Attached files
file | filename |
---|---|
8-K - FORM 8-K - SELECTIVE INSURANCE GROUP INC | f8k_072711.htm |
EX-99 - EXHIBIT 99.1 - SELECTIVE INSURANCE GROUP INC | exh_991.htm |
EXHIBIT 99.2
Supplemental Investor Package
_______________________________________________
Second Quarter 2011
Investor Contact:
Jennifer DiBerardino
Senior Vice President, Investor Relations and Treasurer
Tel: 973-948-1364
jennifer.diberardino@selective.com
|
Selective Insurance Group, Inc.
|
||||||||||||||||||||||||||||||||||||
Selected Balance Sheet Data (unaudited)
|
||||||||||||||||||||||||||||||||||||
($ in thousands, except per share amounts)
|
||||||||||||||||||||||||||||||||||||
June 30,
|
June 30,
|
December 31,
|
||||||||||||||||||||||||||||||||||
2011
|
2010
|
2010
|
||||||||||||||||||||||||||||||||||
Unrecognized/
|
Unrecognized/
|
Unrecognized/
|
||||||||||||||||||||||||||||||||||
Balance
|
Market
|
Unrealized
|
Balance
|
Market
|
Unrealized
|
Balance
|
Market
|
Unrealized
|
||||||||||||||||||||||||||||
Sheet
|
Value
|
Gain/(Loss)
|
Sheet
|
Value
|
Gain/(Loss)
|
Sheet
|
Value
|
Gain/(Loss)
|
||||||||||||||||||||||||||||
Invested Assets:
|
||||||||||||||||||||||||||||||||||||
Corporate bonds1,3
|
$ | 1,833,490 | 1,852,486 | 52,861 | $ | 1,286,319 | 1,307,263 | 42,693 | $ | 1,683,336 | 1,704,600 | 35,334 | ||||||||||||||||||||||||
Gov't\ Municipal bonds3
|
1,762,325 | 1,793,729 | 91,461 | 2,045,946 | 2,073,991 | 94,726 | 1,873,730 | 1,894,436 | 77,913 | |||||||||||||||||||||||||||
Total bonds
|
3,595,815 | 3,646,215 | 144,322 | 3,332,265 | 3,381,254 | 137,419 | 3,557,066 | 3,599,036 | 113,247 | |||||||||||||||||||||||||||
Equities
|
136,577 | 136,577 | 8,390 | 60,988 | 60,988 | 1,129 | 69,636 | 69,636 | 11,597 | |||||||||||||||||||||||||||
Short-term investments
|
142,809 | 142,809 | - | 343,900 | 343,900 | - | 161,155 | 161,155 | - | |||||||||||||||||||||||||||
Other investments
|
132,137 | 132,137 | (4,255 | ) | 153,475 | 153,475 | (20,949 | ) | 137,865 | 137,865 | (4,982 | ) | ||||||||||||||||||||||||
Total invested assets
|
4,007,338 | 4,057,738 | 148,457 | 3,890,628 | 3,939,617 | 117,599 | 3,925,722 | 3,967,692 | 119,862 | |||||||||||||||||||||||||||
Invested assets per $ of stockholders' equity
|
3.64 | 3.71 | 3.67 | |||||||||||||||||||||||||||||||||
Total assets
|
5,369,648 | 5,226,934 | 5,231,772 | |||||||||||||||||||||||||||||||||
Liabilities:
|
||||||||||||||||||||||||||||||||||||
Reserve for losses and loss expenses
|
2,898,592 | 2,805,841 | 2,830,058 | |||||||||||||||||||||||||||||||||
Unearned premium reserve
|
858,627 | 856,931 | 823,596 | |||||||||||||||||||||||||||||||||
Total liabilities
|
4,268,614 | 4,177,430 | 4,160,663 | |||||||||||||||||||||||||||||||||
Stockholders' equity
|
1,101,034 | 1,049,504 | 1,071,109 | |||||||||||||||||||||||||||||||||
Total debt to capitalization ratio
|
19.2 | % | 20.0 | % | 19.7 | % | ||||||||||||||||||||||||||||||
Adjusted total debt to capitalization ratio 2
|
12.6 | % | 13.1 | % | 12.9 | % | ||||||||||||||||||||||||||||||
Book value per share
|
20.33 | 19.65 | 19.95 | |||||||||||||||||||||||||||||||||
Book value per share excluding
|
||||||||||||||||||||||||||||||||||||
unrealized gain or loss on bond portfolio
|
19.20 | 18.57 | 19.09 | |||||||||||||||||||||||||||||||||
NPW per insurance segment employee
|
760 | 754 | 761 | |||||||||||||||||||||||||||||||||
Statutory premiums to surplus ratio
|
1.3 | x | 1.4 | x | 1.3 | x | ||||||||||||||||||||||||||||||
Statutory surplus
|
1,070,297 | 1,008,534 | 1,073,025 |
1 Includes mortgage-backed and asset-backed securities.
|
||||||||||||||
2 The adjusted debt to capitalization ratio reflects an estimated equity treatment of 90% applied to our $100 million Junior Subordinated Notes issued September 25, 2006 as applied by A.M. Best.
|
||||||||||||||
3 Certain prior year amounts were reclassified to conform with current year presentation.
|
Selective Insurance Group, Inc.
|
|||||||||||||||||||||||||||||||||
Selected Income Statement Data (unaudited)
|
|||||||||||||||||||||||||||||||||
June 2011
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||||||||||||||||||
($ in thousands, except per share amounts)
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||||||||||||||||||
Per diluted share
|
Per diluted share
|
Per diluted share
|
Per diluted share
|
||||||||||||||||||||||||||||||
Consolidated
|
|||||||||||||||||||||||||||||||||
Revenue
|
$ | 399,570 | $ | 387,718 | $ | 803,026 | $ | 780,830 | |||||||||||||||||||||||||
Operating income
|
930 | 0.01 | 22,212 | 0.41 | 18,735 | 0.34 | 28,847 | 0.53 | |||||||||||||||||||||||||
Net realized gains (losses), after tax
|
1,395 | 0.03 | (2,121 | ) | (0.04 | ) | 5,139 | 0.09 | (2,163 | ) | (0.04 | ) | |||||||||||||||||||||
Income from continuing operations
|
2,325 | 0.04 | 20,091 | 0.37 | 23,874 | 0.43 | 26,684 | 0.49 | |||||||||||||||||||||||||
Loss on discontinued operations, after tax
|
- | - | (1,325 | ) | (0.02 | ) | - | - | (2,115 | ) | (0.04 | ) | |||||||||||||||||||||
Net income
|
2,325 | 0.04 | 18,766 | 0.35 | 23,874 | 0.43 | 24,569 | 0.45 | |||||||||||||||||||||||||
Operating return on equity
|
0.3 | % | 8.6 | % | 3.5 | % | 5.6 | % | |||||||||||||||||||||||||
Insurance Operations
|
|||||||||||||||||||||||||||||||||
Gross premiums written
|
449,132 | 415,860 | 878,127 | 848,938 | |||||||||||||||||||||||||||||
Net premiums written
|
374,503 | 353,524 | 736,338 | 721,615 | |||||||||||||||||||||||||||||
Net premiums earned
|
355,580 | 352,190 | 706,923 | 708,392 | |||||||||||||||||||||||||||||
Underwriting loss
|
- before tax
|
(32,682 | ) | (3,161 | ) | (43,766 | ) | (17,766 | ) | ||||||||||||||||||||||||
- after tax
|
(21,243 | ) | (0.39 | ) | (2,055 | ) | (0.04 | ) | (28,448 | ) | (0.52 | ) | (11,548 | ) | (0.21 | ) | |||||||||||||||||
GAAP combined ratio
|
109.2 | % | 100.9 | % | 106.2 | % | 102.5 | % | |||||||||||||||||||||||||
Commercial lines
|
|||||||||||||||||||||||||||||||||
Net premiums earned
|
290,295 | 293,001 | 577,058 | 590,909 | |||||||||||||||||||||||||||||
GAAP combined ratio
|
107.7 | % | 98.9 | % | 104.7 | % | 101.3 | % | |||||||||||||||||||||||||
Personal lines
|
|||||||||||||||||||||||||||||||||
Net premiums earned
|
65,285 | 59,189 | 129,865 | 117,483 | |||||||||||||||||||||||||||||
GAAP combined ratio
|
115.9 | % | 110.9 | % | 112.8 | % | 108.6 | % | |||||||||||||||||||||||||
Investments
|
|||||||||||||||||||||||||||||||||
Net investment income
|
- before tax
|
39,345 | 36,545 | 82,818 | 71,251 | ||||||||||||||||||||||||||||
