ProSight Global 8K ProSight Reports 2020 Second Quarter Results | PROS 10 Aug 20

Exhibit 99.1

ProSight Reports 2020 Second Quarter Results

Second Quarter Net Income from Continuing Operations of $17.3 million, $0.39 per Diluted Share and Adjusted Operating Income⁽¹⁾ of $16.9 million, $0.39 per Diluted Share.

MORRISTOWN, N.J., August 10, 2020 /PRNewswire/ -- ProSight Global, Inc. (NYSE: PROS) (ProSight) today reported results for the second quarter of 2020.

Highlights for the three months ended June 30, 2020 include:

●

Record net income from continuing operations of $17.3m and adjusted operating income ⁽¹⁾ of $16.9 million with annualized return on equity (“ROE”) of 12.9% and adjusted operating ROE ⁽²⁾ of 12.6%.

●

Record diluted book value per share (“BVPS”) of $12.84 compared to $10.73 as of March 31, 2020. Book value per share was $12.01 as of December 31, 2019.

●

Combined ratio of 99.6% compared to 98.1% for the second quarter of 2019, representing the tenth consecutive quarter of underwriting profit at ProSight.

●

Loss ratio of 61.9% compared to 62.8% (61.7% adjusted for the effect of WAQS⁽³⁾) for the second quarter of 2019. The current quarter includes 2.0 points of catastrophe losses from civil unrest vs 1.5 points in the second quarter of 2019.

●

Expense ratio of 37.7% compared to 35.3% (36.4% adjusted for the effect of WAQS⁽³⁾) for the second quarter of 2019. The current quarter includes $1.5 million, or 83 basis points, of COVID-19-related allowance for bad debt and reflects reduced earned premium associated with the impact of COVID-19. Excluding the $1.5 million allowance for bad debt, total general and administrative expenses were down 4.2% compared to the second quarter of 2019.

●

Gross written premiums (“GWP”) for our customer segments⁽⁴⁾ decreased in line with our expectations by 19.9% to $184.2 million compared to the second quarter of 2019, due to the impact of COVID-19 on several of our niches.

●

Closed on new credit facility that will refinance our existing debt on favorable terms upon maturity in November 2020.

From CEO & President Larry Hannon:

“Our thoughts are with all of those struggling from the ongoing impact of COVID-19 and we continue to stand with our Black friends, colleagues, and members of our community that are fighting for justice and equality.  At ProSight, we are thankful for the consistent effort of our employees, and the support of our customers during these difficult times.

This was a strong quarter. We produced an underwriting profit, generated a double-digit ROE, achieved a new milestone in book value per share, closed on a new credit facility which will refinance our debt on attractive terms, and made progress on several initiatives that we expect will accelerate our growth and profitability in 2021.

Despite the challenges in the quarter, our underwriting, risk selection and expense management allowed us to remain solidly profitable and grow our book value per share. We are executing well and expect to have a solid second half of the year with an improvement in our gross written premium versus the second quarter.”

Updated Outlook:

“Looking at the third quarter and balance of 2020, we have somewhat greater visibility into our near-term operating results. This update represents our best estimates as of today for the full year:

●Customer Segment Gross Written Premium: 5-10% decline from 2019 versus the 10-20% communicated at the end of the first quarter. This excludes the decline from the previously announced exit from excess workers compensation.

●Net Loss Ratio: Potential for 0 to 1.5-point increase from COVID-19 related claims and expenses in the current accident year loss ratio versus the up-to-3-point increase we communicated at the end of the first quarter.

●Expenses: Continued higher costs from bad debt provisioning given state-mandated deferrals of collections and cancellations coupled with the economic impact of COVID-19 on some of our insureds.

●Net Investment Income: We expect our fixed income portfolio, excluding limited partnerships, to yield approximately 3% for 2020, consistent with the 3% we communicated at the end of the first quarter. Net investment income volatility for the remainder of 2020 remains possible from our limited partnership investments.”

Results of Operations for the three months ended June 30, 2020:

Net income from continuing operations was $17.3 million, or $0.39 per diluted share, for the second quarter of 2020 compared to $8.7 million, or $0.22 per diluted share, for the second quarter of 2019. Adjusted operating income ⁽¹⁾ was $16.9 million, or $0.39 per diluted share, for the second quarter of 2020 compared to $14.2 million, or $0.36 per diluted share, for the second quarter of 2019.

