Attached files
| file | filename |
|---|---|
| 8-K - KEMPER Corp | kmpr2011930118-kreleaseand.htm |
| EX-99.1 - REGISTRANT'S PRESS RELEASE DATED NOVEMBER 2, 1011 - KEMPER Corp | kmpr201193011ex991release.htm |
Exhibit 99.2
Investor Supplement
Third Quarter 2011
The financial statements and financial exhibits included herein are unaudited. These financial statements and exhibits should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s 2010 Annual Report on Form 10-K filed on February 3, 2011 and Quarterly Reports on Form 10-Q filed subsequent to such Form 10-K. The results of operations for interim periods should not be considered indicative of results to be expected for the full year.
Non-GAAP Financial Measures
This document contains non-GAAP financial measures to analyze the Company’s operating performance for the periods presented. Because the Company’s calculation of these measures may differ from similar measures used by other companies, investors should be careful when comparing the Company’s non-GAAP financial measures to those of other companies. For detailed disclosures on non-GAAP financial measures please refer to the “Definitions of Non-GAAP Financial Measures” on Page 24.
Kemper Corporation
Investor Supplement
Third Quarter 2011
Table of Contents
Page | |
Consolidated Financial Highlights | 3 |
Consolidated Statements of Operations | 4 |
Consolidated Balance Sheets | 5 |
Capital Metrics | 6 |
Debt Outstanding and Ratings | 7 |
Segment Revenues | 8 |
Segment Operating Results | 9 - 10 |
Combined Property and Casualty Operations | 11 |
Kemper Preferred Segment | 12 - 13 |
Unitrin Specialty Segment | 14 - 15 |
Unitrin Direct Segment | 16 - 17 |
Life and Health Insurance Segment | 18 |
Investment Performance | 19 |
Invested Assets | 20 |
Investment Concentration | 21 |
Municipal Bond Securities | 22 |
Investments in Limited Liability Investment Companies and Limited Partnerships | 23 |
Definitions of Non-GAAP Financial Measures | 24 |
Page 2
Kemper Corporation Consolidated Financial Highlights (Dollars in Millions, Except Per Share Amounts) (Unaudited) | ||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Sep 30, 2011 | Sep 30, 2010 | ||||||||||||||||||||||||||||
For Period Ended | ||||||||||||||||||||||||||||||||||||
Earned Premiums | $ | 543.0 | $ | 548.1 | $ | 546.0 | $ | 561.6 | $ | 568.2 | $ | 578.1 | $ | 581.5 | $ | 1,637.1 | $ | 1,727.8 | ||||||||||||||||||
Net Investment Income | 58.6 | 82.9 | 81.2 | 84.7 | 79.4 | 81.3 | 80.3 | 222.7 | 241.0 | |||||||||||||||||||||||||||
Net Investment Gains (Losses) and Other Income | (8.8 | ) | 16.7 | 14.0 | 24.5 | 3.0 | (1.7 | ) | 1.6 | 21.9 | 2.9 | |||||||||||||||||||||||||
Total Revenues | $ | 592.8 | $ | 647.7 | $ | 641.2 | $ | 670.8 | $ | 650.6 | $ | 657.7 | $ | 663.4 | $ | 1,881.7 | $ | 1,971.7 | ||||||||||||||||||
Net Operating Income (Loss)1 | $ | 9.8 | $ | (17.4 | ) | $ | 38.7 | $ | 39.7 | $ | 30.6 | $ | 37.7 | $ | 43.9 | $ | 31.1 | $ | 112.2 | |||||||||||||||||
Income (Loss) from Continuing Operations | $ | 3.8 | $ | (6.6 | ) | $ | 47.6 | $ | 55.7 | $ | 32.3 | $ | 36.4 | $ | 44.7 | $ | 44.8 | $ | 113.4 | |||||||||||||||||
Net Income (Loss) | $ | 4.7 | $ | (0.5 | ) | $ | 54.1 | $ | 62.9 | $ | 35.7 | $ | 37.8 | $ | 48.2 | $ | 58.3 | $ | 121.7 | |||||||||||||||||
Per Unrestricted Common Share Amounts: | ||||||||||||||||||||||||||||||||||||
Basic: | ||||||||||||||||||||||||||||||||||||
Net Operating Income (Loss)1 | $ | 0.16 | $ | (0.29 | ) | $ | 0.64 | $ | 0.65 | $ | 0.49 | $ | 0.61 | $ | 0.70 | $ | 0.51 | $ | 1.81 | |||||||||||||||||
