollars per stock option) Weighted average grant date value (in dollars per stock option) Options exercisable Balance, December 31, 2022 1,675,514 $ 6.50 $ 2.30 1,018,805 Balance, March 31, 2023 1,583,873 $ 6.51 $ 2.25 1,225,083 Weighted average remaining contractual term at March 31, 2023 (in years) 4.9 |
Schedule of Performance Restricted Stock Units, Share Price Target | The below table illustrates the aggregate number of PRSUs that will vest upon the achievement of each Tiptree share price target. Such price targets are adjusted down for cumulative dividends paid by the Company since grant (e.g., the next share price target is $19.71 as adjusted for cumulative dividends paid to date). Original Tiptree Share Price Target Number of PRSUs that Vest $20 516,667 $30 775,000 $45 1,033,333 $60 1,291,667 |
Schedule of Assumptions Used to Estimate the Fair Values of the PRSUs Granted | The following table presents the assumptions used to remeasure the fair value of the PRSUs issued in 2021 as of June 7, 2022, when they were converted to equity awards. Valuation Input Assumption Historical volatility 38.75% Risk-free rate 3.04% Dividend yield 1.45% Cost of equity 11.72% Expected term (years) 6 |
Summary of Changes to Issuances of Subsidiary RSU's under Subsidiary Incentive Plan | The following table presents changes to the issuances of subsidiary awards under the subsidiary incentive plans for the periods indicated: Grant date fair value of equity shares issuable Unvested balance as of December 31, 2022 $ 1,487 Vested (808) Unvested balance as of March 31, 2023 $ 679 |
Schedule of Stock-based Compensation Expense and Related Income Tax Benefit | The following table presents total stock based compensation expense and the related income tax benefit recognized on the condensed consolidated statements of operations: Three Months Ended 2023 2022 Employee compensation and benefits $ 2,214 $ 6,041 Director compensation 106 119 Income tax benefit (487) (1,294) Net stock based compensation expense $ 1,833 $ 4,866 |
Schedule of Additional Information on Total Non-vested Stock-based Compensation | Additional information on total non-vested stock based compensation is as follows: As of March 31, 2023 Stock options Restricted stock awards and RSUs Performance Restricted Stock Units Unrecognized compensation cost related to non-vested awards (1) $ 131 $ 168 $ 7,046 Weighted - average recognition period (in years) 0.50 0.66 1.12 (1) Includes $95 of unrecognized compensation cost related to stock options at The Fortegra Group that vest ratably over three years. |
Income Taxes (Tables)
Income Taxes (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Income Tax Disclosure [Abstract] | |
Components of income tax expense (benefit) | The following table presents the Company’s provision (benefit) for income taxes reflected as a component of income (loss): Three Months Ended 2023 2022 Total income tax expense (benefit) $ 5,022 $ (86) Effective tax rate (ETR) 61.5 % (1) 9.0 % (2) (1) Higher than the U.S. federal statutory income tax rate of 21% primarily due to the impact of outside basis deferred taxes on Tiptree’s investment in Fortegra and other discrete items. (2) Lower than the U.S. federal statutory income tax rate of 21% primarily due to the impact of the effect of foreign operations and discrete items, partially offset by state taxes. |
Commitments and Contingencies (
Commitments and Contingencies (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Commitments and Contingencies Disclosure [Abstract] | |
Schedule of operating leases | The following table presents rent expense for the Company’s office leases recorded on the condensed consolidated statements of operations for the following periods: Three Months Ended 2023 2022 Rent expense for office leases (1) $ 2,069 $ 2,289 (1) Includes lease exp ense o f $110 for the three months ended March 31, 2022 for assets classified as held for sale for the periods prior to July 1, 2022. |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Earnings Per Share [Abstract] | |
Schedule of reconciliation of basic and diluted net income per common share | The following table presents a reconciliation of basic and diluted net income per common share for the following periods: Three Months Ended 2023 2022 Net income (loss) $ 3,151 $ (866) Less: Net income (loss) attributable to non-controlling interests 4,213 94 Net income (loss) attributable to Tiptree Inc. common shares - basic (1,062) (960) Effect of Dilutive Securities: Securities of subsidiaries — — Net income (loss) attributable to Tiptree Inc. common shares - diluted $ (1,062) $ (960) Weighted average number of shares of common stock outstanding - basic 36,522,946 34,229,011 Weighted average number of incremental shares of common stock issuable from exchangeable interests and contingent considerations — — Weighted average number of shares of common stock outstanding - diluted 36,522,946 34,229,011 Basic net income (loss) attributable to common shares $ (0.03) $ (0.03) Diluted net income (loss) attributable to common shares $ (0.03) $ (0.03) |
Organization (Details)
Organization (Details) $ in Thousands | 3 Months Ended | |
Jun. 21, 2022 USD ($) | Mar. 31, 2023 segment | |
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items] | ||
Number of reportable segments | segment | 2 | |
Warburg | Fortegra | ||
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items] | ||
WP transaction, issuance of equity value | $ | $ 200,000 | |
Ownership percentage by noncontrolling owners | 17.40% | |
Tiptree Holdings | Fortegra | ||
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items] | ||
Ownership percentage by parent | 79.40% | |
Fortegra Management and Directors | Fortegra | ||
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items] | ||
Ownership percentage by noncontrolling owners | 3.20% |
Acquisitions (Details)
Acquisitions (Details) - USD ($) $ in Thousands | 3 Months Ended | ||||
Feb. 06, 2023 | Apr. 01, 2022 | Mar. 31, 2023 | Mar. 31, 2022 | Dec. 31, 2022 | |
Business Acquisition [Line Items] | |||||
Payment to acquire businesses, net | $ 22,530 | $ 0 | |||
Goodwill acquired | 19,735 | ||||
Total intangible assets, net | $ 130,609 | $ 117,015 | |||
Premia Solutions Limited | |||||
Business Acquisition [Line Items] | |||||
Payment to acquire businesses, net | $ 22,530 | ||||
Cash acquired from acquisition | 3,873 | ||||
Goodwill acquired | 19,735 | ||||
Total intangible assets, net | $ 17,004 | ||||
ITC | |||||
Business Acquisition [Line Items] | |||||
Payment to acquire businesses, net | $ 15,000 | ||||
Cash acquired from acquisition | 6,123 | ||||
Goodwill acquired | 8,044 | ||||
Total intangible assets, net | $ 10,964 |
Operating Segment Data - Schedu
Operating Segment Data - Schedule of Segment Results (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Segment Reporting Information [Line Items] | ||
Total revenues | $ 381,625 | $ 324,903 |
Total expenses | (373,452) | (325,855) |
Income (loss) before taxes | 8,173 | (952) |
Less: provision (benefit) for income taxes | 5,022 | (86) |
Net income (loss) | 3,151 | (866) |
Less: net income (loss) attributable to non-controlling interests | 4,213 | 94 |
Net income (loss) attributable to common stockholders | (1,062) | (960) |
Corporate and Other | ||
Segment Reporting Information [Line Items] | ||
Total revenues | 381,625 | 324,903 |
Total expenses | (363,303) | (313,606) |
Other | ||
Segment Reporting Information [Line Items] | ||
Total revenues | 1,620 | 16,973 |
Total expenses | (178) | (24,624) |
Income (loss) before taxes | 1,442 | (7,651) |
Corporate | ||
Segment Reporting Information [Line Items] | ||
Total expenses | (10,149) | (12,249) |
Insurance | Operating segments | ||
Segment Reporting Information [Line Items] | ||
Total revenues | 368,444 | 282,529 |
Total expenses | (348,999) | (267,847) |
Income (loss) before taxes | 19,445 | 14,682 |
Mortgage | Operating segments | ||
Segment Reporting Information [Line Items] | ||
Total revenues | 11,561 | 25,401 |
Total expenses | (14,126) | (21,135) |
Income (loss) before taxes | $ (2,565) | $ 4,266 |
Operating Segment Data - Narrat
Operating Segment Data - Narrative (Details) | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2021 | |
Segment Reporting [Abstract] | ||
Revenues, non-US sources | 4% | 5.90% |
Operating Segment Data - Sche_2
Operating Segment Data - Schedule of Segment Assets (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Segment Reporting Information [Line Items] | ||
Total assets | $ 4,307,958 | $ 4,039,563 |
Other | ||
Segment Reporting Information [Line Items] | ||
Total assets | 158,398 | 86,402 |
Corporate | ||
Segment Reporting Information [Line Items] | ||
Total assets | 160 | 94,462 |
Insurance | Operating segments | ||
Segment Reporting Information [Line Items] | ||
Total assets | 3,982,362 | 3,702,577 |
Mortgage | Operating segments | ||
Segment Reporting Information [Line Items] | ||
Total assets | $ 167,038 | $ 156,122 |
Investments - Schedule of Inves
Investments - Schedule of Investments by Segment (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Segment Reporting Information [Line Items] | ||
Available for sale securities, at fair value, net of allowance for credit losses | $ 810,445 | $ 611,980 |
Loans, at fair value | 72,382 | 64,843 |
Equity securities | 111,089 | 85,776 |
Other investments | 84,570 | 73,025 |
Total investments | 1,078,486 | 835,624 |
Other | ||
Segment Reporting Information [Line Items] | ||
Available for sale securities, at fair value, net of allowance for credit losses | 59,055 | 0 |
Loans, at fair value | 0 | 0 |
Equity securities | 32,450 | 12,784 |
Other investments | 2,834 | 2,824 |
Total investments | 94,339 | 15,608 |
Insurance | Operating segments | ||
Segment Reporting Information [Line Items] | ||
Available for sale securities, at fair value, net of allowance for credit losses | 751,390 | 611,980 |
Loans, at fair value | 12,145 | 14,312 |
Equity securities | 78,639 | 72,992 |
Other investments | 77,745 | 66,163 |
Total investments | 919,919 | 765,447 |
Mortgage | Operating segments | ||
Segment Reporting Information [Line Items] | ||
Available for sale securities, at fair value, net of allowance for credit losses | 0 | 0 |
Loans, at fair value | 60,237 | 50,531 |
Equity securities | 0 | 0 |
Other investments | 3,991 | 4,038 |
Total investments | $ 64,228 | $ 54,569 |
Investments - Schedule of Avail
Investments - Schedule of Available-for-sale Securities, at Fair Value (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 | Mar. 31, 2022 | Dec. 31, 2021 |
Debt Securities, Available-for-sale [Line Items] | ||||
Amortized cost | $ 859,617 | $ 670,836 | ||
Allowance for credit losses | (144) | (190) | $ (267) | $ (245) |
Gross unrealized gains | 1,238 | 849 | ||
Gross unrealized losses | (50,266) | (59,515) | ||
Fair value | 810,445 | 611,980 | ||
U.S. Treasury securities and obligations of U.S. government authorities and agencies | ||||
Debt Securities, Available-for-sale [Line Items] | ||||
Amortized cost | 610,031 | 417,278 | ||
Allowance for credit losses | 0 | 0 | ||
Gross unrealized gains | 1,073 | 844 | ||
Gross unrealized losses | (30,549) | (36,062) | ||
Fair value | 580,555 | 382,060 | ||
Obligations of state and political subdivisions | ||||
Debt Securities, Available-for-sale [Line Items] | ||||
Amortized cost | 52,989 | 54,390 | ||
Allowance for credit losses | (2) | (3) | (1) | 0 |
Gross unrealized gains | 48 | 4 | ||
Gross unrealized losses | (3,892) | (4,937) | ||
Fair value | 49,143 | 49,454 | ||
Corporate securities | ||||
Debt Securities, Available-for-sale [Line Items] | ||||
Amortized cost | 175,268 | 176,187 | ||
Allowance for credit losses | (138) | (183) | (263) | (241) |
Gross unrealized gains | 117 | 1 | ||
Gross unrealized losses | (11,758) | (14,006) | ||
Fair value | 163,489 | 161,999 | ||
Asset backed securities | ||||
Debt Securities, Available-for-sale [Line Items] | ||||
Amortized cost | 18,358 | 19,596 | ||
Allowance for credit losses | (1) | (1) | 0 | 0 |
Gross unrealized gains | 0 | 0 | ||
Gross unrealized losses | (3,848) | (4,246) | ||
Fair value | 14,509 | 15,349 | ||
Certificates of deposit | ||||
Debt Securities, Available-for-sale [Line Items] | ||||
Amortized cost | 656 | 756 | ||
Allowance for credit losses | 0 | 0 | ||
Gross unrealized gains | 0 | 0 | ||
Gross unrealized losses | 0 | 0 | ||
Fair value | 656 | 756 | ||
Obligations of foreign governments | ||||
Debt Securities, Available-for-sale [Line Items] | ||||
Amortized cost | 2,315 | 2,629 | ||
Allowance for credit losses | (3) | (3) | $ (3) | $ (4) |
Gross unrealized gains | 0 | 0 | ||
Gross unrealized losses | (219) | (264) | ||