- after tax
|
29,420 | 0.53 | 27,928 | 0.51 | 61,545 | 1.12 | 54,753 | 1.01 | |||||||||||||||||||||||||
Effective tax rate
|
25.2 | % | 23.6 | % | 25.7 | % | 23.2 | % | |||||||||||||||||||||||||
Annual after-tax yield on investment portfolio
|
3.1 | % | 2.9 | % | |||||||||||||||||||||||||||||
Annual after-tax, after-interest expense yield
|
2.8 | % | 2.5 | % | |||||||||||||||||||||||||||||
Invested assets per $ of stockholders' equity
|
3.64 | 3.71 | |||||||||||||||||||||||||||||||
Other expenses (net of other income)
|
|||||||||||||||||||||||||||||||||
Interest expense
|
- before tax
|
(4,559 | ) | (4,655 | ) | (9,116 | ) | (9,497 | ) | ||||||||||||||||||||||||
- after tax
|
(2,963 | ) | (0.05 | ) | (3,026 | ) | (0.06 | ) | (5,925 | ) | (0.11 | ) | (6,173 | ) | (0.11 | ) | |||||||||||||||||
Other - after tax
|
$ | (4,284 | ) | (0.08 | ) | $ | (635 | ) | - | $ | (8,437 | ) | (0.15 | ) | $ | (8,185 | ) | (0.16 | ) | ||||||||||||||
Diluted weighted avg shares outstanding
|
55,135 | 54,361 | 55,092 | 54,289 |
Selective Insurance Group, Inc. and Consolidated Subsidiaries
|
|||||||||||||||||||||||||
GAAP Investment Income
|
|||||||||||||||||||||||||
(unaudited)
|
|||||||||||||||||||||||||
($ in thousands)
|
|||||||||||||||||||||||||
For the three months ended
|
%
|
Year to Date
|
%
|
||||||||||||||||||||||
June
|
June
|
Increase
|
June
|
June
|
Increase
|
||||||||||||||||||||
2011
|
2010
|
(Decrease)
|
2011
|
2010
|
(Decrease)
|
||||||||||||||||||||
Investment Income:
|
|||||||||||||||||||||||||
Interest:
|
|||||||||||||||||||||||||
Fixed Maturity Securities
|
$ | 32,752 | 32,977 | (1 | ) | 65,875 | 66,173 | (0 | ) | ||||||||||||||||
Short-term
|
33 | 133 | (75 | ) | 95 | 233 | (59 | ) | |||||||||||||||||
Alternative Investments
|
7,900 | 4,868 | 62 | 19,541 | 8,763 | 123 | |||||||||||||||||||
Dividends
|
785 | 480 | 64 | 1,102 | 932 | 18 | |||||||||||||||||||
Miscellaneous
|
22 | 16 | 38 | 47 | 53 | (11 | ) | ||||||||||||||||||
41,492 | 38,474 | 8 | 86,660 | 76,154 | 14 | ||||||||||||||||||||
Investment Expense
|
2,147 | 1,929 | 11 | 3,842 | 4,903 | (22 | ) | ||||||||||||||||||
Net Investment Income Before Tax
|
39,345 | 36,545 | 8 | 82,818 | 71,251 | 16 | |||||||||||||||||||
Tax
|
9,925 | 8,617 | 15 | 21,273 | 16,498 | 29 | |||||||||||||||||||
Net Investment Income After Tax
|
29,420 | 27,928 | 5 | $ | 61,545 | 54,753 | 12 | ||||||||||||||||||
Net Investment Income per Share
|
$ | 0.53 | 0.51 | 4 | $ | 1.12 | 1.01 | 11 | |||||||||||||||||
Effective Tax Rate
|
25.2 | % | 23.6 | % | 25.7 | % | 23.2 | % | |||||||||||||||||
Average Yields :
|
|||||||||||||||||||||||||
Fixed Maturity Securities:
|
|||||||||||||||||||||||||
Pre Tax
|
3.52 | % | 3.71 | % | |||||||||||||||||||||
After Tax
|
2.71 | % | 2.91 | % | |||||||||||||||||||||
Portfolio:
|
|||||||||||||||||||||||||
Pre Tax
|
4.18 | % | 3.72 | % | |||||||||||||||||||||
After Tax
|
3.10 | % | 2.85 | % | |||||||||||||||||||||
For the three months ended
|
Year to date:
|
||||||||||||||||||||||||
June
|
June
|
June
|
June
|
||||||||||||||||||||||
Net Realized Gains (Losses)
|
2011 | 2010 | 2011 | 2010 | |||||||||||||||||||||
Fixed Maturities
|
1,678 | (12,586 | ) | 1,235 | (16,597 | ) | |||||||||||||||||||
Equity Securities
|
468 | 9,322 | 6,671 | 13,269 | |||||||||||||||||||||
Total
|
2,146 | (3,264 | ) | 7,906 | (3,328 | ) | |||||||||||||||||||
Net of Tax
|
1,395 | (2,121 | ) | 5,139 | (2,163 | ) | |||||||||||||||||||
As of June 30, 2011 new money rates for taxable fixed maturity securities were 2.51% on a pre-tax basis and 1.63% on an after-tax basis.
|
Selective Insurance Group, Inc.
|
||||||||||||||||||||||||||||||||||||||||||||
2011 Statutory Results by Line of Business
|
||||||||||||||||||||||||||||||||||||||||||||
2nd Qtr 2011 (unaudited)
|
||||||||||||||||||||||||||||||||||||||||||||
($ in thousands)
|
||||||||||||||||||||||||||||||||||||||||||||
Net
|
Net
|
Underwriting
|
Dividends to
|
|||||||||||||||||||||||||||||||||||||||||
Premiums
|
Percent
|
Premiums
|
Percent
|
Loss
|
LAE
|
Expense
|
Policyholders
|
Combined Ratio
|
Combined Ratio
|
Underwriting
|
||||||||||||||||||||||||||||||||||
Written
|
Change
|
Earned
|
Change
|
Ratio
|
Ratio
|
Ratio
|
Ratio
|
2011
|
2010
|
Gain/(Loss)
|
||||||||||||||||||||||||||||||||||
Personal Lines:
|
||||||||||||||||||||||||||||||||||||||||||||
Homeowners
|
$ | 28,713 | 14.3 | % | $ | 25,060 | 18.6 | % | 87.8 | % | 9.7 | % | 29.5 | % | 0.0 | % | 127.0 | % | 108.3 | % | $ | (7,851 | ) | |||||||||||||||||||||
Auto
|
39,222 | 1.9 | % | 37,189 | 5.5 | % | 73.8 | % | 10.9 | % | 30.1 | % | 0.0 | % | 114.8 | % | 112.5 | % | (6,116 | ) | ||||||||||||||||||||||||
Other (including flood)
|
3,263 | 7.4 | % | 3,036 | 7.7 | % | 93.9 | % | (17.8 | )% | (52.9 | )% | 0.0 | % | 23.2 | % | 39.0 | % | 2,452 | |||||||||||||||||||||||||
Total
|
$ | 71,198 | 6.8 | % | $ | 65,285 | 10.3 | % | 80.1 | % | 9.1 | % | 26.1 | % | 0.0 | % | 115.3 | % | 107.6 | % | $ | (11,514 | ) | |||||||||||||||||||||
Commercial Lines:
|
||||||||||||||||||||||||||||||||||||||||||||
Commercial property
|
$ | 49,050 | (0.9 | )% | $ | 47,877 | (4.8 | )% | 87.5 | % | 5.7 | % | 37.7 | % | 0.0 | % | 130.9 | % | 90.3 | % | $ | (15,222 | ) | |||||||||||||||||||||
Workers compensation
|
66,705 | 16.3 | % | 63,855 | 2.9 | % | 71.4 | % | 16.0 | % | 26.6 | % | 2.3 | % | 116.3 | % | 127.4 | % | (11,163 | ) | ||||||||||||||||||||||||
General liability
|
90,463 | 8.3 | % | 85,672 | 2.0 | % | 52.6 | % | 16.7 | % | 33.7 | % | 0.0 | % | 103.0 | % | 93.5 | % | (4,183 | ) | ||||||||||||||||||||||||
Auto
|
72,740 | (0.0 | )% | 69,199 | (5.4 | )% | 53.4 | % | 7.4 | % | 31.7 | % | 0.0 | % | 92.5 | % | 87.9 | % | 4,084 | |||||||||||||||||||||||||
Business owners policies
|
16,675 | 3.5 | % | 16,407 | 1.6 | % | 67.5 | % | 13.2 | % | 39.6 | % | 0.0 | % | 120.3 | % | 125.0 | % | (3,438 | ) | ||||||||||||||||||||||||
Bonds
|
5,114 | (0.6 | )% | 4,725 | (2.1 | )% | 19.2 | % | 8.3 | % | 61.4 | % | 0.0 | % | 88.9 | % | 76.0 | % | 286 | |||||||||||||||||||||||||
Other
|
2,558 | 3.1 | % | 2,561 | 1.8 | % | 0.0 | % | 0.2 | % | 43.9 | % | 0.0 | % | 44.1 | % | 45.8 | % | 1,433 | |||||||||||||||||||||||||
Total
|
$ | 303,305 | 5.7 | % | $ | 290,295 | (0.9 | )% | 62.5 | % | 12.0 | % | 33.2 | % | 0.5 | % | 108.2 | % | 99.9 | % | $ | (28,202 | ) | |||||||||||||||||||||
Grand Total
|
$ | 374,503 | 5.9 | % | $ | 355,580 | 1.0 | % | 65.7 | % | 11.5 | % | 31.9 | % | 0.4 | % | 109.5 | % | 101.0 | % | $ | (39,716 | ) | |||||||||||||||||||||
Note: Some amounts may not foot due to rounding.