Income (Loss) from Continuing Operations | $ | 0.06 | $ | (0.11 | ) | $ | 0.78 | $ | 0.91 | $ | 0.52 | $ | 0.59 | $ | 0.72 | $ | 0.74 | $ | 1.83 | |||||||||||||||||
Net Income (Loss) | $ | 0.08 | $ | (0.01 | ) | $ | 0.89 | $ | 1.03 | $ | 0.58 | $ | 0.61 | $ | 0.77 | $ | 0.96 | $ | 1.96 | |||||||||||||||||
Diluted: | ||||||||||||||||||||||||||||||||||||
Net Operating Income (Loss)1 | $ | 0.16 | $ | (0.29 | ) | $ | 0.63 | $ | 0.65 | $ | 0.49 | $ | 0.60 | $ | 0.70 | $ | 0.51 | $ | 1.80 | |||||||||||||||||
Income (Loss) from Continuing Operations | $ | 0.06 | $ | (0.11 | ) | $ | 0.78 | $ | 0.91 | $ | 0.52 | $ | 0.59 | $ | 0.72 | $ | 0.74 | $ | 1.82 | |||||||||||||||||
Net Income (Loss) | $ | 0.08 | $ | (0.01 | ) | $ | 0.89 | $ | 1.03 | $ | 0.58 | $ | 0.61 | $ | 0.77 | $ | 0.96 | $ | 1.95 | |||||||||||||||||
Dividends Paid to Shareholders Per Share | $ | 0.24 | $ | 0.24 | $ | 0.24 | $ | 0.22 | $ | 0.22 | $ | 0.22 | $ | 0.22 | $ | 0.72 | $ | 0.66 | ||||||||||||||||||
At Period End | ||||||||||||||||||||||||||||||||||||
Total Assets | $ | 8,200.6 | $ | 8,181.9 | $ | 8,230.0 | $ | 8,358.5 | $ | 8,540.9 | $ | 8,507.9 | $ | 8,512.0 | ||||||||||||||||||||||
Insurance Reserves | $ | 4,158.1 | $ | 4,186.8 | $ | 4,169.4 | $ | 4,182.4 | $ | 4,185.4 | $ | 4,198.3 | $ | 4,217.2 | ||||||||||||||||||||||
Notes Payable | $ | 675.4 | $ | 610.2 | $ | 610.0 | $ | 609.8 | $ | 561.9 | $ | 561.8 | $ | 561.6 | ||||||||||||||||||||||
Shareholders’ Equity | $ | 2,220.1 | $ | 2,136.2 | $ | 2,116.5 | $ | 2,113.4 | $ | 2,200.3 | $ | 2,068.2 | $ | 1,977.6 | ||||||||||||||||||||||
Shareholders’ Equity Excluding Goodwill | $ | 1,908.3 | $ | 1,824.4 | $ | 1,804.7 | $ | 1,801.6 | $ | 1,888.5 | $ | 1,741.6 | $ | 1,645.8 | ||||||||||||||||||||||
Common Shares Issued and Outstanding (In Millions) | 60.456 | 60.460 | 60.453 | 61.067 | 61.450 | 61.925 | 62.464 | |||||||||||||||||||||||||||||
Book Value Per Share2 | $ | 36.72 | $ | 35.33 | $ | 35.01 | $ | 34.61 | $ | 35.81 | $ | 33.40 | $ | 31.66 | ||||||||||||||||||||||
Book Value Per Share Excluding Goodwill1,2 | $ | 31.56 | $ | 30.18 | $ | 29.85 | $ | 29.50 | $ | 30.73 | $ | 28.12 | $ | 26.35 | ||||||||||||||||||||||
Book Value Per Share Excluding Unrealized on Fixed Maturities1,2 | $ | 31.43 | $ | 32.20 | $ | 32.55 | $ | 32.11 | $ | 31.36 | $ | 30.14 | $ | 29.79 | ||||||||||||||||||||||
Debt to Total Capitalization2 | 23.3 | % | 22.2 | % | 22.4 | % | 22.4 | % | 20.3 | % | 21.4 | % | 22.1 | % | ||||||||||||||||||||||
Rolling 12 Months Return on 5-point Average Shareholders Equity2,3 | 5.6 | % | 7.2 | % | 9.1 | % | 9.0 | % | 9.3 | % | 11.2 | % | 12.1 | % | ||||||||||||||||||||||
1 Non-GAAP Measure. See Page 24 for definition. | ||||||||||||||||||||||||||||||||||||
2 See Capital Metrics for detail calculations. | ||||||||||||||||||||||||||||||||||||
3 Rolling 12 Months Return on 5-point Average Shareholders Equity is calculated by taking the last 12 months of Net Income (Loss) divided by the 5-point average Shareholders’ Equity. The 5-point Average Shareholders’ Equity is calculated by using a 5-point quarter average of Shareholders’ Equity for the 12 month period. | ||||||||||||||||||||||||||||||||||||
Page 3
Kemper Corporation Consolidated Statements of Operations (Dollars in Millions) (Unaudited) | ||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Sep 30, 2011 | Sep 30, 2010 | ||||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||||||||||
Earned Premiums | $ | 543.0 | $ | 548.1 | $ | 546.0 | $ | 561.6 | $ | 568.2 | $ | 578.1 | $ | 581.5 | $ | 1,637.1 | $ | 1,727.8 | ||||||||||||||||||
