Essent Group Ltd(NYSE:ESNT)

Essent Group Ltd., through its subsidiaries, provides private mortgage insurance and reinsurance for mortgages secured by residential properties located in the United States. Its mortgage insurance products include primary, pool, and master policy. The company also provides information technology ma...
Website: http://www.essentgroup.com
Founded: 2008
Full Time Employees: 383
Sector: Financial Services
Industry: Mortgage Finance
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||
net premiums written | 394,669,000 | 237,877,000 | 241,828,000 | 241,488,000 | 238,271,000 | 239,509,000 | 242,965,000 | 245,566,000 | 238,540,000 | 238,187,000 | 240,574,000 | 209,621,000 | 205,900,000 | 200,726,000 | 209,230,000 | 210,342,000 | 199,731,000 | 198,496,000 | 202,348,000 | 202,287,000 | 204,361,000 | 214,243,000 | 222,223,000 | 205,904,000 | 191,743,000 | 196,493,000 | 198,304,000 | 188,404,000 | 177,644,000 | 176,437,000 | 175,221,000 | 168,404,000 | 165,225,000 | 161,771,000 | 155,055,000 | 134,063,000 | 119,297,000 | 116,412,000 | 115,887,000 | 108,513,000 | 100,466,000 | 98,434,000 | 97,478,000 | 92,399,000 | 82,257,000 | 77,862,000 | 63,505,000 | 52,192,000 |
decrease in unearned premiums | -134,576,000 | 4,852,000 | 4,504,000 | 7,321,000 | 7,577,000 | 4,956,000 | 5,971,000 | 6,325,000 | 7,050,000 | 7,427,000 | 6,231,000 | 3,608,000 | 5,358,000 | 6,526,000 | -1,296,000 | 1,669,000 | 15,599,000 | 18,825,000 | 16,370,000 | 15,150,000 | 14,706,000 | 8,096,000 | 35,000 | 5,567,000 | 14,753,000 | 11,178,000 | 5,169,000 | 86,000 | 147,000 | |||||||||||||||||||
net premiums earned | 260,093,000 | 242,729,000 | 246,332,000 | 248,809,000 | 245,848,000 | 244,465,000 | 248,936,000 | 251,891,000 | 245,590,000 | 245,614,000 | 246,805,000 | 213,229,000 | 211,258,000 | 207,252,000 | 207,934,000 | 212,011,000 | 215,330,000 | 217,321,000 | 218,718,000 | 217,437,000 | 219,067,000 | 222,339,000 | 222,258,000 | 211,471,000 | 206,496,000 | 207,671,000 | 203,473,000 | 188,490,000 | 177,791,000 | 173,301,000 | 166,675,000 | 156,958,000 | 152,558,000 | 147,976,000 | 137,940,000 | 126,563,000 | 117,651,000 | 116,792,000 | 110,801,000 | 100,711,000 | 94,403,000 | 89,378,000 | 83,694,000 | 78,361,000 | 75,038,000 | 60,323,000 | 50,342,000 | 44,750,000 |
net investment income | 59,255,000 | 59,223,000 | 59,795,000 | 59,289,000 | 58,210,000 | 56,559,000 | 57,340,000 | 56,086,000 | 52,085,000 | 50,581,000 | 47,072,000 | 45,250,000 | 43,236,000 | 37,796,000 | 32,594,000 | 29,339,000 | 24,680,000 | 23,661,000 | 21,573,000 | 21,743,000 | 21,788,000 | 20,949,000 | 18,639,000 | 19,866,000 | 20,633,000 | 21,977,000 | 21,104,000 | 20,581,000 | 19,880,000 | 18,597,000 | 16,646,000 | 15,134,000 | 13,714,000 | 11,765,000 | 10,626,000 | 9,400,000 | 8,435,000 | 8,225,000 | 6,781,000 | 6,701,000 | 6,183,000 | 5,563,000 | 5,322,000 | 4,720,000 | 4,280,000 | 3,405,000 | 3,080,000 | 1,898,000 |
realized investment gains | -147,000 | -188,000 | -425,000 | -114,000 | 68,000 | -5,524,000 | 175,000 | -471,000 | -7,352,000 | -191,000 | 221,000 | -253,000 | 641,000 | 564,000 | 267,000 | -1,269,000 | 3,135,000 | 833,000 | 1,153,000 | 583,000 | 660,000 | 158,000 | 524,000 | 439,000 | 197,000 | 252,000 | 564,000 | 544,000 | 655,000 | 445,000 | 435,000 | 583,000 | 471,000 | 789,000 | 548,000 | 568,000 | 649,000 | 151,000 | 68,000 | 400,000 | ||||||||
income from other invested assets | 10,179,000 | 3,942,000 | 1,770,000 | 4,466,000 | 7,408,000 | 6,889,000 | 2,820,000 | -419,000 | -1,915,000 | -421,000 | -3,143,000 | -4,852,000 | -2,702,000 | -7,599,000 | 9,617,000 | 1,953,000 | 24,705,000 | 14,997,000 | 40,741,000 | |||||||||||||||||||||||||||||
other income | 6,692,000 | 6,698,000 | 4,358,000 | 6,708,000 | 6,273,000 | 7,228,000 | 7,414,000 | 6,548,000 | 3,737,000 | 6,395,000 | 5,609,000 | 8,090,000 | 4,942,000 | -1,888,000 | 11,447,000 | 1,577,000 | 7,248,000 | 1,128,000 | 2,283,000 | 4,334,000 | 3,301,000 | 3,347,000 | 1,874,000 | 6,009,000 | -1,424,000 | -1,719,000 | 657,000 | 2,238,000 | 2,195,000 | 1,068,000 | 1,153,000 | 1,237,000 | 994,000 | 1,117,000 | 1,073,000 | 1,099,000 | 851,000 | 911,000 | 3,237,000 | 170,000 | 1,409,000 | 1,746,000 | 2,172,000 | 418,000 | 44,000 | 742,000 | 793,000 | 773,000 |
total revenues | 336,072,000 | 312,404,000 | 311,830,000 | 319,143,000 | 317,558,000 | 315,027,000 | 316,578,000 | 312,942,000 | 298,357,000 | 297,277,000 | 296,108,000 | 260,128,000 | 256,246,000 | 230,037,000 | 261,767,000 | 244,409,000 | 264,611,000 | 256,916,000 | 283,536,000 | 243,261,000 | 244,797,000 | 247,199,000 | 243,038,000 | 236,077,000 | 228,840,000 | 228,762,000 | 226,387,000 | 211,892,000 | 200,526,000 | 193,124,000 | 184,998,000 | 173,768,000 | 167,463,000 | 161,110,000 | 150,203,000 | 137,606,000 | 127,592,000 | 126,373,000 | 121,254,000 | 108,165,000 | 102,466,000 | 97,476,000 | 91,736,000 | 84,067,000 | 80,011,000 | 64,621,000 | 54,283,000 | 47,821,000 |
yoy | 5.83% | -0.83% | -1.50% | 1.98% | 6.44% | 5.97% | 6.91% | 20.30% | 16.43% | 29.23% | 13.12% | 6.43% | -3.16% | -10.46% | -7.68% | 0.47% | 8.09% | 3.93% | 16.66% | 3.04% | 6.97% | 8.06% | 7.36% | 11.41% | 14.12% | 18.45% | 22.37% | 21.94% | 19.74% | 19.87% | 23.17% | 26.28% | 31.25% | 27.49% | 23.87% | 27.22% | 24.52% | 29.65% | 32.18% | 28.67% | 28.06% | 50.84% | 69.00% | 75.80% | ||||
qoq | 7.58% | 0.18% | -2.29% | 0.50% | 0.80% | -0.49% | 1.16% | 4.89% | 0.36% | 0.39% | 13.83% | 1.51% | 11.39% | -12.12% | 7.10% | -7.63% | 3.00% | -9.39% | 16.56% | -0.63% | -0.97% | 1.71% | 2.95% | 3.16% | 0.03% | 1.05% | 6.84% | 5.67% | 3.83% | 4.39% | 6.46% | 3.77% | 3.94% | 7.26% | 9.15% | 7.85% | 0.96% | 4.22% | 12.10% | 5.56% | 5.12% | 6.26% | 9.12% | 5.07% | 23.82% | 19.04% | 13.51% | |
losses and expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||
provision for losses and lae | 48,216,000 | 56,073,000 | 44,922,000 | 17,055,000 | 31,287,000 | 40,975,000 | 30,666,000 | -334,000 | 9,913,000 | 19,640,000 | 10,822,000 | 1,260,000 | -180,000 | 4,101,000 | 4,252,000 | -76,199,000 | -106,858,000 | -3,433,000 | -7,483,000 | 9,651,000 | 32,322,000 | 62,073,000 | 55,280,000 | 175,877,000 | 8,063,000 | 10,929,000 | 9,990,000 | 4,960,000 | 7,107,000 | -999,000 | 5,452,000 | 1,813,000 | 5,309,000 | 17,456,000 | 4,313,000 | 1,770,000 | 3,693,000 | 3,865,000 | 4,965,000 | 2,964,000 | 3,731,000 | 4,199,000 | 3,393,000 | 2,314,000 | 1,999,000 | 1,391,000 | 966,000 | 902,000 |
other underwriting and operating expenses | 72,983,000 | 63,653,000 | 59,498,000 | 62,765,000 | 71,124,000 | 100,279,000 | 57,259,000 | 55,987,000 | 57,349,000 | 55,248,000 | 54,814,000 | 42,174,000 | 48,195,000 | 46,895,000 | 42,144,000 | 41,898,000 | 40,796,000 | 41,232,000 | 42,272,000 | 41,114,000 | 42,239,000 | 36,825,000 | 37,100,000 | 38,819,000 | 41,947,000 | 41,231,000 | 41,588,000 | 41,520,000 | 41,030,000 | 39,449,000 | 36,899,000 | 36,428,000 | 38,124,000 | 36,480,000 | 37,035,000 | 35,686,000 | 36,332,000 | 35,206,000 | 32,848,000 | 31,409,000 | 31,388,000 | 29,627,000 | 28,714,000 | 27,148,000 | 27,498,000 | 24,469,000 | 23,648,000 | 23,459,000 |
interest expense | 8,148,000 | 8,149,000 | 8,251,000 | 8,148,000 | 8,148,000 | 8,151,000 | 11,457,000 | 7,849,000 | 7,862,000 | 7,953,000 | 7,854,000 | 7,394,000 | 6,936,000 | 6,045,000 | 4,450,000 | 2,887,000 | 2,226,000 | 2,095,000 | 2,063,000 | 2,073,000 | 2,051,000 | 2,149,000 | 2,227,000 | 2,566,000 | 2,132,000 | 2,218,000 | 2,584,000 | 2,679,000 | 2,670,000 | 2,611,000 | 2,500,000 | 2,618,000 | 2,450,000 | 1,817,000 | 1,456,000 | 1,189,000 | 716,000 | |||||||||||
total losses and expenses | 129,347,000 | 127,875,000 | 112,671,000 | 87,968,000 | 110,559,000 | 120,077,000 | 109,004,000 | 73,717,000 | 84,615,000 | 94,316,000 | 86,665,000 | 50,828,000 | 54,951,000 | 57,041,000 | 50,846,000 | -31,414,000 | -63,836,000 | 39,894,000 | 36,852,000 | 52,838,000 | 76,612,000 | 101,047,000 | 94,607,000 | 217,262,000 | 52,142,000 | 54,378,000 | 54,162,000 | 49,159,000 | 50,807,000 | 41,061,000 | 44,851,000 | 40,859,000 | 45,883,000 | 55,753,000 | 42,804,000 | 38,645,000 | 40,741,000 | 39,071,000 | 37,813,000 | 34,373,000 | 35,119,000 | 33,826,000 | 32,107,000 | 29,462,000 | 29,497,000 | 25,860,000 | 24,614,000 | 24,361,000 |
income before income taxes | 206,725,000 | 184,529,000 | 199,159,000 | 231,175,000 | 206,999,000 | 194,950,000 | 207,574,000 | 239,225,000 | 213,742,000 | 202,961,000 | 209,443,000 | 209,300,000 | 201,295,000 | 172,996,000 | 210,921,000 | 275,823,000 | 328,447,000 | 217,022,000 | 246,684,000 | 190,423,000 | 168,185,000 | 146,152,000 | 148,431,000 | 18,815,000 | 176,698,000 | 174,384,000 | 172,225,000 | 162,733,000 | 149,719,000 | 152,063,000 | 140,147,000 | 132,909,000 | 121,580,000 | 105,357,000 | 107,399,000 | 98,961,000 | 86,851,000 | 87,302,000 | 83,441,000 | 73,792,000 | 67,347,000 | 63,650,000 | 59,629,000 | 54,605,000 | 50,514,000 | 38,761,000 | 29,669,000 | 23,460,000 |
