FOR THE QUARTERLY PERIOD ENDED:
June 30, 2017
|
Commission file number:
1-15731
|
Bermuda
|
98-0365432
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
YES
|
X
|
NO
|
YES
|
X
|
NO
|
Large accelerated filer
|
X
|
Accelerated filer
|
||
Non-accelerated filer
|
Smaller reporting company
|
|||
(Do not check if smaller reporting company)
|
Emerging growth company
|
YES
|
NO
|
X
|
YES
|
NO
|
X
|
Number of Shares Outstanding
|
||
Class
|
At August 1, 2017
|
|
Common Shares, $0.01 par value
|
41,063,767
|
Item 1.
|
Financial Statements
|
|
Consolidated Balance Sheets June 30, 2017 (unaudited)
|
||
and December 31, 2016
|
1
|
|
Consolidated Statements of Operations and Comprehensive Income (Loss) for the
|
||
three and six months ended June 30, 2017 and 2016 (unaudited)
|
2
|
|
Consolidated Statements of Changes in Shareholders' Equity for the three
|
||
and six months ended June 30, 2017 and 2016 (unaudited)
|
3
|
|
Consolidated Statements of Cash Flows for the six months ended
|
||
June 30, 2017 and 2016 (unaudited)
|
4
|
|
Notes to Consolidated Interim Financial Statements (unaudited)
|
5
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and
|
|
Results of Operation
|
32
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
57
|
Item 4.
|
Controls and Procedures
|
57
|
June 30,
|
December 31,
|
|||||||
(Dollars and share amounts in thousands, except par value per share)
|
2017
|
2016
|
||||||
(unaudited)
|
||||||||
ASSETS:
|
||||||||
Fixed maturities - available for sale, at market value
|
$
|
14,922,035
|
$
|
14,107,408
|
||||
(amortized cost: 2017, $14,756,926; 2016, $13,932,613)
|
||||||||
Equity securities - available for sale, at market value (cost: 2017, $110,724; 2016, $129,553)
|
107,430
|
119,067
|
||||||
Equity securities - available for sale, at fair value
|
1,071,390
|
1,010,085
|
||||||
Short-term investments
|
326,585
|
431,478
|
||||||
Other invested assets (cost: 2017, $1,303,231; 2016, $1,333,069)
|
1,304,556
|
1,333,129
|
||||||
Cash
|
469,205
|
481,922
|
||||||
Total investments and cash
|
18,201,201
|
17,483,089
|
||||||
Accrued investment income
|
96,928
|
96,473
|
||||||
Premiums receivable
|
1,830,520
|
1,485,990
|
||||||
Reinsurance receivables
|
1,036,998
|
1,018,325
|
||||||
Funds held by reinsureds
|
272,526
|
260,644
|
||||||
Deferred acquisition costs
|
357,325
|
344,052
|
||||||
Prepaid reinsurance premiums
|
281,345
|
191,768
|
||||||
Income taxes
|
167,913
|
177,704
|
||||||
Other assets
|
277,135
|
263,459
|
||||||
TOTAL ASSETS
|
$
|
22,521,891
|
$
|
21,321,504
|
||||
LIABILITIES:
|
||||||||
Reserve for losses and loss adjustment expenses
|
$
|
10,475,705
|
$
|
10,312,313
|
||||
Future policy benefit reserve
|
54,238
|
55,074
|
||||||
Unearned premium reserve
|
1,744,527
|
1,577,546
|
||||||
Funds held under reinsurance treaties
|
23,276
|
21,278
|
||||||
Commission reserves
|
53,996
|
70,335
|
||||||
Other net payable to reinsurers
|
262,462
|
190,986
|
||||||
Losses in course of payment
|
356,330
|
67,107
|
||||||
4.868% Senior notes due 6/1/2044
|
396,774
|
396,714
|
||||||
6.6% Long term notes due 5/1/2067
|
236,511
|
236,462
|
||||||
Accrued interest on debt and borrowings
|
2,632
|
3,537
|
||||||
Equity index put option liability
|
18,662
|
22,059
|
||||||
Unsettled securities payable
|
86,931
|
27,927
|
||||||
Other liabilities
|
225,049
|
264,770
|
||||||
Total liabilities
|
13,937,093
|
13,246,108
|
||||||
Commitments and contingencies (Note 8)
|
||||||||
SHAREHOLDERS' EQUITY:
|
||||||||
Preferred shares, par value: $0.01; 50,000 shares authorized;
|
||||||||
no shares issued and outstanding
|
-
|
-
|
||||||
Common shares, par value: $0.01; 200,000 shares authorized; (2017) 69,037
|
||||||||
and (2016) 68,871 outstanding before treasury shares
|
691
|
689
|
||||||
Additional paid-in capital
|
2,150,659
|
2,140,783
|
||||||
Accumulated other comprehensive income (loss), net of deferred income tax expense
|
||||||||
(benefit) of $758 at 2017 and $8,240 at 2016
|
(151,972
|
)
|
(216,764
|
)
|
||||
Treasury shares, at cost; 27,972 shares 2017 and 2016
|
(3,272,244
|
)
|
(3,272,244
|
)
|
||||
Retained earnings
|
9,857,664
|
9,422,932
|
||||||
Total shareholders' equity
|
8,584,798
|
8,075,396
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
22,521,891
|
$
|
21,321,504
|
||||
The accompanying notes are an integral part of the consolidated financial statements.
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(Dollars in thousands, except per share amounts)
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
REVENUES:
|
||||||||||||||||
Premiums earned
|
$
|
1,369,681
|
$
|
1,288,860
|
$
|
2,681,778
|
$
|
2,507,727
|
||||||||
Net investment income
|
134,508
|
132,737
|
256,797
|
235,261
|
||||||||||||
Net realized capital gains (losses):
|
||||||||||||||||
Other-than-temporary impairments on fixed maturity securities
|
(2,475
|
)
|
(1,470
|
)
|
(3,703
|
)
|
(30,263
|
)
|
||||||||
Other-than-temporary impairments on fixed maturity securities
|
||||||||||||||||
transferred to other comprehensive income (loss)
|
-
|
-
|
-
|
-
|
||||||||||||
Other net realized capital gains (losses)
|
27,743
|
34,128
|
81,699
|
(11,338
|
)
|
|||||||||||
Total net realized capital gains (losses)
|
25,268
|
32,658
|
77,996
|
(41,601
|
)
|
|||||||||||
Net derivative gain (loss)
|
766
|
1,996
|
3,396
|
(1,024
|
)
|
|||||||||||
Other income (expense)
|
388
|
(28,367
|
)
|
(4,578
|
)
|
(30,433
|
)
|
|||||||||
Total revenues
|
1,530,611
|
1,427,884
|
3,015,389
|
2,669,930
|
||||||||||||
CLAIMS AND EXPENSES:
|
||||||||||||||||
Incurred losses and loss adjustment expenses
|
861,275
|
857,816
|
1,632,063
|
1,558,565
|
||||||||||||
Commission, brokerage, taxes and fees
|
299,956
|
295,502
|
582,225
|
570,508
|
||||||||||||
Other underwriting expenses
|
78,869
|
72,077
|
154,756
|
144,187
|
||||||||||||
Corporate expenses
|
6,919
|
7,117
|
15,376
|
15,003
|
||||||||||||
Interest, fees and bond issue cost amortization expense
|
8,059
|
9,073
|
17,023
|
18,301
|
||||||||||||
Total claims and expenses
|
1,255,078
|
1,241,585
|
2,401,443
|
2,306,564
|
||||||||||||
INCOME (LOSS) BEFORE TAXES
|
275,533
|
186,299
|
613,946
|
363,366
|
||||||||||||
Income tax expense (benefit)
|
29,859
|
30,607
|
76,629
|
35,988
|
||||||||||||
NET INCOME (LOSS)
|
$
|
245,674
|
$
|
155,692
|
$
|
537,317
|
$
|
327,378
|
||||||||
Other comprehensive income (loss), net of tax:
|
||||||||||||||||
Unrealized appreciation (depreciation) ("URA(D)") on securities arising during the period
|
4,868
|
124,356
|
24,416
|
267,318
|
||||||||||||
Reclassification adjustment for realized losses (gains) included in net income (loss)
|
(8,993
|
)
|
(1,448
|
)
|
(11,192
|
)
|
30,933
|
|||||||||
Total URA(D) on securities arising during the period
|
(4,125
|
)
|
122,908
|
13,224
|
298,251
|
|||||||||||
Foreign currency translation adjustments
|
35,667
|
5,050
|
47,560
|
14,823
|
||||||||||||
Benefit plan actuarial net gain (loss) for the period
|
-
|
-
|
-
|
-
|
||||||||||||
Reclassification adjustment for amortization of net (gain) loss included in net income (loss)
|
2,004
|
1,341
|
4,008
|
2,681
|
||||||||||||
Total benefit plan net gain (loss) for the period
|
2,004
|
1,341
|
4,008
|
2,681
|
||||||||||||
Total other comprehensive income (loss), net of tax
|
33,546
|
129,299
|
64,792
|
315,755
|
||||||||||||
COMPREHENSIVE INCOME (LOSS)
|
$
|
279,220
|
$
|
284,991
|
$
|
602,109
|
$
|
643,133
|
||||||||
EARNINGS PER COMMON SHARE:
|
||||||||||||||||
Basic
|
$
|
5.98
|
$
|
3.70
|
$
|
13.10
|
$
|
7.73
|
||||||||
Diluted
|
5.95
|
3.67
|
13.02
|
7.68
|
||||||||||||
Dividends declared
|
1.25
|
1.15
|
2.50
|
2.30
|
||||||||||||
The accompanying notes are an integral part of the consolidated financial statements.
|
Six Months Ended
|
||||||||
June 30,
|
||||||||
(Dollars in thousands)
|
2017
|
2016
|
||||||
(unaudited)
|
||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net income (loss)
|
$
|
537,317
|
$
|
327,378
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Decrease (increase) in premiums receivable
|
(337,069
|
)
|
20,168
|
|||||
Decrease (increase) in funds held by reinsureds, net
|
(7,980
|
)
|
45,656
|
|||||
Decrease (increase) in reinsurance receivables
|
8,270
|
(68,284
|
)
|
|||||
Decrease (increase) in income taxes
|
18,362
|
(10,424
|
)
|
|||||
Decrease (increase) in prepaid reinsurance premiums
|
(87,091
|
)
|
(51,243
|
)
|
||||
Increase (decrease) in reserve for losses and loss adjustment expenses
|
97,493
|
352,147
|
||||||
Increase (decrease) in future policy benefit reserve
|
(836
|
)
|
(1,083
|
)
|
||||
Increase (decrease) in unearned premiums
|
161,009
|
(119,315
|
)
|
|||||
Increase (decrease) in other net payable to reinsurers
|
65,929
|
46,508
|
||||||
Increase (decrease) in losses in course of payment
|
288,557
|
11,188
|
||||||
Change in equity adjustments in limited partnerships
|
(31,032
|
)
|
(16,518
|
)
|
||||
Distribution of limited partnership income
|
22,992
|
41,296
|
||||||
Change in other assets and liabilities, net
|
(61,765
|
)
|
26,102
|
|||||
Non-cash compensation expense
|
15,725
|
14,262
|
||||||
Amortization of bond premium (accrual of bond discount)
|
22,475
|
24,125
|
||||||
Amortization of underwriting discount on senior notes
|
2
|
2
|
||||||
Net realized capital (gains) losses
|
(77,996
|
)
|
41,601
|
|||||
Net cash provided by (used in) operating activities
|
634,362
|
683,566
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Proceeds from fixed maturities matured/called - available for sale, at market value
|
1,145,162
|
923,832
|
||||||
Proceeds from fixed maturities sold - available for sale, at market value
|
991,209
|
594,764
|
||||||
Proceeds from fixed securities sold - available for sale, at fair value
|
-
|
1,587
|
||||||
Proceeds from equity securities sold - available for sale, at market value
|
18,802
|
226
|
||||||
Proceeds from equity securities sold - available for sale, at fair value
|
258,226
|
430,038
|
||||||
Distributions from other invested assets
|
2,476,399
|
2,261,682
|
||||||
Cost of fixed maturities acquired - available for sale, at market value
|
(2,880,188
|
)
|
(1,932,527
|
)
|
||||
Cost of equity securities acquired - available for sale, at market value
|
(2,610
|
)
|
(2,393
|
)
|
||||
Cost of equity securities acquired - available for sale, at fair value
|
(258,543
|
)
|
(194,043
|
)
|
||||
Cost of other invested assets acquired
|
(2,431,281
|
)
|
(2,711,306
|
)
|
||||
Net change in short-term investments
|
105,566
|
271,913
|
||||||
Net change in unsettled securities transactions
|
47,800
|
59,619
|
||||||
Net cash provided by (used in) investing activities
|
(529,458
|
)
|
(296,608
|
)
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Common shares issued during the period, net
|
(5,847
|
)
|
2,683
|
|||||
Purchase of treasury shares
|
-
|
(186,357
|
)
|
|||||
Dividends paid to shareholders
|
(102,585
|
)
|
(96,838
|
)
|
||||
Cost of shares withheld for taxes on settlements of share-based compensation awards
|
(12,407
|
)
|
(9,090
|
)
|
||||
Net cash provided by (used in) financing activities
|
(120,839
|
)
|
(289,602
|
)
|
||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
3,218
|
48,273
|
||||||
Net increase (decrease) in cash
|
(12,717
|
)
|
145,629
|
|||||
Cash, beginning of period
|
481,922
|
283,658
|
||||||
Cash, end of period
|
$
|
469,205
|
$
|
429,287
|
||||
SUPPLEMENTAL CASH FLOW INFORMATION:
|
||||||||
Income taxes paid (recovered)
|
$
|
57,772
|
$
|
41,905
|
||||
Interest paid
|
16,704
|
18,192
|
||||||
The accompanying notes are an integral part of the consolidated financial statements.
