The discussion and analysis below include certain forward-looking statements
that are subject to risks, uncertainties and other factors described in "Risk
Factors" in this Quarterly Report on Form 10-Q and in the Annual Report on Form
10-K for the year ended December 31, 2021. Our actual results could differ
materially from those anticipated in these forward-looking statements as a
result of many factors.

The results of operations for the three and six months ended June 30, 2022 are
not necessarily indicative of the results that may be expected for the full year
ended December 31, 2022, or for any other future period. The following
discussion should be read in conjunction with the unaudited condensed
consolidated financial statements and the notes thereto included in Part I, Item
1 of this Quarterly Report, and in conjunction with our audited consolidated
financial statements and the notes thereto included in the Annual Report on Form
10-K for the year ended December 31, 2021.

References to the "Company," "Kinsale," "we," "us," and "our" are to Kinsale Capital Group, Inc. and its subsidiaries, unless the context otherwise requires.

Overview



Founded in 2009, Kinsale is a specialty insurance company. Kinsale focuses
exclusively on the excess and surplus lines ("E&S") market in the U.S., where we
use our underwriting expertise to write coverages for hard-to-place small
business risks and personal lines risks. We market these insurance products in
all 50 states, the District of Columbia, the Commonwealth of Puerto Rico and the
U.S. Virgin Islands, primarily through a network of independent insurance
brokers.

We have one reportable segment, our Excess and Surplus Lines Insurance segment,
which offers property and casualty ("P&C") insurance products through the E&S
market. For the first six months of 2022, the percentage breakdown of our gross
written premiums was 79% casualty and 21% property. Our commercial underwriting
divisions include commercial property, small business, excess casualty,
construction, general casualty, allied health, products liability, life
sciences, professional liability, management liability, energy, entertainment,
health care, environmental, inland marine, public entity and small property. We
also write a small amount of homeowners insurance in the personal lines market,
which in aggregate represented 3% of our gross written premiums in the first six
months of 2022 and is included within our personal insurance division.

COVID-19



Consistent with 2021, the Company's results of operations, financial position
and cash flows were not materially impacted by COVID-19 and the related economic
effects during the first six months of 2022. For further discussion, see Part
II, Item 7. "Management's Discussion and Analysis of Financial Condition and
Results of Operations" of our Annual Report on Form 10-K for the year ended
December 31, 2021.

Components of Our Results of Operations

Gross written premiums



Gross written premiums are the amounts received or to be received for insurance
policies written or assumed by us during a specific period of time without
reduction for policy acquisition costs, reinsurance costs or other deductions.
The volume of our gross written premiums in any given period is generally
influenced by:

•New business submissions;

                                       24

--------------------------------------------------------------------------------

Table of Contents

•Conversion of new business submissions into policies;

•Renewals of existing policies; and

•Average size and premium rate of bound policies.



We earn insurance premiums on a pro rata basis over the term of the policy. Our
insurance policies generally have a term of one year. Net earned premiums
represent the earned portion of our gross written premiums, less that portion of
our gross written premiums that is ceded to third-party reinsurers under our
reinsurance agreements.

Ceded written premiums

Ceded written premiums are the amount of gross written premiums ceded to
reinsurers. We enter into reinsurance contracts to limit our exposure to
potential large losses. Ceded written premiums are earned over the reinsurance
contract period in proportion to the period of risk covered. The volume of our
ceded written premiums is impacted by the level of our gross written premiums,
any decision we make to increase or decrease retention levels and reinstatement
premiums, if any.

Losses and loss adjustment expenses



Losses and loss adjustment expenses are a function of the amount and type of
insurance contracts we write and the loss experience associated with the
underlying coverage. In general, our losses and loss adjustment expenses are
affected by:

•Frequency of claims associated with the particular types of insurance contracts that we write;

•Trends in the average size of losses incurred on a particular type of business;

•Mix of business written by us;

•Changes in the legal or regulatory environment related to the business we write;

•Trends in legal defense costs;

•Wage inflation; and

•Inflation in medical costs.



Losses and loss adjustment expenses are based on an actuarial analysis of the
estimated losses, including losses incurred during the period and changes in
estimates from prior periods. Losses and loss adjustment expenses may be paid
out over a period of years.

Underwriting, acquisition and insurance expenses



Underwriting, acquisition and insurance expenses include policy acquisition
costs and other underwriting expenses. Policy acquisition costs are principally
comprised of the commissions we pay our brokers, net of ceding commissions we
receive on business ceded under certain reinsurance contracts. Policy
acquisition costs also include underwriting expenses that are directly related
to the successful acquisition of those policies which are deferred. The
amortization of policy acquisition costs is charged to expense in proportion to
premium earned over the policy life.

Other underwriting expenses represent the general and administrative expenses of our insurance business such as employment costs, telecommunication and technology costs, and legal and auditing fees.


                                       25

--------------------------------------------------------------------------------

Table of Contents

Net investment income



Net investment income is an important component of our results of operations. We
earn investment income on our portfolio of cash and invested assets. Our cash
and invested assets are primarily comprised of fixed-maturity securities, and
may also include cash equivalents, equity securities and short-term investments.
The principal factors that influence net investment income are the size of our
investment portfolio and the yield on that portfolio. As measured by amortized
cost (which excludes changes in fair value), the size of our investment
portfolio is mainly a function of our invested equity capital combined with
premiums we receive from our insureds less payments on policyholder claims.

Change in fair value of equity securities

Change in fair value of equity securities represents the increase or decrease in the fair value of equity securities held during the period.

Net realized investment gains

Net realized investment gains are a function of the difference between the amount received by us on the sale of a security and the security's amortized cost.



Income tax expense

Currently, substantially all of our income tax expense relates to federal income
taxes. Our insurance subsidiary, Kinsale Insurance Company, is not subject to
income taxes in the states in which it operates; however, our non-insurance
subsidiaries are subject to state income taxes, but have not generated any
material taxable income to date. The amount of income tax expense or benefit
recorded in future periods will depend on the jurisdictions in which we operate
and the tax laws and regulations in effect.

Key metrics

We discuss certain key metrics, described below, which we believe provide useful information about our business and the operational factors underlying our financial performance.



Underwriting income is a non-GAAP financial measure. We define underwriting
income as net income, excluding net investment income, net change in the fair
value of equity securities, net realized gains and losses on investments, other
income, other expenses and income tax expense. See "-Reconciliation of Non-GAAP
Financial Measures" for a reconciliation of net income in accordance with GAAP
to underwriting income.

Net operating earnings is a non-GAAP financial measure. We define net operating
earnings as net income excluding the net change in the fair value of equity
securities, after taxes, and net realized gains and losses on investments, after
taxes. See "-Reconciliation of Non-GAAP Financial Measures" for a reconciliation
of net income in accordance with GAAP to net operating earnings.

Loss ratio, expressed as a percentage, is the ratio of losses and loss adjustment expenses to net earned premiums.

Expense ratio, expressed as a percentage, is the ratio of underwriting, acquisition and insurance expenses to net earned premiums.