income tax expense | 34,926,000 | 29,547,000 | 34,944,000 | 35,836,000 | 31,566,000 | 27,050,000 | 31,399,000 | 35,616,000 | 32,023,000 | 27,594,000 | 31,484,000 | 37,067,000 | 30,468,000 | 25,630,000 | 32,870,000 | 44,054,000 | 54,280,000 | 36,035,000 | 41,331,000 | 30,628,000 | 32,537,000 | 22,550,000 | 23,895,000 | 3,435,000 | 27,175,000 | 27,426,000 | 27,595,000 | 26,328,000 | 21,999,000 | 23,535,000 | 24,136,000 | 21,154,000 | 10,511,000 | -57,281,000 | 29,006,000 | 26,843,000 | 20,253,000 | 24,616,000 | 23,730,000 | 21,534,000 | 19,396,000 | 19,171,000 | 18,808,000 | 17,412,000 | 15,676,000 | 13,691,000 | 10,114,000 | 8,454,000 |
net income | 171,799,000 | 154,982,000 | 164,215,000 | 195,339,000 | 175,433,000 | 167,900,000 | 176,175,000 | 203,609,000 | 181,719,000 | 175,367,000 | 177,959,000 | 172,233,000 | 170,827,000 | 147,366,000 | 178,051,000 | 231,769,000 | 274,167,000 | 180,987,000 | 205,353,000 | 159,795,000 | 135,648,000 | 123,602,000 | 124,536,000 | 15,380,000 | 149,523,000 | 146,958,000 | 144,630,000 | 136,405,000 | 127,720,000 | 128,528,000 | 116,011,000 | 111,755,000 | 111,069,000 | 162,638,000 | 78,393,000 | 72,118,000 | 66,598,000 | 62,686,000 | 59,711,000 | 52,258,000 | 47,951,000 | 44,479,000 | 40,821,000 | 37,193,000 | 34,838,000 | 25,070,000 | 19,555,000 | 15,006,000 |
yoy | -2.07% | -7.69% | -6.79% | -4.06% | -3.46% | -4.26% | -1.00% | 18.22% | 6.38% | 19.00% | -0.05% | -25.69% | -37.69% | -18.58% | -13.30% | 45.04% | 102.12% | 46.43% | 64.89% | 938.98% | -9.28% | -15.89% | -13.89% | -88.72% | 17.07% | 14.34% | 24.67% | 22.06% | 14.99% | -20.97% | 47.99% | 54.96% | 66.78% | 159.45% | 31.29% | 38.00% | 38.89% | 40.93% | 46.28% | 40.50% | 37.64% | 77.42% | 108.75% | 147.85% | ||||
qoq | 10.85% | -5.62% | -15.93% | 11.35% | 4.49% | -4.70% | -13.47% | 12.05% | 3.62% | -1.46% | 3.32% | 0.82% | 15.92% | -17.23% | -23.18% | -15.46% | 51.48% | -11.87% | 28.51% | 17.80% | 9.75% | -0.75% | 709.73% | -89.71% | 1.75% | 1.61% | 6.03% | 6.80% | -0.63% | 10.79% | 3.81% | 0.62% | -31.71% | 107.46% | 8.70% | 8.29% | 6.24% | 4.98% | 14.26% | 8.98% | 7.81% | 8.96% | 9.75% | 6.76% | 38.96% | 28.20% | 30.31% | |
net income margin % | 51.12% | 49.61% | 52.66% | 61.21% | 55.24% | 53.30% | 55.65% | 65.06% | 60.91% | 58.99% | 60.10% | 66.21% | 66.67% | 64.06% | 68.02% | 94.83% | 103.61% | 70.45% | 72.43% | 65.69% | 55.41% | 50.00% | 51.24% | 6.51% | 65.34% | 64.24% | 63.89% | 64.37% | 63.69% | 66.55% | 62.71% | 64.31% | 66.32% | 100.95% | 52.19% | 52.41% | 52.20% | 49.60% | 49.24% | 48.31% | 46.80% | 45.63% | 44.50% | 44.24% | 43.54% | 38.80% | 36.02% | 31.38% |
earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||
basic | 1.83 | 1.62 | 1.69 | 1.95 | 1.71 | 1.6 | 1.67 | 1.93 | 1.72 | 1.66 | 1.68 | 1.62 | 1.6 | 1.38 | 1.67 | 2.17 | 2.53 | 1.65 | 1.85 | 1.43 | 1.21 | 1.11 | 1.11 | 0.15 | 1.53 | 1.5 | 1.48 | 1.39 | 1.31 | 1.32 | 1.19 | 1.15 | 1.14 | 1.72 | 0.83 | 0.79 | 0.73 | 0.69 | 0.66 | 0.57 | 0.53 | 0.49 | 0.45 | 0.41 | 0.39 | |||
diluted | 1.82 | 1.61 | 1.67 | 1.93 | 1.69 | 1.59 | 1.65 | 1.91 | 1.7 | 1.64 | 1.66 | 1.61 | 1.59 | 1.37 | 1.66 | 2.16 | 2.52 | 1.64 | 1.84 | 1.42 | 1.21 | 1.11 | 1.11 | 0.15 | 1.52 | 1.5 | 1.47 | 1.39 | 1.3 | 1.31 | 1.18 | 1.14 | 1.13 | 1.68 | 0.82 | 0.77 | 0.72 | 0.67 | 0.65 | 0.57 | 0.52 | 0.49 | 0.44 | 0.41 | 0.38 | |||
weighted-average shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||
basic | 93,818 | 98,999 | 97,400 | 100,037 | 102,881 | 105,394 | 105,266 | 105,657 | 105,697 | 106,222 | 105,979 | 106,249 | 106,943 | 107,205 | 106,870 | 106,921 | 108,166 | 111,164 | 111,001 | 112,118 | 112,016 | 106,098 | 111,908 | 102,500 | 97,949 | 97,762 | 97,822 | 97,798 | 97,595 | 97,403 | 97,438 | 97,426 | 97,298 | 93,330 | 94,185 | 91,381 | 91,258 | 90,913 | 90,961 | 90,912 | 90,785 | 90,351 | 90,418 | 90,344 | 90,185 | |||
diluted | 94,572 | 100,023 | 98,519 | 101,059 | 103,946 | 106,550 | 106,554 | 106,778 | 106,770 | 107,129 | 107,025 | 107,093 | 107,585 | 107,653 | 107,337 | 107,283 | 108,590 | 111,555 | 111,387 | 112,454 | 112,378 | 106,376 | 112,134 | 102,605 | 98,326 | 98,227 | 98,257 | 98,170 | 98,104 | 97,974 | 98,013 | 97,866 | 97,951 | 95,211 | 96,094 | 93,162 | 93,023 | 92,245 | 92,399 | 92,138 | 91,859 | 91,738 | 91,841 | 91,674 | 91,514 | |||
other comprehensive income: | ||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (depreciation) appreciation of investments, net of tax expense of (7,409) and 11,295 in the three months ended march 31, 2026 and 2025, respectively. | -35,951 | |||||||||||||||||||||||||||||||||||||||||||||||
total other comprehensive income | -35,951 | 13,440 | 50,241 | 16,580 | 71,738 | -113,705 | 117,358 | -36,098 | 58,753 | 40,787 | -137,010 | -134,268 | -27,807 | -36,917 | 36,360 | 5,840 | 12,036 | 74,285 | -10,074 | -6,540 | 17,367 | 35,987 | 38,366 | 18,456 | -8,201 | -7,246 | -28,750 | -7,230 | 1,978 | 8,470 | 4,850 | -34,209 | -2,008 | 10,702 | 13,359 | -5,146 | 4,260 | -8,769 | 4,889 | 4,915 | 479 | |||||||
comprehensive income | 135,848 | 168,422 | 214,456 | 211,919 | 247,171 | 54,195 | 293,533 | 198,234 | 159,953 | 331,254 | 101,711 | 136,135 | 229,580 | 188,153 | 41,041 | 97,501 | 71,161 | 153,180 | 168,436 | 196,155 | 76,445 | 129,442 | 136,572 | 89,665 | 139,449 | 140,418 | 161,997 | 172,392 | 166,086 | 146,984 | 107,810 | 104,509 | 82,319 | 155,408 | 80,371 | 80,588 | 71,448 | 28,477 | 57,703 | 62,960 | 61,310 | 39,333 | 45,081 | 28,424 | 39,727 | 23,665 | 24,470 | 15,485 |
change in unrealized appreciation of investments, net of tax expense of 9,000 and 20,049 in the three months ended september 30, 2025 and 2024, and 22,365 and 15,335 in the nine months ended september 30, 2025 and 2024, respectively. | 34,639.75 | 50,241 | ||||||||||||||||||||||||||||||||||||||||||||||
realized investment losses | -129,000 | -181,000 | -1,164,000 | -1,140,000 | -578,000 | -235,000 | -1,589,000 | -488,000 | ||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of 2,070 and (1,592) in the three months ended june 30, 2025 and 2024, and 13,365 and (4,714) in the six months ended june 30, 2025 and 2024, respectively. | 16,580 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of 11,295 and (3,122) in the three months ended march 31, 2025 and 2024, respectively. | 71,738 | |||||||||||||||||||||||||||||||||||||||||||||||
premiums retained by agents | 7,332,000 | 9,622,000 | 10,215,000 | 9,491,000 | 11,475,000 | 13,175,000 | ||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of 20,049 and (12,800) in the three months ended september 30, 2024 and 2023 and 15,335 and (8,418) in the nine months ended september 30, 2024 and 2023. | 22,554.25 | 117,358 | ||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income loss: | ||||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of (1,592) and (5,046) in the three months ended june 30, 2024 and 2023 and (4,714) and 4,382 in the six months ended june 30, 2024 and 2023. | -5,375 | |||||||||||||||||||||||||||||||||||||||||||||||
total other comprehensive income loss | -5,375 | -21,766 | -13,398.25 | -76,248 | ||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of (3,122) and 9,428 in the three months ended march 31, 2024 and 2023. | -21,766 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of (12,800) and (22,000) in the three months ended september 30, 2023 and 2022 and (8,418) and (82,132) in the nine months ended september 30, 2023 and 2022. | -13,398.25 | -76,248 | ||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of (5,046) and (24,235) in the three months ended june 30, 2023 and 2022 and 4,382 and (60,132) in the six months ended june 30, 2023 and 2022. | -36,098 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of 9,428 and (35,897) in the three months ended march 31, 2023 and 2022 | 58,753 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of (22,000) and (8,599) in the three months ended september 30, 2022 and 2021 and (82,132) and (10,944) in the nine months ended september 30, 2022 and 2021 | -118,571 | -137,010 | ||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of (24,235) and 7,856 in the three months ended june 30, 2022 and 2021 and (60,132) and (2,345) in the six months ended june 30, 2022 and 2021 | -134,268 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized depreciation of investments, net of tax benefit of (35,897) and (10,201) in the three months ended march 31, 2022 and 2021 | -203,006 | |||||||||||||||||||||||||||||||||||||||||||||||