GWP including Other ⁽³⁾, decreased 20.7% for the second quarter of 2020 when compared to the second quarter of 2019. GWP ⁽³⁾ from customer segments was $184.2 million for the second quarter of 2020 compared to $230.0 million for the second quarter of 2019, a decrease of 19.9%, primarily due to the impact of COVID-19 on our Transportation and Media & Entertainment customer segments. Other GWP ⁽³⁾ were

$2.2 million for the second quarter of 2020 compared to $5.0 million for the second quarter of 2019, the decrease driven by the timing of our exit from excess workers’ compensation.

Underwriting income⁽¹⁾ was $0.7 million for the second quarter of 2020 compared to $3.8 million for the second quarter of 2019. The combined ratio for the second quarter of 2020 was 99.6% compared to 98.1% for the second quarter of 2019. The decrease in underwriting income ⁽¹⁾ was due to reduced earned premium and bad debt expense attributable to COVID-19:

The expense ratio was 37.7% for the second quarter of 2020 compared to 35.3% in the second quarter of 2019, with the increase driven by reduced earned premium, an increase in our allowance for bad debt attributable to COVID-19, and a ceding commission benefit from our Whole Account Quota Share (“WAQS”) reinsurance agreements in the second quarter of 2019. The policy acquisition expense ratio was 23.1% in the second quarter of 2020 compared to 22.5% in the second quarter of 2019. The general & administrative expense ratio, which includes the bad debt allowance, was 14.6% in the second quarter of 2020 compared to 12.8% in the second quarter of 2019.

●

The loss ratio was 61.9% for the second quarter of 2020 compared to 62.8% for the second quarter of 2019.

The current accident year loss ratio, excluding catastrophe losses and prior year development, for the second quarter of 2020 was 59.8% compared to 62.6% in the second quarter of 2019.

The current accident year loss ratio for the second quarter of 2020 includes $3.6 million (2.0 percentage points) of catastrophe losses due to civil unrest. The current accident year loss ratio for the second quarter of 2019 includes $3.0 million (1.5 percentage points) of catastrophe losses due to weather events.

The loss ratio for the second quarter of 2020 included $0.3 million (0.1 percentage points) of unfavorable prior accident year loss development compared to $2.7 million (1.3 percentage points) of favorable prior accident year loss development in the second quarter of 2019.

Net investment income increased by 36.7% to $23.8 million for the second quarter of 2020, compared to $17.4 million for the second quarter of 2019. The increase in net investment income was driven by unrealized gains from our limited partnerships and growth in the book value of the investment portfolio of 12.7% to $2.3 billion, partially offset by a decline in investment yields on fixed maturity securities.

Realized investment gains, net of realized losses, for the second quarter of 2020 were $1.9 million compared to $0.1 million for the second quarter of 2019 and include an increase to our credit loss allowance of $1.5 million.

Total stockholders’ equity was $586.1 million as of June 30, 2020, compared to $543.0 million as of December 31, 2019. Tangible stockholders’ equity⁽⁵⁾was $556.9 million as of June 30, 2020, compared $513.8 million as of December 31, 2019. The increases in total stockholders’ equity and tangible stockholders’ equity ⁽⁵⁾ were

driven by $24.6 million of net income in the first six months of 2020 and an increase in other comprehensive income of $15.3 million, driven by net unrealized gains on investment securities during the second quarter of 2020.

Fully diluted book value per sharegrew by 6.9% to $12.84 at June 30, 2020, compared to $12.01 at December 31, 2019. Fully diluted tangible book value per share ⁽⁵⁾ increased by 7.4% to $12.21 at June 30, 2020, compared to $11.37 at December 31, 2019.

(1) Adjusted operating income and underwriting income are non-GAAP measures. See “Reconciliation of Non-GAAP Measures”.

(2) Return on equity is net income from continuing operations expressed on an annualized basis as a percentage of average beginning and ending stockholders’ equity during the period. Adjusted operating return on equity is a non-GAAP measure. Adjusted operating return on equity is adjusted operating income expressed on an annualized basis as a percentage of average beginning and ending stockholders’ equity during the period.

(3) In connection with the divestment of our U.K. business, New York Marine as reinsured entered into the whole account quota share reinsurance agreements (“WAQS”) with third party reinsurers to maintain reasonable underwriting leverage within New York Marine and its subsidiary insurance companies during a transition period following the U.K. divestment. The effective date of the WAQS was April 1, 2017. During 2018 and following the transition of the U.S. business back to New York Marine, the WAQS were terminated. Effective January 1, 2020, the WAQS was commuted at an amount equal to ceded reserves. The effect of the WAQS on our results of operations is primarily reflected in our ceded written premiums, losses and LAE, as well as our underwriting, acquisition and insurance expenses.