Combined ratio is the sum of the loss ratio and the expense ratio. A combined
ratio under 100% indicates an underwriting profit. A combined ratio over 100%
indicates an underwriting loss.

Return on equity is net income expressed on an annualized basis as a percentage of average beginning and ending total stockholders' equity during the period.


                                       26

--------------------------------------------------------------------------------

Table of Contents



Operating return on equity is a non-GAAP financial measure. We define operating
return on equity as net operating earnings expressed on an annualized basis as a
percentage of average beginning and ending total stockholders' equity during the
period. See "-Reconciliation of Non-GAAP Financial Measures" for a
reconciliation of net income in accordance with GAAP to net operating earnings.

Net retention ratio is the ratio of net written premiums to gross written premiums.

Gross investment return is investment income from fixed-maturity and equity securities, before any deductions for fees and expenses, expressed as a percentage of the average beginning and ending book value of those investments during the period.



Results of Operations

Three months ended June 30, 2022 compared to three months ended June 30, 2021

The following table summarizes our results of operations for the three months ended June 30, 2022 and 2021:



                                                                         Three Months Ended June 30,
($ in thousands)                                      2022               2021              Change              % Change

Gross written premiums                            $ 277,001          $ 194,061          $  82,940                   42.7  %
Ceded written premiums                              (34,658)           (26,308)            (8,350)                  31.7  %
Net written premiums                              $ 242,343          $ 167,753          $  74,590                   44.5  %

Net earned premiums                               $ 190,158          $ 137,700          $  52,458                   38.1  %
Losses and loss adjustment expenses                 107,040             79,115             27,925                   35.3  %
Underwriting, acquisition and insurance
expenses                                             38,972             29,889              9,083                   30.4  %
Underwriting income (1)                              44,146             28,696             15,450                   53.8  %
Net investment income                                10,594              7,429              3,165                   42.6  %
Change in the fair value of equity
securities                                          (23,353)             7,565            (30,918)                (408.7) %
Net realized gains on investments                     1,413                304              1,109                  364.8  %
Other expense, net                                     (358)              (386)                28                   (7.3) %
Income before taxes                                  32,442             43,608            (11,166)                 (25.6) %
Income tax expense                                    5,352              7,973             (2,621)                 (32.9) %
Net income                                        $  27,090          $  35,635          $  (8,545)                 (24.0) %

Net operating earnings (2)                        $  44,423          $  29,419          $  15,004                   51.0  %

Loss ratio                                             56.3  %            57.5  %
Expense ratio                                          20.5  %            21.7  %
Combined ratio                                         76.8  %            79.2  %

Annualized return on equity                            16.7  %            23.4  %
Annualized operating return on equity (2)              27.3  %            

19.3 %




(1) Underwriting income is a non-GAAP financial measure. See "-Reconciliation of
Non-GAAP Financial Measures" for a reconciliation of net income in accordance
with GAAP to underwriting income.

(2) Net operating earnings and annualized operating return on equity are
non-GAAP financial measures. Net operating earnings is defined as net income
excluding the net change in the fair value of equity securities, after taxes,
and net

                                       27

--------------------------------------------------------------------------------

Table of Contents



realized investment gains and losses, after taxes. Annualized operating return
on equity is defined as net operating earnings expressed on an annualized basis
as a percentage of average beginning and ending total stockholders' equity
during the period. See "-Reconciliation of Non-GAAP Financial Measures" for a
reconciliation of net income in accordance with GAAP to net operating earnings.

Net income was $27.1 million for the three months ended June 30, 2022 compared
to $35.6 million for the three months ended June 30, 2021, a decrease of 24.0%.
The decrease in net income for the second quarter of 2022 from the same period
last year was primarily due to a decline in the fair value of our equity
investment portfolio driven by adverse movements in the capital markets during
the quarter. This decrease was offset in part by strong growth in the business
from favorable E&S market conditions and continued rate increases, an increase
in investment income quarter over quarter driven by higher investment balances
and lower catastrophe activity.

Underwriting income was $44.1 million for the three months ended June 30, 2022
compared to $28.7 million for the three months ended June 30, 2021, an increase
of 53.8%. The corresponding combined ratios were 76.8% for the three months
ended June 30, 2022 compared to 79.2% for the three months ended June 30, 2021.
The increase in our underwriting income in the second quarter of 2022 compared
to the second quarter of 2021 was due to a combination of premium growth and
favorable rate increases from a strong underwriting environment and lower levels
of relative reported losses and operating expenses.

Premiums



Our gross written premiums were $277.0 million for the three months ended
June 30, 2022 compared to $194.1 million for the three months ended June 30,
2021, an increase of $82.9 million, or 42.7%. The increase in gross written
premiums for the second quarter of 2022 over the same period last year was due
to higher submission activity from brokers and higher rates across most lines of
business, resulting from continued favorable conditions in the E&S market. The
average premium on a policy written was approximately $11,700 in the second
quarter of 2022 compared to approximately $9,900 in the second quarter of 2021.
Excluding our personal lines insurance, which has a relatively low premium per
policy written, the average premium on a policy written was approximately
$14,500 in the second quarter of 2022 compared to $12,800 in the second quarter
of 2021.

Net written premiums increased by $74.6 million, or 44.5%, to $242.3 million for
the three months ended June 30, 2022 from $167.8 million for the three months
ended June 30, 2021. The increase in net written premiums for the second quarter
of 2022 compared to the same period last year was primarily due to higher gross
written premiums. The net retention ratio was 87.5% for the three months ended
June 30, 2022 compared to 86.4% for the three months ended June 30, 2021. The
increase in the net retention ratio was largely due to higher reinstatement
premiums on certain property reinsurance treaties in the second quarter of 2021
and the change in the mix of business quarter over quarter.

Net earned premiums increased by $52.5 million, or 38.1%, to $190.2 million for
the three months ended June 30, 2022 from $137.7 million for the three months
ended June 30, 2021 and was directly related to growth in gross written
premiums.

Loss ratio



The loss ratio was 56.3% for the three months ended June 30, 2022 compared to
57.5% for the three months ended June 30, 2021. The decrease in the loss ratio
in the second quarter of 2022 compared to the second quarter of 2021 was due
primarily to lower catastrophe activity and lower loss selections for the
current accident year, offset in part by lower favorable net development of
reserves from prior accident years as a percentage of earned premiums. The loss
selections in the current accident year were lower relative to the prior year
due to favorable market conditions and continued rate increases.

                                       28

--------------------------------------------------------------------------------

Table of Contents



During the three months ended June 30, 2022, prior accident years developed
favorably by $9.5 million, of which $10.9 million was attributable to the 2020
and 2021 accident years due to lower than expected reported losses across most
lines of business. This favorable development was offset in part by adverse
development largely from the 2018 accident year due to routine variability in
reported losses and modest adjustments in actuarial assumptions.

