SEC Form DEFA14A filed by Trean Insurance Group Inc.
☐ |
Preliminary Proxy Statement
|
☐ |
Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
|
☐ |
Definitive Proxy Statement
|
☒ |
Definitive Additional Materials
|
☐ |
Soliciting Material Pursuant to §240.14a-12
|
☒ |
No fee required.
|
☐ |
Fee paid previously with preliminary materials.
|
☐ |
Fee computed on table in exhibit required by Item 25(b) per Exchange Act Rules 14a-6(i)(1) and 0-11.
|
Year Ended December 31,
|
||||||||||||||||||||||||
2022E
|
|
2023E
|
|
2024E
|
|
2025E
|
|
2026E
|
2027E
|
|
||||||||||||||
Gross written premiums
|
$
|
640.4
|
$
|
749.6
|
$
|
934.6
|
$
|
1,011.8
|
$
|
1,084.6
|
$
|
1,158.8
|
||||||||||||
Growth %
|
1.0
|
%
|
17.1
|
%
|
24.7
|
%
|
8.3
|
% |
7.2
|
%
|
6.8
|
%
|
||||||||||||
Retention
|
42.2
|
%
|
38.7
|
% |
32.6
|
% |
30.1
|
%
|
29.9
|
%
|
30.3
|
% | ||||||||||||
Revenues
|
||||||||||||||||||||||||
Net earned premiums
|
$
|
269.2
|
$
|
275.3
|
$
|
285.6
|
$
|
299.9
|
$
|
318.5
|
$
|
343.3
|
||||||||||||
Net investment income
|
8.2
|
19.0
|
21.5
|
24.4
|
27.6
|
30.8
|
||||||||||||||||||
Net realized gains
|
0.4
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Other revenue
|
8.7
|
9.2
|
9.9
|
10.4
|
11.0
|
11.5
|
||||||||||||||||||
Total Revenue
|
286.5
|
303.5
|
316.9
|
334.7
|
357.1
|
385.6
|
||||||||||||||||||
Expenses
|
||||||||||||||||||||||||
Losses and loss adjustment expenses
|
169.1
|
171.5
|
176.5
|
183.8
|
193.7
|
207.0
|
||||||||||||||||||
General and administrative expenses
|
85.8
|
87.6
|
88.8
|
88.0
|
92.7
|
98.7
|
||||||||||||||||||
Other expenses
|
0.3
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Intangible asset amortization
|
6.0
|
6.0
|
6.0
|
6.0
|
6.0
|
6.0
|
||||||||||||||||||
Non cash share-based compensation
|
1.5
|
2.1
|
2.1
|
2.1
|
2.1
|
2.1
|
||||||||||||||||||
Interest expense
|
2.9
|
6.0
|
5.6
|
5.2
|
5.0
|
5.0
|
||||||||||||||||||
Total expenses
|
265.6
|
273.2
|
279.0
|
285.1
|
299.5
|
318.8
|
||||||||||||||||||
Gain (loss) on embedded derivatives
|
13.9
|
(3.4
|
) |
(5.7
|
)
|
(6.5
|
) |
(7.3
|
) |
(8.1
|
)
|
|||||||||||||
Other income
|
0.1
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Income before taxes
|
35.0
|
26.9
|
32.2
|
43.0
|
50.2
|
58.7
|
||||||||||||||||||
Provision for income taxes
|
7.3
|
5.9
|
7.1
|
9.5
|
11.0
|
12.9
|
||||||||||||||||||
Net Income
|
27.6
|
21.0
|
25.1
|
33.6
|
39.2
|
45.8
|
||||||||||||||||||
Intangible asset amortization
|
6.0
|
6.0
|
6.0
|
6.0
|
6.0
|
6.0
|
||||||||||||||||||
Non cash share-based compensation
|
1.5
|
2.1
|
2.1
|
2.1
|
2.1
|
2.1
|
||||||||||||||||||
(Gain) Loss on embedded derivatives
|
(16.9
|
) |
(0.8
|
) |
0.9
|
0.8
|
0.8
|
0.7
|
||||||||||||||||
Unrealized losses (gains) on equity securities
|
4.5
|
0.2
|
—
|
(0.1
|
) |
(0.2
|
) |
(0.3
|
)
|
|||||||||||||||
Net gain on purchase & disposal of affiliates
|
(1.4
|
) |
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||
Other expenses
|
0.3
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Total adjustments
|
(6.0
|
) |
7.5
|
9.0
|
8.9
|
8.7
|
8.6
|
|||||||||||||||||
Tax impact of adjustments
|
1.3
|
(1.7
|
)
|
(2.0
|
) |
(1.9
|
) |
(1.9
|
) |
(1.9
|
) | |||||||||||||
Adjusted net income1
|
$
|
22.9
|
$
|
26.9
|
$
|
32.1
|
$
|
40.5
|
$
|
46.0
|
$
|
52.5
|
||||||||||||
Beginning Book Value (Excl. AOCI)3
|
$
|
445.2
|
$
|
466.2
|
$
|
491.3
|
$
|
524.9
|
$
|
564.0
|
||||||||||||||
Net Income
|
21.0
|
25.1
|
33.6
|
39.2
|
45.8
|
|||||||||||||||||||
Dividends2
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Ending Book Value (Excl. AOCI)3
|
445.2
|
466.2
|
491.3
|
524.9
|
564.0
|
609.8
|
||||||||||||||||||
Goodwill and Intangible Assets
|
(209.5
|
) |
(203.5
|
)
|
(197.5
|
) |
(191.5
|
)
|
(185.5
|
) |
(179.5
|
)
|
||||||||||||
Ending Tangible Book Value (Excl. AOCI)3
|
$
|
235.7
|
$
|
262.7
|
$
|
293.8
|
$
|
333.4
|
$
|
378.6
|
$
|
430.4
|
6