Attached files
file | filename |
---|---|
8-K - FORM 8-K - Tower Group International, Ltd. | y91271e8vk.htm |
EX-99.1 - EX-99.1 - Tower Group International, Ltd. | y91271exv99w1.htm |
Exhibit 99.2
Tower Group, Inc.
Schedule of Adjusted Segment Results of Operations
Commercial Insurance & Personal Insurance Combined
Year ended | Three-months ended | Year ended | ||||||||||||||||||||||
December 31, | March 31, | June 30, | September 30, | December 31, | December 31, | |||||||||||||||||||
($ in millions) | 2009 | 2010 | 2010 | 2010 | 2010 | 2010 | ||||||||||||||||||
Revenues |
||||||||||||||||||||||||
Premiums earned |
||||||||||||||||||||||||
Gross premiums earned |
$ | 1,046,260 | $ | 321,819 | $ | 320,936 | $ | 441,920 | $ | 434,963 | $ | 1,519,638 | ||||||||||||
Less: ceded premiums earned |
(191,549 | ) | (53,773 | ) | (47,970 | ) | (63,140 | ) | (62,086 | ) | (226,969 | ) | ||||||||||||
Net premiums earned |
854,711 | 268,046 | 272,966 | 378,780 | 372,877 | 1,292,669 | ||||||||||||||||||
Ceded commission revenue |
43,937 | 10,188 | 8,453 | 10,916 | 8,511 | 38,068 | ||||||||||||||||||
Policy billing fees |
2,944 | 771 | 1,010 | 1,895 | 2,579 | 6,255 | ||||||||||||||||||
Total revenue |
901,592 | 279,005 | 282,429 | 391,591 | 383,967 | 1,336,992 | ||||||||||||||||||
Expenses |
||||||||||||||||||||||||
Loss and loss adjustment expenses |
||||||||||||||||||||||||
Gross loss and loss adjustment
expenses |
566,762 | 196,950 | 190,279 | 265,767 | 231,424 | 884,420 | ||||||||||||||||||
Less: ceded loss and loss adjustment
expenses |
(91,265 | ) | (27,613 | ) | (30,412 | ) | (34,303 | ) | (8,069 | ) | (100,397 | ) | ||||||||||||
Net loss and loss adjustment expenses |
475,497 | 169,337 | 159,867 | 231,464 | 223,355 | 784,023 | ||||||||||||||||||
Underwriting expenses |
||||||||||||||||||||||||
Direct commission expenses |
202,858 | 57,923 | 58,551 | 81,050 | 68,572 | 266,096 | ||||||||||||||||||
Other underwriting expenses |
142,749 | 50,003 | 48,788 | 66,832 | 73,797 | 239,420 | ||||||||||||||||||
Total underwriting expenses |
345,607 | 107,926 | 107,339 | 147,882 | 142,369 | 505,516 | ||||||||||||||||||
Underwriting profit |
$ | 80,488 | $ | 1,742 | $ | 15,223 | $ | 12,245 | $ | 18,243 | $ | 47,453 | ||||||||||||
Key Measures |
||||||||||||||||||||||||
Premiums written |
||||||||||||||||||||||||
Gross premiums written |
$ | 1,070,716 | $ | 283,249 | $ | 331,662 | $ | 447,600 | $ | 433,860 | $ | 1,496,371 | ||||||||||||
Less: ceded premiums written |
(184,527 | ) | (35,956 | ) | (39,220 | ) | (57,938 | ) | (49,193 | ) | (182,307 | ) | ||||||||||||
Net premiums written |
$ | 886,189 | $ | 247,293 | $ | 292,442 | $ | 389,662 | $ | 384,667 | $ | 1,314,064 | ||||||||||||
Calendar Year Loss Ratio |
||||||||||||||||||||||||
Gross |
54.2 | % | 61.2 | % | 59.3 | % | 60.1 | % | 53.2 | % | 58.2 | % | ||||||||||||
Net |
55.6 | % | 63.2 | % | 58.6 | % | 61.1 | % | 59.9 | % | 60.7 | % | ||||||||||||
Underwriting Expense Ratios |
||||||||||||||||||||||||
Gross |
32.8 | % | 33.3 | % | 33.1 | % | 33.0 | % | 32.1 | % | 32.9 | % | ||||||||||||
Net |
35.0 | % | 36.2 | % | 35.9 | % | 35.7 | % | 35.2 | % | 35.7 | % | ||||||||||||
Combined Ratio |
||||||||||||||||||||||||
Gross |
87.0 | % | 94.5 | % | 92.4 | % | 93.1 | % | 85.3 | % | 91.1 | % | ||||||||||||
Net |
90.6 | % | 99.4 | % | 94.5 | % | 96.8 | % | 95.1 | % | 96.4 | % |
Tower Group, Inc.