Net Investment Income | 58.6 | 82.9 | 81.2 | 84.7 | 79.4 | 81.3 | 80.3 | 222.7 | 241.0 | |||||||||||||||||||||||||||
Other Income | 0.4 | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 | 0.3 | 0.8 | 1.0 | |||||||||||||||||||||||||||
Net Realized Gains (Losses) on Sales of Investments | (4.2 | ) | 17.8 | 14.2 | 28.0 | 7.2 | 2.9 | 4.5 | 27.8 | 14.6 | ||||||||||||||||||||||||||
Other-than-temporary Impairment Losses: | ||||||||||||||||||||||||||||||||||||
Total Other-than-temporary Impairment Losses | (5.0 | ) | (1.3 | ) | (0.4 | ) | (3.8 | ) | (3.6 | ) | (4.1 | ) | (6.2 | ) | (6.7 | ) | (13.9 | ) | ||||||||||||||||||
Portion of Losses Recognized in Other Comprehensive (Income) Loss | — | — | — | — | (1.0 | ) | (0.8 | ) | 3.0 | — | 1.2 | |||||||||||||||||||||||||
Net Impairment Losses Recognized in Earnings | (5.0 | ) | (1.3 | ) | (0.4 | ) | (3.8 | ) | (4.6 | ) | (4.9 | ) | (3.2 | ) | (6.7 | ) | (12.7 | ) | ||||||||||||||||||
Total Revenues | 592.8 | 647.7 | 641.2 | 670.8 | 650.6 | 657.7 | 663.4 | 1,881.7 | 1,971.7 | |||||||||||||||||||||||||||
Expenses: | ||||||||||||||||||||||||||||||||||||
Policyholders’ Benefits and Incurred Losses and Loss Adjustment Expenses | 399.6 | 477.1 | 392.3 | 407.1 | 403.9 | 419.1 | 417.1 | 1,269.0 | 1,240.1 | |||||||||||||||||||||||||||
Insurance Expenses | 172.6 | 166.3 | 161.9 | 168.7 | 168.9 | 169.4 | 168.5 | 500.8 | 506.8 | |||||||||||||||||||||||||||
Write-off of Goodwill | — | — | — | — | 14.8 | — | — | — | 14.8 | |||||||||||||||||||||||||||
Interest and Other Expenses | 21.4 | 20.9 | 19.7 | 18.4 | 16.1 | 17.4 | 16.4 | 62.0 | 49.9 | |||||||||||||||||||||||||||
Total Expenses | 593.6 | 664.3 | 573.9 | 594.2 | 603.7 | 605.9 | 602.0 | 1,831.8 | 1,811.6 | |||||||||||||||||||||||||||
Income (Loss) from Continuing Operations before Income Taxes and Equity in Net Income (Loss) of Investee | (0.8 | ) | (16.6 | ) | 67.3 | 76.6 | 46.9 | 51.8 | 61.4 | 49.9 | 160.1 | |||||||||||||||||||||||||
Income Tax Benefit (Expense) | 4.6 | 10.0 | (19.7 | ) | (20.9 | ) | (14.3 | ) | (14.9 | ) | (17.4 | ) | (5.1 | ) | (46.6 | ) | ||||||||||||||||||||
Income (Loss) from Continuing Operations before Equity in Net Income (Loss) of Investee | 3.8 | (6.6 | ) | 47.6 | 55.7 | 32.6 | 36.9 | 44.0 | 44.8 | 113.5 | ||||||||||||||||||||||||||
Equity in Net Income (Loss) of Investee | — | — | — | — | (0.3 | ) | (0.5 | ) | 0.7 | — | (0.1 | ) | ||||||||||||||||||||||||
Income (Loss) from Continuing Operations | 3.8 | (6.6 | ) | 47.6 | 55.7 | 32.3 | 36.4 | 44.7 | 44.8 | 113.4 | ||||||||||||||||||||||||||
Discontinued Operations: | ||||||||||||||||||||||||||||||||||||
Income from Discontinued Operations before Income Taxes | 0.6 | 9.3 | 9.4 | 12.1 | 5.6 | 2.5 | 5.6 | 19.3 | 13.7 | |||||||||||||||||||||||||||
Income Tax Benefit (Expense) | 0.3 | (3.2 | ) | (2.9 | ) | (4.9 | ) | (2.2 | ) | (1.1 | ) | (2.1 | ) | (5.8 | ) | (5.4 | ) | |||||||||||||||||||
Income from Discontinued Operations | 0.9 | 6.1 | 6.5 | 7.2 | 3.4 | 1.4 | 3.5 | 13.5 | 8.3 | |||||||||||||||||||||||||||
Net Income (Loss) | $ | 4.7 | $ | (0.5 | ) | $ | 54.1 | $ | 62.9 | $ | 35.7 | $ | 37.8 | $ | 48.2 | $ | 58.3 | $ | 121.7 | |||||||||||||||||
Income (Loss) from Continuing Operations Per Unrestricted Share: | ||||||||||||||||||||||||||||||||||||
Basic | $ | 0.06 | $ | (0.11 | ) | $ | 0.78 | $ | 0.91 | $ | 0.52 | $ | 0.59 | $ | 0.72 | $ | 0.74 | $ | 1.83 | |||||||||||||||||
Diluted | $ | 0.06 | $ | (0.11 | ) | $ | 0.78 | $ | 0.91 | $ | 0.52 | $ | 0.59 | $ | 0.72 | $ | 0.74 | $ | 1.82 | |||||||||||||||||