During the three months ended June 30, 2021, prior accident years developed
favorably by $9.1 million, of which $12.3 million was attributable to the 2020
accident year. The 2020 accident year reflected lower emergence of reported
losses than expected. This favorable development was offset in part by adverse
development mostly attributable to accident years 2016 and 2017 as a result of
modest adjustments in actuarial assumptions.

The following table summarizes the loss ratios for the three months ended
June 30, 2022 and 2021:

                                                                         Three Months Ended June 30,
                                                           2022                                               2021
                                        Losses and Loss                                    Losses and Loss
                                          Adjustment                                          Adjustment
($ in thousands)                           Expenses            % of Earned Premiums            Expenses            % of Earned Premiums
Loss ratio:
Current accident year before
catastrophe losses                     $      116,531                       61.3  %       $        85,416                       62.0  %
Current year catastrophe losses                    21                          -  %                 2,834                        2.1  %
Effect of prior year development               (9,512)                      (5.0) %                (9,135)                      (6.6) %
Total                                  $      107,040                       56.3  %       $        79,115                       57.5  %



Expense ratio

The following table summarizes the components of the expense ratio for the three months ended June 30, 2022 and 2021:

Three Months Ended June 30,


                                                           2022                                               2021
                                          Underwriting                                      Underwriting
($ in thousands)                            Expenses           % of Earned Premiums           Expenses            % of Earned Premiums

Commissions incurred:
Direct                                  $      32,412                       17.1  %       $       23,554                       17.1  %
Ceding                                         (9,301)                      (4.9) %               (6,087)                      (4.4) %
Net commissions incurred                       23,111                       12.2  %               17,467                       12.7  %
Other underwriting expenses                    15,861                        8.3  %               12,422                        9.0  %
Underwriting, acquisition and
insurance expenses                      $      38,972                       20.5  %       $       29,889                       21.7  %


The expense ratio was 20.5% for the three months ended June 30, 2022 compared to
21.7% for the three months ended June 30, 2021. The decrease in the expense
ratio was due to lower other underwriting expenses and lower net commissions
incurred as a percentage of earned premiums. The decrease in the other
underwriting expense ratio was primarily due to higher net earned premiums,
without a proportional increase in the amount of other underwriting expenses, as
a result of management's focus on controlling costs. The decrease in the net
commissions incurred ratio was mostly due to higher ceding commissions resulting
from the new commercial property quota share treaty, effective June 1, 2022.
Direct commissions paid as a percent of gross written premiums was 14.5% and
14.6% for the three months ended June 30, 2022 and 2021, respectively.
                                       29

--------------------------------------------------------------------------------


Table of Contents


Investing results

The following table summarizes net investment income, change in the fair value
of equity securities and net realized investment gains for the three months
ended June 30, 2022 and 2021:

                                                              Three Months Ended June 30,
    ($ in thousands)                                       2022           2021         Change

    Interest from fixed-maturity securities            $   10,031      $  

7,033 $ 2,998


    Dividends from equity securities                        1,093          

953            140
    Other                                                     104             9             95
    Gross investment income                                11,228         7,995          3,233
    Investment expenses                                      (634)         (566)           (68)
    Net investment income                                  10,594         7,429          3,165

Change in the fair value of equity securities (23,353) 7,565 (30,918)


    Net realized investment gains                           1,413          

304          1,109

    Total                                              $  (11,346)     $ 15,298      $ (26,644)


Our net investment income increased by 42.6% to $10.6 million for the three
months ended June 30, 2022 from $7.4 million for the three months ended June 30,
2021. This increase was primarily due to growth in our investment portfolio
generated from the investment of strong operating cash flows since June 30,
2021. Our investment portfolio, excluding cash equivalents and unrealized gains
and losses, had an annualized gross investment return of 2.6% for both the three
months ended June 30, 2022 and 2021.

During the second quarter of 2022, the change in fair value of equity securities
was comprised of unrealized losses related to exchange traded funds ("ETFs") of
$18.4 million and unrealized losses related to non-redeemable preferred stock of
$5.0 million. The change in unrealized losses during the second quarter of 2022
attributable to ETFs was largely reflective of the broader U.S. stock market,
which fell sharply at the end of the quarter. The change in unrealized losses
during the first three months of 2022 attributable to non-redeemable preferred
stock was reflective of a higher interest rate environment.

During the second quarter of 2021, the change in fair value of equity securities
was comprised of unrealized gains related to ETFs of $6.8 million and unrealized
gains related to preferred stock of $0.8 million. Unrealized gains during the
first quarter of 2021 were largely reflective of the gains in the broader U.S.
stock market.

Income tax expense

Our effective tax rate was 16.5% for the three months ended June 30, 2022
compared to 18.3% for the three months ended June 30, 2021. The effective tax
rates were lower than the federal statutory rate of 21% due to the tax benefits
from stock-based compensation and tax-exempt investment income.

                                       30

--------------------------------------------------------------------------------

Table of Contents

Six months ended June 30, 2022 compared to six months ended June 30, 2021

The following table summarizes our results of operations for the six months ended June 30, 2022 and 2021:


                                                                          Six Months Ended June 30,
($ in thousands)                                      2022               2021              Change              % Change

Gross written premiums                            $ 522,514          $ 362,937          $ 159,577                   44.0  %
Ceded written premiums                              (63,673)           (50,886)           (12,787)                  25.1  %
Net written premiums                              $ 458,841          $ 312,051          $ 146,790                   47.0  %

Net earned premiums                               $ 368,720          $ 260,741          $ 107,979                   41.4  %
Losses and loss adjustment expenses                 209,545            149,375             60,170                   40.3  %
Underwriting, acquisition and insurance
expenses                                             77,517             58,025             19,492                   33.6  %
Underwriting income (1)                              81,658             53,341             28,317                   53.1  %
Net investment income                                19,682             14,371              5,311                   37.0  %
Change in fair value of equity securities           (31,104)            14,656            (45,760)                (312.2) %
Net realized investment gains                         1,708              1,502                206                   13.7  %
Other expense, net                                     (630)              (823)               193                  (23.5) %
Income before taxes                                  71,314             83,047            (11,733)                 (14.1) %
Income tax expense                                   12,433             15,333             (2,900)                 (18.9) %
Net income                                        $  58,881          $  67,714          $  (8,833)                 (13.0) %

Net operating earnings (2)                        $  82,104          $  54,949          $  27,155                   49.4  %

Loss ratio                                             56.8  %            57.3  %
Expense ratio                                          21.0  %            22.2  %
Combined ratio                                         77.8  %            79.5  %

Annualized return on equity                            17.7  %            22.5  %
Annualized operating return on equity(2)               24.6  %            

18.2 %




(1) Underwriting income is a non-GAAP financial measure. See "-Reconciliation of
Non-GAAP Financial Measures" for a reconciliation of net income in accordance
with GAAP to underwriting income.

(2) Net operating earnings and annualized operating return on equity are
non-GAAP financial measures. Net operating earnings is defined as net income
excluding the net change in the fair value of equity securities, after taxes,
and net realized investment gains and losses, after taxes. Annualized operating
return on equity is defined as net operating earnings expressed on an annualized
basis as a percentage of average beginning and ending total stockholders' equity
during the period. See "-Reconciliation of Non-GAAP Financial Measures" for a
reconciliation of net income in accordance with GAAP to net operating earnings.

