Delaware
(State or other jurisdiction
of incorporation or organization)
|
22-3263609
(I.R.S Employer
Identification No.)
|
Title of Each Class
|
Name of Each Exchange on Which Registered
|
|
4.868% Senior Notes Due 2044
|
NYSE
|
|
6.60% Long Term Notes Due 2067
|
NYSE
|
Yes
|
X
|
No
|
Yes
|
No
|
X
|
Yes
|
X
|
No
|
Yes
|
X
|
No
|
Yes
|
X
|
No
|
Large accelerated filer
|
Accelerated filer
|
|||
Non-accelerated filer
|
X
|
Smaller reporting company
|
||
(Do not check if smaller reporting company)
|
Yes
|
No
|
X
|
Page
|
||
PART I
|
||
Item 1.
|
Business
|
1
|
Item 1A.
|
Risk Factors
|
7
|
Item 1B.
|
Unresolved Staff Comments
|
13
|
Item 2.
|
Properties
|
13
|
Item 3.
|
Legal Proceedings
|
13
|
Item 4.
|
Mine Safety Disclosures
|
13
|
PART II
|
||
Item 5.
|
Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
14
|
Item 6.
|
Selected Financial Data
|
14
|
Item 7.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
14
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk
|
28
|
Item 8.
|
Financial Statements and Supplementary Data
|
31
|
Item 9.
|
Changes in and Disagreements With Accountants on Accounting and Financial Disclosure
|
31
|
Item 9A.
|
Controls and Procedures
|
31
|
Item 9B.
|
Other Information
|
31
|
PART III
|
||
Item 10.
|
Directors, Executive Officers and Corporate Governance
|
32
|
Item 11.
|
Executive Compensation
|
32
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
32
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
32
|
Item 14.
|
Principal Accountant Fees and Services
|
32
|
PART IV
|
||
Item 15.
|
Exhibits and Financial Statement Schedules
|
33
|
·
|
Everest Re, a Delaware insurance company and a direct subsidiary of Holdings, is a licensed property and casualty insurer and/or reinsurer in all states, the District of Columbia and Puerto Rico and is authorized to conduct reinsurance business in Canada, Singapore and Brazil. Everest Re underwrites property and casualty reinsurance for insurance and reinsurance companies in the U.S. and international markets. Everest Re has engaged in reinsurance transactions with Bermuda Re, Everest International Reinsurance, Ltd. ("Everest International"), Mt. Logan Re, Ltd. ("Mt. Logan Re") and Everest Insurance Company of Canada ("Everest Canada"), which are affiliated companies, primarily driven by enterprise risk and capital management considerations under which business is transacted at market rates and terms. At December 31, 2015 Everest Re had statutory surplus of $3.2 billion.
|
·
|
Everest National Insurance Company ("Everest National"), a Delaware insurance company and a direct subsidiary of Everest Re, is licensed in 50 states and the District of Columbia and is authorized to write property and casualty insurance on an admitted basis in the jurisdictions in which it is licensed. The majority of Everest National's business is reinsured by its parent, Everest Re.
|
·
|
Everest Indemnity Insurance Company ("Everest Indemnity"), a Delaware insurance company and a direct subsidiary of Everest Re, writes excess and surplus lines insurance business in the U.S. on a non-admitted basis. Excess and surplus lines insurance is specialty property and liability coverage that an insurer not licensed to write insurance in a particular jurisdiction is permitted to provide to insureds when the specific specialty coverage is unavailable from admitted insurers. Everest Indemnity is licensed in Delaware and is eligible to write business on a non-admitted basis in all other states, the District of Columbia and Puerto Rico. The majority of Everest Indemnity's business is reinsured by its parent, Everest Re.
|
·
|
Everest Security Insurance Company ("Everest Security"), a Georgia insurance company and a direct subsidiary of Everest Re, writes property and casualty insurance on an admitted basis in Georgia and Alabama. The majority of Everest Security's business is reinsured by its parent, Everest Re.
|
·
|
Mt. McKinley Insurance Company ("Mt. McKinley"), a Delaware insurance company and a direct subsidiary of Holdings, was acquired by Holdings in September 2000 from The Prudential Insurance Company of America ("The Prudential"). In 1985, Mt. McKinley ceased writing new and renewal insurance and commenced a run-off operation to service claims arising from its previously written business. Effective September 19, 2000, Mt. McKinley and Bermuda Re entered into a loss portfolio transfer reinsurance agreement, whereby Mt. McKinley transferred, for arm's length consideration, all of its net insurance exposures and reserves to Bermuda Re.
|
·
|
Effective July 13, 2015, the Company sold all of the outstanding shares of capital stock in Mt. McKinley to Clearwater Insurance Company. The operating results of Mt. McKinley through July 13, 2015 are included within the Company's financial statements.
|
·
|
Heartland Crop Insurance, Inc. ("Heartland"), a Kansas based managing general agent and a direct subsidiary of Holdings, was acquired on January 2, 2011. Heartland specializes in crop insurance, which is written mainly through Everest National.
|
·
|
Everest International Assurance, Ltd. ("Everest Assurance"), a Bermuda company and a direct subsidiary of Holdings is registered in Bermuda as a Class 3A general business insurer and as a Class C long-term insurer. Everest Assurance has made a one-time election under section 953(d) of the U.S. Internal Revenue Code to be a U.S. income tax paying "Controlled Foreign Corporation." By making this election, Everest Assurance will be authorized to write life reinsurance and casualty reinsurance in both Bermuda and the U.S.
|
Operating Subsidiary:
|
A.M. Best
|
Standard & Poor's
|
Moody's
|
|||
Everest Re
|
A+ (Superior)
|
A+ (Strong)
|
A1 (upper-medium)
|
|||
Everest National
|
A+ (Superior)
|
A+ (Strong)
|
Not Rated
|
|||
Everest Indemnity
|
A+ (Superior)
|
A+ (Strong)
|
Not Rated
|
|||
Everest Security
|
A+ (Superior)
|
Not Rated
|
Not Rated
|
|||
Everest International Assurance
|
A+ (Superior)
|
A (Strong)
|
Not Rated
|
A.M. Best
|
|
Standard & Poor's
|
|
Moody's
|
|||||||
Senior Notes
|
a-
|
(Strong)
|
A-
|
(Strong)
|
Baa1
|
(Medium Grade)
|
|||||
Long Term Notes
|
bbb
|
(Adequate)
|
BBB
|
(Adequate)
|
Baa2
|
(Medium Grade)
|
Calendar year:
|
Pre-tax catastrophe losses
|
||||
(Dollars in millions)
|
|||||
2015
|
|
$
|
31.9 | ||
2014
|
18.2
|
||||
2013
|
76.6
|
||||
2012
|
235.8
|
||||
2011
|
798.4
|
Calendar year:
|
Effect on pre-tax net income
|
||||
(Dollars in millions)
|
|||||
2015
|
|
$
|
6.5 |
increase
|
|
2014
|
39.2
|
decrease
|
|||
2013
|
44.6
|
decrease
|
|||
2012
|
12.3
|
decrease
|
|||
2011
|
14.8
|
decrease
|
Percentage of ceded written premiums to gross written premiums
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
Unaffiliated
|
8.2%
|
9.3%
|
5.0%
|
6.3%
|
5.0%
|
|||||
Affiliated
|
49.9%
|
48.2%
|
47.3%
|
46.3%
|
45.8%
|
At
|
||||||||
(Dollars in millions)
|
December 31, 2015
|
% of Total
|
||||||
Mortgage-backed securities
|
||||||||
Commercial
|
$
|
62.4
|
0.7
|
%
|
||||
Agency residential
|
712.3
|
7.5
|
%
|
|||||
Non-agency residential
|
0.2
|
0.0
|
%
|
|||||
Other asset-backed
|
145.0
|
1.5
|
%
|
|||||
Total asset-backed
|
919.9
|
9.7
|
%
|
|||||
Other fixed income
|
4,436.6
|
46.6
|
%
|
|||||
Total fixed income, at market value
|
5,356.5
|
56.3
|
%
|
|||||
Fixed maturities, at fair value
|
2.1
|
0.0
|
%
|
|||||
Equity securities, at fair value
|
1,215.4
|
12.8
|
%
|
|||||
Other invested assets, at market value
|
450.2
|
4.7
|
%
|
|||||
Other invested assets, at fair value
|
1,773.2
|
18.6
|
%
|
|||||
Cash and short-term investments
|
718.9
|
7.6
|
%
|
|||||
Total investments and cash
|
$
|
9,516.3
|
100.0
|
%
|
ITEM 5. | MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES |
Years Ended December 31,
|
Percentage Increase/(Decrease)
|
|||||||||||||||||||
(Dollars in millions)
|
2015
|
2014
|
2013
|
2015/2014
|
2014/2013
|
|||||||||||||||
Gross written premiums
|
$
|
4,995.6
|
$
|
4,965.3
|
$
|
4,437.5
|
0.6
|
%
|
11.9
|
%
|
||||||||||
Net written premiums
|
2,093.3
|
2,107.0
|
2,117.4
|
-0.6
|
%
|
-0.5
|
%
|
|||||||||||||
REVENUES:
|
||||||||||||||||||||
Premiums earned
|
$
|
2,143.8
|
$
|
2,113.7
|
$
|
2,006.4
|
1.4
|
%
|
5.4
|
%
|
||||||||||
Net investment income
|
273.3
|
290.3
|
297.0
|
-5.9
|
%
|
-2.3
|
%
|
|||||||||||||
Net realized capital gains (losses)
|
50.3
|
206.7
|
723.1
|
-75.6
|
%
|
-71.4
|
%
|
|||||||||||||
Other income (expense)
|
29.3
|
(22.3
|
)
|
(7.7
|
)
|
-231.3
|
%
|
188.8
|
%
|
|||||||||||
Total revenues
|
2,496.6
|
2,588.4
|
3,018.8
|
-3.5
|
%
|
-14.3
|
%
|
|||||||||||||
CLAIMS AND EXPENSES:
|
||||||||||||||||||||
Incurred losses and loss adjustment expenses
|
1,319.6
|
1,354.1
|
1,272.2
|
-2.6
|
%
|
6.4
|
%
|
|||||||||||||
Commission, brokerage, taxes and fees
|
315.1
|
339.4
|
293.9
|
-7.2
|
%
|
15.5
|
%
|
|||||||||||||
Other underwriting expenses
|
214.8
|
192.0
|
193.5
|
11.9
|
%
|
-0.8
|
%
|
|||||||||||||
Corporate expense
|
7.2
|
7.3
|
8.3
|
-1.0
|
%
|
-12.2
|
%
|
|||||||||||||
Interest, fee and bond issue cost amortization expense
|
35.4
|
38.0
|
45.5
|
-6.7
|
%
|
-16.5
|
%
|
|||||||||||||
Total claims and expenses
|
1,892.1
|
1,930.7
|
1,813.3
|
-2.0
|
%
|
6.5
|
%
|
|||||||||||||
INCOME (LOSS) BEFORE TAXES
|
604.5
|
657.7
|
1,205.5
|
-8.1
|
%
|
-45.4
|
%
|
|||||||||||||
Income tax expense (benefit)
|
191.9
|
203.6
|
407.2
|
-5.7
|
%
|
-50.0
|
%
|
|||||||||||||
NET INCOME (LOSS)
|
$
|
412.7
|
$
|
454.1
|
$
|
798.3
|
-9.1
|
%
|
-43.1
|
%
|
||||||||||
RATIOS:
|
Point Change
|
|||||||||||||||||||
Loss ratio
|
61.6
|
%
|
64.1
|
%
|
63.4
|
%
|
(2.5
|
)
|
0.7
|
|||||||||||
Commission and brokerage ratio
|
14.7
|
%
|
16.1
|
%
|
14.6
|
%
|
(1.4
|
)
|
1.5
|
|||||||||||
Other underwriting expense ratio
|
10.0
|
%
|
9.0
|
%
|
9.7
|
%
|
1.0
|
(0.7
|
)
|
|||||||||||
Combined ratio
|
86.3
|
%
|
89.2
|
%
|
87.7
|
%
|
(2.9
|
)
|
1.5
|
|||||||||||
At December 31,
|
Percentage Increase/ (Decrease)
|
|||||||||||||||||||
(Dollars in millions)
|
2015
|
2014
|
2013
|
2015/2014
|
2014/2013
|
|||||||||||||||
Balance sheet data:
|
||||||||||||||||||||
Total investments and cash
|
$
|
9,516.3
|
$
|
9,572.6
|
$
|
9,495.1
|
-0.6
|
%
|
0.8
|
%
|
||||||||||
Total assets
|
16,700.6
|
16,322.3
|
15,521.0
|
2.3
|
%
|
5.2
|
%
|
|||||||||||||
Loss and loss adjustment expense reserves
|
7,940.7
|
7,843.9
|
7,653.2
|
1.2
|
%
|
2.5
|
%
|
|||||||||||||
Total debt
|
638.4
|
638.4
|
488.3
|
0.0
|
%
|
30.7
|
%
|
|||||||||||||
Total liabilities
|
11,769.4
|
11,749.6
|
11,330.5
|
0.2
|
%
|
3.7
|
%
|
|||||||||||||
Stockholder's equity
|
4,931.2
|
4,572.7
|
4,190.5
|
7.8
|
%
|
9.1
|
%
|
|||||||||||||
(Some amounts may not reconcile due to rounding)
|
Years Ended December 31,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2015
|
|||||||||||||||||||||||||||
Attritional (a)
|
$
|
1,282.9
|
59.8
|
%
|
$
|
4.7
|
0.3
|
%
|
$
|
1,287.6
|
60.1
|
%
|
|||||||||||||||
Catastrophes
|
43.1
|
2.0
|
%
|
|
(11.2
|
)
|
-0.5
|
%
|
|
31.9
|
1.5
|
%
|
|
||||||||||||||
Total
|
$
|
1,326.0
|
61.8
|
%
|
|
$
|
(6.5
|
)
|
-0.2
|
%
|
|
$
|
1,319.6
|
61.6
|
%
|
|
|||||||||||
2014
|
|||||||||||||||||||||||||||
Attritional (a)
|
$
|
1,273.1
|
60.3
|
%
|
$
|
62.8
|
2.9
|
%
|
$
|
1,335.9
|
63.2
|
%
|
|||||||||||||||
Catastrophes
|
41.8
|
2.0
|
%
|
|
(23.6
|
)
|
-1.1
|
%
|
|
18.2
|
0.9
|
%
|
|
||||||||||||||
Total
|
$
|
1,314.9
|
62.3
|
%
|
|
$
|
39.2
|
1.8
|
%
|
|
$
|
1,354.1
|
64.1
|
%
|
|
||||||||||||
2013
|
|||||||||||||||||||||||||||
Attritional (a)
|
$
|
1,167.6
|
58.2
|
%
|
$
|
27.9
|
1.4
|
%
|
$
|
1,195.5
|
59.6
|
%
|
|||||||||||||||
Catastrophes
|
59.9
|
3.0
|
%
|
|
16.7
|
0.8
|
%
|
|
76.6
|
3.8
|
%
|
||||||||||||||||
Total
|
$
|
1,227.5
|
61.2
|
%
|
|
$
|
44.6
|
2.2
|
%
|
|
$
|
1,272.2
|
63.4
|
%
|
|
||||||||||||
Variance 2015/2014
|
|||||||||||||||||||||||||||
Attritional (a)
|
$
|
9.8
|
(0.5
|
)
|
pts
|
$
|
(58.1
|
)
|
(2.6
|
)
|
pts
|
$
|
(48.3
|
)
|
(3.1
|
)
|
pts
|
||||||||||
Catastrophes
|
1.3
|
-
|
pts
|
12.4
|
0.6
|
pts
|
13.7
|
0.6
|
pts
|
||||||||||||||||||
Total
|
$
|
11.1
|
(0.5
|
)
|
pts
|
$
|
(45.7
|
)
|
(2.0
|
)
|
pts
|
$
|
(34.5
|
)
|
(2.5
|
)
|
pts
|
||||||||||
Variance 2014/2013
|
|||||||||||||||||||||||||||
Attritional (a)
|
$
|
105.5
|
2.1
|
pts
|
$
|
34.9
|
1.5
|
pts
|
$
|
140.4
|
3.6
|
pts
|
|||||||||||||||
Catastrophes
|
(18.1
|
)
|
(1.0
|
)
|
pts
|
(40.3
|
)
|
(1.9
|
)
|
pts
|
(58.4
|
)
|
(2.9
|
)
|
pts
|
||||||||||||
Total
|
$
|
87.4
|
1.1
|
pts
|
$
|
(5.4
|
)
|
(0.4
|
)
|
pts
|
$
|
81.9
|
0.7
|
pts
|
|||||||||||||
(a) Attritional losses exclude catastrophe losses.
|
|||||||||||||||||||||||||||
(Some amounts may not reconcile due to rounding.)
|
Years Ended December 31,
|
||||||||||||
(Dollars in millions)
|
2015
|
2014
|
2013
|
|||||||||
Fixed maturities
|
$
|
188.3
|
$
|
207.9
|
$
|
210.4
|
||||||
Equity securities
|
34.4
|
34.1
|
36.3
|
|||||||||
Short-term investments and cash
|
1.0
|
1.2
|
1.1
|
|||||||||
Other invested assets
|
||||||||||||
Limited partnerships
|
19.6
|
29.7
|
36.7
|
|||||||||
Dividends from Parent's shares
|
38.9
|
31.1
|
21.3
|
|||||||||
Other
|
1.8
|
3.6
|
7.3
|
|||||||||
Gross investment income before adjustments
|
284.0
|
307.5
|
313.1
|
|||||||||
Funds held interest income (expense)
|
5.6
|
5.4
|
6.9
|
|||||||||
Interest income from Parent
|
4.3
|
-
|
-
|
|||||||||
Gross investment income
|
293.9
|
313.0
|
320.1
|
|||||||||
Investment expenses
|
(20.6
|
)
|
(22.7
|
)
|
(23.1
|
)
|
||||||
Net investment income
|
$
|
273.3
|
$
|
290.3
|
$
|
297.0
|
||||||
(Some amounts may not reconcile due to rounding.)
