- JRVR Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B4 Filing
James River (JRVR) 424B4Prospectus supplement with pricing info
Filed: 23 Nov 16, 12:00am
| | | Page | | |||
| | | | S-ii | | | |
| | | | S-1 | | | |
| | | | S-6 | | | |
| | | | S-10 | | | |
| | | | S-17 | | | |
| | | | S-19 | | | |
| | | | S-19 | | | |
| | | | S-19 | | | |
| | | | S-21 | | | |
| | | | S-23 | | | |
| | | | S-33 | | | |
| | | | S-36 | | | |
| | | | S-36 | | | |
| | | | S-36 | | | |
| | | | S-37 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 10 | | | |
| | | | | 19 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 24 | | | |
| | | | | 27 | | | |
| | | | | 29 | | | |
| | | | | 29 | | | |
| | | | | 29 | | | |
| | | | | 29 | | | |
| | | | | 30 | | |
Gross Written Premiums by Segment | | | Gross Written Premiums Year Ended December 31, 2015 | | | % of Total | | ||||||
| | | (in thousands) | | | | | | | | |||
Excess and Surplus Lines segment | | | | $ | 308,717 | | | | | | 54.0% | | |
Specialty Admitted Insurance segment | | | | | 90,978 | | | | | | 15.9% | | |
Casualty Reinsurance segment | | | | | 172,499 | | | | | | 30.1% | | |
| | | | $ | 572,194 | | | | | | 100.0% | | |
Gross Written Premiums by Market | | | | ||||||||||
Non-admitted markets | | | | $ | 416,686 | | | | | | 72.8% | | |
Admitted markets | | | | | 155,508 | | | | | | 27.2% | | |
| | | | $ | 572,194 | | | | | | 100.0% | | |
|
| | | Year End December 31, | | | Nine Months Ended September 30, | | ||||||||||||||||||||||||
| | | 2015 | | | 2014 | | | 2013 | | | 2016 | | | 2015 | | |||||||||||||||
| | | ($ in thousands except for share data) | | |||||||||||||||||||||||||||
Operating Results: | | | | | | | |||||||||||||||||||||||||
Gross written premiums(1) | | | | $ | 572,194 | | | | | $ | 518,767 | | | | | $ | 368,518 | | | | | $ | 563,908 | | | | | $ | 463,505 | | |
Ceded written premiums(2) | | | | | (101,162) | | | | | | (68,684) | | | | | | (43,352) | | | | | | (118,808) | | | | | | (73,104) | | |
Net written premiums | | | | $ | 471,032 | | | | | $ | 450,083 | | | | | $ | 325,166 | | | | | $ | 445,100 | | | | | $ | 390,401 | | |
Net earned premiums | | | | $ | 461,205 | | | | | $ | 396,212 | | | | | $ | 328,078 | | | | | $ | 368,834 | | | | | $ | 345,776 | | |
Net investment income | | | | | 44,835 | | | | | | 43,005 | | | | | | 45,373 | | | | | | 38,622 | | | | | | 34,496 | | |
Net realized investment (losses) gains | | | | | (4,547) | | | | | | (1,336) | | | | | | 12,619 | | | | | | 2,376 | | | | | | (2,473) | | |
Other income | | | | | 3,428 | | | | | | 1,122 | | | | | | 222 | | | | | | 7,373 | | | | | | 2,018 | | |
Total revenues | | | | | 504,921 | | | | | | 439,003 | | | | | | 386,292 | | | | | | 417,205 | | | | | | 379,817 | | |
Losses and loss adjustment expenses | | | | | 279,016 | | | | | | 237,368 | | | | | | 184,486 | | | | | | 233,491 | | | | | | 209,133 | | |
Other operating expenses | | | | | 157,803 | | | | | | 133,055 | | | | | | 114,804 | | | | | | 124,732 | | | | | | 119,764 | | |
Other expenses | | | | | 730 | | | | | | 16,012 | | | | | | 677 | | | | | | 36 | | | | | | 207 | | |