|
Consolidated Statements of Cash Flows:
|
Six Months Ended June 30, 2016
|
|||||||||||
Effect of
|
||||||||||||
adoption of
|
||||||||||||
As previously
|
new accounting
|
|||||||||||
reported
|
policy
|
As adopted
|
||||||||||
(Dollars in thousands)
|
||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Change in other assets and liabilities, net
|
$
|
17,012
|
$
|
9,090
|
$
|
26,102
|
||||||
Net cash provided by (used in) operating activities
|
674,476
|
9,090
|
683,566
|
|||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Cost of shares withheld for taxes on settlements of
|
||||||||||||
share-based compensation awards
|
-
|
(9,090
|
)
|
(9,090
|
)
|
|||||||
Net cash provided by (used in) financing activities
|
(280,512
|
)
|
(9,090
|
)
|
(289,602
|
)
|
At June 30, 2017
|
||||||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Market
|
OTTI in AOCI
|
||||||||||||||||
(Dollars in thousands)
|
Cost
|
Appreciation
|
Depreciation
|
Value
|
(a)
|
|||||||||||||||
Fixed maturity securities
|
||||||||||||||||||||
U.S. Treasury securities and obligations of
|
||||||||||||||||||||
U.S. government agencies and corporations
|
$
|
1,263,173
|
$
|
17,481
|
$
|
(4,252
|
)
|
$
|
1,276,402
|
$
|
-
|
|||||||||
Obligations of U.S. states and political subdivisions
|
679,940
|
22,970
|
(6,127
|
)
|
696,783
|
-
|
||||||||||||||
Corporate securities
|
5,607,471
|
117,600
|
(30,017
|
)
|
5,695,054
|
2,612
|
||||||||||||||
Asset-backed securities
|
618,348
|
1,505
|
(803
|
)
|
619,050
|
-
|
||||||||||||||
Mortgage-backed securities
|
||||||||||||||||||||
Commercial
|
290,230
|
1,701
|
(2,202
|
)
|
289,729
|
-
|
||||||||||||||
Agency residential
|
2,416,739
|
15,045
|
(22,521
|
)
|
2,409,263
|
-
|
||||||||||||||
Non-agency residential
|
551
|
43
|
(44
|
)
|
550
|
-
|
||||||||||||||
Foreign government securities
|
1,264,330
|
50,555
|
(54,161
|
)
|
1,260,724
|
175
|
||||||||||||||
Foreign corporate securities
|
2,616,144
|
108,934
|
(50,598
|
)
|
2,674,480
|
952
|
||||||||||||||
Total fixed maturity securities
|
$
|
14,756,926
|
$
|
335,834
|
$
|
(170,725
|
)
|
$
|
14,922,035
|
$
|
3,739
|
|||||||||
Equity securities
|
$
|
110,724
|
$
|
2,335
|
$
|
(5,629
|
)
|
$
|
107,430
|
$
|
-
|
At December 31, 2016
|
||||||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Market
|
OTTI in AOCI
|
||||||||||||||||
(Dollars in thousands)
|
Cost
|
Appreciation
|
Depreciation
|
Value
|
(a)
|
|||||||||||||||
Fixed maturity securities
|
||||||||||||||||||||
U.S. Treasury securities and obligations of
|
||||||||||||||||||||
U.S. government agencies and corporations
|
$
|
1,115,208
|
$
|
20,410
|
$
|
(5,303
|
)
|
$
|
1,130,315
|
$
|
-
|
|||||||||
Obligations of U.S. states and political subdivisions
|
723,938
|
18,016
|
(11,970
|
)
|
729,984
|
-
|
||||||||||||||
Corporate securities
|
5,059,388
|
131,651
|
(35,758
|
)
|
5,155,281
|
7,936
|
||||||||||||||
Asset-backed securities
|
488,824
|
1,110
|
(1,286
|
)
|
488,648
|
-
|
||||||||||||||
Mortgage-backed securities
|
||||||||||||||||||||
Commercial
|
308,827
|
1,983
|
(3,878
|
)
|
306,932
|
-
|
||||||||||||||
Agency residential
|
2,415,901
|
17,478
|
(27,910
|
)
|
2,405,469
|
-
|
||||||||||||||
Non-agency residential
|
642
|
44
|
(45
|
)
|
641
|
-
|
||||||||||||||
Foreign government securities
|
1,254,175
|
61,226
|
(57,241
|
)
|
1,258,160
|
115
|
||||||||||||||
Foreign corporate securities
|
2,565,710
|
130,714
|
(64,446
|
)
|
2,631,978
|
1,184
|
||||||||||||||
Total fixed maturity securities
|
$
|
13,932,613
|
$
|
382,632
|
$
|
(207,837
|
)
|
$
|
14,107,408
|
$
|
9,235
|
|||||||||
Equity securities
|
$
|
129,553
|
$
|
2,298
|
$
|
(12,784
|
)
|
$
|
119,067
|
$
|
-
|
At June 30, 2017
|
At December 31, 2016
|
|||||||||||||||
Amortized
|
Market
|
Amortized
|
Market
|
|||||||||||||
(Dollars in thousands)
|
Cost
|
Value
|
Cost
|
Value
|
||||||||||||
Fixed maturity securities – available for sale:
|
||||||||||||||||
Due in one year or less
|
$
|
1,139,046
|
$
|
1,142,380
|
$
|
956,945
|
$
|
966,970
|
||||||||
Due after one year through five years
|
7,238,430
|
7,316,671
|
6,769,585
|
6,870,056
|
||||||||||||
Due after five years through ten years
|
2,109,732
|
2,141,805
|
2,020,215
|
2,052,733
|
||||||||||||
Due after ten years
|
943,850
|
1,002,587
|
971,674
|
1,015,959
|
||||||||||||
Asset-backed securities
|
618,348
|
619,050
|
488,824
|
488,648
|
||||||||||||
Mortgage-backed securities:
|
||||||||||||||||
Commercial
|
290,230
|
289,729
|
308,827
|
306,932
|
||||||||||||
Agency residential
|
2,416,739
|
2,409,263
|
2,415,901
|
2,405,469
|
||||||||||||
Non-agency residential
|
551
|
550
|
642
|
641
|
||||||||||||
Total fixed maturity securities
|
$
|
14,756,926
|
$
|
14,922,035
|
$
|
13,932,613
|
$
|
14,107,408
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(Dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Increase (decrease) during the period between the market value and cost
|
||||||||||||||||
of investments carried at market value, and deferred taxes thereon:
|
||||||||||||||||
Fixed maturity securities
|
$
|
(22,246
|
)
|
$
|
137,383
|
$
|
(4,191
|
)
|
$
|
337,691
|
||||||
Fixed maturity securities, other-than-temporary impairment
|
(994
|
)
|
8,714
|
(5,495
|
)
|
8,924
|
||||||||||
Equity securities
|
1,193
|
3,005
|
7,192
|
7,371
|
||||||||||||
Other invested assets
|
821
|
-
|
1,265
|
-
|
||||||||||||
Change in unrealized appreciation (depreciation), pre-tax
|
(21,226
|
)
|
149,102
|
(1,229
|
)
|
353,986
|
||||||||||
Deferred tax benefit (expense)
|
16,990
|
(23,938
|
)
|
13,117
|
(53,410
|
)
|
||||||||||
Deferred tax benefit (expense), other-than-temporary impairment
|
111
|
(2,256
|
)
|
1,336
|
(2,325
|
)
|
||||||||||
Change in unrealized appreciation (depreciation),
|
||||||||||||||||
net of deferred taxes, included in shareholders' equity
|
$
|
(4,125
|
)
|
$
|
122,908
|
$
|
13,224
|
$
|
298,251
|
Duration of Unrealized Loss at June 30, 2017 By Security Type
|
||||||||||||||||||||||||
Less than 12 months
|
Greater than 12 months
|
Total
|
||||||||||||||||||||||
Gross
|
Gross
|
Gross
|
||||||||||||||||||||||
Unrealized
|
Unrealized
|
Unrealized
|
||||||||||||||||||||||
(Dollars in thousands)
|
Market Value
|
Depreciation
|
Market Value
|
Depreciation
|
Market Value
|
Depreciation
|
||||||||||||||||||
Fixed maturity securities - available for sale
|
||||||||||||||||||||||||
U.S. Treasury securities and obligations of
|
||||||||||||||||||||||||
U.S. government agencies and corporations
|
$
|
331,934
|
$
|
(4,252
|
)
|
$
|
-
|
$
|
-
|
$
|
331,934
|
$
|
(4,252
|
)
|
||||||||||
Obligations of U.S. states and political subdivisions
|
157,890
|
(6,127
|
)
|
-
|
-
|
157,890
|
(6,127
|
)
|
||||||||||||||||
Corporate securities
|
1,420,422
|
(20,647
|
)
|
125,215
|
(9,370
|
)
|
1,545,637
|
(30,017
|
)
|
|||||||||||||||
Asset-backed securities
|
203,858
|
(480
|
)
|
8,343
|
(323
|
)
|
212,201
|
(803
|
)
|
|||||||||||||||
Mortgage-backed securities
|
||||||||||||||||||||||||
Commercial
|
68,190
|
(1,345
|
)
|
22,332
|
(857
|
)
|
90,522
|
(2,202
|
)
|
|||||||||||||||
Agency residential
|
1,606,001
|
(17,970
|
)
|
192,524
|
(4,551
|
)
|
1,798,525
|
(22,521
|
)
|
|||||||||||||||
Non-agency residential
|
-
|
-
|
85
|
(44
|
)
|
85
|
(44
|
)
|
||||||||||||||||
Foreign government securities
|
345,411
|
(13,794
|
)
|
249,983
|
(40,367
|
)
|
595,394
|
(54,161
|
)
|
|||||||||||||||
Foreign corporate securities
|
571,564
|
(10,287
|
)
|
272,842
|
(40,311
|
)
|
844,406
|
(50,598
|
)
|
|||||||||||||||
Total fixed maturity securities
|
$
|
4,705,270
|
$
|
(74,902
|
)
|
$
|
871,324
|
$
|
(95,823
|
)
|
$
|
5,576,594
|
$
|
(170,725
|
)
|
|||||||||
Equity securities
|
-
|
-
|
93,034
|
(5,629
|
)
|
93,034
|
(5,629
|
)
|
||||||||||||||||
Total
|
$
|
4,705,270
|
$
|
(74,902
|
)
|
$
|
964,358
|
$
|
(101,452
|
)
|
$
|
5,669,628
|
$
|
(176,354
|
)
|
Duration of Unrealized Loss at June 30, 2017 By Maturity
|
||||||||||||||||||||||||
Less than 12 months
|
Greater than 12 months
|
Total
|
||||||||||||||||||||||
Gross
|
Gross
|
Gross
|
||||||||||||||||||||||
Unrealized
|
Unrealized
|
Unrealized
|
||||||||||||||||||||||
(Dollars in thousands)
|
Market Value
|
Depreciation
|
Market Value
|
Depreciation
|
Market Value
|
Depreciation
|
||||||||||||||||||
Fixed maturity securities
|
||||||||||||||||||||||||
Due in one year or less
|
$
|
350,274
|
$
|
(665
|
)
|
$
|
103,165
|
$
|
(20,017
|
)
|
$
|
453,439
|
$
|
(20,682
|
)
|
|||||||||
Due in one year through five years
|
1,558,372
|
(26,579
|
)
|
473,502
|
(63,717
|
)
|
2,031,874
|
(90,296
|
)
|
|||||||||||||||
Due in five years through ten years
|
741,691
|
(20,588
|
)
|
67,244
|
(5,691
|
)
|
808,935
|
(26,279
|
)
|
|||||||||||||||
Due after ten years
|
176,884
|
(7,275
|
)
|
4,129
|
(623
|
)
|
181,013
|
(7,898
|
)
|
|||||||||||||||
Asset-backed securities
|
203,858
|
(480
|
)
|
8,343
|
(323
|
)
|
212,201
|
(803
|
)
|
|||||||||||||||
Mortgage-backed securities
|
1,674,191
|
(19,315
|
)
|
214,941
|
(5,452
|
)
|
1,889,132
|
(24,767
|
)
|
|||||||||||||||
Total fixed maturity securities
|
$
|
4,705,270
|
$
|
(74,902
|
)
|
$
|
871,324
|
$
|
(95,823
|
)
|
$
|
5,576,594
|
$
|
(170,725
|
)
|
Duration of Unrealized Loss at December 31, 2016 By Security Type
|
||||||||||||||||||||||||
Less than 12 months
|
Greater than 12 months
|
Total
|
||||||||||||||||||||||
Gross
|
Gross
|
Gross
|
||||||||||||||||||||||
Unrealized
|
Unrealized
|
Unrealized
|
||||||||||||||||||||||
(Dollars in thousands)
|
Market Value
|
Depreciation
|
Market Value
|
Depreciation
|
Market Value
|
Depreciation
|
||||||||||||||||||
Fixed maturity securities - available for sale
|
||||||||||||||||||||||||
U.S. Treasury securities and obligations of
|
||||||||||||||||||||||||