Fair value | $ 2,093 | $ 2,362 |
Investments - Schedule of Amort
Investments - Schedule of Amortized Cost and Fair Value by Contractual Maturity (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Amortized Cost | ||
Due in one year or less | $ 281,611 | $ 52,265 |
Due after one year through five years | 263,544 | 300,767 |
Due after five years through ten years | 53,201 | 54,419 |
Due after ten years | 242,903 | 243,789 |
Asset backed securities | 18,358 | 19,596 |
Amortized cost | 859,617 | 670,836 |
Fair Value | ||
Due in one year or less | 280,019 | 51,315 |
Due after one year through five years | 248,179 | 280,965 |
Due after five years through ten years | 49,651 | 49,465 |
Due after ten years | 218,087 | 214,887 |
Asset backed securities | 14,509 | 15,348 |
Total | $ 810,445 | $ 611,980 |
Investments - Schedule of Ava_2
Investments - Schedule of Available-for-sale Securities in Continuous Unrealized Loss Position (Details) $ in Thousands | Mar. 31, 2023 USD ($) security | Dec. 31, 2022 USD ($) security |
Debt Securities, Available-for-sale [Line Items] | ||
Less than or equal to one year, fair value | $ 138,601 | $ 245,723 |
Less than or equal to one year, gross unrealized losses | $ (5,360) | $ (15,522) |
Less than or equal to one year, number of securities | security | 229 | 674 |
More than one year, fair value | $ 421,011 | $ 328,598 |
More than one year, gross unrealized loss | $ (44,906) | $ (43,993) |
More than one year, number of securities | security | 1,324 | 922 |
U.S. Treasury securities and obligations of U.S. government authorities and agencies | ||
Debt Securities, Available-for-sale [Line Items] | ||
Less than or equal to one year, fair value | $ 102,026 | $ 164,593 |
Less than or equal to one year, gross unrealized losses | $ (1,833) | $ (9,357) |
Less than or equal to one year, number of securities | security | 110 | 354 |
More than one year, fair value | $ 247,414 | $ 186,591 |
More than one year, gross unrealized loss | $ (28,716) | $ (26,705) |
More than one year, number of securities | security | 633 | 385 |
Obligations of state and political subdivisions | ||
Debt Securities, Available-for-sale [Line Items] | ||
Less than or equal to one year, fair value | $ 12,243 | $ 25,507 |
Less than or equal to one year, gross unrealized losses | $ (121) | $ (1,076) |
Less than or equal to one year, number of securities | security | 40 | 97 |
More than one year, fair value | $ 27,898 | $ 20,219 |
More than one year, gross unrealized loss | $ (3,771) | $ (3,861) |
More than one year, number of securities | security | 112 | 78 |
Corporate securities | ||
Debt Securities, Available-for-sale [Line Items] | ||
Less than or equal to one year, fair value | $ 19,039 | $ 45,016 |
Less than or equal to one year, gross unrealized losses | $ (311) | $ (1,446) |
Less than or equal to one year, number of securities | security | 70 | 176 |
More than one year, fair value | $ 134,389 | $ 114,683 |
More than one year, gross unrealized loss | $ (11,447) | $ (12,560) |
More than one year, number of securities | security | 500 | 417 |
Asset backed securities | ||
Debt Securities, Available-for-sale [Line Items] | ||
Less than or equal to one year, fair value | $ 5,293 | $ 10,298 |
Less than or equal to one year, gross unrealized losses | $ (3,095) | $ (3,642) |
Less than or equal to one year, number of securities | security | 9 | 46 |
More than one year, fair value | $ 9,216 | $ 5,051 |
More than one year, gross unrealized loss | $ (753) | $ (604) |
More than one year, number of securities | security | 71 | 34 |
Obligations of foreign governments | ||
Debt Securities, Available-for-sale [Line Items] | ||
Less than or equal to one year, fair value | $ 0 | $ 309 |
Less than or equal to one year, gross unrealized losses | $ 0 | $ (1) |
Less than or equal to one year, number of securities | security | 0 | 1 |
More than one year, fair value | $ 2,094 | $ 2,054 |
More than one year, gross unrealized loss | $ (219) | $ (263) |
More than one year, number of securities | security | 8 | 8 |
Investments - Schedule of the A
Investments - Schedule of the Allowance for Credit Losses (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Debt Securities, Available-for-sale, Allowance for Credit Loss [Roll Forward] | ||
Beginning balance | $ (190) | $ (245) |
(Increase) in allowance for credit losses | (34) | (48) |
Gains from recoveries of amounts previously written off | 80 | 26 |
Ending balance | (144) | (267) |
Operating segments | AFS, recoveries (credit losses) | Insurance | ||
Debt Securities, Available-for-sale, Allowance for Credit Loss [Roll Forward] | ||
Net gains from recoveries (credit losses) on AFS securities | 46 | (22) |
Obligations of state and political subdivisions | ||
Debt Securities, Available-for-sale, Allowance for Credit Loss [Roll Forward] | ||
Beginning balance | (3) | 0 |
(Increase) in allowance for credit losses | 0 | (1) |
Gains from recoveries of amounts previously written off | 1 | 0 |
Ending balance | (2) | (1) |
Corporate securities | ||
Debt Securities, Available-for-sale, Allowance for Credit Loss [Roll Forward] | ||
Beginning balance | (183) | (241) |
(Increase) in allowance for credit losses | (34) | (47) |
Gains from recoveries of amounts previously written off | 79 | 25 |
Ending balance | (138) | (263) |
Asset backed securities | ||
Debt Securities, Available-for-sale, Allowance for Credit Loss [Roll Forward] | ||
Beginning balance | (1) | 0 |
(Increase) in allowance for credit losses | 0 | 0 |
Gains from recoveries of amounts previously written off | 0 | 0 |
Ending balance | (1) | 0 |
Obligations of foreign governments | ||
Debt Securities, Available-for-sale, Allowance for Credit Loss [Roll Forward] | ||
Beginning balance | (3) | (4) |
(Increase) in allowance for credit losses | 0 | 0 |
Gains from recoveries of amounts previously written off | 0 | 1 |
Ending balance | $ (3) | $ (3) |
Investments - Schedule of Restr
Investments - Schedule of Restricted Investments (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Investments, Debt and Equity Securities [Abstract] | ||
Fair value of restricted investments in trust pursuant to reinsurance agreements | $ 33,635 | $ 34,386 |
Fair value of restricted investments for special deposits required by state insurance departments | 17,093 | 16,816 |
Total fair value of restricted investments | $ 50,728 | $ 51,202 |
Investments - Schedule of Ava_3
Investments - Schedule of Available for Sale Investment Purchases, Proceeds and Gains & Losses (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Investments, Debt and Equity Securities [Abstract] | ||
Purchases of AFS securities | $ 207,812 | $ 55,142 |
Proceeds from maturities, calls and prepayments of AFS securities | 18,170 | 20,242 |
Gross proceeds from sales of AFS securities | 1,557 | 16,970 |
Gross realized gains | 0 | 74 |
Gross realized (losses) | (365) | (184) |
Total net realized gains (losses) from investment sales and redemptions | $ (365) | $ (110) |
Investments - Loans, at fair va
Investments - Loans, at fair value - Schedule of the Company's Investment in Loans Measured at Fair Value (Details) $ in Thousands | Mar. 31, 2023 USD ($) loan | Dec. 31, 2022 USD ($) loan |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loans, at fair value | $ 72,382 | $ 64,843 |
Unpaid principal balance (UPB) | 74,540 | 65,393 |
Fair value exceeds / (below) UPB | (2,158) | (550) |
Asset pledged as collateral | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loans, at fair value | $ 59,244 | $ 50,113 |
Mortgage loans held for sale | 90 days or more past due | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Number of loans past due | loan | 1 | 0 |
Insurance | Corporate loans | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loans, at fair value | $ 12,145 | $ 14,312 |
Unpaid principal balance (UPB) | 16,023 | 16,032 |
Fair value exceeds / (below) UPB | (3,878) | (1,720) |
Cost basis of NPLs | 16,023 | 16,032 |
Insurance | Corporate loans | Asset pledged as collateral | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loans, at fair value | 0 | 0 |
Mortgage | Mortgage loans held for sale | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loans, at fair value | 60,237 | 50,531 |
Unpaid principal balance (UPB) | 58,517 | 49,361 |
Fair value exceeds / (below) UPB | 1,720 | 1,170 |
Mortgage | Mortgage loans held for sale | Asset pledged as collateral | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Loans, at fair value | $ 59,244 | $ 50,113 |
Investments - Equity securities
Investments - Equity securities - Debt Securities, Trading, and Equity Securities (Details) - USD ($) $ in Thousands, shares in Millions | Mar. 31, 2023 | Dec. 31, 2022 |
Debt and Equity Securities, FV-NI [Line Items] | ||
Cost | $ 232,229 | $ 206,866 |
Fair Value | 111,089 | 85,776 |
Other | ||
Debt and Equity Securities, FV-NI [Line Items] | ||
Cost | 131,480 | 111,491 |
Fair Value | 32,450 | 12,784 |
Insurance | Operating segments | ||
Debt and Equity Securities, FV-NI [Line Items] | ||
Cost | 100,749 | 95,375 |
Fair Value | 78,639 | 72,992 |
Fixed income exchange traded funds | ||
Debt and Equity Securities, FV-NI [Line Items] | ||
Cost | 57,876 | 56,263 |
Fair Value | 58,272 | 56,256 |
Fixed income exchange traded funds | Other | ||
Debt and Equity Securities, FV-NI [Line Items] | ||
Cost | 0 | 0 |
Fair Value | 0 | 0 |
Fixed income exchange traded funds | Insurance | Operating segments | ||
Debt and Equity Securities, FV-NI [Line Items] | ||
Cost | 57,876 | 56,263 |
Fair Value | 58,272 | 56,256 |
Other equity securities | ||
Debt and Equity Securities, FV-NI [Line Items] | ||
Cost | 39,523 | 15,773 |
Fair Value | 39,061 | 14,066 |
Other equity securities | Other | ||
Debt and Equity Securities, FV-NI [Line Items] | ||
Cost | 19,989 | 0 |
Fair Value | 21,071 | 0 |
Other equity securities | Insurance | Operating segments | ||
Debt and Equity Securities, FV-NI [Line Items] | ||
Cost | 19,534 | 15,773 |
Fair Value | $ 17,990 | $ 14,066 |
Invesque | ||
Debt and Equity Securities, FV-NI [Line Items] | ||
Equity securities, shares held | 17 | 17 |
Cost | $ 134,830 | $ 134,830 |
Fair Value | 13,756 | 15,454 |
Invesque | Other | ||
Debt and Equity Securities, FV-NI [Line Items] | ||
Cost | 111,491 | 111,491 |
Fair Value | 11,379 | 12,784 |
Invesque | Insurance | Operating segments | ||
Debt and Equity Securities, FV-NI [Line Items] | ||
Cost | 23,339 | 23,339 |
Fair Value | $ 2,377 | $ 2,670 |
Investments - Other investments
Investments - Other investments - Schedule of Other Investments (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Investment Holdings, Other than Securities [Line Items] | ||
Other investments | $ 84,570 | $ 73,025 |
Other | ||
Investment Holdings, Other than Securities [Line Items] | ||
Other investments | 2,834 | 2,824 |
Insurance | Operating segments | ||
Investment Holdings, Other than Securities [Line Items] | ||
Other investments | 77,745 | 66,163 |
Mortgage | Operating segments | ||
Investment Holdings, Other than Securities [Line Items] | ||
Other investments | 3,991 | 4,038 |
Corporate bonds | ||
Investment Holdings, Other than Securities [Line Items] | ||
Other investments | 50,342 | 42,080 |
Corporate bonds | Other | ||
Investment Holdings, Other than Securities [Line Items] | ||
Other investments | 0 | 0 |
Corporate bonds | Insurance | Operating segments | ||
Investment Holdings, Other than Securities [Line Items] | ||
Other investments | 50,342 | 42,080 |
Investment owned, at cost | 53,397 | 45,630 |
Corporate bonds | Mortgage | Operating segments | ||
Investment Holdings, Other than Securities [Line Items] | ||
Other investments | 0 | 0 |
Debentures | ||
Investment Holdings, Other than Securities [Line Items] | ||
Other investments | 22,153 | 23,853 |
Debentures | Other | ||
Investment Holdings, Other than Securities [Line Items] | ||
Other investments | 0 | 0 |
Debentures | Insurance | Operating segments | ||
Investment Holdings, Other than Securities [Line Items] | ||
Other investments | 22,153 | 23,853 |
Debentures | Mortgage | Operating segments | ||
Investment Holdings, Other than Securities [Line Items] | ||
Other investments | 0 | 0 |
Other investments | ||
Investment Holdings, Other than Securities [Line Items] | ||
Other investments | 12,075 | 7,092 |
Other investments | Other | ||
Investment Holdings, Other than Securities [Line Items] | ||
Other investments | 2,834 | 2,824 |
Other investments | Insurance | Operating segments | ||
Investment Holdings, Other than Securities [Line Items] | ||
Other investments | 5,250 | 230 |
Other investments | Mortgage | Operating segments | ||
Investment Holdings, Other than Securities [Line Items] | ||
Other investments | $ 3,991 | $ 4,038 |