Schedule of Adjusted Segment Results of Operations
Commercial Insurance Segment Information
Schedule of Adjusted Segment Results of Operations
Commercial Insurance Segment Information
Year ended | Three-months ended | Year ended | ||||||||||||||||||||||
December 31, | March 31, | June 30, | September 30, | December 31, | December 31, | |||||||||||||||||||
($ in thousands) | 2009 | 2010 | 2010 | 2010 | 2010 | 2010 | ||||||||||||||||||
Revenues |
||||||||||||||||||||||||
Premiums earned |
||||||||||||||||||||||||
Gross premiums earned |
$ | 887,420 | $ | 278,628 | $ | 274,101 | $ | 272,376 | $ | 271,610 | $ | 1,096,715 | ||||||||||||
Less: ceded premiums earned |
(149,203 | ) | (45,197 | ) | (43,958 | ) | (34,791 | ) | (31,754 | ) | (155,700 | ) | ||||||||||||
Net premiums earned |
738,217 | 233,431 | 230,143 | 237,585 | 239,856 | 941,015 | ||||||||||||||||||
Ceded commission revenue |
39,355 | 9,142 | 9,428 | 9,239 | 4,189 | 31,998 | ||||||||||||||||||
Policy billing fees |
2,215 | 580 | 710 | 720 | 732 | 2,742 | ||||||||||||||||||
Total revenue |
779,787 | 243,153 | 240,281 | 247,544 | 244,777 | 975,755 | ||||||||||||||||||
Expenses |
||||||||||||||||||||||||
Loss and loss adjustment expenses |
||||||||||||||||||||||||
Gross loss and loss
adjustment expenses |
486,894 | 162,590 | 174,919 | 172,909 | 164,633 | 675,051 | ||||||||||||||||||
Less: ceded loss and loss
adjustment expenses |
(80,166 | ) | (26,830 | ) | (29,151 | ) | (24,542 | ) | (5,206 | ) | (85,729 | ) | ||||||||||||
Net loss and loss
adjustment expenses |
406,728 | 135,760 | 145,768 | 148,367 | 159,427 | 589,322 | ||||||||||||||||||
Underwriting expenses |
||||||||||||||||||||||||
Direct commission expenses |
174,105 | 50,005 | 50,711 | 52,585 | 38,050 | 191,351 | ||||||||||||||||||
Other underwriting expenses |
114,825 | 40,864 | 41,501 | 40,124 | 32,659 | 155,148 | ||||||||||||||||||
Total underwriting expenses |
288,930 | 90,869 | 92,212 | 92,709 | 70,709 | 346,499 | ||||||||||||||||||
Underwriting profit |
$ | 84,129 | $ | 16,524 | $ | 2,301 | $ | 6,468 | $ | 14,641 | $ | 39,934 | ||||||||||||
Key Measures |
||||||||||||||||||||||||
Premiums written |
||||||||||||||||||||||||
Gross premiums written |
$ | 884,676 | $ | 247,512 | $ | 279,767 | $ | 279,146 | $ | 277,407 | $ | 1,083,832 | ||||||||||||
Less: ceded premiums written |
(153,814 | ) | (28,075 | ) | (34,882 | ) | (25,951 | ) | (7,662 | ) | (96,570 | ) | ||||||||||||
Net premiums written |
$ | 730,862 | $ | 219,437 | $ | 244,885 | $ | 253,195 | $ | 269,745 | $ | 987,262 | ||||||||||||
Calendar Year Loss Ratio |
||||||||||||||||||||||||
Gross |
54.9 | % | 58.4 | % | 63.8 | % | 63.5 | % | 60.6 | % | 61.6 | % | ||||||||||||
Net |
55.1 | % | 58.2 | % | 63.3 | % | 62.4 | % | 66.5 | % | 62.6 | % | ||||||||||||
Underwriting Expense Ratios |
||||||||||||||||||||||||
Gross |
32.3 | % | 32.4 | % | 33.4 | % | 33.8 | % | 25.8 | % | 31.3 | % | ||||||||||||
Net |
33.5 | % | 34.8 | % | 35.7 | % | 34.8 | % | 27.4 | % | 33.1 | % | ||||||||||||
Combined Ratio |
||||||||||||||||||||||||
Gross |
87.2 | % | 90.8 | % | 97.2 | % | 97.3 | % | 86.4 | % | 92.9 | % | ||||||||||||
Net |
88.6 | % | 93.0 | % | 99.0 | % | 97.3 | % | 93.9 | % | 95.8 | % |
Tower Group, Inc.