U.S. government agencies and corporations
|
$
|
638,740
|
$
|
(5,303
|
)
|
$
|
-
|
$
|
-
|
$
|
638,740
|
$
|
(5,303
|
)
|
||||||||||
Obligations of U.S. states and political subdivisions
|
221,088
|
(11,486
|
)
|
564
|
(484
|
)
|
221,652
|
(11,970
|
)
|
|||||||||||||||
Corporate securities
|
1,360,743
|
(24,023
|
)
|
177,153
|
(11,735
|
)
|
1,537,896
|
(35,758
|
)
|
|||||||||||||||
Asset-backed securities
|
150,023
|
(565
|
)
|
18,786
|
(721
|
)
|
168,809
|
(1,286
|
)
|
|||||||||||||||
Mortgage-backed securities
|
||||||||||||||||||||||||
Commercial
|
143,554
|
(3,223
|
)
|
7,184
|
(655
|
)
|
150,738
|
(3,878
|
)
|
|||||||||||||||
Agency residential
|
1,618,372
|
(22,461
|
)
|
189,665
|
(5,449
|
)
|
1,808,037
|
(27,910
|
)
|
|||||||||||||||
Non-agency residential
|
-
|
-
|
113
|
(45
|
)
|
113
|
(45
|
)
|
||||||||||||||||
Foreign government securities
|
360,289
|
(12,041
|
)
|
236,820
|
(45,200
|
)
|
597,109
|
(57,241
|
)
|
|||||||||||||||
Foreign corporate securities
|
687,599
|
(12,769
|
)
|
295,500
|
(51,677
|
)
|
983,099
|
(64,446
|
)
|
|||||||||||||||
Total fixed maturity securities
|
$
|
5,180,408
|
$
|
(91,871
|
)
|
$
|
925,785
|
$
|
(115,966
|
)
|
$
|
6,106,193
|
$
|
(207,837
|
)
|
|||||||||
Equity securities
|
-
|
-
|
105,507
|
(12,784
|
)
|
105,507
|
(12,784
|
)
|
||||||||||||||||
Total
|
$
|
5,180,408
|
$
|
(91,871
|
)
|
$
|
1,031,292
|
$
|
(128,750
|
)
|
$
|
6,211,700
|
$
|
(220,621
|
)
|
Duration of Unrealized Loss at December 31, 2016 By Maturity
|
||||||||||||||||||||||||
Less than 12 months
|
Greater than 12 months
|
Total
|
||||||||||||||||||||||
Gross
|
Gross
|
Gross
|
||||||||||||||||||||||
Unrealized
|
Unrealized
|
Unrealized
|
||||||||||||||||||||||
(Dollars in thousands)
|
Market Value
|
Depreciation
|
Market Value
|
Depreciation
|
Market Value
|
Depreciation
|
||||||||||||||||||
Fixed maturity securities
|
||||||||||||||||||||||||
Due in one year or less
|
$
|
178,281
|
$
|
(1,122
|
)
|
$
|
78,153
|
$
|
(14,318
|
)
|
$
|
256,434
|
$
|
(15,440
|
)
|
|||||||||
Due in one year through five years
|
2,123,113
|
(26,263
|
)
|
538,130
|
(84,803
|
)
|
2,661,243
|
(111,066
|
)
|
|||||||||||||||
Due in five years through ten years
|
680,334
|
(22,555
|
)
|
86,631
|
(8,754
|
)
|
766,965
|
(31,309
|
)
|
|||||||||||||||
Due after ten years
|
286,731
|
(15,682
|
)
|
7,123
|
(1,221
|
)
|
293,854
|
(16,903
|
)
|
|||||||||||||||
Asset-backed securities
|
150,023
|
(565
|
)
|
18,786
|
(721
|
)
|
168,809
|
(1,286
|
)
|
|||||||||||||||
Mortgage-backed securities
|
1,761,926
|
(25,684
|
)
|
196,962
|
(6,149
|
)
|
1,958,888
|
(31,833
|
)
|
|||||||||||||||
Total fixed maturity securities
|
$
|
5,180,408
|
$
|
(91,871
|
)
|
$
|
925,785
|
$
|
(115,966
|
)
|
$
|
6,106,193
|
$
|
(207,837
|
)
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(Dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Fixed maturities
|
$
|
108,122
|
$
|
102,851
|
$
|
211,367
|
$
|
205,376
|
||||||||
Equity securities
|
8,366
|
10,923
|
17,111
|
22,062
|
||||||||||||
Short-term investments and cash
|
835
|
345
|
1,465
|
745
|
||||||||||||
Other invested assets
|
||||||||||||||||
Limited partnerships
|
20,060
|
23,003
|
31,058
|
16,845
|
||||||||||||
Other
|
2,285
|
1,151
|
4,557
|
301
|
||||||||||||
Gross investment income before adjustments
|
139,668
|
138,273
|
265,558
|
245,329
|
||||||||||||
Funds held interest income (expense)
|
1,724
|
1,740
|
4,872
|
4,280
|
||||||||||||
Future policy benefit reserve income (expense)
|
(416
|
)
|
(425
|
)
|
(735
|
)
|
(726
|
)
|
||||||||
Gross investment income
|
140,976
|
139,588
|
269,695
|
248,883
|
||||||||||||
Investment expenses
|
(6,468
|
)
|
(6,851
|
)
|
(12,898
|
)
|
(13,622
|
)
|
||||||||
Net investment income
|
$
|
134,508
|
$
|
132,737
|
$
|
256,797
|
$
|
235,261
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(Dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Fixed maturity securities, market value:
|
||||||||||||||||
Other-than-temporary impairments
|
$
|
(2,475
|
)
|
$
|
(1,470
|
)
|
$
|
(3,703
|
)
|
$
|
(30,263
|
)
|
||||
Gains (losses) from sales
|
13,543
|
3,329
|
24,915
|
(13,582
|
)
|
|||||||||||
Fixed maturity securities, fair value:
|
||||||||||||||||
Gains (losses) from sales
|
-
|
(1,854
|
)
|
-
|
(1,854
|
)
|
||||||||||
Gains (losses) from fair value adjustments
|
-
|
1,571
|
-
|
1,339
|
||||||||||||
Equity securities, market value:
|
||||||||||||||||
Gains (losses) from sales
|
-
|
8
|
(3,436
|
)
|
65
|
|||||||||||
Equity securities, fair value:
|
||||||||||||||||
Gains (losses) from sales
|
805
|
(7,690
|
)
|
5,321
|
(16,116
|
)
|
||||||||||
Gains (losses) from fair value adjustments
|
13,397
|
38,764
|
54,904
|
18,809
|
||||||||||||
Other invested assets
|
(2
|
)
|
-
|
(1
|
)
|
-
|
||||||||||
Short-term investments gain (loss)
|
-
|
-
|
(4
|
)
|
1
|
|||||||||||
Total net realized capital gains (losses)
|
$
|
25,268
|
$
|
32,658
|
$
|
77,996
|
$
|
(41,601
|
)
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(Dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Proceeds from sales of fixed maturity securities
|
$
|
562,718
|
$
|
272,233
|
$
|
991,209
|
$
|
596,351
|
||||||||
Gross gains from sales
|
17,105
|
9,094
|
32,578
|
17,646
|
||||||||||||
Gross losses from sales
|
(3,563
|
)
|
(7,619
|
)
|
(7,663
|
)
|
(33,082
|
)
|
||||||||
Proceeds from sales of equity securities
|
$
|
117,911
|
$
|
337,816
|
$
|
277,028
|
$
|
430,264
|
||||||||
Gross gains from sales
|
3,885
|
4,893
|
12,093
|
6,732
|
||||||||||||
Gross losses from sales
|
(3,080
|
)
|
(12,575
|
)
|
(10,208
|
)
|
(22,783
|
)
|
Six Months Ended
|
Twelve Months Ended
|
|||||||
June 30,
|
December 31,
|
|||||||
(Dollars in thousands)
|
2017
|
2016
|
||||||
Gross reserves at beginning of period
|
$
|
10,312,313
|
$
|
9,951,798
|
||||
Less reinsurance recoverables
|
(990,862
|
)
|
(881,503
|
)
|
||||
Net reserves at beginning of period
|
9,321,451
|
9,070,295
|
||||||
Incurred related to:
|
||||||||
Current year
|
1,632,487
|
3,434,964
|
||||||
Prior years
|
(424
|
)
|
(295,335
|
)
|
||||
Total incurred losses and LAE
|
1,632,063
|
3,139,629
|
||||||
Paid related to:
|
||||||||
Current year
|
397,295
|
745,642
|
||||||
Prior years
|
1,064,727
|
2,042,972
|
||||||
Total paid losses and LAE
|
1,462,022
|
2,788,614
|
||||||
Foreign exchange/translation adjustment
|
69,358
|
(99,859
|
)
|
|||||
Net reserves at end of period
|
9,560,850
|
9,321,451
|
||||||
Plus reinsurance recoverables
|
914,855
|
990,862
|
||||||
Gross reserves at end of period
|
$
|
10,475,705
|
$
|
10,312,313
|
(Dollars in thousands)
|
||||||||||
Derivatives not designated as
|
Location of fair value
|
At
|
At
|
|||||||
hedging instruments
|
in balance sheets
|
June 30, 2017
|
December 31, 2016
|
|||||||
Equity index put option contracts
|
Equity index put option liability
|
$
|
18,662
|
$
|
22,059
|
|||||
Total
|
$
|
18,662
|
$
|
22,059
|
(Dollars in thousands)
|
For the Three Months Ended
|
For the Six Months Ended
|
||||||||||||||||
Derivatives not designated as
|
Location of gain (loss) in statements of
|
June 30,
|
June 30,
|
|||||||||||||||
hedging instruments
|
operations and comprehensive income (loss)
|
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Equity index put option contracts
|
Net derivative gain (loss)
|
$
|
766
|
$
|
1,996
|
$
|
3,396
|
$
|
(1,024
|
)
|
||||||||
Total
|
$
|
766
|
$
|
1,996
|
$
|
3,396
|
$
|
(1,024
|
)
|
Level 1: |
Inputs to the valuation methodology are observable inputs that reflect unadjusted quoted prices for identical assets or liabilities in an active market;
|
Level 2: |
Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument;
|
Level 3: |
Inputs to the valuation methodology are unobservable and significant to the fair value measurement.
|
·
|
U.S. Treasury securities and obligations of U.S. government agencies and corporations are primarily comprised of U.S. Treasury bonds and the fair value is based on observable market inputs such as quoted prices, reported trades, quoted prices for similar issuances or benchmark yields;
|
·
|
Obligations of U.S. states and political subdivisions are comprised of state and municipal bond issuances and the fair values are based on observable market inputs such as quoted market prices, quoted prices for similar securities, benchmark yields and credit spreads;
|
·
|
Corporate securities are primarily comprised of U.S. corporate and public utility bond issuances and the fair values are based on observable market inputs such as quoted market prices, quoted prices for similar securities, benchmark yields and credit spreads;
|
·
|
Asset-backed and mortgage-backed securities fair values are based on observable inputs such as quoted prices, reported trades, quoted prices for similar issuances or benchmark yields and cash flow models using observable inputs such as prepayment speeds, collateral performance and default spreads;
|
·
|
Foreign government securities are comprised of global non-U.S. sovereign bond issuances and the fair values are based on observable market inputs such as quoted market prices, quoted prices for similar securities and models with observable inputs such as benchmark yields and credit spreads and then, where applicable, converted to U.S. dollars using an exchange rate from a nationally recognized source;
|
·
|
Foreign corporate securities are comprised of global non-U.S. corporate bond issuances and the fair values are based on observable market inputs such as quoted market prices, quoted prices for similar securities and models with observable inputs such as benchmark yields and credit spreads and then, where applicable, converted to U.S. dollars using an exchange rate from a nationally recognized source.