total other comprehensive loss | -203,006 | -59,203 | ||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized (depreciation) appreciation of investments, net of tax expense of (8,599) and 3,856 in the three months ended september 30, 2021 and 2020 and (10,944) and 14,469 in the nine months ended september 30, 2021 and 2020 | -14,940 | -36,917 | ||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of 7,856 and 17,592 in the three months ended june 30, 2021 and 2020 and (2,345) and 10,613 in the six months ended june 30, 2021 and 2020 | 36,360 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized depreciation of investments, net of tax benefit of (10,201) and (6,979) in the three months ended march 31, 2021 and 2020 | -59,203 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation of investments, net of tax expense of 3,856 and 3,640 in the three months ended september 30, 2020 and 2019 and 14,469 and 18,685 in the nine months ended september 30, 2020 and 2019 | 19,061.75 | 12,036 | ||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation of investments, net of tax expense of 17,592 and 7,094 in the three months ended june 30, 2020 and 2019 and 10,613 and 15,045 in the six months ended june 30, 2020 and 2019 | 74,285 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized (depreciation) appreciation of investments, net of tax expense of (6,979) in 2020 and 7,951 in 2019 | -10,074 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of 3,640 and (1,352) in the three months ended september 30, 2019 and 2018 and 18,685 and (7,963) in the nine months ended september 30, 2019 and 2018 | 22,930 | 17,367 | ||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of 7,094 and (1,418) in the three months ended june 30, 2019 and 2018 and 15,045 and (6,611) in the six months ended june 30, 2019 and 2018 | 35,987 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of 7,951 in 2019 and (5,193) in 2018 | 38,366 | |||||||||||||||||||||||||||||||||||||||||||||||
increase in unearned premiums | -3,136,000 | -8,546,000 | -11,446,000 | -12,667,000 | -13,795,000 | -17,115,000 | -7,500,000 | -1,646,000 | 380,000 | -5,086,000 | -7,802,000 | -6,063,000 | -9,056,000 | -13,784,000 | -14,038,000 | |||||||||||||||||||||||||||||||||
change in unrealized (depreciation) appreciation of investments, net of tax expense of (1,352) and 752 in the three months ended september 30, 2018 and 2017 and (7,963) and 6,462 in the nine months ended september 30, 2018 and 2017 | -11,049.25 | -8,201 | ||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized (depreciation) appreciation of investments, net of tax expense of (1,418) and 3,649 in the three months ended june 30, 2018 and 2017 and (6,611) and 5,710 in the six months ended june 30, 2018 and 2017 | -7,246 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized (depreciation) appreciation of investments, net of tax expense of (5,193) in 2018 and 2,061 in 2017 | -28,750 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of 752 and (897) in the three months ended september 30, 2017 and 2016 and 6,462 and 9,866 in the nine months ended september 30, 2017 and 2016 | 3,824.5 | 1,978 | ||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation of investments, net of tax expense of 3,649 and 5,049 in the three months ended june 30, 2017 and 2016 and 5,710 and 10,763 in the six months ended june 30, 2017 and 2016 | 8,470 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation of investments, net of tax expense of 2,061 in 2017 and 5,714 in 2016 | 4,850 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized (depreciation) appreciation of investments, net of tax expense of (897) and 2,013 in the three months ended september 30, 2016 and 2015 and 9,866 and 121 in the nine months ended september 30, 2016 and 2015 | 5,513.25 | -2,008 | ||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of 5,049 and (4,002) in the three months ended june 30, 2016 and 2015 and 10,763 and (1,892) in the six months ended june 30, 2016 and 2015 | 10,702 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation of investments, net of tax expense of 5,714 in 2016 and 2,110 in 2015 | 13,359 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of 2,013 and (494) in the three months ended september 30, 2015 and 2014 and 121 and 1,971 in the nine months ended september 30, 2015 and 2014 | 95 | 4,260 | ||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized (depreciation) appreciation of investments, net of tax expense of (4,002) and 2,095 in the three months ended june 30, 2015 and 2014 and (1,892) and 2,465 in the six months ended june 30, 2015 and 2014 | -8,769 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation of investments, net of tax expense of 2,110 in 2015 and 370 in 2014 | 4,889 | |||||||||||||||||||||||||||||||||||||||||||||||
earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||
basic: | ||||||||||||||||||||||||||||||||||||||||||||||||
common shares | 0.3 | 0.23 | 0.18 | |||||||||||||||||||||||||||||||||||||||||||||
class a common shares | ||||||||||||||||||||||||||||||||||||||||||||||||
class b-2 common shares | ||||||||||||||||||||||||||||||||||||||||||||||||
diluted: | ||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of (494) and 339 in the three months ended september 30, 2014 and 2013 and 1,971 and (1,843) in the nine months ended september 30, 2014 and 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income | ||||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of 2,095 and (2,043) in the three months ended june 30, 2014 and 2013 and 2,465 and (2,182) in the six months ended june 30, 2014 and 2013 | 4,915 | |||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized appreciation (depreciation) of investments, net of tax expense of 370 in 2014 and (139) in 2013 | 479 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||
investments | |||||||||||||||||||||||||||||||||||||||||||||||||
fixed maturities available for sale, at fair value | 5,425,210,000 | 5,455,593,000 | 5,449,789,000 | 5,383,504,000 | 5,345,409,000 | 5,112,697,000 | 4,919,868,000 | 3,931,471,000 | 4,172,237,000 | 4,335,008,000 | 4,241,757,000 | 4,438,554,000 | 4,602,284,000 | 4,489,598,000 | 4,253,705,000 | 4,264,715,000 | 4,145,542,000 | 4,649,800,000 | 4,560,235,000 | 4,374,008,000 | 4,252,144,000 | 3,838,513,000 | 3,549,397,000 | 3,221,149,000 | 3,110,362,000 | 3,035,385,000 | 2,982,009,000 | 2,848,746,000 | 2,765,267,000 | 2,605,666,000 | 2,473,840,000 | ||||||||||||||||||
short-term investments available for sale, at fair value | 623,034,000 | 648,492,000 | 640,076,000 | 583,033,000 | 536,950,000 | 764,024,000 | 1,030,631,000 | 1,523,512,000 | 1,196,837,000 | 928,731,000 | 755,931,000 | 583,540,000 | 347,752,000 | 252,027,000 | 331,139,000 | 355,625,000 | 517,363,000 | 313,087,000 | 309,782,000 | 372,320,000 | 449,332,000 | 726,860,000 | 952,952,000 | 1,130,954,000 | 595,165,000 | 315,362,000 | 252,604,000 | 251,468,000 | 210,822,000 | 154,400,000 | 191,912,000 | ||||||||||||||||||
total investments available for sale | 6,048,244,000 | 6,104,085,000 | 6,089,865,000 | 5,966,537,000 | 5,882,359,000 | 5,876,721,000 | 5,950,499,000 | 5,454,983,000 | 5,369,074,000 | 5,263,739,000 | 4,997,688,000 | 5,022,094,000 | 4,950,036,000 | 4,741,625,000 | 4,584,844,000 | 4,620,340,000 | 4,662,905,000 | 4,962,887,000 | 4,870,017,000 | 4,746,328,000 | 4,701,476,000 | 4,565,373,000 | 4,502,349,000 | 4,352,103,000 | 3,705,527,000 | 3,350,747,000 | 3,234,613,000 | 3,100,214,000 | 2,976,089,000 | 2,760,066,000 | 2,665,752,000 | ||||||||||||||||||
other invested assets | 394,290,000 | 382,513,000 | 370,072,000 | 359,823,000 | 321,858,000 | 303,900,000 | 294,931,000 | 282,781,000 | 279,625,000 | 277,226,000 | 272,619,000 | 266,559,000 | 255,288,000 | 257,941,000 | 263,126,000 | 217,757,000 | 212,521,000 | 170,472,000 | 161,250,000 | 145,310,000 | 100,393,000 | 88,904,000 | 83,063,000 | 78,536,000 | 75,380,000 | 78,873,000 | 75,273,000 | 69,853,000 | 32,735,000 | 30,952,000 | 24,865,000 | ||||||||||||||||||
total investments | 6,442,534,000 | 6,486,598,000 | 6,459,937,000 | 6,326,360,000 | 6,204,217,000 | 6,180,621,000 | 6,245,430,000 | 5,737,764,000 | 5,648,699,000 | 5,540,965,000 | 5,270,307,000 | 5,288,653,000 | 5,205,324,000 | 4,999,566,000 | 4,847,970,000 | 4,838,097,000 | 4,875,426,000 | 5,133,359,000 | 5,031,267,000 | 4,891,638,000 | 4,801,869,000 | 4,654,277,000 | 4,585,412,000 | 4,430,639,000 | 3,780,907,000 | 3,429,620,000 | 3,309,886,000 | 3,170,067,000 | 3,008,824,000 | 2,791,018,000 | 2,690,617,000 | 2,556,013,000 | 2,461,127,000 | 2,305,065,000 | 2,123,314,000 | 1,841,041,000 | 1,724,533,000 | 1,615,102,000 | 1,582,156,000 | 1,435,174,000 | 1,368,502,000 | 1,276,634,000 | 1,240,514,000 | 1,159,379,000 | 1,120,231,000 | 1,120,231,000 | 897,151,000 | 845,870,000 | 847,268,000 |
cash | 128,262,000 | 123,049,000 | 91,411,000 | 92,116,000 | 208,066,000 | 131,480,000 | 109,306,000 | 197,402,000 | 164,255,000 | 141,787,000 | 96,779,000 | 68,101,000 | 68,633,000 | 81,240,000 | 79,467,000 | 77,852,000 | 203,845,000 | 81,491,000 | 65,825,000 | 142,140,000 | 81,022,000 | 102,830,000 | 118,691,000 | 72,787,000 | 31,055,000 | 71,350,000 | 49,582,000 | 25,255,000 | 40,489,000 | 64,946,000 | 29,797,000 | 24,664,000 | 32,958,000 | 43,524,000 | 57,741,000 | 27,670,000 | 19,713,000 | 27,531,000 | 16,336,000 | 16,172,000 | 28,206,000 | 24,606,000 | 18,723,000 | 25,590,000 | 21,902,000 | 21,902,000 | 17,574,000 | 14,180,000 | 8,838,000 |