|
||||||||||||||||||||||||||||||||||||||||||||
2011 | 2010 | |||||||||||||||||||||||||||||||||||||||||||
Losses Paid
|
$ | 208,085 | $ | 187,347 | ||||||||||||||||||||||||||||||||||||||||
LAE Paid
|
39,894 | 38,508 | ||||||||||||||||||||||||||||||||||||||||||
Total Paid
|
$ | 247,979 | $ | 225,855 | ||||||||||||||||||||||||||||||||||||||||
Selective Insurance Group, Inc.
|
||||||||||||||||||||||||||||||||||||||||||||
2011 Statutory Results by Line of Business
|
||||||||||||||||||||||||||||||||||||||||||||
June 2011 YTD (unaudited)
|
||||||||||||||||||||||||||||||||||||||||||||
($ in thousands)
|
||||||||||||||||||||||||||||||||||||||||||||
Net
|
Net
|
Underwriting
|
Dividends to
|
|||||||||||||||||||||||||||||||||||||||||
Premiums
|
Percent
|
Premiums
|
Percent
|
Loss
|
LAE
|
Expense
|
Policyholders
|
Combined Ratio
|
Combined Ratio
|
Underwriting
|
||||||||||||||||||||||||||||||||||
Written
|
Change
|
Earned
|
Change
|
Ratio
|
Ratio
|
Ratio
|
Ratio
|
2011
|
2010
|
Gain/(Loss)
|
||||||||||||||||||||||||||||||||||
Personal Lines:
|
||||||||||||||||||||||||||||||||||||||||||||
Homeowners
|
$ | 50,908 | 17.3 | % | $ | 49,615 | 19.2 | % | 78.9 | % | 8.8 | % | 31.6 | % | 0.0 | % | 119.3 | % | 111.2 | % | $ | (9,989 | ) | |||||||||||||||||||||
Auto
|
75,617 | 2.4 | % | 74,151 | 6.6 | % | 74.8 | % | 11.1 | % | 30.9 | % | 0.0 | % | 116.8 | % | 114.0 | % | (12,902 | ) | ||||||||||||||||||||||||
Other (including flood)
|
6,173 | 10.3 | % | 6,099 | (3.2 | )% | 84.7 | % | (16.8 | )% | (47.0 | )% | 0.0 | % | 20.9 | % | (0.3 | )% | 4,857 | |||||||||||||||||||||||||
Total
|
$ | 132,699 | 8.0 | % | $ | 129,865 | 10.5 | % | 76.8 | % | 8.9 | % | 27.6 | % | 0.0 | % | 113.3 | % | 107.3 | % | $ | (18,034 | ) | |||||||||||||||||||||
Commercial Lines:
|
||||||||||||||||||||||||||||||||||||||||||||
Commerical property
|
$ | 97,380 | (2.3 | )% | $ | 96,070 | (4.5 | )% | 65.6 | % | 5.6 | % | 37.5 | % | 0.1 | % | 108.8 | % | 99.3 | % | $ | (8,915 | ) | |||||||||||||||||||||
Workers compensation
|
134,473 | 3.8 | % | 126,381 | (0.3 | )% | 76.0 | % | 16.0 | % | 25.4 | % | 2.1 | % | 119.5 | % | 121.7 | % | (26,708 | ) | ||||||||||||||||||||||||
General liability
|
179,235 | 3.6 | % | 168,238 | (0.6 | )% | 51.4 | % | 17.1 | % | 33.2 | % | 0.0 | % | 101.7 | % | 93.2 | % | (6,459 | ) | ||||||||||||||||||||||||
Auto
|
144,469 | (2.6 | )% | 138,869 | (5.8 | )% | 54.9 | % | 6.4 | % | 31.0 | % | 0.1 | % | 92.4 | % | 89.4 | % | 8,858 | |||||||||||||||||||||||||
Business owners policies
|
33,143 | (0.3 | )% | 32,892 | 1.4 | % | 63.7 | % | 13.4 | % | 39.0 | % | 0.0 | % | 116.1 | % | 129.5 | % | (5,409 | ) | ||||||||||||||||||||||||
Bonds
|
9,635 | (2.1 | )% | 9,492 | 0.6 | % | 12.9 | % | 6.9 | % | 61.2 | % | 0.0 | % | 81.0 | % | 84.0 | % | 1,713 | |||||||||||||||||||||||||
Other
|
5,303 | 1.8 | % | 5,117 | 1.9 | % | 2.2 | % | 0.2 | % | 43.2 | % | 0.0 | % | 45.6 | % | 46.6 | % | 2,704 | |||||||||||||||||||||||||
Total
|
$ | 603,639 | 0.8 | % | $ | 577,058 | (2.3 | )% | 59.6 | % | 11.9 | % | 32.4 | % | 0.5 | % | 104.4 | % | 100.8 | % | $ | (34,215 | ) | |||||||||||||||||||||
Grand Total
|
$ | 736,338 | 2.0 | % | $ | 706,923 | (0.2 | )% | 62.8 | % | 11.3 | % | 31.6 | % | 0.4 | % | 106.1 | % | 101.9 | % | $ | (52,249 | ) | |||||||||||||||||||||
Note: Some amounts may not foot due to rounding.
|
||||||||||||||||||||||||||||||||||||||||||||
2011 | 2010 | |||||||||||||||||||||||||||||||||||||||||||
Losses Paid
|
$ | 396,926 | $ | 369,570 | ||||||||||||||||||||||||||||||||||||||||
LAE Paid
|
77,908 | 74,602 | ||||||||||||||||||||||||||||||||||||||||||
Total Paid
|
$ | 474,834 | $ | 444,172 | ||||||||||||||||||||||||||||||||||||||||
SELECTIVE INSURANCE GROUP, INC.