|
Fair Value Measurement Using:
|
||||||||||||||||
Quoted Prices
|
||||||||||||||||
in Active
|
Significant
|
|||||||||||||||
Markets for
|
Other
|
Significant
|
||||||||||||||
Identical
|
Observable
|
Unobservable
|
||||||||||||||
Assets
|
Inputs
|
Inputs
|
||||||||||||||
(Dollars in thousands)
|
June 30, 2017
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
Fixed maturities, market value
|
||||||||||||||||
U.S. Treasury securities and obligations of
|
||||||||||||||||
U.S. government agencies and corporations
|
$
|
1,276,402
|
$
|
-
|
$
|
1,276,402
|
$
|
-
|
||||||||
Obligations of U.S. States and political subdivisions
|
696,783
|
-
|
696,783
|
-
|
||||||||||||
Corporate securities
|
5,695,054
|
-
|
5,556,949
|
138,105
|
||||||||||||
Asset-backed securities
|
619,050
|
-
|
619,050
|
-
|
||||||||||||
Mortgage-backed securities
|
||||||||||||||||
Commercial
|
289,729
|
-
|
289,729
|
-
|
||||||||||||
Agency residential
|
2,409,263
|
-
|
2,409,263
|
-
|
||||||||||||
Non-agency residential
|
550
|
-
|
550
|
-
|
||||||||||||
Foreign government securities
|
1,260,724
|
-
|
1,260,724
|
-
|
||||||||||||
Foreign corporate securities
|
2,674,480
|
-
|
2,671,329
|
3,151
|
||||||||||||
Total fixed maturities, market value
|
14,922,035
|
-
|
14,780,779
|
141,256
|
||||||||||||
Equity securities, market value
|
107,430
|
93,034
|
14,396
|
-
|
||||||||||||
Equity securities, fair value
|
1,071,390
|
1,030,941
|
40,449
|
-
|
||||||||||||
Liabilities:
|
||||||||||||||||
Equity index put option contracts
|
$
|
18,662
|
$
|
-
|
$
|
-
|
$
|
18,662
|
Fair Value Measurement Using:
|
||||||||||||||||
Quoted Prices
|
||||||||||||||||
in Active
|
Significant
|
|||||||||||||||
Markets for
|
Other
|
Significant
|
||||||||||||||
Identical
|
Observable
|
Unobservable
|
||||||||||||||
Assets
|
Inputs
|
Inputs
|
||||||||||||||
(Dollars in thousands)
|
December 31, 2016
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
Fixed maturities, market value
|
||||||||||||||||
U.S. Treasury securities and obligations of
|
||||||||||||||||
U.S. government agencies and corporations
|
$
|
1,130,315
|
$
|
-
|
$
|
1,130,315
|
$
|
-
|
||||||||
Obligations of U.S. States and political subdivisions
|
729,984
|
-
|
729,984
|
-
|
||||||||||||
Corporate securities
|
5,155,281
|
-
|
5,090,084
|
65,197
|
||||||||||||
Asset-backed securities
|
488,648
|
-
|
488,648
|
-
|
||||||||||||
Mortgage-backed securities
|
||||||||||||||||
Commercial
|
306,932
|
-
|
306,932
|
-
|
||||||||||||
Agency residential
|
2,405,469
|
-
|
2,405,469
|
-
|
||||||||||||
Non-agency residential
|
641
|
-
|
641
|
-
|
||||||||||||
Foreign government securities
|
1,258,160
|
-
|
1,258,160
|
-
|
||||||||||||
Foreign corporate securities
|
2,631,978
|
-
|
2,629,440
|
2,538
|
||||||||||||
Total fixed maturities, market value
|
14,107,408
|
-
|
14,039,673
|
67,735
|
||||||||||||
Equity securities, market value
|
119,067
|
105,507
|
13,560
|
-
|
||||||||||||
Equity securities, fair value
|
1,010,085
|
949,523
|
60,562
|
-
|
||||||||||||
Liabilities:
|
||||||||||||||||
Equity index put option contracts
|
$
|
22,059
|
$
|
-
|
$
|
-
|
$
|
22,059
|
At June 30,
|
At December 31,
|
|||||||
(Dollars in thousands)
|
2017
|
2016
|
||||||
The Prudential
|
$
|
146,923
|
$
|
146,507
|
||||
Unaffiliated life insurance company
|
33,107
|
33,860
|
Three Months Ended June 30, 2017
|
Six Months Ended June 30, 2017
|
|||||||||||||||||||||||
(Dollars in thousands)
|
Before Tax
|
Tax Effect
|
Net of Tax
|
Before Tax
|
Tax Effect
|
Net of Tax
|
||||||||||||||||||
Unrealized appreciation (depreciation) ("URA(D)") on securities - temporary
|
$
|
(9,165
|
)
|
$
|
14,916
|
$
|
5,751
|
$
|
22,041
|
$
|
6,534
|
$
|
28,575
|
|||||||||||
URA(D) on securities - OTTI
|
(994
|
)
|
111
|
(883
|
)
|
(5,495
|
)
|
1,336
|
(4,159
|
)
|
||||||||||||||
Reclassification of net realized losses (gains) included in net income (loss)
|
(11,067
|
)
|
2,074
|
(8,993
|
)
|
(17,775
|
)
|
6,583
|
(11,192
|
)
|
||||||||||||||
Foreign currency translation adjustments
|
38,560
|
(2,893
|
)
|
35,667
|
52,373
|
(4,813
|
)
|
47,560
|
||||||||||||||||
Benefit plan actuarial net gain (loss)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Reclassification of benefit plan liability amortization included in net income (loss)
|
3,083
|
(1,079
|
)
|
2,004
|
6,166
|
(2,158
|
)
|
4,008
|
||||||||||||||||
Total other comprehensive income (loss)
|
$
|
20,417
|
$
|
13,129
|
$
|
33,546
|
$
|
57,310
|
$
|
7,482
|
$
|
64,792
|
Three Months Ended June 30, 2016
|
Six Months Ended June 30, 2016
|
|||||||||||||||||||||||
(Dollars in thousands)
|
Before Tax
|
Tax Effect
|
Net of Tax
|
Before Tax
|
Tax Effect
|
Net of Tax
|
||||||||||||||||||
Unrealized appreciation (depreciation) ("URA(D)") on securities - temporary
|
$
|
142,255
|
$
|
(24,357
|
)
|
$
|
117,898
|
$
|
301,283
|
$
|
(40,564
|
)
|
$
|
260,719
|
||||||||||
URA(D) on securities - OTTI
|
8,714
|
(2,256
|
)
|
6,458
|
8,924
|
(2,325
|
)
|
6,599
|
||||||||||||||||
Reclassification of net realized losses (gains) included in net income (loss)
|
(1,867
|
)
|
419
|
(1,448
|
)
|
43,779
|
(12,846
|
)
|
30,933
|
|||||||||||||||
Foreign currency translation adjustments
|
13,389
|
(8,339
|
)
|
5,050
|
31,208
|
(16,385
|
)
|
14,823
|
||||||||||||||||
Benefit plan actuarial net gain (loss)
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Reclassification of benefit plan liability amortization included in net income (loss)
|
2,063
|
(722
|
)
|
1,341
|
4,125
|
(1,444
|
)
|
2,681
|
||||||||||||||||
Total other comprehensive income (loss)
|
$
|
164,554
|
$
|
(35,255
|
)
|
$
|
129,299
|
$
|
389,319
|
$
|
(73,564
|
)
|
$
|
315,755
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||||
June 30,
|
June 30,
|
Affected line item within the statements of
|
||||||||||||||||
AOCI component
|
2017
|
2016
|
2017
|
2016
|
operations and comprehensive income (loss)
|
|||||||||||||
(Dollars in thousands)
|
||||||||||||||||||
URA(D) on securities
|
$
|
(11,067
|
)
|
$
|
(1,867
|
)
|
$
|
(17,775
|
)
|
$
|
43,779
|
Other net realized capital gains (losses)
|
||||||
2,074
|
419
|
6,583
|
(12,846
|
)
|
Income tax expense (benefit)
|
|||||||||||||
$
|
(8,993
|
)
|
$
|
(1,448
|
)
|
$
|
(11,192
|
)
|
$
|
30,933
|
Net income (loss)
|
|||||||
Benefit plan net gain (loss)
|
$
|
3,083
|
$
|
2,063
|
$
|
6,166
|
$
|
4,125
|
Other underwriting expenses
|
|||||||||
(1,079
|
)
|
(722
|
)
|
(2,158
|
)
|
(1,444
|
)
|
Income tax expense (benefit)
|
||||||||||
$
|
2,004
|
$
|
1,341
|
$
|
4,008
|
$
|
2,681
|
Net income (loss)
|
Six Months Ended
|
Twelve Months Ended
|
|||||||
June 30,
|
December 31,
|
|||||||
(Dollars in thousands)
|
2017
|
2016
|
||||||
Beginning balance of URA (D) on securities
|
$
|
115,558
|
$
|
42,811
|
||||
Current period change in URA (D) of investments - temporary
|
17,383
|
66,802
|
||||||
Current period change in URA (D) of investments - non-credit OTTI
|
(4,159
|
)
|
5,945
|
|||||
Ending balance of URA (D) on securities
|
128,782
|
115,558
|
||||||
Beginning balance of foreign currency translation adjustments
|
(266,818
|
)
|
(211,477
|
)
|
||||
Current period change in foreign currency translation adjustments
|
47,560
|
(55,341
|
)
|
|||||
Ending balance of foreign currency translation adjustments
|
(219,258
|
)
|
(266,818
|
)
|
||||
Beginning balance of benefit plan net gain (loss)
|
(65,504
|
)
|
(63,089
|
)
|
||||
Current period change in benefit plan net gain (loss)
|
4,008
|
(2,415
|
)
|
|||||
Ending balance of benefit plan net gain (loss)
|
(61,496
|
)
|
(65,504
|
)
|
||||
Ending balance of accumulated other comprehensive income (loss)
|
$
|
(151,972
|
)
|
$
|
(216,764
|
)
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(Dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Credit facility interest and fees incurred
|
$
|
106
|
$
|
213
|
$
|
210
|
$
|
583
|
(Dollars in thousands)
|
At June 30, 2017
|
At December 31, 2016
|
||||||||||||||||
Bank
|
Commitment
|
In Use
|
Date of Expiry
|
Commitment
|
In Use
|
Date of Expiry
|
||||||||||||
Citibank Bilateral Letter of Credit Agreement
|
$
|
200,000
|
$
|
3,672
|
11/24/2017
|
$
|
200,000
|
$
|
4,058
|
2/28/2017
|
||||||||
67,672
|
12/31/2017
|
3,672
|
11/24/2017
|
|||||||||||||||
3,297
|
2/28/2018
|
69,404
|
12/31/2017
|
|||||||||||||||
281
|
8/30/2018
|
269
|
8/30/2018
|
|||||||||||||||
3,780
|
12/31/2018
|
1,163
|
12/31/2018
|
|||||||||||||||
100,632
|
6/30/2021
|
93,180
|
12/30/2020
|
|||||||||||||||
Total Citibank Bilateral Agreement
|
$
|
200,000
|
$
|
179,334
|
$
|
200,000
|
$
|
171,746
|
(Dollars in thousands)
|
At June 30, 2017
|
At December 31, 2016
|
||||||||||||||||
Bank
|
Commitment
|
In Use
|
Date of Expiry
|
Commitment
|
In Use
|
Date of Expiry
|
||||||||||||
Lloyds Bank plc
|
£
|
145,000
|
£
|
140,964
|
12/31/2020
|
£
|
140,000
|
£
|
130,606
|
12/31/2019
|
||||||||
-
|
-
|
-
|
-
|
|||||||||||||||
Total Lloyds Bank plc Credit Facility
|
£
|
145,000
|
£
|
140,964
|
£
|
140,000
|
£
|
130,606
|
Three Months Ended
|
Six Months Ended
|
|||||||
June 30,
|
June 30,
|
|||||||
Mt. Logan Re Segregated Accounts
|
2017
|
2016
|
2017
|
2016
|
||||
(Dollars in thousands)
|
||||||||
Ceded written premiums
|
42,728
|
36,178
|
96,946
|
92,846
|
||||
Ceded earned premiums
|
57,886
|
47,945
|
98,483
|
90,849
|
||||
Ceded losses and LAE
|
24,812
|
18,973
|
44,397
|
29,734
|
||||
Assumed written premiums
|
3,763
|
3,073
|
6,495
|
6,634
|
||||
Assumed earned premiums
|
3,763
|
3,073
|
6,495
|
6,634
|
||||
Assumed losses and LAE
|
-
|
-
|
-
|
-
|
June 30, 2017
|
December 31, 2016
|
||||||||||||||||||||||
Consolidated Balance
|
Consolidated Balance
|
||||||||||||||||||||||
(Dollars in thousands)
|
Date Issued
|
Date Due
|
Principal Amounts
|
Sheet Amount
|
Market Value
|
Sheet Amount
|
Market Value
|
||||||||||||||||
4.868% Senior notes
|
06/05/2014
|
06/01/2044
|
400,000
|
$
|
396,774
|
$
|
421,764
|
$
|
396,714
|
$
|
383,612
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(Dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Interest expense incurred
|
$
|
4,868
|
$
|
4,868
|
$
|
9,736
|
$
|
9,736
|
Maturity Date
|
June 30, 2017
|
December 31, 2016
|
|||||||||||||||||||||||
Original
|
Consolidated Balance
|
Consolidated Balance
|
|||||||||||||||||||||||
(Dollars in thousands)
|
Date Issued
|
Principal Amount
|
Scheduled
|
Final
|
Sheet Amount
|
Market Value
|
Sheet Amount
|
Market Value