Investments - Net Investment In
Investments - Net Investment Income - Insurance - Components of Investment Income (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Schedule of Investments [Line Items] | ||
Net investment income | $ 5,109 | $ 3,167 |
Other revenue | 13,332 | 21,744 |
Insurance | ||
Schedule of Investments [Line Items] | ||
Subtotal | 6,530 | 4,294 |
Less: investment expenses | 1,421 | 1,127 |
Net investment income | 5,109 | 3,167 |
Insurance | AFS securities | ||
Schedule of Investments [Line Items] | ||
Investment income, gross | 4,288 | 2,199 |
Insurance | Loans, at fair value | ||
Schedule of Investments [Line Items] | ||
Investment income, gross | 125 | 167 |
Insurance | Other investments | ||
Schedule of Investments [Line Items] | ||
Investment income, gross | 2,075 | 1,340 |
Insurance | Dividends from equity securities | ||
Schedule of Investments [Line Items] | ||
Investment income, gross | 42 | 588 |
Mortgage | ||
Schedule of Investments [Line Items] | ||
Other revenue | 4,770 | 16,705 |
Mortgage | Loans, at fair value | ||
Schedule of Investments [Line Items] | ||
Other revenue | 610 | 2,307 |
Mortgage | Loans, at fair value | Loan fee income | ||
Schedule of Investments [Line Items] | ||
Other revenue | 3,844 | 5,536 |
Mortgage | Other investments | ||
Schedule of Investments [Line Items] | ||
Other revenue | $ 316 | $ 8,862 |
Investments - Components of Net
Investments - Components of Net Realized and Unrealized Gain (Losses) (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Segment Reporting Information [Line Items] | ||
Net realized gains (losses) | $ 7,510 | $ 26,772 |
Net unrealized gains (losses) | (5,333) | (9,568) |
Net realized and unrealized gains (losses) | 2,177 | 17,204 |
AFS, reclass from OCI | Insurance | Operating segments | ||
Segment Reporting Information [Line Items] | ||
Net realized gains (losses) | (365) | (110) |
Corporate loans | Insurance | Operating segments | ||
Segment Reporting Information [Line Items] | ||
Net realized gains (losses) | 2 | 93 |
Net unrealized gains (losses) | (2,158) | (268) |
Corporate loans | Mortgage | Operating segments | ||
Segment Reporting Information [Line Items] | ||
Net realized gains (losses) | 9,671 | 13,418 |
Net unrealized gains (losses) | 548 | (3,117) |
Dividends from equity securities | Other | ||
Segment Reporting Information [Line Items] | ||
Net unrealized gains (losses) | (322) | (8,850) |
Dividends from equity securities | Insurance | Operating segments | ||
Segment Reporting Information [Line Items] | ||
Net realized gains (losses) | (854) | (2,483) |
Net unrealized gains (losses) | (379) | (2,161) |
Dividends from equity securities | Dividends from equity securities | Insurance | Operating segments | ||
Segment Reporting Information [Line Items] | ||
Net unrealized gains (losses) | (14) | 1,815 |
Other corporate bonds | Insurance | Operating segments | ||
Segment Reporting Information [Line Items] | ||
Net realized gains (losses) | (975) | 913 |
Other investments | Other | ||
Segment Reporting Information [Line Items] | ||
Net realized gains (losses) | 0 | 441 |
Net unrealized gains (losses) | 0 | 683 |
Other investments | Insurance | Operating segments | ||
Segment Reporting Information [Line Items] | ||
Net realized gains (losses) | (398) | (4,284) |
Net unrealized gains (losses) | 488 | (136) |
Other investments | Mortgage | Operating segments | ||
Segment Reporting Information [Line Items] | ||
Net realized gains (losses) | 383 | 4,066 |
Net unrealized gains (losses) | (3,496) | 6,047 |
Mortgage loans held for sale | Other | ||
Segment Reporting Information [Line Items] | ||
Net realized gains (losses) | 0 | 14,740 |
Net unrealized gains (losses) | $ 0 | $ (3,581) |
Notes and Accounts Receivable_3
Notes and Accounts Receivable, net (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2023 | Mar. 31, 2022 | Dec. 31, 2022 | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Accounts and premiums receivable, net | $ 124,319 | $ 142,011 | |
Retrospective commissions receivable | 210,611 | 191,092 | |
Notes receivable, net | 126,847 | 121,419 | |
Trust receivables | 12,918 | 18,455 | |
Other receivables | 27,920 | 29,334 | |
Total notes and accounts receivable, net | 502,615 | 502,311 | |
Notes receivable, valuation allowance | 97 | 85 | |
Notes receivable, bad debt expense | 40 | $ 62 | |
Accounts receivable, valuation allowance | 108 | 94 | |
Accounts receivable, bad debt expense | 9 | $ 8 | |
90 days or more past due | |||
Accounts, Notes, Loans and Financing Receivable [Line Items] | |||
Financing receivable, 90 days plus past due | $ 187 | $ 168 |
Reinsurance Receivables - Sched
Reinsurance Receivables - Schedule of Direct, Assumed and Ceded (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Premiums written: | ||
Direct Amount | $ 424,918 | $ 354,061 |
Ceded to Other Companies | 250,689 | 188,128 |
Assumed from Other Companies | 106,917 | 98,769 |
Net Amount | $ 281,146 | $ 264,702 |
Percentage of Amount - Assumed to Net | 38% | 37.30% |
Premiums earned: | ||
Direct Amount | $ 361,847 | $ 313,478 |
Ceded to Other Companies | 206,482 | 176,093 |
Assumed from Other Companies | 109,965 | 71,031 |
Net Amount | $ 265,330 | $ 208,416 |
Percentage of Amount - Assumed to Net | 41.40% | 34.10% |
Life insurance | ||
Premiums written: | ||
Direct Amount | $ 17,287 | $ 20,059 |
Ceded to Other Companies | 8,590 | 8,394 |
Assumed from Other Companies | 57 | 49 |
Net Amount | $ 8,754 | $ 11,714 |
Percentage of Amount - Assumed to Net | 0.70% | 0.40% |
Premiums earned: | ||
Direct Amount | $ 20,697 | $ 19,940 |
Ceded to Other Companies | 10,354 | 10,126 |
Assumed from Other Companies | 81 | 168 |
Net Amount | $ 10,424 | $ 9,982 |
Percentage of Amount - Assumed to Net | 0.80% | 1.70% |
Accident and health insurance | ||
Premiums written: | ||
Direct Amount | $ 29,244 | $ 34,838 |
Ceded to Other Companies | 19,509 | 23,545 |
Assumed from Other Companies | 5,961 | 249 |
Net Amount | $ 15,696 | $ 11,542 |
Percentage of Amount - Assumed to Net | 38% | 2.20% |
Premiums earned: | ||
Direct Amount | $ 34,381 | $ 36,058 |
Ceded to Other Companies | 23,274 | 24,551 |
Assumed from Other Companies | 5,976 | 332 |
Net Amount | $ 17,083 | $ 11,839 |
Percentage of Amount - Assumed to Net | 35% | 2.80% |
Property and liability insurance | ||
Premiums written: | ||
Direct Amount | $ 378,387 | $ 299,164 |
Ceded to Other Companies | 222,590 | 156,189 |
Assumed from Other Companies | 100,899 | 98,471 |
Net Amount | $ 256,696 | $ 241,446 |
Percentage of Amount - Assumed to Net | 39.30% | 40.80% |
Premiums earned: | ||
Direct Amount | $ 306,769 | $ 257,480 |
Ceded to Other Companies | 172,854 | 141,416 |
Assumed from Other Companies | 103,908 | 70,531 |
Net Amount | $ 237,823 | $ 186,595 |
Percentage of Amount - Assumed to Net | 43.70% | 37.80% |
Reinsurance Receivables - Sch_2
Reinsurance Receivables - Schedule of Losses and LAE Incurred (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Effects of Reinsurance [Line Items] | ||
Direct Amount | $ 153,502 | $ 136,969 |
Ceded to Other Companies | 100,640 | 93,476 |
Assumed from Other Companies | 61,465 | 39,783 |
Net Amount | 114,327 | 83,276 |
Member benefit claims | 27,348 | 21,170 |
Total policy and contract benefits | $ 141,675 | $ 104,446 |
Percentage of Amount - Assumed to Net | 53.80% | 47.80% |
Life insurance | ||
Effects of Reinsurance [Line Items] | ||
Direct Amount | $ 13,245 | $ 16,605 |
Ceded to Other Companies | 7,204 | 8,782 |
Assumed from Other Companies | 38 | 265 |
Net Amount | $ 6,079 | $ 8,088 |
Percentage of Amount - Assumed to Net | 0.60% | 3.30% |
Accident and health insurance | ||
Effects of Reinsurance [Line Items] | ||
Direct Amount | $ 6,567 | $ 9,988 |
Ceded to Other Companies | 4,504 | 7,748 |
Assumed from Other Companies | 4,505 | 1,171 |
Net Amount | $ 6,568 | $ 3,411 |
Percentage of Amount - Assumed to Net | 68.60% | 34.30% |
Property and liability insurance | ||
Effects of Reinsurance [Line Items] | ||
Direct Amount | $ 133,690 | $ 110,376 |
Ceded to Other Companies | 88,932 | 76,946 |
Assumed from Other Companies | 56,922 | 38,347 |
Net Amount | $ 101,680 | $ 71,777 |
Percentage of Amount - Assumed to Net | 56% | 53.40% |
Reinsurance Receivables - Sch_3
Reinsurance Receivables - Schedule of the Components of Reinsurance Receivables (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Effects of Reinsurance [Line Items] | ||
Prepaid reinsurance premiums | $ 760,226 | $ 725,470 |
Total reinsurance recoverable on unpaid losses and loss adjustment expenses | 302,310 | 267,099 |
Other reinsurance settlements recoverable | 234,904 | 183,521 |
Reinsurance receivables | 1,297,440 | 1,176,090 |
Life insurance | ||
Effects of Reinsurance [Line Items] | ||
Prepaid reinsurance premiums | 73,641 | 75,553 |
Total reinsurance recoverable on unpaid losses and loss adjustment expenses | 3,903 | 3,965 |
Accident and health insurance | ||
Effects of Reinsurance [Line Items] | ||
Prepaid reinsurance premiums | 77,953 | 81,718 |
Total reinsurance recoverable on unpaid losses and loss adjustment expenses | 20,309 | 19,408 |
Property and liability insurance | ||
Effects of Reinsurance [Line Items] | ||
Prepaid reinsurance premiums | 608,632 | 568,199 |
Total reinsurance recoverable on unpaid losses and loss adjustment expenses | $ 278,098 | $ 243,726 |
Reinsurance Receivables - Sch_4
Reinsurance Receivables - Schedule of Reinsurance Receivables - Aggregate of Three Largest Reinsurers (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Concentration Risk [Line Items] | ||
Total of the three largest receivable balances from non-affiliated reinsurers | $ 1,297,440 | $ 1,176,090 |
Customer concentration risk | Non-affiliated reinsurers with three largest receivable balance | ||
Concentration Risk [Line Items] | ||
Total of the three largest receivable balances from non-affiliated reinsurers | $ 181,979 |
Goodwill and Intangible Asset_3
Goodwill and Intangible Assets, net - Schedule of Finite and Indefinite-Lived Intangible Assets (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Schedule of Intangible Assets, Net [Line Items] | ||
Total finite-lived intangible assets | $ 115,120 | $ 101,526 |
Total indefinite-lived intangible assets | 15,489 | 15,489 |
Total intangible assets, net | 130,609 | 117,015 |
Goodwill | 206,636 | 186,608 |
Total goodwill and intangible assets, net | 337,245 | 303,623 |
Other | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Total finite-lived intangible assets | 180 | 200 |
Total indefinite-lived intangible assets | 1,728 | 1,728 |
Total intangible assets, net | 1,908 | 1,928 |
Goodwill | 1,708 | 1,708 |
Total goodwill and intangible assets, net | 3,616 | 3,636 |
Insurance licensing agreements | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Total indefinite-lived intangible assets | 13,761 | 13,761 |
Insurance licensing agreements | Other | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Total indefinite-lived intangible assets | 0 | 0 |
Other | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Total indefinite-lived intangible assets | 1,728 | 1,728 |
Other | Other | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Total indefinite-lived intangible assets | 1,728 | 1,728 |
Customer relationships | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Finite-lived intangible assets, gross | 167,277 | 149,835 |
Accumulated amortization | (63,803) | (60,401) |
Customer relationships | Other | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Finite-lived intangible assets, gross | 0 | 0 |
Accumulated amortization | 0 | 0 |
Trade names | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Finite-lived intangible assets, gross | 15,834 | 15,828 |
Accumulated amortization | (7,994) | (7,639) |
Trade names | Other | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Finite-lived intangible assets, gross | 800 | 800 |
Accumulated amortization | (620) | (600) |
Software licensing | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Finite-lived intangible assets, gross | 13,094 | 13,026 |
Accumulated amortization | (9,815) | (9,724) |
Software licensing | Other | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Finite-lived intangible assets, gross | 640 | 640 |
Accumulated amortization | (640) | (640) |
Insurance policies and contracts acquired | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Finite-lived intangible assets, gross | 36,500 | 36,500 |
Accumulated amortization | (36,411) | (36,374) |
Insurance policies and contracts acquired | Other | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Finite-lived intangible assets, gross | 0 | 0 |
Accumulated amortization | 0 | 0 |