accrued investment income | 44,875,000 | 47,371,000 | 43,004,000 | 45,940,000 | 42,296,000 | 43,732,000 | 40,453,000 | 35,534,000 | 35,817,000 | 35,689,000 | 36,651,000 | 36,099,000 | 36,896,000 | 33,162,000 | 29,598,000 | 26,716,000 | 23,233,000 | 26,546,000 | 24,642,000 | 24,468,000 | 23,600,000 | 19,948,000 | 19,152,000 | 18,711,000 | 18,572,000 | 18,535,000 | 18,527,000 | 18,387,000 | 18,176,000 | 17,627,000 | 17,125,000 | 15,655,000 | 14,383,000 | 12,807,000 | 11,839,000 | 10,776,000 | 10,191,000 | 9,488,000 | 8,858,000 | 8,480,000 | 8,431,000 | 7,768,000 | 7,372,000 | 6,943,000 | 6,240,000 | 6,240,000 | 5,034,000 | 4,641,000 | 3,673,000 |
accounts receivable | 144,121,000 | 51,267,000 | 53,674,000 | 52,340,000 | 53,127,000 | 55,564,000 | 54,394,000 | 56,974,000 | 68,932,000 | 63,266,000 | 68,332,000 | 62,692,000 | 61,282,000 | 57,399,000 | 59,069,000 | 51,281,000 | 45,167,000 | 46,157,000 | 47,760,000 | 53,127,000 | 45,618,000 | 50,140,000 | 45,434,000 | 39,750,000 | 41,228,000 | 40,655,000 | 40,221,000 | 40,395,000 | 38,194,000 | 36,881,000 | 35,597,000 | 35,276,000 | 45,953,000 | 29,752,000 | 29,284,000 | 26,648,000 | 23,479,000 | 21,632,000 | 20,253,000 | 21,125,000 | 17,200,000 | 16,637,000 | 17,053,000 | 14,972,000 | 15,763,000 | 15,763,000 | 13,168,000 | 12,249,000 | 10,349,000 |
deferred policy acquisition costs | 56,901,000 | 9,547,000 | 9,191,000 | 9,237,000 | 9,663,000 | 9,653,000 | 9,491,000 | 9,199,000 | 8,980,000 | 9,139,000 | 9,375,000 | 9,460,000 | 9,511,000 | 9,910,000 | 10,408,000 | 10,809,000 | 11,148,000 | 12,178,000 | 13,307,000 | 14,070,000 | 14,723,000 | 17,005,000 | 16,704,000 | 15,856,000 | 15,147,000 | 15,705,000 | 16,003,000 | 15,830,000 | 15,657,000 | 16,049,000 | 16,159,000 | 15,947,000 | 15,563,000 | 15,354,000 | 14,831,000 | 14,037,000 | 13,493,000 | 13,400,000 | 13,013,000 | 12,239,000 | 11,686,000 | 11,529,000 | 11,229,000 | 10,546,000 | 9,852,000 | 9,852,000 | 8,784,000 | 7,539,000 | 6,628,000 |
property, equipment and software | 48,297,000 | 49,189,000 | |||||||||||||||||||||||||||||||||||||||||||||||
prepaid federal income tax | 513,425,000 | 513,425,000 | 490,456,000 | 497,356,000 | 487,356,000 | 489,600,000 | 494,356,000 | 487,456,000 | 467,183,000 | 470,646,000 | 461,386,000 | 446,460,000 | 418,460,000 | 418,460,000 | 405,910,000 | 391,910,000 | 360,810,000 | 360,810,000 | 348,286,000 | 332,886,000 | 302,636,000 | 302,636,000 | 279,136,000 | 279,136,000 | 261,885,000 | 261,885,000 | 246,885,000 | 230,385,000 | 202,385,000 | 202,385,000 | 185,935,000 | 174,335,000 | 151,294,000 | 252,157,000 | 233,457,000 | 215,357,000 | 180,657,000 | 181,272,000 | 163,022,000 | 149,772,000 | 119,522,000 | 119,412,000 | 107,412,000 | 95,173,000 | 63,673,000 | 63,673,000 | 42,673,000 | 34,000,000 | 18,000,000 |
goodwill and acquired intangible assets | 77,802,000 | 78,153,000 | 78,504,000 | 78,855,000 | 79,206,000 | 79,556,000 | 69,907,000 | ||||||||||||||||||||||||||||||||||||||||||
other assets | 113,551,000 | 82,404,000 | 75,866,000 | 75,923,000 | 77,566,000 | 79,572,000 | 61,981,000 | 55,253,000 | 55,095,000 | 51,051,000 | 46,389,000 | 40,526,000 | 108,886,000 | 104,489,000 | 104,704,000 | 103,868,000 | 46,208,000 | 49,712,000 | 45,944,000 | 50,471,000 | 48,120,000 | 40,793,000 | 27,963,000 | 27,611,000 | 21,815,000 | 18,367,000 | 24,158,000 | 22,256,000 | 11,580,000 | 13,436,000 | 10,806,000 | 20,246,000 | 13,349,000 | 8,730,000 | 7,300,000 | 9,409,000 | 7,429,000 | 6,454,000 | 5,799,000 | 6,215,000 | 2,953,000 | 3,492,000 | 1,505,000 | 6,254,000 | 4,352,000 | 4,352,000 | 2,016,000 | 2,021,000 | 3,049,000 |
total assets | 7,569,768,000 | 7,441,003,000 | 7,351,999,000 | 7,220,561,000 | 7,204,711,000 | 7,111,649,000 | 7,126,539,000 | 6,692,745,000 | 6,564,983,000 | 6,426,673,000 | 6,094,200,000 | 5,983,315,000 | 5,927,506,000 | 5,723,797,000 | 5,556,904,000 | 5,521,102,000 | 5,586,145,000 | 5,722,174,000 | 5,589,516,000 | 5,521,789,000 | 5,331,846,000 | 5,202,724,000 | 5,107,088,000 | 4,899,948,000 | 4,186,934,000 | 3,873,425,000 | 3,722,054,000 | 3,539,899,000 | 3,353,245,000 | 3,149,971,000 | 2,993,423,000 | 2,849,431,000 | 2,741,217,000 | 2,674,368,000 | 2,485,591,000 | 2,152,893,000 | 1,987,700,000 | 1,882,998,000 | 1,817,728,000 | 1,658,207,000 | 1,565,732,000 | 1,469,099,000 | 1,411,934,000 | 1,327,488,000 | 1,250,086,000 | 1,250,086,000 | 991,600,000 | 925,365,000 | 905,046,000 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||
liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||
reserve for losses and lae | 485,666,000 | 446,822,000 | 397,138,000 | 364,749,000 | 356,653,000 | 328,866,000 | 288,316,000 | 260,688,000 | 267,324,000 | 260,095,000 | 241,333,000 | 216,943,000 | 216,022,000 | 216,464,000 | 212,494,000 | 209,973,000 | 293,072,000 | 407,445,000 | 412,956,000 | 421,872,000 | 411,123,000 | 374,941,000 | 307,737,000 | 250,890,000 | 73,341,000 | 69,362,000 | 61,436,000 | 55,138,000 | 53,484,000 | 49,464,000 | 53,355,000 | 50,016,000 | 49,966,000 | 46,850,000 | 31,579,000 | 29,798,000 | 29,468,000 | 28,142,000 | 25,731,000 | 22,474,000 | 20,470,000 | 17,760,000 | 14,548,000 | 11,931,000 | 10,065,000 | 10,065,000 | 5,682,000 | 4,506,000 | 3,804,000 |
unearned premium reserve | 226,306,000 | 91,730,000 | 96,581,000 | 102,382,000 | 108,406,000 | 115,983,000 | 120,939,000 | 126,938,000 | 133,235,000 | 140,285,000 | 147,712,000 | 153,921,000 | 157,529,000 | 162,887,000 | 169,413,000 | 168,117,000 | 169,786,000 | 185,385,000 | 204,210,000 | 220,580,000 | 235,730,000 | 250,436,000 | 258,532,000 | 258,567,000 | 264,134,000 | 278,887,000 | 290,065,000 | 295,234,000 | 295,320,000 | 295,467,000 | 292,331,000 | 283,785,000 | 272,339,000 | 259,672,000 | 245,877,000 | 228,762,000 | 221,262,000 | 219,616,000 | 219,996,000 | 214,910,000 | 207,108,000 | 201,045,000 | 191,989,000 | 178,205,000 | 164,167,000 | 164,167,000 | 141,544,000 | 124,004,000 | 110,841,000 |
net deferred tax liability | 452,552,000 | 465,351,000 | 438,187,000 | 427,202,000 | 414,772,000 | 392,428,000 | 410,761,000 | 381,393,000 | 368,955,000 | 362,753,000 | 329,721,000 | 328,340,000 | 383,116,000 | 356,810,000 | 340,627,000 | 348,374,000 | 359,919,000 | 373,654,000 | 356,835,000 | 343,098,000 | 318,622,000 | 305,109,000 | 281,506,000 | 272,746,000 | 259,688,000 | 249,620,000 | 236,644,000 | 216,660,000 | 196,040,000 | 172,642,000 | 155,349,000 | 147,808,000 | 132,325,000 | 127,636,000 | 198,042,000 | 181,206,000 | 162,651,000 | 142,587,000 | 140,641,000 | 126,991,000 | 108,923,000 | 87,964,000 | 77,291,000 | 64,161,000 | 53,482,000 | 53,482,000 | 22,036,000 | 9,430,000 | |
senior notes due 2029 | 495,637,000 | 495,301,000 | 494,965,000 | 494,630,000 | 494,294,000 | 493,959,000 | 493,673,000 | ||||||||||||||||||||||||||||||||||||||||||
other liabilities | 213,105,000 | 186,154,000 | 158,750,000 | 171,280,000 | |||||||||||||||||||||||||||||||||||||||||||||
total liabilities | 1,873,266,000 | 1,684,276,000 | 1,613,025,000 | 1,547,713,000 | 1,545,405,000 | 1,507,991,000 | 1,485,554,000 | 1,312,955,000 | 1,338,829,000 | 1,324,123,000 | 1,286,193,000 | 1,249,963,000 | 1,278,565,000 | 1,261,488,000 | 1,262,696,000 | 1,249,107,000 | 1,371,077,000 | 1,486,060,000 | 1,421,532,000 | 1,436,961,000 | 1,410,909,000 | 1,340,091,000 | 1,360,544,000 | 1,276,619,000 | 1,079,860,000 | 888,580,000 | 866,884,000 | 835,607,000 | 825,442,000 | 784,254,000 | 778,284,000 | 745,860,000 | 745,927,000 | 733,932,000 | 705,021,000 | 654,996,000 | 574,948,000 | 539,225,000 | 507,513,000 | 409,600,000 | 384,237,000 | 349,858,000 | 335,698,000 | 299,715,000 | 254,069,000 | 254,069,000 | 196,707,000 | 157,406,000 | 164,917,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||
common shares, 0.015 par value: | |||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 93,073 shares in 2026 and 95,456 shares in 2025 | 1,396,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 486,672,000 | 649,895,000 | 770,561,000 | 888,337,000 | 1,055,340,000 | 1,214,956,000 | 1,276,572,000 | 1,278,918,000 | 1,293,424,000 | 1,299,869,000 | 1,309,717,000 | 1,309,834,000 | 1,334,607,000 | 1,350,377,000 | 1,345,598,000 | 1,340,650,000 | 1,358,583,000 | 1,428,952,000 | 1,493,005,000 | 1,558,142,000 | 1,571,134,000 | 1,571,163,000 | 1,566,448,000 | 1,561,737,000 | 1,117,286,000 | 1,118,655,000 | 1,114,586,000 | 1,110,893,000 | 1,106,797,000 | 1,110,800,000 | 1,107,206,000 | 1,103,448,000 | 1,099,676,000 | 1,127,137,000 | 1,122,679,000 | 920,452,000 | 915,895,000 | 918,296,000 | 913,215,000 | 909,310,000 | 905,159,000 | 904,221,000 | 900,549,000 | 897,167,000 | 893,836,000 | 893,836,000 | 763,521,000 | 760,252,000 | 756,893,000 |
accumulated other comprehensive loss | -187,936,000 | -165,425,000 | -215,666,000 | -232,246,000 | -190,279,000 | -307,637,000 | -302,262,000 | -436,383,000 | -360,135,000 | -324,037,000 | -28,993,000 | -47,449,000 | -39,248,000 | -32,002,000 | -3,252,000 | -7,405,000 | -12,255,000 | ||||||||||||||||||||||||||||||||