|
2015
|
2014
|
2013
|
|
Imbedded pre-tax yield of cash and invested assets at December 31
|
2.9%
|
3.1%
|
3.3%
|
Imbedded after-tax yield of cash and invested assets at December 31
|
2.1%
|
2.2%
|
2.4%
|
Annualized pre-tax yield on average cash and invested assets
|
3.1%
|
3.5%
|
3.6%
|
Annualized after-tax yield on average cash and invested assets
|
2.2%
|
2.5%
|
2.6%
|
Years Ended December 31,
|
2015/2014
|
2014/2013
|
||||||||||||||||||
(Dollars in millions)
|
2015
|
2014
|
2013
|
Variance
|
Variance
|
|||||||||||||||
Gains (losses) from sales:
|
||||||||||||||||||||
Fixed maturity securities, market value
|
||||||||||||||||||||
Gains
|
$
|
10.9
|
$
|
13.5
|
$
|
14.4
|
$
|
(2.6
|
)
|
$
|
(0.9
|
)
|
||||||||
Losses
|
(47.2
|
)
|
(16.2
|
)
|
(10.7
|
)
|
(31.0
|
)
|
(5.5
|
)
|
||||||||||
Total
|
(36.3
|
)
|
(2.7
|
)
|
3.8
|
(33.6
|
)
|
(6.5
|
)
|
|||||||||||
Fixed maturity securities, fair value
|
||||||||||||||||||||
Gains
|
-
|
1.3
|
0.5
|
(1.3
|
)
|
0.8
|
||||||||||||||
Losses
|
-
|
(4.4
|
)
|
(0.3
|
)
|
4.4
|
(4.1
|
)
|
||||||||||||
Total
|
-
|
(3.1
|
)
|
0.2
|
3.1
|
(3.3
|
)
|
|||||||||||||
Equity securities, fair value
|
||||||||||||||||||||
Gains
|
26.1
|
17.9
|
40.5
|
8.2
|
(22.6
|
)
|
||||||||||||||
Losses
|
(34.1
|
)
|
(18.3
|
)
|
(8.9
|
)
|
(15.8
|
)
|
(9.4
|
)
|
||||||||||
Total
|
(8.0
|
)
|
(0.4
|
)
|
31.6
|
(7.6
|
)
|
(32.0
|
)
|
|||||||||||
Other invested assets, fair value
|
||||||||||||||||||||
Gains on exchange
|
88.4
|
-
|
-
|
88.4
|
-
|
|||||||||||||||
Losses
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total
|
88.4
|
-
|
-
|
88.4
|
-
|
|||||||||||||||
Total net realized gains (losses) from sales
|
||||||||||||||||||||
Gains
|
125.4
|
32.7
|
55.4
|
92.7
|
(22.7
|
)
|
||||||||||||||
Losses
|
(81.3
|
)
|
(38.9
|
)
|
(19.8
|
)
|
(42.4
|
)
|
(19.1
|
)
|
||||||||||
Total
|
44.1
|
(6.2
|
)
|
35.6
|
50.3
|
(41.8
|
)
|
|||||||||||||
Other than temporary impairments:
|
(78.8
|
)
|
(38.9
|
)
|
-
|
(39.9
|
)
|
(38.9
|
)
|
|||||||||||
Gain on sale of subsidiary:
|
94.7
|
-
|
-
|
94.7
|
-
|
|||||||||||||||
Gains (losses) from fair value adjustments:
|
||||||||||||||||||||
Fixed maturities, fair value
|
-
|
(1.5
|
)
|
0.3
|
1.5
|
(1.8
|
)
|
|||||||||||||
Equity securities, fair value
|
(39.1
|
)
|
113.1
|
240.9
|
(152.2
|
)
|
(127.8
|
)
|
||||||||||||
Other invested assets, fair value
|
29.5
|
140.3
|
446.3
|
(110.8
|
)
|
(306.0
|
)
|
|||||||||||||
Total
|
(9.6
|
)
|
251.8
|
687.6
|
(261.4
|
)
|
(435.8
|
)
|
||||||||||||
Total net realized gains (losses)
|
$
|
50.3
|
$
|
206.7
|
$
|
723.1
|
$
|
(156.4
|
)
|
$
|
(516.5
|
)
|
||||||||
(Some amounts may not reconcile due to rounding)
|
Years Ended December 31, | 2015/2014 | 2014/2013 | ||||||||||||||||||||||||||
(Dollars in millions)
|
2015
|
2014
|
2013
|
Variance
|
% Change
|
Variance
|
% Change
|
|||||||||||||||||||||
Gross written premiums
|
$
|
2,147.9
|
$
|
2,154.5
|
$
|
1,826.0
|
$
|
(6.6
|
)
|
-0.3
|
%
|
$
|
328.5
|
18.0
|
%
|
|||||||||||||
Net written premiums
|
899.9
|
977.9
|
909.6
|
(78.0
|
)
|
-8.0
|
%
|
68.3
|
7.5
|
%
|
||||||||||||||||||
Premiums earned
|
$
|
951.5
|
$
|
988.3
|
$
|
842.3
|
$
|
(36.9
|
)
|
-3.7
|
%
|
$
|
146.0
|
17.3
|
%
|
|||||||||||||
Incurred losses and LAE
|
413.3
|
545.9
|
424.2
|
(132.6
|
)
|
-24.3
|
%
|
121.7
|
28.7
|
%
|
||||||||||||||||||
Commission and brokerage
|
199.0
|
201.9
|
159.7
|
(2.9
|
)
|
-1.4
|
%
|
42.2
|
26.4
|
%
|
||||||||||||||||||
Other underwriting expenses
|
50.1
|
45.6
|
47.2
|
4.5
|
9.9
|
%
|
(1.6
|
)
|
-3.4
|
%
|
||||||||||||||||||
Underwriting gain (loss)
|
$
|
289.1
|
$
|
195.0
|
$
|
211.2
|
$
|
94.1
|
48.3
|
%
|
$
|
(16.3
|
)
|
-7.7
|
%
|
|||||||||||||
Point Chg
|
Point Chg
|
|||||||||||||||||||||||||||
Loss ratio
|
43.4
|
%
|
55.2
|
%
|
50.4
|
%
|
(11.8
|
)
|
4.8
|
|||||||||||||||||||
Commission and brokerage ratio
|
20.9
|
%
|
20.4
|
%
|
19.0
|
%
|
0.5
|
1.4
|
||||||||||||||||||||
Other underwriting expense ratio
|
5.3
|
%
|
4.7
|
%
|
5.5
|
%
|
0.6
|
(0.8
|
)
|
|||||||||||||||||||
Combined ratio
|
69.6
|
%
|
80.3
|
%
|
74.9
|
%
|
(10.7
|
)
|
5.4
|
|||||||||||||||||||
(Some amounts may not reconcile due to rounding)
|
Years Ended December 31,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2015
|
|||||||||||||||||||||||||||
Attritional
|
$
|
473.5
|
49.8
|
%
|
$
|
(63.7
|
)
|
-6.8
|
%
|
$
|
409.8
|
43.0
|
%
|
||||||||||||||
Catastrophes
|
8.4
|
0.9
|
%
|
|
(4.9
|
)
|
-0.5
|
%
|
|
3.5
|
0.4
|
%
|
|
||||||||||||||
Total segment
|
$
|
481.9
|
50.7
|
%
|
|
$
|
(68.6
|
)
|
-7.2
|
%
|
|
$
|
413.3
|
43.4
|
%
|
|
|||||||||||
2014
|
|||||||||||||||||||||||||||
Attritional
|
$
|
495.8
|
50.3
|
%
|
$
|
59.2
|
5.9
|
%
|
$
|
555.0
|
56.2
|
%
|
|||||||||||||||
Catastrophes
|
6.3
|
0.6
|
%
|
|
(15.4
|
)
|
-1.6
|
%
|
|
(9.1
|
)
|
-1.0
|
%
|
|
|||||||||||||
Total segment
|
$
|
502.1
|
50.9
|
%
|
|
$
|
43.8
|
4.3
|
%
|
|
$
|
545.9
|
55.2
|
%
|
|
||||||||||||
2013
|
|||||||||||||||||||||||||||
Attritional
|
$
|
400.5
|
47.6
|
%
|
$
|
(21.0
|
)
|
-2.5
|
%
|
$
|
379.5
|
45.1
|
%
|
||||||||||||||
Catastrophes
|
25.9
|
3.1
|
%
|
|
18.8
|
2.2
|
%
|
|
44.7
|
5.3
|
%
|
|
|||||||||||||||
Total segment
|
$
|
426.4
|
50.6
|
%
|
|
$
|
(2.2
|
)
|
-0.3
|
%
|
|
$
|
424.2
|
50.4
|
%
|
|
|||||||||||
Variance 2015/2014
|
|||||||||||||||||||||||||||
Attritional
|
$
|
(22.3
|
)
|
(0.5
|
)
|
pts
|
$
|
(122.9
|
)
|
(12.7
|
)
|
pts
|
$
|
(145.2
|
)
|
(13.2
|
)
|
pts
|
|||||||||
Catastrophes
|
2.1
|
0.3
|
pts
|
10.5
|
1.1
|
pts
|
12.6
|
1.4
|
pts
|
||||||||||||||||||
Total segment
|
$
|
(20.2
|
)
|
(0.2
|
)
|
pts
|
$
|
(112.4
|
)
|
(11.5
|
)
|
pts
|
$
|
(132.6
|
)
|
(11.8
|
)
|
pts
|
|||||||||
Variance 2014/2013
|
|||||||||||||||||||||||||||
Attritional
|
$
|
95.3
|
2.7
|
pts
|
$
|
80.2
|
8.4
|
pts
|
$
|
175.5
|
11.1
|
pts
|
|||||||||||||||
Catastrophes
|
(19.6
|
)
|
(2.5
|
)
|
pts
|
(34.2
|
)
|
(3.8
|
)
|
pts
|
(53.8
|
)
|
(6.3
|
)
|
pts
|
||||||||||||
Total segment
|
$
|
75.7
|
0.3
|
pts
|
$
|
46.0
|
4.6
|
pts
|
$
|
121.7
|
4.8
|
pts
|
|||||||||||||||
(Some amounts may not reconcile due to rounding.)
|
Years Ended December 31, | 2015/2014 | 2014/2013 | ||||||||||||||||||||||||||
(Dollars in millions)
|
2015
|
2014
|
2013
|
Variance
|
% Change
|
Variance
|
% Change
|
|||||||||||||||||||||
Gross written premiums
|
$
|
1,374.0
|
$
|
1,630.4
|
$
|
1,370.6
|
$
|
(256.4
|
)
|
-15.7
|
%
|
$
|
259.8
|
19.0
|
%
|
|||||||||||||
Net written premiums
|
562.7
|
612.2
|
610.1
|
(49.6
|
)
|
-8.1
|
%
|
2.2
|
0.4
|
%
|
||||||||||||||||||
Premiums earned
|
$
|
581.2
|
$
|
601.0
|
$
|
591.7
|
$
|
(19.8
|
)
|
-3.3
|
%
|
$
|
9.3
|
1.6
|
%
|
|||||||||||||
Incurred losses and LAE
|
394.8
|
358.0
|
315.9
|
36.8
|
10.3
|
%
|
42.1
|
13.3
|
%
|
|||||||||||||||||||
Commission and brokerage
|
121.2
|
119.7
|
114.3
|
1.5
|
1.3
|
%
|
5.3
|
4.7
|
%
|
|||||||||||||||||||
Other underwriting expenses
|
34.3
|
34.6
|
33.9
|
(0.3
|
)
|
-0.9
|
%
|
0.7
|
2.0
|
%
|
||||||||||||||||||
Underwriting gain (loss)
|
$
|
30.9
|
$
|
88.7
|
$
|
127.5
|
$
|
(57.8
|
)
|
-65.1
|
%
|
$
|
(38.9
|
)
|
-30.5
|
%
|
||||||||||||
Point Chg
|
Point Chg
|
|||||||||||||||||||||||||||
Loss ratio
|
67.9
|
%
|
59.6
|
%
|
53.4
|
%
|
8.3
|
6.2
|
||||||||||||||||||||
Commission and brokerage ratio
|
20.8
|
%
|
19.9
|
%
|
19.3
|
%
|
0.9
|
0.6
|
||||||||||||||||||||
Other underwriting expense ratio
|
6.0
|
%
|
5.7
|
%
|
5.7
|
%
|
0.3
|
-
|
||||||||||||||||||||
Combined ratio
|
94.7
|
%
|
85.2
|
%
|
78.4
|
%
|
9.5
|
6.8
|
||||||||||||||||||||
(Some amounts may not reconcile due to rounding)
|
Years Ended December 31,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2015
|
|||||||||||||||||||||||||||
Attritional
|
$
|
378.1
|
65.1
|
%
|
$
|
(11.4
|
)
|
-2.1
|
%
|
$
|
366.7
|
63.0
|
%
|
||||||||||||||
Catastrophes
|
34.7
|
6.0
|
%
|
|
(6.6
|
)
|
-1.1
|
%
|
|
28.1
|
4.9
|
%
|
|
||||||||||||||
Total segment
|
$
|
412.8
|
71.1
|
%
|
|
$
|
(18.0
|
)
|
-3.2
|
%
|
|
$
|
394.8
|
67.9
|
%
|
|
|||||||||||
2014
|
|||||||||||||||||||||||||||
Attritional
|
$
|
338.4
|
56.4
|
%
|
$
|
(7.7
|
)
|
-1.3
|
%
|
$
|
330.7
|
55.1
|
%
|
||||||||||||||
Catastrophes
|
35.5
|
5.9
|
%
|
|
(8.2
|
)
|
-1.4
|
%
|
|
27.3
|
4.5
|
%
|
|
||||||||||||||
Total segment
|
$
|
373.9
|
62.3
|
%
|
|
$
|
(15.9
|
)
|
-2.7
|
%
|
|
$
|
358.0
|
59.6
|
%
|
|
|||||||||||
2013
|
|||||||||||||||||||||||||||
Attritional
|
$
|
307.3
|
51.9
|
%
|
$
|
(23.9
|
)
|
-4.0
|
%
|
$
|
283.4
|
47.9
|
%
|
||||||||||||||
Catastrophes
|
33.6
|
5.7
|
%
|
|
(1.1
|
)
|
-0.2
|
%
|
|
32.5
|
5.5
|
%
|
|
||||||||||||||
Total segment
|
$
|
340.9
|
57.6
|
%
|
|
$
|
(25.0
|
)
|
-4.2
|
%
|
|
$
|
315.9
|
53.4
|
%
|
|
|||||||||||
Variance 2015/2014
|
|||||||||||||||||||||||||||
Attritional
|
$
|
39.7
|
8.7
|
pts
|
$
|
(3.7
|
)
|
(0.8
|
)
|
pts
|
$
|
36.0
|
7.9
|
pts
|
|||||||||||||
Catastrophes
|
(0.8
|
)
|
0.1
|
pts
|
1.6
|
0.3
|
pts
|
0.8
|
0.4
|
pts
|
|||||||||||||||||
Total segment
|
$
|
38.9
|
8.8
|
pts
|
$
|
(2.1
|
)
|
(0.5
|
)
|
pts
|
$
|
36.8
|
8.3
|
pts
|
|||||||||||||
Variance 2014/2013
|
|||||||||||||||||||||||||||
Attritional
|
$
|
31.1
|
4.5
|
pts
|
$
|
16.2
|
2.7
|
pts
|
$
|
47.3
|
7.2
|
pts
|
|||||||||||||||
Catastrophes
|
1.9
|
0.2
|
pts
|
(7.1
|
)
|
(1.2
|
)
|
pts
|
(5.2
|
)
|
(1.0
|
)
|
pts
|
||||||||||||||
Total segment
|
$
|
33.0
|
4.7
|
pts
|
$
|
9.1
|
1.5
|
pts
|
$
|
42.1
|
6.2
|
pts
|
|||||||||||||||
(Some amounts may not reconcile due to rounding.)