|
Unaudited
|
|||||||
CONSOLIDATED BALANCE SHEETS
|
June 30,
|
December 31,
|
||||||
($ in thousands, except share amounts)
|
2011
|
2010
|
||||||
ASSETS
|
||||||||
Investments:
|
||||||||
Fixed maturity securities, held-to-maturity – at carrying value
|
||||||||
(fair value: $1,120,977 – 2011; $1,256,294 – 2010)
|
$ | 1,070,578 | 1,214,324 | |||||
Fixed maturity securities, available-for-sale – at fair value
|
||||||||
(amortized cost: $2,442,579 – 2011; $2,285,988 – 2010)
|
2,525,237 | 2,342,742 | ||||||
Equity securities, available-for-sale – at fair value
|
||||||||
(cost of: $128,187 – 2011; $58,039 – 2010)
|
136,577 | 69,636 | ||||||
Short-term investments (at cost which approximates fair value)
|
142,809 | 161,155 | ||||||
Other investments
|
132,137 | 137,865 | ||||||
Total investments
|
4,007,338 | 3,925,722 | ||||||
Cash
|
185 | 645 | ||||||
Interest and dividends due or accrued
|
36,596 | 37,007 | ||||||
Premiums receivable, net of allowance for uncollectible
|
||||||||
accounts of: $4,054 – 2011; $4,691 – 2010
|
467,122 | 414,105 | ||||||
Reinsurance recoverables, net
|
338,122 | 318,752 | ||||||
Prepaid reinsurance premiums
|
115,943 | 110,327 | ||||||
Current federal income tax
|
7,304 | 11,200 | ||||||
Deferred federal income tax
|
87,899 | 93,234 | ||||||
Property and equipment – at cost, net of accumulated
|
||||||||
depreciation and amortization of: $156,209 – 2011; $151,704 – 2010
|
39,998 | 41,775 | ||||||
Deferred policy acquisition costs
|
216,185 | 209,627 | ||||||
Goodwill
|
7,849 | 7,849 | ||||||
Other assets
|
45,107 | 61,529 | ||||||
Total assets
|
$ | 5,369,648 | 5,231,772 | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Liabilities:
|
||||||||
Reserve for losses and loss expenses
|
$ | 2,898,592 | 2,830,058 | |||||
Unearned premiums
|
858,627 | 823,596 | ||||||
Notes payable
|
262,346 | 262,333 | ||||||
Accrued salaries and benefits
|
100,378 | 100,933 | ||||||
Other liabilities
|
148,671 | 143,743 | ||||||
Total liabilities
|
$ | 4,268,614 | 4,160,663 | |||||
Stockholders’ Equity:
|
||||||||
Preferred stock of $0 par value per share:
|
||||||||
Authorized shares: 5,000,000; no shares issued or outstanding
|
$ | - | - | |||||
Common stock of $2 par value per share
|
||||||||
Authorized shares: 360,000,000
|
||||||||
Issued: 96,987,900 – 2011; 96,362,667 – 2010
|
193,976 | 192,725 | ||||||
Additional paid-in capital
|
252,189 | 244,613 | ||||||
Retained earnings
|
1,185,659 | 1,176,155 | ||||||
Accumulated other comprehensive income
|
21,144 | 7,024 | ||||||
Treasury stock – at cost (shares: 42,823,108 – 2011; 42,686,204 – 2010)
|
(551,934 | ) | (549,408 | ) | ||||
Total stockholders’ equity
|
1,101,034 | 1,071,109 | ||||||
Commitments and contingencies
|
||||||||
Total liabilities and stockholders’ equity
|
$ | 5,369,648 | 5,231,772 |
SELECTIVE INSURANCE GROUP, INC.
|
||||||||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
|
Quarter ended
|
Six Months ended
|
||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
($ in thousands, except per share amounts)
|
2011
|
2010
|
2011
|
2010
|
||||||||||||
Revenues:
|
||||||||||||||||
Net premiums earned
|
$ | 355,580 | 352,190 | 706,923 | 708,392 | |||||||||||
Net investment income earned
|
39,345 | 36,545 | 82,818 | 71,251 | ||||||||||||
Net realized gains (losses):
|
||||||||||||||||
Net realized investment gains
|
2,315 | 2,920 | 8,705 | 11,096 | ||||||||||||
Other-than-temporary impairments
|
163 | (6,162 | ) | (369 | ) | (12,235 | ) | |||||||||
Other-than-temporary impairments on fixed maturity securities
|
||||||||||||||||
recognized in other comprehensive income
|
(332 | ) | (22 | ) | (430 | ) | (2,189 | ) | ||||||||
Total net realized gains (losses)
|
2,146 | (3,264 | ) | 7,906 | (3,328 | ) | ||||||||||
Other income
|
2,499 | 2,247 | 5,379 | 4,515 | ||||||||||||
Total revenues
|
399,570 | 387,718 | 803,026 | 780,830 | ||||||||||||
Expenses:
|
||||||||||||||||
Losses and loss expenses incurred
|
274,555 | 239,980 | 523,761 | 494,123 | ||||||||||||
Policy acquisition costs
|
113,843 | 116,099 | 227,273 | 232,101 | ||||||||||||
Interest expense
|
4,559 | 4,655 | 9,116 | 9,497 | ||||||||||||
Other expenses
|
5,392 | 4,136 | 13,883 | 14,614 | ||||||||||||
Total expenses
|
398,349 | 364,870 | 774,033 | 750,335 | ||||||||||||
Income from continuing operations, before federal income tax
|
1,221 | 22,848 | 28,993 | 30,495 | ||||||||||||
Federal income tax (benefit) expense:
|
||||||||||||||||
Current
|
3,111 | 1,322 | 7,387 | 10,166 | ||||||||||||
Deferred
|
(4,215 | ) | 1,435 | (2,268 | ) | (6,355 | ) | |||||||||
Total federal income tax (benefit) expense
|
(1,104 | ) | 2,757 | 5,119 | 3,811 | |||||||||||
Net income from continuing operations
|
2,325 | 20,091 | 23,874 | 26,684 | ||||||||||||
Loss on disposal of discontinued operations, net of tax of $(713)
|
||||||||||||||||
for Second Quarter 2010 and $(1,139) for Six Months 2010
|
- | (1,325 | ) | - | (2,115 | ) | ||||||||||
Net income
|
$ | 2,325 | 18,766 | 23,874 | 24,569 | |||||||||||
Earnings per share:
|
||||||||||||||||
Basic net income from continuing operations
|
$ | 0.04 | 0.37 | 0.44 | 0.50 | |||||||||||
Basic net loss from disposal of discontinued operations
|
- | (0.02 | ) | - | (0.04 | ) | ||||||||||
Basic net income
|
$ | 0.04 | 0.35 | 0.44 | 0.46 | |||||||||||
Diluted net income from continuing operations
|
$ | 0.04 | 0.37 | 0.43 | 0.49 | |||||||||||
Diluted net loss from disposal of discontinued operations
|
- | (0.02 | ) | - | (0.04 | ) | ||||||||||
Diluted net income
|
$ | 0.04 | 0.35 | 0.43 | 0.45 | |||||||||||
Dividends to stockholders
|
$ | 0.13 | 0.13 | 0.26 | 0.26 |
SELECTIVE INSURANCE GROUP, INC.
