FOR THE QUARTERLY PERIOD ENDED:
September 30, 2018
|
Commission file number:
1-15731
|
Bermuda
|
98-0365432
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
YES
|
X
|
NO
|
YES
|
X
|
NO
|
Large accelerated filer
|
X
|
Accelerated filer
|
||
Non-accelerated filer
|
Smaller reporting company
|
|||
(Do not check if smaller reporting company)
|
Emerging growth company
|
YES
|
NO
|
X
|
YES
|
NO
|
X
|
Number of Shares Outstanding
|
||
Class
|
At November 1, 2018
|
|
Common Shares, $0.01 par value
|
40,647,998
|
Item 1.
|
Financial Statements
|
|
Consolidated Balance Sheets September 30, 2018 (unaudited)
|
||
and December 31, 2017
|
1
|
|
Consolidated Statements of Operations and Comprehensive Income (Loss) for the
|
||
three and nine months ended September 30, 2018 and 2017 (unaudited)
|
2
|
|
Consolidated Statements of Changes in Shareholders' Equity for the three and
|
||
nine months ended September 30, 2018 and 2017 (unaudited)
|
3
|
|
Consolidated Statements of Cash Flows for the nine months ended
|
||
September 30, 2018 and 2017 (unaudited)
|
4
|
|
Notes to Consolidated Interim Financial Statements (unaudited)
|
5
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and
|
|
Results of Operation
|
33
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
61
|
Item 4.
|
Controls and Procedures
|
61
|
Item 1.
|
Legal Proceedings
|
61
|
Item 1A.
|
Risk Factors
|
61
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
62
|
Item 3.
|
Defaults Upon Senior Securities
|
62
|
Item 4.
|
Mine Safety Disclosures
|
62
|
Item 5.
|
Other Information
|
62
|
Item 6.
|
Exhibits
|
63
|
September 30,
|
December 31,
|
|||||||
(Dollars and share amounts in thousands, except par value per share)
|
2018
|
2017
|
||||||
(unaudited)
|
||||||||
ASSETS:
|
||||||||
Fixed maturities - available for sale, at market value
|
$
|
14,655,484
|
$
|
14,756,834
|
||||
(amortized cost: 2018, $14,870,380; 2017, $14,689,598)
|
||||||||
Fixed maturities - available for sale, at fair value
|
2,373
|
-
|
||||||
Equity securities, at market value (cost: 2018, $0; 2017, $130,287)
|
-
|
129,530
|
||||||
Equity securities, at fair value
|
1,166,540
|
963,572
|
||||||
Short-term investments (cost: 2018, $693,117; 2017, $509,682)
|
693,111
|
509,682
|
||||||
Other invested assets (cost: 2018, $1,508,629; 2017, $1,628,753)
|
1,508,629
|
1,631,850
|
||||||
Cash
|
639,761
|
635,067
|
||||||
Total investments and cash
|
18,665,898
|
18,626,535
|
||||||
Accrued investment income
|
102,778
|
97,704
|
||||||
Premiums receivable
|
2,097,259
|
1,844,881
|
||||||
Reinsurance receivables
|
1,738,706
|
1,348,226
|
||||||
Funds held by reinsureds
|
369,503
|
292,927
|
||||||
Deferred acquisition costs
|
460,216
|
411,587
|
||||||
Prepaid reinsurance premiums
|
374,102
|
288,211
|
||||||
Income taxes
|
266,464
|
299,438
|
||||||
Other assets
|
335,931
|
382,283
|
||||||
TOTAL ASSETS
|
$
|
24,410,857
|
$
|
23,591,792
|
||||
LIABILITIES:
|
||||||||
Reserve for losses and loss adjustment expenses
|
$
|
12,390,153
|
$
|
11,884,321
|
||||
Future policy benefit reserve
|
47,871
|
51,014
|
||||||
Unearned premium reserve
|
2,351,312
|
2,000,556
|
||||||
Funds held under reinsurance treaties
|
17,563
|
18,030
|
||||||
Other net payable to reinsurers
|
289,961
|
218,017
|
||||||
4.868% Senior notes due 6/1/2044
|
396,924
|
396,834
|
||||||
6.6% Long term notes due 5/1/2067
|
236,634
|
236,561
|
||||||
Accrued interest on debt and borrowings
|
7,869
|
2,727
|
||||||
Equity index put option liability
|
6,993
|
12,477
|
||||||
Unsettled securities payable
|
103,682
|
38,743
|
||||||
Other liabilities
|
232,882
|
363,280
|
||||||
Total liabilities
|
16,081,844
|
15,222,560
|
||||||
Commitments and contingencies (Note 8)
|
||||||||
SHAREHOLDERS' EQUITY:
|
||||||||
Preferred shares, par value: $0.01; 50,000 shares authorized;
|
||||||||
no shares issued and outstanding
|
-
|
-
|
||||||
Common shares, par value: $0.01; 200,000 shares authorized; (2018) 69,198
|
||||||||
and (2017) 69,044 outstanding before treasury shares
|
692
|
691
|
||||||
Additional paid-in capital
|
2,182,594
|
2,165,768
|
||||||
Accumulated other comprehensive income (loss), net of deferred income tax expense
|
||||||||
(benefit) of ($17,384) at 2018 and $9,356 at 2017
|
(470,317
|
)
|
(160,891
|
)
|
||||
Treasury shares, at cost; 28,551 shares (2018) and 28,208 shares (2017)
|
(3,397,548
|
)
|
(3,322,244
|
)
|
||||
Retained earnings
|
10,013,592
|
9,685,908
|
||||||
Total shareholders' equity
|
8,329,013
|
8,369,232
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
24,410,857
|
$
|
23,591,792
|
||||
The accompanying notes are an integral part of the consolidated financial statements.
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Dollars in thousands, except per share amounts)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
REVENUES:
|
||||||||||||||||
Premiums earned
|
$
|
1,731,479
|
$
|
1,598,875
|
$
|
5,080,724
|
$
|
4,280,653
|
||||||||
Net investment income
|
161,363
|
136,973
|
440,979
|
393,770
|
||||||||||||
Net realized capital gains (losses):
|
||||||||||||||||
Other-than-temporary impairments on fixed maturity securities
|
(3,825
|
)
|
(1,485
|
)
|
(4,783
|
)
|
(5,188
|
)
|
||||||||
Other-than-temporary impairments on fixed maturity securities
|
||||||||||||||||
transferred to other comprehensive income (loss)
|
-
|
-
|
-
|
-
|
||||||||||||
Other net realized capital gains (losses)
|
58,629
|
43,020
|
50,462
|
124,719
|
||||||||||||
Total net realized capital gains (losses)
|
54,804
|
41,535
|
45,679
|
119,531
|
||||||||||||
Net derivative gain (loss)
|
2,225
|
2,656
|
5,485
|
6,052
|
||||||||||||
Other income (expense)
|
(5,458
|
)
|
(54,568
|
)
|
9,642
|
(59,146
|
)
|
|||||||||
Total revenues
|
1,944,413
|
1,725,471
|
5,582,509
|
4,740,860
|
||||||||||||
CLAIMS AND EXPENSES:
|
||||||||||||||||
Incurred losses and loss adjustment expenses
|
1,251,858
|
2,210,082
|
3,650,349
|
3,842,145
|
||||||||||||
Commission, brokerage, taxes and fees
|
381,401
|
333,113
|
1,122,442
|
915,338
|
||||||||||||
Other underwriting expenses
|
97,942
|
73,145
|
287,325
|
227,901
|
||||||||||||
Corporate expenses
|
7,890
|
5,932
|
23,519
|
21,308
|
||||||||||||
Interest, fees and bond issue cost amortization expense
|
7,901
|
7,266
|
23,047
|
24,289
|
||||||||||||
Total claims and expenses
|
1,746,992
|
2,629,538
|
5,106,682
|
5,030,981
|
||||||||||||
INCOME (LOSS) BEFORE TAXES
|
197,421
|
(904,067
|
)
|
475,827
|
(290,121
|
)
|
||||||||||
Income tax expense (benefit)
|
(8,192
|
)
|
(264,693
|
)
|
(9,999
|
)
|
(188,064
|
)
|
||||||||
NET INCOME (LOSS)
|
$
|
205,613
|
$
|
(639,374
|
)
|
$
|
485,826
|
$
|
(102,057
|
)
|
||||||
Other comprehensive income (loss), net of tax:
|
||||||||||||||||
Unrealized appreciation (depreciation) ("URA(D)") on securities arising during the period
|
(22,282
|
)
|
(5,671
|
)
|
(254,682
|
)
|
18,745
|
|||||||||
Reclassification adjustment for realized losses (gains) included in net income (loss)
|
1,417
|
(5,537
|
)
|
(7,106
|
)
|
(16,729
|
)
|
|||||||||
Total URA(D) on securities arising during the period
|
(20,865
|
)
|
(11,208
|
)
|
(261,788
|
)
|
2,016
|
|||||||||
Foreign currency translation adjustments
|
(5,930
|
)
|
77,564
|
(51,883
|
)
|
125,124
|
||||||||||
Reclassification adjustment for amortization of net (gain) loss included in net income (loss)
|
1,816
|
1,369
|
5,446
|
5,377
|
||||||||||||
Total benefit plan net gain (loss) for the period
|
1,816
|
1,369
|
5,446
|
5,377
|
||||||||||||
Total other comprehensive income (loss), net of tax
|
(24,979
|
)
|
67,725
|
(308,225
|
)
|
132,517
|
||||||||||
COMPREHENSIVE INCOME (LOSS)
|
$
|
180,634
|
$
|
(571,649
|
)
|
$
|
177,601
|
$
|
30,460
|
|||||||
EARNINGS PER COMMON SHARE:
|
||||||||||||||||
Basic
|
$
|
5.04
|
$
|
(15.73
|
)
|
$
|
11.89
|
$
|
(2.51
|
)
|
||||||
Diluted
|
5.02
|
(15.73
|
)
|
11.83
|
(2.51
|
)
|
||||||||||
The accompanying notes are an integral part of the consolidated financial statements.
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Dollars in thousands, except share and dividends per share amounts)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
COMMON SHARES (shares outstanding):
|
||||||||||||||||
Balance, beginning of period
|
40,860,169
|
41,065,212
|
40,835,272
|
40,898,864
|
||||||||||||
Issued during the period, net
|
16,388
|
2,896
|
154,032
|
169,244
|
||||||||||||
Treasury shares acquired
|
(229,432
|
)
|
-
|
(342,179
|
)
|
-
|
||||||||||
Balance, end of period
|
40,647,125
|
41,068,108
|
40,647,125
|
41,068,108
|
||||||||||||
COMMON SHARES (par value):
|
||||||||||||||||
Balance, beginning of period
|
$
|
692
|
$
|
691
|
$
|
691
|
$
|
689
|
||||||||
Issued during the period, net
|
-
|
-
|
1
|
2
|
||||||||||||
Balance, end of period
|
692
|
691
|
692
|
691
|
||||||||||||
ADDITIONAL PAID-IN CAPITAL:
|
||||||||||||||||
Balance, beginning of period
|
2,172,701
|
2,150,659
|
2,165,768
|
2,140,783
|
||||||||||||
Share-based compensation plans
|
9,893
|
7,484
|
16,826
|
17,360
|
||||||||||||
Balance, end of period
|
2,182,594
|
2,158,143
|
2,182,594
|
2,158,143
|
||||||||||||
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS),
|
||||||||||||||||
NET OF DEFERRED INCOME TAXES:
|
||||||||||||||||
Balance, beginning of period
|
(445,338
|
)
|
(151,972
|
)
|
(160,891
|
)
|
(216,764
|
)
|
||||||||
Change to beginning balance due to adoption of Accounting Standards Update 2016-01
|
-
|
-
|
(1,201
|
)
|
-
|
|||||||||||
Net increase (decrease) during the period
|
(24,979
|
)
|
67,725
|
(308,225
|
)
|
132,517
|
||||||||||
Balance, end of period
|
(470,317
|
)
|
(84,247
|
)
|
(470,317
|
)
|
(84,247
|
)
|
||||||||
RETAINED EARNINGS:
|
||||||||||||||||
Balance, beginning of period
|
9,860,842
|
9,857,664
|
9,685,908
|
9,422,932
|
||||||||||||
Change to beginning balance due to adoption of Accounting Standards Update 2016-01
|
-
|
-
|
1,201
|
-
|
||||||||||||
Net income (loss)
|
205,613
|
(639,374
|
)
|
485,826
|
(102,057
|
)
|
||||||||||
Dividends declared ($1.30 per share in third quarter 2018 and $3.90 year-to-date
|
||||||||||||||||
per share in 2018 and $1.25 per share in third quarter 2017 and $3.75
|
||||||||||||||||
year-to-date per share in 2017)
|
(52,863
|
)
|
(51,302
|
)
|
(159,343
|
)
|
(153,887
|
)
|
||||||||
Balance, end of period
|
10,013,592
|
9,166,988
|
10,013,592
|
9,166,988
|
||||||||||||
TREASURY SHARES AT COST:
|
||||||||||||||||
Balance, beginning of period
|
(3,347,548
|
)
|
(3,272,244
|
)
|
(3,322,244
|
)
|
(3,272,244
|
)
|
||||||||
Purchase of treasury shares
|
(50,000
|
)
|
-
|
(75,304
|
)
|
-
|
||||||||||
Balance, end of period
|
(3,397,548
|
)
|
(3,272,244
|
)
|
(3,397,548
|
)
|
(3,272,244
|
)
|
||||||||
TOTAL SHAREHOLDERS' EQUITY, END OF PERIOD
|
$
|
8,329,013
|
$
|
7,969,331
|
$
|
8,329,013
|
$
|
7,969,331
|
||||||||
The accompanying notes are an integral part of the consolidated financial statements.