Other | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Finite-lived intangible assets, gross | 754 | 751 |
Accumulated amortization | (316) | (276) |
Other | Other | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Finite-lived intangible assets, gross | 0 | 0 |
Accumulated amortization | 0 | 0 |
Insurance | Operating segments | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Total finite-lived intangible assets | 114,940 | 101,326 |
Total indefinite-lived intangible assets | 13,761 | 13,761 |
Total intangible assets, net | 128,701 | 115,087 |
Goodwill | 204,928 | 184,900 |
Total goodwill and intangible assets, net | 333,629 | 299,987 |
Insurance | Insurance licensing agreements | Operating segments | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Total indefinite-lived intangible assets | 13,761 | 13,761 |
Insurance | Other | Operating segments | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Total indefinite-lived intangible assets | 0 | 0 |
Insurance | Customer relationships | Operating segments | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Finite-lived intangible assets, gross | 167,277 | 149,835 |
Accumulated amortization | (63,803) | (60,401) |
Insurance | Trade names | Operating segments | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Finite-lived intangible assets, gross | 15,034 | 15,028 |
Accumulated amortization | (7,374) | (7,039) |
Insurance | Software licensing | Operating segments | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Finite-lived intangible assets, gross | 12,454 | 12,386 |
Accumulated amortization | (9,175) | (9,084) |
Insurance | Insurance policies and contracts acquired | Operating segments | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Finite-lived intangible assets, gross | 36,500 | 36,500 |
Accumulated amortization | (36,411) | (36,374) |
Insurance | Other | Operating segments | ||
Schedule of Intangible Assets, Net [Line Items] | ||
Finite-lived intangible assets, gross | 754 | 751 |
Accumulated amortization | $ (316) | $ (276) |
Goodwill and Intangible Asset_4
Goodwill and Intangible Assets, net - Goodwill (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Goodwill [Roll Forward] | ||
Balance, beginning of period | $ 186,608,000 | |
Goodwill acquired | 19,735,000 | |
Foreign currency translation and other | 293,000 | |
Balance, end of period | 206,636,000 | |
Goodwill, Impaired, Accumulated Impairment Loss [Abstract] | ||
Goodwill impairment loss | 0 | $ 0 |
Other | ||
Goodwill [Roll Forward] | ||
Balance, beginning of period | 1,708,000 | |
Goodwill acquired | 0 | |
Foreign currency translation and other | 0 | |
Balance, end of period | 1,708,000 | |
Insurance | Operating segments | ||
Goodwill [Roll Forward] | ||
Balance, beginning of period | 184,900,000 | |
Goodwill acquired | 19,735,000 | |
Foreign currency translation and other | 293,000 | |
Balance, end of period | $ 204,928,000 |
Goodwill and Intangible Asset_5
Goodwill and Intangible Assets, net - Schedule of Intangible Assets, Net Rollforward (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Finite-lived Intangible Assets [Roll Forward] | ||
Balance, beginning of period | $ 117,015 | |
Intangible assets acquired | 17,004 | |
Amortization expense | (3,926) | $ (4,005) |
Foreign currency translation and other | 516 | |
Balance, end of period | 130,609 | |
Other | ||
Finite-lived Intangible Assets [Roll Forward] | ||
Balance, beginning of period | 1,928 | |
Intangible assets acquired | 0 | |
Amortization expense | (20) | |
Foreign currency translation and other | 0 | |
Balance, end of period | 1,908 | |
Insurance | Operating segments | ||
Finite-lived Intangible Assets [Roll Forward] | ||
Balance, beginning of period | 115,087 | |
Intangible assets acquired | 17,004 | |
Amortization expense | (3,906) | |
Foreign currency translation and other | 516 | |
Balance, end of period | $ 128,701 |
Goodwill and Intangible Asset_6
Goodwill and Intangible Assets, net - Amortization Expense on Intangibles and Impairments (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Goodwill and Intangible Assets Disclosure [Abstract] | ||
Amortization expense on intangible assets | $ 3,926,000 | $ 4,005,000 |
Impairment of intangible assets | $ 0 | $ 0 |
Goodwill and Intangible Asset_7
Goodwill and Intangible Assets, net - Schedule of Future Amortization Expense on Intangibles by Segment (Details) $ in Thousands | 3 Months Ended |
Mar. 31, 2023 USD ($) | |
Finite-Lived Intangible Assets [Line Items] | |
Remainder of 2023 | $ 11,748 |
2024 | 13,986 |
2025 | 11,832 |
2026 | 9,543 |
2027 | 8,200 |
2028 and thereafter | 60,212 |
Total | 115,521 |
Foreign currency translation adjustment | 401 |
Other | |
Finite-Lived Intangible Assets [Line Items] | |
Remainder of 2023 | 60 |
2024 | 80 |
2025 | 40 |
2026 | 0 |
2027 | 0 |
2028 and thereafter | 0 |
Total | 180 |
Insurance | Operating segments | |
Finite-Lived Intangible Assets [Line Items] | |
Remainder of 2023 | 11,688 |
2024 | 13,906 |
2025 | 11,792 |
2026 | 9,543 |
2027 | 8,200 |
2028 and thereafter | 60,212 |
Total | $ 115,341 |
Derivative Financial Instrume_3
Derivative Financial Instruments and Hedging (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Derivative [Line Items] | ||
Derivative liability, balance sheet location | Other liabilities and accrued expenses | Other liabilities and accrued expenses |
Notional values | $ 331,254 | $ 327,050 |
Derivative assets | 4,186 | 4,267 |
Derivative liabilities | 16,655 | 13,201 |
Interest rate lock commitments | ||
Derivative [Line Items] | ||
Notional values | 142,054 | 147,963 |
Derivative assets | 3,899 | 3,652 |
Derivative liabilities | 0 | 0 |
Forward delivery contracts | ||
Derivative [Line Items] | ||
Notional values | 21,548 | 32,160 |
Derivative assets | 41 | 112 |
Derivative liabilities | 32 | 39 |
TBA mortgage-backed securities | ||
Derivative [Line Items] | ||
Notional values | 152,900 | 133,500 |
Derivative assets | 51 | 273 |
Derivative liabilities | 1,248 | 141 |
Fortegra Additional Warrants (Warburg) | ||
Derivative [Line Items] | ||
Notional values | 0 | 0 |
Derivative assets | 0 | 0 |
Derivative liabilities | 5,173 | 5,291 |
Other | ||
Derivative [Line Items] | ||
Notional values | 14,752 | 13,427 |
Derivative assets | 195 | 230 |
Derivative liabilities | $ 10,202 | $ 7,730 |
Debt, net - Schedule of Debt Ob
Debt, net - Schedule of Debt Obligations, Net of Discounts and Deferred Financing Costs (Details) - USD ($) $ in Thousands | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | Dec. 31, 2022 | |
Debt Instrument [Line Items] | |||
Long-term debt | $ 356,091 | $ 268,082 | |
Unamortized deferred financing costs | (8,630) | (8,716) | |
Total debt, net | 347,461 | 259,366 | |
Other | |||
Debt Instrument [Line Items] | |||
Long-term debt | 56,273 | 47,454 | |
Unamortized deferred financing costs | (4) | (13) | |
Total debt, net | 56,269 | 47,441 | |
Insurance | Operating segments | |||
Debt Instrument [Line Items] | |||
Long-term debt | 299,818 | 220,628 | |
Unamortized deferred financing costs | (8,626) | (8,703) | |
Total debt, net | 291,192 | 211,925 | |
Corporate debt | |||
Debt Instrument [Line Items] | |||
Long-term debt | 235,000 | 160,000 | |
Corporate debt | Revolving credit facility | |||
Debt Instrument [Line Items] | |||
Long-term debt | 75,000 | 0 | |
Corporate debt | Other | |||
Debt Instrument [Line Items] | |||
Long-term debt | 0 | 0 | |
Corporate debt | Other | Revolving credit facility | |||
Debt Instrument [Line Items] | |||
Long-term debt | 0 | 0 | |
Corporate debt | Insurance | Operating segments | |||
Debt Instrument [Line Items] | |||
Long-term debt | 235,000 | 160,000 | |
Corporate debt | Insurance | Operating segments | Revolving credit facility | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 75,000 | 0 | |
Corporate debt | SOFR | Revolving credit facility | |||
Debt Instrument [Line Items] | |||
Basis spread on variable rate | 1.50% | ||
Asset based debt | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 121,091 | 108,082 | |
Asset based debt | Revolving credit facility | |||
Debt Instrument [Line Items] | |||
Long-term debt | 64,818 | 60,628 | |
Asset based debt | Other | |||
Debt Instrument [Line Items] | |||
Long-term debt | 56,273 | 47,454 | |
Asset based debt | Other | Revolving credit facility | |||
Debt Instrument [Line Items] | |||
Long-term debt | 0 | 0 | |
Asset based debt | Insurance | Operating segments | |||
Debt Instrument [Line Items] | |||
Long-term debt | 64,818 | 60,628 | |
Asset based debt | Insurance | Operating segments | Revolving credit facility | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 64,818 | 60,628 | |
Asset based debt | LIBOR | Revolving credit facility | |||
Debt Instrument [Line Items] | |||
Basis spread on variable rate | 2.75% | 2.75% | |
Preferred trust securities | Corporate debt | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 35,000 | 35,000 | |
Preferred trust securities | Corporate debt | Other | |||
Debt Instrument [Line Items] | |||
Long-term debt | 0 | 0 | |
Preferred trust securities | Corporate debt | Insurance | Operating segments | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 35,000 | $ 35,000 | |
Preferred trust securities | Corporate debt | LIBOR | |||
Debt Instrument [Line Items] | |||
Basis spread on variable rate | 4.10% | 4.10% | |
8.50% Junior subordinated notes | Corporate debt | |||
Debt Instrument [Line Items] | |||
Stated interest rate, percentage | 8.50% | 8.50% | |
Long-term debt | $ 125,000 | $ 125,000 | |
8.50% Junior subordinated notes | Corporate debt | Other | |||
Debt Instrument [Line Items] | |||
Long-term debt | 0 | 0 | |
8.50% Junior subordinated notes | Corporate debt | Insurance | Operating segments | |||
Debt Instrument [Line Items] | |||
Long-term debt | 125,000 | 125,000 | |
Residential mortgage warehouse borrowings | Asset based debt | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 56,273 | $ 47,454 | |
Weighted average interest rate | 6.79% | 6.31% | |
Residential mortgage warehouse borrowings | Asset based debt | Other | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 56,273 | $ 47,454 | |
Residential mortgage warehouse borrowings | Asset based debt | Insurance | Operating segments | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 0 | $ 0 | |
Residential mortgage warehouse borrowings | Asset based debt | SOFR | |||
Debt Instrument [Line Items] | |||
Floor rate | 0.25% | ||
Residential mortgage warehouse borrowings | Asset based debt | BSBY | |||
Debt Instrument [Line Items] | |||
Floor rate | 0.50% | ||
Residential mortgage warehouse borrowings | Minimum | Asset based debt | SOFR | |||
Debt Instrument [Line Items] | |||
Basis spread on variable rate | 1.88% | ||
Residential mortgage warehouse borrowings | Minimum | Asset based debt | BSBY | |||
Debt Instrument [Line Items] | |||
Basis spread on variable rate | 2% | ||
Residential mortgage warehouse borrowings | Maximum | Asset based debt | SOFR | |||
Debt Instrument [Line Items] | |||
Basis spread on variable rate | 2.50% | ||
Residential mortgage warehouse borrowings | Maximum | Asset based debt | BSBY | |||
Debt Instrument [Line Items] | |||
Basis spread on variable rate | 3% |
Debt, net - Schedule of Interes
Debt, net - Schedule of Interest Expense Incurred on Debt (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Debt Instrument [Line Items] | ||
Interest expense on debt | $ 6,465 | $ 10,074 |
Corporate debt | ||
Debt Instrument [Line Items] | ||
Interest expense on debt | 4,430 | 5,876 |
Asset based debt | ||
Debt Instrument [Line Items] | ||
Interest expense on debt | $ 2,035 | $ 4,198 |
Debt, net - Schedule of Debt Ma
Debt, net - Schedule of Debt Maturities (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Debt Disclosure [Abstract] | ||
Remainder of 2023 | $ 98,838 | |
2024 | 22,253 | |
2025 | 0 | |
2026 | 0 | |
2027 | 75,000 | |
2028 and thereafter | 160,000 | |
Total | $ 356,091 | $ 268,082 |
Debt, net - Narrative (Details)
Debt, net - Narrative (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Jan. 31, 2023 | Dec. 31, 2022 |
Debt Instrument [Line Items] | |||
Long-term debt | $ 356,091 | $ 268,082 | |
Other | |||
Debt Instrument [Line Items] | |||
Long-term debt | 56,273 | 47,454 | |
Insurance | Operating segments | |||
Debt Instrument [Line Items] | |||
Long-term debt | 299,818 | 220,628 | |
Corporate debt | |||
Debt Instrument [Line Items] | |||
Long-term debt | 235,000 | 160,000 | |
Corporate debt | Other | |||
Debt Instrument [Line Items] | |||
Long-term debt | 0 | 0 | |
Corporate debt | Insurance | Operating segments | |||
Debt Instrument [Line Items] | |||
Long-term debt | 235,000 | 160,000 | |
Corporate debt | Revolving credit facility | |||