|
||||||||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF
|
||||||||||||||||
STOCKHOLDERS’ EQUITY
|
||||||||||||||||
Six Months ended June 30,
|
||||||||||||||||
($ in thousands, except per share amounts)
|
2011
|
2010
|
||||||||||||||
Common stock:
|
||||||||||||||||
Beginning of year
|
$ | 192,725 | 191,646 | |||||||||||||
Dividend reinvestment plan
|
||||||||||||||||
(shares: 47,488 – 2011; 53,272 – 2010)
|
95 | 107 | ||||||||||||||
Stock purchase and compensation plans
|
||||||||||||||||
(shares: 577,745 – 2011; 218,525 – 2010)
|
1,156 | 437 | ||||||||||||||
End of period
|
193,976 | 192,190 | ||||||||||||||
Additional paid-in capital:
|
||||||||||||||||
Beginning of year
|
244,613 | 231,933 | ||||||||||||||
Dividend reinvestment plan
|
716 | 733 | ||||||||||||||
Stock purchase and compensation plans
|
6,860 | 6,675 | ||||||||||||||
End of period
|
252,189 | 239,341 | ||||||||||||||
Retained earnings:
|
||||||||||||||||
Beginning of year
|
1,176,155 | 1,138,978 | ||||||||||||||
Net income
|
23,874 | 23,874 | 24,569 | 24,569 | ||||||||||||
Dividends to stockholders ($0.26 per share – 2011 and 2010)
|
(14,370 | ) | (14,160 | ) | ||||||||||||
End of period
|
1,185,659 | 1,149,387 | ||||||||||||||
Accumulated other comprehensive income (loss):
|
||||||||||||||||
Beginning of year
|
7,024 | (12,460 | ) | |||||||||||||
Other comprehensive income, increase in:
|
||||||||||||||||
Unrealized gains on investment securities:
|
||||||||||||||||
Non-credit portion of other-than-temporary impairment losses
|
||||||||||||||||
recognized in other comprehensive income, net of deferred income tax
|
389 | 3,830 | ||||||||||||||
Other net unrealized gains on investment securities, net of
|
||||||||||||||||
deferred income tax
|
12,246 | 25,044 | ||||||||||||||
Total unrealized gains on investment securities
|
12,635 | 12,635 | 28,874 | 28,874 | ||||||||||||
Defined benefit pension plans, net of deferred income tax
|
1,485 | 1,485 | 1,412 | 1,412 | ||||||||||||
End of period
|
21,144 | 17,826 | ||||||||||||||
Comprehensive income
|
37,994 | 54,855 | ||||||||||||||
Treasury stock:
|
||||||||||||||||
Beginning of year
|
(549,408 | ) | (547,722 | ) | ||||||||||||
Acquisition of treasury stock
|
||||||||||||||||
(shares: 136,904 – 2011; 97,816 – 2010)
|
(2,526 | ) | (1,518 | ) | ||||||||||||
End of period
|
(551,934 | ) | (549,240 | ) | ||||||||||||
Total stockholders’ equity
|
$ | 1,101,034 | 1,049,504 |
SELECTIVE INSURANCE GROUP, INC.
|
||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOW
|
Six Months ended
|
|||||||
June 30,
|
||||||||
($ in thousands)
|
2011
|
2010
|
||||||
Operating Activities
|
||||||||
Net income
|
$ | 23,874 | 24,569 | |||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
16,261 | 14,805 | ||||||
Loss on disposal of discontinued operations
|
- | 2,115 | ||||||
Stock-based compensation expense
|
5,286 | 5,762 | ||||||
Undistributed income of equity method investments
|
(726 | ) | (4,841 | ) | ||||
Net realized (gains) losses
|
(7,906 | ) | 3,328 | |||||
Changes in assets and liabilities:
|
||||||||
Increase in reserves for losses and loss expenses, net of reinsurance recoverables
|
49,164 | 48,870 | ||||||
Increase in unearned premiums, net of prepaid reinsurance and advance premiums
|
30,183 | 13,252 | ||||||
Decrease (increase) in net federal income tax recoverable
|
1,628 | (9,380 | ) | |||||
Increase in premiums receivable
|
(53,017 | ) | (22,519 | ) | ||||
(Increase) decrease in deferred policy acquisition costs
|
(6,558 | ) | 401 | |||||
Decrease (increase) in interest and dividends due or accrued
|
514 | (206 | ) | |||||
Decrease in accrued salaries and benefits
|
(555 | ) | (80 | ) | ||||
Decrease in accrued insurance expenses
|
(7,045 | ) | (10,003 | ) | ||||
Other-net
|
8,694 | (7,862 | ) | |||||
Net adjustments
|
35,923 | 33,642 | ||||||
Net cash provided by operating activities
|
59,797 | 58,211 | ||||||
Investing Activities
|
||||||||
Purchase of fixed maturity securities, available-for-sale
|
(252,529 | ) | (396,076 | ) | ||||
Purchase of equity securities, available-for-sale
|
(123,141 | ) | (30,974 | ) | ||||
Purchase of other investments
|
(7,715 | ) | (11,150 | ) | ||||
Purchase of short-term investments
|
(694,764 | ) | (956,904 | ) | ||||
Sale of subsidiary
|
670 | 788 | ||||||
Sale of fixed maturity securities, available-for-sale
|
64,104 | 128,110 | ||||||
Sale of short-term investments
|
713,111 | 826,853 | ||||||
Redemption and maturities of fixed maturity securities, held-to-maturity
|
99,560 | 171,900 | ||||||
Redemption and maturities of fixed maturity securities, available-for-sale
|
66,805 | 165,513 | ||||||
Sale of equity securities, available-for-sale
|
59,663 | 56,247 | ||||||
Distributions from other investments
|
14,046 | 15,152 | ||||||
Sale of other investments
|
16,357 | - | ||||||
Purchase of property and equipment
|
(2,843 | ) | (2,570 | ) | ||||
Net cash used in investing activities
|
(46,676 | ) | (33,111 | ) | ||||
Financing Activities
|
||||||||
Dividends to stockholders
|
(13,225 | ) | (12,999 | ) | ||||
Acquisition of treasury stock
|
(2,526 | ) | (1,518 | ) | ||||
Principal payment of notes payable
|
- | (12,300 | ) | |||||
Net proceeds from stock purchase and compensation plans
|
2,355 | 2,310 | ||||||
Excess tax benefits from share-based payment arrangements
|
(185 | ) | (813 | ) | ||||
Net cash used in financing activities
|
(13,581 | ) | (25,320 | ) | ||||
Net decrease in cash
|
(460 | ) | (220 | ) | ||||
Cash, beginning of year
|
645 | 811 | ||||||
Cash, end of period
|
$ | 185 | 591 |
Selective Insurance Group, Inc.
|
||||||||||||
Combined Insurance Company Subsidiaries
|
||||||||||||
Unaudited Statutory Balance Sheets
|
||||||||||||
($ in thousands)
|
||||||||||||
Jun-30
|
Jun-30
|
Dec-31
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
ASSETS
|
||||||||||||
Bonds
|
$ | 3,488,872 | 3,236,928 | 3,482,204 | ||||||||
Common stocks
|
136,577 | 60,988 | 69,636 | |||||||||
Affiliated mortgage loan
|
38,462 | 39,100 | 38,785 | |||||||||
Other investments
|
162,290 | 189,732 | 174,067 | |||||||||
Short-term investments
|
102,166 | 298,333 | 111,021 | |||||||||
Total investments
|
3,928,367 | 3,825,081 | 3,875,713 | |||||||||
Cash on hand and in banks
|
(38,996 | ) | (26,759 | ) | (30,343 | ) | ||||||
Interest and dividends due and accrued
|
36,703 | 35,023 | 37,172 | |||||||||
Premiums receivable
|
465,437 | 465,844 | 410,809 | |||||||||
Reinsurance recoverable on paid losses and expenses
|
5,204 | 5,617 | 5,013 | |||||||||
Federal income tax recoverable
|
- | 12,297 | - | |||||||||
Deferred tax recoverable
|
131,197 | 125,759 | 133,100 | |||||||||
EDP equipment
|
1,097 | 1,418 | 1,409 | |||||||||
Equities and deposits in pools and associations
|
5,814 | 7,195 | 6,681 | |||||||||
Receivable for sold securities
|
14 | 226 | 16,738 | |||||||||
Other assets
|
29,475 | 28,796 | 30,164 | |||||||||
Total assets
|
$ | 4,564,312 | 4,480,497 | 4,486,456 | ||||||||
LIABILITIES
|
||||||||||||
Reserve for losses
|
$ | 2,158,586 | 2,117,435 | 2,111,557 | ||||||||
Reinsurance payable on paid loss and loss expense
|
886 | 1,000 | 1,030 | |||||||||
Reserve for loss expenses
|
403,575 | 404,130 | 401,508 | |||||||||
Unearned premiums
|
742,684 | 752,547 | 713,268 | |||||||||
Reserve for commissions payable
|
40,309 | 38,555 | 43,590 | |||||||||
Ceded balances payable
|
11,885 | 11,064 | 12,835 | |||||||||
Federal income tax payable
|
4,884 | - | 1,645 | |||||||||
Premium and other taxes payable
|
19,696 | 22,968 | 23,466 | |||||||||
Borrowed money
|
13,017 | 13,017 | 13,018 | |||||||||
Reserve for dividends to policyholders
|
3,197 | 3,307 | 2,390 | |||||||||
Reserves for unauthorized reinsurance
|
1,811 | 1,013 | 1,811 | |||||||||
Payable for securities
|
9,026 | 21,774 | 5,028 | |||||||||
Funds withheld on account of others
|
5,156 | 4,433 | 7,015 | |||||||||
Accrued salaries and benefits
|
63,729 | 65,003 | 61,353 | |||||||||
Other liabilities
|
15,574 | 15,717 | 13,917 | |||||||||
Total liabilities
|
3,494,015 | 3,471,963 | 3,413,431 | |||||||||
POLICYHOLDERS' SURPLUS
|
||||||||||||
Capital
|
28,325 | 28,325 | 28,325 | |||||||||
Aggregate write-ins for special surplus funds
|
38,940 | 36,418 | 40,521 | |||||||||
Paid in surplus
|
255,792 | 255,792 | 255,792 | |||||||||
Unassigned surplus
|
747,240 | 687,999 | 748,387 | |||||||||
Total policyholders' surplus
|
1,070,297 | 1,008,534 | 1,073,025 | |||||||||
Total liabilities and policyholders' surplus
|
$ | 4,564,312 | 4,480,497 | 4,486,456 |
Selective Insurance Group, Inc.