|
Nine Months Ended
|
||||||||
September 30,
|
||||||||
(Dollars in thousands)
|
2018
|
2017
|
||||||
(unaudited)
|
||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net income (loss)
|
$
|
485,826
|
$
|
(102,057
|
)
|
|||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Decrease (increase) in premiums receivable
|
(264,556
|
)
|
(564,080
|
)
|
||||
Decrease (increase) in funds held by reinsureds, net
|
(78,514
|
)
|
(4,742
|
)
|
||||
Decrease (increase) in reinsurance receivables
|
(430,839
|
)
|
(245,275
|
)
|
||||
Decrease (increase) in income taxes
|
59,034
|
(247,571
|
)
|
|||||
Decrease (increase) in prepaid reinsurance premiums
|
(92,174
|
)
|
(109,913
|
)
|
||||
Increase (decrease) in reserve for losses and loss adjustment expenses
|
591,385
|
1,927,538
|
||||||
Increase (decrease) in future policy benefit reserve
|
(3,143
|
)
|
(795
|
)
|
||||
Increase (decrease) in unearned premiums
|
364,299
|
389,731
|
||||||
Increase (decrease) in other net payable to reinsurers
|
79,219
|
59,356
|
||||||
Increase (decrease) in losses in course of payment
|
98,947
|
137,805
|
||||||
Change in equity adjustments in limited partnerships
|
(88,377
|
)
|
(54,155
|
)
|
||||
Distribution of limited partnership income
|
69,078
|
36,859
|
||||||
Change in other assets and liabilities, net
|
(251,472
|
)
|
(116,620
|
)
|
||||
Non-cash compensation expense
|
25,791
|
23,011
|
||||||
Amortization of bond premium (accrual of bond discount)
|
24,804
|
34,657
|
||||||
Net realized capital (gains) losses
|
(45,679
|
)
|
(119,531
|
)
|
||||
Net cash provided by (used in) operating activities
|
543,629
|
1,044,218
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Proceeds from fixed maturities matured/called - available for sale, at market value
|
1,444,452
|
1,619,552
|
||||||
Proceeds from fixed maturities sold - available for sale, at market value
|
1,756,139
|
1,691,937
|
||||||
Proceeds from fixed maturities sold - available for sale, at fair value
|
1,751
|
-
|
||||||
Proceeds from equity securities sold, at market value
|
-
|
18,802
|
||||||
Proceeds from equity securities sold, at fair value
|
785,819
|
316,087
|
||||||
Distributions from other invested assets
|
3,061,938
|
3,555,941
|
||||||
Cost of fixed maturities acquired - available for sale, at market value
|
(3,358,333
|
)
|
(3,774,584
|
)
|
||||
Cost of fixed maturities acquired - available for sale, at fair value
|
(4,381
|
)
|
-
|
|||||
Cost of equity securities acquired, at market value
|
-
|
(19,196
|
)
|
|||||
Cost of equity securities acquired, at fair value
|
(820,924
|
)
|
(351,220
|
)
|
||||
Cost of other invested assets acquired
|
(3,244,817
|
)
|
(3,676,606
|
)
|
||||
Net change in short-term investments
|
535
|
74,000
|
||||||
Net change in unsettled securities transactions
|
100,647
|
(219,208
|
)
|
|||||
Net cash provided by (used in) investing activities
|
(277,174
|
)
|
(764,495
|
)
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Common shares issued during the period for share-based compensation, net of expense
|
(7,763
|
)
|
(5,650
|
)
|
||||
Purchase of treasury shares
|
(75,304
|
)
|
-
|
|||||
Dividends paid to shareholders
|
(159,343
|
)
|
(153,887
|
)
|
||||
Cost of shares withheld for taxes on settlements of share-based compensation awards
|
(15,259
|
)
|
(12,707
|
)
|
||||
Net cash provided by (used in) financing activities
|
(257,669
|
)
|
(172,244
|
)
|
||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
(4,092
|
)
|
(4,006
|
)
|
||||
Net increase (decrease) in cash
|
4,694
|
103,473
|
||||||
Cash, beginning of period
|
635,067
|
481,922
|
||||||
Cash, end of period
|
$
|
639,761
|
$
|
585,395
|
||||
SUPPLEMENTAL CASH FLOW INFORMATION:
|
||||||||
Income taxes paid (recovered)
|
$
|
(67,941
|
)
|
$
|
58,701
|
|||
Interest paid
|
17,741
|
20,098
|
||||||
NON-CASH TRANSACTIONS:
|
||||||||
Reclassification of investment balances due to prospective consolidation of private placement
|
||||||||
liquidity sweep facility effective July 1, 2018
|
||||||||
Fixed maturities - available for sale, at market value
|
$
|
143,656
|
$
|
-
|
||||
Short-term investments
|
243,864
|
-
|
||||||
Other invested assets
|
(387,520
|
)
|
-
|
|||||
The accompanying notes are an integral part of the consolidated financial statements.
|
At September 30, 2018
|
||||||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Market
|
OTTI in AOCI
|
||||||||||||||||
(Dollars in thousands)
|
Cost
|
Appreciation
|
Depreciation
|
Value
|
(a)
|
|||||||||||||||
Fixed maturity securities
|
||||||||||||||||||||
U.S. Treasury securities and obligations of
|
||||||||||||||||||||
U.S. government agencies and corporations
|
$
|
1,247,162
|
$
|
10,305
|
$
|
(29,341
|
)
|
$
|
1,228,126
|
$
|
-
|
|||||||||
Obligations of U.S. states and political subdivisions
|
506,023
|
11,064
|
(3,060
|
)
|
514,027
|
471
|
||||||||||||||
Corporate securities
|
5,991,450
|
51,824
|
(116,696
|
)
|
5,926,578
|
2,941
|
||||||||||||||
Asset-backed securities
|
565,918
|
154
|
(5,910
|
)
|
560,162
|
-
|
||||||||||||||
Mortgage-backed securities
|
||||||||||||||||||||
Commercial
|
230,632
|
-
|
(6,830
|
)
|
223,802
|
-
|
||||||||||||||
Agency residential
|
2,050,071
|
6,465
|
(78,945
|
)
|
1,977,591
|
-
|
||||||||||||||
Non-agency residential
|
8,017
|
49
|
(2
|
)
|
8,064
|
-
|
||||||||||||||
Foreign government securities
|
1,304,936
|
31,422
|
(55,311
|
)
|
1,281,047
|
156
|
||||||||||||||
Foreign corporate securities
|
2,966,171
|
59,923
|
(90,007
|
)
|
2,936,087
|
387
|
||||||||||||||
Total fixed maturity securities
|
$
|
14,870,380
|
$
|
171,206
|
$
|
(386,102
|
)
|
$
|
14,655,484
|
$
|
3,955
|
|||||||||
Equity securities
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
At December 31, 2017
|
||||||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Market
|
OTTI in AOCI
|
||||||||||||||||
(Dollars in thousands)
|
Cost
|
Appreciation
|
Depreciation
|
Value
|
(a)
|
|||||||||||||||
Fixed maturity securities
|
||||||||||||||||||||
U.S. Treasury securities and obligations of
|
||||||||||||||||||||
U.S. government agencies and corporations
|
$
|
1,540,952
|
$
|
9,816
|
$
|
(14,076
|
)
|
$
|
1,536,692
|
$
|
-
|
|||||||||
Obligations of U.S. states and political subdivisions
|
563,790
|
22,123
|
(444
|
)
|
585,469
|
-
|
||||||||||||||
Corporate securities
|
5,658,456
|
81,724
|
(41,175
|
)
|
5,699,005
|
2,488
|
||||||||||||||
Asset-backed securities
|
532,473
|
869
|
(1,982
|
)
|
531,360
|
-
|
||||||||||||||
Mortgage-backed securities
|
||||||||||||||||||||
Commercial
|
235,794
|
616
|
(2,369
|
)
|
234,041
|
-
|
||||||||||||||
Agency residential
|
2,236,361
|
10,379
|
(35,838
|
)
|
2,210,902
|
-
|
||||||||||||||
Non-agency residential
|
497
|
41
|
(44
|
)
|
494
|
-
|
||||||||||||||
Foreign government securities
|
1,305,070
|
43,804
|
(34,847
|
)
|
1,314,027
|
178
|
||||||||||||||
Foreign corporate securities
|
2,616,205
|
77,045
|
(48,406
|
)
|
2,644,844
|
950
|
||||||||||||||
Total fixed maturity securities
|
$
|
14,689,598
|
$
|
246,417
|
$
|
(179,181
|
)
|
$
|
14,756,834
|
$
|
3,616
|
|||||||||
Equity securities
|
$
|
130,287
|
$
|
2,615
|
$
|
(3,372
|
)
|
$
|
129,530
|
$
|
-
|
At September 30, 2018
|
At December 31, 2017
|
|||||||||||||||
Amortized
|
Market
|
Amortized
|
Market
|
|||||||||||||
(Dollars in thousands)
|
Cost
|
Value
|
Cost
|
Value
|
||||||||||||
Fixed maturity securities – available for sale:
|
||||||||||||||||
Due in one year or less
|
$
|
1,385,803
|
$
|
1,387,726
|
$
|
1,041,885
|
$
|
1,050,094
|
||||||||
Due after one year through five years
|
7,365,268
|
7,246,784
|
7,545,731
|
7,554,248
|
||||||||||||
Due after five years through ten years
|
2,437,394
|
2,404,213
|
2,214,473
|
2,231,456
|
||||||||||||
Due after ten years
|
827,277
|
847,142
|
882,384
|
944,239
|
||||||||||||
Asset-backed securities
|
565,918
|
560,162
|
532,473
|
531,360
|
||||||||||||
Mortgage-backed securities:
|
||||||||||||||||
Commercial
|
230,632
|
223,802
|
235,794
|
234,041
|
||||||||||||
Agency residential
|
2,050,071
|
1,977,591
|
2,236,361
|
2,210,902
|
||||||||||||
Non-agency residential
|
8,017
|
8,064
|
497
|
494
|
||||||||||||
Total fixed maturity securities
|
$
|
14,870,380
|
$
|
14,655,484
|
$
|
14,689,598
|
$
|
14,756,834
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Increase (decrease) during the period between the market value and cost
|
||||||||||||||||
of investments carried at market value, and deferred taxes thereon:
|
||||||||||||||||
Fixed maturity securities
|
$
|
(22,073
|
)
|
$
|
(13,993
|
)
|
$
|
(282,479
|
)
|
$
|
(18,184
|
)
|
||||
Fixed maturity securities, other-than-temporary impairment
|
72
|
306
|
339
|
(5,189
|
)
|
|||||||||||
Equity securities
|
-
|
2,603
|
-
|
9,795
|
||||||||||||
Other invested assets
|
-
|
1,595
|
-
|
2,860
|
||||||||||||
Change in unrealized appreciation (depreciation), pre-tax
|
(22,001
|
)
|
(9,489
|
)
|
(282,140
|
)
|
(10,718
|
)
|
||||||||
Deferred tax benefit (expense)
|
1,205
|
(1,774
|
)
|
20,497
|
11,343
|
|||||||||||
Deferred tax benefit (expense), other-than-temporary impairment
|
(69
|
)
|
55
|
(145
|
)
|
1,391
|
||||||||||
Change in unrealized appreciation (depreciation),
|
||||||||||||||||
net of deferred taxes, included in shareholders' equity
|
$
|
(20,865
|
)
|
$
|
(11,208
|
)
|
$
|
(261,788
|
)
|
$
|
2,016
|
Duration of Unrealized Loss at September 30, 2018 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
|
$
|
793,964
|
$
|
(16,012
|
)
|
$
|
305,095
|
$
|
(13,329
|
)
|
$
|
1,099,059
|
$
|
(29,341
|
)
|
|||||||||
Obligations of U.S. states and political subdivisions
|
105,936
|
(1,377
|
)
|
36,436
|
(1,683
|
)
|
142,372
|
(3,060
|
)
|
|||||||||||||||
Corporate securities
|
3,273,494
|
(62,924
|
)
|
1,017,492
|
(53,772
|
)
|
4,290,986
|
(116,696
|
)
|
|||||||||||||||
Asset-backed securities
|
312,406
|
(4,071
|
)
|
137,587
|
(1,839
|
)
|
449,993
|
(5,910
|
)
|
|||||||||||||||
Mortgage-backed securities
|
||||||||||||||||||||||||
Commercial
|
138,410
|
(3,197
|
)
|
85,392
|
(3,633
|
)
|
223,802
|
(6,830
|
)
|
|||||||||||||||
Agency residential
|
565,775
|
(13,519
|
)
|
1,292,740
|
(65,426
|
)
|
1,858,515
|
(78,945
|
)
|
|||||||||||||||
Non-agency residential
|
3,530
|
(2
|
)
|
-
|
-
|
3,530
|
(2
|
)
|
||||||||||||||||
Foreign government securities
|
374,198
|
(8,246
|
)
|
453,248
|
(47,065
|
)
|
827,446
|
(55,311
|
)
|
|||||||||||||||
Foreign corporate securities
|
1,267,182
|
(32,641
|
)
|
741,243
|
(57,366
|
)
|
2,008,425
|
(90,007
|
)
|
|||||||||||||||
Total fixed maturity securities
|
$
|
6,834,895
|
$
|
(141,989
|
)
|
$
|
4,069,233
|
$
|
(244,113
|
)
|
$
|
10,904,128
|
$
|
(386,102
|
)
|
|||||||||
Equity securities
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Total
|
$
|
6,834,895
|
$
|
(141,989
|
)
|
$
|
4,069,233
|
$
|
(244,113
|
)
|
$
|
10,904,128
|
$
|
(386,102
|
)
|
Duration of Unrealized Loss at September 30, 2018 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
|
$
|
814,411
|
$
|
(3,036
|
)
|
$
|
166,045
|
$
|
(16,128
|
)
|
$
|
980,456
|
$
|
(19,164
|
)
|
|||||||||
Due in one year through five years
|
3,637,269
|
(72,182
|
)
|
1,926,551
|
(122,322
|
)
|
5,563,820
|
(194,504
|
)
|
|||||||||||||||
Due in five years through ten years
|
1,088,091
|
(34,923
|
)
|
416,396
|
(32,056
|
)
|
1,504,487
|
(66,979
|
)
|
|||||||||||||||
Due after ten years
|
275,003
|
(11,059
|
)
|
44,522
|
(2,709
|
)
|
319,525
|
(13,768
|
)
|
|||||||||||||||
Asset-backed securities
|
312,406
|
(4,071
|
)
|
137,587
|
(1,839
|
)
|
449,993
|
(5,910
|
)
|
|||||||||||||||
Mortgage-backed securities
|
707,715
|
(16,718
|
)
|
1,378,132
|
(69,059
|
)
|
2,085,847
|
(85,777
|
)
|
|||||||||||||||
Total fixed maturity securities
|
$
|
6,834,895
|
$
|
(141,989
|
)
|
$
|
4,069,233
|
$
|
(244,113
|
)
|
$
|
10,904,128
|
$
|
(386,102
|
)
|
Duration of Unrealized Loss at December 31, 2017 By Security Type