Overview



Net income was $58.9 million for the six months ended June 30, 2022 compared to
$67.7 million for the six months ended June 30, 2021, a decrease of 13.0%. The
decrease in net income for the first six months of 2022 from the same period
last year was primarily due to a decline in the fair value of our equity
investment portfolio driven by adverse movements in the capital markets during
the period. This decrease was offset in part by strong growth in the

                                       31

--------------------------------------------------------------------------------

Table of Contents



business from favorable E&S market conditions and continued rate increases and
an increase in investment income period over period driven by higher investment
balances.

Underwriting income was $81.7 million for the six months ended June 30, 2022
compared to $53.3 million for the six months ended June 30, 2021, an increase of
53.1%. The corresponding combined ratios were 77.8% for the six months ended
June 30, 2022 compared to 79.5% for the six months ended June 30, 2021. The
increase in underwriting income for the first six months of 2022 compared to the
same period last year was due to a combination of premium growth and favorable
rate increases from a strong underwriting environment and lower levels of
relative reported losses and operating expenses.

Premiums



Our gross written premiums were $522.5 million for the six months ended June 30,
2022 compared to $362.9 million for the six months ended June 30, 2021, an
increase of $159.6 million, or 44.0%. The increase in gross written premiums for
the first six months of 2022 over the same period last year was due to higher
submission activity from brokers and higher rates across most lines of business,
resulting from continued favorable conditions in the E&S market. The average
premium on a policy written was $11,800 in the first six months of 2022 compared
to $9,900 in the first six months of 2021. Excluding our personal lines
insurance, which has a relatively low premium per policy written, the average
premium on a policy written was $14,300 for the first six months of 2022 and
$12,600 for the first six months of 2021.

Net written premiums increased by $146.8 million, or 47.0%, to $458.8 million
for the six months ended June 30, 2022 from $312.1 million for the six months
ended June 30, 2021. The increase in net written premiums for the first six
months of 2022 compared to the same period last year was primarily due to higher
gross written premiums. The net retention ratio was 87.8% for the six months
ended June 30, 2022 compared to 86.0% for the same period last year. The
increase in the net retention ratio was primarily due to higher reinstatement
premiums on certain property reinsurance treaties in the first six months of
2021 and a change in the mix of business.

Net earned premiums increased by $108.0 million, or 41.4%, to $368.7 million for
the six months ended June 30, 2022 from $260.7 million for the six months ended
June 30, 2021 due to growth in gross written premiums.

Loss ratio



The loss ratio was 56.8% for the six months ended June 30, 2022 compared to
57.3% for the six months ended June 30, 2021. The decrease in the loss ratio in
the first six months of 2022 compared to the first six months of 2022 was due
primarily to lower catastrophe activity and lower loss selections for the
current accident year, offset in part by lower favorable net development of
reserves from prior accident years as a percentage of earned premiums.

During the six months ended June 30, 2022, prior accident years developed
favorably by $17.9 million, of which $21.0 million was attributable to the 2020
and 2021 accident years due to lower than expected reported losses across most
lines of business. This favorable development was offset in part by adverse
development largely from the 2018 accident year due to routine variability in
reported losses and modest adjustments in actuarial assumptions. On an
inception-to-date basis, all prior accident years have developed favorably with
the exception of the 2011 accident year.

During the six months ended June 30, 2021, prior accident years developed
favorably by $16.2 million, of which $21.8 million was attributable to the 2020
accident year and reflected lower emergence of reported losses than expected.
This favorable development was offset in part by adverse development mostly
attributable to the 2018 accident year as a result of modest adjustments in
actuarial assumptions.


                                       32

--------------------------------------------------------------------------------

Table of Contents



The following table summarizes the loss ratios for the six months ended June 30,
2022 and 2021:
                                                                          Six Months Ended June 30,
                                                           2022                                                2021
                                        Losses and Loss                                     Losses and Loss
                                           Adjustment                                         Adjustment
($ in thousands)                            Expenses            % of Earned Premiums           Expenses            % of Earned Premiums
Loss ratio:
Current accident year before
catastrophe losses                     $       227,320                       61.6  %       $      162,673                       62.4  %
Current year catastrophe losses                     83                          -  %                2,910                        1.1  %
Effect of prior year development               (17,858)                      (4.8) %              (16,208)                      (6.2) %
Total                                  $       209,545                       56.8  %       $      149,375                       57.3  %



Expense ratio

The following table summarizes the components of the expense ratio for the six months ended June 30, 2022 and 2021:



                                                                           Six Months Ended June 30,
                                                            2022                                                2021
                                           Underwriting                                       Underwriting
($ in thousands)                             Expenses            % of Earned Premiums           Expenses            % of Earned Premiums

Commissions incurred:
Direct                                  $        62,363                       16.9  %       $       44,719                       17.1  %
Ceding                                          (17,130)                      (4.6) %              (11,442)                      (4.4) %
Net commissions incurred                         45,233                       12.3  %               33,277                       12.7  %
Other underwriting expenses                      32,284                        8.7  %               24,748                        9.5  %
Underwriting, acquisition and
insurance expenses                      $        77,517                       21.0  %       $       58,025                       22.2  %


The expense ratio was 21.0% for the six months ended June 30, 2022 compared to
22.2% for the six months ended June 30, 2021. The decrease in the expense ratio
was due to lower other underwriting expenses and lower net commissions incurred
as a percentage of earned premiums. The decrease in the other underwriting
expense ratio was primarily due to higher net earned premiums, without a
proportional increase in the amount of other underwriting expenses, as a result
of management's focus on controlling costs. The decrease in the net commissions
incurred ratio was largely due to lower reinstatement premiums on certain
property reinsurance treaties that do not have ceding commissions, and a change
in the mix of business. Direct commissions paid as a percentage of gross written
premiums was 14.6% for both the six months ended June 30, 2022 and 2021.

                                       33

--------------------------------------------------------------------------------

Table of Contents

Investing results



The following table summarizes net investment income, change in the fair value
of equity securities and net realized investment gains for the six months ended
June 30, 2022 and 2021:

                                                             Six Months Ended June 30,
       ($ in thousands)                                  2022          2021         Change

Interest from fixed-maturity securities $ 18,683 $ 13,647 $ 5,036


       Dividends from equity securities                  2,123         1,822            301
       Other                                               123            10            113
       Gross investment income                          20,929        15,479          5,450
       Investment expenses                              (1,247)       (1,108)          (139)
       Net investment income                            19,682        14,371          5,311

Change in fair value of equity securities (31,104) 14,656 (45,760)


       Net realized investment gains                     1,708         1,502            206

       Total                                          $ (9,714)     $ 30,529      $ (40,243)


Our net investment income increased by 37.0% to $19.7 million for the six months
ended June 30, 2022 from $14.4 million for the six months ended June 30, 2021.
This increase in the first six months of 2022 compared to the same period last
year was primarily due to growth in our investment portfolio largely generated
from the investment of strong operating cash flows since June 30, 2021. Our
fixed-maturity investment portfolio, excluding cash equivalents and unrealized
gains and losses, had an annualized gross investment return of 2.6% for both the
six months ended June 30, 2022 and June 30, 2021.