(4) Total GWP for the second quarter of 2020 including Other were $186.4 million. Other includes GWP from certain niches that are no longer part of our customer segments. “Other” includes GWP from (i) primary and excess workers’ compensation coverage for exited Self-Insured Groups (ii) niches exited prior to 2019, many with a concentration in commercial auto, (iii) certain fronting arrangements in which all premium written is ceded to a third party, (iv) participation in industry pools, and (v) emerging new business.

(5) Tangible stockholders’ equity and fully diluted tangible book value per share are non-GAAP measures. Tangible stockholders’ equity is total stockholders’ equity excluding the value of goodwill and other intangible assets. Fully diluted tangible book value per share is total stockholders’ equity excluding the value of goodwill and other intangible assets divided by the number of common shares outstanding, unvested restricted shares and vested not issued shares. See “Reconciliation of Non-GAAP Measures”.

Conference Call

As previously announced, on Tuesday, August 11, 2020 at 10:00 a.m. EST, ProSight senior management will host a conference call to discuss second quarter 2020 financial results.

The call will be available via webcast at https://investors.prosightspecialty.com/ or by accessing the online registration link here. A replay of the call will be available at 1:00 p.m. on Tuesday, August 11, 2020, until 11:59 p.m. Tuesday, August 18, 2020, and can be accessed by dialing (800) 585-8367 or (416) 621-4642. The webcast will be available one hour after the call concludes and will be archived on our website for one year.

About ProSight

Founded in 2009 and headquartered in Morristown, New Jersey, ProSight Global, Inc. is an innovative property and casualty insurance company that designs unique insurance solutions to help customers improve their business and realize value from their insurance purchasing decision. The company focuses on select niche industries, deploying differentiated underwriting and claims expertise with the goal of enhancing each customer’s operating performance. ProSight’s products are sold through a limited and select group of retail and wholesale distribution partners. Each of ProSight’s regulated insurance company subsidiaries are rated “A-” (Excellent) by A.M. Best. ProSight’s shares trade on the New York Stock Exchange (“NYSE”) under the ticker symbol PROS. To learn more about ProSight visit www.prosightspecialty.com.

Forward-Looking Statements

This release contains forward-looking statements. Forward-looking statements include statements relating to future developments in ProSight’s business or expectations for ProSight’s future financial performance and any statement not involving a historical fact. Forward-looking statements use words such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “plan,” “should,” “seek,” “continue,” and other words and terms of similar meaning. ProSight’s management believes that these forward-looking statements are reasonable as of the time made. However, caution should be taken not to place undue reliance on any such forward-looking statements because such statements speak only as of the date when made. Except as required by law, ProSight undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information, future events, or otherwise. Forward-looking statements are subject to known and unknown risks and uncertainties, including without limitation, the following: performance of, and our relationships with, third-party agents and vendors on which we rely to distribute certain business on our behalf, adequacy of our loss reserves including as a result of changes in the legal, regulatory, and economic environments in which the Company operates or the impacts of COVID-19, judicial, legislative, regulatory and other governmental developments, including in response to COVID-19, litigation tactics and developments, the effects of natural and man-made catastrophic events, the availability and affordability of reinsurance, changes in the business, financial condition or results of operations of the entities in which we invest, infection rates and severity and duration of pandemics, including COVID-19, and their direct and indirect effects on our investments, business operations, customers (including claims activity) and third parties, as well as management’s response to these factors. ProSight cautions you that forward-looking statements are not guarantees of future performance or outcomes and that actual performance and outcomes may differ materially from those made in or suggested by the forward-looking statements contained in this release. For a discussion of some of the risks and important factors that could affect ProSight’s future results and financial condition, see our filings with the U.S. Securities and Exchange Commission (“SEC”), including, but not limited to, the risks and uncertainties included under the captions “Risk Factors” in ProSight’s Annual Report on Form 10-K/A for the period ended December 31, 2019 filed on March 10, 2020, as updated by ProSight’s Quarterly Reports on Form 10-Q and its other periodic filings with the SEC. References to “we,” “us,” “our,” the “Company” and “ProSight”, refer to ProSight Global, Inc. and its consolidated subsidiaries.