|
Years Ended December 31, | 2015/2014 | 2014/2013 | ||||||||||||||||||||||||||
(Dollars in millions)
|
2015
|
2014
|
2013
|
Variance
|
% Change
|
Variance
|
% Change
|
|||||||||||||||||||||
Gross written premiums
|
$
|
1,473.8
|
$
|
1,180.4
|
$
|
1,240.8
|
$
|
293.4
|
24.9
|
%
|
$
|
(60.4
|
)
|
-4.9
|
%
|
|||||||||||||
Net written premiums
|
630.7
|
516.9
|
597.7
|
113.8
|
22.0
|
%
|
(80.9
|
)
|
-13.5
|
%
|
||||||||||||||||||
Premiums earned
|
$
|
611.1
|
$
|
524.4
|
$
|
572.3
|
$
|
86.7
|
16.5
|
%
|
$
|
(47.9
|
)
|
-8.4
|
%
|
|||||||||||||
Incurred losses and LAE
|
511.5
|
450.2
|
532.0
|
61.3
|
13.6
|
%
|
(81.9
|
)
|
-15.4
|
%
|
||||||||||||||||||
Commission and brokerage
|
(5.1
|
)
|
17.8
|
19.8
|
(22.9
|
)
|
-128.7
|
%
|
(2.0
|
)
|
-10.1
|
%
|
||||||||||||||||
Other underwriting expenses
|
130.4
|
111.8
|
112.4
|
18.6
|
16.6
|
%
|
(0.6
|
)
|
-0.5
|
%
|
||||||||||||||||||
Underwriting gain (loss)
|
$
|
(25.7
|
)
|
$
|
(55.4
|
)
|
$
|
(92.0
|
)
|
$
|
29.7
|
-53.6
|
%
|
$
|
36.6
|
-39.7
|
%
|
|||||||||||
Point Chg
|
Point Chg
|
|||||||||||||||||||||||||||
Loss ratio
|
83.7
|
%
|
85.8
|
%
|
93.0
|
%
|
(2.1
|
)
|
(7.2
|
)
|
||||||||||||||||||
Commission and brokerage ratio
|
-0.8
|
%
|
3.4
|
%
|
3.5
|
%
|
(4.2
|
)
|
(0.1
|
)
|
||||||||||||||||||
Other underwriting expense ratio
|
21.3
|
%
|
21.4
|
%
|
19.6
|
%
|
(0.1
|
)
|
1.8
|
|||||||||||||||||||
Combined ratio
|
104.2
|
%
|
110.6
|
%
|
116.1
|
%
|
(6.4
|
)
|
(5.5
|
)
|
||||||||||||||||||
(Some amounts may not reconcile due to rounding)
|
Years Ended December 31,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2015
|
|||||||||||||||||||||||||||
Attritional
|
$
|
431.4
|
70.6
|
%
|
$
|
79.8
|
13.1
|
%
|
$
|
511.2
|
83.7
|
%
|
|||||||||||||||
Catastrophes
|
-
|
0.0
|
%
|
|
0.3
|
0.0
|
%
|
|
0.3
|
0.0
|
%
|
|
|||||||||||||||
Total segment
|
$
|
431.4
|
70.6
|
%
|
|
$
|
80.1
|
13.1
|
%
|
|
$
|
511.5
|
83.7
|
%
|
|
||||||||||||
2014
|
|||||||||||||||||||||||||||
Attritional
|
$
|
438.8
|
83.6
|
%
|
$
|
11.3
|
2.2
|
%
|
$
|
450.2
|
85.8
|
%
|
|||||||||||||||
Catastrophes
|
-
|
0.0
|
%
|
|
-
|
0.0
|
%
|
|
-
|
0.0
|
%
|
|
|||||||||||||||
Total segment
|
$
|
438.8
|
83.6
|
%
|
|
$
|
11.3
|
2.2
|
%
|
|
$
|
450.2
|
85.8
|
%
|
|
||||||||||||
2013
|
|||||||||||||||||||||||||||
Attritional
|
$
|
459.8
|
80.4
|
%
|
$
|
72.9
|
12.7
|
%
|
$
|
532.6
|
93.2
|
%
|
|||||||||||||||
Catastrophes
|
0.5
|
0.1
|
%
|
|
(1.0
|
)
|
-0.2
|
%
|
|
(0.6
|
)
|
-0.1
|
%
|
|
|||||||||||||
Total segment
|
$
|
460.2
|
80.5
|
%
|
|
$
|
71.8
|
12.5
|
%
|
|
$
|
532.0
|
93.0
|
%
|
|
||||||||||||
Variance 2015/2014
|
|||||||||||||||||||||||||||
Attritional
|
$
|
(7.4
|
)
|
(13.0
|
)
|
pts
|
$
|
68.5
|
10.9
|
pts
|
$
|
61.0
|
(2.1
|
)
|
pts
|
||||||||||||
Catastrophes
|
-
|
-
|
pts
|
0.3
|
-
|
pts
|
0.3
|
-
|
pts
|
||||||||||||||||||
Total segment
|
$
|
(7.4
|
)
|
(13.0
|
)
|
pts
|
$
|
68.8
|
10.9
|
pts
|
$
|
61.3
|
(2.1
|
)
|
pts
|
||||||||||||
Variance 2014/2013
|
|||||||||||||||||||||||||||
Attritional
|
$
|
(21.0
|
)
|
3.2
|
pts
|
$
|
(61.6
|
)
|
(10.5
|
)
|
pts
|
$
|
(82.4
|
)
|
(7.4
|
)
|
pts
|
||||||||||
Catastrophes
|
(0.5
|
)
|
(0.1
|
)
|
pts
|
1.0
|
0.2
|
pts
|
0.6
|
0.1
|
pts
|
||||||||||||||||
Total segment
|
$
|
(21.4
|
)
|
3.1
|
pts
|
$
|
(60.5
|
)
|
(10.3
|
)
|
pts
|
$
|
(81.9
|
)
|
(7.2
|
)
|
pts
|
||||||||||
(Some amounts may not reconcile due to rounding.)
|
Impact of Interest Rate Shift in Basis Points
|
||||||||||||||||||||
At December 31, 2015
|
||||||||||||||||||||
(Dollars in millions)
|
-200
|
-100
|
0
|
100
|
200
|
|||||||||||||||
Total Market/Fair Value
|
$
|
6,216.3
|
$
|
6,071.9
|
$
|
5,922.1
|
$
|
5,761.5
|
$
|
5,594.6
|
||||||||||
Market/Fair Value Change from Base (%)
|
5.0
|
%
|
2.5
|
%
|
0.0
|
%
|
-2.7
|
%
|
-5.5
|
%
|
||||||||||
Change in Unrealized Appreciation
|
||||||||||||||||||||
After-tax from Base ($)
|
$
|
191.2
|
$
|
97.4
|
$
|
-
|
$
|
(104.4
|
)
|
$
|
(212.9
|
)
|
Impact of Interest Rate Shift in Basis Points
|
||||||||||||||||||||
At December 31, 2014
|
||||||||||||||||||||
(Dollars in millions)
|
-200
|
-100
|
0
|
100
|
200
|
|||||||||||||||
Total Market/Fair Value
|
$
|
6,151.8
|
$
|
6,006.9
|
$
|
5,859.3
|
$
|
5,706.4
|
$
|
5,549.2
|
||||||||||
Market/Fair Value Change from Base (%)
|
5.0
|
%
|
2.5
|
%
|
0.0
|
%
|
-2.6
|
%
|
-5.3
|
%
|
||||||||||
Change in Unrealized Appreciation
|
||||||||||||||||||||
After-tax from Base ($)
|
$
|
190.2
|
$
|
96.0
|
$
|
-
|
$
|
(99.4
|
)
|
$
|
(201.6
|
)
|
Impact of Percentage Change in Equity Fair/Market Values
|
||||||||||||||||||||
At December 31, 2015
|
||||||||||||||||||||
(Dollars in millions)
|
-20%
|
-10%
|
0%
|
10%
|
20%
|
|||||||||||||||
Fair/Market Value of the Equity Portfolio
|
$
|
972.3
|
$
|
1,093.8
|
$
|
1,215.4
|
$
|
1,336.9
|
$
|
1,458.5
|
||||||||||
After-tax Change in Fair/Market Value
|
(158.0
|
)
|
(79.0
|
)
|
-
|
79.0
|
158.0
|
Impact of Percentage Change in Equity Fair/Market Values
|
||||||||||||||||||||
At December 31, 2014
|
||||||||||||||||||||
(Dollars in millions)
|
-20%
|
-10%
|
0%
|
10%
|
20%
|
|||||||||||||||
Fair/Market Value of the Equity Portfolio
|
$
|
1,039.2
|
$
|
1,169.1
|
$
|
1,299.1
|
$
|
1,429.0
|
$
|
1,558.9
|
||||||||||
After-tax Change in Fair/Market Value
|
(168.9
|
)
|
(84.4
|
)
|
-
|
84.4
|
168.9
|
Change in Foreign Exchange Rates in Percent
|
||||||||||||||||||||
At December 31, 2015
|
||||||||||||||||||||
(Dollars in millions)
|
-20%
|
-10%
|
0%
|
10%
|
20%
|
|||||||||||||||
Total After-tax Foreign Exchange Exposure
|
$
|
(126.5
|
)
|
$
|
(63.3
|
)
|
$
|
-
|
$
|
63.3
|
$
|
126.5
|
Change in Foreign Exchange Rates in Percent
|
||||||||||||||||||||
At December 31, 2014
|
||||||||||||||||||||
(Dollars in millions)
|
-20%
|
-10%
|
0%
|
10%
|
20%
|
|||||||||||||||
Total After-tax Foreign Exchange Exposure
|
$
|
(140.3
|
)
|
$
|
(70.2
|
)
|
$
|
-
|
$
|
70.2
|
$
|
140.3
|
ITEM 12. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS |
(Dollars in thousands)
|
2015
|
2014
|
|||||||
(1)
|
Audit Fees
|
$
|
2,177.6
|
$
|
2,172.3
|
||||
(2)
|
Audit-Related Fees
|
72.6
|
61.4
|
||||||
(3)
|
Tax Fees
|
893.7
|
89.0
|
||||||
(4)
|
All Other Fees
|
6.5
|
6.5
|
EVEREST REINSURANCE HOLDINGS, INC.
|
|||
By:
|
/S/DOMINIC J. ADDESSO
|
||
Dominic J. Addesso
(Chairman, President and
Chief Executive Officer)
|
Signature
|
Title
|
Date
|
|||
|
|||||
/S/ DOMINIC J. ADDESSO
|
Chairman, President and Chief Executive
Officer (Principal Executive Officer)
|
March 23, 2016
|
|||
Dominic J. Addesso
|
|||||
|
|||||
/S/ CRAIG HOWIE
|
Executive Vice President and Chief Financial
Officer (Principal Financial Officer)
|
March 23, 2016
|
|||
Craig Howie
|
|||||
|
|||||
/S/ KEITH T. SHOEMAKER
|
Comptroller (Principal Accounting Officer)
|
March 23, 2016
|
|||
Keith T. Shoemaker
|
2.
|
1
|
Agreement and Plan of Merger among Everest Reinsurance Holdings, Inc., Everest Re Group, Ltd. and Everest Re Merger Corporation, incorporated herein by reference to Exhibit 2.1 to the Registration Statement on Form S-4 (No. 333-87361)
|
3.
|
1
|
Certificate of Incorporation of Everest Reinsurance Holdings, Inc., incorporated herein by reference to Exhibit 4.1 to the Registration Statement on Form S-8 (No. 333-05771)
|
3.
|
2
|
By-Laws of Everest Reinsurance Holdings, Inc., incorporated herein by reference to Exhibit 3.2 to the Everest Reinsurance Holdings, Inc. Quarterly Report on Form 10-Q for the quarter ended March 31, 2000
|
4.
|
1
|
Indenture, dated March 14, 2000, between Everest Reinsurance Holdings, Inc. and The Chase Manhattan Bank, as Trustee, incorporated herein by reference to Exhibit 4.1 to Everest Reinsurance Holdings, Inc. Form 8-K filed on March 15, 2000
|
4.
|
2
|
Second Supplemental Indenture relating to Holdings 6.20% Junior Subordinated Debt Securities due March 29, 2034, dated as of March 29, 2004, among Holdings, Group and JPMorgan Chase Bank, as Trustee, incorporated herein by reference to Exhibit 4.1 to Everest Reinsurance Holdings, Inc. Form 8-K filed on March 30, 2004 (the "March 30, 2004 8-K")
|
4.
|
3
|
Amended and Restated Trust Agreement of Everest Re Capital Trust II, dated as of March 29, 2004, incorporated herein by reference to Exhibit 4.2 to the March 30, 2004 8-K
|
4.
|
4
|
Guarantee Agreement, dated as of March 29, 2004, between Holdings and JPMorgan Chase Bank, incorporated herein by reference to Exhibit 4.3 to the March 30, 2004 8-K
|
4.
|
5
|
Expense Agreement, dated as of March 29, 2004, between Holdings and Everest Re Capital Trust II, incorporated herein by reference to Exhibit 4.4 to the March 30, 2004 8-K
|
4.
|
6
|
Third Supplemental Indenture relating to Holdings 5.40% Senior Notes due October 15, 2014, dated as of October 12, 2004, among Holdings and JPMorgan Chase Bank, as Trustee, incorporated herein by reference to Exhibit 4.1 to Everest Reinsurance Holdings, Inc. Form 8-K filed on October 12, 2004
|
4.
|
7
|
Fourth Supplemental Indenture relating to Holdings $400.0 million 4.868% Senior Notes due June 1, 2044, dated June 5 2014, between Holdings and the Bank of New York Mellon, as Trustee, incorporated herein by reference to Exhibit 4.1 to Everest Reinsurance Holdings, Inc. Form 8-K filed on June 5, 2014
|
10.
|
1
|
Completion of Tender Offer relating to Everest Reinsurance Holdings, Inc. 6.60% Fixed to Floating Rate Long Term Subordinated Notes (LoTSSM) dated March 19, 2009, incorporated herein by reference to Exhibit 99.1 to Everest Re Group, Ltd. Form 8-K filed on March 31, 2009
|
10.
|
2
|
Credit Agreement, dated August 15, 2011, between Everest Reinsurance Holdings, Inc., the lenders named therein and Citibank, National Association, as administrative agent, providing for a $150.0 million three year revolving credit facility, incorporated herein by reference to Exhibit 10.30 to Everest Re Group, Ltd. Form 10K filed on February 29, 2012. This new agreement replaces the August 23, 2006 five year senior revolving credit facility
|
*10.
|
3
|
Employment agreement between Everest Global Services, Inc., Everest Reinsurance Holdings, Inc. and Dominic J. Addesso, dated July 1, 2012, incorporated herein by reference to Exhibit 10.1 to Everest Re Group, Ltd. Form 8-K filed on July 20, 2012
|
*10.
|
4
|
Employment agreement between Everest Global Services, Inc., Everest Reinsurance Holdings, Inc. and Joseph V. Taranto, dated July 1, 2012, incorporated herein by reference to Exhibit 10.2 to Everest Re Group, Ltd. Form 8-K filed on July 20, 2012
|
*10.
|
5
|
Change of Control Agreement between and among Everest Reinsurance Company, Everest Reinsurance Holdings, Inc., Everest Re Group, Ltd., Everest Global Services, Inc. and Joseph V. Taranto, dated January 1, 2012, incorporated herein by reference to Exhibit 10.3 to Everest Re Group, Ltd. Form 8-K filed on July 20, 2012
|
*10.
|
6
|
Employment agreement between Everest Global Services, Inc., Everest Reinsurance Holdings Inc. and Dominic J. Addesso, dated December 4, 2015, incorporated herein by reference to Exhibit 10.1 to Everest Re Group, Ltd. Form 8-K filed on December 8, 2015.
|
23.
|
1
|
Consent of PricewaterhouseCoopers LLP, filed herewith
|
31.
|
1
|
Section 302 Certification of Dominic J. Addesso, filed herewith
|
31.
|
2
|
Section 302 Certification of Craig Howie, filed herewith
|
32.
|
1
|
Section 906 Certification of Dominic J. Addesso and Craig Howie, 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 Label Linkbase
|
101.
|
PRE
|
XBRL Taxonomy Extension Presentation Linkbase
|
* Management contract or compensatory plan or arrangement.
|
Pages
|
||
Report of Independent Registered Public Accounting Firm
|
F-2
|
|
Consolidated Balance Sheets at December 31, 2015 and 2014
|
F-3
|
|
Consolidated Statements of Operations and Comprehensive Income (Loss) for the Years Ended
|
||
December 31, 2015, 2014 and 2013
|
F-4
|
|
Consolidated Statements of Changes in Stockholder's Equity for the Years Ended
|
||
December 31, 2015, 2014 and 2013
|
F-5
|
|
Consolidated Statements of Cash Flows for the Years Ended
|
||
December 31, 2015, 2014 and 2013
|
F-6
|
|
Notes to Consolidated Financial Statements
|
F-7
|
|
Schedules
|
||
I
|
Summary of Investments Other Than Investments in Related Parties at December 31, 2015
|
S-1
|
II
|
Condensed Financial Information of Registrant:
|
|
Balance Sheets as of December 31, 2015 and 2014
|
S-2
|
|
Statements of Operations for the Years Ended December 31, 2015, 2014 and 2013
|
S-3
|
|
Statements of Cash Flows for the Years Ended December 31, 2015, 2014 and 2013
|
S-4
|
|
Noted to Condensed Financial Information
|
S-5
|
|
III
|
Supplementary Insurance Information for the Years Ended
|
|
December 31, 2015, 2014 and 2013
|
S-6
|
|
IV
|
Reinsurance for the Years Ended December 31, 2015, 2014 and 2013
|
S-7
|
December 31,
|
||||||||
(Dollars in thousands, except par value per share)
|
2015
|
2014
|
||||||
ASSETS:
|
||||||||
Fixed maturities - available for sale, at market value
|
$
|
5,356,477
|
$
|
5,293,411
|
||||
(amortized cost: 2015, $5,335,472; 2014, $5,235,523)
|
||||||||
Fixed maturities - available for sale, at fair value
|
2,102
|
1,509
|
||||||
Equity securities - available for sale, at market value (cost: 2015, $0; 2014, $15)
|
-
|
16
|
||||||
Equity securities - available for sale, at fair value
|
1,215,377
|
1,299,037
|
||||||
Short-term investments
|
563,536
|
564,364
|
||||||
Other invested assets (cost: 2015, $450,154; 2014, $435,010)
|
450,154
|
435,010
|
||||||
Other invested assets, at fair value
|
1,773,214
|
1,655,311
|
||||||
Cash
|
155,429
|
323,975
|
||||||
Total investments and cash
|
9,516,289
|
9,572,633
|
||||||
Note receivable - affiliated
|
250,000
|
250,000
|
||||||
Accrued investment income
|
41,727
|
45,386
|
||||||
Premiums receivable
|
1,129,656
|
1,086,203
|
||||||
Reinsurance receivables - unaffiliated
|
716,982
|
659,303
|
||||||
Reinsurance receivables - affiliated
|
3,742,105
|
3,372,715
|
||||||
Funds held by reinsureds
|
176,712
|
182,159
|
||||||
Deferred acquisition costs
|
92,651
|
109,262
|
||||||
Prepaid reinsurance premiums
|
772,686
|
809,083
|
||||||
Other assets
|
261,805
|
235,576
|
||||||
TOTAL ASSETS
|
$
|
16,700,613
|
$
|
16,322,320
|
||||
LIABILITIES:
|
||||||||
Reserve for losses and loss adjustment expenses
|
$
|
7,940,720
|
$
|
7,843,856
|
||||
Unearned premium reserve
|
1,349,799
|
1,442,122
|
||||||
Funds held under reinsurance treaties
|
101,531
|
101,743
|
||||||
Losses in the course of payment
|
125,592
|
178,521
|
||||||
Commission reserves
|
51,873
|
63,110
|
||||||
Other net payable to reinsurers
|
1,225,260
|
1,028,549
|
||||||
4.868% Senior notes due 6/1/2044
|
400,000
|
400,000
|
||||||
6.6% Long term notes due 5/1/2067
|
238,368
|
238,364
|
||||||
Accrued interest on debt and borrowings
|
3,537
|
3,537
|
||||||
Income taxes
|
68,024
|
46,835
|
||||||
Unsettled securities payable
|
15,040
|
41,092
|
||||||
Other liabilities
|
249,658
|
361,874
|
||||||
Total liabilities
|
11,769,402
|
11,749,603
|
||||||
Commitments and Contingencies (Note 15)
|
||||||||
STOCKHOLDER'S EQUITY:
|
||||||||
Common stock, par value: $0.01; 3,000 shares authorized;
|
||||||||
1,000 shares issued and outstanding (2015 and 2014)
|
-
|
-
|
||||||
Additional paid-in capital
|
374,789
|
362,293
|
||||||
Accumulated other comprehensive income (loss), net of deferred income tax expense
|
||||||||
(benefit) of ($33,458) at 2015 and $2,434 at 2014
|
(62,136
|
)
|
4,519
|
|||||
Retained earnings
|
4,618,558
|
4,205,905
|
||||||
Total stockholder's equity
|
4,931,211
|
4,572,717
|
||||||
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY
|
$
|
16,700,613
|
$
|
16,322,320
|
||||
The accompanying notes are an integral part of the consolidated financial statements.