|
||||||||||||||||||||||||
Less than 12 months
|
Greater than 12 months
|
Total
|
||||||||||||||||||||||
Gross
|
Gross
|
Gross
|
||||||||||||||||||||||
Unrealized
|
Unrealized
|
Unrealized
|
||||||||||||||||||||||
(Dollars in thousands)
|
Market Value
|
Depreciation
|
Market Value
|
Depreciation
|
Market Value
|
Depreciation
|
||||||||||||||||||
Fixed maturity securities - available for sale
|
||||||||||||||||||||||||
U.S. Treasury securities and obligations of
|
||||||||||||||||||||||||
U.S. government agencies and corporations
|
$
|
1,077,051
|
$
|
(8,380
|
)
|
$
|
224,189
|
$
|
(5,696
|
)
|
$
|
1,301,240
|
$
|
(14,076
|
)
|
|||||||||
Obligations of U.S. states and political subdivisions
|
4,400
|
(27
|
)
|
37,886
|
(417
|
)
|
42,286
|
(444
|
)
|
|||||||||||||||
Corporate securities
|
1,779,292
|
(24,942
|
)
|
700,098
|
(16,233
|
)
|
2,479,390
|
(41,175
|
)
|
|||||||||||||||
Asset-backed securities
|
301,316
|
(1,467
|
)
|
72,780
|
(515
|
)
|
374,096
|
(1,982
|
)
|
|||||||||||||||
Mortgage-backed securities
|
||||||||||||||||||||||||
Commercial
|
101,821
|
(572
|
)
|
64,272
|
(1,797
|
)
|
166,093
|
(2,369
|
)
|
|||||||||||||||
Agency residential
|
610,941
|
(4,836
|
)
|
1,343,547
|
(31,002
|
)
|
1,954,488
|
(35,838
|
)
|
|||||||||||||||
Non-agency residential
|
-
|
-
|
69
|
(44
|
)
|
69
|
(44
|
)
|
||||||||||||||||
Foreign government securities
|
327,790
|
(12,811
|
)
|
331,432
|
(22,036
|
)
|
659,222
|
(34,847
|
)
|
|||||||||||||||
Foreign corporate securities
|
691,865
|
(19,381
|
)
|
450,860
|
(29,025
|
)
|
1,142,725
|
(48,406
|
)
|
|||||||||||||||
Total fixed maturity securities
|
$
|
4,894,476
|
$
|
(72,416
|
)
|
$
|
3,225,133
|
$
|
(106,765
|
)
|
$
|
8,119,609
|
$
|
(179,181
|
)
|
|||||||||
Equity securities
|
-
|
-
|
113,506
|
(3,372
|
)
|
113,506
|
(3,372
|
)
|
||||||||||||||||
Total
|
$
|
4,894,476
|
$
|
(72,416
|
)
|
$
|
3,338,639
|
$
|
(110,137
|
)
|
$
|
8,233,115
|
$
|
(182,553
|
)
|
Duration of Unrealized Loss at December 31, 2017 By Maturity
|
||||||||||||||||||||||||
Less than 12 months
|
Greater than 12 months
|
Total
|
||||||||||||||||||||||
Gross
|
Gross
|
Gross
|
||||||||||||||||||||||
Unrealized
|
Unrealized
|
Unrealized
|
||||||||||||||||||||||
(Dollars in thousands)
|
Market Value
|
Depreciation
|
Market Value
|
Depreciation
|
Market Value
|
Depreciation
|
||||||||||||||||||
Fixed maturity securities
|
||||||||||||||||||||||||
Due in one year or less
|
$
|
247,927
|
$
|
(962
|
)
|
$
|
206,113
|
$
|
(7,643
|
)
|
$
|
454,040
|
$
|
(8,605
|
)
|
|||||||||
Due in one year through five years
|
2,930,977
|
(42,480
|
)
|
1,200,414
|
(52,143
|
)
|
4,131,391
|
(94,623
|
)
|
|||||||||||||||
Due in five years through ten years
|
612,702
|
(20,154
|
)
|
292,245
|
(12,680
|
)
|
904,947
|
(32,834
|
)
|
|||||||||||||||
Due after ten years
|
88,792
|
(1,945
|
)
|
45,693
|
(941
|
)
|
134,485
|
(2,886
|
)
|
|||||||||||||||
Asset-backed securities
|
301,316
|
(1,467
|
)
|
72,780
|
(515
|
)
|
374,096
|
(1,982
|
)
|
|||||||||||||||
Mortgage-backed securities
|
712,762
|
(5,408
|
)
|
1,407,888
|
(32,843
|
)
|
2,120,650
|
(38,251
|
)
|
|||||||||||||||
Total fixed maturity securities
|
$
|
4,894,476
|
$
|
(72,416
|
)
|
$
|
3,225,133
|
$
|
(106,765
|
)
|
$
|
8,119,609
|
$
|
(179,181
|
)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Fixed maturities
|
$
|
119,513
|
$
|
107,969
|
$
|
343,019
|
$
|
319,336
|
||||||||
Equity securities
|
5,380
|
8,590
|
18,879
|
25,701
|
||||||||||||
Short-term investments and cash
|
5,005
|
974
|
8,829
|
2,439
|
||||||||||||
Other invested assets
|
||||||||||||||||
Limited partnerships
|
38,342
|
23,315
|
83,719
|
54,373
|
||||||||||||
Other
|
2,980
|
2,095
|
9,964
|
6,652
|
||||||||||||
Gross investment income before adjustments
|
171,220
|
142,943
|
464,410
|
408,501
|
||||||||||||
Funds held interest income (expense)
|
1,003
|
2,284
|
6,572
|
7,156
|
||||||||||||
Future policy benefit reserve income (expense)
|
(431
|
)
|
(280
|
)
|
(999
|
)
|
(1,015
|
)
|
||||||||
Gross investment income
|
171,792
|
144,947
|
469,983
|
414,642
|
||||||||||||
Investment expenses
|
(10,429
|
)
|
(7,974
|
)
|
(29,004
|
)
|
(20,872
|
)
|
||||||||
Net investment income
|
$
|
161,363
|
$
|
136,973
|
$
|
440,979
|
$
|
393,770
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Fixed maturity securities, market value:
|
||||||||||||||||
Other-than-temporary impairments
|
$
|
(3,825
|
)
|
$
|
(1,485
|
)
|
$
|
(4,783
|
)
|
$
|
(5,188
|
)
|
||||
Gains (losses) from sales
|
738
|
7,998
|
11,087
|
32,913
|
||||||||||||
Fixed maturity securities, fair value:
|
||||||||||||||||
Gains (losses) from sales
|
(717
|
)
|
-
|
(1,799
|
)
|
-
|
||||||||||
Gains (losses) from fair value adjustments
|
584
|
-
|
1,542
|
-
|
||||||||||||
Equity securities, market value:
|
||||||||||||||||
Gains (losses) from sales
|
-
|
-
|
-
|
(3,436
|
)
|
|||||||||||
Equity securities, fair value:
|
||||||||||||||||
Gains (losses) from sales
|
9,507
|
(1,525
|
)
|
7,984
|
3,796
|
|||||||||||
Gains (losses) from fair value adjustments
|
47,653
|
36,463
|
30,200
|
91,367
|
||||||||||||
Other invested assets
|
913
|
85
|
1,497
|
84
|
||||||||||||
Short-term investments gain (loss)
|
(49
|
)
|
(1
|
)
|
(49
|
)
|
(5
|
)
|
||||||||
Total net realized capital gains (losses)
|
$
|
54,804
|
$
|
41,535
|
$
|
45,679
|
$
|
119,531
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Proceeds from sales of fixed maturity securities
|
$
|
531,452
|
$
|
700,728
|
$
|
1,757,890
|
$
|
1,691,937
|
||||||||
Gross gains from sales
|
5,653
|
13,743
|
25,479
|
46,321
|
||||||||||||
Gross losses from sales
|
(5,632
|
)
|
(5,745
|
)
|
(16,191
|
)
|
(13,408
|
)
|
||||||||
Proceeds from sales of equity securities
|
$
|
209,437
|
$
|
57,861
|
$
|
785,819
|
$
|
334,889
|
||||||||
Gross gains from sales
|
14,182
|
2,258
|
28,228
|
14,351
|
||||||||||||
Gross losses from sales
|
(4,675
|
)
|
(3,783
|
)
|
(20,244
|
)
|
(13,991
|
)
|
Nine Months Ended
|
Twelve Months Ended
|
|||||||
September 30,
|
December 31,
|
|||||||
(Dollars in thousands)
|
2018
|
2017
|
||||||
Gross reserves at beginning of period
|
$
|
11,884,321
|
$
|
10,312,313
|
||||
Less reinsurance recoverables
|
(1,212,649
|
)
|
(990,862
|
)
|
||||
Net reserves at beginning of period
|
10,671,672
|
9,321,451
|
||||||
Incurred related to:
|
||||||||
Current year
|
3,218,162
|
4,815,967
|
||||||
Prior years
|
432,187
|
(293,386
|
)
|
|||||
Total incurred losses and LAE
|
3,650,349
|
4,522,581
|
||||||
Paid related to:
|
||||||||
Current year
|
724,791
|
1,280,605
|
||||||
Prior years
|
2,730,015
|
2,062,634
|
||||||
Total paid losses and LAE
|
3,454,806
|
3,343,239
|
||||||
Foreign exchange/translation adjustment
|
(78,103
|
)
|
170,879
|
|||||
Net reserves at end of period
|
10,789,112
|
10,671,672
|
||||||
Plus reinsurance recoverables
|
1,601,041
|
1,212,649
|
||||||
Gross reserves at end of period
|
$
|
12,390,153
|
$
|
11,884,321
|
(Dollars in thousands)
|
||||||||||
Derivatives not designated as
|
Location of fair value
|
At
|
At
|
|||||||
hedging instruments
|
in balance sheets
|
September 30, 2018
|
December 31, 2017
|
|||||||
Equity index put option contracts
|
Equity index put option liability
|
$
|
6,993
|
$
|
12,477
|
|||||
Total
|
$
|
6,993
|
$
|
12,477
|
(Dollars in thousands)
|
For the Three Months Ended
|
For the Nine Months Ended
|
||||||||||||||||
Derivatives not designated as
|
Location of gain (loss) in statements of
|
September 30,
|
September 30,
|
|||||||||||||||
hedging instruments
|
operations and comprehensive income (loss)
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Equity index put option contracts
|
Net derivative gain (loss)
|
$
|
2,225
|
$
|
2,656
|
$
|
5,485
|
$
|
6,052
|
|||||||||
Total
|
$
|
2,225
|
$
|
2,656
|
$
|
5,485
|
$
|
6,052
|
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)
|
September 30, 2018
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
Fixed maturities, market value
|
||||||||||||||||
U.S. Treasury securities and obligations of
|
||||||||||||||||
U.S. government agencies and corporations
|
$
|
1,228,126
|
$
|
-
|
$
|
1,228,126
|
$
|
-
|
||||||||
Obligations of U.S. States and political subdivisions
|
514,027
|
-
|
514,027
|
-
|
||||||||||||
Corporate securities
|
5,926,578
|
-
|
5,497,459
|
429,119
|
||||||||||||
Asset-backed securities
|
560,162
|
-
|
560,162
|
-
|
||||||||||||
Mortgage-backed securities
|
||||||||||||||||
Commercial
|
223,802
|
-
|
223,802
|
-
|
||||||||||||
Agency residential
|
1,977,591
|
-
|
1,977,591
|
-
|
||||||||||||
Non-agency residential
|
8,064
|
-
|
8,064
|
-
|
||||||||||||
Foreign government securities
|
1,281,047
|
-
|
1,281,047
|
-
|
||||||||||||
Foreign corporate securities
|
2,936,087
|
-
|
2,923,926
|
12,161
|
||||||||||||
Total fixed maturities, market value
|
14,655,484
|
-
|
14,214,204
|
441,280
|
||||||||||||
Fixed maturities, fair value
|
2,373
|
-
|
-
|
2,373
|
||||||||||||
Equity securities, fair value
|
1,166,540
|
1,123,911
|
42,629
|
-
|
||||||||||||
Liabilities:
|
||||||||||||||||
Equity index put option contracts
|
$
|
6,993
|
$
|
-
|
$
|
-
|
$
|
6,993
|
Fair Value Measurement Using:
|
||||||||||||||||
Quoted Prices
|
||||||||||||||||
in Active
|
Significant
|
|||||||||||||||
Markets for
|
Other
|
Significant
|
||||||||||||||
Identical
|
Observable
|
Unobservable
|
||||||||||||||
Assets
|
Inputs
|
Inputs
|
||||||||||||||
(Dollars in thousands)
|
December 31, 2017
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
Fixed maturities, market value
|
||||||||||||||||
U.S. Treasury securities and obligations of
|
||||||||||||||||
U.S. government agencies and corporations
|
$
|
1,536,692
|
$
|
-
|
$
|
1,536,692
|
$
|
-
|
||||||||
Obligations of U.S. States and political subdivisions
|
585,469
|
-
|
585,469
|
-
|
||||||||||||
Corporate securities
|
5,699,005
|
-
|
5,488,819
|
210,186
|
||||||||||||
Asset-backed securities
|
531,360
|
-
|
531,360
|
-
|
||||||||||||
Mortgage-backed securities
|
||||||||||||||||
Commercial
|
234,041
|
-
|
234,041
|
-
|
||||||||||||
Agency residential
|
2,210,902
|
-
|
2,210,902
|
-
|
||||||||||||
Non-agency residential
|
494
|
-
|
494
|
-
|
||||||||||||
Foreign government securities
|
1,314,027
|
-
|
1,314,027
|
-
|
||||||||||||
Foreign corporate securities
|
2,644,844
|
-
|
2,637,892
|
6,952
|
||||||||||||
Total fixed maturities, market value
|
14,756,834
|
-
|
14,539,696
|
217,138
|
||||||||||||
Equity securities, market value
|
129,530
|
113,506
|
16,024
|
-
|
||||||||||||
Equity securities, fair value
|
963,572
|
941,739
|
21,833
|
-
|
||||||||||||
Liabilities:
|
||||||||||||||||
Equity index put option contracts
|
$
|
12,477
|
$
|
-
|
$
|
-
|
$
|
12,477
|
Total Fixed Maturities, Market Value
|
||||||||||||||||||||||||
Three Months Ended September 30, 2018
|
Nine Months Ended September 30, 2018
|
|||||||||||||||||||||||
Corporate
|
Foreign
|
Corporate
|
Foreign
|
|||||||||||||||||||||
(Dollars in thousands)
|
Securities
|
Corporate
|
Total
|
Securities
|
Corporate
|
Total
|
||||||||||||||||||
Beginning balance fixed maturities at market value
|
$
|
381,215
|
$
|
12,615
|
$
|
393,830
|
$
|
210,186
|
$
|
6,952
|
$
|
217,138
|
||||||||||||
Total gains or (losses) (realized/unrealized)
|
||||||||||||||||||||||||
Included in earnings
|
(1,937
|
)
|
(472
|
)
|
(2,409
|
)
|
(591
|
)
|
(882
|
)
|
(1,473
|
)
|
||||||||||||
Included in other comprehensive income (loss)
|
(449
|
)
|
-
|
(449
|
)
|
(24
|
)
|
-
|
(24
|
)
|
||||||||||||||
Purchases, issuances and settlements
|
50,290
|
18
|
50,308
|
219,548
|
4,341
|
223,889
|
||||||||||||||||||
Transfers in and/or (out) of Level 3
|
-
|
-
|
-
|
-
|
1,750
|
1,750
|
||||||||||||||||||
Ending balance
|
$
|
429,119
|
$
|
12,161
|
$
|
441,280
|
$
|
429,119
|
$
|
12,161
|
$
|
441,280
|
||||||||||||
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.)