Reorganization

ProSight was incorporated in Delaware in 2010. Prior to July 25, 2019, ProSight was a wholly owned subsidiary of ProSight Global Holdings Limited (“PGHL”), a Bermuda holding company. Effective July 25, 2019, PGHL merged with and into ProSight, with ProSight surviving the merger. As a result of the merger, all shares of PGHL then outstanding were converted into the right to receive, without interest, 6.46 shares of ProSight for each share of PGHL. The historical share and per share figures contained in this release relating to periods prior to and including June 30, 2019 have been restated to give effect to this conversion, including reclassifying an amount equal to the change in value of common stock to additional paid-in capital, as of the stated period or date. Further details regarding this merger and related reorganization transactions are included in ProSight’s Annual Report on Form 10-K/A for the period ended December 31, 2019 filed on March 10, 2020.

Non-GAAP Financial Measures

In presenting ProSight Global, Inc.’s results, management has included financial measures that are not calculated under standards or rules that comprise of U.S. generally accepted accounting principles (“GAAP”). Such measures, including underwriting income, adjusted operating income, adjusted operating return on equity, adjusted operating return on tangible equity, adjusted loss excluding WAQS, adjusted expense ratio excluding WAQS, adjusted combined ratio excluding WAQS, tangible stockholders’ equity, tangible book value per share and fully diluted tangible book value per share are referred to as non-GAAP measures. These non-GAAP measures may be defined or calculated differently by other companies. These measures should not be viewed as a substitute for those measures determined in accordance with GAAP. Reconciliations of these non-GAAP financial measures to the most comparable GAAP figures are included at the end of this press release.


Inquiries:
Joe Hathaway
JHathaway@prosightspecialty.com
973.532.1706

PROSIGHT GLOBAL, INC

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

($ in thousands, except per share amounts)



	June 30		December 31
	2020		2019
Assets
Investments:
Fixed maturity securities, available-for-sale at fair value (amortized cost $2,102,989 in 2020 and $1,999,403 in 2019, allowance for credit losses $(1,985) in 2020 and $0 in 2019)	$	2,162,780	$	2,040,682
Commercial levered loans at amortized cost (fair value $12,628 in 2020 and $13,950 in 2019)		13,463		14,069
Non-redeemable preferred stock securities at fair value (amortized cost $11,670 in 2020 and $0 in 2019)		11,785		—
Limited partnerships and limited liability companies at fair value (cost $74,019 in 2020 and $62,226 in 2019)		79,717		66,660
Short-term investments		496		43,873
Total investments		2,268,241		2,165,284

Cash and cash equivalents		50,637		17,284
Restricted cash		9,966		10,213
Accrued investment income		14,119		13,610
Premiums and other receivables, net		143,519		190,004
Receivable from reinsurers on paid losses, net		2,497		3,481
Reinsurance receivables on unpaid losses, net		141,427		193,952
Deferred policy acquisition costs		94,587		98,812
Prepaid reinsurance premiums		47,837		42,861
Net deferred income taxes		—		4,803
Goodwill and net intangible assets		29,174		29,189
Fixed assets and capitalized software, net		35,630		37,167
Funds withheld related to sale of affiliate		19,529		19,453
Other assets		34,218		29,537
Assets of discontinued operations		23,171		21,584
Total assets	$	2,914,552	$	2,877,234

Liabilities
Reserve for unpaid losses and loss adjustment expenses	$	1,544,123	$	1,521,648
Reserve for unearned premiums		450,934		483,223
Ceded reinsurance payable		20,324		17,768
Notes payable, net of debt issuance costs		164,862		164,693
Secured loan payable, net of issuance costs		24,997		—
Funds held under reinsurance agreements		22,858		58,855
Net deferred income taxes		75		—
Other liabilities		66,762		56,438
Liabilities of discontinued operations		33,517		31,578
Total liabilities		2,328,452		2,334,203

Stockholders’ equity
Preferred stock, $0.01 par value; 50,000,000 shares authorized; no shares issued or outstanding		—		—
Common stock, $0.01 par value; 200,000,000 shares authorized; 43,355,319 and 43,071,186 shares issued, 43,342,399 and 43,058,266 shares outstanding in 2020 and 2019, respectively		433		431
Paid-in capital		664,895		661,761
Accumulated other comprehensive income		52,756		37,453
Retained deficit		(131,784)		(156,414)
Treasury shares - at cost (12,920 shares)		(200)		(200)
Total stockholders’ equity		586,100		543,031
Total liabilities and stockholders’ equity	$	2,914,552	$	2,877,234