During the first six months of 2022, the change in fair value of equity
securities was comprised of unrealized losses related to exchange traded funds
("ETFs") of $23.0 million and unrealized losses related to non-redeemable
preferred stock of $8.1 million. The change in unrealized losses during the
first six months of 2022 attributable to ETFs was largely reflective of the
broader U.S. stock market, which moved lower overall during the first half of
2022 and declined sharply toward the end of the period. The change in unrealized
losses during the first six months of 2022 attributable to non-redeemable
preferred stock reflected a higher interest rate environment.

During the first six months of 2021, the change in fair value of equity
securities was comprised of unrealized gains related to ETF securities of $14.3
million and unrealized gains related to non-redeemable preferred stock of $0.4
million. The change in unrealized gains during the first half of 2021
attributable to ETF securities was largely reflective of gains in the broader
U.S. stock market.

We perform quarterly reviews of all available-for-sale securities within our
investment portfolio to determine whether the decline in a security's fair value
is deemed to be a credit loss. Management concluded that there were no credit
losses from available-for-sale investments for the six months ended June 30,
2022 or 2021.

Income tax expense

Our effective tax rate was 17.4% for the six months ended June 30, 2022 compared
to 18.5% for the six months ended June 30, 2021. The effective tax rate was
lower than the federal statutory rate of 21% primarily due to the tax benefits
from stock-based compensation and tax-exempt investment income.

Return on equity

Our annualized return on equity was 17.7% for the six months ended June 30, 2022 compared to 22.5% for the six months ended June 30, 2021. Our annualized operating return on equity was 24.6% for the six months ended


                                       34

--------------------------------------------------------------------------------

Table of Contents

June 30, 2022 compared to 18.2% for the six months ended June 30, 2021. The increase in annualized operating return on equity for the six months ended June 30, 2022 compared to the prior period was attributable largely to growth in the business from continuing favorable market conditions and rate increases.

Liquidity and Capital Resources

Sources and uses of funds



We are organized as a Delaware holding company with our operations primarily
conducted by our wholly-owned insurance subsidiary, Kinsale Insurance Company,
which is domiciled in Arkansas. Accordingly, we may receive cash through (1)
loans from banks and other third parties, (2) issuance of equity and debt
securities, (3) corporate service fees from our insurance subsidiary, (4)
payments from our subsidiaries pursuant to our consolidated tax allocation
agreement and other transactions, and (5) dividends from our insurance
subsidiary. We may use the proceeds from these sources to contribute funds to
Kinsale Insurance Company in order to support premium growth, reduce our
reliance on reinsurance, pay dividends and taxes and for other business
purposes.

We receive corporate service fees from Kinsale Insurance Company to reimburse us
for most of the operating expenses that we incur. Reimbursement of expenses
through corporate service fees is based on the actual costs that we expect to
incur with no mark-up above our expected costs.

In August 2019, we filed a universal shelf registration statement with the SEC
that expires in 2022. We can use this shelf registration to issue an unspecified
amount of common stock, preferred stock, depositary shares and warrants. The
specific terms of any securities we issue under this registration statement will
be provided in the applicable prospectus supplements.

On July 22, 2022, we entered into a Note Purchase and Private Shelf Agreement
(the "Note Purchase Agreement"), which provides for the issuance of senior
promissory notes with an aggregate principal amount of up to $150.0 million.
Pursuant to the Note Purchase Agreement, on July 22, 2022 we issued $125.0
million aggregate principal amount of 5.15% senior promissory notes (the "Series
A Notes"), the proceeds of which will be available to fund surplus at Kinsale
Insurance Company, refinance indebtedness and for general corporate purposes.
See Note 14 for further information regarding the Note Purchase Agreement.

On July 22, 2022, we entered into an Amended and Restated Credit Agreement,
which extended the maturity date to July 22, 2027, and increased the aggregate
commitment to $100.0 million, with the option to increase the aggregate
commitment by $30.0 million, subject to certain conditions. Borrowings under the
Amended and Restated Credit Agreement may be used for general corporate purposes
(which may include, without limitation, to fund future growth, to finance
working capital needs, to fund capital expenditures, and to refinance, redeem or
repay indebtedness). See Note 14 for further information regarding the Amended
and Restated Credit Agreement.

On July 25, 2022, proceeds from the Series A Notes were used to pay off the outstanding loans of $43.0 million, plus accrued interest, under our Amended and Restated Credit Agreement.



Management believes that the Company has sufficient liquidity available both in
Kinsale and in its insurance subsidiary, Kinsale Insurance Company, as well as
in its other operating subsidiaries, to meet its operating cash needs and
obligations and committed capital expenditures for the next 12 months.

Cash flows



Our most significant source of cash is from premiums received from our insureds,
which, for most policies, we receive at the beginning of the coverage period.
Our most significant cash outflow is for claims that arise when a policyholder
incurs an insured loss. Because the payment of claims occurs after the receipt
of the premium, often years later, we invest the cash in various investment
securities that earn interest and dividends. We also use cash to

                                       35

--------------------------------------------------------------------------------

Table of Contents



pay commissions to insurance brokers, as well as to pay for ongoing operating
expenses such as salaries, consulting services and taxes. As described under
"-Reinsurance" below, we use reinsurance to manage the risk that we take related
to the issuance of our policies. We cede, or pay out, part of the premiums we
receive to our reinsurers and collect cash back when losses subject to our
reinsurance coverage are paid.

The timing of our cash flows from operating activities can vary among periods
due to the timing by which payments are made or received. Some of our payments
and receipts, including loss settlements and subsequent reinsurance receipts,
can be significant, so their timing can influence cash flows from operating
activities in any given period. Management believes that cash receipts from
premiums, proceeds from investment sales and redemptions and investment income
are sufficient to cover cash outflows in the foreseeable future.

Our cash flows for the six months ended June 30, 2022 and 2021 were:



                                                            Six Months Ended June 30,
                                                               2022                 2021
                                                                  (in thousands)
Cash and cash equivalents provided by (used in):
Operating activities                                  $      278,654             $ 194,948
Investing activities                                        (270,104)             (137,434)
Financing activities                                          (8,700)               (6,602)
Change in cash and cash equivalents                   $         (150)       

$ 50,912




Net cash provided by operating activities was approximately $278.7 million for
the six months ended June 30, 2022, compared to $194.9 million for the same
period in 2021. This increase was largely driven by higher premium volume, the
timing of claim payments and reinsurance recoveries, offset in part by changes
in operating assets and liabilities.