|
Total Fixed Maturities, Market Value
|
||||||||||||||||||||||||
Three Months Ended September 30, 2017
|
Nine Months Ended September 30, 2017
|
|||||||||||||||||||||||
Corporate
|
Foreign
|
Corporate
|
Foreign
|
|||||||||||||||||||||
(Dollars in thousands)
|
Securities
|
Corporate
|
Total
|
Securities
|
Corporate
|
Total
|
||||||||||||||||||
Beginning balance fixed maturities at market value
|
$
|
138,105
|
$
|
3,151
|
$
|
141,256
|
$
|
65,197
|
$
|
2,538
|
$
|
67,735
|
||||||||||||
Total gains or (losses) (realized/unrealized)
|
||||||||||||||||||||||||
Included in earnings
|
283
|
209
|
492
|
1,208
|
313
|
1,521
|
||||||||||||||||||
Included in other comprehensive income (loss)
|
18
|
(184
|
)
|
(166
|
)
|
161
|
(184
|
)
|
(23
|
)
|
||||||||||||||
Purchases, issuances and settlements
|
15,628
|
742
|
16,370
|
87,468
|
1,251
|
88,719
|
||||||||||||||||||
Transfers in and/or (out) of Level 3
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Ending balance
|
$
|
154,034
|
$
|
3,918
|
$
|
157,952
|
$
|
154,034
|
$
|
3,918
|
$
|
157,952
|
||||||||||||
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.)
|
Total Fixed Maturities, Fair Value
|
||||||||||||||||
Three Months Ended September 30, 2018
|
Nine Months Ended September 30, 2018
|
|||||||||||||||
Foreign
|
Foreign
|
|||||||||||||||
(Dollars in thousands)
|
Corporate
|
Total
|
Corporate
|
Total
|
||||||||||||
Beginning balance fixed maturities at fair value
|
$
|
3,192
|
$
|
3,192
|
$
|
-
|
$
|
-
|
||||||||
Total gains or (losses) (realized/unrealized)
|
||||||||||||||||
Included in earnings
|
(101
|
)
|
(101
|
)
|
(257
|
)
|
(257
|
)
|
||||||||
Included in other comprehensive income (loss)
|
(32
|
)
|
(32
|
)
|
-
|
-
|
||||||||||
Purchases, issuances and settlements
|
(686
|
)
|
(686
|
)
|
2,630
|
2,630
|
||||||||||
Transfers in and/or (out) of Level 3
|
-
|
-
|
-
|
-
|
||||||||||||
Ending balance
|
$
|
2,373
|
$
|
2,373
|
$
|
2,373
|
$
|
2,373
|
||||||||
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.)
|
Total Fixed Maturities, Fair Value
|
||||||||||||||||
Three Months Ended September 30, 2017
|
Nine Months Ended September 30, 2017
|
|||||||||||||||
Foreign
|
Foreign
|
|||||||||||||||
(Dollars in thousands)
|
Corporate
|
Total
|
Corporate
|
Total
|
||||||||||||
Beginning balance fixed maturities at fair value
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Total gains or (losses) (realized/unrealized)
|
||||||||||||||||
Included in earnings
|
-
|
-
|
-
|
-
|
||||||||||||
Included in other comprehensive income (loss)
|
-
|
-
|
-
|
-
|
||||||||||||
Purchases, issuances and settlements
|
-
|
-
|
-
|
-
|
||||||||||||
Transfers in and/or (out) of Level 3
|
-
|
-
|
-
|
-
|
||||||||||||
Ending balance
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
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
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Liabilities:
|
||||||||||||||||
Balance, beginning of period
|
$
|
9,218
|
$
|
18,662
|
$
|
12,477
|
$
|
22,059
|
||||||||
Total (gains) or losses (realized/unrealized)
|
||||||||||||||||
Included in earnings
|
(2,225
|
)
|
(2,656
|
)
|
(5,485
|
)
|
(6,052
|
)
|
||||||||
Included in other comprehensive income (loss)
|
-
|
-
|
-
|
-
|
||||||||||||
Purchases, issuances and settlements
|
-
|
-
|
-
|
-
|
||||||||||||
Transfers in and/or (out) of Level 3
|
-
|
-
|
-
|
-
|
||||||||||||
Balance, end of period
|
$
|
6,993
|
$
|
16,006
|
$
|
6,993
|
$
|
16,006
|
||||||||
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 liabilities still held at the reporting date
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||||
September 30,
|
September 30,
|
||||||||||||||||
(Dollars in thousands, except per share amounts)
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Net income (loss) per share:
|
|||||||||||||||||
Numerator
|
|||||||||||||||||
Net income (loss)
|
$
|
205,613
|
$
|
(639,374
|
)
|
$
|
485,826
|
$
|
(102,057
|
)
|
|||||||
Less: dividends declared-common shares and nonvested common shares
|
(52,863
|
)
|
(51,302
|
)
|
(159,343
|
)
|
(153,887
|
)
|
|||||||||
Undistributed earnings
|
152,750
|
(690,676
|
)
|
326,484
|
(255,944
|
)
|
|||||||||||
Percentage allocated to common shareholders (1)
|
99.0
|
%
|
100.0
|
%
|
98.9
|
%
|
100.0
|
%
|
|||||||||
151,181
|
(690,676
|
)
|
323,046
|
(255,944
|
)
|
||||||||||||
Add: dividends declared-common shareholders
|
52,356
|
51,302
|
157,759
|
153,887
|
|||||||||||||
Numerator for basic and diluted earnings per common share
|
$
|
203,537
|
$
|
(639,374
|
)
|
$
|
480,804
|
$
|
(102,057
|
)
|
|||||||
Denominator
|
|||||||||||||||||
Denominator for basic earnings per weighted-average common shares
|
40,350
|
40,638
|
40,441
|
40,597
|
|||||||||||||
Effect of dilutive securities:
|
|||||||||||||||||
Options
|
192
|
245
|
206
|
255
|
|||||||||||||
Denominator for diluted earnings per adjusted weighted-average common shares
|
40,542
|
40,883
|
40,646
|
40,852
|
|||||||||||||
Per common share net income (loss)
|
|||||||||||||||||
Basic
|
$
|
5.04
|
$
|
(15.73
|
)
|
$
|
11.89
|
$
|
(2.51
|
)
|
|||||||
Diluted
|
$
|
5.02
|
$
|
(15.73
|
)
|
$
|
11.83
|
$
|
(2.51
|
)
|
|||||||
(1)
|
Basic weighted-average common shares outstanding |
40,350
|
40,638
|
40,441
|
40,597
|
||||||||||||
|
Basic weighted-average common shares outstanding and nonvested common shares expected to vest
|
40,769
|
40,638
|
40,871
|
40,597
|
||||||||||||
|
Percentage allocated to common shareholders
|
99.0
|
%
|
100.0
|
%
|
98.9
|
%
|
100.0
|
%
|
||||||||
(Some amounts may not reconcile due to rounding.)
|
At September 30,
|
At December 31,
|
|||||||
(Dollars in thousands)
|
2018
|
2017
|
||||||
The Prudential
|
$
|
143,592
|
$
|
144,618
|
||||
Unaffiliated life insurance company
|
34,038
|
34,444
|
Three Months Ended September 30, 2018
|
Nine Months Ended September 30, 2018
|
|||||||||||||||||||||||
(Dollars in thousands)
|
Before Tax
|
Tax Effect
|
Net of Tax
|
Before Tax
|
Tax Effect
|
Net of Tax
|
||||||||||||||||||
Unrealized appreciation (depreciation) ("URA(D)") on securities - temporary
|
$
|
(24,248
|
)
|
$
|
1,963
|
$
|
(22,285
|
)
|
$
|
(274,679
|
)
|
$
|
19,803
|
$
|
(254,876
|
)
|
||||||||
URA(D) on securities - OTTI
|
72
|
(69
|
)
|
3
|
339
|
(145
|
)
|
194
|
||||||||||||||||
Reclassification of net realized losses (gains) included in net income (loss)
|
2,175
|
(758
|
)
|
1,417
|
(7,800
|
)
|
694
|
(7,106
|
)
|
|||||||||||||||
Foreign currency translation adjustments
|
(6,723
|
)
|
793
|
(5,930
|
)
|
(58,580
|
)
|
6,697
|
(51,883
|
)
|
||||||||||||||
Reclassification of benefit plan liability amortization included in net income (loss)
|
2,298
|
(482
|
)
|
1,816
|
6,893
|
(1,447
|
)
|
5,446
|
||||||||||||||||
Total other comprehensive income (loss)
|
$
|
(26,426
|
)
|
$
|
1,447
|
$
|
(24,979
|
)
|
$
|
(333,827
|
)
|
$
|
25,602
|
$
|
(308,225
|
)
|
Three Months Ended September 30, 2017
|
Nine Months Ended September 30, 2017
|
|||||||||||||||||||||||
(Dollars in thousands)
|
Before Tax
|
Tax Effect
|
Net of Tax
|
Before Tax
|
Tax Effect
|
Net of Tax
|
||||||||||||||||||
Unrealized appreciation (depreciation) ("URA(D)") on securities - temporary
|
$
|
(3,197
|
)
|
$
|
(2,835
|
)
|
$
|
(6,032
|
)
|
$
|
18,844
|
$
|
3,699
|
$
|
22,543
|
|||||||||
URA(D) on securities - OTTI
|
306
|
55
|
361
|
(5,189
|
)
|
1,391
|
(3,798
|
)
|
||||||||||||||||
Reclassification of net realized losses (gains) included in net income (loss)
|
(6,598
|
)
|
1,061
|
(5,537
|
)
|
(24,373
|
)
|
7,644
|
(16,729
|
)
|
||||||||||||||
Foreign currency translation adjustments
|
96,022
|
(18,458
|
)
|
77,564
|
148,395
|
(23,271
|
)
|
125,124
|
||||||||||||||||
Reclassification of benefit plan liability amortization included in net income (loss)
|
2,107
|
(738
|
)
|
1,369
|
8,273
|
(2,896
|
)
|
5,377
|
||||||||||||||||
Total other comprehensive income (loss)
|
$
|
88,640
|
$
|
(20,915
|
)
|
$
|
67,725
|
$
|
145,950
|
$
|
(13,433
|
)
|
$
|
132,517
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||||
September 30,
|
September 30,
|
Affected line item within the statements of
|
||||||||||||||||
AOCI component
|
2018
|
2017
|
2018
|
2017
|
operations and comprehensive income (loss)
|
|||||||||||||
(Dollars in thousands)
|
||||||||||||||||||
URA(D) on securities
|
$
|
2,175
|
$
|
(6,598
|
)
|
$
|
(7,800
|
)
|
$
|
(24,373
|
)
|
Other net realized capital gains (losses)
|
||||||
(758
|
)
|
1,061
|
694
|
7,644
|
Income tax expense (benefit)
|
|||||||||||||
$
|
1,417
|
$
|
(5,537
|
)
|
$
|
(7,106
|
)
|
$
|
(16,729
|
)
|
Net income (loss)
|
|||||||
Benefit plan net gain (loss)
|
$
|
2,298
|
$
|
2,107
|
$
|
6,893
|
$
|
8,273
|
Other underwriting expenses
|
|||||||||
(482
|
)
|
(738
|
)
|
(1,447
|
)
|
(2,896
|
)
|
Income tax expense (benefit)
|
||||||||||
$
|
1,816
|
$
|
1,369
|
$
|
5,446
|
$
|
5,377
|
Net income (loss)
|
Nine Months Ended
|
Twelve Months Ended
|
|||||||
September 30,
|
December 31,
|
|||||||
(Dollars in thousands)
|
2018
|
2017
|
||||||
Beginning balance of URA (D) on securities
|
$
|
49,969
|
$
|
115,558
|
||||
Change to beginning balance due to adoption of Accounting Standards Update 2016-01
|
(1,201
|
)
|
-
|
|||||
Current period change in URA (D) of investments - temporary
|
(261,982
|
)
|
(67,268
|
)
|
||||
Current period change in URA (D) of investments - non-credit OTTI
|
194
|
(4,030
|
)
|
|||||
Reclass due to early adoption of ASU 2018-02
|
-
|
5,709
|
||||||
Ending balance of URA (D) on securities
|
(213,020
|
)
|
49,969
|
|||||
Beginning balance of foreign currency translation adjustments
|
(138,931
|
)
|
(266,818
|
)
|
||||
Current period change in foreign currency translation adjustments
|
(51,883
|
)
|
121,917
|
|||||
Reclass due to early adoption of ASU 2018-02
|
-
|
5,970
|
||||||
Ending balance of foreign currency translation adjustments
|
(190,814
|
)
|
(138,931
|
)
|
||||
Beginning balance of benefit plan net gain (loss)
|
(71,929
|
)
|
(65,504
|
)
|
||||
Current period change in benefit plan net gain (loss)
|
5,446
|
6,504
|
||||||
Reclass due to early adoption of ASU 2018-02
|
-
|
(12,929
|
)
|
|||||
Ending balance of benefit plan net gain (loss)
|
(66,483
|
)
|
(71,929
|
)
|
||||
Ending balance of accumulated other comprehensive income (loss)
|
$
|
(470,317
|
)
|
$
|
(160,891
|
)
|
||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Credit facility interest and fees incurred