retained earnings | 5,396,370,000 | 5,257,385,000 | 5,132,376,000 | 4,998,684,000 | 4,834,675,000 | 4,691,111,000 | 4,553,099,000 | 4,406,913,000 | 4,233,391,000 | 4,081,578,000 | 3,933,070,000 | 3,782,048,000 | 3,636,756,000 | 3,493,107,000 | 3,370,572,000 | 3,216,297,000 | 3,007,162,000 | 2,754,814,000 | 2,594,801,000 | 2,409,568,000 | 2,269,039,000 | 2,151,510,000 | 2,045,976,000 | 1,939,508,000 | 1,942,196,000 | 1,808,527,000 | 1,676,381,000 | 1,546,563,000 | 1,410,158,000 | 1,282,438,000 | 1,153,910,000 | 1,037,899,000 | 926,144,000 | 815,075,000 | 653,372,000 | 574,979,000 | 502,861,000 | 436,335,000 | 373,649,000 | 313,938,000 | 261,680,000 | 213,729,000 | 169,250,000 | 128,429,000 | 91,236,000 | 91,236,000 | 27,532,000 | 2,462,000 | |
total stockholders’ equity | 5,696,502,000 | 5,738,974,000 | 5,672,848,000 | 5,659,306,000 | 5,640,985,000 | 5,379,790,000 | 5,226,154,000 | 4,808,007,000 | 4,733,352,000 | 4,648,941,000 | 4,294,208,000 | 4,271,995,000 | 4,215,068,000 | 4,167,984,000 | 4,084,828,000 | 3,920,937,000 | 3,746,544,000 | 3,623,329,000 | 3,107,074,000 | 2,855,170,000 | 2,704,292,000 | 2,527,803,000 | 2,215,139,000 | 2,103,571,000 | 1,995,290,000 | 1,780,570,000 | 1,497,897,000 | 1,412,752,000 | 1,310,215,000 | 1,248,607,000 | 1,181,495,000 | 1,076,236,000 | 1,027,773,000 | 996,017,000 | 996,017,000 | 794,893,000 | 767,959,000 | 740,129,000 | |||||||||||
total liabilities and stockholders’ equity | 7,569,768,000 | 7,351,999,000 | 7,220,561,000 | 7,204,711,000 | 7,126,539,000 | 6,692,745,000 | 6,564,983,000 | 6,094,200,000 | 5,983,315,000 | 5,927,506,000 | 5,556,904,000 | 5,521,102,000 | 5,586,145,000 | 5,589,516,000 | 5,521,789,000 | 5,331,846,000 | 5,107,088,000 | 4,899,948,000 | 4,186,934,000 | 3,722,054,000 | 3,539,899,000 | 3,353,245,000 | 2,993,423,000 | 2,849,431,000 | 2,741,217,000 | 2,485,591,000 | 2,152,893,000 | 1,987,700,000 | 1,817,728,000 | 1,658,207,000 | 1,565,732,000 | 1,411,934,000 | 1,327,488,000 | 1,250,086,000 | 1,250,086,000 | 991,600,000 | 925,365,000 | 905,046,000 | |||||||||||
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||
other accrued liabilities | 185,072,000 | 176,755,000 | 171,865,000 | 121,488,000 | 147,131,000 | 139,070,000 | 145,771,000 | 129,367,000 | 100,770,000 | 104,463,000 | 119,562,000 | 102,307,000 | 128,227,000 | 99,753,000 | 124,917,000 | 129,095,000 | 123,416,000 | 87,885,000 | 88,111,000 | 69,893,000 | 58,317,000 | 66,474,000 | 54,645,000 | 39,584,000 | 34,245,000 | 40,976,000 | 32,021,000 | 26,446,000 | 21,399,000 | 36,184,000 | 30,036,000 | 22,268,000 | 19,252,000 | 33,881,000 | 25,375,000 | 12,694,000 | 10,950,000 | 12,138,000 | 11,542,000 | 9,758,000 | 20,891,000 | 20,891,000 | 13,833,000 | 9,026,000 | 5,124,000 | ||||
stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 95,456 shares in 2025 and 105,015 shares in 2024 | 1,432,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -151,985,000 | -303,984,000 | -280,496,000 | -382,790,000 | -423,577,000 | -286,567,000 | -152,299,000 | 50,707,000 | 78,514,000 | 115,431,000 | 79,071,000 | 138,274,000 | 132,434,000 | 120,398,000 | 46,113,000 | 56,187,000 | 62,727,000 | 45,360,000 | 9,373,000 | 3,043,000 | 1,065,000 | 21,954,000 | 23,962,000 | 13,260,000 | -99,000 | 5,047,000 | 787,000 | 9,556,000 | 9,556,000 | 2,542,000 | 3,947,000 | ||||||||||||||||||
total stockholders' equity | 5,756,727,000 | 5,603,658,000 | 5,102,550,000 | 4,462,309,000 | 4,236,114,000 | 3,862,633,000 | 2,984,845,000 | 2,365,717,000 | 1,940,436,000 | 1,343,773,000 | 1,119,241,000 | ||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 7,441,003,000 | 7,111,649,000 | 6,426,673,000 | 5,723,797,000 | 5,722,174,000 | 5,202,724,000 | 3,873,425,000 | 3,149,971,000 | 2,674,368,000 | 1,882,998,000 | 1,469,099,000 | ||||||||||||||||||||||||||||||||||||||
property and equipment | 49,956,000 | 42,434,000 | 43,214,000 | 41,871,000 | 41,221,000 | 42,905,000 | 43,751,000 | 41,304,000 | 40,710,000 | 31,324,000 | 18,514,000 | 19,571,000 | 19,778,000 | 20,569,000 | 20,308,000 | 11,921,000 | 12,485,000 | 12,989,000 | 14,258,000 | 15,095,000 | 14,596,000 | 15,458,000 | 16,325,000 | 17,308,000 | 16,792,000 | 17,324,000 | 17,940,000 | 7,629,000 | 7,387,000 | 7,295,000 | 6,590,000 | 6,979,000 | 7,825,000 | 7,955,000 | 8,205,000 | 8,119,000 | 8,291,000 | 9,030,000 | 9,232,000 | 9,021,000 | 8,126,000 | 8,631,000 | 8,073,000 | 8,073,000 | 5,200,000 | 4,372,000 | |||
authorized - 233,333; issued and outstanding - 97,497 shares in 2025 and 105,015 shares in 2024 | 1,462,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 99,556 shares in 2025 and 105,015 shares in 2024 | 1,493,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 102,495 shares in 2025 and 105,015 shares in 2024 | 1,537,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
credit facility borrowings | 422,448,000 | 422,184,000 | 421,920,000 | 421,656,000 | 421,392,000 | 421,128,000 | 420,864,000 | 420,600,000 | 420,336,000 | 420,073,000 | 419,823,000 | 322,614,000 | 322,316,000 | 322,018,000 | 321,720,000 | 424,658,000 | 424,523,000 | 424,380,000 | 224,237,000 | 224,094,000 | 223,950,000 | 223,807,000 | 223,664,000 | 223,487,000 | 223,341,000 | 263,697,000 | 248,591,000 | 173,489,000 | 173,192,000 | ||||||||||||||||||||
authorized - 233,333; issued and outstanding - 105,015 shares in 2024 and 106,597 shares in 2023 | 1,575,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 106,204 shares in 2024 and 106,597 shares in 2023 | 1,593,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and intangible assets | 70,258,000 | 72,271,000 | 72,826,000 | 64,271,000 | |||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 106,372 shares in 2024 and 106,597 shares in 2023 | 1,596,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 106,742 shares in 2024 and 106,597 shares in 2023 | 1,601,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 106,597 shares in 2023 and 107,683 shares in 2022 | 1,599,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 106,887 shares in 2023 and 107,683 shares in 2022 | 1,603,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 106,988 shares in 2023 and 107,683 shares in 2022 | 1,605,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 107,659 shares in 2023 and 107,683 shares in 2022 | 1,615,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 107,683 shares in 2022 and 109,377 shares in 2021 | 1,615,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 107,697 shares in 2022 and 109,377 shares in 2021 | 1,615,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 107,696 shares in 2022 and 109,377 shares in 2021 | 1,615,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 108,140 shares in 2022 and 109,377 shares in 2021 | 1,622,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 109,377 shares in 2021 and 112,423 shares in 2020 | 1,641,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 110,915 shares in 2021 and 112,423 shares in 2020 | 1,664,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 112,481 shares in 2021 and 112,423 shares in 2020 | 1,687,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 112,847 shares in 2021 and 112,423 shares in 2020 | 1,693,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 112,423 shares in 2020 and 98,394 shares in 2019 | 1,686,000 | 1,686,000 | 1,686,000 | ||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 98,602 shares in 2020 and 98,394 shares in 2019 | 1,479,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 98,394 shares in 2019 and 98,139 shares in 2018 | 1,476,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 98,385 shares in 2019 and 98,139 shares in 2018 | 1,476,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
securities purchases payable | 5,041,000 | 22,546,000 | 2,041,000 | 21,741,000 | 14,464,000 | 6,201,000 | 14,999,000 | 25,998,000 | 19,770,000 | 17,315,000 | 14,999,000 | 45,770,000 | 21,385,000 | 30,157,000 | 14,996,000 | 28,115,000 | 26,897,000 | ||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 98,396 shares in 2019 and 98,139 shares in 2018 | 1,476,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 98,364 shares in 2019 and 98,139 shares in 2018 | 1,475,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 98,139 shares in 2018 and 98,434 shares in 2017 | 1,472,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 98,128 shares in 2018 and 98,434 shares in 2017 | 1,472,000 | 1,472,000 | |||||||||||||||||||||||||||||||||||||||||||||||
investments available for sale, at fair value | |||||||||||||||||||||||||||||||||||||||||||||||||
fixed maturities | 2,229,002,000 | 2,080,365,000 | 1,992,371,000 | 1,826,801,000 | 1,710,057,000 | 1,612,153,000 | 1,482,754,000 | 1,431,673,000 | 1,305,939,000 | 1,285,014,000 | 1,190,638,000 | 1,118,914,000 | 1,064,013,000 | 1,008,309,000 | 1,008,309,000 | 790,888,000 | 672,699,000 | 585,743,000 | |||||||||||||||||||||||||||||||
short-term investments | 327,011,000 | 380,762,000 | 312,694,000 | 296,513,000 | 130,984,000 | 112,380,000 | 132,348,000 | 150,483,000 | 129,235,000 | 83,488,000 | 85,996,000 | 121,600,000 | 95,366,000 | 111,922,000 | 111,922,000 | 106,263,000 | 173,171,000 | 261,525,000 | |||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 98,102 shares in 2018 and 98,434 shares in 2017 | 1,472,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 98,434 shares in 2017 and 93,105 shares in 2016 | 1,476,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 98,423 shares in 2017 and 93,105 shares in 2016 | 1,476,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 93,424 shares in 2017 and 93,105 shares in 2016 | 1,401,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