Net cash used in investing activities was $270.1 million for the six months
ended June 30, 2022, compared to $137.4 million for the six months ended
June 30, 2021. Net cash used in investing activities during the first six months
of 2022 included purchases of fixed-maturity securities of $398.0 million, which
were comprised largely of corporate bonds, mortgage- and asset-backed
securities, and to a lesser extent, municipal securities and sovereigns. During
the first six months of 2022, we received proceeds of $72.4 million from sales
of fixed-maturity securities, largely corporate bonds and mortgage- and
asset-backed securities, and $65.2 million from redemptions of mortgage- and
asset-backed securities and corporate bonds. For the six months ended June 30,
2022, we received proceeds of $4.0 million from sales of equity securities,
which were comprised of $2.4 million from sales of ETFs and $1.6 million from
calls of non-redeemable preferred stock. In addition, we purchased $10.8 million
of short-term investments consisting of U.S. Treasuries and corporate bonds.

Net cash used in investing activities of $137.4 million during the first six
months of 2021 included purchases of fixed-maturity securities of $315.2
million, and were comprised primarily of corporate bonds, asset- and
mortgage-backed securities, and municipal securities. During the first six
months of 2021, we received proceeds of $87.7 million from sales of
fixed-maturity securities, largely corporate bonds, and $99.7 million from
redemptions of asset- and mortgage-backed securities and corporate bonds. For
the six months ended June 30, 2021, purchases of ETF securities and
non-redeemable preferred stock were $1.0 million and $7.3 million, respectively.

During the first six months of 2022, cash used in financing activities reflected
dividends paid of $0.26 per common share, or $6.0 million in aggregate. In
addition, payroll taxes withheld and remitted on restricted stock awards was
$3.3 million, offset in part by proceeds received from our equity compensation
plans of $0.5 million, for the six months ended June 30, 2022.

                                       36

--------------------------------------------------------------------------------

Table of Contents



During the first six months of 2021, cash used in financing activities reflected
dividends paid of $0.22 per common share, or $5.0 million in aggregate. Proceeds
received from our equity compensation plans were $0.5 million, offset by payroll
taxes withheld and remitted on restricted stock awards of $2.1 million for the
six months ended June 30, 2021.

Credit agreement



In May 2019, we entered into a Credit Agreement that provided us with a $50.0
million Credit Facility and an uncommitted accordion feature that permits us to
increase the commitments by an additional $30.0 million. The Credit Facility has
a maturity of May 28, 2024. Borrowings under the Credit Facility were used to
fund construction of our new headquarters but may also be used for working
capital and general corporate purposes. Interest rates on borrowings are based
on prevailing interest rates and the applicable margin, as described in the
Credit Agreement. As of June 30, 2022, there was $42.8 million outstanding under
the Credit Facility, net of debt issuance costs.

Reinsurance



We enter into reinsurance contracts primarily to limit our exposure to potential
large losses. Reinsurance involves an insurance company transferring ("ceding")
a portion of its exposure on a risk to another insurer, the reinsurer. The
reinsurer assumes the exposure in return for a portion of the premium. Our
reinsurance is primarily contracted under quota-share reinsurance treaties and
excess of loss treaties. In quota-share reinsurance, the reinsurer agrees to
assume a specified percentage of the ceding company's losses arising out of a
defined class of business in exchange for a corresponding percentage of
premiums, net of a ceding commission. In excess of loss reinsurance, the
reinsurer agrees to assume all or a portion of the ceding company's losses, in
excess of a specified amount. Under excess of loss reinsurance, the premium
payable to the reinsurer is negotiated by the parties based on their assessment
of the amount of risk being ceded to the reinsurer because the reinsurer does
not share proportionately in the ceding company's losses.

We renew our reinsurance treaties annually. During each renewal cycle, there are
a number of factors we consider when determining our reinsurance coverage,
including (1) plans to change the underlying insurance coverage we offer, (2)
trends in loss activity, (3) the level of our capital and surplus, (4) changes
in our risk appetite and (5) the cost and availability of reinsurance coverage.
Effective with the June 1, 2022 renewal, we entered into a new commercial
property insurance quota share treaty in place of our previous property per-risk
reinsurance treaty.

To manage our natural catastrophe exposure, we use computer models to analyze
the risk of severe losses. We measure exposure to these losses in terms of
probable maximum loss ("PML"), which is an estimate of the amount of loss we
would expect to meet or exceed once in a given number of years (referred to as
the return period). When managing our catastrophe exposure, we focus on the
100-year and the 250-year return periods.

                                       37

--------------------------------------------------------------------------------

Table of Contents

The following is a summary of our significant reinsurance programs as of June 30, 2022:



  Line of Business Covered           Company Policy Limit           Reinsurance Coverage              Company Retention
Property - commercial              N/A                            42.5% up to $93.3 million       57.5% of all commercial
insurance (1)                                                     per catastrophe                 property losses
Property - personal                N/A                            50% up to $35.5 million         50% of all personal
insurance (2)                                                     per catastrophe                 property losses
Property - catastrophe (3)         N/A                            $75.0 million excess of         $25.0 million per
                                                                  $25.0 million                   catastrophe
Primary casualty (4)               Up to $10.0 million per        $8.0 million excess of          $2.0 million per
                                   occurrence                     $2.0 million                    occurrence
Excess casualty (5)                Up to $10.0 million per        Variable quota share            $2.0 million per
                                   occurrence                                                     occurrence except as
                                                                                                  described in note (5)
                                                                                                  below

(1) Our commercial property insurance quota share reinsurance reduces the financial impact of property losses on our commercial insurance policies. Reinsurance is not applicable to any individual policy with a per-occurrence limit of $2.0 million or less.

(2) Our personal insurance quota share reinsurance reduces the financial impact of property losses on our personal insurance policies.



(3)  Our property catastrophe reinsurance reduces the financial impact of a
catastrophe event involving multiple claims and policyholders. Our property
catastrophe reinsurance includes a reinstatement provision which requires us to
pay reinstatement premiums after a loss has occurred in order to preserve
coverage. Including the reinstatement provision, the maximum aggregate loss
recovery limit is $150 million and is in addition to the per-occurrence coverage
provided by our treaty coverages.

(4) Reinsurance is not applicable to any individual policy with a per-occurrence limit of $2.0 million or less.



(5)  For casualty policies with a per-occurrence limit higher than $2.0 million,
the ceding percentage varies such that the retention is always $2.0 million or
less. For example, for a $4.0 million limit excess policy, our retention would
be 50%, whereas for a $10.0 million limit excess policy, our retention would be
20%. For policies for which we also write an underlying primary limit, the
retention on the primary and excess policy combined would not exceed $2.0
million.

Reinsurance contracts do not relieve us from our obligations to policyholders.
Failure of the reinsurer to honor its obligation could result in losses to us,
and therefore, we established an allowance for credit risk based on historical
analysis of credit losses for highly rated companies in the insurance industry.
In formulating our reinsurance programs, we are selective in our choice of
reinsurers and we consider numerous factors, the most important of which are the
financial stability of the reinsurer, its history of responding to claims and
its overall reputation. In an effort to minimize our exposure to the insolvency
of our reinsurers, we review the financial condition of each reinsurer annually.
In addition, we continually monitor for rating downgrades involving any of our
reinsurers. At June 30, 2022, all reinsurance contracts that our insurance
subsidiary was a party to were with companies with A.M. Best ratings of "A-"
(Excellent) or better. As of June 30, 2022, we recorded an allowance for
doubtful accounts of $0.4 million related to our reinsurance balances.