Interest expense | | | | | 6,999 | | | | | | 6,347 | | | | | | 6,777 | | | | | | 6,294 | | | | | | 5,217 | | |
Amortization of intangible assets | | | | | 597 | | | | | | 597 | | | | | | 2,470 | | | | | | 447 | | | | | | 447 | | |
Total expenses | | | | | 445,145 | | | | | | 393,379 | | | | | | 309,214 | | | | | | 365,000 | | | | | | 334,768 | | |
Income before income tax expense | | | | | 59,776 | | | | | | 45,624 | | | | | | 77,078 | | | | | | 52,205 | | | | | | 45,049 | | |
Income tax expense | | | | | 6,279 | | | | | | 939 | | | | | | 9,741 | | | | | | 3,406 | | | | | | 4,222 | | |
Net income(3) | | | | $ | 53,497 | | | | | $ | 44,685 | | | | | $ | 67,337 | | | | | $ | 48,799 | | | | | $ | 40,827 | | |
Net operating income(4) | | | | $ | 61,090 | | | | | $ | 58,424 | | | | | $ | 58,918 | | | | | $ | 48,097 | | | | | $ | 43,230 | | |
Earnings per Share: | | | | | | | |||||||||||||||||||||||||
Basic | | | | $ | 1.87 | | | | | $ | 1.57 | | | | | $ | 2.21 | | | | | $ | 1.68 | | | | | $ | 1.43 | | |
Diluted | | | | $ | 1.82 | | | | | $ | 1.55 | | | | | $ | 2.21 | | | | | $ | 1.64 | | | | | $ | 1.40 | | |
Weighted – average shares outstanding – diluted | | | | | 29,334,918 | | | | | | 28,810,301 | | | | | | 30,500,800 | | | | | | 29,834,686 | | | | | | 29,244,520 | | |
|
| | | At or for the Year Ended December 31, | | | At or for the Nine Months Ended September 30, | | ||||||||||||||||||||||||
| | | 2015 | | | 2014 | | | 2013 | | | 2016 | | | 2015 | | |||||||||||||||
| | | ($ in thousands except for share data) | | |||||||||||||||||||||||||||
Balance Sheet Data: | | | | | | | |||||||||||||||||||||||||
Cash and invested assets | | | | $ | 1,350,697 | | | | | $ | 1,310,628 | | | | | $ | 1,217,078 | | | | | $ | 1,450,726 | | | | | $ | 1,378,896 | | |
Reinsurance recoverables | | | | | 143,086 | | | | | | 128,979 | | | | | | 120,477 | | | | | | 162,847 | | | | | | 139,108 | | |
Goodwill and intangible assets | | | | | 221,359 | | | | | | 221,956 | | | | | | 222,553 | | | | | | 220,912 | | | | | | 221,509 | | |
Total assets | | | | | 2,055,497 | | | | | | 1,959,292 | | | | | | 1,806,793 | | | | | | 2,347,911 | | | | | | 2,096,115 | | |
Reserve for losses and loss adjustment expenses | | | | | 785,322 | | | | | | 716,296 | | | | | | 646,452 | | | | | | 874,662 | | | | | | 779,009 | | |
Unearned premiums | | | | | 301,104 | | | | | | 277,579 | | | | | | 218,532 | | | | | | 414,009 | | | | | | 329,867 | | |
Senior debt | | | | | 88,300 | | | | | | 88,300 | | | | | | 58,000 | | | | | | 88,300 | | | | | | 88,300 | | |
Junior subordinated debt | | | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | | | | | 104,055 | | |
Total liabilities | | | | | 1,374,459 | | | | | | 1,271,371 | | | | | | 1,105,303 | | | | | | 1,602,146 | | | | | | 1,388,699 | | |
Total shareholders’ equity | | | | | 681,038 | | | | | | 687,921 | | | | | | 701,490 | | | | | | 745,765 | | | | | | 707,416 | | |
GAAP Underwriting Ratios: | | | | | | | |||||||||||||||||||||||||
Loss ratio(5) | | | | | 60.5% | | | | | | 59.9% | | | | | | 56.2% | | | | | | 63.3% | | | | | | 60.5% | | |