PROSIGHT GLOBAL, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

($ in thousands)


	Three Months Ended June 30						Six Months Ended June 30
	2020			2019			2020			2019

Gross written premiums	$	186,394		$	235,032		$	400,178		$	490,870

Revenues:
Net earned premiums		181,629			202,480			387,291			398,088
Net investment income		23,791			17,398			32,606			34,556
Realized investment gains, net		1,891			137			2,123			250
Other income		101			97			213			190
Total revenues		207,412			220,112			422,233			433,084

Expenses:
Net losses and loss adjustment expenses incurred		112,473			127,115			240,030			245,448
Policy acquisition expenses		42,033			45,533			89,019			92,106
General and administrative expenses		26,415			26,028			53,052			53,222
Interest expense		3,067			3,147			6,172			6,509
Other expense		1,390			7,170			3,127			7,170
Total expenses		185,378			208,993			391,400			404,455

Income from continuing operations before income taxes		22,034			11,119			30,833			28,629

Income tax provision:
Current		4,116			82			5,747			223
Deferred		635			2,341			992			6,015
Total income tax expense		4,751			2,423			6,739			6,238

Net income from continuing operations		17,283			8,696			24,094			22,391
Discontinued operations:
Net income (loss) from discontinued operations		279			(78)			536			(333)
Net income	$	17,562		$	8,618		$	24,630		$	22,058

Return on equity ⁽¹⁾		12.9	%		7.9	%		8.5	%		10.6	%

Adjusted operating income ⁽²⁾	$	16,890		$	14,228		$	24,879		$	27,858

Adjusted operating return on equity ⁽³⁾		12.6	%		12.8	%		8.8	%		13.1	%

(1) Return on equity is net income from continuing operations expressed on an annualized basis as a percentage of average beginning and ending stockholders’ equity during the period.

(2) Adjusted operating income is a non-GAAP measure. See “Reconciliation of Non-GAAP Measures”.

(3) Adjusted operating return on equity is a non-GAAP measure. Adjusted operating return on equity is adjusted operating income expressed on an annualized basis as a percentage of average beginning and ending stockholders’ equity during the period.

PROSIGHT GLOBAL, INC.

FACTORS AFFECTING THE RESULTS OF OPERATIONS (WAQS) (UNAUDITED)

($ in thousands)


	Three Months Ended June 30, 2020								Three Months Ended June 30, 2019
	Including			Effect of		Excluding			Including			Effect of		Excluding
	WAQS			WAQS		WAQS			WAQS			WAQS		WAQS
Gross written premiums	$	186,394		$	—	$	186,394		$	235,032		$	—	$	235,032
Ceded written premiums		(29,771)			—		(29,771)			(24,464)			—		(24,464)
Net written premiums	$	156,623		$	—	$	156,623		$	210,568		$	—	$	210,568
Net retention⁽¹⁾		84.0	%		—		84.0	%		89.6	%		—		89.6	%
Net earned premiums	$	181,629		$	—	$	181,629		$	202,480		$	—	$	202,480
Losses and LAE		112,473			—		112,473			127,115			2,255		124,860
Underwriting, acquisition and insurance expenses		68,448			—		68,448			71,561			(2,255)		73,816
Underwriting income ⁽²⁾	$	708		$	—	$	708		$	3,804		$	—	$	3,804
Loss and LAE ratio		61.9	%		—		—			62.8	%		—		—
Expense ratio		37.7	%		—		—			35.3	%		—		—
Combined ratio		99.6	%		—		—			98.1	%		—		—
Adjusted loss and LAE ratio⁽³⁾		—			—		61.9	%		—			—		61.7	%
Adjusted expense ratio⁽³⁾		—			—		37.7	%		—			—		36.4	%
Adjusted combined ratio⁽³⁾		—			—		99.6	%		—			—		98.1	%

Effect of prior year reserve development unfavorable/(favorable) ⁽⁴⁾	$	310		$	—	$	310		$	(2,733)		$	2,255	$	(4,988)