                                       38

--------------------------------------------------------------------------------

Table of Contents

Ratings

Kinsale Insurance Company has a financial strength rating of "A" (Excellent)
with a stable outlook from A.M. Best. A.M. Best assigns ratings to insurance
companies, which currently range from "A++" (Superior) to "F" (In Liquidation).
"A" (Excellent) is the third highest rating issued by A.M. Best. The "A"
(Excellent) rating is assigned to insurers that have, in A.M. Best's opinion, an
excellent ability to meet their ongoing obligations to policyholders. This
rating is intended to provide an independent opinion of an insurer's ability to
meet its obligation to policyholders and is not an evaluation directed at
investors.

The financial strength ratings assigned by A.M. Best have an impact on the
ability of the insurance companies to attract and retain agents and brokers and
on the risk profiles of the submissions for insurance that the insurance
companies receive. The "A" (Excellent) rating obtained by Kinsale Insurance
Company is consistent with our business plan and allows us to actively pursue
relationships with the agents and brokers identified in our marketing plan.

Financial Condition

Stockholders' equity



At June 30, 2022, total stockholders' equity was $634.1 million and tangible
stockholders' equity was $631.3 million, compared to total stockholders' equity
of $699.3 million and tangible stockholders' equity $696.5 million at
December 31, 2021. The decreases in both total and tangible stockholders' equity
over the prior year-end balances were due to an increase in unrealized losses on
available-for-sale investments, net of taxes, and payment of dividends, offset
in part by profits generated during the period and activity related to
stock-based compensation plans. Tangible stockholders' equity is a non-GAAP
financial measure. See "-Reconciliation of non-GAAP financial measures" for a
reconciliation of stockholders' equity in accordance with GAAP to tangible
stockholders' equity.

Investment portfolio



At June 30, 2022, our cash and invested assets of $1.8 billion consisted of
fixed-maturity securities, equity securities, cash and cash equivalents and
short-term investments. At June 30, 2022, the majority of the investment
portfolio was comprised of fixed-maturity securities of $1.5 billion that were
classified as available-for-sale. Available-for-sale investments are carried at
fair value with unrealized gains and losses on these securities, net of
applicable taxes, reported as a separate component of accumulated other
comprehensive income. At June 30, 2022, we also held $139.5 million of equity
securities, which were comprised of ETF securities and non-redeemable preferred
stock, $120.9 million of cash and cash equivalents and $10.8 million of
short-term investments.

Our fixed-maturity securities, including cash equivalents, had a weighted
average duration of 4.2 years and 4.3 years at June 30, 2022 and December 31,
2021, respectively, and an average rating of "AA-" at both June 30, 2022 and
December 31, 2021.

                                       39

--------------------------------------------------------------------------------

Table of Contents

At June 30, 2022 and December 31, 2021, the amortized cost and estimated fair value on fixed-maturity securities were as follows:



                                                                  June 30, 2022                                                      December 31, 2021
                                                                   Estimated Fair        % of Total Fair                                Estimated Fair        % of Total Fair
                                            Amortized Cost              Value                 Value              Amortized Cost              Value                 Value
                                                                                                   ($ in thousands)
Fixed-maturity securities:
U.S. Treasury securities and
obligations of U.S. government
agencies                                  $        22,933          $     22,101                   1.5  %       $         6,936          $      6,847                   0.5  %
Obligations of states,
municipalities and political
subdivisions                                      231,631               214,814                  14.4  %               216,375               228,045                  16.4  %
Corporate and other securities                    621,828               560,555                  37.5  %               450,594               458,487                  32.9  %
Asset-backed securities                           312,885               306,322                  20.5  %               299,810               301,775                  21.7  %
Residential mortgage-backed
securities                                        367,855               327,883                  22.0  %               340,804               337,685                  24.3  %
Commercial mortgage-backed
securities                                         65,767                61,399                   4.1  %                57,000                59,227                   4.2  %
Total fixed-maturity securities           $     1,622,899          $  1,493,074                 100.0  %       $     1,371,519          $  1,392,066                 100.0  %



The table below summarizes the credit quality of our fixed-maturity securities
at June 30, 2022 and December 31, 2021, as rated by Standard & Poor's Financial
Services, LLC ("Standard & Poor's"):

                                                             June 30, 2022                                    December 31, 2021
Standard & Poor's or Equivalent                Estimated Fair                                     Estimated Fair
Designation                                         Value                  % of Total                 Value                  % of Total
                                                                                     ($ in thousands)
AAA                                           $      412,437                       27.6  %       $     375,579                       27.0  %
AA                                                   496,174                       33.2  %             523,739                       37.6  %
A                                                    283,273                       19.0  %             234,547                       16.9  %
BBB                                                  237,643                       15.9  %             196,740                       14.1  %
Below BBB and unrated                                 63,547                        4.3  %              61,461                        4.4  %
Total                                         $    1,493,074                      100.0  %       $   1,392,066                      100.0  %



The amortized cost and estimated fair value of our fixed-maturity securities
summarized by contractual maturity as of June 30, 2022 and December 31, 2021,
were as follows:

                                                                  June 30, 2022                                                  December 31, 2021
                                              Amortized          Estimated Fair        % of Total Fair         Amortized          Estimated Fair        % of Total Fair
                                                 Cost                 Value                 Value                 Cost                 Value                 Value
                                                                                                 ($ in thousands)
Due in one year or less                     $    14,710          $     14,643                   1.0  %       $     6,742          $      6,822                   0.5  %
Due after one year through five years           351,224               338,212                  22.7  %           185,273               189,497                  13.6  %
Due after five years through ten
years                                           242,954               215,383                  14.4  %           226,707               232,197                  16.7  %
Due after ten years                             267,504               229,232                  15.3  %           255,183               264,863                  19.0  %
Asset-backed securities                         312,885               306,322                  20.5  %           299,810               301,775                  21.7  %
Residential mortgage-backed
securities                                      367,855               327,883                  22.0  %           340,804               337,685                  24.3  %
Commercial mortgage-backed securities            65,767                61,399                   4.1  %            57,000                59,227                   4.2  %
Total fixed-maturity securities             $ 1,622,899          $  1,493,074                 100.0  %       $ 1,371,519          $  1,392,066                 100.0  %


                                       40

--------------------------------------------------------------------------------

Table of Contents

Actual maturities may differ from contractual maturities because some borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.