Net Income (Loss) Per Unrestricted Share: | ||||||||||||||||||||||||||||||||||||
Basic | $ | 0.08 | $ | (0.01 | ) | $ | 0.89 | $ | 1.03 | $ | 0.58 | $ | 0.61 | $ | 0.77 | $ | 0.96 | $ | 1.96 | |||||||||||||||||
Diluted | $ | 0.08 | $ | (0.01 | ) | $ | 0.89 | $ | 1.03 | $ | 0.58 | $ | 0.61 | $ | 0.77 | $ | 0.96 | $ | 1.95 | |||||||||||||||||
Dividends Paid to Shareholders Per Share | $ | 0.24 | $ | 0.24 | $ | 0.24 | $ | 0.22 | $ | 0.22 | $ | 0.22 | $ | 0.22 | $ | 0.72 | $ | 0.66 | ||||||||||||||||||
Weighted Average Unrestricted Common Shares Outstanding | 60.141 | 60.119 | 60.678 | 61.127 | 61.458 | 61.985 | 62.155 | 60.313 | 61.866 | |||||||||||||||||||||||||||
Page 4
Kemper Corporation Consolidated Balance Sheets (Dollars in Millions) (Unaudited) | ||||||||||||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | ||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||
Investments: | ||||||||||||||||||||||||||||
Fixed Maturities at Fair Value | $ | 4,782.4 | $ | 4,573.2 | $ | 4,491.9 | $ | 4,475.3 | $ | 4,711.4 | $ | 4,741.5 | $ | 4,617.1 | ||||||||||||||
Equity Securities at Fair Value | 360.8 | 503.0 | 511.7 | 550.4 | 415.6 | 231.8 | 209.0 | |||||||||||||||||||||
Equity Method Limited Liability Investments at Cost Plus Cumulative Undistributed Earnings | 305.0 | 325.3 | 326.0 | 328.0 | 315.7 | 308.6 | 299.3 | |||||||||||||||||||||
Investee (Intermec) | — | — | — | — | — | 91.8 | 95.0 | |||||||||||||||||||||
Short-term Investments at Cost | 120.9 | 274.5 | 415.8 | 402.9 | 404.4 | 393.5 | 361.2 | |||||||||||||||||||||
Other Investments | 495.2 | 497.2 | 496.0 | 494.2 | 490.7 | 487.8 | 487.6 | |||||||||||||||||||||
Total Investments | 6,064.3 | 6,173.2 | 6,241.4 | 6,250.8 | 6,337.8 | 6,255.0 | 6,069.2 | |||||||||||||||||||||
Cash | 471.0 | 123.8 | 77.5 | 117.2 | 149.6 | 100.8 | 160.9 | |||||||||||||||||||||
Automobile Loan Receivables at Cost and Net of Reserve for Loan Losses | — | 232.6 | 278.1 | 337.6 | 397.4 | 470.9 | 556.1 | |||||||||||||||||||||
Other Receivables | 604.4 | 591.9 | 619.9 | 606.7 | 630.7 | 612.7 | 629.0 | |||||||||||||||||||||
Deferred Policy Acquisition Costs | 539.5 | 536.1 | 530.2 | 525.2 | 528.1 | 524.9 | 521.6 | |||||||||||||||||||||
Goodwill | 311.8 | 311.8 | 311.8 | 311.8 | 311.8 | 326.6 | 331.8 | |||||||||||||||||||||
Current and Deferred Income Tax Assets | 38.7 | 40.9 | 1.9 | 39.6 | 27.2 | 60.4 | 95.2 | |||||||||||||||||||||
Other Assets | 170.9 | 171.6 | 169.2 | 169.6 | 158.3 | 156.6 | 148.2 | |||||||||||||||||||||
Total Assets | $ | 8,200.6 | $ | 8,181.9 | $ | 8,230.0 | $ | 8,358.5 | $ | 8,540.9 | $ | 8,507.9 | $ | 8,512.0 | ||||||||||||||
Liabilities and Shareholders’ Equity: | ||||||||||||||||||||||||||||
Insurance Reserves: | ||||||||||||||||||||||||||||
Life and Health | $ | 3,094.5 | $ | 3,085.6 | $ | 3,073.6 | $ | 3,063.7 | $ | 3,054.0 | $ | 3,048.8 | $ | 3,046.5 | ||||||||||||||
Property and Casualty | 1,063.6 | 1,101.2 | 1,095.8 | 1,118.7 | 1,131.4 | 1,149.5 | 1,170.7 | |||||||||||||||||||||
Total Insurance Reserves | 4,158.1 | 4,186.8 | 4,169.4 | 4,182.4 | 4,185.4 | 4,198.3 | 4,217.2 | |||||||||||||||||||||
Certificates of Deposits at Cost | — | — | 172.7 | 321.4 | 409.2 | 512.7 | 596.1 | |||||||||||||||||||||
Unearned Premiums | 687.1 | 675.6 | 680.4 | 678.6 | 703.9 | 700.1 | 715.0 | |||||||||||||||||||||
Liabilities for Income Taxes | 69.2 | 25.1 | 8.6 | 15.1 | 60.3 | 10.8 | 11.1 | |||||||||||||||||||||
Notes Payable at Amortized Cost | 675.4 | 610.2 | 610.0 | 609.8 | 561.9 | 561.8 | 561.6 | |||||||||||||||||||||