	Six Months Ended June 30, 2020								Six Months Ended June 30, 2019
	Including			Effect of		Excluding			Including			Effect of		Excluding
	WAQS			WAQS		WAQS			WAQS			WAQS		WAQS
Gross written premiums	$	400,178		$	—	$	400,178		$	490,870		$	—	$	490,870
Ceded written premiums		(53,372)			—		(53,372)			(70,400)			3		(70,403)
Net written premiums	$	346,806		$	—	$	346,806		$	420,470		$	3	$	420,467
Net retention⁽¹⁾		86.7	%		—		86.7	%		85.7	%		—		85.7	%
Net earned premiums	$	387,291		$	—	$	387,291		$	398,088		$	3	$	398,085
Losses and LAE		240,030			—		240,030			245,448			2,207		243,241
Underwriting, acquisition and insurance expenses		142,071			—		142,071			145,328			(2,205)		147,533
Underwriting income ⁽²⁾	$	5,190		$	—	$	5,190		$	7,312		$	1	$	7,311
Loss and LAE ratio		62.0	%		—		—			61.7	%		—		—
Expense ratio		36.7	%		—		—			36.5	%		—		—
Combined ratio		98.7	%		—		—			98.2	%		—		—
Adjusted loss and LAE ratio⁽³⁾		—			—		62.0	%		—			—		61.1	%
Adjusted expense ratio⁽³⁾		—			—		36.7	%		—			—		37.1	%
Adjusted combined ratio⁽³⁾		—			—		98.7	%		—			—		98.2	%

Effect of prior year development unfavorable/(favorable) ⁽⁴⁾	$	508		$	—	$	508		$	(3,128)		$	2,207	$	(5,335)

(1) Net retention is a non-GAAP measure. We define net retention as the ratio of net written premiums to gross written premiums.

(2) Underwriting income is a non-GAAP measure. See “Reconciliation of Non-GAAP Financial Measures”.

(3) Adjusted loss ratio and adjusted expense ratio are non-GAAP financial measures. We define adjusted loss ratio and adjusted expense ratio as the corresponding ratio excluding the effects of the WAQS. We use these adjusted ratios as internal performance measures in the management of our operations because we believe they give our management and other users of our financial information useful insight into our results of operations and our underlying business performance. Our adjusted loss and LAE ratio, adjusted expense ratio and adjusted combined ratio should not be viewed as substitutes for our loss and LAE ratio, expense ratio and combined ratio, respectively.

(4) The effect of prior year reserve development is included within losses and LAE.

PROSIGHT GLOBAL, INC.

SUPPLEMENTARY UNDERWRITING INFORMATION (EXCLUDING WAQS)

(UNAUDITED)

($ in thousands)


	Three Months Ended June 30						Six Months Ended June 30
	2020			2019			2020			2019

Gross written premiums	$	186,394		$	235,032		$	400,178		$	490,870
Net written premiums		156,623			210,568			346,806			420,470
Net earned premiums		181,629			202,480			387,291			398,085

Net losses and LAE		112,473			124,860			240,030			243,241
Catastrophe loss and LAE		3,633			3,000			3,633			3,000
Unfavorable/(favorable) prior year reserve development		310			(4,988)			508			(5,335)
Underwriting, acquisition, and insurance expenses		68,448			73,816			142,071			147,533
Policy acquisition expenses		42,033			47,788			89,019			94,311
General and administrative expenses		26,415			26,028			53,052			53,222

Underwriting income	$	708		$	3,804		$	5,190		$	7,311

Adjusted Underwriting ratios

Ex-cat current accident year loss and LAE ratio		59.8	%		62.6	%		60.9	%		61.7	%
Catastrophe loss and LAE ratio		2.0	%		1.5	%		0.9	%		0.8	%
Unfavorable/(favorable) prior year reserve development ratio		0.1	%		(2.4)	%		0.2	%		(1.4)	%
Adjusted Loss and LAE ratio		61.9	%		61.7	%		62.0	%		61.1	%

Policy acquisition expense ratio		23.1	%		23.6	%		23.0	%		23.7	%
General and administrative expense ratio		14.6	%		12.8	%		13.7	%		13.4	%
Adjusted Expense ratio		37.7	%		36.4	%		36.7	%		37.1	%

Adjusted Combined ratio		99.6	%		98.1	%		98.7	%		98.2	%

PROSIGHT GLOBAL, INC.

