Financial Information of Registrant Parent Company Only | December 31, 2019 December 31, 2018 (In Thousands, except for share data) Assets Fixed maturities, available-for-sale, at fair value $ 41,220 $ 51,957 Cash and cash equivalents 13,431 12,345 Investment in subsidiaries, at equity in net assets 1,025,286 766,193 Accrued investment income 219 216 Prepaid expenses 3,332 3,118 Due from affiliates, net 62,241 41,340 Software and equipment, net 26,096 24,766 Other assets 7,188 1,664 Total assets $ 1,179,013 $ 901,599 Liabilities Term loan $ 145,764 $ 146,757 Accounts payable and accrued expenses 24,871 27,237 Warrant liability, at fair value 7,641 7,296 Deferred tax liability, net 62,921 18,809 Other liabilities 7,396 — Total liabilities 248,593 200,099 Shareholders' equity Common stock - class A shares, $0.01 par value; 68,358,074 and 66,318,849 shares issued and outstanding as of December 31, 2019 and December 31, 2018, respectively (250,000,000 shares authorized) 684 663 Additional paid-in capital 707,003 682,181 Accumulated other comprehensive income (loss), net of tax 17,288 (14,832 ) Retained earnings 205,445 33,488 Total shareholders' equity 930,420 701,500 Total liabilities and shareholders' equity $ 1,179,013 $ 901,599 For the year ended December 31, 2019 2018 2017 (In Thousands) Revenues Net investment income $ 1,124 $ 1,145 $ 691 Net realized investment gains 1 5 1 Total revenues 1,125 1,150 692 Expenses Other operating expenses 11,714 21,095 16,374 Interest expense — 2,227 — Loss from change in fair value of warrant liability 8,657 1,397 4,105 Total expenses 20,371 24,719 20,479 Equity in net income of subsidiaries 226,480 134,127 67,146 Income before income taxes 207,234 110,558 47,359 Income tax expense 35,277 2,631 25,309 Net income $ 171,957 $ 107,927 $ 22,050 Other comprehensive income (loss), net of tax: Unrealized gains (losses) in accumulated other comprehensive loss, net of tax expense (benefit) of $82, ($34), and ($49) for each of the years in the three-year period ended December 31, 2019, respectively 308 (128 ) (90 ) Reclassification adjustment for losses (gains) included in net loss, net of tax (benefit) expense of $0, ($1) and $0 for each of the years in the three-year period ended December 31, 2019, respectively — 2 (1 ) Equity in other comprehensive income (loss) of subsidiaries 31,812 (12,129 ) 2,519 Other comprehensive income (loss), net of tax 32,120 (12,255 ) 2,428 Comprehensive income $ 204,077 $ 95,672 $ 24,478 For the year ended December 31, 2019 2018 2017 Cash flows from operating activities (In Thousands) Net income $ 171,957 $ 107,927 $ 22,050 Adjustments to reconcile net income to net cash (used in) provided by operating activities: Loss from change in fair value of warrant liability 8,657 1,397 4,105 Net realized investment gains (1 ) (5 ) (1 ) Depreciation and amortization 286 274 233 Amortization of debt discount and debt issuance costs 1,011 3,390 1,474 Deferred income taxes 44,030 25,163 30,876 Share-based compensation expense 13,031 12,557 9,484 Changes in operating assets and liabilities: Equity in net income of subsidiaries (1) (226,480 ) (133,837 ) (67,239 ) Accrued investment income (3 ) (14 ) (52 ) Receivable from affiliates (20,902 ) (18,932 ) (13,103 ) Prepaid expenses (409 ) (1,010 ) (116 ) Other assets 165 1,258 (1,523 ) Accounts payable and accrued expenses (1,640 ) 5,393 (3,463 ) Net cash (used in) provided by operating activities (10,298 ) 3,561 (17,275 ) Cash flows from investing activities Capitalization of subsidiaries (800 ) (70,500 ) (300 ) Purchase of short-term investments (104,192 ) (134,376 ) (98,255 ) Purchase of fixed-maturity investments, available-for-sale (2,186 ) (12,906 ) (19,884 ) Proceeds from maturity of short-term investments 111,539 122,612 114,170 Proceeds from redemptions, maturities and sale of fixed-maturity investments, available-for-sale 