|
|||||||||||||||||
6.6% Long term subordinated notes
|
04/26/2007
|
$
|
400,000
|
05/15/2037
|
05/01/2067
|
$
|
236,511
|
$
|
223,053
|
$
|
236,462
|
$
|
204,636
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(Dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Interest expense incurred
|
$
|
3,033
|
$
|
3,937
|
$
|
6,970
|
$
|
7,874
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
U.S. Reinsurance
|
June 30,
|
June 30,
|
||||||||||||||
(Dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Gross written premiums
|
$
|
474,993
|
$
|
405,530
|
$
|
1,053,951
|
$
|
942,235
|
||||||||
Net written premiums
|
385,267
|
341,616
|
902,636
|
812,307
|
||||||||||||
Premiums earned
|
$
|
478,494
|
$
|
473,273
|
$
|
960,018
|
$
|
959,814
|
||||||||
Incurred losses and LAE
|
267,621
|
219,590
|
529,687
|
456,034
|
||||||||||||
Commission and brokerage
|
112,423
|
120,624
|
214,781
|
237,941
|
||||||||||||
Other underwriting expenses
|
14,278
|
12,132
|
28,529
|
25,591
|
||||||||||||
Underwriting gain (loss)
|
$
|
84,172
|
$
|
120,927
|
$
|
187,021
|
$
|
240,248
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
International
|
June 30,
|
June 30,
|
||||||||||||||
(Dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Gross written premiums
|
$
|
319,786
|
$
|
340,625
|
$
|
586,203
|
$
|
576,216
|
||||||||
Net written premiums
|
272,369
|
281,201
|
518,031
|
483,701
|
||||||||||||
Premiums earned
|
$
|
263,816
|
$
|
290,601
|
$
|
535,397
|
$
|
541,051
|
||||||||
Incurred losses and LAE
|
172,488
|
261,864
|
331,989
|
409,399
|
||||||||||||
Commission and brokerage
|
64,847
|
66,678
|
130,997
|
130,964
|
||||||||||||
Other underwriting expenses
|
9,814
|
7,969
|
19,294
|
15,792
|
||||||||||||
Underwriting gain (loss)
|
$
|
16,667
|
$
|
(45,910
|
)
|
$
|
53,117
|
$
|
(15,104
|
)
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
Bermuda
|
June 30,
|
June 30,
|
||||||||||||||
(Dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Gross written premiums
|
$
|
237,570
|
$
|
161,930
|
$
|
558,692
|
$
|
366,662
|
||||||||
Net written premiums
|
217,814
|
148,441
|
522,846
|
332,755
|
||||||||||||
Premiums earned
|
$
|
263,457
|
$
|
200,277
|
$
|
498,563
|
$
|
394,705
|
||||||||
Incurred losses and LAE
|
165,305
|
109,829
|
293,737
|
221,350
|
||||||||||||
Commission and brokerage
|
63,486
|
59,886
|
121,909
|
109,808
|
||||||||||||
Other underwriting expenses
|
9,022
|
8,320
|
18,502
|
17,505
|
||||||||||||
Underwriting gain (loss)
|
$
|
25,644
|
$
|
22,242
|
$
|
64,415
|
$
|
46,042
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
Insurance
|
June 30,
|
June 30,
|
||||||||||||||
(Dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Gross written premiums
|
$
|
569,300
|
$
|
455,266
|
$
|
1,003,747
|
$
|
831,426
|
||||||||
Net written premiums
|
463,683
|
383,695
|
809,434
|
707,647
|
||||||||||||
Premiums earned
|
$
|
363,914
|
$
|
324,709
|
$
|
687,800
|
$
|
612,157
|
||||||||
Incurred losses and LAE
|
255,861
|
266,533
|
476,650
|
471,782
|
||||||||||||
Commission and brokerage
|
59,200
|
48,314
|
114,538
|
91,795
|
||||||||||||
Other underwriting expenses
|
45,755
|
43,656
|
88,431
|
85,299
|
||||||||||||
Underwriting gain (loss)
|
$
|
3,098
|
$
|
(33,794
|
)
|
$
|
8,181
|
$
|
(36,719
|
)
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(Dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Underwriting gain (loss)
|
$
|
129,581
|
$
|
63,465
|
$
|
312,734
|
$
|
234,467
|
||||||||
Net investment income
|
134,508
|
132,737
|
256,797
|
235,261
|
||||||||||||
Net realized capital gains (losses)
|
25,268
|
32,658
|
77,996
|
(41,601
|
)
|
|||||||||||
Net derivative gain (loss)
|
766
|
1,996
|
3,396
|
(1,024
|
)
|
|||||||||||
Corporate expenses
|
(6,919
|
)
|
(7,117
|
)
|
(15,376
|
)
|
(15,003
|
)
|
||||||||
Interest, fee and bond issue cost amortization expense
|
(8,059
|
)
|
(9,073
|
)
|
(17,023
|
)
|
(18,301
|
)
|
||||||||
Other income (expense)
|
388
|
(28,367
|
)
|
(4,578
|
)
|
(30,433
|
)
|
|||||||||
Income (loss) before taxes
|
$
|
275,533
|
$
|
186,299
|
$
|
613,946
|
$
|
363,366
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(Dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
United Kingdom gross written premium
|
$
|
204,965
|
$
|
146,578
|
$
|
375,785
|
$
|
329,208
|
Pension Benefits
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(Dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Service cost
|
$
|
3,299
|
$
|
2,896
|
$
|
6,598
|
$
|
5,793
|
||||||||
Interest cost
|
2,276
|
2,361
|
4,552
|
4,722
|
||||||||||||
Expected return on plan assets
|
(3,154
|
)
|
(2,484
|
)
|
(6,309
|
)
|
(4,968
|
)
|
||||||||
Amortization of net (income) loss
|
3,041
|
2,014
|
6,081
|
4,028
|
||||||||||||
Net periodic benefit cost
|
$
|
5,461
|
$
|
4,787
|
$
|
10,921
|
$
|
9,575
|
Three Months Ended
|
Percentage
|
Six Months Ended
|
Percentage
|
|||||||||||||||||||||
June 30,
|
Increase/
|
June 30,
|
Increase/
|
|||||||||||||||||||||
(Dollars in millions)
|
2017
|
2016
|
(Decrease)
|
2017
|
2016
|
(Decrease)
|
||||||||||||||||||
Gross written premiums
|
$
|
1,601.6
|
$
|
1,363.4
|
17.5
|
%
|
$
|
3,202.6
|
$
|
2,716.5
|
17.9
|
%
|
||||||||||||
Net written premiums
|
1,339.1
|
1,155.0
|
15.9
|
%
|
2,752.9
|
2,336.4
|
17.8
|
%
|
||||||||||||||||
REVENUES:
|
||||||||||||||||||||||||
Premiums earned
|
$
|
1,369.7
|
$
|
1,288.9
|
6.3
|
%
|
$
|
2,681.8
|
$
|
2,507.7
|
6.9
|
%
|
||||||||||||
Net investment income
|
134.5
|
132.7
|
1.3
|
%
|
256.8
|
235.3
|
9.2
|
%
|
||||||||||||||||
Net realized capital gains (losses)
|
25.3
|
32.7
|
-22.6
|
%
|
78.0
|
(41.6
|
)
|
NM
|
||||||||||||||||
Net derivative gain (loss)
|
0.8
|
2.0
|
-61.6
|
%
|
3.4
|
(1.0
|
)
|
NM
|
||||||||||||||||
Other income (expense)
|
0.4
|
(28.4
|
)
|
-101.4
|
%
|
(4.6
|
)
|
(30.4
|
)
|
-85.0
|
%
|
|||||||||||||
Total revenues
|
1,530.6
|
1,427.9
|
7.2
|
%
|
3,015.4
|
2,669.9
|
12.9
|
%
|
||||||||||||||||
CLAIMS AND EXPENSES:
|
||||||||||||||||||||||||
Incurred losses and loss adjustment expenses
|
861.3
|
857.8
|
0.4
|
%
|
1,632.1
|
1,558.6
|
4.7
|
%
|
||||||||||||||||
Commission, brokerage, taxes and fees
|
300.0
|
295.5
|
1.5
|
%
|
582.2
|
570.5
|
2.1
|
%
|
||||||||||||||||
Other underwriting expenses
|
78.9
|
72.1
|
9.4
|
%
|
154.8
|
144.2
|
7.3
|
%
|
||||||||||||||||
Corporate expenses
|
6.9
|
7.1
|
-2.8
|
%
|
15.4
|
15.0
|
2.5
|
%
|
||||||||||||||||
Interest, fees and bond issue cost amortization expense
|
8.1
|
9.1
|
-11.2
|
%
|
17.0
|
18.3
|
-7.0
|
%
|
||||||||||||||||
Total claims and expenses
|
1,255.1
|
1,241.6
|
1.1
|
%
|
2,401.4
|
2,306.6
|
4.1
|
%
|
||||||||||||||||
INCOME (LOSS) BEFORE TAXES
|
275.5
|
186.3
|
47.9
|
%
|
613.9
|
363.4
|
69.0
|
%
|
||||||||||||||||
Income tax expense (benefit)
|
29.9
|
30.6
|
-2.4
|
%
|
76.6
|
36.0
|
112.9
|
%
|
||||||||||||||||
NET INCOME (LOSS)
|
$
|
245.7
|
$
|
155.7
|
57.8
|
%
|
$
|
537.3
|
$
|
327.4
|
64.1
|
%
|
||||||||||||
RATIOS:
|
Point Change
|
Point Change
|
||||||||||||||||||||||
Loss ratio
|
62.9
|
%
|
66.6
|
%
|
(3.7
|
)
|
60.8
|
%
|
62.2
|
%
|
(1.4
|
)
|
||||||||||||
Commission and brokerage ratio
|
21.9
|
%
|
22.9
|
%
|
(1.0
|
)
|
21.7
|
%
|
22.8
|
%
|
(1.1
|
)
|
||||||||||||
Other underwriting expense ratio
|
5.7
|
%
|
5.6
|
%
|
0.1
|
5.8
|
%
|
5.7
|
%
|
0.1
|
||||||||||||||
Combined ratio
|
90.5
|
%
|
95.1
|
%
|
(4.6
|
)
|
88.3
|
%
|
90.7
|
%
|
(2.4
|
)
|
||||||||||||
At
|
At
|
Percentage
|
||||||||||||||||||||||
June 30,
|
December 31,
|
Increase/
|
||||||||||||||||||||||
(Dollars in millions, except per share amounts)
|
2017
|
2016
|
(Decrease)
|
|||||||||||||||||||||
Balance sheet data:
|
||||||||||||||||||||||||
Total investments and cash
|
$
|
18,201.2
|
$
|
17,483.1
|
4.1
|
%
|
||||||||||||||||||
Total assets
|
22,521.9
|
21,321.5
|
5.6
|
%
|
||||||||||||||||||||
Loss and loss adjustment expense reserves
|
10,475.7
|
10,312.3
|
1.6
|
%
|
||||||||||||||||||||
Total debt
|
633.3
|
633.2
|
0.0
|
%
|
||||||||||||||||||||
Total liabilities
|
13,937.1
|
13,246.1
|
5.2
|
%
|
||||||||||||||||||||
Shareholders' equity
|
8,584.8
|
8,075.4
|
6.3
|
%
|
||||||||||||||||||||
Book value per share
|
209.05
|
197.45
|
5.9
|
%
|
||||||||||||||||||||
(NM, not meaningful)
|
||||||||||||||||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended June 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
808.3
|
59.0
|
%
|
$
|
(0.6
|
)
|
0.0
|
%
|
$
|
807.8
|
59.0
|
%
|
||||||||||||||
Catastrophes
|
53.5
|
3.9
|
%
|
|
-
|
0.0
|
%
|
|
53.5
|
3.9
|
%
|
|
|||||||||||||||
Total
|
$
|
861.8
|
62.9
|
%
|
|
$
|
(0.6
|
)
|
0.0
|
%
|
|
$
|
861.3
|
62.9
|
%
|
|
|||||||||||
2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
735.8
|
57.1
|
%
|
$
|
(1.7
|
)
|
-0.1
|
%
|
$
|
734.1
|
57.0
|
%
|
||||||||||||||
Catastrophes
|
149.1
|
11.6
|
%
|
|
(25.3
|
)
|
-2.0
|
%
|
|
123.8
|
9.6
|
%
|
|
||||||||||||||
Total
|
$
|
884.9
|
68.7
|
%
|
|
$
|
(27.0
|
)
|
-2.1
|
%
|
|
$
|
857.8
|
66.6
|
%
|
|
|||||||||||
Variance 2017/2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
72.5
|
1.9
|
pts
|
$
|
1.1
|
0.1
|
pts
|
$
|
73.7
|
2.0
|
pts
|
|||||||||||||||
Catastrophes
|
(95.6
|
)
|
(7.7
|
)
|
pts
|
25.3
|
2.0
|
pts
|
(70.3
|
)
|
(5.7
|
)
|
pts
|
||||||||||||||
Total
|
$
|
(23.1
|
)
|
(5.8
|
)
|
pts
|
$
|
26.4
|
2.1
|
pts
|
$
|
3.5
|
(3.7
|
)
|
pts
|
Six Months Ended June 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
1,559.0
|
58.1
|
%
|
$
|
(0.4
|
)
|
0.0
|
%
|
$
|
1,558.6
|
58.1
|
%
|
||||||||||||||
Catastrophes
|
73.5
|
2.7
|
%
|
|
-
|
0.0
|
%
|
|
73.5
|
2.7
|
%
|
|
|||||||||||||||
Total
|
$
|
1,632.5
|
60.8
|
%
|
|
$
|
(0.4
|
)
|
0.0
|
%
|
|
$
|
1,632.1
|
60.8
|
%
|
|
|||||||||||
2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
1,428.1
|
56.9
|
%
|
$
|
(3.1
|
)
|
-0.1
|
%
|
$
|
1,425.0
|
56.8
|
%
|
||||||||||||||
Catastrophes
|
159.5
|
6.4
|
%
|
|
(25.9
|
)
|
-1.0
|
%
|
|
133.6
|
5.4
|
%
|
|
||||||||||||||
Total
|
$
|
1,587.6
|
63.3
|
%
|
|
$
|
(29.0
|
)
|
-1.1
|
%
|
|
$
|
1,558.6
|
62.2
|
%
|
|
|||||||||||
Variance 2017/2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
130.9
|
1.2
|
pts
|
$
|
2.7
|
0.1
|
pts
|
$
|
133.6
|
1.3
|
pts
|
|||||||||||||||
Catastrophes
|
(86.0
|
)
|
(3.7
|
)
|
pts
|
25.9
|
1.0
|
pts
|
(60.1
|
)
|
(2.7
|
)
|
pts
|
||||||||||||||
Total
|
$
|
44.9
|
(2.5
|
)
|
pts
|
$
|
28.6
|
1.1
|
pts
|
$
|
73.5
|
(1.4
|
)
|
pts
|
|||||||||||||
(Some amounts may not reconcile due to rounding.)