SUPPLEMENTARY UNDERWRITING INFORMATION (UNAUDITED)

($ in thousands)


	Three Months Ended June 30						Six Months Ended June 30
	2020			2019			2020			2019

Gross written premiums	$	186,394		$	235,032		$	400,178		$	490,870
Net written premiums		156,623			210,568			346,806			420,470
Net earned premiums		181,629			202,480			387,291			398,088

Net losses and LAE		112,473			127,115			240,030			245,448
Catastrophe loss and LAE		3,633			3,000			3,633			3,000
Unfavorable/(favorable) prior year reserve development		310			(2,733)			508			(3,128)
Underwriting, acquisition, and insurance expenses		68,448			71,561			142,071			145,328
Policy acquisition expenses		42,033			45,533			89,019			92,106
General and administrative expenses		26,415			26,028			53,052			53,222

Underwriting income	$	708		$	3,804		$	5,190		$	7,312

Underwriting ratios

Ex-cat current accident year loss and LAE ratio		59.8	%		62.6	%		60.9	%		61.7	%
Catastrophe loss and LAE ratio		2.0	%		1.5	%		0.9	%		0.8	%
Unfavorable/(favorable) prior year reserve development ratio		0.1	%		(1.3)	%		0.2	%		(0.8)	%
Loss and LAE ratio		61.9	%		62.8	%		62.0	%		61.7	%

Policy acquisition expense ratio		23.1	%		22.5	%		23.0	%		23.1	%
General and administrative expense ratio		14.6	%		12.8	%		13.7	%		13.4	%
Expense ratio		37.7	%		35.3	%		36.7	%		36.5	%

Combined ratio		99.6	%		98.1	%		98.7	%		98.2	%

PROSIGHT GLOBAL, INC.

SHARE AND PER SHARE INFORMATION (UNAUDITED)



	June 30		December 31
	2020		2019
Shares outstanding		43,342,399		43,058,266
Fully diluted shares outstanding		45,629,697		45,196,716

Book value per share⁽¹⁾	$	13.52	$	12.61
Book value per share (fully diluted)⁽¹⁾	$	12.84	$	12.01
Tangible book value per share⁽¹⁾	$	12.85	$	11.93
Tangible book value per share (fully diluted)⁽¹⁾	$	12.21	$	11.37


	Three Months Ended June 30						Six Months Ended June 30
(share amounts in thousands)	2020			2019			2020			2019
Weighted average basic shares outstanding		43,810			38,851			43,866			38,851
Weighted average diluted shares outstanding		43,827			39,455			44,056			39,455

Earnings per share - basic:
Net income from continuing operations	$	0.39		$	0.22		$	0.55		$	0.58
Adjusted operating income⁽²⁾	$	0.39		$	0.37		$	0.57		$	0.72

Earnings per share - diluted:
Net income from continuing operations	$	0.39		$	0.22		$	0.55		$	0.57
Adjusted operating income⁽²⁾	$	0.39		$	0.36		$	0.56		$	0.71

Adjusted operating return on equity ("ROE") ⁽³⁾		12.6	%		12.8	%		8.8	%		13.1	%
Adjusted operating return on tangible equity ("ROTE")⁽³⁾		13.3	%		13.8	%		9.3	%		14.1	%

(1) Book value per share is total stockholders’ equity divided by the number of common shares outstanding. Fully diluted book value per share is total stockholders’ equity divided by the number of common shares outstanding, unvested restricted shares and vested non issued shares. Tangible book value per share and fully diluted tangible book value per share are non-GAAP measures. Tangible book value per share is total stockholders’ equity excluding the value of goodwill and other intangible assets divided by the number of common shares outstanding. Fully diluted tangible book value per share is total stockholders’ equity excluding the value of goodwill and other intangible assets divided by the number of common shares outstanding, unvested restricted shares, and vested non-issued shares. See “Reconciliation of Non-GAAP Financial Measures”.

(2) Adjusted operating income is a non-GAAP measure. See “Reconciliation of Non-GAAP Financial Measures”.

(3) Adjusted operating return on equity and adjusted operating return on tangible equity are non-GAAP measures. Adjusted operating return on equity is adjusted operating income expressed on an annualized basis as a percentage of average beginning and ending stockholders’ equity during the period. Adjusted operating return on tangible equity is adjusted operating income expressed on an annualized basis as a percentage of average beginning and ending stockholders’ equity, excluding goodwill and other intangible assets, during the period.

PROSIGHT GLOBAL, INC.

