Financial Information of Registrant Parent Company Only | December 31, 2020 December 31, 2019 (In Thousands, except for share data) Assets Fixed maturities, available-for-sale, at fair value $ 52,867 $ 41,220 Cash and cash equivalents 19,146 13,431 Investment in subsidiaries, at equity in net assets 1,724,360 1,025,286 Accrued investment income 263 219 Prepaid expenses 2,912 3,332 Due from affiliates, net 76,892 62,241 Software and equipment, net 29,665 26,096 Other assets 5,676 7,188 Total assets $ 1,911,781 $ 1,179,013 Liabilities Debt $ 393,301 $ 145,764 Accounts payable and accrued expenses 30,802 24,871 Warrant liability, at fair value 4,409 7,641 Deferred tax liability, net 108,424 62,921 Other liabilities 5,254 7,396 Total liabilities 542,190 248,593 Shareholders' equity Common stock - class A shares, $0.01 par value; 85,163,039 and 68,358,074 shares issued and outstanding as of December 31, 2020 and December 31, 2019, respectively (250,000,000 shares authorized) 852 684 Additional paid-in capital 937,872 707,003 Accumulated other comprehensive income, net of tax 53,856 17,288 Retained earnings 377,011 205,445 Total shareholders' equity 1,369,591 930,420 Total liabilities and shareholders' equity $ 1,911,781 $ 1,179,013 For the year ended December 31, 2020 2019 2018 (In Thousands) Revenues Net investment income $ 398 $ 1,124 $ 1,145 Net realized investment gains 23 1 5 Total revenues 421 1,125 1,150 Expenses Other operating expenses 9,262 11,714 21,095 Interest expense — — 2,227 (Gain) loss from change in fair value of warrant liability (2,907) 8,657 1,397 Total expenses 6,355 20,371 24,719 Equity in net income of subsidiaries 217,134 226,480 134,127 Income before income taxes 211,200 207,234 110,558 Income tax expense 39,634 35,277 2,631 Net income $ 171,566 $ 171,957 $ 107,927 Other comprehensive income (loss), net of tax: Unrealized gains (losses) in accumulated other comprehensive loss, net of tax expense (benefit) of $25, $82, and ($34) for each of the years in the three-year period ended December 31, 2020, respectively 94 308 (128) Reclassification adjustment for (gains) losses included in net loss, net of tax expense (benefit) of $5, $0 and ($1) for each of the years in the three-year period ended December 31, 2020, respectively (18) — 2 Equity in other comprehensive income (loss) of subsidiaries 36,492 31,812 (12,129) Other comprehensive income (loss), net of tax 36,568 32,120 (12,255) Comprehensive income $ 208,134 $ 204,077 $ 95,672 For the year ended December 31, 2020 2019 2018 Cash flows from operating activities (In Thousands) Net income $ 171,566 $ 171,957 $ 107,927 Adjustments to reconcile net income to net cash (used in) provided by operating activities: (Gain) loss from change in fair value of warrant liability (2,907) 8,657 1,397 Net realized investment gains (23) (1) (5) Depreciation and amortization 807 286 274 Amortization of debt discount and debt issuance costs 4,036 1,011 3,390 Deferred income taxes 45,483 44,030 25,163 Share-based compensation expense 11,115 13,031 12,557 Changes in operating assets and liabilities: Equity in net income of subsidiaries (1) (217,134) (226,480) (133,837) Accrued investment income (44) (3) (14) Receivable from affiliates (14,651) (20,902) (18,932) Prepaid expenses 420 (409) (1,010) Other assets (336) 165 1,258 Accounts payable and accrued expenses 4,592 (1,640) 5,393 Net cash provided by (used in) operating activities 2,924 (10,298) 3,561 Cash flows from investing activities Capitalization of subsidiaries (445,448) (800) (70,500) Purchase of short-term investments (19,897) (104,192) (134,376) Purchase of fixed-maturity investments, available-for-sale (53,504) (2,186) (12,906) Proceeds from maturity of short-term investments 41,228 111,539 122,612 Proceeds from redemptions, maturities and sale of fixed-maturity investments, available-for-sale 20,241 5,877 22,954 Software and equipment (2,633) (854) (415) Net cash (used in) provided by investing activities (460,013) 9,384 (72,631) Cash flows from financing activities Proceeds from issuance of common stock related to public offering, net of issuance costs 219,687 — 79,165 Proceeds from issuance of common stock related to employee equity plans 8,871 21,748 12,857 Proceeds from issuance of common stock related to warrant exercises — — 321 Taxes paid related to net share settlement of equity awards (8,961) (18,248) (9,722) Proceeds from senior secured notes 400,000 — 149,250 Repayments of term loan (147,750) (1,500) (147,375) Payments of debt issuance costs (9,043) — (3,609) Net cash provided by financing activities 462,804 2,000 80,887 Net increase in cash, cash equivalents and restricted cash 5,715 1,086 11,817 Cash, cash equivalents and restricted cash, beginning of period 13,431 12,345 528 Cash, cash equivalents and restricted cash, end of period 19,146 $ 13,431 $ 12,345 (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 NMIC and Re One are subject to certain capital and dividend rules and regulations prescribed by jurisdictions in which they are authorized to operate and the GSEs that may restrict their ability to pay dividends to NMIH. 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 twelve 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 twelve-month period ending the preceding December 31. Re One has the capacity to pay aggregate ordinary dividends of $1.6 million to NMIH during the twelv e-month period ending December 31, 2021. NMIC reported a statutory net loss for the year ended December 31, 2020 and does not have the capacity to pay dividends to NMIH during the twelve-month period ended December 31, 2021 without prior approval from the Wisconsin OCI. The remaining net assets from dividend capacity are considered restricted. As of December 31, 2020, 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 $1.7 billion, compared to $1.0 billion as of December 31, 2019. 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, 2020 were $152.9 million, $117.1 million and $111.6 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. |