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
REVENUES:
|
||||||||||||
Premiums earned
|
$
|
2,143,760
|
$
|
2,113,726
|
$
|
2,006,361
|
||||||
Net investment income
|
273,253
|
290,310
|
296,996
|
|||||||||
Net realized capital gains (losses):
|
||||||||||||
Other-than-temporary impairments on fixed maturity securities
|
(78,833
|
)
|
(38,912
|
)
|
-
|
|||||||
Other-than-temporary impairments on fixed maturity securities
|
||||||||||||
transferred to other comprehensive income (loss)
|
-
|
-
|
-
|
|||||||||
Realized gain on sale of subsidiary
|
94,704
|
-
|
-
|
|||||||||
Other net realized capital gains (losses)
|
34,464
|
245,591
|
723,149
|
|||||||||
Total net realized capital gains (losses)
|
50,335
|
206,679
|
723,149
|
|||||||||
Other income (expense)
|
29,256
|
(22,278
|
)
|
(7,714
|
)
|
|||||||
Total revenues
|
2,496,604
|
2,588,437
|
3,018,792
|
|||||||||
CLAIMS AND EXPENSES:
|
||||||||||||
Incurred losses and loss adjustment expenses
|
1,319,561
|
1,354,093
|
1,272,156
|
|||||||||
Commission, brokerage, taxes and fees
|
315,069
|
339,402
|
293,922
|
|||||||||
Other underwriting expenses
|
214,819
|
192,032
|
193,499
|
|||||||||
Corporate expenses
|
7,179
|
7,252
|
8,262
|
|||||||||
Interest, fee and bond issue cost amortization expense
|
35,434
|
37,970
|
45,452
|
|||||||||
Total claims and expenses
|
1,892,062
|
1,930,749
|
1,813,291
|
|||||||||
INCOME (LOSS) BEFORE TAXES
|
604,542
|
657,688
|
1,205,501
|
|||||||||
Income tax expense (benefit)
|
191,889
|
203,562
|
407,238
|
|||||||||
NET INCOME (LOSS)
|
$
|
412,653
|
$
|
454,126
|
$
|
798,263
|
||||||
Other comprehensive income (loss), net of tax:
|
||||||||||||
Unrealized appreciation (depreciation) ("URA(D)") on securities arising during the period
|
(23,157
|
)
|
(44,902
|
)
|
(99,241
|
)
|
||||||
Less: reclassification adjustment for realized losses (gains) included in net income (loss)
|
(817
|
)
|
27,073
|
(2,465
|
)
|
|||||||
Total URA(D) on securities arising during the period
|
(23,974
|
)
|
(17,829
|
)
|
(101,706
|
)
|
||||||
Foreign currency translation adjustments
|
(54,578
|
)
|
(29,210
|
)
|
(19,128
|
)
|
||||||
Benefit plan actuarial net gain (loss) for the period
|
5,681
|
(39,110
|
)
|
17,837
|
||||||||
Reclassification adjustment for amortization of net (gain) loss included in net income (loss)
|
6,216
|
3,020
|
5,778
|
|||||||||
Total benefit plan net gain (loss) for the period
|
11,897
|
(36,090
|
)
|
23,615
|
||||||||
Total other comprehensive income (loss), net of tax
|
(66,655
|
)
|
(83,129
|
)
|
(97,219
|
)
|
||||||
COMPREHENSIVE INCOME (LOSS)
|
$
|
345,998
|
$
|
370,997
|
$
|
701,044
|
||||||
The accompanying notes are an integral part of the consolidated financial statements.
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands, except share amounts)
|
2015
|
2014
|
2013
|
|||||||||
COMMON STOCK (shares outstanding):
|
||||||||||||
Balance, beginning of period
|
1,000
|
1,000
|
1,000
|
|||||||||
Balance, end of period
|
1,000
|
1,000
|
1,000
|
|||||||||
ADDITIONAL PAID-IN CAPITAL:
|
||||||||||||
Balance, beginning of period
|
362,293
|
$
|
351,051
|
$
|
340,223
|
|||||||
Share-based compensation plans
|
12,496
|
11,242
|
10,828
|
|||||||||
Balance, end of period
|
374,789
|
362,293
|
351,051
|
|||||||||
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS),
|
||||||||||||
NET OF DEFERRED INCOME TAXES:
|
||||||||||||
Balance, beginning of period
|
4,519
|
87,648
|
184,867
|
|||||||||
Net increase (decrease) during the period
|
(66,655
|
)
|
(83,129
|
)
|
(97,219
|
)
|
||||||
Balance, end of period
|
(62,136
|
)
|
4,519
|
87,648
|
||||||||
RETAINED EARNINGS:
|
||||||||||||
Balance, beginning of period
|
4,205,905
|
3,751,779
|
2,953,516
|
|||||||||
Net income (loss)
|
412,653
|
454,126
|
798,263
|
|||||||||
Balance, end of period
|
4,618,558
|
4,205,905
|
3,751,779
|
|||||||||
TOTAL STOCKHOLDER'S EQUITY, END OF PERIOD
|
$
|
4,931,211
|
$
|
4,572,717
|
$
|
4,190,478
|
||||||
The accompanying notes are an integral part of the consolidated financial statements.
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net income (loss)
|
$
|
412,653
|
$
|
454,126
|
$
|
798,263
|
||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||
Decrease (increase) in premiums receivable
|
(49,602
|
)
|
83,362
|
(175,854
|
)
|
|||||||
Decrease (increase) in funds held by reinsureds, net
|
4,737
|
2,236
|
(12,075
|
)
|
||||||||
Decrease (increase) in reinsurance receivables
|
(465,761
|
)
|
(460,635
|
)
|
25,665
|
|||||||
Decrease (increase) in income taxes
|
57,487
|
68,206
|
351,573
|
|||||||||
Decrease (increase) in prepaid reinsurance premiums
|
30,985
|
(138,010
|
)
|
(118,173
|
)
|
|||||||
Increase (decrease) in reserve for losses and loss adjustment expenses
|
184,845
|
248,053
|
(439,560
|
)
|
||||||||
Increase (decrease) in unearned premiums
|
(82,494
|
)
|
130,519
|
228,097
|
||||||||
Increase (decrease) in other net payable to reinsurers
|
204,526
|
5,130
|
127,252
|
|||||||||
Increase (decrease) in losses in course of payment
|
(51,416
|
)
|
(171,071
|
)
|
171,829
|
|||||||
Change in equity adjustments in limited partnerships
|
(18,144
|
)
|
(28,249
|
)
|
(35,721
|
)
|
||||||
Distribution of limited partnership income
|
45,235
|
41,064
|
24,133
|
|||||||||
Change in other assets and liabilities, net
|
7,499
|
81,388
|
25,049
|
|||||||||
Non-cash compensation expense
|
8,025
|
7,911
|
7,983
|
|||||||||
Amortization of bond premium (accrual of bond discount)
|
18,160
|
19,086
|
25,599
|
|||||||||
Amortization of underwriting discount on senior notes
|
4
|
46
|
54
|
|||||||||
Net realized capital (gains) losses
|
(50,335
|
)
|
(206,679
|
)
|
(723,149
|
)
|
||||||
Net cash provided by (used in) operating activities
|
256,404
|
136,483
|
280,965
|
|||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Proceeds from fixed maturities matured/called - available for sale, at market value
|
902,932
|
1,071,296
|
1,099,850
|
|||||||||
Proceeds from fixed maturities matured/called - available for sale, at fair value
|
-
|
875
|
7,213
|
|||||||||
Proceeds from fixed maturities sold - available for sale, at market value
|
544,955
|
1,080,276
|
598,342
|
|||||||||
Proceeds from fixed maturities sold - available for sale, at fair value
|
1,824
|
36,467
|
21,572
|
|||||||||
Proceeds from equity securities sold - available for sale, at market value
|
16
|
-
|
-
|
|||||||||
Proceeds from equity securities sold - available for sale, at fair value
|
567,069
|
528,958
|
612,516
|
|||||||||
Proceeds from sale of subsidiary (net of cash disposed)
|
3,934
|
-
|
-
|
|||||||||
Distributions from other invested assets
|
51,494
|
72,323
|
64,483
|
|||||||||
Cost of fixed maturities acquired - available for sale, at market value
|
(1,811,463
|
)
|
(2,406,162
|
)
|
(1,611,791
|
)
|
||||||
Cost of fixed maturities acquired - available for sale, at fair value
|
(2,436
|
)
|
(24,097
|
)
|
(6,196
|
)
|
||||||
Cost of equity securities acquired - available for sale, at fair value
|
(530,538
|
)
|
(416,375
|
)
|
(439,115
|
)
|
||||||
Cost of other invested assets acquired
|
(93,728
|
)
|
(134,373
|
)
|
(17,926
|
)
|
||||||
Net change in short-term investments
|
(6,145
|
)
|
189,139
|
(292,751
|
)
|
|||||||
Net cost of lending for long term note - affiliated
|
-
|
(250,000
|
)
|
-
|
||||||||
Net change in unsettled securities transactions
|
(23,447
|
)
|
(4,157
|
)
|
(3,057
|
)
|
||||||
Net cash provided by (used in) investing activities
|
(395,533
|
)
|
(255,830
|
)
|
33,140
|
|||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Tax benefit from share-based compensation
|
4,472
|
3,331
|
2,845
|
|||||||||
Net cost of junior subordinated debt securities redemption
|
-
|
-
|
(329,897
|
)
|
||||||||
Net proceeds from issuance of senior notes
|
-
|
400,000
|
-
|
|||||||||
Net cost of senior notes maturing
|
-
|
(250,000
|
)
|
-
|
||||||||
Net cash provided by (used in) financing activities
|
4,472
|
153,331
|
(327,052
|
)
|
||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
(33,889
|
)
|
(26,816
|
)
|
(17,966
|
)
|
||||||
Net increase (decrease) in cash
|
(168,546
|
)
|
7,168
|
(30,913
|
)
|
|||||||
Cash, beginning of period
|
323,975
|
316,807
|
347,720
|
|||||||||
Cash, end of period
|
$
|
155,429
|
$
|
323,975
|
$
|
316,807
|
||||||
SUPPLEMENTAL CASH FLOW INFORMATION:
|
||||||||||||
Income taxes paid (recovered)
|
$
|
131,632
|
$
|
133,057
|
$
|
51,045
|
||||||
Interest paid
|
35,217
|
38,861
|
37,725
|
|||||||||
NON-CASH TRANSACTION:
|
||||||||||||
Exchange of common shares of parent company, held as other invested assets at fair value,
|
$
|
1,773,214
|
$
|
-
|
$
|
-
|
||||||
for preferred shares of an affiliated company, held as other invested assets at fair value
|
||||||||||||
The accompanying notes are an integral part of the consolidated financial statements.
|
Years Ended December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Reinsurance recoverable and premium receivables
|
$
|
22,511
|
$
|
29,153
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Deferred acquisition costs
|
$
|
315,069
|
$
|
339,402
|
$
|
293,922
|
At December 31, 2015
|
||||||||||||||||||||
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
|
$
|
329,281
|
$
|
2,422
|
$
|
(718
|
)
|
$
|
330,985
|
$
|
-
|
|||||||||
Obligations of U.S. states and political subdivisions
|
669,945
|
34,020
|
(890
|
)
|
703,075
|
-
|
||||||||||||||
Corporate securities
|
2,011,997
|
27,286
|
(70,725
|
)
|
1,968,558
|
(86
|
)
|
|||||||||||||
Asset-backed securities
|
145,755
|
290
|
(1,063
|
)
|
144,982
|
-
|
||||||||||||||
Mortgage-backed securities
|
||||||||||||||||||||
Commercial
|
61,527
|
1,430
|
(511
|
)
|
62,446
|
-
|
||||||||||||||
Agency residential
|
714,907
|
3,994
|
(6,603
|
)
|
712,298
|
-
|
||||||||||||||
Non-agency residential
|
126
|
24
|
-
|
150
|
-
|
|||||||||||||||
Foreign government securities
|
447,244
|
24,255
|
(8,425
|
)
|
463,074
|
-
|
||||||||||||||
Foreign corporate securities
|
954,690
|
27,616
|
(11,397
|
)
|
970,909
|
17
|
||||||||||||||
Total fixed maturity securities
|
$
|
5,335,472
|
$
|
121,337
|
$
|
(100,332
|
)
|
$
|
5,356,477
|
$
|
(69
|
)
|
||||||||
Equity securities
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
At December 31, 2014
|
||||||||||||||||||||
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
|
$
|
135,724
|
$
|
1,416
|
$
|
(304
|
)
|
$
|
136,836
|
$
|
-
|
|||||||||
Obligations of U.S. states and political subdivisions
|
783,129
|
41,969
|
(626
|
)
|
824,472
|
-
|
||||||||||||||
Corporate securities
|
1,992,200
|
39,954
|
(53,219
|
)
|
1,978,935
|
(9,735
|
)
|
|||||||||||||
Asset-backed securities
|
94,470
|
727
|
(374
|
)
|
94,823
|
-
|
||||||||||||||
Mortgage-backed securities
|
||||||||||||||||||||
Commercial
|
57,027
|
2,292
|
(51
|
)
|
59,268
|
-
|
||||||||||||||
Agency residential
|
596,140
|
6,697
|
(4,720
|
)
|
598,117
|
-
|
||||||||||||||
Non-agency residential
|
271
|
44
|
-
|
315
|
-
|
|||||||||||||||
Foreign government securities
|
515,016
|
27,415
|
(5,344
|
)
|
537,087
|
-
|
||||||||||||||
Foreign corporate securities
|
1,061,546
|
27,832
|
(25,820
|
)
|
1,063,558
|
-
|
||||||||||||||
Total fixed maturity securities
|
$
|
5,235,523
|
$
|
148,346
|
$
|
(90,458
|
)
|
$
|
5,293,411
|
$
|
(9,735
|
)
|
||||||||
Equity securities
|
$
|
15
|
$
|
1
|
$
|
-
|
$
|
16
|
$
|
-
|
At December 31, 2015
|
At December 31, 2014
|
|||||||||||||||
Amortized
|
Market
|
Amortized
|
Market
|
|||||||||||||
(Dollars in thousands)
|
Cost
|
Value
|
Cost
|
Value
|
||||||||||||
Fixed maturity securities – available for sale
|
||||||||||||||||
Due in one year or less
|
$
|
330,029
|
$
|
330,509
|
$
|
385,721
|
$
|
384,022
|
||||||||
Due after one year through five years
|
2,617,079
|
2,618,056
|
2,387,533
|
2,369,917
|
||||||||||||
Due after five years through ten years
|
870,266
|
856,230
|
1,025,221
|
1,029,077
|
||||||||||||
Due after ten years
|
595,783
|
631,806
|
689,140
|
757,872
|
||||||||||||
Asset-backed securities
|
145,755
|
144,982
|
94,470
|
94,823
|
||||||||||||
Mortgage-backed securities
|
||||||||||||||||
Commercial
|
61,527
|
62,446
|
57,027
|
59,268
|
||||||||||||
Agency residential
|
714,907
|
712,298
|
596,140
|
598,117
|
||||||||||||
Non-agency residential
|
126
|
150
|
271
|
315
|
||||||||||||
Total fixed maturity securities
|
$
|
5,335,472
|
$
|
5,356,477
|
$
|
5,235,523
|
$
|
5,293,411
|
Years Ended December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Increase (decrease) during the period between the market value and cost
|
||||||||
of investments carried at market value, and deferred taxes thereon:
|
||||||||
Fixed maturity securities
|
$
|
(46,548
|
)
|
$
|
(17,697
|
)
|
||
Fixed maturity securities, other-than-temporary impairment
|
9,666
|
(9,735
|
)
|
|||||
Equity securities
|
(1
|
)
|
3
|
|||||
Change in unrealized appreciation (depreciation), pre-tax
|
(36,883
|
)
|
(27,429
|
)
|
||||
Deferred tax benefit (expense)
|
16,292
|
6,193
|
||||||
Deferred tax benefit (expense), other-than-temporary impairment
|
(3,383
|
)
|
3,407
|
|||||
Change in unrealized appreciation (depreciation),
|
||||||||
net of deferred taxes, included in stockholder's equity
|
$
|
(23,974
|
)
|
$
|
(17,829
|
)
|
Duration of Unrealized Loss at December 31, 2015 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
|
$
|
216,352
|
$
|
(712
|
)
|
$
|
692
|
$
|
(6
|
)
|
$
|
217,044
|
$
|
(718
|
)
|
|||||||||
Obligations of U.S. states and political subdivisions
|
6,434
|
(84
|
)
|
4,917
|
(806
|
)
|
11,351
|
(890
|
)
|
|||||||||||||||
Corporate securities
|
866,715
|
(49,034
|
)
|
307,215
|
(21,691
|
)
|
1,173,930
|
(70,725
|
)
|
|||||||||||||||
Asset-backed securities
|
102,506
|
(791
|
)
|
28,048
|
(272
|
)
|
130,554
|
(1,063
|
)
|
|||||||||||||||
Mortgage-backed securities
|
||||||||||||||||||||||||
Commercial
|
26,483
|
(511
|
)
|
-
|
-
|
26,483
|
(511
|
)
|
||||||||||||||||