Debt Instrument [Line Items] | |||
Long-term debt | 75,000 | 0 | |
Corporate debt | Revolving credit facility | Other | |||
Debt Instrument [Line Items] | |||
Long-term debt | 0 | 0 | |
Corporate debt | Revolving credit facility | Insurance | |||
Debt Instrument [Line Items] | |||
Maximum borrowing capacity | 200,000 | ||
Corporate debt | Revolving credit facility | Insurance | Operating segments | |||
Debt Instrument [Line Items] | |||
Long-term debt | 75,000 | 0 | |
Asset based debt | |||
Debt Instrument [Line Items] | |||
Long-term debt | 121,091 | 108,082 | |
Asset based debt | Other | |||
Debt Instrument [Line Items] | |||
Long-term debt | 56,273 | 47,454 | |
Asset based debt | Insurance | Operating segments | |||
Debt Instrument [Line Items] | |||
Long-term debt | 64,818 | 60,628 | |
Asset based debt | Revolving credit facility | |||
Debt Instrument [Line Items] | |||
Long-term debt | 64,818 | 60,628 | |
Asset based debt | Revolving credit facility | Other | |||
Debt Instrument [Line Items] | |||
Long-term debt | 0 | 0 | |
Asset based debt | Revolving credit facility | Insurance | Operating segments | |||
Debt Instrument [Line Items] | |||
Long-term debt | 64,818 | 60,628 | |
Maximum borrowing capacity | $ 100,000 | ||
Warehouse Borrowings due April 2023 | Asset based debt | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 60,000 | ||
Residential mortgage warehouse borrowings | Asset based debt | |||
Debt Instrument [Line Items] | |||
Long-term debt | 56,273 | 47,454 | |
Residential mortgage warehouse borrowings | Asset based debt | Other | |||
Debt Instrument [Line Items] | |||
Long-term debt | 56,273 | 47,454 | |
Residential mortgage warehouse borrowings | Asset based debt | Insurance | Operating segments | |||
Debt Instrument [Line Items] | |||
Long-term debt | $ 0 | $ 0 |
Fair Value of Financial Instr_3
Fair Value of Financial Instruments - Schedule of Fair Value Hierarchies for Financial Assets and Liabilities Measured on a Recurring Basis (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | $ 810,445 | $ 611,980 |
Loans, at fair value | 72,382 | 64,843 |
Equity securities | 111,089 | 85,776 |
Derivative assets | 4,186 | 4,267 |
Total other investments, at fair value | 84,570 | 73,025 |
Mortgage servicing rights | 39,874 | 41,426 |
Liabilities | ||
Securities sold, not yet purchased | 20,577 | 16,575 |
Derivative liabilities | 16,655 | 13,201 |
Fixed income exchange traded funds | ||
Assets | ||
Equity securities | 58,272 | 56,256 |
Other equity securities | ||
Assets | ||
Equity securities | 39,061 | 14,066 |
Invesque | ||
Assets | ||
Equity securities | 13,756 | 15,454 |
Significant unobservable inputs Level 3 | ||
Assets | ||
Total | 60,143 | 63,123 |
Recurring | Quoted prices in active markets Level 1 | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 656 | 756 |
Loans, at fair value | 0 | 0 |
Derivative assets | 8 | 7 |
Total other investments, at fair value | 8 | 7 |
Mortgage servicing rights | 0 | 0 |
Total | 105,278 | 79,654 |
Liabilities | ||
Securities sold, not yet purchased | 11,647 | 10,263 |
Derivative liabilities | 0 | 0 |
Warrants | 0 | 0 |
Contingent consideration payable | 0 | 0 |
Total | 11,647 | 10,263 |
Recurring | Quoted prices in active markets Level 1 | U.S. Treasury securities and obligations of U.S. government authorities and agencies | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 0 | 0 |
Recurring | Quoted prices in active markets Level 1 | Obligations of state and political subdivisions | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 0 | 0 |
Recurring | Quoted prices in active markets Level 1 | Obligations of foreign governments | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 0 | 0 |
Recurring | Quoted prices in active markets Level 1 | Certificates of deposit | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 656 | 756 |
Recurring | Quoted prices in active markets Level 1 | Asset backed securities | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 0 | 0 |
Recurring | Quoted prices in active markets Level 1 | Corporate securities | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 0 | 0 |
Recurring | Quoted prices in active markets Level 1 | Corporate loans | ||
Assets | ||
Loans, at fair value | 0 | 0 |
Recurring | Quoted prices in active markets Level 1 | Mortgage loans held for sale | ||
Assets | ||
Mortgage loans held for sale | 0 | 0 |
Recurring | Quoted prices in active markets Level 1 | Dividends from equity securities | ||
Assets | ||
Equity securities | 104,614 | 78,891 |
Recurring | Quoted prices in active markets Level 1 | Dividends from equity securities | Fixed income exchange traded funds | ||
Assets | ||
Equity securities | 58,272 | 56,256 |
Recurring | Quoted prices in active markets Level 1 | Dividends from equity securities | Other equity securities | ||
Assets | ||
Equity securities | 32,586 | 7,181 |
Recurring | Quoted prices in active markets Level 1 | Dividends from equity securities | Invesque | ||
Assets | ||
Equity securities | 13,756 | 15,454 |
Recurring | Quoted prices in active markets Level 1 | Corporate bonds | ||
Assets | ||
Corporate bonds | 0 | 0 |
Recurring | Quoted prices in active markets Level 1 | Total other investments, at fair value | ||
Assets | ||
Other | 0 | 0 |
Recurring | Other significant observable inputs Level 2 | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 809,789 | 611,129 |
Loans, at fair value | 62,475 | 53,635 |
Derivative assets | 279 | 608 |
Total other investments, at fair value | 55,676 | 42,688 |
Mortgage servicing rights | 0 | 0 |
Total | 927,940 | 707,452 |
Liabilities | ||
Securities sold, not yet purchased | 8,930 | 6,312 |
Derivative liabilities | 11,482 | 7,910 |
Warrants | 0 | 0 |
Contingent consideration payable | 0 | 0 |
Total | 20,412 | 14,222 |
Recurring | Other significant observable inputs Level 2 | U.S. Treasury securities and obligations of U.S. government authorities and agencies | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 580,555 | 382,060 |
Recurring | Other significant observable inputs Level 2 | Obligations of state and political subdivisions | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 49,143 | 49,454 |
Recurring | Other significant observable inputs Level 2 | Obligations of foreign governments | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 2,093 | 2,362 |
Recurring | Other significant observable inputs Level 2 | Certificates of deposit | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 0 | 0 |
Recurring | Other significant observable inputs Level 2 | Asset backed securities | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 14,509 | 15,254 |
Recurring | Other significant observable inputs Level 2 | Corporate securities | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 163,489 | 161,999 |
Recurring | Other significant observable inputs Level 2 | Corporate loans | ||
Assets | ||
Loans, at fair value | 2,238 | 3,104 |
Recurring | Other significant observable inputs Level 2 | Mortgage loans held for sale | ||
Assets | ||
Mortgage loans held for sale | 60,237 | 50,531 |
Recurring | Other significant observable inputs Level 2 | Dividends from equity securities | ||
Assets | ||
Equity securities | 0 | 0 |
Recurring | Other significant observable inputs Level 2 | Dividends from equity securities | Fixed income exchange traded funds | ||
Assets | ||
Equity securities | 0 | 0 |
Recurring | Other significant observable inputs Level 2 | Dividends from equity securities | Other equity securities | ||
Assets | ||
Equity securities | 0 | 0 |
Recurring | Other significant observable inputs Level 2 | Dividends from equity securities | Invesque | ||
Assets | ||
Equity securities | 0 | 0 |
Recurring | Other significant observable inputs Level 2 | Corporate bonds | ||
Assets | ||
Corporate bonds | 50,342 | 42,080 |
Recurring | Other significant observable inputs Level 2 | Total other investments, at fair value | ||
Assets | ||
Other | 5,055 | 0 |
Recurring | Significant unobservable inputs Level 3 | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 0 | 95 |
Loans, at fair value | 9,907 | 11,208 |
Derivative assets | 3,899 | 3,652 |
Total other investments, at fair value | 4,223 | 3,976 |
Mortgage servicing rights | 39,874 | 41,426 |
Total | 60,479 | 63,590 |
Liabilities | ||
Securities sold, not yet purchased | 0 | 0 |
Derivative liabilities | 0 | 0 |
Warrants | 5,173 | 5,291 |
Contingent consideration payable | 2,968 | 2,904 |
Total | 8,141 | 8,195 |
Recurring | Significant unobservable inputs Level 3 | U.S. Treasury securities and obligations of U.S. government authorities and agencies | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 0 | 0 |
Recurring | Significant unobservable inputs Level 3 | Obligations of state and political subdivisions | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 0 | 0 |
Recurring | Significant unobservable inputs Level 3 | Obligations of foreign governments | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 0 | 0 |
Recurring | Significant unobservable inputs Level 3 | Certificates of deposit | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 0 | 0 |
Recurring | Significant unobservable inputs Level 3 | Asset backed securities | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 0 | 95 |
Recurring | Significant unobservable inputs Level 3 | Corporate securities | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 0 | 0 |
Recurring | Significant unobservable inputs Level 3 | Corporate loans | ||
Assets | ||
Loans, at fair value | 9,907 | 11,208 |
Recurring | Significant unobservable inputs Level 3 | Mortgage loans held for sale | ||
Assets | ||
Mortgage loans held for sale | 0 | 0 |
Recurring | Significant unobservable inputs Level 3 | Dividends from equity securities | ||
Assets | ||
Equity securities | 6,475 | 6,885 |
Recurring | Significant unobservable inputs Level 3 | Dividends from equity securities | Fixed income exchange traded funds | ||
Assets | ||
Equity securities | 0 | 0 |
Recurring | Significant unobservable inputs Level 3 | Dividends from equity securities | Other equity securities | ||
Assets | ||
Equity securities | 6,475 | 6,885 |
Recurring | Significant unobservable inputs Level 3 | Dividends from equity securities | Invesque | ||
Assets | ||
Equity securities | 0 | 0 |
Recurring | Significant unobservable inputs Level 3 | Corporate bonds | ||
Assets | ||
Corporate bonds | 0 | 0 |
Recurring | Significant unobservable inputs Level 3 | Total other investments, at fair value | ||
Assets | ||
Other | 324 | 324 |
Fair Value | Other significant observable inputs Level 2 | ||
Assets | ||
Total | 149,000 | 145,272 |
Fair Value | Significant unobservable inputs Level 3 | ||
Liabilities | ||
Total | 348,747 | 262,932 |
Fair Value | Recurring | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 810,445 | 611,980 |
Loans, at fair value | 72,382 | 64,843 |
Derivative assets | 4,186 | 4,267 |
Total other investments, at fair value | 59,907 | 46,671 |
Mortgage servicing rights | 39,874 | 41,426 |
Total | 1,093,697 | 850,696 |
Liabilities | ||
Securities sold, not yet purchased | 20,577 | 16,575 |
Derivative liabilities | 11,482 | 7,910 |
Warrants | 5,173 | 5,291 |
Contingent consideration payable | 2,968 | 2,904 |
Total | 40,200 | 32,680 |
Fair Value | Recurring | U.S. Treasury securities and obligations of U.S. government authorities and agencies | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 580,555 | 382,060 |
Fair Value | Recurring | Obligations of state and political subdivisions | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 49,143 | 49,454 |
Fair Value | Recurring | Obligations of foreign governments | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 2,093 | 2,362 |
Fair Value | Recurring | Certificates of deposit | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 656 | 756 |
Fair Value | Recurring | Asset backed securities | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 14,509 | 15,349 |
Fair Value | Recurring | Corporate securities | ||
Assets | ||
Available for sale securities, at fair value, net of allowance for credit losses | 163,489 | 161,999 |
Fair Value | Recurring | Corporate loans | ||
Assets | ||
Loans, at fair value | 12,145 | 14,312 |
Fair Value | Recurring | Mortgage loans held for sale | ||
Assets | ||
Mortgage loans held for sale | 60,237 | 50,531 |
Fair Value | Recurring | Dividends from equity securities | ||
Assets | ||
Equity securities | 111,089 | 85,776 |
Fair Value | Recurring | Dividends from equity securities | Fixed income exchange traded funds | ||
Assets | ||
Equity securities | 58,272 | 56,256 |
Fair Value | Recurring | Dividends from equity securities | Other equity securities | ||