Accrued Expenses and Other Liabilities | 390.7 | 548.0 | 472.4 | 437.8 | 419.9 | 456.0 | 433.4 | |||||||||||||||||||||
Total Liabilities | 5,980.5 | 6,045.7 | 6,113.5 | 6,245.1 | 6,340.6 | 6,439.7 | 6,534.4 | |||||||||||||||||||||
Shareholders’ Equity: | ||||||||||||||||||||||||||||
Common Stock | 6.1 | 6.0 | 6.0 | 6.1 | 6.1 | 6.2 | 6.3 | |||||||||||||||||||||
Paid-in Capital | 745.4 | 744.2 | 743.3 | 751.1 | 756.0 | 761.1 | 766.9 | |||||||||||||||||||||
Retained Earnings | 1,200.5 | 1,210.5 | 1,225.6 | 1,198.8 | 1,154.6 | 1,137.9 | 1,121.2 | |||||||||||||||||||||
Accumulated Other Comprehensive Income | 268.1 | 175.5 | 141.6 | 157.4 | 283.6 | 163.0 | 83.2 | |||||||||||||||||||||
Total Shareholders’ Equity | 2,220.1 | 2,136.2 | 2,116.5 | 2,113.4 | 2,200.3 | 2,068.2 | 1,977.6 | |||||||||||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 8,200.6 | $ | 8,181.9 | $ | 8,230.0 | $ | 8,358.5 | $ | 8,540.9 | $ | 8,507.9 | $ | 8,512.0 | ||||||||||||||
Page 5
Kemper Corporation Capital Metrics (Dollars and Shares in Millions, Except Per Share Amounts) | ||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | ||||||||||||||||||||||
Book Value Per Share | ||||||||||||||||||||||||||||
Numerator | ||||||||||||||||||||||||||||
Shareholders’ Equity | $ | 2,220.1 | $ | 2,136.2 | $ | 2,116.5 | $ | 2,113.4 | $ | 2,200.3 | $ | 2,068.2 | $ | 1,977.6 | ||||||||||||||
Less: goodwill | (311.8 | ) | (311.8 | ) | (311.8 | ) | (311.8 | ) | (311.8 | ) | (326.6 | ) | (331.8 | ) | ||||||||||||||
Shareholders’ Equity Excluding Goodwill | $ | 1,908.3 | $ | 1,824.4 | $ | 1,804.7 | $ | 1,801.6 | $ | 1,888.5 | $ | 1,741.6 | $ | 1,645.8 | ||||||||||||||
Shareholders’ Equity | $ | 2,220.1 | $ | 2,136.2 | $ | 2,116.5 | $ | 2,113.4 | $ | 2,200.3 | $ | 2,068.2 | $ | 1,977.6 | ||||||||||||||
Less: Unrealized Gains and Losses on Fixed Maturities | (319.8 | ) | (189.4 | ) | (149.0 | ) | (152.4 | ) | (273.5 | ) | (201.7 | ) | (117.1 | ) | ||||||||||||||
Shareholders’ Equity Excluding Unrealized on Fixed Maturities | $ | 1,900.3 | $ | 1,946.8 | $ | 1,967.5 | $ | 1,961.0 | $ | 1,926.8 | $ | 1,866.5 | $ | 1,860.5 | ||||||||||||||
Denominator | ||||||||||||||||||||||||||||
Common Shares Issued and Outstanding | 60.456 | 60.460 | 60.453 | 61.067 | 61.450 | 61.925 | 62.464 | |||||||||||||||||||||
Book Value Per Share | $ | 36.72 | $ | 35.33 | $ | 35.01 | $ | 34.61 | $ | 35.81 | $ | 33.40 | $ | 31.66 | ||||||||||||||
Book Value Per Share Excluding Goodwill | $ | 31.56 | $ | 30.18 | $ | 29.85 | $ | 29.50 | $ | 30.73 | $ | 28.12 | $ | 26.35 | ||||||||||||||
Book Value Per Share Excluding Unrealized on Fixed Maturities | $ | 31.43 | $ | 32.20 | $ | 32.55 | $ | 32.11 | $ | 31.36 | $ | 30.14 | $ | 29.79 | ||||||||||||||
Return on Shareholders’ Equity | ||||||||||||||||||||||||||||
Numerator | ||||||||||||||||||||||||||||
Rolling 12 Months Net Income | $ | 121.2 | $ | 152.2 | $ | 190.5 | $ | 184.6 | $ | 188.0 | $ | 214.4 | $ | 218.5 | ||||||||||||||
Denominator (5-point Average) | ||||||||||||||||||||||||||||
5-point Average Shareholders’ Equity | $ | 2,157.3 | $ | 2,126.9 | $ | 2,095.2 | $ | 2,055.4 | $ | 2,011.4 | $ | 1,910.0 | $ | 1,809.3 | ||||||||||||||
Rolling 12 Months Return on Average Shareholders Equity (5-point Average) | 5.6 | % | 7.2 | % | 9.1 | % | 9.0 | % | 9.3 | % | 11.2 | % | 12.1 | % | ||||||||||||||
Debt and Total Capitalization | ||||||||||||||||||||||||||||
Debt | $ | 675.4 | $ | 610.2 | $ | 610.0 | $ | 609.8 | $ | 561.9 | $ | 561.8 | $ | 561.6 | ||||||||||||||