Agency residential
|
320,285
|
(3,094
|
)
|
150,095
|
(3,509
|
)
|
470,380
|
(6,603
|
)
|
|||||||||||||||
Non-agency residential
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Foreign government securities
|
61,498
|
(2,182
|
)
|
77,911
|
(6,243
|
)
|
139,409
|
(8,425
|
)
|
|||||||||||||||
Foreign corporate securities
|
324,904
|
(6,289
|
)
|
76,951
|
(5,108
|
)
|
401,855
|
(11,397
|
)
|
|||||||||||||||
Total fixed maturity securities
|
$
|
1,925,177
|
$
|
(62,697
|
)
|
$
|
645,829
|
$
|
(37,635
|
)
|
$
|
2,571,006
|
$
|
(100,332
|
)
|
|||||||||
Equity securities
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Total
|
$
|
1,925,177
|
$
|
(62,697
|
)
|
$
|
645,829
|
$
|
(37,635
|
)
|
$
|
2,571,006
|
$
|
(100,332
|
)
|
Duration of Unrealized Loss at December 31, 2015 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
|
$
|
21,780
|
$
|
(1,577
|
)
|
$
|
12,212
|
$
|
(1,171
|
)
|
$
|
33,992
|
$
|
(2,748
|
)
|
|||||||||
Due in one year through five years
|
1,023,437
|
(23,255
|
)
|
347,203
|
(21,582
|
)
|
1,370,640
|
(44,837
|
)
|
|||||||||||||||
Due in five years through ten years
|
394,978
|
(31,423
|
)
|
99,335
|
(10,131
|
)
|
494,313
|
(41,554
|
)
|
|||||||||||||||
Due after ten years
|
35,708
|
(2,046
|
)
|
8,936
|
(970
|
)
|
44,644
|
(3,016
|
)
|
|||||||||||||||
Asset-backed securities
|
102,506
|
(791
|
)
|
28,048
|
(272
|
)
|
130,554
|
(1,063
|
)
|
|||||||||||||||
Mortgage-backed securities
|
346,768
|
(3,605
|
)
|
150,095
|
(3,509
|
)
|
496,863
|
(7,114
|
)
|
|||||||||||||||
Total fixed maturity securities
|
$
|
1,925,177
|
$
|
(62,697
|
)
|
$
|
645,829
|
$
|
(37,635
|
)
|
$
|
2,571,006
|
$
|
(100,332
|
)
|
Duration of Unrealized Loss at December 31, 2014 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
|
$
|
13,187
|
$
|
(20
|
)
|
$
|
26,897
|
$
|
(284
|
)
|
$
|
40,084
|
$
|
(304
|
)
|
|||||||||
Obligations of U.S. states and political subdivisions
|
20,428
|
(242
|
)
|
18,199
|
(384
|
)
|
38,627
|
(626
|
)
|
|||||||||||||||
Corporate securities
|
830,928
|
(48,891
|
)
|
171,207
|
(4,328
|
)
|
1,002,135
|
(53,219
|
)
|
|||||||||||||||
Asset-backed securities
|
62,451
|
(374
|
)
|
-
|
-
|
62,451
|
(374
|
)
|
||||||||||||||||
Mortgage-backed securities
|
||||||||||||||||||||||||
Commercial
|
11,742
|
(51
|
)
|
-
|
-
|
11,742
|
(51
|
)
|
||||||||||||||||
Agency residential
|
24,230
|
(59
|
)
|
267,824
|
(4,661
|
)
|
292,054
|
(4,720
|
)
|
|||||||||||||||
Non-agency residential
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Foreign government securities
|
45,521
|
(913
|
)
|
53,086
|
(4,431
|
)
|
98,607
|
(5,344
|
)
|
|||||||||||||||
Foreign corporate securities
|
228,733
|
(21,704
|
)
|
117,713
|
(4,116
|
)
|
346,446
|
(25,820
|
)
|
|||||||||||||||
Total fixed maturity securities
|
$
|
1,237,220
|
$
|
(72,254
|
)
|
$
|
654,926
|
$
|
(18,204
|
)
|
$
|
1,892,146
|
$
|
(90,458
|
)
|
|||||||||
Equity securities
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Total
|
$
|
1,237,220
|
$
|
(72,254
|
)
|
$
|
654,926
|
$
|
(18,204
|
)
|
$
|
1,892,146
|
$
|
(90,458
|
)
|
Duration of Unrealized Loss at December 31, 2014 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
|
$
|
12,858
|
$
|
(550
|
)
|
$
|
53,528
|
$
|
(4,224
|
)
|
$
|
66,386
|
$
|
(4,774
|
)
|
|||||||||
Due in one year through five years
|
622,137
|
(51,262
|
)
|
243,192
|
(6,306
|
)
|
865,329
|
(57,568
|
)
|
|||||||||||||||
Due in five years through ten years
|
467,187
|
(18,958
|
)
|
66,630
|
(2,018
|
)
|
533,817
|
(20,976
|
)
|
|||||||||||||||
Due after ten years
|
36,615
|
(1,000
|
)
|
23,752
|
(995
|
)
|
60,367
|
(1,995
|
)
|
|||||||||||||||
Asset-backed securities
|
62,451
|
(374
|
)
|
-
|
-
|
62,451
|
(374
|
)
|
||||||||||||||||
Mortgage-backed securities
|
35,972
|
(110
|
)
|
267,824
|
(4,661
|
)
|
303,796
|
(4,771
|
)
|
|||||||||||||||
Total fixed maturity securities
|
$
|
1,237,220
|
$
|
(72,254
|
)
|
$
|
654,926
|
$
|
(18,204
|
)
|
$
|
1,892,146
|
$
|
(90,458
|
)
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Fixed maturities
|
$
|
188,300
|
$
|
207,861
|
$
|
210,416
|
||||||
Equity securities
|
34,418
|
34,112
|
36,274
|
|||||||||
Short-term investments and cash
|
964
|
1,190
|
1,090
|
|||||||||
Other invested assets
|
||||||||||||
Limited partnerships
|
19,613
|
29,653
|
36,737
|
|||||||||
Dividends from Parent's shares
|
38,880
|
31,104
|
21,287
|
|||||||||
Other
|
1,804
|
3,620
|
7,328
|
|||||||||
Gross investment income before adjustments
|
283,979
|
307,540
|
313,132
|
|||||||||
Funds held interest income (expense)
|
5,611
|
5,429
|
6,925
|
|||||||||
Interest income from Parent
|
4,300
|
-
|
-
|
|||||||||
Gross investment income
|
293,890
|
312,969
|
320,057
|
|||||||||
Investment expenses
|
(20,637
|
)
|
(22,658
|
)
|
(23,061
|
)
|
||||||
Net investment income
|
$
|
273,253
|
$
|
290,310
|
$
|
296,996
|
||||||
(Some amounts may not reconcile due to rounding.)
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Fixed maturity securities, market value:
|
||||||||||||
Other-than-temporary impairments
|
$
|
(78,833
|
)
|
$
|
(38,912
|
)
|
$
|
-
|
||||
Gains (losses) from sales
|
(36,299
|
)
|
(2,711
|
)
|
3,792
|
|||||||
Fixed maturity securities, fair value:
|
||||||||||||
Gain (losses) from sales
|
25
|
(3,137
|
)
|
201
|
||||||||
Gains (losses) from fair value adjustments
|
(44
|
)
|
(1,498
|
)
|
307
|
|||||||
Equity securities, market value:
|
||||||||||||
Gains (losses) from sales
|
1
|
-
|
-
|
|||||||||
Equity securities, fair value:
|
||||||||||||
Gains (losses) from sales
|
(8,010
|
)
|
(385
|
)
|
31,566
|
|||||||
Gains (losses) from fair value adjustments
|
(39,119
|
)
|
113,065
|
240,927
|
||||||||
Other invested assets, fair value:
|
||||||||||||
Gains (losses) from exchange
|
88,354
|
-
|
-
|
|||||||||
Gains (losses) from fair value adjustments
|
29,549
|
140,259
|
446,341
|
|||||||||
Gain on sale of subsidiary
|
94,704
|
-
|
-
|
|||||||||
Short-term investment gains (losses)
|
7
|
(2
|
)
|
15
|
||||||||
Total net realized capital gains (losses)
|
$
|
50,335
|
$
|
206,679
|
$
|
723,149
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Proceeds from sales of fixed maturity securities
|
$
|
546,779
|
$
|
1,116,743
|
$
|
619,914
|
||||||
Gross gains from sales
|
10,935
|
14,782
|
14,914
|
|||||||||
Gross losses from sales
|
(47,209
|
)
|
(20,630
|
)
|
(10,921
|
)
|
||||||
Proceeds from sales of equity securities
|
$
|
567,085
|
$
|
528,958
|
$
|
612,516
|
||||||
Gross gains from sales
|
26,136
|
17,921
|
40,191
|
|||||||||
Gross losses from sales
|
(34,146
|
)
|
(18,306
|
)
|
(8,925
|
)
|
At December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Gross reserves at January 1
|
$
|
7,843,856
|
$
|
7,653,229
|
$
|
8,143,055
|
||||||
Less reinsurance recoverables
|
(3,702,782
|
)
|
(3,427,385
|
)
|
(3,444,970
|
)
|
||||||
Net reserves at January 1
|
4,141,074
|
4,225,844
|
4,698,085
|
|||||||||
Incurred related to:
|
||||||||||||
Current year
|
1,326,015
|
1,314,887
|
1,227,525
|
|||||||||
Prior years
|
(6,454
|
)
|
39,206
|
44,631
|
||||||||
Total incurred losses and LAE
|
1,319,561
|
1,354,093
|
1,272,156
|
|||||||||
Paid related to:
|
||||||||||||
Current year
|
357,819
|
452,662
|
464,914
|
|||||||||
Prior years
|
946,337
|
926,819
|
1,209,941
|
|||||||||
Total paid losses and LAE
|
1,304,156
|
1,379,481
|
1,674,855
|
|||||||||
Foreign exchange/translation adjustment
|
(90,832
|
)
|
(59,382
|
)
|
(69,542
|
)
|
||||||
Net reserves at December 31
|
4,065,647
|
4,141,074
|
4,225,844
|
|||||||||
Plus reinsurance recoverables
|
3,875,073
|
3,702,782
|
3,427,385
|
|||||||||
Gross reserves at December 31
|
$
|
7,940,720
|
$
|
7,843,856
|
$
|
7,653,229
|
At December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Gross basis:
|
||||||||||||
Beginning of period reserves
|
$
|
476,205
|
$
|
402,461
|
$
|
442,821
|
||||||
Incurred losses
|
40,000
|
142,233
|
5,598
|
|||||||||
Paid losses
|
(83,088
|
)
|
(68,490
|
)
|
(45,958
|
)
|
||||||
End of period reserves
|
$
|
433,117
|
$
|
476,205
|
$
|
402,461
|
||||||
Net basis:
|
||||||||||||
Beginning of period reserves
|
$
|
304,286
|
$
|
269,370
|
$
|
305,469
|
||||||
Incurred losses
|
30,879
|
87,362
|
3,965
|
|||||||||
Paid losses
|
(58,625
|
)
|
(52,446
|
)
|
(40,064
|
)
|
||||||
End of period reserves
|
$
|
276,540
|
$
|
304,286
|
$
|
269,370
|
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)
|
December 31, 2015
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
Fixed maturities, market value
|
||||||||||||||||
U.S. Treasury securities and obligations of
|
||||||||||||||||
U.S. government agencies and corporations
|
$
|
330,985
|
$
|
-
|
$
|
330,985
|
$
|
-
|
||||||||
Obligations of U.S. States and political subdivisions
|
703,075
|
-
|
703,075
|
-
|
||||||||||||
Corporate securities
|
1,968,558
|
-
|
1,964,625
|
3,933
|
||||||||||||
Asset-backed securities
|
144,982
|
-
|
144,982
|
-
|
||||||||||||
Mortgage-backed securities
|
||||||||||||||||
Commercial
|
62,446
|
-
|
62,446
|
-
|
||||||||||||
Agency residential
|
712,298
|
-
|
712,298
|
-
|
||||||||||||
Non-agency residential
|
150
|
-
|
150
|
-
|
||||||||||||
Foreign government securities
|
463,074
|
-
|
463,074
|
-
|
||||||||||||
Foreign corporate securities
|
970,909
|
-
|
969,316
|
1,593
|
||||||||||||
Total fixed maturities, market value
|
5,356,477
|
-
|
5,350,951
|
5,526
|
||||||||||||
Fixed maturities, fair value
|
2,102
|
-
|
2,102
|
-
|
||||||||||||
Equity securities, market value
|
-
|
-
|
-
|
-
|
||||||||||||
Equity securities, fair value
|
1,215,377
|
1,153,310
|
62,067
|
-
|
||||||||||||
Other invested assets, fair value
|
1,773,214
|
-
|
-
|
1,773,214
|
Fair Value Measurement Using:
|
||||||||||||||||
Quoted Prices
|
||||||||||||||||
in Active
|
Significant
|
|||||||||||||||
Markets for
|
Other
|
Significant
|
||||||||||||||
Identical
|
Observable
|
Unobservable
|
||||||||||||||
Assets
|
Inputs
|
Inputs
|
||||||||||||||
(Dollars in thousands)
|
December 31, 2014
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
Fixed maturities, market value
|
||||||||||||||||
U.S. Treasury securities and obligations of
|
||||||||||||||||
U.S. government agencies and corporations
|
$
|
136,836
|
$
|
-
|
$
|
136,836
|
$
|
-
|
||||||||
Obligations of U.S. States and political subdivisions
|
824,472
|
-
|
824,472
|
-
|
||||||||||||
Corporate securities
|
1,978,935
|
-
|
1,978,935
|
-
|
||||||||||||
Asset-backed securities
|
94,823
|
-
|
94,823
|
-
|
||||||||||||
Mortgage-backed securities
|
||||||||||||||||
Commercial
|
59,268
|
-
|
50,671
|
8,597
|
||||||||||||
Agency residential
|
598,117
|
-
|
598,117
|
-
|
||||||||||||
Non-agency residential
|
315
|
-
|
315
|
-
|
||||||||||||
Foreign government securities
|
537,087
|
-
|
537,087
|
-
|
||||||||||||
Foreign corporate securities
|
1,063,558
|
-
|
1,056,392
|
7,166
|
||||||||||||
Total fixed maturities, market value
|
5,293,411
|
-
|
5,277,648
|
15,763
|
||||||||||||
Fixed maturities, fair value
|
1,509
|
-
|
1,509
|
-
|
||||||||||||
Equity securities, market value
|
16
|
16
|
-
|
-
|
||||||||||||
Equity securities, fair value
|
1,299,037
|
1,188,613
|
110,424
|
-
|
||||||||||||
Other invested assets, fair value
|
1,655,311
|
1,655,311
|
-
|
-
|
December 31, 2015
|
December 31, 2014
|
|||||||||||||||||||||||||||||||||||||||||||
Corporate
|
Asset-backed
|
Foreign
|
Corporate
|
Asset-backed
|
Foreign
|
Non-agency
|
||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
Securities
|
Securities
|
CMBS
|
Corporate
|
Total
|
Securities
|
Securities
|
CMBS
|
Corporate
|
RMBS
|
Total
|
|||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
-
|
$
|
-
|
$
|
8,597
|
$
|
7,166
|
$
|
15,763
|
$
|
-
|
$
|
3,533
|
$
|
-
|
$
|
481
|
$
|
4
|
$
|
4,018
|
||||||||||||||||||||||
Total gains or (losses) (realized/unrealized)
|
||||||||||||||||||||||||||||||||||||||||||||
Included in earnings
|
6
|
-
|
-
|
(9,480
|
)
|
(9,474
|
)
|
-
|
1,291
|
-
|
73
|
2
|
1,366
|
|||||||||||||||||||||||||||||||
Included in other comprehensive income (loss)
|
(52
|
)
|
-
|
-
|
3,908
|
3,856
|
42
|
(192
|
)
|
(426
|
)
|
(5,208
|
)
|
(3
|
)
|
(5,787
|
)
|
|||||||||||||||||||||||||||
Purchases, issuances and settlements
|
3,625
|
-
|
-
|
-
|
3,625
|
1,274
|
16,744
|
9,023
|
3,135
|
(3
|
)
|
30,173
|
||||||||||||||||||||||||||||||||
Transfers in and/or (out) of Level 3
|
354
|
-
|
(8,597
|
)
|
(1
|
)
|
(8,244
|
)
|
(1,316
|
)
|
(21,376
|
)
|
-
|
8,685
|
-
|
(14,007
|
)
|
|||||||||||||||||||||||||||
Ending balance
|
$
|
3,933
|
$
|
-
|
$
|
-
|
$
|
1,593
|
$
|
5,526
|
$
|
-
|
$
|
-
|
$
|
8,597
|
$
|
7,166
|
$
|
-
|
$
|
15,763
|
||||||||||||||||||||||
The amount of total gains or losses for the period included
|
||||||||||||||||||||||||||||||||||||||||||||
in earnings (or changes in net assets) attributable to the
|
||||||||||||||||||||||||||||||||||||||||||||
change in unrealized gains or losses relating to assets
|
||||||||||||||||||||||||||||||||||||||||||||
still held at the reporting date
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
9,721
|
$
|
9,721
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||||||||||
(Some amounts may not reconcile due to rounding.)
|
Years Ended December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Other invested assets, fair value:
|
||||||||
Beginning balance
|
$
|
-
|
$
|
-
|
||||
Total gains or (losses) (realized/unrealized)
|
||||||||
Included in earnings
|
-
|
-
|
||||||
Included in other comprehensive income (loss)
|
-
|
-
|
||||||
Purchases, issuances and settlements
|
1,773,214
|
-
|
||||||
Transfers in and/or (out) of Level 3
|
-
|
-
|
||||||
Ending balance
|
$
|
1,773,214
|
$
|
-
|
||||
The amount of total gains or losses for the period included in earnings
|
||||||||
(or changes in net assets) attributable to the change in unrealized
|
||||||||
gains or losses relating to assets still held at the reporting date
|
$
|
-
|
$
|
-
|
||||
(Some amounts may not reconcile due to rounding.)