|
At
|
At
|
||
June 30,
|
December 31,
|
||
2017
|
2016
|
||
Imbedded pre-tax yield of cash and invested assets
|
2.9%
|
2.9%
|
|
Imbedded after-tax yield of cash and invested assets
|
2.4%
|
2.4%
|
Three Months Ended
|
Six Months Ended
|
||||||
June 30,
|
June 30,
|
||||||
2017
|
2016
|
2017
|
2016
|
||||
Annualized pre-tax yield on average cash and invested assets
|
3.0%
|
3.2%
|
2.9%
|
2.8%
|
|||
Annualized after-tax yield on average cash and invested assets
|
2.5%
|
2.6%
|
2.5%
|
2.3%
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||||||||||
(Dollars in millions)
|
2017
|
2016
|
Variance
|
2017
|
2016
|
Variance
|
||||||||||||||||||
Gains (losses) from sales:
|
||||||||||||||||||||||||
Fixed maturity securities, market value:
|
||||||||||||||||||||||||
Gains
|
$
|
17.1
|
$
|
9.0
|
$
|
8.1
|
$
|
32.6
|
$
|
17.6
|
$
|
15.0
|
||||||||||||
Losses
|
(3.6
|
)
|
(5.7
|
)
|
2.1
|
(7.7
|
)
|
(31.2
|
)
|
23.5
|
||||||||||||||
Total
|
13.5
|
3.3
|
10.2
|
24.9
|
(13.6
|
)
|
38.5
|
|||||||||||||||||
Fixed maturity securities, fair value:
|
||||||||||||||||||||||||
Gains
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
||||||||||||
Losses
|
-
|
(1.9
|
)
|
1.9
|
-
|
(1.9
|
)
|
1.9
|
||||||||||||||||
Total
|
-
|
(1.9
|
)
|
1.9
|
-
|
(1.9
|
)
|
1.9
|
||||||||||||||||
Equity securities, market value:
|
||||||||||||||||||||||||
Gains
|
-
|
-
|
-
|
-
|
0.1
|
(0.1
|
)
|
|||||||||||||||||
Losses
|
-
|
-
|
-
|
(3.4
|
)
|
-
|
(3.4
|
)
|
||||||||||||||||
Total
|
-
|
-
|
-
|
(3.4
|
)
|
0.1
|
(3.5
|
)
|
||||||||||||||||
Equity securities, fair value:
|
||||||||||||||||||||||||
Gains
|
3.9
|
4.9
|
(1.0
|
)
|
12.1
|
6.7
|
5.4
|
|||||||||||||||||
Losses
|
(3.1
|
)
|
(12.6
|
)
|
9.5
|
(6.8
|
)
|
(22.8
|
)
|
16.0
|
||||||||||||||
Total
|
0.8
|
(7.7
|
)
|
8.5
|
5.3
|
(16.1
|
)
|
21.4
|
||||||||||||||||
Total net realized capital gains (losses) from sales:
|
||||||||||||||||||||||||
Gains
|
21.0
|
13.9
|
7.1
|
44.7
|
24.4
|
20.3
|
||||||||||||||||||
Losses
|
(6.7
|
)
|
(20.2
|
)
|
13.5
|
(17.9
|
)
|
(55.9
|
)
|
38.0
|
||||||||||||||
Total
|
14.4
|
(6.3
|
)
|
20.7
|
26.8
|
(31.5
|
)
|
58.3
|
||||||||||||||||
Other-than-temporary impairments:
|
(2.5
|
)
|
(1.5
|
)
|
(1.0
|
)
|
(3.7
|
)
|
(30.3
|
)
|
26.6
|
|||||||||||||
Gains (losses) from fair value adjustments:
|
||||||||||||||||||||||||
Fixed maturities, fair value
|
-
|
1.5
|
(1.5
|
)
|
-
|
1.3
|
(1.3
|
)
|
||||||||||||||||
Equity securities, fair value
|
13.4
|
38.8
|
(25.4
|
)
|
54.9
|
18.8
|
36.1
|
|||||||||||||||||
Total
|
13.4
|
40.3
|
(26.9
|
)
|
54.9
|
20.1
|
34.8
|
|||||||||||||||||
Total net realized capital gains (losses)
|
$
|
25.3
|
$
|
32.7
|
$
|
(7.4
|
)
|
$
|
78.0
|
$
|
(41.6
|
)
|
$
|
119.6
|
||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||||||||||||||||||
(Dollars in millions)
|
2017
|
2016
|
Variance
|
% Change
|
2017
|
2016
|
Variance
|
% Change
|
||||||||||||||||||||||||
Gross written premiums
|
$
|
475.0
|
$
|
405.5
|
$
|
69.5
|
17.1
|
%
|
$
|
1,054.0
|
$
|
942.2
|
$
|
111.7
|
11.9
|
%
|
||||||||||||||||
Net written premiums
|
385.3
|
341.6
|
43.7
|
12.8
|
%
|
902.6
|
812.3
|
90.3
|
11.1
|
%
|
||||||||||||||||||||||
Premiums earned
|
$
|
478.5
|
$
|
473.3
|
$
|
5.2
|
1.1
|
%
|
$
|
960.0
|
$
|
959.8
|
$
|
0.2
|
0.0
|
%
|
||||||||||||||||
Incurred losses and LAE
|
267.6
|
219.6
|
48.0
|
21.9
|
%
|
529.7
|
456.0
|
73.7
|
16.2
|
%
|
||||||||||||||||||||||
Commission and brokerage
|
112.4
|
120.6
|
(8.2
|
)
|
-6.8
|
%
|
214.8
|
237.9
|
(23.2
|
)
|
-9.7
|
%
|
||||||||||||||||||||
Other underwriting expenses
|
14.3
|
12.1
|
2.1
|
17.7
|
%
|
28.5
|
25.6
|
2.9
|
11.5
|
%
|
||||||||||||||||||||||
Underwriting gain (loss)
|
$
|
84.2
|
$
|
120.9
|
$
|
(36.8
|
)
|
-30.4
|
%
|
$
|
187.0
|
$
|
240.2
|
$
|
(53.2
|
)
|
-22.1
|
%
|
||||||||||||||
Point Chg
|
Point Chg
|
|||||||||||||||||||||||||||||||
Loss ratio
|
55.9
|
%
|
46.4
|
%
|
9.5
|
55.2
|
%
|
47.5
|
%
|
7.7
|
||||||||||||||||||||||
Commission and brokerage ratio
|
23.5
|
%
|
25.5
|
%
|
(2.0
|
)
|
22.4
|
%
|
24.8
|
%
|
(2.4
|
)
|
||||||||||||||||||||
Other underwriting expense ratio
|
3.0
|
%
|
2.5
|
%
|
0.5
|
2.9
|
%
|
2.7
|
%
|
0.2
|
||||||||||||||||||||||
Combined ratio
|
82.4
|
%
|
74.4
|
%
|
8.0
|
80.5
|
%
|
75.0
|
%
|
5.5
|
||||||||||||||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended June 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
278.6
|
58.2
|
%
|
$
|
(7.6
|
)
|
-1.6
|
%
|
$
|
271.0
|
56.6
|
%
|
||||||||||||||
Catastrophes
|
2.8
|
0.6
|
%
|
|
(6.2
|
)
|
-1.3
|
%
|
|
(3.4
|
)
|
-0.7
|
%
|
|
|||||||||||||
Total Segment
|
$
|
281.4
|
58.8
|
%
|
|
$
|
(13.8
|
)
|
-2.9
|
%
|
|
$
|
267.6
|
55.9
|
%
|
|
|||||||||||
2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
232.3
|
49.1
|
%
|
$
|
-
|
0.0
|
%
|
$
|
232.3
|
49.1
|
%
|
|||||||||||||||
Catastrophes
|
2.9
|
0.6
|
%
|
|
(15.6
|
)
|
-3.3
|
%
|
|
(12.7
|
)
|
-2.7
|
%
|
|
|||||||||||||
Total Segment
|
$
|
235.2
|
49.7
|
%
|
|
$
|
(15.6
|
)
|
-3.3
|
%
|
|
$
|
219.6
|
46.4
|
%
|
|
|||||||||||
Variance 2017/2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
46.3
|
9.1
|
pts
|
$
|
(7.6
|
)
|
(1.6
|
)
|
pts
|
$
|
38.7
|
7.5
|
pts
|
|||||||||||||
Catastrophes
|
(0.1
|
)
|
-
|
pts
|
9.4
|
2.0
|
pts
|
9.3
|
2.0
|
pts
|
|||||||||||||||||
Total Segment
|
$
|
46.2
|
9.1
|
pts
|
$
|
1.8
|
0.4
|
pts
|
$
|
48.0
|
9.5
|
pts
|
Six Months Ended June 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
541.1
|
56.4
|
%
|
$
|
(8.8
|
)
|
-0.9
|
%
|
$
|
532.3
|
55.5
|
%
|
||||||||||||||
Catastrophes
|
3.8
|
0.4
|
%
|
|
(6.4
|
)
|
-0.7
|
%
|
|
(2.6
|
)
|
-0.3
|
%
|
|
|||||||||||||
Total Segment
|
$
|
544.9
|
56.8
|
%
|
|
$
|
(15.2
|
)
|
-1.6
|
%
|
|
$
|
529.7
|
55.2
|
%
|
|
|||||||||||
2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
473.1
|
49.3
|
%
|
$
|
(4.5
|
)
|
-0.5
|
%
|
$
|
468.6
|
48.8
|
%
|
||||||||||||||
Catastrophes
|
2.9
|
0.3
|
%
|
|
(15.5
|
)
|
-1.6
|
%
|
|
(12.6
|
)
|
-1.3
|
%
|
|
|||||||||||||
Total Segment
|
$
|
476.0
|
49.6
|
%
|
|
$
|
(20.0
|
)
|
-2.1
|
%
|
|
$
|
456.0
|
47.5
|
%
|
|
|||||||||||
Variance 2017/2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
68.0
|
7.1
|
pts
|
$
|
(4.3
|
)
|
(0.4
|
)
|
pts
|
$
|
63.7
|
6.7
|
pts
|
|||||||||||||
Catastrophes
|
0.9
|
0.1
|
pts
|
9.1
|
0.9
|
pts
|
10.0
|
1.0
|
pts
|
||||||||||||||||||
Total Segment
|
$
|
68.9
|
7.2
|
pts
|
$
|
4.8
|
0.5
|
pts
|
$
|
73.7
|
7.7
|
pts
|
|||||||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||||||||||||||||||
(Dollars in millions)
|
2017
|
2016
|
Variance
|
% Change
|
2017
|
2016
|
Variance
|
% Change
|
||||||||||||||||||||||||
Gross written premiums
|
$
|
319.8
|
$
|
340.6
|
$
|
(20.8
|
)
|
-6.1
|
%
|
$
|
586.2
|
$
|
576.2
|
$
|
10.0
|
1.7
|
%
|
|||||||||||||||
Net written premiums
|
272.4
|
281.2
|
(8.8
|
)
|
-3.1
|
%
|
518.0
|
483.7
|
34.3
|
7.1
|
%
|
|||||||||||||||||||||
Premiums earned
|
$
|
263.8
|
$
|
290.6
|
$
|
(26.8
|
)
|
-9.2
|
%
|
$
|
535.4
|
$
|
541.1
|
$
|
(5.7
|
)
|
-1.0
|
%
|
||||||||||||||
Incurred losses and LAE
|
172.5
|
261.9
|
(89.4
|
)
|
-34.1
|
%
|
332.0
|
409.4
|
(77.4
|
)
|
-18.9
|
%
|
||||||||||||||||||||
Commission and brokerage
|
64.8
|
66.7
|
(1.8
|
)
|
-2.7
|
%
|
131.0
|
131.0
|
-
|
0.0
|
%
|
|||||||||||||||||||||
Other underwriting expenses
|
9.8
|
8.0
|
1.8
|
23.2
|
%
|
19.3
|
15.8
|
3.5
|
22.2
|
%
|
||||||||||||||||||||||
Underwriting gain (loss)
|
$
|
16.7
|
$
|
(45.9
|
)
|
$
|
62.6
|
-136.3
|
%
|
$
|
53.1
|
$
|
(15.1
|
)
|
$
|
68.2
|
NM
|
|||||||||||||||
Point Chg
|
Point Chg
|
|||||||||||||||||||||||||||||||
Loss ratio
|
65.4
|
%
|
90.1
|
%
|
(24.7
|
)
|
62.0
|
%
|
75.7
|
%
|
(13.7
|
)
|
||||||||||||||||||||
Commission and brokerage ratio
|
24.6
|
%
|
22.9
|
%
|
1.7
|
24.5
|
%
|
24.2
|
%
|
0.3
|
||||||||||||||||||||||
Other underwriting expense ratio
|
3.7
|
%
|
2.8
|
%
|
0.9
|
3.6
|
%
|
2.9
|
%
|
0.7
|
||||||||||||||||||||||
Combined ratio
|
93.7
|
%
|
115.8
|
%
|
(22.1
|
)
|
90.1
|
%
|
102.8
|
%
|
(12.7
|
)
|
||||||||||||||||||||
(NM, not meaningful)
|
||||||||||||||||||||||||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended June 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
132.0
|
50.0
|
%
|
$
|
-
|
0.0
|
%
|
$
|
132.0
|
50.0
|
%
|
|||||||||||||||
Catastrophes
|
37.7
|
14.3
|
%
|
|
2.8
|
1.1
|
%
|
|
40.5
|
15.4
|
%
|
|
|||||||||||||||
Total Segment
|
$
|
169.7
|
64.3
|
%
|
|
$
|
2.8
|
1.1
|
%
|
|
$
|
172.5
|
65.4
|
%
|
|
||||||||||||
2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
159.5
|
54.9
|
%
|
$
|
(3.8
|
)
|
-1.3
|
%
|
$
|
155.8
|
53.6
|
%
|
||||||||||||||
Catastrophes