Shareholders’ Equity | 2,220.1 | 2,136.2 | 2,116.5 | 2,113.4 | 2,200.3 | 2,068.2 | 1,977.6 | |||||||||||||||||||||
Total Capitalization | $ | 2,895.5 | $ | 2,746.4 | $ | 2,726.5 | $ | 2,723.2 | $ | 2,762.2 | $ | 2,630.0 | $ | 2,539.2 | ||||||||||||||
Ratio of Debt to Shareholders’ Equity | 30.4 | % | 28.6 | % | 28.8 | % | 28.9 | % | 25.5 | % | 27.2 | % | 28.4 | % | ||||||||||||||
Ratio of Debt to Total Capitalization | 23.3 | % | 22.2 | % | 22.4 | % | 22.4 | % | 20.3 | % | 21.4 | % | 22.1 | % | ||||||||||||||
Parent Company Liquidity | ||||||||||||||||||||||||||||
Kemper Holding Company Cash and Investments | $ | 37.6 | $ | 47.6 | $ | 84.2 | $ | 60.5 | $ | 67.5 | $ | 135.7 | $ | 141.8 | ||||||||||||||
Borrowings Available Under Credit Agreement | 180.0 | 245.0 | 245.0 | 245.0 | 245.0 | 245.0 | 245.0 | |||||||||||||||||||||
Parent Company Liquidity | $ | 217.6 | $ | 292.6 | $ | 329.2 | $ | 305.5 | $ | 312.5 | $ | 380.7 | $ | 386.8 | ||||||||||||||
Capital Returned to Shareholders | ||||||||||||||||||||||||||||
Common Stock Repurchased | $ | — | $ | — | $ | 21.7 | $ | 9.9 | $ | 10.5 | $ | 14.0 | $ | — | ||||||||||||||
Cash Dividends Paid | 14.5 | 14.5 | 14.7 | 13.5 | 13.6 | 13.8 | 13.7 | |||||||||||||||||||||
Total Capital Returned to Shareholders | $ | 14.5 | $ | 14.5 | $ | 36.4 | $ | 23.4 | $ | 24.1 | $ | 27.8 | $ | 13.7 | ||||||||||||||
Page 6
Kemper Corporation Debt Outstanding and Ratings (Dollars in Millions) (Unaudited) | ||||||||||||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | ||||||||||||||||||||||
Notes Payable under Revolving Credit Agreements | $ | 65.0 | — | — | — | — | — | — | ||||||||||||||||||||
Senior Notes at Amortized Cost: | ||||||||||||||||||||||||||||
6.00% Senior Notes due May 15, 2017 | 356.7 | 356.5 | 356.4 | 356.3 | 356.2 | 356.1 | 356.0 | |||||||||||||||||||||
6.00% Senior Notes due November 30, 2015 | 248.1 | 248.0 | 247.9 | 247.8 | — | — | — | |||||||||||||||||||||
4.875% Senior Notes due November 1, 2010 | — | — | — | — | 200.0 | 199.9 | 199.8 | |||||||||||||||||||||
Mortgage Note Payable at Amortized Cost | 5.6 | 5.7 | 5.7 | 5.7 | 5.7 | 5.8 | 5.8 | |||||||||||||||||||||
Notes Payable at Amortized Cost | $ | 675.4 | $ | 610.2 | $ | 610.0 | $ | 609.8 | $ | 561.9 | $ | 561.8 | $ | 561.6 | ||||||||||||||
A.M. Best | Moody’s | S&P | Fitch | |||||||||||||||||||||||||
As of Date of Financial Supplement | ||||||||||||||||||||||||||||
Kemper Debt Ratings: | ||||||||||||||||||||||||||||
Senior Notes Payable | bbb- | Baa3 | BBB- | BBB- | ||||||||||||||||||||||||
Insurance Company Financial Strength Ratings: | ||||||||||||||||||||||||||||
Trinity Universal Insurance Company | A- | A3 | A- | A- | ||||||||||||||||||||||||
United Insurance Company of America | A- | A3 | A | A- | ||||||||||||||||||||||||
Reserve National Insurance Company | A- | |||||||||||||||||||||||||||
Page 7
Kemper Corporation Segment Revenues (Dollars In Millions) (Unaudited) | ||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Sep 30, 2011 | Sep 30, 2010 | ||||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||||||||||
Kemper Preferred: | ||||||||||||||||||||||||||||||||||||
Earned Premiums | $ | 216.5 | $ | 214.4 | $ | 211.9 | $ | 220.9 | $ | 221.8 | $ | 222.9 | $ | 222.4 | $ | 642.8 | $ | 667.1 | ||||||||||||||||||
Net Investment Income | 8.4 | 15.6 | 14.1 | 14.2 | 12.3 | 13.9 | 12.4 | 38.1 | 38.6 | |||||||||||||||||||||||||||
Other Income | 0.1 | — | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | |||||||||||||||||||||||||||
Total Kemper Preferred | 225.0 | 230.0 | 226.1 | 235.2 | 234.2 | 236.9 | 234.9 | 681.1 | 706.0 | |||||||||||||||||||||||||||