Assets | ||
Equity securities | 39,061 | 14,066 |
Fair Value | Recurring | Dividends from equity securities | Invesque | ||
Assets | ||
Equity securities | 13,756 | 15,454 |
Fair Value | Recurring | Corporate bonds | ||
Assets | ||
Corporate bonds | 50,342 | 42,080 |
Fair Value | Recurring | Total other investments, at fair value | ||
Assets | ||
Other | $ 5,379 | $ 324 |
Fair Value of Financial Instr_4
Fair Value of Financial Instruments - Schedule of Level 3 Rollforward, Assets Measured on Recurring Basis Utilizing Level 3 Inputs (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||
Balance at January 1, | $ 63,590 | $ 61,443 |
Earnings | (3,205) | 7,009 |
OCI | (33) | (173) |
Sales and repayments | (6) | (1,233) |
Transfer out of Level 3 | (113) | 0 |
Balance at March 31, | 60,479 | 64,238 |
Changes in unrealized gains (losses) included in earnings related to assets still held at period end | (3,766) | (159) |
Changes in unrealized gains (losses) included in OCI related to assets still held at period end | $ (33) | $ (173) |
Fair value gain (loss), statement of income location | Net realized and unrealized gains (losses) | Net realized and unrealized gains (losses) |
Fair value unrealized gain (loss), other comprehensive income statement location not disclosed | OCI | OCI |
Fair value unrealized gain (loss) still held, statement of income location not disclosed | Changes in unrealized gains (losses) included in earnings related to assets still held at period end | Changes in unrealized gains (losses) included in earnings related to assets still held at period end |
Conversion to mortgage held for sale | ||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||
Transfer out of Level 3 | $ (11,016) | $ (19,558) |
Trade claims | ||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||
Settlements | 0 | (18,709) |
Loans, at fair value | ||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||
Issuances | 0 | 12,486 |
Dividends from equity securities | ||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||
Issuances | 0 | 7,360 |
Interest rate lock commitments | ||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||
Issuances | $ 11,262 | $ 15,613 |
Fair Value of Financial Instr_5
Fair Value of Financial Instruments - Schedule of Significant Inputs used in the Valuation of Level 3 Assets (Details) $ in Thousands | Mar. 31, 2023 USD ($) | Dec. 31, 2022 USD ($) |
Fair Value Inputs, Assets, Quantitative Information [Line Items] | ||
Derivative assets | $ 4,186 | $ 4,267 |
Mortgage servicing rights | 39,874 | 41,426 |
Equity securities | 111,089 | 85,776 |
Loans, at fair value | 72,382 | 64,843 |
Significant unobservable inputs Level 3 | ||
Fair Value Inputs, Assets, Quantitative Information [Line Items] | ||
Total | 60,143 | 63,123 |
Total liabilities | 8,141 | 8,195 |
Significant unobservable inputs Level 3 | Warrant | ||
Fair Value Inputs, Assets, Quantitative Information [Line Items] | ||
Warrants | 5,173 | 5,291 |
Significant unobservable inputs Level 3 | Contingent Consideration, earnout amount, cash | ||
Fair Value Inputs, Assets, Quantitative Information [Line Items] | ||
Contingent consideration payable | 2,968 | 2,904 |
Significant unobservable inputs Level 3 | Recurring | ||
Fair Value Inputs, Assets, Quantitative Information [Line Items] | ||
Derivative assets | 3,899 | 3,652 |
Mortgage servicing rights | 39,874 | 41,426 |
Loans, at fair value | 9,907 | 11,208 |
Total | 60,479 | 63,590 |
Warrants | 5,173 | 5,291 |
Contingent consideration payable | 2,968 | 2,904 |
Significant unobservable inputs Level 3 | Interest rate lock commitments | ||
Fair Value Inputs, Assets, Quantitative Information [Line Items] | ||
Derivative assets | 3,899 | 3,652 |
Significant unobservable inputs Level 3 | Residential Mortgage | Recurring | ||
Fair Value Inputs, Assets, Quantitative Information [Line Items] | ||
Mortgage servicing rights | 39,874 | 41,426 |
Significant unobservable inputs Level 3 | Dividends from equity securities | Recurring | ||
Fair Value Inputs, Assets, Quantitative Information [Line Items] | ||
Equity securities | 6,475 | 6,885 |
Significant unobservable inputs Level 3 | Dividends from equity securities | Recurring | Other equity securities | ||
Fair Value Inputs, Assets, Quantitative Information [Line Items] | ||
Equity securities | 6,463 | 6,837 |
Significant unobservable inputs Level 3 | Corporate loans | Recurring | ||
Fair Value Inputs, Assets, Quantitative Information [Line Items] | ||
Loans, at fair value | 9,907 | 11,208 |
Significant unobservable inputs Level 3 | Corporate loans | Recurring | Corporate loans | ||
Fair Value Inputs, Assets, Quantitative Information [Line Items] | ||
Loans, at fair value | $ 9,907 | $ 11,208 |
Pull through rate | Significant unobservable inputs Level 3 | Interest rate lock commitments | Internal Model | Minimum | ||
Unobservable input(s) | ||
Pull through rate | 0.50 | 0.55 |
Pull through rate | Significant unobservable inputs Level 3 | Interest rate lock commitments | Internal Model | Maximum | ||
Unobservable input(s) | ||
Pull through rate | 0.95 | 0.95 |
Pull through rate | Significant unobservable inputs Level 3 | Interest rate lock commitments | Internal Model | Average | ||
Unobservable input(s) | ||
Pull through rate | 0.62 | 0.65 |
Discount rate | Significant unobservable inputs Level 3 | External model | Minimum | Warrant | ||
Unobservable input(s) | ||
Warrants, measurement input | 0.03 | 0.03 |
Discount rate | Significant unobservable inputs Level 3 | External model | Maximum | Warrant | ||
Unobservable input(s) | ||
Warrants, measurement input | 0.05 | 0.05 |
Discount rate | Significant unobservable inputs Level 3 | External model | Average | Warrant | ||
Unobservable input(s) | ||
Warrants, measurement input | 0.036 | 0.033 |
Discount rate | Significant unobservable inputs Level 3 | Residential Mortgage | External model | Minimum | ||
Unobservable input(s) | ||
Servicing asset, measurement input | 0.09 | 0.09 |
Discount rate | Significant unobservable inputs Level 3 | Residential Mortgage | External model | Maximum | ||
Unobservable input(s) | ||
Servicing asset, measurement input | 0.15 | 0.14 |
Discount rate | Significant unobservable inputs Level 3 | Residential Mortgage | External model | Average | ||
Unobservable input(s) | ||
Servicing asset, measurement input | 0.10 | 0.09 |
Cost to service | Significant unobservable inputs Level 3 | Residential Mortgage | External model | Minimum | ||
Unobservable input(s) | ||
Servicing asset, measurement input | 65 | 65 |
Cost to service | Significant unobservable inputs Level 3 | Residential Mortgage | External model | Maximum | ||
Unobservable input(s) | ||
Servicing asset, measurement input | 80 | 80 |
Cost to service | Significant unobservable inputs Level 3 | Residential Mortgage | External model | Average | ||
Unobservable input(s) | ||
Servicing asset, measurement input | 72 | 72 |
Prepayment speed | Significant unobservable inputs Level 3 | Residential Mortgage | External model | Minimum | ||
Unobservable input(s) | ||
Servicing asset, measurement input | 0.07 | 0.04 |
Prepayment speed | Significant unobservable inputs Level 3 | Residential Mortgage | External model | Maximum | ||
Unobservable input(s) | ||
Servicing asset, measurement input | 0.89 | 0.85 |
Prepayment speed | Significant unobservable inputs Level 3 | Residential Mortgage | External model | Average | ||
Unobservable input(s) | ||
Servicing asset, measurement input | 0.08 | 0.09 |
Forecast EBITDAR | Significant unobservable inputs Level 3 | Dividends from equity securities | Internal Model | Minimum | Other equity securities | ||
Unobservable input(s) | ||
Equity securities, measurement input | 728,000,000 | 728,000,000 |
Forecast EBITDAR | Significant unobservable inputs Level 3 | Dividends from equity securities | Internal Model | Maximum | Other equity securities | ||
Unobservable input(s) | ||
Equity securities, measurement input | 1,039,000,000 | 1,039,000,000 |
EBITDA | Significant unobservable inputs Level 3 | Corporate loans | Internal Model | Minimum | Corporate loans | ||
Unobservable input(s) | ||
Loan receivable, measurement input | 153,000,000 | 170,000,000 |
Implied Equity Volatility | Significant unobservable inputs Level 3 | External model | Minimum | Warrant | ||
Unobservable input(s) | ||
Warrants, measurement input | 0.40 | 0.40 |
Implied Equity Volatility | Significant unobservable inputs Level 3 | External model | Maximum | Warrant | ||
Unobservable input(s) | ||
Warrants, measurement input | 0.50 | 0.50 |
Implied Equity Volatility | Significant unobservable inputs Level 3 | External model | Average | Warrant | ||
Unobservable input(s) | ||
Warrants, measurement input | 0.45 | 0.45 |
Forecast Cash EBITDA | Significant unobservable inputs Level 3 | Cash Flow model | Minimum | Contingent Consideration, earnout amount, cash | ||
Unobservable input(s) | ||
Contingent consideration, payable, measurement input | 2,500 | 2,500 |
Forecast Cash EBITDA | Significant unobservable inputs Level 3 | Cash Flow model | Maximum | Contingent Consideration, earnout amount, cash | ||
Unobservable input(s) | ||
Contingent consideration, payable, measurement input | 4,000 | 4,000 |
Forecast Underwriting EBITDA | Significant unobservable inputs Level 3 | Cash Flow model | Minimum | Contingent Consideration, earnout amount, cash | ||
Unobservable input(s) | ||
Contingent consideration, payable, measurement input | 0 | 0 |
Forecast Underwriting EBITDA | Significant unobservable inputs Level 3 | Cash Flow model | Maximum | Contingent Consideration, earnout amount, cash | ||
Unobservable input(s) | ||
Contingent consideration, payable, measurement input | 2,000 | 2,000 |
Fair Value of Financial Instr_6
Fair Value of Financial Instruments - Schedule of Fair Values and Carrying Values of Assets and Liabilities (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Assets | ||
Financing receivable | $ 124,319 | $ 142,011 |
Other significant observable inputs Level 2 | Fair Value | ||
Assets | ||
Total | 149,000 | 145,272 |
Other significant observable inputs Level 2 | Carrying value | ||
Assets | ||
Total | 149,000 | 145,272 |
Significant unobservable inputs Level 3 | ||
Assets | ||
Total | 60,143 | 63,123 |
Significant unobservable inputs Level 3 | Fair Value | ||
Liabilities | ||
Debt, net | 348,747 | 262,932 |
Total | 348,747 | 262,932 |
Significant unobservable inputs Level 3 | Carrying value | ||
Liabilities | ||
Debt, net | 356,091 | 268,082 |
Total | 356,091 | 268,082 |
Debentures | Other significant observable inputs Level 2 | Fair Value | ||
Assets | ||
Financing receivable | 22,153 | 23,853 |
Debentures | Other significant observable inputs Level 2 | Carrying value | ||
Assets | ||
Financing receivable | 22,153 | 23,853 |
Notes receivable, net | Other significant observable inputs Level 2 | Fair Value | ||
Assets | ||
Financing receivable | 126,847 | 121,419 |
Notes receivable, net | Other significant observable inputs Level 2 | Carrying value | ||
Assets | ||
Financing receivable | $ 126,847 | $ 121,419 |
Liability for Unpaid Claims a_3
Liability for Unpaid Claims and Claim Adjustment Expenses - Rollforward of Claims Liability (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Liability for Unpaid Claims and Claims Adjustment Expense [Roll Forward] | ||
Policy liabilities and unpaid claims balance as of January 1, | $ 567,193 | $ 331,703 |
Less: liabilities of policy-holder account balances, gross | (1,923) | (801) |
Less: non-insurance warranty benefit claim liabilities | (140) | (10,785) |
Gross liabilities for unpaid losses and loss adjustment expenses | 565,130 | 320,117 |
Reinsurance recoverable for unpaid claims and claims adjustments, beginning balance | (267,099) | |
Net balance as of January 1, short duration | 298,057 | 154,412 |
Incurred (short duration) related to: | ||
Current year | 113,932 | 81,563 |
Prior years | 328 | 1,161 |
Total incurred | 114,260 | 82,724 |
Paid (short duration) related to: | ||
Current year | 33,742 | 42,706 |
Prior years | 42,855 | 6,686 |
Total paid | 76,597 | 49,392 |
Reinsurance recoverable for unpaid claims and claims adjustments, ending balance | 302,310 | |
Gross liabilities for unpaid losses and loss adjustment expenses | 638,003 | 386,009 |
Plus: liabilities of policy-holder account balances, gross | 1,686 | 273 |
Plus: non-insurance warranty benefit claim liabilities | 119 | 7,595 |
Policy liabilities and unpaid claims balance as of March 31, | 639,808 | 393,877 |
Other lines incurred | (3) | 392 |
Unallocated loss adjustment expenses | 70 | 160 |
Policyholder Benefits and Claims Incurred, Net | 114,327 | 83,276 |
Short duration | ||