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Credit facility fees incurred
|
$
|
-
|
$
|
97
|
$
|
299
|
December 31, 2015
|
December 31, 2014
|
||||||||||||||||||||||
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
|
$
|
400,000
|
$
|
381,204
|
$
|
400,000
|
$
|
404,892
|
||||||||||||
5.40% Senior notes
|
10/12/2004
|
10/15/2014
|
250,000
|
-
|
-
|
-
|
-
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Interest expense incurred
|
$
|
19,472
|
$
|
21,818
|
$
|
13,551
|
Maturity Date
|
December 31, 2015
|
December 31, 2014
|
|||||||||||||||||||||||
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
|
$
|
238,368
|
$
|
208,978
|
$
|
238,364
|
$
|
246,312
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Interest expense incurred
|
$
|
15,749
|
$
|
15,749
|
$
|
15,748
|
(Dollars in thousands)
|
||||
2016
|
$
|
13,239
|
||
2017
|
12,889
|
|||
2018
|
13,111
|
|||
2019
|
12,929
|
|||
2020
|
12,594
|
|||
Thereafter
|
16,511
|
|||
Net commitments
|
$
|
81,273
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Current tax expense (benefit):
|
||||||||||||
U.S.
|
$
|
52,347
|
$
|
104,327
|
$
|
86,345
|
||||||
Foreign
|
30,373
|
33,171
|
7,909
|
|||||||||
Total current tax expense (benefit)
|
82,720
|
137,498
|
94,254
|
|||||||||
Total deferred U.S. tax expense (benefit)
|
109,169
|
66,064
|
312,984
|
|||||||||
Total income tax expense (benefit)
|
$
|
191,889
|
$
|
203,562
|
$
|
407,238
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Expected income tax provision at the U.S. statutory tax rate
|
$
|
211,588
|
$
|
230,190
|
$
|
421,924
|
||||||
Increase (reduction) in taxes resulting from:
|
||||||||||||
Tax exempt income
|
(10,004
|
)
|
(12,231
|
)
|
(15,038
|
)
|
||||||
Dividend received deduction
|
(4,851
|
)
|
(5,428
|
)
|
(7,328
|
)
|
||||||
Proration
|
2,160
|
1,835
|
2,274
|
|||||||||
Other, net
|
(7,005
|
)
|
(10,804
|
)
|
5,406
|
|||||||
Total income tax provision
|
$
|
191,889
|
$
|
203,562
|
$
|
407,238
|
||||||
(Some amounts may not reconcile due to rounding.)
|
At December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Deferred tax assets:
|
||||||||
Loss reserve
|
$
|
169,771
|
$
|
153,978
|
||||
Unearned premium reserve
|
40,624
|
44,582
|
||||||
Net unrecognized losses on benefit plans
|
33,971
|
40,377
|
||||||
Investment impairments
|
23,481
|
13,841
|
||||||
Benefit plan liabilities
|
18,747
|
9,873
|
||||||
Foreign tax credits
|
11,836
|
64,902
|
||||||
Alternative minimum tax credits
|
7,604
|
44,954
|
||||||
Uncollectible reinsurance reserve
|
5,534
|
5,237
|
||||||
Deferred expenses
|
3,182
|
3,076
|
||||||
Deferred gain on reinsurance
|
-
|
35,231
|
||||||
Other assets
|
13,402
|
17,357
|
||||||
Total deferred tax assets
|
328,152
|
433,408
|
||||||
Deferred tax liabilities:
|
||||||||
Net fair value income
|
401,305
|
403,731
|
||||||
Deferred acquisition costs
|
33,227
|
38,636
|
||||||
Gain on tender of debt
|
16,437
|
21,916
|
||||||
Net unrealized investment gains
|
6,811
|
25,516
|
||||||
Bond market discount
|
2,674
|
3,043
|
||||||
Other liabilities
|
13,569
|
13,158
|
||||||
Total deferred tax liabilities
|
474,023
|
506,000
|
||||||
Net deferred tax assets/(liabilities)
|
$
|
(145,871
|
)
|
$
|
(72,592
|
)
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Written premiums:
|
||||||||||||
Direct
|
$
|
1,511,217
|
$
|
1,179,034
|
$
|
1,240,761
|
||||||
Assumed
|
3,484,414
|
3,786,260
|
3,196,707
|
|||||||||
Ceded
|
(2,902,348
|
)
|
(2,858,320
|
)
|
(2,320,091
|
)
|
||||||
Net written premiums
|
$
|
2,093,283
|
$
|
2,106,974
|
$
|
2,117,377
|
||||||
Premiums earned:
|
||||||||||||
Direct
|
$
|
1,439,795
|
$
|
1,148,297
|
$
|
1,183,542
|
||||||
Assumed
|
3,637,484
|
3,685,784
|
3,024,825
|
|||||||||
Ceded
|
(2,933,519
|
)
|
(2,720,355
|
)
|
(2,202,006
|
)
|
||||||
Net premiums earned
|
$
|
2,143,760
|
$
|
2,113,726
|
$
|
2,006,361
|
||||||
Incurred losses and LAE:
|
||||||||||||
Direct
|
$
|
1,235,012
|
$
|
1,073,485
|
$
|
1,153,004
|
||||||
Assumed
|
1,728,661
|
1,855,057
|
1,473,297
|
|||||||||
Ceded
|
(1,644,112
|
)
|
(1,574,449
|
)
|
(1,354,145
|
)
|
||||||
Net incurred losses and LAE
|
$
|
1,319,561
|
$
|
1,354,093
|
$
|
1,272,156
|
(Dollars in thousands)
|
||||||||||||||||||||
Percent
|
Assuming
|
Single
|
Aggregate
|
|||||||||||||||||
Coverage Period
|
Ceding Company
|
Ceded
|
Company
|
Type of Business
|
Occurrence Limit
|
Limit
|
||||||||||||||
01/01/2002-12/31/2002
|
Everest Re
|
20.0 | % |
Bermuda Re
|
property / casualty business
|
$ | - | $ | - | |||||||||||
01/01/2003-12/31/2003
|
Everest Re
|
25.0 | % |
Bermuda Re
|
property / casualty business
|
- | - | |||||||||||||
01/01/2004-12/31/2005
|
Everest Re
|
22.5 | % |
Bermuda Re
|
property / casualty business
|
- | - | |||||||||||||
Everest Re | 2.5 | % | Everest International | property / casualty business | - | - | ||||||||||||||
01/01/2006-12/31/2006
|
Everest Re
|
18.0 | % |
Bermuda Re
|
property business
|
125,000 | (1) | - | ||||||||||||
Everest Re | 2.0 | % | Everest International | property business | - | - | ||||||||||||||
01/01/2006-12/31/2007
|
Everest Re
|
31.5 | % |
Bermuda Re
|
casualty business
|
- | - | |||||||||||||
Everest Re | 3.5 | % | Everest International | casualty business | - | - | ||||||||||||||
01/01/2007-12/31/2007
|
Everest Re
|
22.5 | % |
Bermuda Re
|
property business
|
130,000 | (1) | - | ||||||||||||
Everest Re | 2.5 | % | Everest International | property business | - | - | ||||||||||||||
01/01/2008-12/31/2008
|
Everest Re
|
36.0 | % |
Bermuda Re
|
property / casualty business
|
130,000 | (1) | 275,000 | (2) | |||||||||||
Everest Re | 4.0 | % | Everest International | property / casualty business | - | - | ||||||||||||||
01/01/2009-12/31/2009
|
Everest Re
|
36.0 | % |
Bermuda Re
|
property / casualty business
|
150,000 | (1) | 325,000 | (2) | |||||||||||
Everest Re | 8.0 | % | Everest International | property / casualty business | - | - | ||||||||||||||
01/01/2010-12/31/2010
|
Everest Re
|
44.0 | % |
Bermuda Re
|
property / casualty business
|
150,000 | 325,000 | |||||||||||||
01/01/2011-12/31/2011
|
Everest Re
|
50.0 | % |
Bermuda Re
|
property / casualty business
|
150,000 | 300,000 | |||||||||||||
01/01/2012-12/31/2014
|
Everest Re
|
50.0 | % |
Bermuda Re
|
property / casualty business
|
100,000 | 200,000 | |||||||||||||
01/01/2015 | Everest Re | 50.0 | % | Bermuda Re | property / casualty business | 162,500 | 325,000 | |||||||||||||
01/01/2003-12/31/2006
|
Everest Re- Canadian Branch
|
50.0 | % |
Bermuda Re
|
property business
|
- | - | |||||||||||||
01/01/2007-12/31/2009
|
Everest Re- Canadian Branch
|
60.0 | % |
Bermuda Re
|
property business
|
- | - | |||||||||||||
01/01/2010-12/31/2010
|
Everest Re- Canadian Branch
|
60.0 | % |
Bermuda Re
|
property business
|
350,000 | (3) | - | ||||||||||||
01/01/2011-12/31/2011
|
Everest Re- Canadian Branch
|
60.0 | % |
Bermuda Re
|
property business
|
350,000 | (3) | - | ||||||||||||
01/01/2012-12/31/2012
|
Everest Re- Canadian Branch
|
75.0 | % |
Bermuda Re
|
property / casualty business
|
206,250 | (3) | 412,500 | (3) | |||||||||||
01/01/2013-12/31/2013
|
Everest Re- Canadian Branch
|
75.0 | % |
Bermuda Re
|
property / casualty business
|
150,000 | (3) | 412,500 | (3) | |||||||||||
01/01/2014 | Everest Re- Canadian Branch | 75.0 | % | Bermuda Re | property / casualty business | 262,500 | (3) | 412,500 | (3) | |||||||||||
01/01/2012
|
Everest Canada
|
80.0 | % |
Everest Re- Canadian Branch
|
property business
|
- | - |
(1)
|
The single occurance limit is applied before the loss cessions to either Bermuda Re or Everest International. | |||||||||||
(2)
|
The aggregate limit is applied before the loss cessions to either Bermuda Re or Everest International. | |||||||||||
(3)
|
Amounts shown are Canadian dollars. |
Liability Limits
|
||||||||
(Dollars in thousands)
|
Exceeding
|
Not to Exceed
|
||||||
Losses per one occurrence
|
$
|
100,000
|
$
|
150,000
|
Effective
|
Transferring
|
Assuming
|
% of Business or
|
Covered Period
|
||||||
Date
|
Company
|
Company
|
Amount of Transfer
|
of Transfer
|
||||||
09/19/2000
|
Mt. McKinley
|
Bermuda Re
|
100
|
%
|
All years
|
|||||
10/01/2001
|
Everest Re (Belgium Branch)
|
Bermuda Re
|
100
|
%
|
All years
|
|||||
10/01/2008
|
Everest Re
|
Bermuda Re
|
$
|
747,022
|
01/01/2002-12/31/2007
|
Bermuda Re
|
Years Ended December 31,
|
|||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Ceded written premiums
|
$
|
2,283,815
|
$
|
2,273,222
|
$
|
2,097,812
|
||||||
Ceded earned premiums
|
2,316,096
|
2,208,084
|
1,986,421
|
|||||||||
Ceded losses and LAE (a)
|
1,293,997
|
1,196,118
|
1,148,841
|
Everest International
|
Years Ended December 31,
|
|||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Ceded written premiums
|
$
|
395
|
$
|
286
|
$
|
691
|
||||||
Ceded earned premiums
|
522
|
563
|
1,105
|
|||||||||
Ceded losses and LAE
|
673
|
(2,356
|
)
|
(3,180
|
)
|
Everest Canada
|
Years Ended December 31,
|
|||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Assumed written premiums
|
$
|
39,819
|
$
|
37,436
|
$
|
20,419
|
||||||
Assumed earned premiums
|
35,988
|
25,925
|
17,447
|
|||||||||
Assumed losses and LAE
|
20,345
|
15,401
|
12,014
|
Mt. Logan Re
|
Years Ended December 31,
|
|||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Ceded written premiums
|
$
|
209,162
|
$
|
122,203
|
$
|
19,066
|
||||||
Ceded earned premiums
|
201,416
|
122,979
|
18,001
|
|||||||||
Ceded losses and LAE
|
40,753
|
28,844
|
4,171
|
|||||||||
Assumed written premiums
|
15,421
|
13,889
|
1,735
|
|||||||||
Assumed earned premiums
|
15,421
|
13,889
|
1,735
|
|||||||||
Assumed losses and LAE
|
-
|
-
|
-
|
Years Ended December 31,
|
||||||||||||||||||||||||||||||||||||
2015
|
2014
|
2013
|
||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
Before Tax
|
Tax Effect
|
Net of Tax
|
Before Tax
|
Tax Effect
|
Net of Tax
|
Before Tax
|
Tax Effect
|
Net of Tax
|
|||||||||||||||||||||||||||
Unrealized appreciation (depreciation) ("URA(D)") on securities - temporary
|
$
|
(43,777
|
)
|
$
|
14,337
|
$
|
(29,440
|
)
|
$
|
(59,318
|
)
|
$
|
20,744
|
$
|
(38,574
|
)
|
$
|
(152,280
|
)
|
$
|
53,298
|
$
|
(98,982
|
)
|
||||||||||||
URA(D) on securities - OTTI
|
9,666
|
(3,383
|
)
|
6,283
|
(9,735
|
)
|
3,407
|
(6,328
|
)
|
(399
|
)
|
140
|
(259
|
)
|
||||||||||||||||||||||
Reclassification of net realized losses (gains) included in net income (loss)
|
(2,772
|
)
|
1,955
|
(817
|
)
|
41,624
|
(14,551
|
)
|
27,073
|
(3,792
|
)
|
1,327
|
(2,465
|
)
|
||||||||||||||||||||||
Foreign currency translation adjustments
|
(83,966
|
)
|
29,388
|
(54,578
|
)
|
(44,938
|
)
|
15,728
|
(29,210
|
)
|
(29,428
|
)
|
10,300
|
(19,128
|
)
|
|||||||||||||||||||||
Benefit plan actuarial net gain (loss)
|
8,740
|
(3,059
|
)
|
5,681
|
(60,169
|
)
|
21,059
|
(39,110
|
)
|
27,442
|
(9,605
|
)
|
17,837
|
|||||||||||||||||||||||
Reclassification of amortization of net gain (loss) included in net income (loss)
|
9,563
|
(3,347
|
)
|
6,216
|
4,647
|
(1,627
|
)
|
3,020
|
8,889
|
(3,111
|
)
|
5,778
|
||||||||||||||||||||||||
Total other comprehensive income (loss)
|
$
|
(102,546
|
)
|
$
|
35,891
|
$
|
(66,655
|
)
|
$
|
(127,890
|
)
|
$
|
44,761
|
$
|
(83,129
|
)
|
$
|
(149,568
|
)
|
$
|
52,349
|
$
|
(97,219
|
)
|
||||||||||||
(Some amounts may not reconcile due to rounding)
|
Years Ended December 31,
|
Affected line item within the statements of
|
|||||||||
AOCI component
|
2015
|
2014
|
operations and comprehensive income (loss)
|
|||||||
(Dollars in thousands)
|
||||||||||
URA(D) on securities
|
$
|
(2,772
|
)
|
$
|
41,624
|
Other net realized capital gains (losses)
|
||||
1,955
|
(14,551
|
)
|
Income tax expense (benefit)
|
|||||||
$
|
(817
|
)
|
$
|
27,073
|
Net income (loss)
|
|||||
Benefit plan net gain (loss)
|
$
|
9,563
|
$
|
4,647
|
Other underwriting expenses
|
|||||
(3,347
|
)
|
(1,627
|
)
|
Income tax expense (benefit)
|
||||||
$
|
6,216
|
$
|
3,020
|
Net income (loss)
|
||||||
(Some amounts may not reconcile due to rounding)
|
Years Ended December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Beginning balance of URA (D) on securities
|
$
|
37,628
|
$
|
55,457
|
||||
Current period change in URA (D) of investments - temporary
|
(30,257
|
)
|
(11,501
|
)
|
||||
Current period change in URA (D) of investments - non-credit OTTI
|
6,283
|
(6,328
|
)
|
|||||
Ending balance of URA (D) on securities
|
13,654
|
37,628
|
||||||
Beginning balance of foreign currency translation adjustments
|
41,877
|
71,087
|
||||||
Current period change in foreign currency translation adjustments
|
(54,578
|
)
|
(29,210
|
)
|
||||
Ending balance of foreign currency translation adjustments
|
(12,701
|
)
|
41,877
|
|||||
Beginning balance of benefit plan net gain (loss)
|
(74,986
|
)
|
(38,896
|
)
|
||||
Current period change in benefit plan net gain (loss)
|
11,897
|
(36,090
|
)
|
|||||
Ending balance of benefit plan net gain (loss)
|
(63,089
|
)
|
(74,986
|
)
|
||||
Ending balance of accumulated other comprehensive income (loss)
|
$
|
(62,136
|
)
|
$
|
4,519
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Company contributions
|
$
|
5,949
|
$
|
16,484
|
$
|
22,536
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Pension expense
|
$
|
22,682
|
$
|
18,543
|
$
|
19,348
|
Years Ended December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Change in projected benefit obligation:
|
||||||||
Benefit obligation at beginning of year
|
$
|
270,065
|
$
|
214,059
|
||||
Service cost
|
12,511
|
10,015
|
||||||
Interest cost
|
10,759
|
10,474
|
||||||
Actuarial (gain) / loss
|
(18,595
|
)
|
55,107
|
|||||
Benefits paid
|
(20,718
|
)
|
(19,588
|
)
|
||||
Projected benefit obligation at end of year
|
254,022
|
270,065
|
||||||
Change in plan assets:
|
||||||||
Fair value of plan assets at beginning of year
|
157,090
|
152,446
|
||||||
Actual return on plan assets
|
(7,234
|
)
|
7,747
|
|||||
Actual contributions during the year
|
5,949
|
16,484
|
||||||
Benefits paid
|
(20,718
|
)
|
(19,588
|
)
|
||||
Fair value of plan assets at end of year
|
135,087
|
157,090
|
||||||
Funded status at end of year
|
$
|
(118,936
|
)
|
$
|
(112,976
|
)
|
||
(Some amounts may not reconcile due to rounding.)