|
$
|
105
|
$
|
105
|
$
|
315
|
$
|
315
|
(Dollars in thousands)
|
At September 30, 2018
|
At December 31, 2017
|
|||||||||||||||||
Bank
|
|
Commitment
|
In Use
|
Date of Expiry
|
Commitment
|
In Use
|
Date of Expiry
|
||||||||||||
Wells Fargo Bank Group Credit Facility
|
Tranche One
|
$
|
200,000
|
$
|
-
|
$
|
200,000
|
$
|
-
|
||||||||||
Tranche Two
|
600,000
|
548,002
|
12/31/2018
|
600,000
|
538,214
|
12/31/2018
|
|||||||||||||
Total Wells Fargo Bank Group Credit Facility
|
$
|
800,000
|
$
|
548,002
|
$
|
800,000
|
$
|
538,214
|
(Dollars in thousands)
|
At September 30, 2018
|
At December 31, 2017
|
||||||||||||||||
Bank
|
Commitment
|
In Use
|
Date of Expiry
|
Commitment
|
In Use
|
Date of Expiry
|
||||||||||||
Citibank Bilateral Letter of Credit Agreement
|
$
|
250,000
|
$
|
3,672
|
11/24/2018
|
$
|
250,000
|
$
|
3,297
|
2/28/2018
|
||||||||
59,270
|
12/31/2018
|
3,672
|
11/24/2018
|
|||||||||||||||
2,412
|
2/28/2019
|
73,626
|
12/31/2018
|
|||||||||||||||
2,249
|
12/31/2019
|
344
|
8/30/2019
|
|||||||||||||||
300
|
8/15/2020
|
93,855
|
12/30/2021
|
|||||||||||||||
76,434
|
9/30/2022
|
-
|
||||||||||||||||
Total Citibank Bilateral Agreement
|
$
|
250,000
|
$
|
144,337
|
$
|
250,000
|
$
|
174,794
|
(Dollars in thousands)
|
At September 30, 2018
|
At December 31, 2017
|
||||||||||||||||
Bank
|
Commitment
|
In Use
|
Date of Expiry
|
Commitment
|
In Use
|
Date of Expiry
|
||||||||||||
Lloyd's Bank plc
|
£
|
145,000
|
£
|
-
|
£
|
145,000
|
£
|
-
|
||||||||||
-
|
-
|
-
|
-
|
|||||||||||||||
Total Lloyd's Bank Credit Facility
|
£
|
145,000
|
£
|
-
|
£
|
145,000
|
£
|
-
|
Three Months Ended
|
Nine Months Ended
|
|||||||
September 30,
|
September 30,
|
|||||||
Mt. Logan Re Segregated Accounts
|
2018
|
2017
|
2018
|
2017
|
||||
(Dollars in thousands)
|
||||||||
Ceded written premiums
|
63,745
|
64,003
|
190,668
|
160,949
|
||||
Ceded earned premiums
|
54,905
|
55,708
|
181,381
|
154,191
|
||||
Ceded losses and LAE
|
27,593
|
197,395
|
182,424
|
241,792
|
||||
Assumed written premiums
|
3,219
|
2,587
|
7,866
|
9,082
|
||||
Assumed earned premiums
|
3,219
|
2,587
|
7,866
|
9,082
|
||||
Assumed losses and LAE
|
-
|
-
|
-
|
-
|
September 30, 2018
|
December 31, 2017
|
||||||||||||||||||||||
Consolidated Balance
|
Consolidated Balance
|
||||||||||||||||||||||
(Dollars in thousands)
|
Date Issued
|
Date Due
|
Principal Amounts
|
Sheet Amount
|
Market Value
|
Sheet Amount
|
Market Value
|
||||||||||||||||
4.868% Senior notes
|
06/05/2014
|
06/01/2044
|
400,000
|
$
|
396,924
|
$
|
395,924
|
$
|
396,834
|
$
|
420,340
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Interest expense incurred
|
$
|
4,868
|
$
|
4,868
|
$
|
14,604
|
$
|
14,604
|
Maturity Date
|
September 30, 2018
|
December 31, 2017
|
|||||||||||||||||||||||
Original
|
Consolidated Balance
|
Consolidated Balance
|
|||||||||||||||||||||||
(Dollars in thousands)
|
Date Issued
|
Principal Amount
|
Scheduled
|
Final
|
Sheet Amount
|
Market Value
|
Sheet Amount
|
Market Value
|
|||||||||||||||||
6.6% Long term subordinated notes
|
04/26/2007
|
$
|
400,000
|
05/15/2037
|
05/01/2067
|
$
|
236,634
|
$
|
234,981
|
$
|
236,561
|
$
|
233,072
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Interest expense incurred
|
$
|
2,875
|
$
|
2,240
|
$
|
7,968
|
$
|
9,210
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
U.S. Reinsurance
|
September 30,
|
September 30,
|
||||||||||||||
(Dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Gross written premiums
|
$
|
940,839
|
$
|
908,256
|
$
|
2,237,170
|
$
|
1,962,207
|
||||||||
Net written premiums
|
845,743
|
809,298
|
1,957,877
|
1,711,934
|
||||||||||||
Premiums earned
|
$
|
670,663
|
$
|
649,772
|
$
|
1,837,932
|
$
|
1,609,790
|
||||||||
Incurred losses and LAE
|
440,070
|
925,436
|
1,494,916
|
1,455,123
|
||||||||||||
Commission and brokerage
|
156,500
|
113,449
|
432,532
|
328,230
|
||||||||||||
Other underwriting expenses
|
16,250
|
12,095
|
48,608
|
40,624
|
||||||||||||
Underwriting gain (loss)
|
$
|
57,843
|
$
|
(401,208
|
)
|
$
|
(138,124
|
)
|
$
|
(214,187
|
)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
International
|
September 30,
|
September 30,
|
||||||||||||||
(Dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Gross written premiums
|
$
|
362,651
|
$
|
344,805
|
$
|
1,128,399
|
$
|
931,008
|
||||||||
Net written premiums
|
348,785
|
330,761
|
1,049,249
|
848,792
|
||||||||||||
Premiums earned
|
$
|
342,238
|
$
|
305,951
|
$
|
1,049,637
|
$
|
841,348
|
||||||||
Incurred losses and LAE
|
310,400
|
563,082
|
738,830
|
895,071
|
||||||||||||
Commission and brokerage
|
81,439
|
68,441
|
255,704
|
199,438
|
||||||||||||
Other underwriting expenses
|
10,191
|
8,307
|
31,116
|
27,601
|
||||||||||||
Underwriting gain (loss)
|
$
|
(59,792
|
)
|
$
|
(333,879
|
)
|
$
|
23,987
|
$
|
(280,762
|
)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
Bermuda
|
September 30,
|
September 30,
|
||||||||||||||
(Dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Gross written premiums
|
$
|
377,916
|
$
|
311,781
|
$
|
1,163,042
|
$
|
870,473
|
||||||||
Net written premiums
|
358,758
|
287,591
|
1,108,962
|
810,437
|
||||||||||||
Premiums earned
|
$
|
299,815
|
$
|
267,488
|
$
|
972,647
|
$
|
766,051
|
||||||||
Incurred losses and LAE
|
211,718
|
301,315
|
591,328
|
595,052
|
||||||||||||
Commission and brokerage
|
76,611
|
83,861
|
238,416
|
205,770
|
||||||||||||
Other underwriting expenses
|
10,752
|
9,049
|
31,647
|
27,551
|
||||||||||||
Underwriting gain (loss)
|
$
|
734
|
$
|
(126,737
|
)
|
$
|
111,256
|
$
|
(62,322
|
)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
Insurance
|
September 30,
|
September 30,
|
||||||||||||||
(Dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Gross written premiums
|
$
|
517,258
|
$
|
480,060
|
$
|
1,668,181
|
$
|
1,483,807
|
||||||||
Net written premiums
|
385,487
|
370,439
|
1,241,269
|
1,179,873
|
||||||||||||
Premiums earned
|
$
|
418,763
|
$
|
375,664
|
$
|
1,220,508
|
$
|
1,063,464
|
||||||||
Incurred losses and LAE
|
289,670
|
420,249
|
825,275
|
896,899
|
||||||||||||
Commission and brokerage
|
66,851
|
67,362
|
195,790
|
181,900
|
||||||||||||
Other underwriting expenses
|
60,749
|
43,694
|
175,954
|
132,125
|
||||||||||||
Underwriting gain (loss)
|
$
|
1,493
|
$
|
(155,641
|
)
|
$
|
23,489
|
$
|
(147,460
|
)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Underwriting gain (loss)
|
$
|
278
|
$
|
(1,017,465
|
)
|
$
|
20,608
|
$
|
(704,731
|
)
|
||||||
Net investment income
|
161,363
|
136,973
|
440,979
|
393,770
|
||||||||||||
Net realized capital gains (losses)
|
54,804
|
41,535
|
45,679
|
119,531
|
||||||||||||
Net derivative gain (loss)
|
2,225
|
2,656
|
5,485
|
6,052
|
||||||||||||
Corporate expenses
|
(7,890
|
)
|
(5,932
|
)
|
(23,519
|
)
|
(21,308
|
)
|
||||||||
Interest, fee and bond issue cost amortization expense
|
(7,901
|
)
|
(7,266
|
)
|
(23,047
|
)
|
(24,289
|
)
|
||||||||
Other income (expense)
|
(5,458
|
)
|
(54,568
|
)
|
9,642
|
(59,146
|
)
|
|||||||||
Income (loss) before taxes
|
$
|
197,421
|
$
|
(904,067
|
)
|
$
|
475,827
|
$
|
(290,121
|
)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
United Kingdom gross written premium
|
$
|
246,580
|
$
|
204,774
|
$
|
681,911
|
$
|
580,559
|
Pension Benefits
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Service cost
|
$
|
2,977
|
$
|
2,737
|
$
|
8,931
|
$
|
9,335
|
||||||||
Interest cost
|
2,585
|
2,509
|
7,754
|
7,060
|
||||||||||||
Expected return on plan assets
|
(3,670
|
)
|
(3,263
|
)
|
(11,011
|
)
|
(9,572
|
)
|
||||||||
Amortization of net (income) loss
|
2,237
|
2,091
|
6,710
|
8,172
|
||||||||||||
Net periodic benefit cost
|
$
|
4,129
|
$
|
4,074
|
$
|
12,384
|
$
|
14,995
|
Other Benefits
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Service cost
|
$
|
446
|
$
|
392
|
$
|
1,339
|
$
|
1,273
|
||||||||
Interest cost
|
307
|
296
|
920
|
793
|
||||||||||||
Amortization of prior service cost
|
(33
|
)
|
(33
|
)
|
(98
|
)
|
(98
|
)
|
||||||||
Amortization of net (income) loss
|
94
|
48
|
282
|
199
|
||||||||||||
Net periodic benefit cost
|
$
|
814
|
$
|
703
|
$
|
2,443
|
$
|
2,167
|
||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended
|
Percentage
|
Nine Months Ended
|
Percentage
|
|||||||||||||||||||||
September 30,
|
Increase/
|
September 30,
|
Increase/
|
|||||||||||||||||||||
(Dollars in millions)
|
2018
|
2017
|
(Decrease)
|
2018
|
2017
|
(Decrease)
|
||||||||||||||||||
Gross written premiums
|
$
|
2,198.7
|
$
|
2,044.9
|
7.5
|
%
|
$
|
6,196.8
|
$
|
5,247.5
|
18.1
|
%
|
||||||||||||
Net written premiums
|
1,938.8
|
1,798.1
|
7.8
|
%
|
5,357.4
|
4,551.0
|
17.7
|
%
|
||||||||||||||||
REVENUES:
|
||||||||||||||||||||||||
Premiums earned
|
$
|
1,731.5
|
$
|
1,598.9
|
8.3
|
%
|
$
|
5,080.7
|
$
|
4,280.7
|
18.7
|
%
|
||||||||||||
Net investment income
|
161.4
|
137.0
|
17.8
|
%
|
441.0
|
393.8
|
12.0
|
%
|
||||||||||||||||
Net realized capital gains (losses)
|
54.8
|
41.5
|
31.9
|
%
|
45.7
|
119.5
|
-61.8
|
%
|
||||||||||||||||
Net derivative gain (loss)
|
2.2
|
2.7
|
-16.2
|
%
|
5.5
|
6.1
|
-9.4
|
%
|
||||||||||||||||
Other income (expense)
|
(5.5
|
)
|
(54.6
|
)
|
-90.0
|
%
|
9.6
|
(59.1
|
)
|
-116.3
|
%
|
|||||||||||||
Total revenues
|
1,944.4
|
1,725.5
|
12.7
|
%
|
5,582.5
|
4,740.9
|
17.8
|
%
|
||||||||||||||||
CLAIMS AND EXPENSES:
|
||||||||||||||||||||||||
Incurred losses and loss adjustment expenses
|
1,251.9
|
2,210.1
|
-43.4
|
%
|
3,650.3
|
3,842.1
|
-5.0
|
%
|
||||||||||||||||
Commission, brokerage, taxes and fees
|
381.4
|
333.1
|
14.5
|
%
|
1,122.4
|
915.3
|
22.6
|
%
|
||||||||||||||||
Other underwriting expenses
|
97.9
|
73.1
|
33.9
|
%
|
287.3
|
227.9
|
26.1
|
%
|
||||||||||||||||
Corporate expenses
|
7.9
|
5.9
|
33.0
|
%
|
23.5
|
21.3
|
10.4
|
%
|
||||||||||||||||
Interest, fees and bond issue cost amortization expense
|
7.9
|
7.3
|
8.7
|
%
|
23.0
|
24.3
|
-5.1
|
%
|
||||||||||||||||
Total claims and expenses
|
1,747.0
|
2,629.5
|
-33.6
|
%
|
5,106.7
|
5,031.0
|
1.5
|
%
|
||||||||||||||||
INCOME (LOSS) BEFORE TAXES
|
197.4
|
(904.1
|
)
|
-121.8
|
%
|
475.8
|
(290.1
|
)
|
NM
|
|||||||||||||||
Income tax expense (benefit)
|
(8.2
|
)
|
(264.7
|
)
|
-96.9
|
%
|
(10.0
|
)
|
(188.1
|
)
|
-94.7
|
%
|
||||||||||||
NET INCOME (LOSS)
|
$
|
205.6
|
$
|
(639.4
|
)
|
-132.2
|
%
|
$
|
485.8
|
$
|
(102.1
|
)
|
NM
|
|||||||||||