Schedule of Adjusted Segment Results of Operations
Personal Insurance Segment Information
Schedule of Adjusted Segment Results of Operations
Personal Insurance Segment Information
Year Ended | Year ended December 31, 2010 | |||||||||||||||
December 31, | Reciprocal | |||||||||||||||
($ in thousands) | 2009 | Tower | Exchanges | Total | ||||||||||||
Revenues |
||||||||||||||||
Premiums earned |
||||||||||||||||
Gross premiums earned |
$ | 158,840 | $ | 308,925 | $ | 113,998 | $ | 422,923 | ||||||||
Less: ceded premiums earned |
(42,346 | ) | (51,062 | ) | (20,207 | ) | (71,269 | ) | ||||||||
Net premiums earned |
116,494 | 257,863 | 93,791 | 351,654 | ||||||||||||
Ceded commission revenue |
4,582 | 4,019 | 2,051 | 6,070 | ||||||||||||
Policy billing fees |
729 | 3,213 | 300 | 3,513 | ||||||||||||
Total revenue |
121,805 | 265,095 | 96,142 | 361,237 | ||||||||||||
Expenses |
||||||||||||||||
Loss and loss adjustment expenses |
||||||||||||||||
Gross loss and loss adjustment expenses |
79,868 | 140,537 | 68,832 | 209,369 | ||||||||||||
Less: ceded loss and loss adjustment expenses |
(11,099 | ) | (8,038 | ) | (6,630 | ) | (14,668 | ) | ||||||||
Net loss and loss adjustment expenses |
68,769 | 132,499 | 62,202 | 194,701 | ||||||||||||
Underwriting expenses |
||||||||||||||||
Direct commission expenses |
28,753 | 56,392 | 18,353 | 74,745 | ||||||||||||
Other underwriting expenses |
27,924 | 59,980 | 24,292 | 84,272 | ||||||||||||
Total underwriting expenses |
56,677 | 116,372 | 42,645 | 159,017 | ||||||||||||
Underwriting profit |
$ | (3,641 | ) | $ | 16,224 | $ | (8,705 | ) | $ | 7,519 | ||||||
Key Measures |
||||||||||||||||
Premiums written |
||||||||||||||||
Gross premiums written |
$ | 186,040 | $ | 285,742 | $ | 126,797 | $ | 412,539 | ||||||||
Less: ceded premiums written |
(30,713 | ) | (62,112 | ) | (23,623 | ) | (85,735 | ) | ||||||||
Net premiums written |
$ | 155,327 | $ | 223,630 | $ | 103,174 | $ | 326,804 | ||||||||
Calendar Year Loss Ratio |
||||||||||||||||
Gross |
50.3 | % | 45.5 | % | 60.4 | % | 49.5 | % | ||||||||
Net |
59.0 | % | 51.4 | % | 66.3 | % | 55.4 | % | ||||||||
Underwriting Expense Ratios |
||||||||||||||||
Gross |
35.2 | % | 36.6 | % | 37.1 | % | 36.8 | % | ||||||||
Net |
44.1 | % | 42.3 | % | 43.0 | % | 42.5 | % | ||||||||
Combined Ratio |
||||||||||||||||
Gross |
85.5 | % | 82.1 | % | 97.5 | % | 86.3 | % | ||||||||
Net |
103.1 | % | 93.7 | % | 109.3 | % | 97.9 | % |
Tower Group, Inc.