5,877 22,954 11,451 Software and equipment (854 ) (415 ) (1,996 ) Net cash provided by (used in) investing activities 9,384 (72,631 ) 5,186 Cash flows from financing activities Proceeds from issuance of common stock related to public offering, net of issuance costs — 79,165 — Proceeds from issuance of common stock related to employee equity plans 21,748 12,857 7,103 Proceeds from issuance of common stock related to warrant exercises — 321 183 Taxes paid related to net share settlement of equity awards (18,248 ) (9,722 ) (8,582 ) Proceeds from term loan, net — 149,250 — Repayments of term loan (1,500 ) (147,375 ) (1,500 ) Payments of debt issuance/modification costs — (3,609 ) (445 ) Net cash provided by (used in) financing activities 2,000 80,887 (3,241 ) Net increase (decrease) in cash, cash equivalents and restricted cash 1,086 11,817 (15,330 ) Cash, cash equivalents and restricted cash, beginning of period 12,345 528 15,858 Cash, cash equivalents and restricted cash, end of period $ 13,431 $ 12,345 $ 528 (1) Amount in 2018 includes $0.3 million reduction to retained earnings as of January 1, 2018 as a result of the adoption of ASU 2018-02. For more information related to this adjustment, See Item 8, " Financial Statements and Supplementary Data - Notes to Consolidated Financial Statements - Note 11, Income Taxes ." Note A The NMI Holdings, Inc. (Parent Company) financial statements represent the stand-alone financial statements of the Parent Company. These financial statements have been prepared on the same basis and using the same accounting policies as described in the consolidated financial statements included herein. Refer to the Parent Company's consolidated financial statements for additional information. Note B Our insurance subsidiaries are subject to certain capital and dividend rules and regulations prescribed by jurisdictions in which they are authorized to operate and the GSEs. Under Wisconsin law, NMIC and Re One may pay dividends up to specified levels ( i.e. , "ordinary" dividends) with 30 days' prior notice to the Wisconsin OCI. Dividends in larger amounts ( i.e. ,"extraordinary" dividends), are subject to the Wisconsin OCI's prior approval. Under Wisconsin law, an extraordinary dividend is defined as any payment or distribution that together with other dividends and distributions made within the preceding 12 months exceeds the lesser of (i) 10% of the insurer's statutory policyholders' surplus as of the preceding December 31 or (ii) adjusted statutory net income for the 12-month period ending the preceding December 31. NMIC and Re One have the capacity to pay aggregate ordinary dividends of $16.1 million to NMIH during the 12-month period ending December 31, 2020, and their remaining net assets are considered restricted. As of December 31, 2019 , the amount of restricted net assets held by our consolidated insurance subsidiaries, which represents our equity investment in those insurance subsidiaries less their aggregate dividend capacity, totaled $ 1.0 billion, compared to $ 0.8 billion as of December 31, 2018. Note C The Parent Company provides certain services to its subsidiaries. The Parent Company allocates to its subsidiaries corporate expense it incurs in the capacity of supporting those subsidiaries, based on either an allocated percentage of time spent or internally allocated capital. Total operating expenses allocated to subsidiaries for each of the years in the three year period ended December 31, 2019 were $117.1 million , $111.6 million and $101.0 million , respectively. Amounts charged to the subsidiaries for operating expenses are based on actual cost, without any mark-up. The Parent Company considers these charges fair and reasonable. The subsidiaries reimburse the Parent Company for these costs in a timely manner, which has the impact of improving the cash flows of the Parent Company. |