RATIOS:
|
Point Change
|
Point Change
|
||||||||||||||||||||||
Loss ratio
|
72.3
|
%
|
138.2
|
%
|
(65.9
|
)
|
71.8
|
%
|
89.8
|
%
|
(18.0
|
)
|
||||||||||||
Commission and brokerage ratio
|
22.0
|
%
|
20.8
|
%
|
1.2
|
22.1
|
%
|
21.4
|
%
|
0.7
|
||||||||||||||
Other underwriting expense ratio
|
5.7
|
%
|
4.6
|
%
|
1.1
|
5.7
|
%
|
5.3
|
%
|
0.4
|
||||||||||||||
Combined ratio
|
100.0
|
%
|
163.6
|
%
|
(63.6
|
)
|
99.6
|
%
|
116.5
|
%
|
(16.9
|
)
|
||||||||||||
At
|
At
|
Percentage
|
||||||||||||||||||||||
September 30,
|
December 31,
|
Increase/
|
||||||||||||||||||||||
(Dollars in millions, except per share amounts)
|
2018
|
2017
|
(Decrease)
|
|||||||||||||||||||||
Balance sheet data:
|
||||||||||||||||||||||||
Total investments and cash
|
$
|
18,665.9
|
$
|
18,626.5
|
0.2
|
%
|
||||||||||||||||||
Total assets
|
24,410.9
|
23,591.8
|
3.5
|
%
|
||||||||||||||||||||
Loss and loss adjustment expense reserves
|
12,390.2
|
11,884.3
|
4.3
|
%
|
||||||||||||||||||||
Total debt
|
633.6
|
633.4
|
0.0
|
%
|
||||||||||||||||||||
Total liabilities
|
16,081.8
|
15,222.6
|
5.6
|
%
|
||||||||||||||||||||
Shareholders' equity
|
8,329.0
|
8,369.2
|
-0.5
|
%
|
||||||||||||||||||||
Book value per share
|
204.91
|
204.95
|
0.0
|
%
|
||||||||||||||||||||
(NM, not meaningful)
|
||||||||||||||||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended September 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2018
|
|||||||||||||||||||||||||||
Attritional
|
$
|
1,014.4
|
58.5
|
%
|
$
|
(2.5
|
)
|
-0.1
|
%
|
$
|
1,011.9
|
58.4
|
%
|
||||||||||||||
Catastrophes
|
240.0
|
13.9
|
%
|
|
-
|
0.0
|
%
|
|
240.0
|
13.9
|
%
|
|
|||||||||||||||
Total
|
$
|
1,254.4
|
72.4
|
%
|
|
$
|
(2.5
|
)
|
-0.1
|
%
|
|
$
|
1,251.9
|
72.3
|
%
|
|
|||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
840.7
|
52.6
|
%
|
$
|
(0.9
|
)
|
-0.1
|
%
|
$
|
839.8
|
52.5
|
%
|
||||||||||||||
Catastrophes
|
1,370.2
|
85.7
|
%
|
|
-
|
0.0
|
%
|
|
1,370.2
|
85.7
|
%
|
|
|||||||||||||||
Total
|
$
|
2,210.9
|
138.3
|
%
|
|
$
|
(0.9
|
)
|
-0.1
|
%
|
|
$
|
2,210.1
|
138.2
|
%
|
|
|||||||||||
Variance 2018/2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
173.7
|
5.9
|
pts
|
$
|
(1.6
|
)
|
-
|
pts
|
$
|
172.0
|
5.9
|
pts
|
||||||||||||||
Catastrophes
|
(1,130.2
|
)
|
(71.8
|
)
|
pts
|
-
|
-
|
pts
|
(1,130.2
|
)
|
(71.8
|
)
|
pts
|
||||||||||||||
Total
|
$
|
(956.5
|
)
|
(65.9
|
)
|
pts
|
$
|
(1.6
|
)
|
-
|
pts
|
$
|
(958.2
|
)
|
(65.9
|
)
|
pts
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2018
|
|||||||||||||||||||||||||||
Attritional
|
$
|
2,913.2
|
57.3
|
%
|
$
|
(100.0
|
)
|
-2.0
|
%
|
$
|
2,813.1
|
55.3
|
%
|
||||||||||||||
Catastrophes
|
305.0
|
6.0
|
%
|
|
532.2
|
10.5
|
%
|
|
837.2
|
16.5
|
%
|
|
|||||||||||||||
Total
|
$
|
3,218.2
|
63.3
|
%
|
|
$
|
432.2
|
8.5
|
%
|
|
$
|
3,650.3
|
71.8
|
%
|
|
||||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
2,399.7
|
56.1
|
%
|
$
|
(1.3
|
)
|
0.0
|
%
|
$
|
2,398.4
|
56.1
|
%
|
||||||||||||||
Catastrophes
|
1,443.7
|
33.7
|
%
|
|
-
|
0.0
|
%
|
|
1,443.7
|
33.7
|
%
|
|
|||||||||||||||
Total
|
$
|
3,843.4
|
89.8
|
%
|
|
$
|
(1.3
|
)
|
0.0
|
%
|
|
$
|
3,842.1
|
89.8
|
%
|
|
|||||||||||
Variance 2018/2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
513.5
|
1.2
|
pts
|
$
|
(98.7
|
)
|
(2.0
|
)
|
pts
|
$
|
414.7
|
(0.8
|
)
|
pts
|
||||||||||||
Catastrophes
|
(1,138.7
|
)
|
(27.7
|
)
|
pts
|
532.2
|
10.5
|
pts
|
(606.5
|
)
|
(17.2
|
)
|
pts
|
||||||||||||||
Total
|
$
|
(625.2
|
)
|
(26.5
|
)
|
pts
|
$
|
433.5
|
8.5
|
pts
|
$
|
(191.8
|
)
|
(18.0
|
)
|
pts
|
|||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
(Dollars in millions)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Fixed maturities
|
$
|
119.5
|
$
|
108.0
|
$
|
343.0
|
$
|
319.3
|
||||||||
Equity securities
|
5.4
|
8.6
|
18.9
|
25.7
|
||||||||||||
Short-term investments and cash
|
5.0
|
1.0
|
8.8
|
2.4
|
||||||||||||
Other invested assets
|
||||||||||||||||
Limited partnerships
|
38.3
|
23.3
|
83.7
|
54.4
|
||||||||||||
Other
|
3.0
|
2.1
|
10.0
|
6.7
|
||||||||||||
Gross investment income before adjustments
|
171.2
|
142.9
|
464.4
|
408.5
|
||||||||||||
Funds held interest income (expense)
|
1.0
|
2.3
|
6.6
|
7.2
|
||||||||||||
Future policy benefit reserve income (expense)
|
(0.4
|
)
|
(0.3
|
)
|
(1.0
|
)
|
(1.0
|
)
|
||||||||
Gross investment income
|
171.8
|
144.9
|
470.0
|
414.6
|
||||||||||||
Investment expenses
|
(10.4
|
)
|
(8.0
|
)
|
(29.0
|
)
|
(20.9
|
)
|
||||||||
Net investment income
|
$
|
161.4
|
$
|
137.0
|
$
|
441.0
|
$
|
393.8
|
||||||||
(Some amounts may not reconcile due to rounding.)
|
At
|
At
|
||
September 30,
|
December 31,
|
||
2018
|
2017
|
||
Imbedded pre-tax yield of cash and invested assets
|
3.2%
|
3.0%
|
|
Imbedded after-tax yield of cash and invested assets
|
2.9%
|
2.8%
|
Three Months Ended
|
Nine Months Ended
|
||||||
September 30,
|
September 30,
|
||||||
2018
|
2017
|
2018
|
2017
|
||||
Annualized pre-tax yield on average cash and invested assets
|
3.5%
|
3.1%
|
3.2%
|
3.0%
|
|||
Annualized after-tax yield on average cash and invested assets
|
3.1%
|
2.5%
|
2.8%
|
2.5%
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||
(Dollars in millions)
|
2018
|
2017
|
Variance
|
2018
|
2017
|
Variance
|
||||||||||||||||||
Gains (losses) from sales:
|
||||||||||||||||||||||||
Fixed maturity securities, market value:
|
||||||||||||||||||||||||
Gains
|
$
|
5.7
|
$
|
13.7
|
$
|
(8.0
|
)
|
$
|
25.5
|
$
|
46.3
|
$
|
(20.8
|
)
|
||||||||||
Losses
|
(4.9
|
)
|
(5.7
|
)
|
0.8
|
(14.4
|
)
|
(13.4
|
)
|
(1.0
|
)
|
|||||||||||||
Total
|
0.8
|
8.0
|
(7.2
|
)
|
11.1
|
32.9
|
(21.8
|
)
|
||||||||||||||||
Fixed maturity securities, fair value:
|
||||||||||||||||||||||||
Gains
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||
Losses
|
(0.7
|
)
|
-
|
(0.7
|
)
|
(1.8
|
)
|
-
|
(1.8
|
)
|
||||||||||||||
Total
|
(0.7
|
)
|
-
|
(0.7
|
)
|
(1.8
|
)
|
-
|
(1.8
|
)
|
||||||||||||||
Equity securities, market value:
|
||||||||||||||||||||||||
Gains
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Losses
|
-
|
-
|
-
|
-
|
(3.4
|
)
|
3.4
|
|||||||||||||||||
Total
|
-
|
-
|
-
|
-
|
(3.4
|
)
|
3.4
|
|||||||||||||||||
Equity securities, fair value:
|
||||||||||||||||||||||||
Gains
|
14.2
|
2.3
|
11.9
|
28.2
|
14.4
|
13.8
|
||||||||||||||||||
Losses
|
(4.6
|
)
|
(3.8
|
)
|
(0.8
|
)
|
(20.2
|
)
|
(10.6
|
)
|
(9.6
|
)
|
||||||||||||
Total
|
9.5
|
(1.5
|
)
|
11.0
|
8.0
|
3.8
|
4.2
|
|||||||||||||||||
Other Invested Assets
|
||||||||||||||||||||||||
Gains
|
0.9
|
-
|
0.9
|
1.5
|
-
|
1.5
|
||||||||||||||||||
Losses
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Total
|
0.9
|
-
|
0.9
|
1.5
|
-
|
1.5
|
||||||||||||||||||
Total net realized capital gains (losses) from sales:
|
||||||||||||||||||||||||
Gains
|
20.7
|
16.0
|
4.7
|
55.2
|
60.7
|
(5.5
|
)
|
|||||||||||||||||
Losses
|
(10.3
|
)
|
(9.5
|
)
|
(0.8
|
)
|
(36.4
|
)
|
(27.4
|
)
|
(9.0
|
)
|
||||||||||||
Total
|
10.4
|
6.5
|
3.9
|
18.8
|
33.3
|
(14.5
|
)
|
|||||||||||||||||
Other-than-temporary impairments:
|
(3.8
|
)
|
(1.5
|
)
|
(2.3
|
)
|
(4.8
|
)
|
(5.2
|
)
|
0.4
|
|||||||||||||
Gains (losses) from fair value adjustments:
|
||||||||||||||||||||||||
Fixed maturities, fair value
|
0.5
|
-
|
0.5
|
1.5
|
-
|
1.5
|
||||||||||||||||||
Equity securities, fair value
|
47.7
|
36.5
|
11.2
|
30.2
|
91.4
|
(61.2
|
)
|
|||||||||||||||||
Total
|
48.2
|
36.5
|
11.7
|
31.7
|
91.4
|
(59.7
|
)
|
|||||||||||||||||
Total net realized capital gains (losses)
|
$
|
54.8
|
$
|
41.5
|
$
|
13.3
|
$
|
45.7
|
$
|
119.5
|
$
|
(73.8
|
)
|
|||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||||||||||
(Dollars in millions)
|
2018
|
2017
|
Variance
|
% Change
|
2018
|
2017
|
Variance
|
% Change
|
||||||||||||||||||||||||
Gross written premiums
|
$
|
940.8
|
$
|
908.3
|
$
|
32.6
|
3.6
|
%
|
$
|
2,237.2
|
$
|
1,962.2
|
$
|
275.0
|
14.0
|
%
|
||||||||||||||||
Net written premiums
|
845.7
|
809.3
|
36.4
|
4.5
|
%
|
1,957.9
|
1,711.9
|
245.9
|
14.4
|
%
|
||||||||||||||||||||||
Premiums earned
|
$
|
670.7
|
$
|
649.8
|
$
|
20.9
|
3.2
|
%
|
$
|
1,837.9
|
$
|
1,609.8
|
$
|
228.1
|
14.2
|
%
|
||||||||||||||||
Incurred losses and LAE
|
440.1
|
925.4
|
(485.4
|
)
|
-52.5
|
%
|
1,494.9
|
1,455.1
|
39.8
|
2.7
|
%
|
|||||||||||||||||||||
Commission and brokerage
|
156.5
|
113.4
|
43.1
|
37.9
|
%
|
432.5
|
328.2
|
104.3
|
31.8
|
%
|
||||||||||||||||||||||
Other underwriting expenses
|
16.3
|
12.1
|
4.2
|
34.4
|
%
|
48.6
|
40.6
|
8.0
|
19.7
|
%
|
||||||||||||||||||||||
Underwriting gain (loss)
|
$
|
57.8
|
$
|
(401.2
|
)
|
$
|
459.1
|
-114.4
|
%
|
$
|
(138.1
|
)
|
$
|
(214.2
|
)
|
$
|
76.1
|
-35.5
|
%
|
|||||||||||||
Point Chg
|
Point Chg
|
|||||||||||||||||||||||||||||||
Loss ratio
|
65.6
|
%
|
142.5
|
%
|
(76.9
|
)
|
81.4
|
%
|
90.4
|
%
|
(9.0
|
)
|
||||||||||||||||||||
Commission and brokerage ratio
|
23.3
|
%
|
17.4
|
%
|
5.9
|
23.5
|
%
|
20.4
|
%
|
3.1
|
||||||||||||||||||||||
Other underwriting expense ratio
|
2.5
|
%
|
1.8
|
%
|
0.7
|
2.6
|
%
|
2.5
|
%
|
0.1
|
||||||||||||||||||||||
Combined ratio
|
91.4
|
%
|
161.7
|
%
|
(70.3
|
)
|
107.5
|
%
|
113.3
|
%
|
(5.8
|
)
|
||||||||||||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended September 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2018
|
|||||||||||||||||||||||||||
Attritional
|
$
|
374.2
|
55.8
|
%
|
$
|
(0.1
|
)
|
0.0
|
%
|
$
|
374.1
|
55.8
|
%
|
||||||||||||||
Catastrophes
|
97.5
|
14.5
|
%
|
|
(31.5
|
)
|
-4.7
|
%
|
|
66.0
|
9.8
|
%
|
|
||||||||||||||
Total Segment
|
$
|
471.7
|
70.3
|
%
|
|
$
|
(31.6
|
)
|
-4.7
|
%
|
|
$
|
440.1
|
65.6
|
%
|
|
|||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
286.3
|
44.1
|
%
|
$
|
(0.9
|
)
|
-0.1
|
%
|
$
|
285.4
|
44.0
|
%
|
||||||||||||||
Catastrophes
|
639.1
|
98.4
|
%
|
|
1.0
|
0.1
|
%
|
|
640.0
|
98.5
|
%
|
|
|||||||||||||||
Total Segment
|
$
|
925.4
|
142.5
|
%
|
|
$
|
0.1
|
0.0
|
%
|
|
$
|
925.4
|
142.5
|
%
|
|
||||||||||||
Variance 2018/2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
87.9
|
11.7
|
pts
|
$
|
0.8
|
0.1
|
pts
|
$
|
88.7
|
11.8
|
pts
|
|||||||||||||||
Catastrophes
|
(541.6
|
)
|
(83.9
|
)
|
pts
|
(32.5
|
)
|
(4.8
|
)
|
pts
|
(574.1
|
)
|
(88.7
|
)
|
pts
|
||||||||||||
Total Segment
|
$
|
(453.7
|
)
|
(72.2
|
)
|
pts
|
$
|
(31.7
|
)
|
(4.7
|
)
|
pts
|
$
|
(485.4
|
)
|
(76.9
|
)
|
pts
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2018
|
|||||||||||||||||||||||||||