Unitrin Specialty: | ||||||||||||||||||||||||||||||||||||
Earned Premiums | 111.0 | 113.3 | 112.4 | 115.0 | 117.0 | 120.5 | 122.4 | 336.7 | 359.9 | |||||||||||||||||||||||||||
Net Investment Income | 3.3 | 6.8 | 6.3 | 6.3 | 5.7 | 6.7 | 6.1 | 16.4 | 18.5 | |||||||||||||||||||||||||||
Other Income | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.4 | 0.5 | |||||||||||||||||||||||||||
Total Unitrin Specialty | 114.5 | 120.2 | 118.8 | 121.4 | 122.9 | 127.3 | 128.7 | 353.5 | 378.9 | |||||||||||||||||||||||||||
Unitrin Direct: | ||||||||||||||||||||||||||||||||||||
Earned Premiums | 54.4 | 57.5 | 59.9 | 64.8 | 68.6 | 73.0 | 76.0 | 171.8 | 217.6 | |||||||||||||||||||||||||||
Net Investment Income | 2.9 | 5.6 | 5.4 | 5.4 | 4.8 | 5.9 | 5.3 | 13.9 | 16.0 | |||||||||||||||||||||||||||
Other Income | 0.1 | — | — | — | — | 0.1 | — | 0.1 | 0.1 | |||||||||||||||||||||||||||
Total Unitrin Direct | 57.4 | 63.1 | 65.3 | 70.2 | 73.4 | 79.0 | 81.3 | 185.8 | 233.7 | |||||||||||||||||||||||||||
Life and Health Insurance: | ||||||||||||||||||||||||||||||||||||
Earned Premiums | 161.1 | 162.9 | 161.8 | 160.9 | 160.8 | 161.7 | 160.7 | 485.8 | 483.2 | |||||||||||||||||||||||||||
Net Investment Income | 42.9 | 52.4 | 53.0 | 55.9 | 53.8 | 51.3 | 53.3 | 148.3 | 158.4 | |||||||||||||||||||||||||||
Other Income | — | 0.1 | — | 0.1 | 0.1 | — | — | 0.1 | 0.1 | |||||||||||||||||||||||||||
Total Life and Health Insurance | 204.0 | 215.4 | 214.8 | 216.9 | 214.7 | 213.0 | 214.0 | 634.2 | 641.7 | |||||||||||||||||||||||||||
Total Segment Revenues | 600.9 | 628.7 | 625.0 | 643.7 | 645.2 | 656.2 | 658.9 | 1,854.6 | 1,960.3 | |||||||||||||||||||||||||||
Net Realized Gains (Losses) on Sales of Investments | (4.2 | ) | 17.8 | 14.2 | 28.0 | 7.2 | 2.9 | 4.5 | 27.8 | 14.6 | ||||||||||||||||||||||||||
Net Impairment Losses Recognized in Earnings | (5.0 | ) | (1.3 | ) | (0.4 | ) | (3.8 | ) | (4.6 | ) | (4.9 | ) | (3.2 | ) | (6.7 | ) | (12.7 | ) | ||||||||||||||||||
Other | 1.1 | 2.5 | 2.4 | 2.9 | 2.8 | 3.5 | 3.2 | 6.0 | 9.5 | |||||||||||||||||||||||||||
Total Revenues | $ | 592.8 | $ | 647.7 | $ | 641.2 | $ | 670.8 | $ | 650.6 | $ | 657.7 | $ | 663.4 | $ | 1,881.7 | $ | 1,971.7 | ||||||||||||||||||
Page 8
Kemper Corporation Segment Operating Results (Dollars in Millions) (Unaudited) | ||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Sep 30, 2011 | Sep 30, 2010 | ||||||||||||||||||||||||||||
Segment Operating Profit (Loss): | ||||||||||||||||||||||||||||||||||||
Kemper Preferred | $ | (15.7 | ) | $ | (54.2 | ) | $ | 14.2 | $ | 9.9 | $ | 17.1 | $ | 17.6 | $ | 19.3 | $ | (55.7 | ) | $ | 54.0 | |||||||||||||||
Unitrin Specialty | 6.7 | 6.0 | 5.1 | 1.6 | 8.0 | 7.5 | 7.5 | 17.8 | 23.0 | |||||||||||||||||||||||||||
Unitrin Direct | (3.7 | ) | (8.2 | ) | (7.4 | ) | (5.4 | ) | (1.5 | ) | 0.9 | (1.1 | ) | (19.3 | ) | (1.7 | ) | |||||||||||||||||||
Life and Health | 34.3 | 32.7 | 50.8 | 53.1 | 26.9 | 33.5 | 40.5 | 117.8 | 100.9 | |||||||||||||||||||||||||||
Total Segment Operating Profit (Loss) | 21.6 | (23.7 | ) | 62.7 | 59.2 | 50.5 | 59.5 | 66.2 | 60.6 | 176.2 | ||||||||||||||||||||||||||
Unallocated Operating Loss | (13.2 | ) | (9.4 | ) | (9.2 | ) | (6.8 | ) | (6.2 | ) | (5.7 | ) | (6.1 | ) | (31.8 | ) | (18.0 | ) | ||||||||||||||||||
Total Operating Profit (Loss) | 8.4 | (33.1 | ) | 53.5 | 52.4 | 44.3 | 53.8 | 60.1 | 28.8 | 158.2 | ||||||||||||||||||||||||||
Net Realized Gains (Losses) on Sales of Investments | (4.2 | ) | 17.8 | 14.2 | 28.0 | 7.2 | 2.9 | 4.5 | 27.8 | 14.6 | ||||||||||||||||||||||||||