|
107.8
|
37.1
|
%
|
|
(1.7
|
)
|
-0.6
|
%
|
|
106.1
|
36.5
|
%
|
|
||||||||||||||
Total Segment
|
$
|
267.3
|
92.0
|
%
|
|
$
|
(5.5
|
)
|
-1.9
|
%
|
|
$
|
261.9
|
90.1
|
%
|
|
|||||||||||
Variance 2017/2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
(27.5
|
)
|
(4.9
|
)
|
pts
|
$
|
3.8
|
1.3
|
pts
|
$
|
(23.8
|
)
|
(3.6
|
)
|
pts
|
|||||||||||
Catastrophes
|
(70.1
|
)
|
(22.8
|
)
|
pts
|
4.5
|
1.7
|
pts
|
(65.6
|
)
|
(21.1
|
)
|
pts
|
||||||||||||||
Total Segment
|
$
|
(97.6
|
)
|
(27.7
|
)
|
pts
|
$
|
8.3
|
3.0
|
pts
|
$
|
(89.4
|
)
|
(24.7
|
)
|
pts
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||||
|
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
|||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
273.6
|
51.1
|
%
|
$
|
-
|
0.0
|
%
|
$
|
273.6
|
51.1
|
%
|
|||||||||||||||
Catastrophes
|
55.8
|
10.4
|
%
|
|
2.6
|
0.5
|
%
|
|
58.4
|
10.9
|
%
|
|
|||||||||||||||
Total Segment
|
$
|
329.4
|
61.5
|
%
|
|
$
|
2.6
|
0.5
|
%
|
|
$
|
332.0
|
62.0
|
%
|
|
||||||||||||
|
|||||||||||||||||||||||||||
2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
304.7
|
56.3
|
%
|
$
|
(11.2
|
)
|
-2.1
|
%
|
$
|
293.5
|
54.2
|
%
|
||||||||||||||
Catastrophes
|
118.2
|
21.9
|
%
|
|
(2.3
|
)
|
-0.4
|
%
|
|
115.9
|
21.5
|
%
|
|
||||||||||||||
Total Segment
|
$
|
422.9
|
78.2
|
%
|
|
$
|
(13.5
|
)
|
-2.5
|
%
|
|
$
|
409.4
|
75.7
|
%
|
|
|||||||||||
|
|||||||||||||||||||||||||||
Variance 2017/2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
(31.1
|
)
|
(5.2
|
)
|
pts
|
$
|
11.2
|
2.1
|
pts
|
$
|
(19.9
|
)
|
(3.1
|
)
|
pts
|
|||||||||||
Catastrophes
|
(62.4
|
)
|
(11.5
|
)
|
pts
|
4.9
|
0.9
|
pts
|
(57.5
|
)
|
(10.6
|
)
|
pts
|
||||||||||||||
Total Segment
|
$
|
(93.5
|
)
|
(16.7
|
)
|
pts
|
$
|
16.1
|
3.0
|
pts
|
$
|
(77.4
|
)
|
(13.7
|
)
|
pts
|
|||||||||||
|
|||||||||||||||||||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||||||||||||||||||
(Dollars in millions)
|
2017
|
2016
|
Variance
|
% Change
|
2017
|
2016
|
Variance
|
% Change
|
||||||||||||||||||||||||
Gross written premiums
|
$
|
237.6
|
$
|
161.9
|
$
|
75.6
|
46.7
|
%
|
$
|
558.7
|
$
|
366.7
|
$
|
192.0
|
52.4
|
%
|
||||||||||||||||
Net written premiums
|
217.8
|
148.4
|
69.4
|
46.7
|
%
|
522.8
|
332.8
|
190.1
|
57.1
|
%
|
||||||||||||||||||||||
Premiums earned
|
$
|
263.5
|
$
|
200.3
|
$
|
63.2
|
31.5
|
%
|
$
|
498.6
|
$
|
394.7
|
$
|
103.9
|
26.3
|
%
|
||||||||||||||||
Incurred losses and LAE
|
165.3
|
109.8
|
55.5
|
50.5
|
%
|
293.7
|
221.4
|
72.3
|
32.7
|
%
|
||||||||||||||||||||||
Commission and brokerage
|
63.5
|
59.9
|
3.6
|
6.0
|
%
|
121.9
|
109.8
|
12.1
|
11.0
|
%
|
||||||||||||||||||||||
Other underwriting expenses
|
9.0
|
8.3
|
0.7
|
8.4
|
%
|
18.5
|
17.5
|
1.0
|
5.7
|
%
|
||||||||||||||||||||||
Underwriting gain (loss)
|
$
|
25.6
|
$
|
22.2
|
$
|
3.4
|
15.3
|
%
|
$
|
64.4
|
$
|
46.0
|
$
|
18.4
|
39.9
|
%
|
||||||||||||||||
Point Chg
|
Point Chg
|
|||||||||||||||||||||||||||||||
Loss ratio
|
62.7
|
%
|
54.8
|
%
|
7.9
|
58.9
|
%
|
56.1
|
%
|
2.8
|
||||||||||||||||||||||
Commission and brokerage ratio
|
24.1
|
%
|
29.9
|
%
|
(5.8
|
)
|
24.5
|
%
|
27.8
|
%
|
(3.3
|
)
|
||||||||||||||||||||
Other underwriting expense ratio
|
3.5
|
%
|
4.2
|
%
|
(0.7
|
)
|
3.7
|
%
|
4.4
|
%
|
(0.7
|
)
|
||||||||||||||||||||
Combined ratio
|
90.3
|
%
|
88.9
|
%
|
1.4
|
87.1
|
%
|
88.3
|
%
|
(1.2
|
)
|
|||||||||||||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended June 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
161.9
|
61.4
|
%
|
$
|
-
|
0.0
|
%
|
$
|
161.9
|
61.4
|
%
|
|||||||||||||||
Catastrophes
|
-
|
0.0
|
%
|
|
3.4
|
1.3
|
%
|
|
3.4
|
1.3
|
%
|
|
|||||||||||||||
Total Segment
|
$
|
161.9
|
61.4
|
%
|
|
$
|
3.4
|
1.3
|
%
|
|
$
|
165.3
|
62.7
|
%
|
|
||||||||||||
2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
117.8
|
58.8
|
%
|
$
|
-
|
0.0
|
%
|
$
|
117.8
|
58.8
|
%
|
|||||||||||||||
Catastrophes
|
-
|
0.0
|
%
|
|
(8.0
|
)
|
-4.0
|
%
|
|
(8.0
|
)
|
-4.0
|
%
|
|
|||||||||||||
Total Segment
|
$
|
117.8
|
58.8
|
%
|
|
$
|
(8.0
|
)
|
-4.0
|
%
|
|
$
|
109.8
|
54.8
|
%
|
|
|||||||||||
Variance 2017/2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
44.1
|
2.6
|
pts
|
$
|
-
|
-
|
pts
|
$
|
44.1
|
2.6
|
pts
|
|||||||||||||||
Catastrophes
|
-
|
-
|
pts
|
11.4
|
5.3
|
pts
|
11.4
|
5.3
|
pts
|
||||||||||||||||||
Total Segment
|
$
|
44.1
|
2.6
|
pts
|
$
|
11.4
|
5.3
|
pts
|
$
|
55.5
|
7.9
|
pts
|
Six Months Ended June 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
288.9
|
57.9
|
%
|
$
|
-
|
0.0
|
%
|
$
|
288.9
|
57.9
|
%
|
|||||||||||||||
Catastrophes
|
0.9
|
0.2
|
%
|
|
3.9
|
0.8
|
%
|
|
4.8
|
1.0
|
%
|
|
|||||||||||||||
Total Segment
|
$
|
289.8
|
58.1
|
%
|
|
$
|
3.9
|
0.8
|
%
|
|
$
|
293.7
|
58.9
|
%
|
|
||||||||||||
2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
225.7
|
57.2
|
%
|
$
|
3.6
|
0.9
|
%
|
$
|
229.4
|
58.1
|
%
|
|||||||||||||||
Catastrophes
|
-
|
0.0
|
%
|
|
(8.0
|
)
|
-2.0
|
%
|
|
(8.0
|
)
|
-2.0
|
%
|
|
|||||||||||||
Total Segment
|
$
|
225.7
|
57.2
|
%
|
|
$
|
(4.4
|
)
|
-1.1
|
%
|
|
$
|
221.4
|
56.1
|
%
|
|
|||||||||||
Variance 2017/2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
63.2
|
0.7
|
pts
|
$
|
(3.6
|
)
|
(0.9
|
)
|
pts
|
$
|
59.5
|
(0.2
|
)
|
pts
|
||||||||||||
Catastrophes
|
0.9
|
0.2
|
pts
|
11.9
|
2.8
|
pts
|
12.8
|
3.0
|
pts
|
||||||||||||||||||
Total Segment
|
$
|
64.1
|
0.9
|
pts
|
$
|
8.3
|
1.9
|
pts
|
$
|
72.3
|
2.8
|
pts
|
|||||||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||||||||||||||||||
(Dollars in millions)
|
2017
|
2016
|
Variance
|
% Change
|
2017
|
2016
|
Variance
|
% Change
|
||||||||||||||||||||||||
Gross written premiums
|
$
|
569.3
|
$
|
455.3
|
$
|
114.0
|
25.0
|
%
|
$
|
1,003.7
|
$
|
831.4
|
$
|
172.3
|
20.7
|
%
|
||||||||||||||||
Net written premiums
|
463.7
|
383.7
|
80.0
|
20.8
|
%
|
809.4
|
707.6
|
101.8
|
14.4
|
%
|
||||||||||||||||||||||
Premiums earned
|
$
|
363.9
|
$
|
324.7
|
$
|
39.2
|
12.1
|
%
|
$
|
687.8
|
$
|
612.2
|
$
|
75.6
|
12.4
|
%
|
||||||||||||||||
Incurred losses and LAE
|
255.9
|
266.5
|
(10.6
|
)
|
-4.0
|
%
|
476.7
|
471.8
|
4.9
|
1.0
|
%
|
|||||||||||||||||||||
Commission and brokerage
|
59.2
|
48.3
|
10.9
|
22.5
|
%
|
114.5
|
91.8
|
22.7
|
24.8
|
%
|
||||||||||||||||||||||
Other underwriting expenses
|
45.8
|
43.7
|
2.1
|
4.8
|
%
|
88.4
|
85.3
|
3.1
|
3.7
|
%
|
||||||||||||||||||||||
Underwriting gain (loss)
|
$
|
3.1
|
$
|
(33.8
|
)
|
$
|
36.9
|
-109.2
|
%
|
$
|
8.2
|
$
|
(36.7
|
)
|
$
|
44.9
|
-122.3
|
%
|
||||||||||||||
Point Chg
|
Point Chg
|
|||||||||||||||||||||||||||||||
Loss ratio
|
70.3
|
%
|
82.1
|
%
|
(11.8
|
)
|
69.3
|
%
|
77.1
|
%
|
(7.8
|
)
|
||||||||||||||||||||
Commission and brokerage ratio
|
16.3
|
%
|
14.9
|
%
|
1.4
|
16.7
|
%
|
15.0
|
%
|
1.7
|
||||||||||||||||||||||
Other underwriting expense ratio
|
12.5
|
%
|
13.4
|
%
|
(0.9
|
)
|
12.8
|
%
|
13.9
|
%
|
(1.1
|
)
|
||||||||||||||||||||
Combined ratio
|
99.1
|
%
|
110.4
|
%
|
(11.3
|
)
|
98.8
|
%
|
106.0
|
%
|
(7.2
|
)
|
||||||||||||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended June 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
235.8
|
64.8
|
%
|
$
|
7.0
|
1.9
|
%
|
$
|
242.8
|
66.7
|
%
|
|||||||||||||||
Catastrophes
|
13.1
|
3.6
|
%
|
|
-
|
0.0
|
%
|
|
13.1
|
3.6
|
%
|
|
|||||||||||||||
Total Segment
|
$
|
248.9
|
68.4
|
%
|
|
$
|
7.0
|
1.9
|
%
|
|
$
|
255.9
|
70.3
|
%
|
|
||||||||||||
2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
226.1
|
69.6
|
%
|
$
|
2.1
|
0.7
|
%
|
$
|
228.1
|
70.3
|
%
|
|||||||||||||||
Catastrophes
|
38.4
|
11.8
|
%
|
|
-
|
0.0
|
%
|
|
38.4
|
11.8
|
%
|
|
|||||||||||||||
Total Segment
|
$
|
264.5
|
81.4
|
%
|
|
$
|
2.1
|
0.7
|
%
|
|
$
|
266.5
|
82.1
|
%
|
|
||||||||||||
Variance 2017/2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
9.7
|
(4.8
|
)
|
pts
|
$
|
4.9
|
1.2
|
pts
|
$
|
14.7
|
(3.6
|
)
|
pts
|
|||||||||||||
Catastrophes
|
(25.3
|
)
|
(8.2
|
)
|
pts
|
-
|
-
|
pts
|
(25.3
|
)
|
(8.2
|
)
|
pts
|
||||||||||||||
Total Segment
|
$
|
(15.6
|
)
|
(13.0
|
)
|
pts
|
$
|
4.9
|
1.2
|
pts
|
$
|
(10.6
|
)
|
(11.8
|
)
|
pts
|
Six Months Ended June 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
455.4
|
66.2
|
%
|
$
|
8.3
|
1.2
|
%
|
$
|
463.7
|
67.4
|
%
|
|||||||||||||||
Catastrophes
|
13.1
|
1.9
|
%
|
|
(0.1
|
)
|
0.0
|
%
|
|
13.0
|
1.9
|
%
|
|
||||||||||||||
Total Segment
|
$
|
468.5
|
68.1
|
%
|
|
$
|
8.2
|
1.2
|
%
|
|
$
|
476.7
|
69.3
|
%
|
|
||||||||||||
2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
424.6
|
69.4
|
%
|
$
|
9.0
|
1.4
|
%
|
$
|
433.6
|
70.8
|
%
|
|||||||||||||||