Attritional
|
$
|
994.3
|
54.1
|
%
|
$
|
(69.3
|
)
|
-3.8
|
%
|
$
|
925.1
|
50.3
|
%
|
||||||||||||||
Catastrophes
|
102.0
|
5.6
|
%
|
|
467.8
|
25.5
|
%
|
|
569.8
|
31.1
|
%
|
|
|||||||||||||||
Total Segment
|
$
|
1,096.3
|
59.7
|
%
|
|
$
|
398.5
|
21.7
|
%
|
|
$
|
1,494.9
|
81.4
|
%
|
|
||||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
827.4
|
51.4
|
%
|
$
|
(9.6
|
)
|
-0.6
|
%
|
$
|
817.7
|
50.8
|
%
|
||||||||||||||
Catastrophes
|
642.8
|
39.9
|
%
|
|
(5.4
|
)
|
-0.3
|
%
|
|
637.4
|
39.6
|
%
|
|
||||||||||||||
Total Segment
|
$
|
1,470.2
|
91.3
|
%
|
|
$
|
(15.0
|
)
|
-0.9
|
%
|
|
$
|
1,455.1
|
90.4
|
%
|
|
|||||||||||
Variance 2018/2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
166.9
|
2.7
|
pts
|
$
|
(59.7
|
)
|
(3.2
|
)
|
pts
|
$
|
107.4
|
(0.5
|
)
|
pts
|
||||||||||||
Catastrophes
|
(540.8
|
)
|
(34.3
|
)
|
pts
|
473.2
|
25.8
|
pts
|
(67.6
|
)
|
(8.5
|
)
|
pts
|
||||||||||||||
Total Segment
|
$
|
(373.9
|
)
|
(31.6
|
)
|
pts
|
$
|
413.5
|
22.6
|
pts
|
$
|
39.8
|
(9.0
|
)
|
pts
|
||||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||||||||||
(Dollars in millions)
|
2018
|
2017
|
Variance
|
% Change
|
2018
|
2017
|
Variance
|
% Change
|
||||||||||||||||||||||||
Gross written premiums
|
$
|
362.7
|
$
|
344.8
|
$
|
17.8
|
5.2
|
%
|
$
|
1,128.4
|
$
|
931.0
|
$
|
197.4
|
21.2
|
%
|
||||||||||||||||
Net written premiums
|
348.8
|
330.8
|
18.0
|
5.4
|
%
|
1,049.2
|
848.8
|
200.5
|
23.6
|
%
|
||||||||||||||||||||||
Premiums earned
|
$
|
342.2
|
$
|
306.0
|
$
|
36.3
|
11.9
|
%
|
$
|
1,049.6
|
$
|
841.3
|
$
|
208.3
|
24.8
|
%
|
||||||||||||||||
Incurred losses and LAE
|
310.4
|
563.1
|
(252.7
|
)
|
-44.9
|
%
|
738.8
|
895.1
|
(156.3
|
)
|
-17.5
|
%
|
||||||||||||||||||||
Commission and brokerage
|
81.4
|
68.4
|
13.0
|
19.0
|
%
|
255.7
|
199.4
|
56.3
|
28.2
|
%
|
||||||||||||||||||||||
Other underwriting expenses
|
10.2
|
8.3
|
1.9
|
22.7
|
%
|
31.1
|
27.6
|
3.5
|
12.7
|
%
|
||||||||||||||||||||||
Underwriting gain (loss)
|
$
|
(59.8
|
)
|
$
|
(333.9
|
)
|
$
|
274.1
|
-82.1
|
%
|
$
|
24.0
|
$
|
(280.8
|
)
|
$
|
304.7
|
-108.5
|
%
|
|||||||||||||
Point Chg
|
Point Chg
|
|||||||||||||||||||||||||||||||
Loss ratio
|
90.6
|
%
|
184.0
|
%
|
(93.4
|
)
|
70.4
|
%
|
106.5
|
%
|
(36.1
|
)
|
||||||||||||||||||||
Commission and brokerage ratio
|
23.8
|
%
|
22.4
|
%
|
1.4
|
24.4
|
%
|
23.7
|
%
|
0.7
|
||||||||||||||||||||||
Other underwriting expense ratio
|
3.1
|
%
|
2.7
|
%
|
0.4
|
2.9
|
%
|
3.2
|
%
|
(0.3
|
)
|
|||||||||||||||||||||
Combined ratio
|
117.5
|
%
|
209.1
|
%
|
(91.6
|
)
|
97.7
|
%
|
133.4
|
%
|
(35.7
|
)
|
||||||||||||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended September 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2018
|
|||||||||||||||||||||||||||
Attritional
|
$
|
182.8
|
53.4
|
%
|
$
|
(2.4
|
)
|
-0.7
|
%
|
$
|
180.4
|
52.7
|
%
|
||||||||||||||
Catastrophes
|
96.3
|
28.1
|
%
|
|
33.7
|
9.8
|
%
|
|
130.0
|
37.9
|
%
|
|
|||||||||||||||
Total Segment
|
$
|
279.1
|
81.5
|
%
|
|
$
|
31.3
|
9.1
|
%
|
|
$
|
310.4
|
90.6
|
%
|
|
||||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
150.2
|
49.1
|
%
|
$
|
-
|
0.0
|
%
|
$
|
150.2
|
49.1
|
%
|
|||||||||||||||
Catastrophes
|
415.0
|
135.6
|
%
|
|
(2.2
|
)
|
-0.7
|
%
|
|
412.8
|
134.9
|
%
|
|
||||||||||||||
Total Segment
|
$
|
565.2
|
184.7
|
%
|
|
$
|
(2.2
|
)
|
-0.7
|
%
|
|
$
|
563.1
|
184.0
|
%
|
|
|||||||||||
Variance 2018/2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
32.6
|
4.3
|
pts
|
$
|
(2.4
|
)
|
(0.7
|
)
|
pts
|
$
|
30.2
|
3.6
|
pts
|
|||||||||||||
Catastrophes
|
(318.7
|
)
|
(107.5
|
)
|
pts
|
35.9
|
10.5
|
pts
|
(282.8
|
)
|
(97.0
|
)
|
pts
|
||||||||||||||
Total Segment
|
$
|
(286.1
|
)
|
(103.2
|
)
|
pts
|
$
|
33.5
|
9.8
|
pts
|
$
|
(252.7
|
)
|
(93.4
|
)
|
pts
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2018
|
|||||||||||||||||||||||||||
Attritional
|
$
|
539.4
|
51.4
|
%
|
$
|
(29.6
|
)
|
-2.8
|
%
|
$
|
509.7
|
48.6
|
%
|
||||||||||||||
Catastrophes
|
146.3
|
13.9
|
%
|
|
82.8
|
7.9
|
%
|
|
229.1
|
21.8
|
%
|
|
|||||||||||||||
Total Segment
|
$
|
685.7
|
65.3
|
%
|
|
$
|
53.2
|
5.1
|
%
|
|
$
|
738.8
|
70.4
|
%
|
|
||||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
423.9
|
50.4
|
%
|
$
|
-
|
0.0
|
%
|
$
|
423.9
|
50.4
|
%
|
|||||||||||||||
Catastrophes
|
470.8
|
56.0
|
%
|
|
0.4
|
0.1
|
%
|
|
471.2
|
56.1
|
%
|
|
|||||||||||||||
Total Segment
|
$
|
894.7
|
106.4
|
%
|
|
$
|
0.4
|
0.1
|
%
|
|
$
|
895.1
|
106.5
|
%
|
|
||||||||||||
Variance 2018/2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
115.5
|
1.0
|
pts
|
$
|
(29.6
|
)
|
(2.8
|
)
|
pts
|
$
|
85.8
|
(1.8
|
)
|
pts
|
||||||||||||
Catastrophes
|
(324.5
|
)
|
(42.1
|
)
|
pts
|
82.4
|
7.8
|
pts
|
(242.1
|
)
|
(34.3
|
)
|
pts
|
||||||||||||||
Total Segment
|
$
|
(209.0
|
)
|
(41.1
|
)
|
pts
|
$
|
52.8
|
5.0
|
pts
|
$
|
(156.3
|
)
|
(36.1
|
)
|
pts
|
|||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||||||||||
(Dollars in millions)
|
2018
|
2017
|
Variance
|
% Change
|
2018
|
2017
|
Variance
|
% Change
|
||||||||||||||||||||||||
Gross written premiums
|
$
|
377.9
|
$
|
311.8
|
$
|
66.1
|
21.2
|
%
|
$
|
1,163.0
|
$
|
870.5
|
$
|
292.6
|
33.6
|
%
|
||||||||||||||||
Net written premiums
|
358.8
|
287.6
|
71.2
|
24.7
|
%
|
1,109.0
|
810.4
|
298.5
|
36.8
|
%
|
||||||||||||||||||||||
Premiums earned
|
$
|
299.8
|
$
|
267.5
|
$
|
32.3
|
12.1
|
%
|
$
|
972.6
|
$
|
766.1
|
$
|
206.6
|
27.0
|
%
|
||||||||||||||||
Incurred losses and LAE
|
211.7
|
301.3
|
(89.6
|
)
|
-29.7
|
%
|
591.3
|
595.1
|
(3.8
|
)
|
-0.6
|
%
|
||||||||||||||||||||
Commission and brokerage
|
76.6
|
83.9
|
(7.3
|
)
|
-8.6
|
%
|
238.4
|
205.8
|
32.6
|
15.9
|
%
|
|||||||||||||||||||||
Other underwriting expenses
|
10.8
|
9.0
|
1.7
|
18.8
|
%
|
31.6
|
27.6
|
4.1
|
14.9
|
%
|
||||||||||||||||||||||
Underwriting gain (loss)
|
$
|
0.7
|
$
|
(126.7
|
)
|
$
|
127.5
|
-100.6
|
%
|
$
|
111.3
|
$
|
(62.3
|
)
|
$
|
173.6
|
NM
|
|||||||||||||||
Point Chg
|
Point Chg
|
|||||||||||||||||||||||||||||||
Loss ratio
|
70.7
|
%
|
112.6
|
%
|
(41.9
|
)
|
60.9
|
%
|
77.6
|
%
|
(16.7
|
)
|
||||||||||||||||||||
Commission and brokerage ratio
|
25.6
|
%
|
31.4
|
%
|
(5.8
|
)
|
24.5
|
%
|
26.9
|
%
|
(2.4
|
)
|
||||||||||||||||||||
Other underwriting expense ratio
|
3.5
|
%
|
3.4
|
%
|
0.1
|
3.2
|
%
|
3.6
|
%
|
(0.4
|
)
|
|||||||||||||||||||||
Combined ratio
|
99.8
|
%
|
147.4
|
%
|
(47.6
|
)
|
88.6
|
%
|
108.1
|
%
|
(19.5
|
)
|
||||||||||||||||||||
(Some amounts may not reconcile due to rounding.)
|
||||||||||||||||||||||||||||||||
(NM not meaningful)
|
Three Months Ended September 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2018
|
|||||||||||||||||||||||||||
Attritional
|
$
|
179.2
|
59.8
|
%
|
$
|
-
|
0.0
|
%
|
$
|
179.2
|
59.8
|
%
|
|||||||||||||||
Catastrophes
|
31.7
|
10.6
|
%
|
|
0.8
|
0.3
|
%
|
|
32.5
|
10.9
|
%
|
|
|||||||||||||||
Total Segment
|
$
|
210.9
|
70.4
|
%
|
|
$
|
0.8
|
0.3
|
%
|
|
$
|
211.7
|
70.7
|
%
|
|
||||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
147.2
|
55.0
|
%
|
$
|
-
|
0.0
|
%
|
$
|
147.2
|
55.0
|
%
|
|||||||||||||||
Catastrophes
|
153.2
|
57.3
|
%
|
|
0.9
|
0.3
|
%
|
|
154.1
|
57.6
|
%
|
|
|||||||||||||||
Total Segment
|
$
|
300.4
|
112.3
|
%
|
|
$
|
0.9
|
0.3
|
%
|
|
$
|
301.3
|
112.6
|
%
|
|
||||||||||||
Variance 2018/2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
32.0
|
4.8
|
pts
|
$
|
-
|
-
|
pts
|
$
|
32.0
|
4.8
|
pts
|
|||||||||||||||
Catastrophes
|
(121.5
|
)
|
(46.7
|
)
|
pts
|
(0.1
|
)
|
-
|
pts
|
(121.6
|
)
|
(46.7
|
)
|
pts
|
|||||||||||||
Total Segment
|
$
|
(89.5
|
)
|
(41.9
|
)
|
pts
|
$
|
(0.1
|
)
|
-
|
pts
|
$
|
(89.6
|
)
|
(41.9
|
)
|
pts
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2018
|
|||||||||||||||||||||||||||
Attritional
|
$
|
570.5
|
58.7
|
%
|
$
|
-
|
0.0
|
%
|
$
|
570.5
|
58.7
|
%
|
|||||||||||||||
Catastrophes
|
31.7
|
3.3
|
%
|
|
(10.9
|
)
|
-1.1
|
%
|
|
20.8
|
2.2
|
%
|
|
||||||||||||||
Total Segment
|
$
|
602.2
|
62.0
|
%
|
|
$
|
(10.9
|
)
|
-1.1
|
%
|
|
$
|
591.3
|
60.9
|
%
|
|
|||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
436.1
|
56.9
|
%
|
$
|
-
|
0.0
|
%
|
$
|
436.1
|
56.9
|
%
|
|||||||||||||||
Catastrophes
|
154.1
|
20.1
|
%
|
|
4.9
|
0.6
|
%
|
|
159.0
|
20.7
|
%
|
|
|||||||||||||||
Total Segment
|
$
|
590.2
|
77.0
|
%
|
|
$
|
4.9
|
0.6
|
%
|
|
$
|
595.1
|
77.6
|
%
|
|
||||||||||||
Variance 2018/2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
134.4
|
1.8
|
pts
|
$
|
-
|
-
|
pts
|
$
|
134.4
|
1.8
|
pts
|
|||||||||||||||
Catastrophes
|
(122.4
|
)
|
(16.8
|
)
|
pts
|
(15.8
|
)
|
(1.7
|
)
|
pts
|
(138.2
|
)
|
(18.5
|
)
|
pts
|
||||||||||||
Total Segment
|
$
|
12.0
|
(15.0
|
)
|
pts
|
$
|
(15.8
|
)
|
(1.7
|
)
|
pts
|
$
|
(3.8
|
)
|
(16.7
|
)
|
pts
|
||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||||||||||
(Dollars in millions)
|
2018
|
2017
|
Variance
|
% Change
|
2018
|
2017
|
Variance
|
% Change
|
||||||||||||||||||||||||
Gross written premiums
|
$
|
517.3
|
$
|
480.1
|
$
|
37.2
|
7.7
|
%
|
$
|
1,668.2
|
$
|
1,483.8
|
$
|
184.4
|
12.4
|
%
|
||||||||||||||||
Net written premiums
|
385.5
|
370.4
|
15.0
|
4.1
|
%
|
1,241.3
|
1,179.9
|
61.4
|
5.2
|
%
|
||||||||||||||||||||||
Premiums earned
|
$
|
418.8
|
$
|
375.7
|
$
|
43.1
|
11.5
|
%
|
$
|
1,220.5
|
$
|
1,063.5
|
$
|
157.0
|
14.8
|
%
|
||||||||||||||||
Incurred losses and LAE
|
289.7
|
420.2
|
(130.5
|
)
|
-31.1
|
%
|
825.3
|
896.9
|
(71.6
|
)
|
-8.0
|
%
|
||||||||||||||||||||
Commission and brokerage
|
66.9
|
67.4
|
(0.5
|
)
|
-0.8
|
%
|
195.8
|
181.9
|
13.9
|
7.6
|
%
|
|||||||||||||||||||||
Other underwriting expenses
|
60.7
|
43.7
|
17.1
|
39.0
|
%
|
176.0
|
132.1
|
43.8
|
33.2
|
%
|
||||||||||||||||||||||
Underwriting gain (loss)
|
$
|
1.5
|
$
|
(155.6
|
)
|
$
|
157.1
|
-101.1
|
%
|
$
|
23.5
|
$
|
(147.5
|
)
|
$
|
170.9
|
-115.9
|
%
|
||||||||||||||
Point Chg
|
Point Chg
|
|||||||||||||||||||||||||||||||
Loss ratio
|
69.2
|
%
|
111.9
|
%
|
(42.7
|
)
|
67.6
|
%
|
84.4
|
%
|
(16.8
|
)
|
||||||||||||||||||||
Commission and brokerage ratio
|
16.0
|
%
|
17.9
|
%
|
(1.9
|
)
|
16.0
|
%
|
17.1
|
%
|
(1.1
|
)
|
||||||||||||||||||||
Other underwriting expense ratio
|
14.4
|
%
|
11.6
|
%
|
2.8
|
14.5
|
%
|
12.4
|
%
|
2.1
|
||||||||||||||||||||||
Combined ratio
|
99.6
|
%
|
141.4
|
%
|
(41.8
|
)
|
98.1
|
%
|
113.9
|
%
|
(15.8
|
)
|
||||||||||||||||||||
(Some amounts may not reconcile due to rounding.)
