Segment Data for the Three Months Ended March 31, 2025 and 2024
As previously reported, the Company executed an extensive internal business reorganization that marked a significant milestone, positioning the Company for growth and enhanced operational efficiency, increased statutory capital, and more efficient capital management resulting from de-stacking of the insurance companies.
As a result of this reorganization, the Company’s reportable segments are now structured under two holding companies:
•Penn-America Underwriters, LLC consists of (i) three agencies: Penn-America Insurance Services, LLC, J.H. Ferguson, LLC, which includes the Vacant Express division, and Collectibles Insurance Services, LLC that source, underwrite, and service policies and (ii) two strategic insurance product and service businesses: Liberty Insurance Adjustment Agency, Inc. a claims adjustment and claims service business and Kaleidoscope Insurance Technologies, Inc., a proprietary insurance software and services provider.
•Belmont Holdings GX, Inc. includes five state-regulated insurance carriers: Penn-Patriot Insurance Company, Diamond State Insurance Company, Penn-Star Insurance Company, Penn-America Insurance Company, and United National Insurance Company, each of which are rated “A” (Excellent) by AM Best.
The appointment of Praveen Reddy as President and Chief Executive Officer of Penn-America Underwriters, LLC, marks the beginning of the Company’s investment in Penn-America Underwriters to further develop the capabilities of its current agencies and service companies.
In the first quarter of 2025, the Company realigned the composition of its reportable segments to reflect changes in how the Company now manages its operations. As a result of these changes, the Company has three reportable segments:
•Agency and Insurance Services consists of (i) three agencies: Penn-America Insurance Services, LLC, J.H. Ferguson, LLC, which includes the Vacant Express division, and Collectibles Insurance Services, LLC that source, underwrite, and service policies and (ii) two strategic insurance product and service businesses: Liberty Insurance Adjustment Agency, Inc. a claims adjustment and claims service business and Kaleidoscope Insurance Technologies, Inc., a proprietary insurance software and services provider.
•Belmont Insurance Companies - Core (“Belmont Core”), previously known as the Penn-America segment, consists of insurance company operations for ongoing direct insurance products and assumed reinsurance products, which are offered in the excess and surplus lines marketplace.
•Belmont Insurance Companies - Non-Core (“Belmont Non-Core”), previously known as the Non-Core Operations segment, consists of insurance company operations for lines of business that have been de-emphasized or are no longer being written. The primary activities of Belmont Non-Core are servicing the run-off of polices/treaties, adjusting claims and estimating loss reserves on de-emphasized and terminated business.
Segment Income for the Three Months Ended March 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency and Insurance Services |
|
|
Belmont Core |
|
|
Belmont Non-Core |
|
|
Eliminations |
|
|
Consolidated |
|
(Dollars in millions) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earned premiums |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
92.3 |
|
|
$ |
89.1 |
|
|
$ |
1.0 |
|
|
$ |
7.5 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
93.3 |
|
|
$ |
96.6 |
|
Commissions and fee income |
|
|
14.4 |
|
|
|
— |
|
|
|
— |
|
|
|
0.3 |
|
|
|
— |
|
|
|
0.1 |
|
|
|
(14.0 |
) |
|
|
— |
|
|
|
0.4 |
|
|
|
0.4 |
|
Total revenues |
|
$ |
14.4 |
|
|
$ |
— |
|
|
$ |
92.3 |
|
|
$ |
89.4 |
|
|
$ |
1.0 |
|
|
$ |
7.6 |
|
|
$ |
(14.0 |
) |
|
$ |
— |
|
|
$ |
93.7 |
|
|
$ |
97.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Losses and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss and loss adjustment expenses |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
66.5 |
|
|
$ |
48.9 |
|
|
$ |
0.5 |
|
|
$ |
4.5 |
|
|
$ |
(0.3 |
) |
|
$ |
— |
|
|
$ |
66.7 |
|
|
$ |
53.4 |
|
Underwriting expenses |
|
|
12.6 |
|
|
|
— |
|
|
|
37.4 |
|
|
|
34.9 |
|
|
|
1.2 |
|
|
|
3.4 |
|
|
|
(13.7 |
) |
|
|
— |
|
|
|
37.5 |
|
|
|
38.3 |
|
Total losses and expenses |
|
$ |
12.6 |
|
|
$ |
— |
|
|
$ |
103.9 |
|
|
$ |
83.8 |
|
|
$ |
1.7 |
|
|
$ |
7.9 |
|
|
$ |
(14.0 |
) |
|
$ |
— |
|
|
$ |
104.2 |
|
|
$ |
91.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwriting income (loss) |
|
$ |
1.8 |
|
|
$ |
— |
|
|
$ |
(11.6 |
) |
|
$ |
5.6 |
|
|
$ |
(0.7 |
) |
|
$ |
(0.3 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(10.5 |
) |
|
$ |
5.3 |
|
Underwriting income (loss) excluding California Wildfires |
|
$ |
1.8 |
|
|
$ |
— |
|
|
$ |
4.0 |
|
|
$ |
5.6 |
|
|
$ |
(0.7 |
) |
|
$ |
(0.3 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
5.1 |
|
|
$ |
5.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|