|
||||||||||||||||||||||||||||
Combined Insurance Company Subsidiaries
|
||||||||||||||||||||||||||||
Unaudited Statutory Statements Of Income
|
||||||||||||||||||||||||||||
($ in thousands)
|
||||||||||||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||
June | June | |||||||||||||||||||||||||||
UNDERWRITING
|
2011
|
2010
|
2011
|
2010
|
||||||||||||||||||||||||
Net premiums written
|
$ | 374,503 | 353,524 | 736,338 | 721,615 | |||||||||||||||||||||||
Net premiums earned
|
355,580 | 352,190 | 706,923 | 708,392 | ||||||||||||||||||||||||
Net losses paid
|
208,085 | 187,347 | 396,926 | 369,570 | ||||||||||||||||||||||||
Change in reserve for losses
|
25,695 | 12,012 | 47,029 | 45,059 | ||||||||||||||||||||||||
Net losses incurred
|
233,780 | 65.7 | % | 199,359 | 56.6 | % | 443,955 | 62.8 | % | 414,629 | 58.5 | % | ||||||||||||||||
Net loss expenses paid
|
39,894 | 38,508 | 77,908 | 74,602 | ||||||||||||||||||||||||
Change in reserve for loss expenses
|
975 | 2,090 | 2,067 | 4,673 | ||||||||||||||||||||||||
Net loss expenses incurred
|
40,869 | 11.5 | % | 40,598 | 11.5 | % | 79,975 | 11.3 | % | 79,275 | 11.2 | % | ||||||||||||||||
Net underwriting expenses incurred
|
120,322 | 32.2 | % | 116,681 | 33.0 | % | 235,131 | 32.0 | % | 231,832 | 32.1 | % | ||||||||||||||||
Total deductions
|
394,971 | 356,638 | 759,061 | 725,736 | ||||||||||||||||||||||||
Statutory underwriting loss
|
(39,391 | ) | (4,448 | ) | (52,138 | ) | (17,344 | ) | ||||||||||||||||||||
Net loss from premium balances charged off
|
(1,345 | ) | (1,325 | ) | (2,703 | ) | (2,846 | ) | ||||||||||||||||||||
Finance charges and other income
|
2,481 | 2,319 | 5,339 | 4,678 | ||||||||||||||||||||||||
Total other income
|
1,136 | -0.3 | % | 994 | -0.3 | % | 2,636 | -0.4 | % | 1,832 | -0.2 | % | ||||||||||||||||
Policyholders' dividends incurred
|
(1,461 | ) | 0.4 | % | (644 | ) | 0.2 | % | (2,747 | ) | 0.4 | % | (2,139 | ) | 0.3 | % | ||||||||||||
Total underwriting loss
|
(39,716 | ) | 109.5 | % | (4,098 | ) | 101.0 | % | (52,249 | ) | 106.1 | % | (17,651 | ) | 101.9 | % | ||||||||||||
INVESTMENT
|
||||||||||||||||||||||||||||
Net investment income earned
|
41,321 | 33,708 | 82,579 | 66,909 | ||||||||||||||||||||||||
Net realized gain / (loss)
|
2,117 | (3,217 | ) | 7,877 | (3,265 | ) | ||||||||||||||||||||||
Total income before income tax
|
3,722 | 26,393 | 38,207 | 45,993 | ||||||||||||||||||||||||
Federal income tax expense
|
3,014 | 4,816 | 12,284 | 16,314 | ||||||||||||||||||||||||
Net income
|
$ | 708 | 21,577 | 25,923 | 29,679 | |||||||||||||||||||||||
Policyholders' Surplus
|
||||||||||||||||||||||||||||
Surplus, beginning of period
|
$ | 1,083,848 | 993,981 | 1,073,025 | 981,955 | |||||||||||||||||||||||
Net income
|
708 | 21,577 | 25,923 | 29,679 | ||||||||||||||||||||||||
Change in deferred tax
|
473 | (124 | ) | 920 | 8,059 | |||||||||||||||||||||||
Change in unrealized gains
|
(1,211 | ) | (197 | ) | (1,160 | ) | 6,921 | |||||||||||||||||||||
Dividends to stockholders
|
(14,506 | ) | (12,002 | ) | (29,012 | ) | (24,005 | ) | ||||||||||||||||||||
Change in non-admitted assets
|
(602 | ) | 3,822 | 2,182 | 3,835 | |||||||||||||||||||||||
Change in additional admitted deferred tax
|
1,587 | 1,853 | (1,581 | ) | 2,466 | |||||||||||||||||||||||
Surplus adjustments
|
- | (376 | ) | - | (376 | ) | ||||||||||||||||||||||
Net change in surplus for period
|
(13,551 | ) | 14,553 | (2,728 | ) | 26,579 | ||||||||||||||||||||||
Surplus, end of period
|
$ | 1,070,297 | 1,008,534 | 1,070,297 | 1,008,534 | |||||||||||||||||||||||
Statutory underwriting loss
|
$ | (39,716 | ) | (4,098 | ) | (52,249 | ) | (17,651 | ) | |||||||||||||||||||
Adjustments under GAAP:
|
||||||||||||||||||||||||||||
Deferred policy acquisition costs
|
5,940 | 623 | 6,558 | (401 | ) | |||||||||||||||||||||||
Pension costs
|
902 | 140 | 1,805 | 536 | ||||||||||||||||||||||||
Other, net
|
192 | 174 | 120 | (250 | ) | |||||||||||||||||||||||
GAAP underwriting loss
|
$ | (32,682 | ) | (3,161 | ) | (43,766 | ) | (17,766 | ) | |||||||||||||||||||
Note: Some amounts or ratios may not foot due to rounding.
|
Certain amounts have been reclassified to conform to the current year's presentation.