|
Three Months Ended September 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2018
|
|||||||||||||||||||||||||||
Attritional
|
$
|
278.2
|
66.4
|
%
|
-
|
0.0
|
%
|
$
|
278.2
|
66.4
|
%
|
||||||||||||||||
Catastrophes
|
14.5
|
3.5
|
%
|
|
(3.0
|
)
|
-0.7
|
%
|
|
11.5
|
2.8
|
%
|
|
||||||||||||||
Total Segment
|
$
|
292.7
|
69.9
|
%
|
|
$
|
(3.0
|
)
|
-0.7
|
%
|
|
$
|
289.7
|
69.2
|
%
|
|
|||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
257.0
|
68.4
|
%
|
$
|
-
|
0.0
|
%
|
$
|
257.0
|
68.4
|
%
|
|||||||||||||||
Catastrophes
|
163.0
|
43.4
|
%
|
|
0.3
|
0.1
|
%
|
|
163.3
|
43.5
|
%
|
|
|||||||||||||||
Total Segment
|
$
|
420.0
|
111.8
|
%
|
|
$
|
0.3
|
0.1
|
%
|
|
$
|
420.2
|
111.9
|
%
|
|
||||||||||||
Variance 2018/2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
21.2
|
(2.0
|
)
|
pts
|
$
|
-
|
-
|
pts
|
$
|
21.2
|
(2.0
|
)
|
pts
|
|||||||||||||
Catastrophes
|
(148.5
|
)
|
(39.9
|
)
|
pts
|
(3.3
|
)
|
(0.8
|
)
|
pts
|
(151.8
|
)
|
(40.7
|
)
|
pts
|
||||||||||||
Total Segment
|
$
|
(127.3
|
)
|
(41.9
|
)
|
pts
|
$
|
(3.3
|
)
|
(0.8
|
)
|
pts
|
$
|
(130.5
|
)
|
(42.7
|
)
|
pts
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||||||
Current
|
Ratio %/
|
Prior
|
Ratio %/
|
Total
|
Ratio %/
|
||||||||||||||||||||||
(Dollars in millions)
|
Year
|
Pt Change
|
Years
|
Pt Change
|
Incurred
|
Pt Change
|
|||||||||||||||||||||
2018
|
|||||||||||||||||||||||||||
Attritional
|
$
|
808.9
|
66.3
|
%
|
$
|
(1.1
|
)
|
-0.1
|
%
|
$
|
807.9
|
66.2
|
%
|
||||||||||||||
Catastrophes
|
25.0
|
2.0
|
%
|
|
(7.6
|
)
|
-0.6
|
%
|
|
17.4
|
1.4
|
%
|
|
||||||||||||||
Total Segment
|
$
|
833.9
|
68.3
|
%
|
|
$
|
(8.7
|
)
|
-0.7
|
%
|
|
$
|
825.3
|
67.6
|
%
|
|
|||||||||||
2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
712.4
|
67.0
|
%
|
$
|
8.4
|
0.8
|
%
|
$
|
720.7
|
67.8
|
%
|
|||||||||||||||
Catastrophes
|
176.0
|
16.6
|
%
|
|
0.1
|
0.0
|
%
|
|
176.2
|
16.6
|
%
|
|
|||||||||||||||
Total Segment
|
$
|
888.4
|
83.6
|
%
|
|
$
|
8.5
|
0.8
|
%
|
|
$
|
896.9
|
84.4
|
%
|
|
||||||||||||
Variance 2018/2017
|
|||||||||||||||||||||||||||
Attritional
|
$
|
96.5
|
(0.7
|
)
|
pts
|
$
|
(9.5
|
)
|
(0.9
|
)
|
pts
|
$
|
87.2
|
(1.6
|
)
|
pts
|
|||||||||||
Catastrophes
|
(151.0
|
)
|
(14.6
|
)
|
pts
|
(7.7
|
)
|
(0.6
|
)
|
pts
|
(158.8
|
)
|
(15.2
|
)
|
pts
|
||||||||||||
Total Segment
|
$
|
(54.5
|
)
|
(15.3
|
)
|
pts
|
$
|
(17.2
|
)
|
(1.5
|
)
|
pts
|
$
|
(71.6
|
)
|
(16.8
|
)
|
pts
|
|||||||||
(Some amounts may not reconcile due to rounding.)
|
(Dollars in millions)
|
At September 30, 2018
|
At December 31, 2017
|
||||||||||||||
Fixed maturities, market value
|
$
|
14,655.5
|
78.6
|
%
|
$
|
14,756.8
|
79.2
|
%
|
||||||||
Fixed maturities, fair value
|
2.4
|
0.0
|
%
|
-
|
0.0
|
%
|
||||||||||
Equity securities, market value
|
-
|
0.0
|
%
|
129.5
|
0.7
|
%
|
||||||||||
Equity securities, fair value
|
1,166.5
|
6.2
|
%
|
963.6
|
5.2
|
%
|
||||||||||
Short-term investments
|
693.1
|
3.7
|
%
|
509.7
|
2.7
|
%
|
||||||||||
Other invested assets
|
1,508.6
|
8.1
|
%
|
1,631.9
|
8.8
|
%
|
||||||||||
Cash
|
639.8
|
3.4
|
%
|
635.1
|
3.4
|
%
|
||||||||||
Total investments and cash
|
$
|
18,665.9
|
100.0
|
%
|
$
|
18,626.5
|
100.0
|
%
|
||||||||
(Some amounts may not reconcile due to rounding.)
|
At
|
At
|
||
September 30, 2018
|
December 31, 2017
|
||
Fixed income portfolio duration (years)
|
3.2
|
3.1
|
|
Fixed income composite credit quality
|
A1
|
Aa3
|
|
Imbedded end of period yield, pre-tax
|
3.2%
|
3.0%
|
|
Imbedded end of period yield, after-tax
|
2.9%
|
2.8%
|
Nine Months Ended
|
Twelve Months Ended
|
||||
September 30, 2018
|
December 31, 2017
|
||||
Fixed income portfolio total return
|
0.4%
|
2.5%
|
|||
Barclay's Capital - U.S. aggregate index
|
-1.6%
|
3.5%
|
|||
Common equity portfolio total return
|
6.1%
|
14.6%
|
|||
S&P 500 index
|
10.6%
|
21.8%
|
|||
Other invested asset portfolio total return
|
9.7%
|
8.4%
|
At September 30, 2018
|
||||||||||||||||
Case
|
IBNR
|
Total
|
% of
|
|||||||||||||
(Dollars in millions)
|
Reserves
|
Reserves
|
Reserves
|
Total
|
||||||||||||
U.S. Reinsurance
|
$
|
1,865.0
|
$
|
2,063.4
|
$
|
3,928.4
|
31.7
|
%
|
||||||||
International
|
1,146.7
|
1,065.9
|
2,212.6
|
17.9
|
%
|
|||||||||||
Bermuda
|
1,182.6
|
1,513.3
|
2,695.8
|
21.8
|
%
|
|||||||||||
Insurance
|
1,022.9
|
2,150.9
|
3,173.8
|
25.6
|
%
|
|||||||||||
Total excluding A&E
|
5,217.2
|
6,793.4
|
12,010.6
|
96.9
|
%
|
|||||||||||
A&E
|
296.0
|
83.6
|
379.6
|
3.1
|
%
|
|||||||||||
Total including A&E
|
$
|
5,513.2
|
$
|
6,877.0
|
$
|
12,390.2
|
100.0
|
%
|
||||||||
(Some amounts may not reconcile due to rounding.)
|
At December 31, 2017
|
||||||||||||||||
Case
|
IBNR
|
Total
|
% of
|
|||||||||||||
(Dollars in millions)
|
Reserves
|
Reserves
|
Reserves
|
Total
|
||||||||||||
U.S. Reinsurance
|
$
|
1,719.6
|
$
|
2,041.0
|
$
|
3,760.6
|
31.6
|
%
|
||||||||
International
|
1,147.6
|
1,022.9
|
2,170.5
|
18.3
|
%
|
|||||||||||
Bermuda
|
1,037.8
|
1,417.0
|
2,454.8
|
20.7
|
%
|
|||||||||||
Insurance
|
1,049.4
|
2,000.0
|
3,049.4
|
25.7
|
%
|
|||||||||||
Total excluding A&E
|
4,954.3
|
6,481.0
|
11,435.3
|
96.2
|
%
|
|||||||||||
A&E
|
306.0
|
143.0
|
449.0
|
3.8
|
%
|
|||||||||||
Total including A&E
|
$
|
5,260.4
|
$
|
6,623.9
|
$
|
11,884.3
|
100.0
|
%
|
||||||||
(Some amounts may not reconcile due to rounding.)
|
At
|
At
|
|||||||
September 30,
|
December 31,
|
|||||||
(Dollars in millions)
|
2018
|
2017
|
||||||
Gross reserves
|
$
|
379.6
|
$
|
449.0
|
||||
Reinsurance receivable
|
(109.5
|
)
|
(130.9
|
)
|
||||
Net reserves
|
$
|
270.1
|
$
|
318.1
|
||||
(Some amounts may not reconcile due to rounding.)
|
Bermuda Re (1)
|
Everest Re (2)
|
|||||||||||||||
At December 31,
|
At December 31,
|
|||||||||||||||
(Dollars in millions)
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Regulatory targeted capital
|
$
|
2,368.6
|
$
|
2,025.7
|
$
|
2,076.9
|
$
|
1,411.4
|
||||||||
Actual capital
|
$
|
3,085.9
|
$
|
2,950.5
|
$
|
3,391.9
|
$
|
3,635.1
|
Impact of Interest Rate Shift in Basis Points
|
||||||||||||||||||||
At September 30, 2018
|
||||||||||||||||||||
-200 | -100 | 0 | 100 | 200 | ||||||||||||||||
(Dollars in millions)
|
||||||||||||||||||||
Total Market/Fair Value
|
$
|
16,272.8
|
$
|
15,820.7
|
$
|
15,351.0
|
$
|
14,872.3
|
$
|
14,396.1
|
||||||||||
Market/Fair Value Change from Base (%)
|
6.0
|
%
|
3.1
|
%
|
0.0
|
%
|
-3.1
|
%
|
-6.2
|
%
|
||||||||||
Change in Unrealized Appreciation
|
||||||||||||||||||||
After-tax from Base ($)
|
$
|
833.1
|
$
|
425.5
|
$
|
-
|
$
|
(434.8
|
)
|
$
|
(867.4
|
)
|
Impact of Percentage Change in Equity Fair/Market Values
|
||||||||||||||||||||
At September 30, 2018
|
||||||||||||||||||||
(Dollars in millions)
|
-20% | -10% | 0% | 10% | 20% | |||||||||||||||
Fair/Market Value of the Equity Portfolio
|
$
|
933.2
|
$
|
1,049.9
|
$
|
1,166.5
|
$
|
1,283.2
|
$
|
1,399.8
|
||||||||||
After-tax Change in Fair/Market Value
|
$
|
(190.3
|
)
|
$
|
(95.2
|
)
|
$
|
-
|
$
|
95.2
|
$
|
190.3
|
Issuer Purchases of Equity Securities
|
||||||||||||||||
|
(a)
|
(b)
|
(c)
|
(d)
|
||||||||||||
|
Maximum Number (or
|
|||||||||||||||
|
Total Number of
|
Approximate Dollar
|
||||||||||||||
|
Shares (or Units)
|
Value) of Shares (or
|
||||||||||||||
|
Purchased as Part
|
Units) that May Yet
|
||||||||||||||
|
Total Number of
|
of Publicly
|
Be Purchased Under
|
|||||||||||||
|
Shares (or Units)
|
Average Price Paid
|
Announced Plans or
|
the Plans or
|
||||||||||||
Period
|
Purchased
|
per Share (or Unit)
|
Programs
|
Programs (1)
|
||||||||||||
July 1 - 31, 2018
|
232
|
$
|
234.6125
|
0
|
1,672,760
|
|||||||||||
August 1 - 31, 2018
|
170,563
|
$
|
217.2371
|
170,338
|
1,502,422
|
|||||||||||
September 1 - 30, 2018
|
60,132
|
$
|
219.8726
|
59,094
|
1,443,328
|
|||||||||||
Total
|
230,927
|
$
|
-
|
229,432
|
1,443,328
|
Exhibit No.
|
Description
|
31.1
|
Section 302 Certification of Dominic J. Addesso
|
31.2
|
Section 302 Certification of Craig Howie
|
32.1
|
Section 906 Certification of Dominic J. Addesso and Craig Howie
|
101.INS
|
XBRL Instance Document
|
101.SCH
|
XBRL Taxonomy Extension Schema
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase
|
101.LAB
|
XBRL Taxonomy Extension Labels Linkbase
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase
|
Everest Re Group, Ltd.
|
|||
(Registrant)
|
|||
/S/ CRAIG HOWIE
|
|||
Craig Howie
|
|||
Executive Vice President and
|
|||
Chief Financial Officer
|
|||
(Duly Authorized Officer and Principal Financial Officer)
|