|
At December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Other assets (due beyond one year)
|
$
|
-
|
$
|
-
|
||||
Other liabilities (due within one year)
|
(1,869
|
)
|
(5,469
|
)
|
||||
Other liabilities (due beyond one year)
|
(117,067
|
)
|
(107,507
|
)
|
||||
Net amount recognized in the consolidated balance sheets
|
$
|
(118,936
|
)
|
$
|
(112,976
|
)
|
At December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Prior service cost
|
$
|
-
|
$
|
(21
|
)
|
|||
Accumulated income (loss)
|
(91,920
|
)
|
(102,671
|
)
|
||||
Accumulated other comprehensive income (loss)
|
$
|
(91,920
|
)
|
$
|
(102,692
|
)
|
||
(Some amounts may not reconcile due to rounding.)
|
Years Ended December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Other comprehensive income (loss) at December 31, prior year
|
$
|
(102,692
|
)
|
$
|
(53,387
|
)
|
||
Net gain (loss) arising during period
|
(259
|
)
|
(58,647
|
)
|
||||
Recognition of amortizations in net periodic benefit cost:
|
||||||||
Prior service cost
|
21
|
49
|
||||||
Actuarial loss
|
11,011
|
9,294
|
||||||
Other comprehensive income (loss) at December 31, current year
|
$
|
(91,920
|
)
|
$
|
(102,692
|
)
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Service cost
|
$
|
12,511
|
$
|
10,015
|
$
|
11,182
|
||||||
Interest cost
|
10,759
|
10,474
|
8,511
|
|||||||||
Expected return on assets
|
(11,620
|
)
|
(11,288
|
)
|
(8,495
|
)
|
||||||
Amortization of actuarial loss from earlier periods
|
9,243
|
4,341
|
8,101
|
|||||||||
Amortization of unrecognized prior service cost
|
21
|
49
|
49
|
|||||||||
Settlement
|
1,768
|
4,953
|
-
|
|||||||||
Net periodic benefit cost
|
$
|
22,682
|
$
|
18,543
|
$
|
19,348
|
||||||
Other changes recognized in other comprehensive income (loss):
|
||||||||||||
Other comprehensive income (loss) attributable to change from prior year
|
(10,773
|
)
|
49,305
|
|||||||||
Total recognized in net periodic benefit cost and other
|
||||||||||||
comprehensive income (loss)
|
$
|
11,909
|
$
|
67,847
|
||||||||
(Some amounts may not reconcile due to rounding.)
|
At December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Qualified Plan
|
$
|
188,702
|
$
|
200,205
|
||||
Non-qualified Plan
|
17,756
|
19,167
|
||||||
Total
|
$
|
206,458
|
$
|
219,371
|
At December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Qualified Plan
|
||||||||
Projected benefit obligation
|
$
|
229,719
|
$
|
243,525
|
||||
Fair value of plan assets
|
135,087
|
157,090
|
||||||
Non-qualified Plan
|
||||||||
Projected benefit obligation
|
$
|
24,303
|
$
|
26,540
|
||||
Fair value of plan assets
|
-
|
-
|
At December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Qualified Plan
|
||||||||
Accumulated benefit obligation
|
$
|
188,702
|
$
|
200,205
|
||||
Fair value of plan assets
|
135,087
|
157,090
|
||||||
Non-qualified Plan
|
||||||||
Accumulated benefit obligation
|
$
|
17,756
|
$
|
19,167
|
||||
Fair value of plan assets
|
-
|
-
|
||||||
(Dollars in thousands)
|
||||
2016
|
$
|
6,709
|
||
2017
|
7,779
|
|||
2018
|
9,607
|
|||
2019
|
12,139
|
|||
2020
|
10,660
|
|||
Next 5 years
|
67,416
|
Fair Value Measurement Using:
|
||||||||||||||||
Quoted Prices
|
||||||||||||||||
in Active
|
Significant
|
|||||||||||||||
Markets for
|
Other
|
Significant
|
||||||||||||||
Identical
|
Observable
|
Unobservable
|
||||||||||||||
Assets
|
Inputs
|
Inputs
|
||||||||||||||
(Dollars in thousands)
|
December 31, 2015
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
Cash
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Short-term investments, which approximates fair value (a)
|
4,034
|
4,034
|
-
|
-
|
||||||||||||
Mutual funds, fair value
|
||||||||||||||||
Fixed income (b)
|
22,537
|
22,537
|
-
|
-
|
||||||||||||
Equities (c)
|
86,505
|
86,505
|
-
|
-
|
||||||||||||
Multi-strategy equity fund, fair value (d)
|
10,673
|
-
|
-
|
10,673
|
||||||||||||
Private equity limited partnerships (e)
|
11,338
|
-
|
-
|
11,338
|
||||||||||||
Total
|
$
|
135,087
|
$
|
113,076
|
$
|
-
|
$
|
22,011
|
||||||||
(Some amounts may not reconcile due to rounding.)
|
(a)
|
This category includes high quality, short-term money market instruments, which are issued and payable in U.S. dollars.
|
(b)
|
This category includes fixed income funds, which invest in investment grade securities of corporations, governments and government agencies with approximately 50% in U.S. securities and 50% in international securities.
|
(c)
|
This category includes funds, which invest in small, mid and multi-cap equity securities including common stocks, securities convertible into common stock and securities with common stock characteristics, such as rights and warrants, with approximately 90% in U.S. equities and 10% in international equities.
|
(d)
|
This category consists of a privately held fund of U.S. and international equity funds and may include currency hedges for the foreign funds. The fair value is provided by the external investment manager.
|
(e)
|
This category consists of private equity limited partnerships.
|
Fair Value Measurement Using:
|
||||||||||||||||
Quoted Prices
|
||||||||||||||||
in Active
|
Significant
|
|||||||||||||||
Markets for
|
Other
|
Significant
|
||||||||||||||
Identical
|
Observable
|
Unobservable
|
||||||||||||||
Assets
|
Inputs
|
Inputs
|
||||||||||||||
(Dollars in thousands)
|
December 31, 2014
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
Cash
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Short-term investments, which approximates fair value (a)
|
14,328
|
14,328
|
-
|
-
|
||||||||||||
Mutual funds, fair value
|
||||||||||||||||
Fixed income (b)
|
23,948
|
23,948
|
-
|
-
|
||||||||||||
Equities (c)
|
96,762
|
96,762
|
-
|
-
|
||||||||||||
Multi-strategy equity fund, fair value (d)
|
10,629
|
-
|
-
|
10,629
|
||||||||||||
Private equity limited partnerships (e)
|
11,423
|
-
|
-
|
11,423
|
||||||||||||
Total
|
$
|
157,090
|
$
|
135,037
|
$
|
-
|
$
|
22,053
|
||||||||
(Some amounts may not reconcile due to rounding.)
|
(a)
|
This category includes high quality, short-term money market instruments, which are issued and payable in U.S. dollars.
|
(b)
|
This category includes fixed income funds, which invest in investment grade securities of corporations, governments and government agencies with approximately 50% in U.S. securities and 50% in international securities.
|
(c)
|
This category includes funds, which invest in small, mid and multi-cap equity securities including common stocks, securities convertible into common stock and securities with common stock characteristics, such as rights and warrants, with approximately 90% in U.S. equities and 10% in international equities.
|
(d)
|
This category consists of a privately held fund of U.S. and international equity funds and may include currency hedges for the foreign funds. The fair value is provided by the external investment manager.
|
(e)
|
This category consists of private equity limited partnerships.
|
Year Ended December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Assets:
|
||||||||
Balance, beginning of period
|
$
|
22,053
|
$
|
19,921
|
||||
Actual return on plan assets:
|
||||||||
Realized gains (losses) relating to assets sold during the period
|
84
|
75
|
||||||
Unrealized gains (losses) relating to assets still held at the reporting date
|
601
|
331
|
||||||
Purchases and capital contributions
|
1,719
|
3,390
|
||||||
Investment income earned on assets
|
-
|
-
|
||||||
Sales and capital distributions
|
(2,445
|
)
|
(1,664
|
)
|
||||
Transfers in and/or (out) of Level 3
|
-
|
-
|
||||||
Balance, end of period
|
$
|
22,011
|
$
|
22,053
|
||||
The amount of total gains (losses) for the period included in changes in
|
||||||||
net assets attributable to the change in unrealized gains (losses)
|
||||||||
relating to assets still held at the reporting date
|
$
|
517
|
$
|
256
|
||||
(Some amounts may not reconcile due to rounding.)
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Incurred expenses
|
$
|
5,468
|
$
|
4,676
|
$
|
3,903
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Incurred expenses
|
$
|
447
|
$
|
479
|
$
|
462
|
Percentage
|
Percentage
|
|||||||
Point Increase
|
Point Decrease
|
|||||||
(Dollars in thousands)
|
($ Impact)
|
($ Impact)
|
||||||
a. Effect on total service and interest cost components
|
$
|
706
|
$
|
(537
|
)
|
|||
b. Effect on accumulated post-retirement benefit obligation
|
6,504
|
(5,064
|
)
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Post-retirement benefit expenses
|
$
|
3,280
|
$
|
3,196
|
$
|
3,801
|
At December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Change in projected benefit obligation:
|
||||||||
Benefit obligation at beginning of year
|
$
|
36,506
|
$
|
27,594
|
||||
Service cost
|
1,794
|
1,619
|
||||||
Interest cost
|
1,187
|
1,320
|
||||||
Actuarial loss
|
(7,231
|
)
|
6,475
|
|||||
Benefits paid
|
(568
|
)
|
(502
|
)
|
||||
Benefit obligation at end of year
|
31,687
|
36,506
|
||||||
Change in plan assets:
|
||||||||
Fair value of plan assets at beginning of year
|
-
|
-
|
||||||
Employer contributions
|
568
|
502
|
||||||
Benefits paid
|
(568
|
)
|
(502
|
)
|
||||
Fair value of plan assets at end of year
|
-
|
-
|
||||||
Funded status at end of year
|
$
|
(31,687
|
)
|
$
|
(36,506
|
)
|
At December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Other liabilities (due within one year)
|
$
|
(654
|
)
|
$
|
(639
|
)
|
||
Other liabilities (due beyond one year)
|
(31,033
|
)
|
(35,867
|
)
|
||||
Net amount recognized in the consolidated balance sheets
|
$
|
(31,687
|
)
|
$
|
(36,506
|
)
|
||
(Some amounts may not reconcile due to rounding.)
|
At December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Accumulated income (loss)
|
$
|
(5,139
|
)
|
$
|
(12,670
|
)
|
||
Accumulated other comprehensive income (loss)
|
$
|
(5,139
|
)
|
$
|
(12,670
|
)
|
Years Ended December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Other comprehensive income (loss) at December 31, prior year
|
$
|
(12,670
|
)
|
$
|
(6,452
|
)
|
||
Net gain (loss) arising during period
|
7,231
|
(6,475
|
)
|
|||||
Recognition of amortizations in net periodic benefit cost:
|
||||||||
Actuarial loss (gain)
|
300
|
257
|
||||||
Other comprehensive income (loss) at December 31, current year
|
$
|
(5,139
|
)
|
$
|
(12,670
|
)
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Service cost
|
$
|
1,794
|
$
|
1,619
|
$
|
1,899
|
||||||
Interest cost
|
1,187
|
1,320
|
1,164
|
|||||||||
Net loss recognition
|
300
|
257
|
739
|
|||||||||
Net periodic cost
|
$
|
3,280
|
$
|
3,196
|
$
|
3,801
|
||||||
Other changes recognized in other comprehensive income (loss):
|
||||||||||||
Other comprehensive gain (loss) attributable to change from prior year
|
(7,531
|
)
|
6,218
|
|||||||||
Total recognized in net periodic benefit cost and
|
||||||||||||
other comprehensive income (loss)
|
$
|
(4,251
|
)
|
$
|
9,414
|
|||||||
(Some amounts may not reconcile due to rounding.)
|
(Dollars in thousands)
|
||||
2016
|
$
|
654
|
||
2017
|
717
|
|||
2018
|
844
|
|||
2019
|
972
|
|||
2020
|
1,141
|
|||
Next 5 years
|
8,157
|
Everest Re (1)
|
||||||||
At December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
Regulatory targeted capital
|
$
|
1,355,668
|
$
|
1,209,601
|
||||
Actual capital
|
$
|
3,210,891
|
$
|
2,892,999
|
At December 31,
|
||||||||
(Dollars in thousands)
|
2015
|
2014
|
||||||
The Prudential
|
$
|
142,427
|
$
|
142,653
|
||||
Unaffiliated life insurance company
|
$
|
33,062
|
$
|
31,964
|
Common Shares
|
|||
Authorized for
|
|||
Amendment Date
|
Repurchase
|
||
(Dollars in thousands)
|
|||
09/21/2004
|
5,000,000
|
||
07/21/2008
|
5,000,000
|
||
02/24/2010
|
5,000,000
|
||
02/22/2012
|
5,000,000
|
||
05/15/2013
|
5,000,000
|
||
11/19/2014
|
5,000,000
|
||
30,000,000
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Dividends received
|
$
|
38,880
|
$
|
31,104
|
$
|
21,287
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Expenses incurred
|
$
|
81,122
|
$
|
77,322
|
$
|
84,675
|
U.S. Reinsurance
|
Years Ended December 31,
|
|||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Gross written premiums
|
$
|
2,147,893
|
$
|
2,154,529
|
$
|
1,826,044
|
||||||
Net written premiums
|
899,918
|
977,858
|
909,557
|
|||||||||
Premiums earned
|
$
|
951,457
|
$
|
988,315
|
$
|
842,341
|
||||||
Incurred losses and LAE
|
413,292
|
545,862
|
424,184
|
|||||||||
Commission and brokerage
|
198,983
|
201,912
|
159,747
|
|||||||||
Other underwriting expenses
|
50,089
|
45,583
|
47,177
|
|||||||||
Underwriting gain (loss)
|
$
|
289,093
|
$
|
194,958
|
$
|
211,233
|
International
|
Years Ended December 31,
|
|||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Gross written premiums
|
$
|
1,373,978
|
$
|
1,630,381
|
$
|
1,370,615
|
||||||
Net written premiums
|
562,691
|
612,243
|
610,084
|
|||||||||
Premiums earned
|
$
|
581,216
|
$
|
600,964
|
$
|
591,695
|
||||||
Incurred losses and LAE
|
394,819
|
358,038
|
315,923
|
|||||||||
Commission and brokerage
|
121,158
|
119,655
|
114,331
|
|||||||||
Other underwriting expenses
|
34,303
|
34,603
|
33,910
|
|||||||||
Underwriting gain (loss)
|
$
|
30,936
|
$
|
88,668
|
$
|
127,531
|
Insurance
|
Years Ended December 31,
|
|||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Gross written premiums
|
$
|
1,473,760
|
$
|
1,180,384
|
$
|
1,240,809
|
||||||
Net written premiums
|
630,674
|
516,873
|
597,736
|
|||||||||
Premiums earned
|
$
|
611,087
|
$
|
524,447
|
$
|
572,325
|
||||||
Incurred losses and LAE
|
511,450
|
450,193
|
532,049
|
|||||||||
Commission and brokerage
|
(5,072
|
)
|
17,835
|
19,844
|
||||||||
Other underwriting expenses
|
130,427
|
111,846
|
112,412
|
|||||||||
Underwriting gain (loss)
|
$
|
(25,718
|
)
|
$
|
(55,427
|
)
|
$
|
(91,980
|
)
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Underwriting gain (loss)
|
$
|
294,311
|
$
|
228,199
|
$
|
246,784
|
||||||
Net investment income
|
273,253
|
290,310
|
296,996
|
|||||||||
Net realized capital gains (losses)
|
50,335
|
206,679
|
723,149
|
|||||||||
Corporate expense
|
(7,179
|
)
|
(7,252
|
)
|
(8,262
|
)
|
||||||
Interest, fee and bond issue cost amortization expense
|
(35,434
|
)
|
(37,970
|
)
|
(45,452
|
)
|
||||||
Other income (expense)
|
29,256
|
(22,278
|
)
|
(7,714
|
)
|
|||||||
Income (loss) before taxes
|
$
|
604,542
|
$
|
657,688
|
$
|
1,205,501
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
Canada gross written premiums
|
$
|
114,859
|
$
|
159,451
|
$
|
169,148
|
2015
|
||||||||||||||||
(Dollars in thousands)
|
1st Quarter
|
2nd Quarter
|
3rd Quarter
|
4th Quarter
|
||||||||||||
Operating data:
|
||||||||||||||||
Gross written premiums
|
$
|
1,226,763
|
$
|
1,089,441
|
$