revolving credit facility borrowings | 125,000,000 | 100,000,000 | 50,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 93,377 shares in 2017 and 93,105 shares in 2016 | 1,401,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued and outstanding - 93,105 shares in 2016 and 92,650 shares in 2015 | 1,397,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued - 93,102 shares in 2016 and 92,650 shares in 2015 | 1,397,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
accrued payroll and bonuses | 11,146,000 | 6,629,000 | 15,955,000 | 12,213,000 | 8,763,000 | 5,464,000 | 5,464,000 | 11,119,000 | 7,957,000 | 4,989,000 | |||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued - 93,106 shares in 2016 and 92,650 shares in 2015 | 1,397,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued - 93,070 shares in 2016 and 92,650 shares in 2015 | 1,396,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued - 92,650 shares in 2015 and 92,546 shares in 2014 | 1,390,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued — 92,653 shares in 2015 and 92,546 shares in 2014 | 1,390,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued — 92,659 shares in 2015 and 92,546 shares in 2014 | 1,390,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued — 92,574 shares in 2015 and 92,546 shares in 2014 | 1,389,000 | 1,389,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net deferred tax asset | 2,869,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
amounts due under asset purchase agreement | 2,493,000 | 2,483,000 | 4,967,000 | ||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued - 86,524 shares in 2014 and 86,491 shares in 2013 | 1,298,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment (at cost, less accumulated depreciation of 38,013 in 2014 and 36,796 in 2013 | 4,865,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued - 86,528 shares in 2014 and 86,491 shares in 2013 | 1,298,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
payable for securities | 35,192,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
authorized - 233,333; issued - 86,494 shares in 2014 and 86,491 shares in 2013 | 1,297,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
accumulated deficit |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||
net income | 171,799,000 | 154,982,000 | 164,215,000 | 195,339,000 | 175,433,000 | 167,900,000 | 176,175,000 | 203,609,000 | 181,719,000 | 175,367,000 | 177,959,000 | 172,233,000 | 170,827,000 | 147,366,000 | 178,051,000 | 231,769,000 | 274,167,000 | 180,987,000 | 205,353,000 | 159,795,000 | 135,648,000 | 123,602,000 | 124,536,000 | 15,380,000 | 149,523,000 | 146,958,000 | 144,630,000 | 136,405,000 | 127,720,000 | 128,528,000 | 116,011,000 | 111,755,000 | 111,069,000 | 162,638,000 | 78,393,000 | 72,118,000 | 66,598,000 | 62,686,000 | 59,711,000 | 52,258,000 | 47,951,000 | 44,479,000 | 40,821,000 | 37,193,000 | 34,838,000 | 34,838,000 | 25,070,000 | 19,555,000 | 15,006,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
realized investment losses | 147,000 | 188,000 | 425,000 | 129,000 | 181,000 | 114,000 | -68,000 | 5,524,000 | -175,000 | 471,000 | 7,352,000 | ||||||||||||||||||||||||||||||||||||||
income from other invested assets | -10,179,000 | -9,617,000 | -1,953,000 | -24,705,000 | |||||||||||||||||||||||||||||||||||||||||||||
distribution of income from other invested assets | 1,346,000 | 4,200,000 | 5,173,000 | 1,246,000 | 2,081,000 | 7,439,000 | 3,280,000 | 1,318,000 | 1,806,000 | 3,643,000 | 2,082,000 | 864,000 | 851,000 | 2,956,000 | 1,438,000 | 5,259,000 | 4,452,000 | 24,162,000 | 975,000 | 165,000 | 428,000 | 267,000 | 216,000 | 455,000 | 339,000 | 414,000 | |||||||||||||||||||||||
depreciation and amortization | 1,233,000 | 1,254,000 | 1,265,000 | 1,341,000 | 1,373,000 | 1,431,000 | 1,493,000 | 1,469,000 | 1,390,000 | 1,342,000 | 1,744,000 | 741,000 | 698,000 | 794,000 | 740,000 | 735,000 | 755,000 | 801,000 | 855,000 | 860,000 | 863,000 | 806,000 | 787,000 | 857,000 | 878,000 | 1,001,000 | 942,000 | 925,000 | 901,000 | 865,000 | 805,000 | 837,000 | 897,000 | 968,000 | 985,000 | 969,000 | 1,001,000 | 976,000 | 1,048,000 | 1,040,000 | 1,000,000 | 833,000 | 805,000 | 847,000 | 734,000 | 734,000 | 617,000 | 671,000 | 546,000 |
stock-based compensation expense | 7,338,000 | 4,043,000 | 3,862,000 | 3,950,000 | 8,992,000 | 4,210,000 | 6,776,000 | 6,972,000 | 6,820,000 | 4,507,000 | 4,479,000 | 4,354,000 | 5,106,000 | 4,674,000 | 4,702,000 | 4,198,000 | 4,807,000 | 4,769,000 | 5,511,000 | 5,385,000 | 5,179,000 | 4,547,000 | 4,567,000 | 4,568,000 | 4,780,000 | 4,096,000 | 4,170,000 | 4,222,000 | 4,100,000 | 3,804,000 | 3,837,000 | 3,827,000 | 3,605,000 | 4,708,000 | 4,692,000 | 4,669,000 | 4,619,000 | 4,979,000 | 3,953,000 | 4,167,000 | 3,782,000 | 3,674,000 | 3,363,000 | 3,335,000 | 3,261,000 | 3,261,000 | 3,260,000 | 3,365,000 | 2,783,000 |
amortization of premium on investment securities | 3,802,000 | 3,867,000 | 3,504,000 | 3,008,000 | 3,999,000 | 5,276,000 | 5,280,000 | 5,131,000 | 4,544,000 | 4,457,000 | 3,735,000 | 3,504,000 | 3,203,000 | 3,693,000 | 4,203,000 | 3,328,000 | 7,123,000 | 8,439,000 | 9,539,000 | 9,293,000 | 6,468,000 | 5,318,000 | 6,527,000 | 5,708,000 | 5,840,000 | 4,025,000 | 4,258,000 | 3,904,000 | 3,551,000 | 3,519,000 | 3,688,000 | 3,726,000 | 3,287,000 | 3,286,000 | 2,919,000 | 2,850,000 | 2,983,000 | 2,413,000 | 2,855,000 | 2,538,000 | 2,680,000 | 2,760,000 | 2,409,000 | 2,475,000 | 2,360,000 | 2,360,000 | 1,887,000 | 1,682,000 | 1,153,000 |
deferred income tax provision | -5,209,000 | 25,206,000 | 1,985,000 | 10,359,000 | 11,050,000 | 2,232,000 | 9,319,000 | 11,299,000 | 9,324,000 | 6,337,000 | 13,267,000 | -49,728,000 | 16,878,000 | 9,062,000 | 14,253,000 | 12,691,000 | 22,162,000 | 21,352,000 | 22,336,000 | 16,620,000 | 23,714,000 | 21,236,000 | 4,904,000 | -4,534,000 | 17,047,000 | 14,164,000 | 16,344,000 | 13,526,000 | 15,447,000 | 15,016,000 | 8,893,000 | 16,901,000 | 9,882,000 | -68,463,000 | 16,084,000 | 14,906,000 | 18,042,000 | 14,753,000 | 14,547,000 | 13,019,000 | 15,245,000 | 12,080,000 | 11,116,000 | 14,681,000 | 14,280,000 | 14,280,000 | 13,100,000 | ||
change in: | |||||||||||||||||||||||||||||||||||||||||||||||||
accrued investment income | 2,496,000 | -4,367,000 | 2,936,000 | -3,644,000 | 1,436,000 | -3,279,000 | -4,919,000 | 283,000 | -128,000 | 962,000 | -552,000 | 797,000 | -3,734,000 | -3,564,000 | -2,882,000 | -3,483,000 | 3,313,000 | -1,904,000 | -174,000 | -868,000 | -3,652,000 | -796,000 | -441,000 | -139,000 | -37,000 | -8,000 | -140,000 | -211,000 | -549,000 | -502,000 | -1,470,000 | -1,272,000 | -1,576,000 | -968,000 | -1,063,000 | -585,000 | -703,000 | -630,000 | -378,000 | -49,000 | -663,000 | -396,000 | -429,000 | ||||||
accounts receivable | -92,945,000 | 2,498,000 | -1,864,000 | 1,350,000 | 2,436,000 | -1,193,000 | -1,333,000 | 10,687,000 | -695,000 | 4,594,000 | -1,356,000 | -2,706,000 | -2,602,000 | 600,000 | -7,383,000 | -5,437,000 | 1,009,000 | 1,557,000 | -1,687,000 | -400,000 | 3,867,000 | -4,135,000 | -5,951,000 | 433,000 | 805,000 | -1,228,000 | -1,031,000 | -189,000 | -1,319,000 | -1,276,000 | -2,668,000 | -936,000 | -2,238,000 | -503,000 | -3,523,000 | -2,247,000 | -1,887,000 | -1,339,000 | -1,138,000 | -1,915,000 | -563,000 | -7,000 | -1,659,000 | ||||||
deferred policy acquisition costs | -47,354,000 | -356,000 | 46,000 | 426,000 | -10,000 | -163,000 | -292,000 | -219,000 | 159,000 | 236,000 | 85,000 | 51,000 | 399,000 | 498,000 | 401,000 | 339,000 | 1,030,000 | 1,129,000 | 763,000 | 653,000 | 2,282,000 | -301,000 | -848,000 | -709,000 | 558,000 | 298,000 | -173,000 | -173,000 | 392,000 | 110,000 | -212,000 | -384,000 | -209,000 | -523,000 | -794,000 | -544,000 | -93,000 | -387,000 | -774,000 | -553,000 | -157,000 | -300,000 | -683,000 | ||||||
prepaid federal income tax | -22,969,000 | 6,900,000 | -10,000,000 | 2,244,000 | 4,756,000 | -6,900,000 | -20,273,000 | 3,463,000 | -9,260,000 | -14,926,000 | -12,550,000 | -14,000,000 | -12,524,000 | -15,400,000 | -23,500,000 | 0 | -15,000,000 | -16,500,000 | -16,450,000 | -11,600,000 | -23,041,000 | 100,863,000 | -18,700,000 | -18,100,000 | -34,700,000 | 615,000 | -18,250,000 | -13,250,000 | -30,250,000 | -110,000 | -12,000,000 | -12,239,000 | |||||||||||||||||
other assets | -30,433,000 | -8,149,000 | -427,000 | 1,551,000 | -3,698,000 | -17,468,000 | -2,698,000 | 5,395,000 | -3,882,000 | -3,623,000 | -1,915,000 | 72,575,000 | -4,061,000 | 389,000 | 1,950,000 | -57,582,000 | 4,910,000 | -629,000 | 5,179,000 | -1,624,000 | -6,874,000 | -9,277,000 | 59,000 | -4,745,000 | -2,877,000 | 4,507,000 | 404,000 | -10,202,000 | 2,370,000 | -2,621,000 | 8,940,000 | -6,760,000 | -4,619,000 | -1,429,000 | 1,898,000 | -902,000 | -975,000 | -644,000 | 493,000 | -914,000 | 539,000 | -1,987,000 | 4,749,000 | 5,000 | |||||