Selective Insurance Group, Inc. and Consolidated Subsidiaries
|
|||||||||||||||||||||||||
Alternative Investments
|
|||||||||||||||||||||||||
as of June 30, 2011
|
|||||||||||||||||||||||||
(unaudited)
|
|||||||||||||||||||||||||
Inception
|
Original
|
Remaining
|
Current
|
YTD
|
DPI(1)
|
TVPI(2)
|
|||||||||||||||||||
Fund
|
Year
|
Commitment
|
Commitment
|
Market Value
|
Income
|
Ratio
|
Ratio
|
||||||||||||||||||
Real Estate
|
|||||||||||||||||||||||||
Silverpeak RE II
|
2005
|
20,000,000 | 2,542,543 | 12,235,492 | 1,478,082 | 0.37 | 0.97 | ||||||||||||||||||
Silverpeak RE III
|
2008
|
15,000,000 | 8,127,743 | 3,406,108 | (27,975 | ) | 0.01 | 0.51 | |||||||||||||||||
Total - Real Estate
|
35,000,000 | 10,670,286 | 15,641,600 | 1,450,107 | 0.28 | 0.85 | |||||||||||||||||||
Mezzanine Financing
|
|||||||||||||||||||||||||
Neovara Euro Mezz
|
2004
|
9,000,000 | - | 1,558,850 | (350,060 | ) | 0.95 | 1.07 | |||||||||||||||||
GS Mezz V
|
2007
|
25,000,000 | 15,864,537 | 8,567,266 | 1,410,620 | 0.57 | 1.23 | ||||||||||||||||||
Total - Mezz. Financing
|
34,000,000 | 15,864,537 | 10,126,116 | 1,060,560 | 0.76 | 1.15 | |||||||||||||||||||
Distressed Debt
|
|||||||||||||||||||||||||
Varde VIII
|
2006
|
10,000,000 | - | 9,756,384 | 446,869 | 0.22 | 1.20 | ||||||||||||||||||
GS Distressed Opp III
|
2007
|
15,000,000 | 3,389,313 | 10,112,036 | 946,815 | 0.18 | 0.99 | ||||||||||||||||||
Total - Distressed Debt
|
25,000,000 | 3,389,313 | 19,868,420 | 1,393,684 | 0.20 | 1.08 | |||||||||||||||||||
Private Equity
|
|||||||||||||||||||||||||
Prospector
|
1997
|
5,000,000 | - | 411,473 | 29 | 2.79 | 2.88 | ||||||||||||||||||
Trilantic Capital Partners III
|
2004
|
10,000,000 | 1,187,138 | 4,084,002 | 1,505,734 | 1.27 | 1.71 | ||||||||||||||||||
NB Co-Invest
|
2006
|
15,000,000 | 2,448,083 | 9,347,284 | 1,624,309 | 0.53 | 1.22 | ||||||||||||||||||
Trilantic Capital Partners IV
|
2007
|
11,098,351 | 4,330,269 | 4,942,835 | 627,664 | 0.47 | 1.17 | ||||||||||||||||||
Total - Private Equity
|
41,098,351 | 7,965,491 | 18,785,594 | 3,757,736 | 1.04 | 1.58 | |||||||||||||||||||
Private Equity, Secondary Market
|
|||||||||||||||||||||||||
NB SOF
|
2005
|
12,000,000 | 899,494 | 6,910,380 | 865,658 | 0.60 | 1.22 | ||||||||||||||||||
GS Vintage IV
|
2007
|
20,000,000 | 5,377,943 | 14,812,462 | 2,755,341 | 0.35 | 1.17 | ||||||||||||||||||
NB SOF II
|
2008
|
12,000,000 | 6,056,974 | 5,878,294 | 1,095,308 | 0.40 | 1.37 | ||||||||||||||||||
Total - Pvt. Eq. Sec. Mkt.
|
44,000,000 | 12,334,412 | 27,601,136 | 4,716,307 | 0.44 | 1.22 | |||||||||||||||||||
Energy/Power Generation
|
|||||||||||||||||||||||||
ArcLight I
|
2002
|
15,000,000 | 1,655,505 | 349,192 | 1,176,763 | 1.80 | 1.82 | ||||||||||||||||||
ArcLight II
|
2003
|
15,000,000 | 2,295,492 | 3,896,640 | 1,229,973 | 1.15 | 1.36 | ||||||||||||||||||
ArcLight III
|
2006
|
15,000,000 | 2,037,794 | 10,564,716 | 1,683,187 | 0.58 | 1.25 | ||||||||||||||||||
Quintana Energy
|
2006
|
10,000,000 | 1,902,067 | 8,412,228 | 1,119,876 | 0.09 | 1.12 | ||||||||||||||||||
ArcLight IV
|
2007
|
10,000,000 | 2,404,868 | 6,639,256 | 629,672 | 0.52 | 1.20 | ||||||||||||||||||
Total - Energy/Power Generation
|
65,000,000 | 10,295,726 | 29,862,032 | 5,839,471 | 0.96 | 1.39 | |||||||||||||||||||
Venture Capital
|
|||||||||||||||||||||||||
Venture V
|
2001
|
10,000,000 | 1,100,000 | 7,666,292 | 1,323,084 | 0.27 | 1.13 | ||||||||||||||||||
Total - Venture Capital
|
10,000,000 | 1,100,000 | 7,666,292 | 1,323,084 | 0.27 | 1.13 | |||||||||||||||||||
TOTAL - ALTERNATIVE INVESTMENTS
|
$ | 254,098,351 | 61,619,764 | 129,551,190 | 19,540,949 | 0.68 | 1.26 | ||||||||||||||||||
(1) Distributed to paid in ratio
|
|||||||||||||||||||||||||
(2) Total value to paid in ratio
|
|||||||||||||||||||||||||
Note: Some amounts may not foot due to rounding
|
Selective Insurance Group, Inc. and Consolidated Subsidiaries
Municipal Bond Portfolio
State and Repayment Source Composition
June 30, 2011
($s in thousands)
(unaudited)
Exposure = 60% Held-to-Maturity; 40% Available-for-Sale
Repayment Source Composition by State
|
||||||||||
Market Values
|
||||||||||
State
|
Revenue
|
% of
State
|
General
Obligation
(GO)-Local
|
% of
State
|
General
Obligation
(GO)-State
|
% of
State
|
TX -
Permanent
School Fund
(PSF)
|
% of
State
|
Total
|
% of
Total
|
TX
|
59,425
|
57%
|
44,113
|
42%
|
1,056
|
1%
|
-
|
0%
|
104,594
|
8%
|
TX-PSF
|
-
|
0%
|
-
|
0%
|
-
|
0%
|
41,637
|
100%
|
41,637
|
3%
|
WA
|
45,122
|
50%
|
45,866
|
50%
|
-
|
0%
|
-
|
0%
|
90,988
|
7%
|
AZ
|
68,695
|
91%
|
6,837
|
9%
|
-
|
0%
|
-
|
0%
|
75,532
|
6%
|
FL
|
69,155
|
100%
|
-
|
0%
|
-
|
0%
|
-
|
0%
|
69,155
|
5%
|
NC
|
23,385
|
34%
|
23,474
|
34%
|
22,266
|
32%
|
-
|
0%
|
69,125
|
5%
|
NY
|
67,348
|
100%
|
-
|
0%
|
-
|
0%
|
-
|
0%
|
67,348
|
5%
|
OH
|
33,343
|
61%
|
13,687
|
25%
|
7,345
|
14%
|
-
|
0%
|
54,375
|
4%
|
MN
|
6,797
|
13%
|
5,156
|
10%
|
41,240
|
77%
|
-
|
0%
|
53,193
|
4%
|
IL
|
28,388
|
59%
|
19,856
|
41%
|
-
|
0%
|
-
|
0%
|
48,244
|
3%
|
CO
|
16,885
|
36%
|
28,535
|
60%
|
1,847
|
4%
|
-
|
0%
|
47,267
|
3%
|
Pre-refunded
|
36,457
|
58%
|
16,818
|
27%
|
5,389
|
8%
|
4,664
|
7%
|
63,328
|
5%
|
Other
|
379,770
|
66%
|
123,111
|
21%
|
76,479
|
13%
|
-
|
0%
|
579,360
|
42%
|
Grand Total
|
834,770
|
61%
|
327,453
|
24%
|
155,622
|
12%
|
46,301
|
3%
|
1,364,146
|
100%
|
Selective Insurance Group, Inc. and Consolidated Subsidiaries
|
|||||||||||
Credit Quality of Available-for-Sale Fixed Maturity Securities
|
|||||||||||