Expense ratio(6) | | | | | 33.5% | | | | | | 33.4% | | | | | | 35.0% | | | | | | 31.9% | | | | | | 34.1% | | |
Combined ratio(7) | | | | | 94.0% | | | | | | 93.3% | | | | | | 91.2% | | | | | | 95.2% | | | | | | 94.6% | | |
Other Data: | | | | | | | |||||||||||||||||||||||||
Tangible equity(8) | | | | $ | 459,679 | | | | | $ | 465,965 | | | | | $ | 478,937 | | | | | $ | 524,853 | | | | | $ | 485,907 | | |
Tangible equity per common share outstanding | | | | $ | 15.88 | | | | | $ | 16.33 | | | | | $ | 16.78 | | | | | $ | 18.03 | | | | | $ | 16.89 | | |
Debt to total capitalization ratio(9) | | | | | 22.0% | | | | | | 21.9% | | | | | | 18.8% | | | | | | 20.5% | | | | | | 21.4% | | |
Regulatory capital and surplus(10) | | | | $ | 601,436 | | | | | $ | 593,580 | | | | | $ | 580,267 | | | | | $ | 694,728 | | | | | $ | 586,480 | | |
Net written premiums to surplus ratio(11) | | | | | 0.8 | | | | | | 0.8 | | | | | | 0.6 | | | | | | 0.9 | | | | | | 0.9 | | |
| | | Year Ended December 31, | | |||||||||||||||||||||||||||||||||
| | | 2015 | | | 2014 | | | 2013 | | |||||||||||||||||||||||||||
| | | Income Before Taxes | | | Net Income | | | Income Before Taxes | | | Net Income | | | Income Before Taxes | | | Net Income | | ||||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||||||||||
Income as reported | | | | $ | 59,776 | | | | | $ | 53,497 | | | | | $ | 45,624 | | | | | $ | 44,685 | | | | | $ | 77,078 | | | | | $ | 67,337 | | |
Net realized investment losses (gains) | | | | | 4,547 | | | | | | 4,090 | | | | | | 1,336 | | | | | | (890) | | | | | | (12,619) | | | | | | (9,427) | | |
Initial Public Offering costs | | | | | — | | | | | | — | | | | | | 14,930 | | | | | | 13,223 | | | | | | — | | | | | | — | | |
Other expenses | | | | | 730 | | | | | | 574 | | | | | | 1,082 | | | | | | 977 | | | | | | 677 | | | | | | 577 | | |
Dividend withholding taxes | | | | | — | | | | | | 2,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Interest expense on leased building the Company is deemed to own for accounting purposes | | | | | 661 | | | | | | 429 | | | | | | 659 | | | | | | 429 | | | | | | 663 | | | | | | 431 | | |
Net operating income | | | | $ | 65,714 | | | | | $ | 61,090 | | | | | $ | 63,631 | | | | | $ | 58,424 | | | | | $ | 65,799 | | | | | $ | 58,918 | | |
|
| | | Nine Months Ended September 30, | | |||||||||||||||||||||
| | | 2016 | | | 2015 | | ||||||||||||||||||
| �� | | Income Before Taxes | | | Net Income | | | Income Before Taxes | | | Net Income | | ||||||||||||
| | | (in thousands) | | |||||||||||||||||||||
Income as reported | | | | $ | 52,205 | | | | | $ | 48,799 | | | | | $ | 45,049 | | | | | $ | 40,827 | | |
Net realized investment (gains) losses | | | | | (2,376) | | | | | | (1,508) | | | | | | 2,473 | | | | | | 1,946 | | |
Other expenses | | | | | 36 | | | | | | 91 | | | | | | 207 | | | | | | 135 | | |
Interest expense on leased building the Company is deemed to own for accounting purposes | | | | | 1,100 | | | | | | 715 | | | | | | 496 | | | | | | 322 | | |
Net operating income | | | | $ | 50,965 | | | | | $ | 48,097 | | | | | $ | 48,225 | | | | | $ | 43,230 | | |
|
| | | As of December 31, | | | As of September 30, | | ||||||||||||||||||||||||