reserve for losses and lae | 38,844,000 | 49,684,000 | 32,389,000 | 8,096,000 | 27,787,000 | 40,551,000 | 27,628,000 | -6,636,000 | 7,229,000 | 18,761,000 | 9,777,000 | 921,000 | -442,000 | 3,970,000 | 2,521,000 | -83,099,000 | -114,373,000 | -5,511,000 | -8,916,000 | 10,749,000 | 36,182,000 | 67,204,000 | 56,847,000 | 177,549,000 | 3,979,000 | 7,926,000 | 6,298,000 | 1,654,000 | 4,020,000 | -3,891,000 | 3,339,000 | 50,000 | 3,116,000 | 15,271,000 | 1,781,000 | 330,000 | 1,326,000 | 2,411,000 | 3,257,000 | 2,004,000 | 2,710,000 | 3,212,000 | 2,617,000 | 1,866,000 | 1,638,000 | 1,638,000 | 1,175,000 | 702,000 | 734,000 |
unearned premium reserve | 134,576,000 | -4,852,000 | -5,801,000 | -6,024,000 | -7,577,000 | -4,956,000 | -5,999,000 | -6,297,000 | -7,050,000 | -7,427,000 | -6,231,000 | -3,608,000 | -5,358,000 | -6,526,000 | 1,296,000 | -1,669,000 | -15,599,000 | -18,825,000 | -16,370,000 | -15,150,000 | -14,706,000 | -8,096,000 | -35,000 | -5,567,000 | -14,753,000 | -11,178,000 | -5,169,000 | -86,000 | -147,000 | 3,136,000 | 8,546,000 | 11,446,000 | 12,667,000 | 13,795,000 | 17,115,000 | 7,500,000 | 1,646,000 | -380,000 | 5,086,000 | 7,802,000 | 6,063,000 | 9,056,000 | 13,784,000 | 14,038,000 | 7,219,000 | 7,219,000 | 17,540,000 | 13,163,000 | 7,442,000 |
other accrued liabilities | 16,583,000 | 27,803,000 | 2,953,000 | -13,124,000 | 3,248,000 | 26,744,000 | 24,279,000 | -25,630,000 | 9,181,000 | 10,244,000 | 3,522,000 | -10,728,000 | -166,000 | 7,876,000 | -2,940,000 | -11,198,000 | 4,226,000 | 2,092,000 | 11,371,000 | -3,336,000 | -461,000 | 3,116,000 | 11,375,000 | 9,704,000 | 88,000 | 10,166,000 | 6,034,000 | 5,478,000 | -17,303,000 | 9,187,000 | 5,713,000 | 5,078,000 | -14,679,000 | 6,724,000 | 7,795,000 | 2,695,000 | -14,629,000 | ||||||||||||
net cash from operating activities | 192,044,000 | 229,092,000 | 215,857,000 | 189,537,000 | 221,567,000 | 226,705,000 | 229,201,000 | 188,691,000 | 216,935,000 | 215,453,000 | 195,048,000 | 167,711,000 | 184,789,000 | 172,361,000 | 172,558,000 | 63,269,000 | 180,629,000 | 191,089,000 | 178,372,000 | 152,024,000 | 187,771,000 | 179,425,000 | 202,721,000 | 182,654,000 | 163,131,000 | 165,269,000 | 159,095,000 | 126,802,000 | 138,682,000 | 139,367,000 | 143,298,000 | 120,788,000 | 221,868,000 | 116,552,000 | 107,618,000 | 66,515,000 | 77,888,000 | 74,649,000 | 76,760,000 | 54,575,000 | 67,492,000 | 64,953,000 | 69,340,000 | 42,666,000 | 47,180,000 | 47,180,000 | 56,319,000 | 32,719,000 | 12,528,000 |
capital expenditures | -818,000 | 0 | -5,261,000 | -742,000 | -221,000 | -721,000 | -503,000 | -1,058,000 | -4,484,000 | -2,159,000 | -1,046,000 | -407,000 | -390,000 | -1,470,000 | -862,000 | -933,000 | -716,000 | -803,000 | -930,000 | -191,000 | -574,000 | -1,092,000 | -420,000 | -468,000 | -466,000 | -1,108,000 | -526,000 | -764,000 | -1,011,000 | -1,107,000 | -897,000 | -1,542,000 | -508,000 | -122,000 | -855,000 | -719,000 | -1,087,000 | -804,000 | -309,000 | -838,000 | -1,211,000 | -1,728,000 | -300,000 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | 191,226,000 | 229,092,000 | 210,596,000 | 188,795,000 | 221,346,000 | 225,984,000 | 228,698,000 | 187,633,000 | 212,451,000 | 213,294,000 | 194,002,000 | 167,304,000 | 184,399,000 | 170,891,000 | 171,696,000 | 62,336,000 | 179,913,000 | 190,286,000 | 177,442,000 | 151,833,000 | 187,197,000 | 178,333,000 | 202,301,000 | 182,186,000 | 162,665,000 | 164,161,000 | 158,569,000 | 126,038,000 | 137,671,000 | 138,260,000 | 142,401,000 | 119,246,000 | 221,360,000 | 116,430,000 | 106,763,000 | 65,796,000 | 76,801,000 | 73,845,000 | 76,451,000 | 53,737,000 | 66,281,000 | 63,225,000 | 69,040,000 | 42,666,000 | 47,180,000 | 47,180,000 | 56,319,000 | 32,719,000 | 12,528,000 |
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||
net change in short-term investments | 25,458,000 | -8,415,000 | -57,043,000 | -46,083,000 | 227,073,000 | 266,607,000 | 492,881,000 | -326,675,000 | -268,106,000 | -172,800,000 | -151,283,000 | -235,788,000 | -95,725,000 | 79,112,000 | 24,486,000 | 161,738,000 | -204,276,000 | -3,305,000 | 62,538,000 | 77,012,000 | 277,528,000 | 226,092,000 | 178,002,000 | -535,789,000 | -279,803,000 | -62,758,000 | -1,136,000 | -40,646,000 | -56,422,000 | 37,512,000 | 135,099,000 | 53,751,000 | -68,068,000 | -16,181,000 | -165,529,000 | -18,604,000 | 19,968,000 | 18,135,000 | -21,248,000 | -45,747,000 | 2,508,000 | 35,604,000 | -26,234,000 | 16,556,000 | 98,766,000 | 98,766,000 | |||
purchase of investments available for sale | -257,426,000 | -309,524,000 | -208,601,000 | -252,623,000 | -349,690,000 | -553,460,000 | -1,031,425,000 | -456,000 | -63,092,000 | -257,442,000 | -9,096,000 | -51,302,000 | -798,280,000 | -356,136,000 | -288,882,000 | -451,648,000 | -281,565,000 | -767,650,000 | -531,178,000 | -290,357,000 | -681,516,000 | -521,588,000 | -512,301,000 | -246,447,000 | -294,746,000 | -266,027,000 | -280,727,000 | -305,680,000 | -192,530,000 | -264,990,000 | -355,642,000 | -238,553,000 | -266,847,000 | -265,963,000 | -170,416,000 | -196,124,000 | -200,795,000 | -205,545,000 | -183,199,000 | -121,708,000 | -146,316,000 | -211,013,000 | -170,337,000 | ||||||
proceeds from maturity and paydowns of investments available for sale | 212,993,000 | 216,016,000 | 226,113,000 | 188,747,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of investments available for sale | 39,317,000 | 89,426,000 | 4,171,000 | 3,971,000 | 2,255,000 | 116,503,000 | 124,450,000 | 96,939,000 | 77,182,000 | 239,007,000 | 63,829,000 | 71,195,000 | 333,513,000 | 73,938,000 | 97,968,000 | 82,766,000 | 493,211,000 | 557,884,000 | 197,380,000 | 146,228,000 | 166,390,000 | 151,386,000 | 126,874,000 | 140,022,000 | 159,127,000 | 185,756,000 | 138,572,000 | 219,729,000 | 79,714,000 | 98,915,000 | 77,510,000 | 61,897,000 | 102,458,000 | 56,754,000 | 46,040,000 | 91,454,000 | 60,129,000 | 69,351,000 | 65,710,000 | 96,552,000 | 82,167,000 | 116,981,000 | 120,645,000 | 141,131,000 | 71,077,000 | 71,077,000 | 21,486,000 | 14,994,000 | 52,215,000 |
purchase of other invested assets | -5,742,000 | -14,123,000 | -15,068,000 | -35,916,000 | -12,701,000 | -11,472,000 | -14,774,000 | -6,468,000 | -6,348,000 | -11,051,000 | -9,829,000 | -17,213,000 | -1,945,000 | -5,601,000 | -37,311,000 | -9,912,000 | -21,796,000 | -11,231,000 | -6,188,000 | -38,828,000 | -11,150,000 | -5,631,000 | -4,763,000 | -4,308,000 | -2,310,000 | -5,152,000 | -5,229,000 | -37,425,000 | -1,983,000 | -6,109,000 | |||||||||||||||||||
return of investment from other invested assets | 2,798,000 | 1,423,000 | 1,416,000 | 1,171,000 | 70,000 | 1,953,000 | 2,163,000 | 1,576,000 | 227,000 | 2,382,000 | 1,511,000 | 228,000 | 1,044,000 | 231,000 | 120,000 | -7,156,000 | 7,622,000 | 1,918,000 | 6,460,000 | 2,845,000 | 1,968,000 | -222,000 | 7,300,000 | 1,370,000 | 326,000 | 377,000 | 179,000 | ||||||||||||||||||||||
purchase of property and equipment and capitalization of internal-use software | -818,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | 16,580,000 | -41,792,000 | -64,370,000 | -104,109,000 | 55,533,000 | -107,905,000 | -343,749,000 | -103,974,000 | -151,298,000 | -129,227,000 | -134,835,000 | -112,165,000 | -149,342,000 | -145,862,000 | -147,413,000 | -144,490,000 | 38,893,000 | -179,755,000 | -163,896,000 | -53,257,000 | -186,259,000 | -71,100,000 | -138,424,000 | -563,467,000 | -381,426,000 | -128,662,000 | -119,479,000 | -141,896,000 | -155,039,000 | -103,944,000 | -138,094,000 | -88,503,000 | -216,364,000 | -205,044,000 | -275,638,000 | -105,881,000 | -103,579,000 | -113,545,000 | -126,221,000 | -64,496,000 | -61,054,000 | -59,068,000 | -76,226,000 | ||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock acquired | -170,860,000 | -126,180,000 | -122,137,000 | -170,512,000 | -168,850,000 | -66,346,000 | -9,648,000 | -21,997,000 | -13,552,000 | -14,800,000 | -5,039,000 | -29,552,000 | -21,279,000 | -144,000 | -18,000 | -22,330,000 | -75,422,000 | -69,041,000 | -70,861,000 | -18,576,000 | -5,377,000 | 0 | 0 | -48,000 | -6,306,000 | -164,000 | -616,000 | -125,000 | -8,100,000 | -210,000 | -79,000 | -55,000 | -31,070,000 | -248,000 | -90,000 | -112,000 | -7,127,000 | -61,000 | -87,000 | -33,000 | -3,843,000 | -33,000 | -57,000 | ||||||
dividends paid | -32,551,000 | -29,482,000 | -30,055,000 | -30,866,000 | -31,664,000 | -29,386,000 | -29,466,000 | -29,573,000 | -29,617,000 | -26,418,000 | -26,496,000 | -26,526,000 | -26,775,000 | -24,582,000 | -23,512,000 | -22,442,000 | -21,592,000 | -20,778,000 | -19,930,000 | -19,073,000 | -17,943,000 | -17,906,000 | -17,905,000 | -17,905,000 | -15,694,000 | -14,675,000 | |||||||||||||||||||||||