Schedule of Adjusted Segment Results of Operations
Personal Insurance Segment Information
Schedule of Adjusted Segment Results of Operations
Personal Insurance Segment Information
Three-months ended | Three-months ended | |||||||||||||||||||||||||||||||
Three-months ended | September 30, 2010 | December 31, 2010 | ||||||||||||||||||||||||||||||
March 31. | June 30, | Reciprocal | Reciprocal | |||||||||||||||||||||||||||||
($ in thousands) | 2010 | 2010 | Tower | Exchanges | Total | Tower | Exchanges | Total | ||||||||||||||||||||||||
Revenues |
||||||||||||||||||||||||||||||||
Premiums earned |
||||||||||||||||||||||||||||||||
Gross premiums
earned |
$ | 43,191 | $ | 46,835 | $ | 113,590 | $ | 55,954 | $ | 169,544 | $ | 105,309 | $ | 58,044 | $ | 163,353 | ||||||||||||||||
Less: ceded
premiums earned |
(8,576 | ) | (4,012 | ) | (18,408 | ) | (9,941 | ) | (28,349 | ) | (20,066 | ) | (10,266 | ) | (30,332 | ) | ||||||||||||||||
Net premiums earned |
34,615 | 42,823 | 95,182 | 46,013 | 141,195 | 85,243 | 47,778 | 133,021 | ||||||||||||||||||||||||
Ceded commission revenue |
1,046 | (975 | ) | 651 | 1,026 | 1,677 | 3,297 | 1,025 | 4,322 | |||||||||||||||||||||||
Policy billing fees |
191 | 300 | 1,024 | 151 | 1,175 | 1,698 | 149 | 1,847 | ||||||||||||||||||||||||
Total revenue |
35,852 | 42,148 | 96,857 | 47,190 | 144,047 | 90,238 | 48,952 | 139,190 | ||||||||||||||||||||||||
Expenses |
||||||||||||||||||||||||||||||||
Loss and loss adjustment expenses |
||||||||||||||||||||||||||||||||
Gross loss and loss
adjustment expenses |
34,360 | 15,360 | 51,899 | 40,959 | 92,858 | 38,918 | 27,873 | 66,791 | ||||||||||||||||||||||||
Less: ceded loss
and loss adjustment
expenses |
(783 | ) | (1,261 | ) | (3,452 | ) | (6,309 | ) | (9,761 | ) | (2,542 | ) | (321 | ) | (2,863 | ) | ||||||||||||||||
Net loss and loss
adjustment expenses |
33,577 | 14,099 | 48,447 | 34,650 | 83,097 | 36,376 | 27,552 | 63,928 | ||||||||||||||||||||||||
Underwriting expenses |
||||||||||||||||||||||||||||||||
Direct commission
expenses |
7,918 | 7,840 | 20,162 | 8,303 | 28,465 | 20,472 | 10,050 | 30,522 | ||||||||||||||||||||||||
Other underwriting
expenses |
9,139 | 7,287 | 18,985 | 7,723 | 26,708 | 24,569 | 16,569 | 41,138 | ||||||||||||||||||||||||
Total underwriting
expenses |
17,057 | 15,127 | 39,147 | 16,026 | 55,173 | 45,041 | 26,619 | 71,660 | ||||||||||||||||||||||||
Underwriting profit |
$ | (14,782 | ) | $ | 12,922 | $ | 9,263 | $ | (3,486 | ) | $ | 5,777 | $ | 8,821 | $ | (5,219 | ) | $ | 3,602 | |||||||||||||
Key Measures |
||||||||||||||||||||||||||||||||
Premiums written |
||||||||||||||||||||||||||||||||
Gross premiums
written |
$ | 35,737 | $ | 51,895 | $ | 112,237 | $ | 56,217 | $ | 168,454 | $ | 85,873 | $ | 70,580 | $ | 156,453 | ||||||||||||||||
Less: ceded
premiums written |
(7,881 | ) | (4,338 | ) | (19,265 | ) | (12,722 | ) | (31,987 | ) | (30,628 | ) | (10,901 | ) | (41,529 | ) | ||||||||||||||||
Net premiums written |
$ | 27,856 | $ | 47,557 | $ | 92,972 | $ | 43,495 | $ | 136,467 | $ | 55,245 | $ | 59,679 | $ | 114,924 | ||||||||||||||||
Calendar Year Loss Ratio |
||||||||||||||||||||||||||||||||
Gross |
79.6 | % | 32.8 | % | 45.7 | % | 73.2 | % | 54.8 | % | 37.0 | % | 48.0 | % | 40.9 | % | ||||||||||||||||
Net |
97.0 | % | 32.9 | % | 50.9 | % | 75.3 | % | 58.9 | % | 42.7 | % | 57.7 | % | 48.1 | % | ||||||||||||||||
Underwriting Expense Ratios |
||||||||||||||||||||||||||||||||
Gross |
39.0 | % | 31.7 | % | 33.6 | % | 28.4 | % | 31.8 | % | 41.2 | % | 45.6 | % | 42.7 | % | ||||||||||||||||
Net |
45.7 | % | 36.9 | % | 39.4 | % | 32.3 | % | 37.1 | % | 47.0 | % | 53.3 | % | 49.2 | % | ||||||||||||||||
Combined Ratio |
||||||||||||||||||||||||||||||||
Gross |
118.6 | % | 64.5 | % | 79.3 | % | 101.6 | % | 86.6 | % | 78.1 | % | 93.6 | % | 83.6 | % | ||||||||||||||||
Net |
142.7 | % | 69.8 | % | 90.3 | % | 107.6 | % | 95.9 | % | 89.7 | % | 110.9 | % | 97.3 | % |