| | | 2015 | | | 2014 | | | 2013 | | | 2016 | | | 2015 | | |||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||||
Shareholders’ equity | | | | $ | 681,038 | | | | | $ | 687,921 | | | | | $ | 701,490 | | | | | $ | 745,765 | | | | | $ | 707,416 | | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Goodwill | | | | | 181,831 | | | | | | 181,831 | | | | | | 181,831 | | | | | | 181,831 | | | | | | 181,831 | | |
Intangible assets | | | | | 39,528 | | | | | | 40,125 | | | | | | 40,722 | | | | | | 39,081 | | | | | | 39,678 | | |
Tangible equity | | | | $ | 459,679 | | | | | $ | 465,965 | | | | | $ | 478,937 | | | | | $ | 524,853 | | | | | $ | 485,907 | | |
|
| | | High | | | Low | | ||||||
Fiscal Year Ending December 31, 2016: | | | | ||||||||||
First Quarter | | | | $ | 34.24 | | | | | $ | 28.68 | | |
Second Quarter | | | | $ | 36.14 | | | | | $ | 25.86 | | |
Third Quarter | | | | $ | 38.31 | | | | | $ | 33.04 | | |
Fourth Quarter (through November 21, 2016) | | | | $ | 42.17 | | | | | $ | 35.25 | | |
Fiscal Year Ended December 31, 2015: | | | | ||||||||||
First quarter | | | | $ | 24.74 | | | | | $ | 20.61 | | |
Second quarter | | | | | 26.08 | | | | | | 21.91 | | |
Third quarter | | | | | 28.77 | | | | | | 24.63 | | |
Fourth quarter | | | | | 34.58 | | | | | | 26.23 | | |
Fiscal Year Ended December 31, 2014: | | | | ||||||||||
Fourth Quarter (beginning December 12, 2014) | | | | $ | 23.38 | | | | | $ | 20.46 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | Shares Beneficially Owned After the Offering | | |||||||||||||||||||||
| | | Shares Beneficially Owned Prior to Offering | | | Shares to be Sold in the Offering | | | Excluding Exercise of Option to Purchase Additional Shares | | | Including Exercise of Option to Purchase Additional Shares | | ||||||||||||||||||||||||||||||||||||
Name | | | Number | | | Percent | | | Excluding Exercise of Option to Purchase Additional Shares | | | Including Exercise of Option to Purchase Additional Shares | | | Number | | | Percent | | | Number | | | Percent | | ||||||||||||||||||||||||
D. E. Shaw Affiliates | | | | | 14,047,238(1) | | | | | | 48.2% | | | | | | 3,000,000 | | | | | | 3,450,000 | | | | | | 11,047,238 | | | | | | 37.9% | | | | | | 10,597,238 | | | | | | 36.4% | | |
Underwriter | | | Number of Shares | | |||
Morgan Stanley & Co. LLC | | | | | 3,000,000 | | |
| | | Page | | |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 10 | | | |
| | | | 19 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 27 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 30 | | |
| | | Common Shares Beneficially Owned | | | Common Shares that May be Offered for Resale | | | Common Shares Beneficially Owned After the Sale of the Maximum Number of Common Shares | | |||||||||||||||||||||
Selling Shareholder | | | Number of Shares | | | Percentage of Common Shares Outstanding | | | Number of Shares | | | Number of Shares | | | Percentage of Common Shares Outstanding | | |||||||||||||||
The D. E. Shaw Affiliates(1) | | | | | 14,047,238 | | | | | | 48.5% | | | | | | 14,047,238 | | | | | | 0 | | | | | | — | | |