Liability for Unpaid Claims and Claims Adjustment Expense [Roll Forward] | ||
Reinsurance recoverable for unpaid claims and claims adjustments, beginning balance | (266,889) | (165,129) |
Paid (short duration) related to: | ||
Net balance as of March 31, short duration | 335,720 | 187,744 |
Reinsurance recoverable for unpaid claims and claims adjustments, ending balance | 302,103 | 197,607 |
Other lines | ||
Liability for Unpaid Claims and Claims Adjustment Expense [Roll Forward] | ||
Reinsurance recoverable for unpaid claims and claims adjustments, beginning balance | (184) | (576) |
Paid (short duration) related to: | ||
Reinsurance recoverable for unpaid claims and claims adjustments, ending balance | $ 180 | $ 658 |
Liability for Unpaid Claims a_4
Liability for Unpaid Claims and Claim Adjustment Expenses - Schedule Showing the Reconciliation of Short Duration Contracts to Total Losses Incurred (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Insurance [Abstract] | ||
Short duration incurred | $ 114,260 | $ 82,724 |
Other lines incurred | (3) | 392 |
Unallocated loss adjustment expenses | 70 | 160 |
Net Amount | $ 114,327 | $ 83,276 |
Liability for Unpaid Claims a_5
Liability for Unpaid Claims and Claim Adjustment Expenses - Narrative (Details) - USD ($) $ in Thousands | 3 Months Ended | |||
Mar. 31, 2023 | Mar. 31, 2022 | Dec. 31, 2022 | Dec. 31, 2021 | |
Effects of Reinsurance [Line Items] | ||||
Prior year expense, unfavorable | $ 328 | $ 1,161 | ||
Income (loss) before taxes | $ 8,173 | $ (952) | ||
Prior year expense, percent of opening net liability for losses | 0.10% | 0.80% | ||
Liabilities for loss and loss adjustment expenses, net of reinsurance | $ 298,057 | $ 154,412 | ||
Operating segments | Insurance | ||||
Effects of Reinsurance [Line Items] | ||||
Prior year expense, percent of pretax income | 1.70% | 7.90% | ||
Income (loss) before taxes | $ 19,445 | $ 14,682 |
Revenue from Contracts with C_3
Revenue from Contracts with Customers - Schedule of Disaggregated Revenue By Product Type (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Revenue from External Customer [Line Items] | ||
Revenue from contracts with customers | $ 77,189 | $ 66,754 |
Service contract revenue | ||
Revenue from External Customer [Line Items] | ||
Revenue from contracts with customers | 63,170 | 43,213 |
Motor club revenue | ||
Revenue from External Customer [Line Items] | ||
Revenue from contracts with customers | 12,516 | 12,558 |
Other | ||
Revenue from External Customer [Line Items] | ||
Revenue from contracts with customers | $ 1,503 | $ 10,983 |
Revenue from Contracts with C_4
Revenue from Contracts with Customers - Schedule of Deferred Assets and Liabilities Related to Revenue From Contracts with Customers (Details) $ in Thousands | 3 Months Ended |
Mar. 31, 2023 USD ($) | |
Deferred acquisition costs | |
Beginning balance | $ 498,925 |
Ending balance | 504,336 |
Deferred revenue | |
Beginning balance | 649,150 |
Ending balance | 665,513 |
Service and Administrative Fees: | |
Deferred acquisition costs | |
Beginning balance | 189,271 |
Additions | 36,033 |
Amortization | 27,169 |
Ending balance | 198,135 |
Deferred revenue | |
Beginning balance | 604,831 |
Additions | 89,323 |
Amortization | 75,686 |
Ending balance | 618,468 |
Service contract revenue | |
Deferred acquisition costs | |
Beginning balance | 172,129 |
Additions | 28,121 |
Amortization | 17,495 |
Ending balance | 182,755 |
Deferred revenue | |
Beginning balance | 581,882 |
Additions | 79,271 |
Amortization | 63,170 |
Ending balance | 597,983 |
Motor club revenue | |
Deferred acquisition costs | |
Beginning balance | 17,142 |
Additions | 7,912 |
Amortization | 9,674 |
Ending balance | 15,380 |
Deferred revenue | |
Beginning balance | 22,949 |
Additions | 10,052 |
Amortization | 12,516 |
Ending balance | $ 20,485 |
Revenue from Contracts with C_5
Revenue from Contracts with Customers - Narrative (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Revenue Recognition and Deferred Revenue [Abstract] | ||
Deferred acquisition costs, impairment | $ 0 | $ 0 |
Other Assets and Other Liabil_3
Other Assets and Other Liabilities and Accrued Expenses - Schedule of Other Assets (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract] | ||
Loans eligible for repurchase | $ 35,049 | $ 32,136 |
Mortgage servicing rights | 39,874 | 41,426 |
Right of use asset - Operating leases | 32,735 | 31,499 |
Income taxes receivable | 6,500 | 19,790 |
Furniture, fixtures and equipment, net | 27,600 | 21,829 |
Prepaid expenses | 12,926 | 18,526 |
Other | 7,222 | 6,937 |
Total other assets | $ 161,906 | $ 172,143 |
Operating lease right of use asset, balance sheet location | Total other assets | Total other assets |
Other Assets and Other Liabil_4
Other Assets and Other Liabilities and Accrued Expenses - Schedule of Depreciation Expense (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Furniture and Fixtures | ||
Property, Plant and Equipment [Line Items] | ||
Depreciation expense related to furniture, fixtures and equipment | $ 1,069 | $ 838 |
Other Assets and Other Liabil_5
Other Assets and Other Liabilities and Accrued Expenses - Schedule of Other Liabilities and Accrued Expenses (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract] | ||
Accounts payable and accrued expenses | $ 100,304 | $ 119,394 |
Loans eligible for repurchase liability | 35,049 | 32,136 |
Deferred tax liabilities, net | 100,841 | 90,391 |
Operating lease liabilities | 40,036 | 38,031 |
Commissions payable | 27,064 | 42,741 |
Securities sold, not yet purchased | 20,577 | 16,575 |
Derivative liabilities | 16,655 | 13,201 |
Other | 24,741 | 15,279 |
Total other liabilities and accrued expenses | $ 365,267 | $ 367,748 |
Operating lease liability, balance sheet location | Total other liabilities and accrued expenses | Total other liabilities and accrued expenses |
Other Revenue and Other Expen_3
Other Revenue and Other Expenses - Schedule of Other Income (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Segment Reporting Information [Line Items] | ||
Other revenue | $ 13,332 | $ 21,744 |
Other | 8,562 | 5,039 |
Mortgage | ||
Segment Reporting Information [Line Items] | ||
Other revenue | 4,770 | 16,705 |
Insurance | ||
Segment Reporting Information [Line Items] | ||
Other | $ 6,935 | $ 3,216 |
Other Revenue and Other Expen_4
Other Revenue and Other Expenses - Schedule of Other Expense (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Other Income and Expenses [Abstract] | ||
General and administrative | $ 9,059 | $ 4,039 |
Professional fees | 7,759 | 6,283 |
Premium taxes | 5,774 | 5,057 |
Mortgage origination expenses | 3,192 | 4,602 |
Rent and related | 4,070 | 4,359 |
Other | 2,957 | 6,836 |
Total other expenses | $ 32,811 | $ 31,176 |
Stockholders' Equity - Narrativ
Stockholders' Equity - Narrative (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |||
Jun. 21, 2022 | Mar. 31, 2023 | Mar. 31, 2022 | Dec. 31, 2022 | |
Class of Warrant or Right [Line Items] | ||||
Preferred stock, face value | $ 80,000 | |||
Preferred stock dividend rate | 8% | |||
Preferred stock, cash dividends | $ 1,578 | |||
Preferred stock, conversion premium | 33% | |||
Preferred stock, conversion make-whole period | 5 years | |||
Proceeds from dividends | $ 0 | $ 0 | ||
Amount available for ordinary dividends of the Company's insurance company subsidiaries | $ 32,867 | $ 35,145 | ||
Fortegra Warrants | ||||
Class of Warrant or Right [Line Items] | ||||
Warrant term | 7 years | |||
Warrant, exercise premium | 33% | |||
Additional Warrants | ||||
Class of Warrant or Right [Line Items] | ||||
Warrant term | 7 years | |||
Warrant, exercise price (in dollars per share) | $ 0.01 | |||
Warrant, forfeiture, excess return on investment | 23% | |||
Warrant, vesting, excess return on investment | 30% | |||
Warburg | Fortegra | ||||
Class of Warrant or Right [Line Items] | ||||
WP transaction, issuance of equity value | $ 200,000 | |||
Ownership percentage by noncontrolling owners | 17.40% | |||
Preferred stock, if-converted additional ownership percentage | 6.60% | |||
Preferred stock, if-converted ownership percentage | 24% | |||
Warburg | Fortegra Warrants | ||||
Class of Warrant or Right [Line Items] | ||||
Warrant, if-exercised additional ownership interest | 3.80% | |||
Warburg | Additional Warrants | ||||
Class of Warrant or Right [Line Items] | ||||
Warrant, if-exercised additional ownership interest | 1.70% | |||
Warrant, exercisable, percentage of common stock sold trigger | 50% | |||
Tiptree Holdings | Fortegra | ||||
Class of Warrant or Right [Line Items] | ||||
Ownership percentage by parent | 79.40% | |||
Fortegra Management and Directors | Fortegra | ||||
Class of Warrant or Right [Line Items] | ||||
Ownership percentage by noncontrolling owners | 3.20% | |||
Common stock | ||||
Class of Warrant or Right [Line Items] | ||||
Stock repurchase program, authorized amount | $ 20,000 | |||
Remaining repurchase authorization | $ 11,945 |
Stockholders' Equity - Dividend
Stockholders' Equity - Dividends (Details) - $ / shares | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Equity [Abstract] | ||
Dividends declared per common share (in dollars per share) | $ 0.05 | $ 0.04 |
Stockholders' Equity - Noncontr
Stockholders' Equity - Noncontrolling Interest (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items] | ||
Total non-controlling interests | $ 140,910 | $ 136,208 |
Fortegra preferred interests | ||
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items] | ||
Total non-controlling interests | 77,679 | 77,679 |
Fortegra Common Interest | ||
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items] | ||
Total non-controlling interests | 63,231 | 55,364 |
Other third-party common interests | ||
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items] | ||
Total non-controlling interests | $ 0 | $ 3,165 |
Accumulated Other Comprehensi_3
Accumulated Other Comprehensive Income (Loss) (AOCI) - Schedule of Activity in AOCI (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Accumulated Other Comprehensive Income (Loss), Net of Tax [Roll Forward] | ||
Beginning balance | $ 533,573 | $ 400,181 |
Other comprehensive income (losses) before reclassifications | 8,677 | (20,557) |
Amounts reclassified from AOCI | (279) | 86 |
OCI | 8,398 | (20,471) |
Ending balance | 541,557 | 383,153 |
Total AOCI | ||
Accumulated Other Comprehensive Income (Loss), Net of Tax [Roll Forward] | ||
Beginning balance | (50,354) | (2,686) |
Ending balance | (41,956) | (23,157) |
Unrealized gains (losses) on available for sale securities | ||
Accumulated Other Comprehensive Income (Loss), Net of Tax [Roll Forward] | ||
Beginning balance | (43,043) | (2,686) |
Other comprehensive income (losses) before reclassifications | 5,745 | (20,557) |
Amounts reclassified from AOCI | (279) | 86 |
OCI | 5,466 | (20,471) |
Ending balance | (37,577) | (23,157) |
Foreign currency translation adjustment | ||
Accumulated Other Comprehensive Income (Loss), Net of Tax [Roll Forward] | ||
Beginning balance | (7,311) | 0 |
Other comprehensive income (losses) before reclassifications | 2,932 | 0 |
Amounts reclassified from AOCI | 0 | 0 |
OCI | 2,932 | 0 |
Ending balance | (4,379) | 0 |
Non-controlling interests | ||
Accumulated Other Comprehensive Income (Loss), Net of Tax [Roll Forward] | ||
Other comprehensive income (losses) before reclassifications | 2,062 | (50) |
Amounts reclassified from AOCI | 0 | 0 |
OCI | 2,062 | (50) |
AOCI non-controlling interest | ||
Accumulated Other Comprehensive Income (Loss), Net of Tax [Roll Forward] | ||
Beginning balance | (10,925) | (1) |
Ending balance | (8,863) | (51) |
Total AOCI to Tiptree Inc. | ||
Accumulated Other Comprehensive Income (Loss), Net of Tax [Roll Forward] | ||
Beginning balance | (39,429) | (2,685) |
Other comprehensive income (losses) before reclassifications | 6,615 | (20,507) |
Amounts reclassified from AOCI | (279) | 86 |
OCI | 6,336 | (20,421) |
Ending balance | $ (33,093) | $ (23,106) |
Accumulated Other Comprehensi_4
Accumulated Other Comprehensive Income (Loss) (AOCI) - Schedule of Reclassifications Out of AOCI into Net Income (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Reclassification Adjustment out of Accumulated Other Comprehensive Income [Line Items] | ||
Net realized and unrealized gains (losses) | $ 2,177 | $ 17,204 |
Less: provision (benefit) for income taxes | (5,022) | 86 |
Net income (loss) | 3,151 | (866) |
Unrealized gains (losses) on available for sale securities | Amount reclassified from AOCI | ||
Reclassification Adjustment out of Accumulated Other Comprehensive Income [Line Items] | ||
Net realized and unrealized gains (losses) | 365 | (110) |