June 30, 2011
|
|||||||||||
($ in millions)
|
|||||||||||
(unaudited)
|
|||||||||||
Fair Value
|
Unrealized
Gain (Loss)
|
Average
Credit Quality
|
|||||||||
AFS Fixed Maturity Portfolio:
|
|||||||||||
U.S. government obligations1
|
$ | 296.9 | 8.2 |
AAA
|
|||||||
Foreign government obligations
|
30.1 | 0.3 |
AA
|
||||||||
State and municipal obligations
|
542.6 | 29.7 |
AA+
|
||||||||
Corporate securities
|
1,078.5 | 31.4 | A | ||||||||
Mortgage-backed securities ("MBS")
|
498.9 | 12.5 |
AA+
|
||||||||
Asset-backed securities ("ABS")
|
78.2 | 0.6 |
AAA
|
||||||||
Total AFS fixed maturity portfolio
|
$ | 2,525.2 | 82.7 |
AA
|
|||||||
State and Municipal Obligations:
|
|||||||||||
Government obligations
|
$ | 294.9 | 16.6 |
AA+
|
|||||||
Special revenue obligations
|
247.7 | 13.1 |
AA
|
||||||||
Total state and municipal obligations
|
$ | 542.6 | 29.7 |
AA+
|
|||||||
Corporate Securities:
|
|||||||||||
Financial
|
$ | 344.4 | 8.7 | A+ | |||||||
Industrials
|
81.2 | 4.4 | A | ||||||||
Utilities
|
68.5 | 1.1 | A- | ||||||||
Consumer discretion
|
85.0 | 2.0 | A- | ||||||||
Consumer staples
|
118.0 | 3.5 | A | ||||||||
Healthcare
|
141.9 | 5.2 |
AA-
|
||||||||
Materials
|
52.9 | 1.3 | A- | ||||||||
Energy
|
56.6 | 2.1 | A | ||||||||
Information technology
|
70.7 | 1.1 | A+ | ||||||||
Telecommunications services
|
44.1 | 0.8 |
BBB+
|
||||||||
Other
|
15.2 | 1.2 |
AA+
|
||||||||
Total corporate securities
|
$ | 1,078.5 | 31.4 | A | |||||||
MBS:
|
|||||||||||
Government guaranteed agency commercial mortgage-backed securities ("CMBS")
|
$ | 72.3 | 3.6 |
AAA
|
|||||||
Non-agency CMBS
|
36.8 | (0.2 | ) | A- | |||||||
Government guaranteed agency residential mortgage-backed securities ("RMBS")
|
94.7 | 3.9 |
AAA
|
||||||||
Other agency RMBS
|
250.6 | 5.5 |
AAA
|
||||||||
Non-agency RMBS
|
36.1 | (0.3 | ) |
BBB-
|
|||||||
Alternative-A ("Alt-A") RMBS
|
8.4 | - |
AA+
|
||||||||
Total MBS
|
$ | 498.9 | 12.5 |
AA+
|
|||||||
ABS:
|
|||||||||||
ABS
|
$ | 77.4 | 0.7 |
AAA
|
|||||||
Sub-prime ABS2,3
|
0.8 | (0.1 | ) | D | |||||||
Total ABS
|
$ | 78.2 | 0.6 |
AAA
|
|||||||
1 U.S. Government includes coporate securities fully guaranteed by the FDIC.
|
|||||||||||
2 We define sub-prime exposure as exposure to direct and indirect investments in non-agency residential mortgages with average FICO® scores below 650.
|
|||||||||||
3 Sub-prime ABS consists of one security that is currently expected by rating agencies to default on its obligations.
|
Selective Insurance Group, Inc. and Consolidated Subsidiaries
|
|||||||||||||||||||||||
Credit Quality of Held-to-Maturity Securities
|
|||||||||||||||||||||||
June 30, 2011
|
|||||||||||||||||||||||
($ in millions)
|
|||||||||||||||||||||||
(unaudited)
|
|||||||||||||||||||||||
Fair Value
|
Carry Value
|
Unrecognized
Holding
Gain (Loss)
|
Unrealized
Gain (Loss)
in Accumulated
Other
Comprehensive
Income
|
Total
Unrealized
Unrecognized
Gain (Loss)
|
Average
Credit
Quality
|
||||||||||||||||||
HTM Fixed Maturity Portfolio:
|
|||||||||||||||||||||||
U.S. government obligations1
|
$ | 97.1 | 90.8 | 6.3 | 4.3 | 10.6 |
AAA
|
||||||||||||||||
Foreign government obligations
|
5.5 | 5.6 | (0.1 | ) | 0.3 | 0.2 |
AA+
|
||||||||||||||||
State and municipal obligations
|
821.5 | 796.3 | 25.2 | 17.3 | 42.5 |
AA
|
|||||||||||||||||
Corporate securities
|
77.7 | 69.7 | 8.0 | (3.0 | ) | 5.0 | A | ||||||||||||||||
Mortgage-backed securities
|
109.9 | 100.2 | 9.7 | (5.3 | ) | 4.4 |
AA+
|
||||||||||||||||
Asset-backed securities
|
9.3 | 8.0 | 1.3 | (2.3 | ) | (1.0 | ) | A- | |||||||||||||||
Total HTM fixed maturity portfolio
|
$ | 1,121.0 | 1,070.6 | 50.4 | 11.3 | 61.7 |
AA
|
||||||||||||||||
State and Municipal Obligations:
|
|||||||||||||||||||||||
Government obligations
|
$ | 234.5 | 227.2 | 7.3 | 8.1 | 15.4 |
AA
|
||||||||||||||||
Special revenue obligations
|
587.0 | 569.1 | 17.9 | 9.2 | 27.1 |
AA
|
|||||||||||||||||
Total state and municipal obligations
|
$ | 821.5 | 796.3 | 25.2 | 17.3 | 42.5 |
AA
|
||||||||||||||||
Corporate Securities:
|
|||||||||||||||||||||||
Financial
|
$ | 21.7 | 18.5 | 3.2 | (2.0 | ) | 1.2 | A- | |||||||||||||||
Industrials
|
20.7 | 18.0 | 2.7 | (0.8 | ) | 1.9 | A | ||||||||||||||||
Utilities
|
17.0 | 16.0 | 1.0 | (0.1 | ) | 0.9 | A | ||||||||||||||||
Consumer discretion
|
7.3 | 7.0 | 0.3 | 0.1 | 0.4 |
AA-
|
|||||||||||||||||
Consumer staples
|
5.3 | 5.0 | 0.3 | - | 0.3 | A | |||||||||||||||||
Materials
|
2.1 | 1.9 | 0.2 | (0.1 | ) | 0.1 |
BBB
|
||||||||||||||||
Energy
|
3.6 | 3.3 | 0.3 | (0.1 | ) | 0.2 |
BBB-
|
||||||||||||||||
Total corporate securities
|
$ | 77.7 | 69.7 | 8.0 | (3.0 | ) | 5.0 | A | |||||||||||||||
MBS:
|
|||||||||||||||||||||||
Government guaranteed agency CMBS
|
$ | 5.2 | 5.0 | 0.2 | - | 0.2 |
AAA
|
||||||||||||||||
Non-agency CMBS
|
38.7 | 31.6 | 7.1 | (6.2 | ) | 0.9 |
AA
|
||||||||||||||||
Government guaranteed agency RMBS
|
7.5 | 6.9 | 0.6 | (0.1 | ) | 0.5 |
AAA
|
||||||||||||||||
Other agency RMBS
|
58.4 | 56.6 | 1.8 | 1.0 | 2.8 |
AAA
|
|||||||||||||||||
Non-agency RMBS
|
0.1 | 0.1 | - | - | - |
BBB
|
|||||||||||||||||
Total MBS
|
$ | 109.9 | 100.2 | 9.7 | (5.3 | ) | 4.4 |
AA+
|
|||||||||||||||
ABS:
|
|||||||||||||||||||||||
ABS
|
$ | 6.4 | 5.5 | 0.9 | (0.7 | ) | 0.2 |
BBB+
|
|||||||||||||||
Alt-A ABS
|
2.9 | 2.5 | 0.4 | (1.6 | ) | (1.2 | ) |
AA-
|
|||||||||||||||
Total ABS
|
$ | 9.3 | 8.0 | 1.3 | (2.3 | ) | (1.0 | ) | A- | ||||||||||||||
1 U.S. Government includes coporate securities fully guaranteed by the FDIC.
|