net cash from financing activities | -203,411,000 | -155,662,000 | -152,192,000 | -201,378,000 | -200,514,000 | -96,626,000 | 26,452,000 | -51,570,000 | -43,169,000 | -41,218,000 | -31,535,000 | -56,078,000 | -48,054,000 | -24,726,000 | -23,530,000 | -44,772,000 | -97,168,000 | 4,332,000 | -90,791,000 | -37,649,000 | -23,320,000 | -124,186,000 | -18,393,000 | 422,545,000 | 178,000,000 | -14,839,000 | -15,289,000 | -140,000 | -8,100,000 | -274,000 | -71,000 | -40,579,000 | -16,070,000 | 74,275,000 | 198,091,000 | 47,323,000 | 17,873,000 | 50,091,000 | 49,625,000 | -2,113,000 | -2,838,000 | -2,000 | 19,000 | ||||||
net increase in cash | 5,213,000 | -115,950,000 | 76,586,000 | 22,174,000 | -88,096,000 | 33,147,000 | 22,468,000 | 45,008,000 | -12,607,000 | 1,773,000 | 1,615,000 | -125,993,000 | 122,354,000 | 15,666,000 | -76,315,000 | -15,861,000 | 45,904,000 | 35,149,000 | 5,133,000 | -14,217,000 | 30,071,000 | 7,957,000 | -7,818,000 | -12,034,000 | 3,600,000 | ||||||||||||||||||||||||
cash at beginning of year | 123,049,000 | 0 | 0 | 0 | 131,480,000 | 0 | 0 | 0 | 141,787,000 | 0 | 0 | 0 | 81,240,000 | 0 | 0 | 0 | 81,491,000 | 0 | 0 | 0 | 102,830,000 | 0 | 0 | 0 | 71,350,000 | 0 | 0 | 0 | 64,946,000 | 0 | 0 | 0 | 43,524,000 | 0 | 0 | 0 | 27,531,000 | 0 | 0 | 0 | 24,606,000 | 0 | 0 | 0 | 24,411,000 | 24,411,000 | 0 | 0 | 477,655,000 |
cash at end of period | 128,262,000 | -705,000 | -115,950,000 | 208,066,000 | -88,096,000 | 33,147,000 | 164,255,000 | 28,678,000 | -532,000 | 68,633,000 | 1,615,000 | -125,993,000 | 203,845,000 | -76,315,000 | 61,118,000 | 81,022,000 | 45,904,000 | 41,732,000 | 31,055,000 | 24,327,000 | -15,234,000 | 40,489,000 | 5,133,000 | -8,294,000 | 32,958,000 | 30,071,000 | 7,957,000 | 19,713,000 | 164,000 | -12,034,000 | 28,206,000 | -6,867,000 | 3,688,000 | 21,902,000 | 21,902,000 | 3,394,000 | 5,342,000 | 8,838,000 | |||||||||||
supplemental disclosure of cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||
income tax payments | -5,962,000 | -620,000 | -36,794,000 | -49,144,000 | -4,593,000 | -20,179,000 | -21,082,000 | -51,877,000 | 621,000 | -86,373,000 | -18,666,000 | -24,780,000 | -23,531,000 | -20,799,000 | -15,000,000 | -11,205,000 | -17,500,000 | -8,500,000 | -12,000,000 | -21,000,000 | -5,000 | -10,675,000 | -8,200,000 | -12,000,000 | -11,600,000 | -15,500,000 | -1,200,000 | -8,000,000 | -12,000,000 | -9,000,000 | -1,800,000 | ||||||||||||||||||
interest payments | -15,625,000 | 0 | -15,625,000 | 0 | -15,625,000 | 0 | -1,752,000 | -7,834,000 | -7,610,000 | -7,345,000 | -7,709,000 | -7,118,000 | -6,402,000 | -5,551,000 | -3,753,000 | -2,405,000 | -1,886,000 | -1,630,000 | -1,746,000 | -1,813,000 | -1,762,000 | -1,697,000 | -2,283,000 | -2,642,000 | -1,641,000 | -2,145,000 | -2,539,000 | -2,647,000 | -2,532,000 | -2,400,000 | -2,351,000 | -2,376,000 | -2,324,000 | -1,565,000 | -1,348,000 | -1,071,000 | -701,000 | ||||||||||||
noncash transactions | |||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized internal-use software costs included in other liabilities | 85,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
lease liabilities arising from obtaining right-of-use assets | 17,000 | 524,000 | 797,000 | 3,497,000 | 7,824,000 | 17,206,000 | 87,000 | 0 | 922,000 | 9,174,000 | 367,000 | ||||||||||||||||||||||||||||||||||||||
loss from other invested assets | -4,466,000 | -7,408,000 | 419,000 | 1,915,000 | 421,000 | 3,143,000 | 4,852,000 | 2,702,000 | |||||||||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities and paydowns of investments available for sale | 64,064,000 | 57,068,000 | 72,129,000 | 54,035,000 | |||||||||||||||||||||||||||||||||||||||||||||
net cash paid in acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||
purchase of intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment and capitalization of internal-use software | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of senior notes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
credit facility repayments | 0 | -100,000,000 | 0 | 0 | 0 | 125,000,000 | -50,000,000 | ||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | -894,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities arising from obtaining right-of-use assets | |||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -5,261,000 | -742,000 | -221,000 | -721,000 | -503,000 | -1,058,000 | -4,484,000 | -2,159,000 | -1,046,000 | -407,000 | -390,000 | -1,470,000 | -862,000 | -933,000 | -716,000 | -803,000 | -930,000 | -191,000 | -574,000 | -1,092,000 | -420,000 | -468,000 | -466,000 | -1,108,000 | -526,000 | -764,000 | -1,011,000 | -1,107,000 | -897,000 | -1,542,000 | -508,000 | -122,000 | -855,000 | -719,000 | -1,087,000 | -804,000 | -309,000 | -838,000 | -1,211,000 | -1,728,000 | -300,000 | ||||||||
net decrease in cash | -21,808,000 | -40,295,000 | 24,327,000 | -15,234,000 | -24,457,000 | -10,566,000 | |||||||||||||||||||||||||||||||||||||||||||
excise taxes payable for share repurchases | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
property & equipment included in other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturity of investments available for sale | 83,459,000 | 132,168,000 | 113,323,000 | 57,840,000 | 121,122,000 | 412,441,000 | 106,860,000 | 50,961,000 | 56,603,000 | 76,888,000 | 72,216,000 | 83,745,000 | 29,472,000 | 19,257,000 | 29,241,000 | 22,513,000 | 17,014,000 | 31,905,000 | 30,201,000 | 35,944,000 | 16,601,000 | 20,468,000 | 15,122,000 | 18,112,000 | 18,206,000 | 5,318,000 | 12,825,000 | 7,245,000 | 1,798,000 | 1,088,000 | 0 | 2,000,000 | 5,525,000 | 5,525,000 | 2,000,000 | 9,600,000 | 7,232,000 | ||||||||||||
net cash paid for acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||
loss on the sale of investments | 1,140,000 | 235,000 | 1,589,000 | 488,000 | |||||||||||||||||||||||||||||||||||||||||||||
credit facility borrowings | 200,000,000 | 0 | 0 | 0 | 0 | 200,000,000 | 0 | 0 | 0 | 15,000,000 | -50,000,000 | 50,000,000 | |||||||||||||||||||||||||||||||||||||
payment of issuance costs for credit facility | 0 | 0 | 0 | -154,000 | -6,224,000 | 0 | 0 | -64,000 | 8,000 | -94,000 | -31,000 | ||||||||||||||||||||||||||||||||||||||
repayment of borrowings with term loan proceeds | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of common shares, net of costs | -56,000 | -480,000 | -383,000 | ||||||||||||||||||||||||||||||||||||||||||||||
gain on the sale of investments | 191,000 | -221,000 | 253,000 | -641,000 | -564,000 | -267,000 | 1,269,000 | -3,135,000 | -833,000 | -1,153,000 | -583,000 | -660,000 | -158,000 | -524,000 | -439,000 | -197,000 | -252,000 | -564,000 | -544,000 | -655,000 | -445,000 | -435,000 | -583,000 | -471,000 | -789,000 | -548,000 | |||||||||||||||||||||||
equity in net loss of other invested assets | -121,000 | -526,000 | -2,000 | 445,000 | -324,000 | 96,000 | -53,000 | ||||||||||||||||||||||||||||||||||||||||||
equity in net income of other invested assets | 159,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other financing activities | 1,000 | 18,000 | 0 | 34,000 | 34,000 | ||||||||||||||||||||||||||||||||||||||||||||
distributions from other invested assets | |||||||||||||||||||||||||||||||||||||||||||||||||
revolving credit facility borrowings | 25,000,000 | 50,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount on payments due under asset purchase agreement | 10,000 | 16,000 | 18,000 | ||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based compensation | -21,000 | -39,000 | -18,000 | -1,005,000 | -30,000 | -58,000 | -4,612,000 | 2,280,000 | 2,280,000 | 46,000 | 52,000 | 1,631,000 | |||||||||||||||||||||||||||||||||||||
payment of issuance costs for revolving credit facility | -11,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common shares net of costs | |||||||||||||||||||||||||||||||||||||||||||||||||
payments under asset purchase agreement | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of management incentive shares | 0 | 0 | 416,000 | ||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | 1,824,000 | 6,029,000 | -9,509,000 | 5,292,000 | |||||||||||||||||||||||||||||||||||||||||||||
payment of offering costs | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
payment of issuance costs for revolving line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | |||||||||||||||||||||||||||||||||||||||||||||||||
income tax (payments) refunds | -3,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
march 31, 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||
u.s. treasury securities | 124,439,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
u.s. agency securities | 3,182,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
u.s. agency mortgage-backed securities | 83,952,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
municipal debt securities | 241,653,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
corporate debt securities | 339,954,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
mortgage-backed securities | 64,041,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
asset-backed securities | 137,377,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
money market funds | 111,922,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
total investments available for sale | 1,106,520,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | 7,107,000 |