Less: provision (benefit) for income taxes | (86) | 24 |
Net income (loss) | $ 279 | $ (86) |
Stock Based Compensation - Equi
Stock Based Compensation - Equity Plan (Details) - Tiptree Inc. 2017 Omnibus Incentive Plan - shares | 3 Months Ended | ||
Jun. 07, 2022 | Mar. 31, 2023 | Jun. 06, 2017 | |
Number of shares | |||
Available for issuance, beginning of period (in shares) | 2,371,977 | ||
Available for issuance, end of period (in shares) | 2,281,789 | ||
RSU, stock and option awards | |||
Number of shares | |||
Granted (in shares) | (90,188) | ||
Common stock | |||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||
Number of shares authorized | 6,100,000 | ||
Number of additional shares authorized | 4,000,000 |
Stock Based Compensation - Rest
Stock Based Compensation - Restricted Stock Units and Restricted Stock (Details) - RSUs - $ / shares | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Award vesting period | 3 years | |
Tiptree Inc. 2017 Omnibus Incentive Plan | ||
Number of shares issuable | ||
Unvested units, beginning of period (in shares) | 501,007 | |
Granted (in shares) | 90,188 | 211,246 |
Vested (in shares) | (337,964) | (308,723) |
Unvested units, end of period (in shares) | 253,231 | |
Weighted average grant date fair value | ||
Unvested units, beginning of period (in dollars per share) | $ 9.63 | |
Granted (in dollars per share) | 16.39 | |
Vested (in dollars per share) | 7.97 | |
Unvested units, end of period (in dollars per share) | $ 14.25 | |
Vesting - first tranche | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Award vesting rights, percentage | 33.33% | |
Vesting - second tranche | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Award vesting rights, percentage | 33.33% | |
Vesting - third tranche | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Award vesting rights, percentage | 33.33% |
Stock Based Compensation - Sche
Stock Based Compensation - Schedule of Granted and Vested RSUs (Details) - RSUs - shares | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Award vesting period | 3 years | |
Tiptree Inc. 2017 Omnibus Incentive Plan | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Granted (in shares) | 90,188 | 211,246 |
Vested (in shares) | 337,964 | 308,723 |
Taxes (in shares) | (43,322) | (47,274) |
Net vested (in shares) | 294,642 | 261,449 |
Director | Tiptree Inc. 2017 Omnibus Incentive Plan | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Granted (in shares) | 8,314 | 8,418 |
Vested (in shares) | 8,314 | 8,418 |
Employees | Tiptree Inc. 2017 Omnibus Incentive Plan | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Granted (in shares) | 81,874 | 202,828 |
Vested (in shares) | 329,650 | 300,305 |
Employees | Tiptree Inc. 2017 Omnibus Incentive Plan | Three year vesting period | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Granted (in shares) | 62,940 | |
Award vesting period | 3 years | |
Employees | Tiptree Inc. 2017 Omnibus Incentive Plan | Cliff vest | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Granted (in shares) | 190,291 |
Stock Based Compensation - Tipt
Stock Based Compensation - Tiptree Senior Management Incentive Plan (Details) - PRSUs | 1 Months Ended | 3 Months Ended | |||
Oct. 14, 2022 shares | Jun. 07, 2022 | Aug. 04, 2021 period $ / shares shares | Nov. 30, 2021 shares | Mar. 31, 2023 $ / shares shares | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Award service period | 10 years | 10 years | |||
Valuation Input | |||||
Historical volatility | 38.75% | ||||
Risk-free rate | 3.04% | ||||
Dividend yield | 1.45% | ||||
Cost of equity | 11.72% | ||||
Expected term (years) | 6 years | ||||
Management | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Granted (in shares) | shares | 350,000 | 3,500,000 | |||
Award service period | 10 years | ||||
Vested (in shares) | shares | 215,583 | ||||
Unvested units (in shares) | shares | 3,616,667 | ||||
Management | Share price target, one | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Share price (in dollars per share) | $ / shares | $ 20 | ||||
Unvested units (in shares) | shares | 516,667 | ||||
Share price, adjusted for dividends (in dollars per share) | $ / shares | $ 19.71 | ||||
Management | Share price target, two | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Share price (in dollars per share) | $ / shares | $ 30 | ||||
Unvested units (in shares) | shares | 775,000 | ||||
Management | Share price target, three | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Share price (in dollars per share) | $ / shares | $ 45 | ||||
Unvested units (in shares) | shares | 1,033,333 | ||||
Management | Share price target, four | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Share price (in dollars per share) | $ / shares | $ 60 | ||||
Unvested units (in shares) | shares | 1,291,667 | ||||
Management | Minimum | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Number of milestone targets | period | 5 | ||||
Share price (in dollars per share) | $ / shares | $ 15 | ||||
Management | Maximum | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Share price (in dollars per share) | $ / shares | $ 60 |
Stock Based Compensation - Subs
Stock Based Compensation - Subsidiary Incentive Plans (Details) - Subsidiary Incentive Plan - RSUs $ in Thousands | 3 Months Ended |
Mar. 31, 2023 USD ($) shares | |
Number of shares issuable | |
Unvested balance, beginning of period | $ 1,487 |
Vested | (808) |
Unvested balance, end of period | $ 679 |
Vested shares, if converted (in shares) | shares | 22,333 |
Stock Based Compensation - Stoc
Stock Based Compensation - Stock Options Awards (Details) - shares | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Granted in period (in shares) | 0 | 0 |
Stock options | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Expiration period | 10 years | |
Vesting - first tranche | Stock options | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Award vesting period | 3 years | |
Award vesting rights, percentage | 33.33% | |
Vesting - second tranche | Stock options | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Award vesting period | 4 years | |
Award vesting rights, percentage | 33.33% | |
Vesting - third tranche | Stock options | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Award vesting period | 5 years | |
Award vesting rights, percentage | 33.33% |
Stock Based Compensation - Sc_2
Stock Based Compensation - Schedule of Stock Option Activity Rollforward (Details) - Stock options | 3 Months Ended |
Mar. 31, 2023 $ / shares shares | |
Options outstanding | |
Balance, beginning of period (in shares) | shares | 1,675,514 |
Balance, end of period (in shares) | shares | 1,583,873 |
Weighted average exercise price (in dollars per stock option) | |
Balance, beginning of period (in dollars per share) | $ / shares | $ 6.50 |
Balance, end of period (in dollars per share) | $ / shares | 6.51 |
Weighted average grant date value (in dollars per stock option) | |
Balance, beginning of period (in dollars per share) | $ / shares | 2.30 |
Balance, end of period (in dollars per share) | $ / shares | $ 2.25 |
Options Exercisable | |
Balance, beginning of period (in shares) | shares | 1,018,805 |
Balance, end of period (in shares) | shares | 1,225,083 |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Additional Disclosures [Abstract] | |
Weighted average remaining contractual term at March 31, 2023 (in years) | 4 years 10 months 24 days |
Stock Based Compensation - Fort
Stock Based Compensation - Fortegra Equity Incentive Plan (Details) - Fortegra Plan | Jun. 21, 2022 | Mar. 31, 2023 |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Percentage of outstanding stock outstanding, maximum | 7% | |
RSUs | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Percentage of outstanding stock outstanding, current | 0.40% |
Stock Based Compensation - Sc_3
Stock Based Compensation - Schedule of Stock-based Compensation Expense (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||
Income tax benefit | $ (487) | $ (1,294) |
Net stock based compensation expense | 1,833 | 4,866 |
Employee compensation and benefits | ||
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||
Stock based compensation expense | 2,214 | 6,041 |
Director compensation | ||
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||
Stock based compensation expense | $ 106 | $ 119 |
Stock Based Compensation - Unre
Stock Based Compensation - Unrecognized Compensation Costs Related to Non-vested Awards (Details) $ in Thousands | 3 Months Ended |
Mar. 31, 2023 USD ($) | |
Stock options | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Unrecognized compensation cost, stock options | $ 131 |
Weighted - average recognition period (in years) | 6 months |
Stock options | Fortegra Plan | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Unrecognized compensation cost, stock options | $ 95 |
Award vesting period | 3 years |
RSUs | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Unrecognized compensation cost | $ 168 |
Weighted - average recognition period (in years) | 7 months 28 days |
Award vesting period | 3 years |
PRSUs | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Unrecognized compensation cost | $ 7,046 |
Weighted - average recognition period (in years) | 1 year 1 month 13 days |
Income Taxes (Details)
Income Taxes (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Income Tax Disclosure [Abstract] | ||
Total income tax expense (benefit) | $ 5,022 | $ (86) |
Effective tax rate (ETR) | 61.50% | 9% |
Deferred tax liability, WP Transaction | $ 44,114 | |
Effect of Fortegra | 4,144 | |
Deferred tax liability, WP Transaction, tax effect on OCI | 1,808 | |
Deferred tax liability, WP Transaction, tax effect on net income | $ 2,336 | |
Effective interest rate, excluding Fortegra | 32.90% |
Commitments and Contingencies_2
Commitments and Contingencies (Details) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Rent expense for office leases | $ 2,069 | $ 2,289 |
Sublease not yet commenced, future annual payment to be received | $ 1,842 | |
Held for sale | Luxury disposition | ||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Rent expense for office leases | $ 110 |
Earnings Per Share (Details)
Earnings Per Share (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Earnings Per Share [Abstract] | ||
Net income (loss) | $ 3,151 | $ (866) |
Net income (loss) attributable to non-controlling interests | 4,213 | 94 |
Net income (loss) attributable to Tiptree Inc. common shares - basic | (1,062) | (960) |
Effect of Dilutive Securities: | ||
Securities of subsidiaries | 0 | 0 |
Net income (loss) attributable to Tiptree Inc. common shares - diluted | $ (1,062) | $ (960) |
Weighted average number of shares of common stock outstanding - basic | 36,522,946 | 34,229,011 |
Weighted average number of incremental shares of common stock issuable from exchangeable interests and contingent considerations | 0 | 0 |
Weighted average number of shares of common stock outstanding - diluted | 36,522,946 | 34,229,011 |
Basic net income (loss) attributable to common shares (in dollars per share) | $ (0.03) | $ (0.03) |
Diluted net income (loss) attributable to common shares (in dollars per share) | $ (0.03) | $ (0.03) |
Related Party Transactions (Det
Related Party Transactions (Details) - USD ($) $ in Thousands | 3 Months Ended | ||||||
Jan. 01, 2023 | Jan. 01, 2021 | Mar. 31, 2023 | Mar. 31, 2022 | Jan. 01, 2025 | Jan. 01, 2024 | Jan. 01, 2022 | |
Related Party Transaction [Line Items] | |||||||
Related party, greater than 5% shareholder | 5% | ||||||
Corvid Peak | |||||||
Related Party Transaction [Line Items] | |||||||
Ownership after all transactions | 31.84% | ||||||
Affiliated entity | Corvid Peak | |||||||
Related Party Transaction [Line Items] | |||||||
Related party, ownership percentage | 10.20% | ||||||
Related party, additional ownership percentage | 10.20% | 10.20% | |||||
Related party, additional ownership percentage, period | 4 years | ||||||
Affiliated entity | Forecast | Subsequent event | Corvid Peak | |||||||
Related Party Transaction [Line Items] | |||||||
Related party, additional ownership percentage | 10.20% | 10.20% | |||||
Affiliated entity | Strategic Combination Agreement | Corvid Peak | |||||||
Related Party Transaction [Line Items] | |||||||
Investment expense | $ 1,102 | $ 768 |
Subsequent Events (Details)
Subsequent Events (Details) - $ / shares | 3 Months Ended | ||
May 02, 2023 | Mar. 31, 2023 | Mar. 31, 2022 | |
Subsequent Event [Line Items] | |||
Dividends declared per share (in usd per share) | $ 0.05 | $ 0.04 | |
Subsequent event | Common stock | |||
Subsequent Event [Line Items] | |||
Dividends declared per share (in usd per share) | $ 0.05 |