GROSS WRITTEN PREMIUM BY CUSTOMER SEGMENT (UNAUDITED)

($ in millions)


	Three Months Ended June 30						Six Months Ended June 30
	2020		2019		% Change		2020		2019		% Change
Construction	$	27.7	$	32.5	(14.8)	%	$	52.2	$	55.8	(6.5)	%
Consumer Services		40.7		37.9	7.4			71.3		65.4	9.0
Marine and Energy		26.8		25.6	4.7			59.6		45.5	31.0
Media and Entertainment		17.4		32.4	(46.3)			47.9		62.1	(22.9)
Professional Services		31.9		29.1	9.6			61.6		58.7	4.9
Real Estate		47.3		46.6	1.5			80.5		75.3	6.9
Sports		4.7		6.9	(31.9)			14.3		14.7	(2.7)
Transportation		(12.3)		19.0	(164.7)			9.1		49.7	(81.7)
Customer segments subtotal		184.2		230.0	(19.9)			396.5		427.2	(7.2)
Other		2.2		5.0	(56.0)			3.7		63.7	(94.2)
Total	$	186.4	$	235.0	(20.7)	%	$	400.2	$	490.9	(18.5)	%

Reconciliation of Non-GAAP Financial Measures

Underwriting income is a non-GAAP financial measure that we believe is useful in evaluating our underwriting performance without regard to investment income. Underwriting income represents the pre-tax profitability of our insurance operations and is derived by subtracting losses and LAE, and underwriting, acquisition and insurance expenses from net earned premiums. We use underwriting income as an internal performance measure in the management of our operations because we believe it gives us and users of our financial information useful insight into our results of operations and our underlying business performance. Underwriting income should not be considered in isolation or viewed as a substitute for net income calculated in accordance with GAAP. Other companies may calculate underwriting income differently.

Net income for the three months and six months ended June 30, 2020 and 2019 reconciles to underwriting income as follows:


	Three Months Ended June 30				Six Months Ended June 30
($ in thousands)	2020		2019		2020		2019
Net income from continuing operations	$	17,283	$	8,696	$	24,094	$	22,391
Income tax expense		4,751		2,423		6,739		6,238
Income from continuing operations before taxes		22,034		11,119		30,833		28,629

Net investment income		23,791		17,398		32,606		34,556
Realized investment gains, net		1,891		137		2,123		250
Interest and other expense, net		4,356		10,220		9,086		13,489
Underwriting income	$	708	$	3,804	$	5,190	$	7,312

Adjusted operating income is a non-GAAP financial measure that we use as an internal performance measure in the management of our operations because we believe it gives our management and other users of our financial information useful insight into our results of operations and underlying business performance, by excluding items that are not part of our underlying profitability drivers or likely to re-occur in the foreseeable future. Adjusted operating income should not be considered in isolation or viewed as a substitute for net income calculated in accordance with GAAP. Other companies may calculate adjusted operating income differently.

Net income for the three months and six months ended June 30, 2020 and 2019 reconciles to adjusted operating income as follows:


	Three Months Ended June 30				Six Months Ended June 30
($ in thousands)	2020		2019		2020		2019
Net income from continuing operations	$	17,283	$	8,696	$	24,094	$	22,391
Income tax expense		4,751		2,423		6,739		6,238
Income from continuing operations before taxes		22,034		11,119		30,833		28,629

Other expense ⁽¹⁾		1,390		7,170		3,127		7,170
Realized investment gains, net		(1,891)		(137)		(2,123)		(250)
Adjusted operating income before taxes		21,533		18,152		31,837		35,549
Less: income tax expense on adjusted operating income		4,643		3,924		6,958		7,691
Adjusted operating income	$	16,890	$	14,228	$	24,879	$	27,858

(1)

Other expense within the adjusted operating income includes non-recurring grants of restricted stock units in connection with the initial public offering and costs associated with the transition of our former Chief Executive Officer.

Tangible stockholders’ equity is a non-GAAP financial measure that we use as an internal performance measure to evaluate the strength of our balance sheet and to compare returns relative to this measure. We define tangible stockholders’ equity as stockholders’ equity less goodwill and net intangible assets. Tangible stockholders’ equity should not be considered in isolation or viewed as a substitute for stockholders’ equity calculated in accordance with GAAP. Other companies may calculate tangible stockholders’ equity differently.

Stockholders’ equity at June 30, 2020 and December 31, 2019 reconciles to tangible stockholders’ equity as follows:


	June 30, 2020		December 31, 2019

($ in thousands except per share amounts)
Stockholders’ equity	$	586,100	$	543,031
Less: goodwill and net intangible assets		29,174		29,189
Tangible stockholders’ equity	$	556,926	$	513,842
Book value per share	$	13.52	$	12.61
Book value per share (fully diluted)	$	12.84	$	12.01
Tangible book value per share	$	12.85	$	11.93
Tangible book value per share (fully diluted)	$	12.21	$	11.37

ProSight Global (PROS) 8-KProSight Reports 2020 Second Quarter Results