As of June 30, 2022, 5.7% of our total cash and investments was invested in
ETFs. At June 30, 2022 and December 31, 2021, our ETF balances were comprised of
the following funds:

                                           June 30, 2022                     December 31, 2021
  Fund                              Fair Value        % of Total         Fair Value         % of Total
                                                            ($ in thousands)
  Domestic stock market fund      $      61,549           61.4  %    $         81,384           66.0  %
  Dividend yield equity fund             38,651           38.6  %              42,005           34.0  %

  Total                           $     100,200          100.0  %    $        123,389          100.0  %


As of June 30, 2022, 2.2% of our total cash and investments was invested in non-redeemable preferred stock. A summary of these securities by industry segment is shown below as of June 30, 2022 and December 31, 2021:



                                         June 30, 2022                     December 31, 2021
     Industry                     Fair Value        % of Total         Fair Value         % of Total
                                                          ($ in thousands)
     Financial                  $      35,991           91.5  %    $         45,331           92.1  %
     Utilities                          2,646            6.7  %               2,993            6.1  %
     Industrials and other                702            1.8  %                 898            1.8  %
     Total                      $      39,339          100.0  %    $         49,222          100.0  %



Restricted investments

In order to conduct business in certain states, we are required to maintain letters of credit or assets on deposit to support state-mandated insurance regulatory requirements and to comply with certain third-party agreements. Assets held on deposit or in trust accounts are primarily in the form of high-grade securities. The fair value of our restricted assets was $6.4 million and $6.7 million at June 30, 2022 and December 31, 2021, respectively.

Reconciliation of Non-GAAP Financial Measures

Reconciliation of underwriting income



Underwriting income is defined as net income excluding net investment income,
the net change in the fair value of equity securities, net realized investment
gains, other expenses, other income and income tax expense. The Company uses
underwriting income as an internal performance measure in the management of its
operations because the Company believes it gives management and users of the
Company's financial information useful insight into the Company's results of
operations and underlying business performance. Underwriting income should not
be viewed as a substitute for net income calculated in accordance with GAAP, and
other companies may define underwriting income differently.

                                       41

--------------------------------------------------------------------------------

Table of Contents

Net income for the three and six months ended June 30, 2022 and 2021, reconciles to underwriting income as follows:



                                                Three Months Ended June 30,                 Six Months Ended June 30,
($ in thousands)                                 2022                  2021                  2022                 2021

Net income                                 $       27,090          $   35,635          $      58,881          $   67,714
Income tax expense                                  5,352               7,973                 12,433              15,333
Income before income taxes                         32,442              43,608                 71,314              83,047
Net investment income                             (10,594)             (7,429)               (19,682)            (14,371)
Change in the fair value of equity
securities                                         23,353              (7,565)                31,104             (14,656)
Net realized investment gains                      (1,413)               (304)                (1,708)             (1,502)
Other expenses (1)                                    503                 398                    899                 846
Other income                                         (145)                (12)                  (269)                (23)
Underwriting income                        $       44,146          $   28,696          $      81,658          $   53,341

(1) Other expenses are comprised of interest expense on the Company's Credit Facility and corporate expenses not allocated to our insurance operations.

Reconciliation of net operating earnings



Net operating earnings is defined as net income excluding the effects of the net
change in the fair value of equity securities, after taxes, and net realized
investment gains and losses, after taxes. Management believes the exclusion of
these items provides a useful comparison of the Company's underlying business
performance from period to period. Net operating earnings and percentages or
calculations using net operating earnings (e.g., diluted operating earnings per
share and annualized operating return on equity) are non-GAAP financial
measures. Net operating earnings should not be viewed as a substitute for net
income calculated in accordance with GAAP, and other companies may define net
operating earnings differently.

                                       42

--------------------------------------------------------------------------------

Table of Contents

Net income for the three and six months ended June 30, 2022 and 2021, reconciles to net operating earnings as follows:



                                                 Three Months Ended June 30,                   Six Months Ended June 30,
($ in thousands)                                  2022                  2021                  2022                     2021

Net income                                  $      27,090           $   35,635          $     58,881               $   67,714
Adjustments:
Change in the fair value of equity
securities, before taxes                           23,353               (7,565)               31,104                  (14,656)
Income tax (benefit) expense (1)                   (4,904)               1,589                (6,532)                   3,078
Change in the fair value of equity
securities, after taxes                            18,449               (5,976)               24,572                  (11,578)

Net realized investment gains, before
taxes                                              (1,413)                (304)               (1,708)                  (1,502)
Income tax expense (1)                                297                   64                   359                      315
Net realized investment gains, after
taxes                                              (1,116)                (240)               (1,349)                  (1,187)
Net operating earnings                      $      44,423           $   29,419          $     82,104               $   54,949

Operating return on equity:
Average stockholders' equity (2)            $     649,818           $  608,601          $    666,701               $  602,937
Annualized return on equity (3)                      16.7   %             23.4  %               17.7   %                 22.5  %
Annualized operating return on equity
(4)                                                  27.3   %             19.3  %               24.6   %                 18.2  %


(1) Income taxes on adjustments to reconcile net income to net operating earnings use an effective tax rate of 21%.

(2) Computed by adding the total stockholders' equity as of the date indicated to the prior quarter-end or year-end total, as applicable, and dividing by two.



(3) Annualized return on equity is net income expressed on an annualized basis
as a percentage of average beginning and ending stockholders' equity during the
period.

(4) Annualized operating return on equity is net operating earnings expressed on an annualized basis as a percentage of average beginning and ending stockholders' equity during the period.











                                       43

--------------------------------------------------------------------------------

Table of Contents

Reconciliation of tangible stockholders' equity



Tangible stockholders' equity is defined as total stockholders' equity less
intangible assets, net of deferred taxes. Our definition of tangible
stockholders' equity may not be comparable to that of other companies, and it
should not be viewed as a substitute for stockholders' equity calculated in
accordance with GAAP. We use tangible stockholders' equity internally to
evaluate the strength of our balance sheet and to compare returns relative to
this measure.

Stockholders' equity at June 30, 2022 and December 31, 2021, reconciles to tangible stockholders' equity as follows:



($ in thousands)                                           June 30, 2022             December 31, 2021

Stockholders' equity                                   $          634,066          $          699,335
Less: intangible assets, net of deferred taxes                      2,795                       2,795
Tangible stockholders' equity                          $          631,271          $          696,540



Critical Accounting Estimates

We identified the accounting estimates which are critical to the understanding
of our financial position and results of operations. Critical accounting
estimates are defined as those estimates that are both important to the
portrayal of our financial condition and results of operations and require us to
exercise significant judgment. We use significant judgment concerning future
results and developments in applying these critical accounting estimates and in
preparing our condensed consolidated financial statements. These judgments and
estimates affect our reported amounts of assets, liabilities, revenues and
expenses and the disclosure of our material contingent assets and liabilities,
if any. Actual results may differ materially from the estimates and assumptions
used in preparing the condensed consolidated financial statements. We evaluate
our estimates regularly using information that we believe to be relevant. Our
critical accounting policies and estimates are described in our annual
consolidated financial statements and the related notes in our Annual Report on
Form 10-K for the year ended December 31, 2021.

© Edgar Online, source Glimpses