Catastrophes
|
38.4
|
6.3
|
%
|
|
(0.2
|
)
|
0.0
|
%
|
|
38.2
|
6.3
|
%
|
|
||||||||||||||
Total Segment
|
$
|
463.0
|
75.7
|
%
|
|
$
|
8.8
|
1.4
|
%
|
|
$
|
471.8
|
77.1
|
%
|
|
||||||||||||
Variance 2017/2016
|
|||||||||||||||||||||||||||
Attritional
|
$
|
30.8
|
(3.2
|
)
|
pts
|
$
|
(0.7
|
)
|
(0.2
|
)
|
pts
|
$
|
30.1
|
(3.4
|
)
|
pts
|
|||||||||||
Catastrophes
|
(25.3
|
)
|
(4.4
|
)
|
pts
|
0.1
|
-
|
pts
|
(25.2
|
)
|
(4.4
|
)
|
pts
|
||||||||||||||
Total Segment
|
$
|
5.5
|
(7.6
|
)
|
pts
|
$
|
(0.6
|
)
|
(0.2
|
)
|
pts
|
$
|
4.9
|
(7.8
|
)
|
pts
|
|||||||||||
(Some amounts may not reconcile due to rounding.)
|
At
|
At
|
||
June 30, 2017
|
December 31, 2016
|
||
Fixed income portfolio duration (years)
|
3.2
|
3.3
|
|
Fixed income composite credit quality
|
A1
|
Aa3
|
|
Imbedded end of period yield, pre-tax
|
2.9%
|
2.9%
|
|
Imbedded end of period yield, after-tax
|
2.4%
|
2.4%
|
Six Months Ended
|
Twelve Months Ended
|
||||
June 30, 2017
|
December 31, 2016
|
||||
Fixed income portfolio total return
|
1.7%
|
3.1%
|
|||
Barclay's Capital - U.S. aggregate index
|
2.3%
|
2.7%
|
|||
Common equity portfolio total return
|
6.7%
|
8.4%
|
|||
S&P 500 index
|
9.3%
|
12.0%
|
|||
Other invested asset portfolio total return
|
3.4%
|
4.3%
|
Bermuda Re
(1)
|
Everest Re
(2)
|
|||||||||||||||
At December 31,
|
At December 31,
|
|||||||||||||||
(Dollars in millions)
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
Regulatory targeted capital
|
$
|
2,025.7
|
$
|
2,079.0
|
$
|
1,411.4
|
$
|
1,355.7
|
||||||||
Actual capital
|
$
|
2,950.5
|
$
|
2,635.7
|
$
|
3,635.1
|
$
|
3,210.9
|
Impact of Interest Rate Shift in Basis Points
|
||||||||||||||||||||
At June 30, 2017
|
||||||||||||||||||||
-200
|
-100
|
0
|
100
|
200
|
||||||||||||||||
(Dollars in millions)
|
||||||||||||||||||||
Total Market/Fair Value
|
$
|
16,132.3
|
$
|
15,699.7
|
$
|
15,248.6
|
$
|
14,771.5
|
$
|
14,293.3
|
||||||||||
Market/Fair Value Change from Base (%)
|
5.8
|
%
|
3.0
|
%
|
0.0
|
%
|
-3.1
|
%
|
-6.3
|
%
|
||||||||||
Change in Unrealized Appreciation
|
||||||||||||||||||||
After-tax from Base ($)
|
$
|
745.7
|
$
|
381.2
|
$
|
-
|
$
|
(404.7
|
)
|
$
|
(810.5
|
)
|
Impact of Percentage Change in Equity Fair/Market Values
|
||||||||||||||||||||
At June 30, 2017
|
||||||||||||||||||||
(Dollars in millions)
|
-20%
|
-10%
|
0%
|
10%
|
20%
|
|||||||||||||||
Fair/Market Value of the Equity Portfolio
|
$
|
943.1
|
$
|
1,060.9
|
$
|
1,178.8
|
$
|
1,296.7
|
$
|
1,414.6
|
||||||||||
After-tax Change in Fair/Market Value
|
$
|
(160.5
|
)
|
$
|
(80.2
|
)
|
$
|
-
|
$
|
80.2
|
$
|
160.5
|
Issuer Purchases of Equity Securities
|
||||||||||||||
|
(a)
|
(b)
|
(c)
|
(d)
|
||||||||||
|
Maximum Number (or
|
|||||||||||||
|
Total Number of
|
Approximate Dollar
|
||||||||||||
|
Shares (or Units)
|
Value) of Shares (or
|
||||||||||||
|
Purchased as Part
|
Units) that May Yet
|
||||||||||||
|
Total Number of
|
of Publicly
|
Be Purchased Under
|
|||||||||||
|
Shares (or Units)
|
Average Price Paid
|
Announced Plans or
|
the Plans or
|
||||||||||
Period
|
Purchased
|
per Share (or Unit)
|
Programs
|
Programs
(1)
|
||||||||||
April 1 - 30, 2017
|
0
|
$
|
-
|
0
|
2,022,000
|
|||||||||
May 1 - 31, 2017
|
1,608
|
$
|
244.0422
|
0
|
2,022,000
|
|||||||||
June 1 - 30, 2017
|
0
|
$
|
-
|
0
|
2,022,000
|
|||||||||
Total
|
1,608
|
$
|
-
|
0
|
2,022,000
|
Exhibit No.
|
Description
|
31.1
|
Section 302 Certification of Dominic J. Addesso
|
31.2
|
Section 302 Certification of Craig Howie
|
32.1
|
Section 906 Certification of Dominic J. Addesso and Craig Howie
|
10.1
|
Amendment of Standby Letter of Credit, dated May 17 2017, between Everest International Reinsurance, Ltd. and Lloyds Bank, Plc. providing £145.0 million four year credit facility, filed herewith
|
101.INS
|
XBRL Instance Document
|
101.SCH
|
XBRL Taxonomy Extension Schema
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase
|
101.LAB
|
XBRL Taxonomy Extension Labels Linkbase
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase
|
Everest Re Group, Ltd.
|
|
(Registrant)
|
|
/S/ CRAIG HOWIE
|
|
Craig Howie
|
|
Executive Vice President and
|
|
Chief Financial Officer
|
|
(Duly Authorized Officer and Principal Financial Officer)
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4. |
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f)and 15d-15(f)) for the registrant and have:
|
5. |
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
/S/ DOMINIC J. ADDESSO | ||
Dominic J. Addesso
|
||
President and
|
||
Chief Executive Officer
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4. |
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f)and 15d-15(f)) for the registrant and have:
|
5. |
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
/S/ CRAIG HOWIE | ||
Craig Howie
|
||
Executive Vice President and
|
||
Chief Financial Officer
|
1. |
The Report fully complies with the requirements of section 13(a) of the Securities Exchange Act of 1934, and
|
2. |
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/S/ DOMINIC J. ADDESSO | ||
Dominic J. Addesso
|
||
President and
|
||
Chief Executive Officer
|
/S/ CRAIG HOWIE | ||
Craig Howie
|
||
Executive Vice President and
|
||
Chief Financial Officer
|
1.
|
Any and all references to "Related Documents", in any Related Documents, shall be read to include this Amendment Agreement.
|
2.
|
The reference to "£140,000,000" in the first paragraph of the Facility Letter Agreement is deleted and replaced by "£145,000,000".
|
1.
|
delivery of this Amendment Agreement duly executed by the Company;
|
2.
|
delivery of copies of the organic documents of the Company certified as true and correct and up to date by the Secretary or Assistant Secretary of the Company or that the documents previously delivered by the Company pursuant to the Facility Letter Agreement have not changed;
|
3.
|
delivery of a certificate of the Secretary or Assistant Secretary of the Company, attaching and certifying copies of the resolutions of its board of directors authorizing the execution and delivery of the Amendment Agreement and the performance of the transactions contemplated herein and therein, and certifying the name, title, and true signature of each officer of the Company authorized to execute the Amendment Agreement and the other Related Documents or that the documents previously delivered by the Company pursuant to the Facility Letter Agreement have not changed;
|
4.
|
delivery of a good standing certificate or comparable certificate relating to the Company's good standing under the laws of the jurisdiction of its organization if such is available in such jurisdiction;
|
5.
|
satisfactory completion by the Bank of all "know your customer" checks;
|
6.
|
delivery of favorable opinions of counsel to the Company addressed to the Bank and covering matters customary for a transaction of this nature;
|
7.
|
Evidence satisfactory to the Bank that all necessary or appropriate steps have been taken (including the filing of a UCC-1 financing statement and the registration of a charge under Bermuda law) have been taken in order to perfect the lien and security interest of the Bank in the collateral pledged to the Bank pursuant to the Pledge and Security Agreement together with satisfactory UCC and Bermuda lien searches;
|
8.
|
The Bank shall have received evidence of acceptance by CT Corporation System of its appointment of agent of service of process for the Company pursuant to Section 19 of the Master Agreement or that the documents previously delivered by the Company pursuant to the Facility Letter Agreement have not changed;
|
9.
|
No Event of Default under the Master Agreement shall have occurred and be continuing; and
|
10. |
The representations and warranties set out in the Existing Documents are true and correct in all respects as if made on the Effective Date except to the extent they refer to an earlier date in which case they shall be true and correct as of such date.
|
Yours sincerely,
LLOYDS BANK PLC
|
|||||
By: | /S/ ERIN WALSH | ||||
Name: Erin Walsh
Title: Assistant Vice President
Transaction Execution
Category A
W004
|
|||||
By: |
/S/ DAVEN POPAT
|
||||
Name: Daven Popat
Title: Senior Vice President
Transaction Execution
Category A
P003
|
|||||
|
|||||
Acknowledged and agreed (in counterpart) this 17th day of May, 2017 | |||||
EVEREST INTERNATIONAL REINSURANCE, LTD. | |||||
By: |
/S/ PATRICIA GORDON-PAMPLIN
|
||||
Name: Patricia Gordon-Pamplin
Title: Vice President and
Chief Accountant
|