|
1,448,711
|
$
|
1,230,716
|
||||||||
Net written premiums
|
508,427
|
472,464
|
599,073
|
513,319
|
||||||||||||
Premiums earned
|
521,062
|
521,424
|
546,050
|
555,224
|
||||||||||||
Net investment income
|
72,581
|
70,925
|
63,363
|
66,384
|
||||||||||||
Net realized capital gains (losses)
|
21,296
|
51,225
|
(121,695
|
)
|
99,509
|
|||||||||||
Total claims and underwriting expenses
|
453,954
|
447,405
|
499,858
|
448,232
|
||||||||||||
Net income (loss)
|
115,944
|
133,766
|
(4,659
|
)
|
167,602
|
2014
|
||||||||||||||||
(Dollars in thousands)
|
1st Quarter
|
2nd Quarter
|
3rd Quarter
|
4th Quarter
|
||||||||||||
Operating data:
|
||||||||||||||||
Gross written premiums
|
$
|
1,084,455
|
$
|
1,224,820
|
$
|
1,453,394
|
$
|
1,202,625
|
||||||||
Net written premiums
|
499,704
|
492,727
|
611,916
|
502,627
|
||||||||||||
Premiums earned
|
470,445
|
520,736
|
569,597
|
552,948
|
||||||||||||
Net investment income
|
63,787
|
68,636
|
83,446
|
74,441
|
||||||||||||
Net realized capital gains (losses)
|
(4,050
|
)
|
125,114
|
(160
|
)
|
85,775
|
||||||||||
Total claims and underwriting expenses
|
393,391
|
453,997
|
510,371
|
527,768
|
||||||||||||
Net income (loss)
|
86,466
|
158,174
|
100,141
|
109,345
|
Column A
|
Column B
|
Column C
|
Column D
|
|||||||||
Amount
|
||||||||||||
Shown in
|
||||||||||||
Market
|
Balance
|
|||||||||||
(Dollars in thousands)
|
Cost
|
Value
|
Sheet
|
|||||||||
Fixed maturities-available for sale
|
||||||||||||
Bonds:
|
||||||||||||
U.S. government and government agencies
|
$
|
329,281
|
$
|
330,985
|
$
|
330,985
|
||||||
State, municipalities and political subdivisions
|
669,945
|
703,075
|
703,075
|
|||||||||
Foreign government securities
|
447,244
|
463,074
|
463,074
|
|||||||||
Foreign corporate securities
|
954,690
|
970,909
|
970,909
|
|||||||||
Public utilities
|
62,451
|
62,695
|
62,695
|
|||||||||
All other corporate bonds
|
2,071,915
|
2,026,648
|
2,026,648
|
|||||||||
Mortgage - backed securities
|
||||||||||||
Commercial
|
61,527
|
62,446
|
62,446
|
|||||||||
Agency residential
|
714,907
|
712,298
|
712,298
|
|||||||||
Non-agency residential
|
126
|
150
|
150
|
|||||||||
Redeemable preferred stock
|
23,386
|
24,197
|
24,197
|
|||||||||
Total fixed maturities-available for sale
|
5,335,472
|
5,356,477
|
5,356,477
|
|||||||||
Fixed maturities - available for sale, at fair value(1)
|
2,202
|
2,102
|
2,102
|
|||||||||
Equity securities - available for sale, at market value
|
-
|
-
|
-
|
|||||||||
Equity securities - available for sale, at fair value(1)
|
1,006,535
|
1,215,377
|
1,215,377
|
|||||||||
Short-term investments
|
563,536
|
563,536
|
563,536
|
|||||||||
Other invested assets
|
450,154
|
450,154
|
450,154
|
|||||||||
Other invested assets, at fair value (1)
|
1,773,214
|
1,773,214
|
1,773,214
|
|||||||||
Cash
|
155,429
|
155,429
|
155,429
|
|||||||||
Total investments and cash
|
$
|
9,286,542
|
$
|
9,516,289
|
$
|
9,516,289
|
At December 31,
|
||||||||
(Dollars and share amounts in thousands, except par value per share)
|
2015
|
2014
|
||||||
ASSETS:
|
||||||||
Fixed maturities - available for sale, at market value
|
$
|
65,441
|
$
|
9,040
|
||||
(amortized cost: 2015, $66,016; 2014, $9,008)
|
||||||||
Equity securities - available for sale, at fair value
|
131,219
|
96,890
|
||||||
Other invested assets
|
3,047
|
3,047
|
||||||
Other invested assets, at fair value
|
1,773,214
|
1,655,311
|
||||||
Short-term investments
|
37,802
|
92,390
|
||||||
Cash
|
6,232
|
6,206
|
||||||
Total investments and cash
|
2,016,955
|
1,862,884
|
||||||
Investment in subsidiaries, at equity in the underlying net assets
|
3,534,552
|
3,276,082
|
||||||
Note receivable - affiliated
|
250,000
|
250,000
|
||||||
Accrued investment income
|
438
|
92
|
||||||
Advances to affiliates
|
109,775
|
130,018
|
||||||
Other assets
|
18,097
|
18,340
|
||||||
TOTAL ASSETS
|
$
|
5,929,817
|
$
|
5,537,416
|
||||
LIABILITIES:
|
||||||||
4.868% Senior notes due 6/1/2044
|
$
|
400,000
|
$
|
400,000
|
||||
6.6% Long term notes due 5/1/2067
|
238,368
|
238,364
|
||||||
Accrued interest on debt and borrowings
|
3,537
|
3,537
|
||||||
Income taxes
|
354,312
|
317,991
|
||||||
Due to affiliates
|
1,049
|
932
|
||||||
Other liabilities
|
1,340
|
3,875
|
||||||
Total liabilities
|
998,606
|
964,699
|
||||||
STOCKHOLDER'S EQUITY:
|
||||||||
Common stock, par value: $0.01; 3,000 shares authorized;
|
||||||||
1,000 shares issued and outstanding (2015 and 2014)
|
-
|
-
|
||||||
Additional paid-in capital
|
374,789
|
362,293
|
||||||
Accumulated other comprehensive income (loss), net of deferred income
|
||||||||
tax expense (benefit) of ($33,458) at 2015 and $2,434 at 2014
|
(62,136
|
)
|
4,519
|
|||||
Retained earnings
|
4,618,558
|
4,205,905
|
||||||
Total stockholder's equity
|
4,931,211
|
4,572,717
|
||||||
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY
|
$
|
5,929,817
|
$
|
5,537,416
|
||||
See notes to consolidated financial statements.
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
REVENUES:
|
||||||||||||
Net investment income
|
$
|
40,441
|
$
|
32,774
|
$
|
23,451
|
||||||
Net investment income - Affiliated
|
4,300
|
-
|
-
|
|||||||||
Net realized capital gains (losses)
|
119,075
|
149,932
|
467,999
|
|||||||||
Realized gain of sale of subsidiary
|
94,704
|
-
|
-
|
|||||||||
Other income (expense)
|
(263
|
)
|
(309
|
)
|
(420
|
)
|
||||||
Net income (loss) of subsidiaries
|
274,625
|
364,869
|
511,976
|
|||||||||
Total revenues
|
532,882
|
547,266
|
1,003,006
|
|||||||||
EXPENSES:
|
||||||||||||
Interest expense
|
35,434
|
37,970
|
45,452
|
|||||||||
Corporate expense
|
5,251
|
5,070
|
6,065
|
|||||||||
Total expenses
|
40,685
|
43,040
|
51,517
|
|||||||||
INCOME (LOSS) BEFORE TAXES
|
492,197
|
504,226
|
951,489
|
|||||||||
Income tax expense (benefit)
|
79,544
|
50,100
|
153,226
|
|||||||||
NET INCOME (LOSS)
|
$
|
412,653
|
$
|
454,126
|
$
|
798,263
|
||||||
Other comprehensive income (loss), net of tax :
|
||||||||||||
Unrealized appreciation (depreciation) ("URA(D)") on securities arising during the period
|
(23,157
|
)
|
(44,902
|
)
|
(99,241
|
)
|
||||||
Less: reclassification adjustment for realized losses (gains) included in net income (loss)
|
(817
|
)
|
27,073
|
(2,465
|
)
|
|||||||
Total URA(D) on securities arising during the period
|
(23,974
|
)
|
(17,829
|
)
|
(101,706
|
)
|
||||||
Foreign currency translation adjustments
|
(54,578
|
)
|
(29,210
|
)
|
(19,128
|
)
|
||||||
Benefit plan actuarial net gain (loss) for the period
|
5,681
|
(39,110
|
)
|
17,837
|
||||||||
Reclassification adjustment for amortization of net (gain) loss included in net income (loss)
|
6,216
|
3,020
|
5,778
|
|||||||||
Total benefit plan net gain (loss) for the period
|
11,897
|
(36,090
|
)
|
23,615
|
||||||||
Total other comprehensive income (loss), net of tax
|
(66,655
|
)
|
(83,129
|
)
|
(97,219
|
)
|
||||||
COMPREHENSIVE INCOME (LOSS)
|
$
|
345,998
|
$
|
370,997
|
$
|
701,044
|
||||||
See notes to consolidated financial statements.
|
Years Ended December 31,
|
||||||||||||
(Dollars in thousands)
|
2015
|
2014
|
2013
|
|||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net income (loss)
|
$
|
412,653
|
$
|
454,126
|
$
|
798,263
|
||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||
Equity in (earnings) deficit of subsidiaries
|
(274,625
|
)
|
(364,869
|
)
|
(511,976
|
)
|
||||||
Dividends received from subsidiaries
|
-
|
155,000
|
359,000
|
|||||||||
Decrease (increase) in advances to affiliates
|
20,243
|
(66,019
|
)
|
(26,298
|
)
|
|||||||
Decrease (increase) in income taxes
|
1,082
|
191,840
|
104,724
|
|||||||||
Change in other assets and liabilities, net
|
(6,876
|
)
|
(48,486
|
)
|
46,916
|
|||||||
Amortization of bond premium (accrual of bond discount)
|
259
|
139
|
280
|
|||||||||
Amortization of underwriting discount on senior notes
|
4
|
46
|
54
|
|||||||||
Net realized capital losses (gains)
|
(119,075
|
)
|
(149,932
|
)
|
(467,999
|
)
|
||||||
Net cash provided by (used in) operating activities
|
33,665
|
|
171,845
|
302,964
|
||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Additional investment in subsidiaries
|
(2,837
|
) |
(1,342
|
)
|
(1,102
|
)
|
||||||
Proceeds from fixed maturities matured/called - available for sale, at market value
|
2,972
|
1,631
|
1,993
|
|||||||||
Proceeds from fixed maturities sold - available for sale, at market value
|
-
|
300,049
|
-
|
|||||||||
Proceeds from equity maturities sold - available for sale, at fair value
|
43,402
|
14,655
|
24,750
|
|||||||||
Proceeds from other invested assets sold
|
-
|
-
|
9,897
|
|||||||||
Proceeds from sale of subdisidiary (net of cash disposed)
|
3,934
|
-
|
-
|
|||||||||
Cost of fixed maturities acquired - available for sale, at market value
|
(60,240
|
)
|
(300,007
|
)
|
-
|
|||||||
Cost of equity securities acquired - available for sale, at fair value
|
(76,559
|
)
|
(13,575
|
)
|
(29,537
|
)
|
||||||
Net change in short-term investments
|
54,588
|
(67,209
|
)
|
20,802
|
||||||||
Net cost of lending for long term note - affiliated
|
-
|
(250,000
|
)
|
-
|
||||||||
Net change in unsettled securities transaction
|
1,101
|
-
|
-
|
|||||||||
Net cash provided by (used in) investing activities
|
(33,639
|
) |
(315,798
|
)
|
26,803
|
|||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Proceeds from issuance of senior notes
|
-
|
400,000
|
-
|
|||||||||
Net cost of junior subordinated notes redemption
|
-
|
-
|
(329,897
|
)
|
||||||||
Net cost of senior notes maturing
|
-
|
(250,000
|
)
|
-
|
||||||||
Net cash provided by (used in) financing activities
|
-
|
150,000
|
(329,897
|
)
|
||||||||
Net increase (decrease) in cash
|
26
|
6,047
|
(130
|
)
|
||||||||
Cash, beginning of period
|
6,206
|
159
|
289
|
|||||||||
Cash, end of period
|
$
|
6,232
|
$
|
6,206
|
$
|
159
|
||||||
Non-cash financing transaction:
|
||||||||||||
Non-cash contribution from parent
|
$
|
12,497
|
$
|
11,242
|
$
|
10,828
|
||||||
Non-cash contribution to subsidiaries
|
(12,497
|
)
|
(11,242
|
)
|
(10,828
|
)
|
||||||
NON-CASH TRANSACTION:
|
||||||||||||
Exchange of common shares of parent company, held as other invested assets at fair value,
|
$
|
1,773,214
|
$
|
-
|
$
|
-
|
||||||
for preferred shares of an affiliated company, held as other invested assets at fair value
|
||||||||||||
See notes to consolidated financial statements.
|
1)
|
The accompanying condensed financial information should be read in conjunction with the Consolidated Financial Statements and related Notes of Everest Reinsurance Holdings, Inc. and its Subsidiaries.
|
2)
|
The Senior Notes and Long-Term Subordinated Notes presented in Notes 6 and 7 are direct obligations of the Registrant.
|
3)
|
Everest Re Group, Ltd., the parent company, entered into a $250,000 thousand long term promissory note agreement with Everest Reinsurance Holdings, Inc. as of December 31, 2014. The note will mature on December 31, 2023 and has an interest rate of 1.72% that will be paid annually, on December 15th of each year. This transaction is presented as a Note Receivable – Affiliated in the Condensed Balance Sheets of Everest Reinsurance Holdings, Inc.
|
4)
|
In December, 2015, Holdings transferred the 9,719,971 Common Shares of Group, which it held as other invested assets, at fair value, valued at $1,773,214 thousand, to Preferred Holdings, an affiliated entity and subsidiary of Group, in exchange for 1,773.214 preferred shares of Preferred Holdings with a $1,000 thousand par value and 1.75% annual dividend rate. After the exchange, Holdings no longer holds any shares or has any ownership interest in Group.
|
Column A
|
Column B
|
Column C
|
Column D
|
Column E
|
Column F
|
Column G
|
Column H
|
Column I
|
Column J
|
|||||||||||||||||||||||||||
Reserve
|
Incurred
|
|||||||||||||||||||||||||||||||||||
Geographic Area
|
for Losses
|
Loss and
|
Amortization
|
|||||||||||||||||||||||||||||||||
Deferred
|
and Loss
|
Unearned
|
Net
|
Loss
|
of Deferred
|
Other
|
Net
|
|||||||||||||||||||||||||||||
Acquisition
|
Adjustment
|
Premium
|
Premiums
|
Investment
|
Adjustment
|
Acquisition
|
Operating
|
Written
|
||||||||||||||||||||||||||||
(Dollars in thousands)
|
Costs
|
Expenses
|
Reserves
|
Earned
|
Income
|
Expenses
|
Costs
|
Expenses
|
Premium
|
|||||||||||||||||||||||||||
December 31, 2015
|
||||||||||||||||||||||||||||||||||||
Domestic
|
$
|
68,055
|
$
|
6,033,374
|
$
|
1,059,530
|
$
|
1,562,544
|
$
|
239,072
|
$
|
924,742
|
$
|
193,911
|
$
|
180,516
|
$
|
1,530,592
|
||||||||||||||||||
International
|
24,596
|
1,907,346
|
290,269
|
581,216
|
34,181
|
394,819
|
121,158
|
34,303
|
562,691
|
|||||||||||||||||||||||||||
Total
|
$
|
92,651
|
$
|
7,940,720
|
$
|
1,349,799
|
$
|
2,143,760
|
$
|
273,253
|
$
|
1,319,561
|
$
|
315,069
|
$
|
214,819
|
$
|
2,093,283
|
||||||||||||||||||
December 31, 2014
|
||||||||||||||||||||||||||||||||||||
Domestic
|
$
|
79,674
|
$
|
6,005,952
|
$
|
1,078,384
|
$
|
1,512,762
|
$
|
250,048
|
$
|
996,055
|
$
|
219,747
|
$
|
157,429
|
$
|
1,494,731
|
||||||||||||||||||
International
|
29,588
|
1,837,904
|
363,738
|
600,964
|
40,262
|
358,038
|
119,655
|
34,603
|
612,243
|
|||||||||||||||||||||||||||
Total
|
$
|
109,262
|
$
|
7,843,856
|
$
|
1,442,122
|
$
|
2,113,726
|
$
|
290,310
|
$
|
1,354,093
|
$
|
339,402
|
$
|
192,032
|
$
|
2,106,974
|
||||||||||||||||||
December 31, 2013
|
||||||||||||||||||||||||||||||||||||
Domestic
|
$
|
85,098
|
$
|
5,908,051
|
$
|
1,041,653
|
$
|
1,414,666
|
$
|
252,671
|
$
|
956,233
|
$
|
179,591
|
$
|
159,589
|
$
|
1,507,293
|
||||||||||||||||||
International
|
26,926
|
1,745,178
|
275,494
|
591,695
|
44,325
|
315,923
|
114,331
|
33,910
|
610,084
|
|||||||||||||||||||||||||||
Total
|
$
|
112,024
|
$
|
7,653,229
|
$
|
1,317,147
|
$
|
2,006,361
|
$
|
296,996
|
$
|
1,272,156
|
$
|
293,922
|
$
|
193,499
|
$
|
2,117,377
|
Column A
|
Column B
|
Column C
|
Column D
|
Column E
|
Column F
|
|||||||||||||||
Ceded to
|
Assumed
|
|||||||||||||||||||
Gross
|
Other
|
from Other
|
Net
|
Assumed
|
||||||||||||||||
(Dollars in thousands)
|
Amount
|
Companies
|
Companies
|
Amount
|
to Net
|
|||||||||||||||
December 31, 2015
|
||||||||||||||||||||
Total property and liability
|
||||||||||||||||||||
insurance premiums earned
|
$
|
1,439,795
|
$
|
2,933,519
|
$
|
3,637,484
|
$
|
2,143,760
|
169.7
|
%
|
||||||||||
December 31, 2014
|
||||||||||||||||||||
Total property and liability
|
||||||||||||||||||||
insurance premiums earned
|
$
|
1,148,297
|
$
|
2,720,355
|
$
|
3,685,784
|
$
|
2,113,726
|
174.4
|
%
|
||||||||||
December 31, 2013
|
||||||||||||||||||||
Total property and liability
|
||||||||||||||||||||
insurance premiums earned
|
$
|
1,183,542
|
$
|
2,202,006
|
$
|
3,024,825
|
$
|
2,006,361
|
150.8
|
%
|