Net Impairment Losses Recognized in Earnings | (5.0 | ) | (1.3 | ) | (0.4 | ) | (3.8 | ) | (4.6 | ) | (4.9 | ) | (3.2 | ) | (6.7 | ) | (12.7 | ) | ||||||||||||||||||
Income (Loss) from Continuing Operations before Income Taxes and Equity in Net Income (Loss) of Investee | $ | (0.8 | ) | $ | (16.6 | ) | $ | 67.3 | $ | 76.6 | $ | 46.9 | $ | 51.8 | $ | 61.4 | $ | 49.9 | $ | 160.1 | ||||||||||||||||
Segment Net Operating Income (Loss): | ||||||||||||||||||||||||||||||||||||
Kemper Preferred | $ | (8.0 | ) | $ | (33.0 | ) | $ | 11.3 | $ | 9.0 | $ | 13.5 | $ | 13.5 | $ | 14.6 | $ | (29.7 | ) | $ | 41.6 | |||||||||||||||
Unitrin Specialty | 5.3 | 4.9 | 4.2 | 2.2 | 6.2 | 6.0 | 5.8 | 14.4 | 18.0 | |||||||||||||||||||||||||||
Unitrin Direct | (1.6 | ) | (4.7 | ) | (3.8 | ) | (1.9 | ) | 0.3 | 0.4 | 0.1 | (10.1 | ) | 0.8 | ||||||||||||||||||||||
Life and Health | 22.4 | 20.9 | 32.7 | 34.6 | 12.4 | 21.5 | 26.4 | 76.0 | 60.3 | |||||||||||||||||||||||||||
Total Segment Net Operating Income (Loss) | 18.1 | (11.9 | ) | 44.4 | 43.9 | 32.4 | 41.4 | 46.9 | 50.6 | 120.7 | ||||||||||||||||||||||||||
Unallocated Net Operating Loss | (8.3 | ) | (5.5 | ) | (5.7 | ) | (4.2 | ) | (1.8 | ) | (3.7 | ) | (3.0 | ) | (19.5 | ) | (8.5 | ) | ||||||||||||||||||
Net Operating Income (Loss) | 9.8 | (17.4 | ) | 38.7 | 39.7 | 30.6 | 37.7 | 43.9 | 31.1 | 112.2 | ||||||||||||||||||||||||||
Unallocated Net Income (Loss) From: | ||||||||||||||||||||||||||||||||||||
Net Realized Gains (Losses) on Sales of Investments | (2.7 | ) | 11.5 | 9.2 | 18.4 | 4.7 | 1.9 | 2.9 | 18.0 | 9.5 | ||||||||||||||||||||||||||
Net Impairment Losses Recognized in Earnings | (3.3 | ) | (0.7 | ) | (0.3 | ) | (2.4 | ) | (3.0 | ) | (3.2 | ) | (2.1 | ) | (4.3 | ) | (8.3 | ) | ||||||||||||||||||
Income (Loss) from Continuing Operations | $ | 3.8 | $ | (6.6 | ) | $ | 47.6 | $ | 55.7 | $ | 32.3 | $ | 36.4 | $ | 44.7 | $ | 44.8 | $ | 113.4 | |||||||||||||||||
Page 9
Kemper Corporation Segment Operating Results (Dollars in Millions) (Unaudited) | ||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Sep 30, 2011 | Sep 30, 2010 | ||||||||||||||||||||||||||||
Earned Premiums by Product: | ||||||||||||||||||||||||||||||||||||
Life | $ | 98.0 | $ | 99.7 | $ | 99.4 | $ | 98.4 | $ | 98.8 | $ | 100.0 | $ | 99.5 | $ | 297.1 | $ | 298.3 | ||||||||||||||||||
Accident and Health | 41.9 | 41.5 | 41.2 | 41.4 | 40.5 | 40.1 | 39.9 | 124.6 | 120.5 | |||||||||||||||||||||||||||
Property and Casualty: | ||||||||||||||||||||||||||||||||||||
Personal Lines: | ||||||||||||||||||||||||||||||||||||
Automobile | 281.4 | 286.2 | 287.1 | 302.1 | 308.3 | 316.9 | 322.2 | 854.7 | 947.4 | |||||||||||||||||||||||||||
Homeowners | 76.6 | 75.7 | 74.1 | 75.0 | 75.1 | 74.5 | 74.1 | 226.4 | 223.7 | |||||||||||||||||||||||||||
Other Personal | 35.0 | 35.1 | 34.4 | 34.4 | 34.8 | 35.5 | 34.3 | 104.5 | 104.6 | |||||||||||||||||||||||||||
Total Personal Lines | 393.0 | 397.0 | 395.6 | 411.5 | 418.2 | 426.9 | 430.6 | 1,185.6 | 1,275.7 | |||||||||||||||||||||||||||
Commercial Automobile | 10.1 | 9.9 | 9.8 | 10.3 | 10.7 | 11.1 | 11.5 | 29.8 | 33.3 | |||||||||||||||||||||||||||
Total Earned Premiums | $ | 543.0 | $ | 548.1 | $ | 546.0 | $ | 561.6 | $ | 568.2 | $ | 578.1 | $ | 581.5 | $ | 1,637.1 | $ | 1,727.8 | ||||||||||||||||||
Net Investment Income by Segment: | ||||||||||||||||||||||||||||||||||||
Kemper Preferred: | ||||||||||||||||||||||||||||||||||||
Equity Method Limited Liabilty Companies | $ | (2.2 | ) | $ | 5.5 | $ | 3.8 | $ | 4.5 | $ | 2.9 | $ | 5.3 | $ | 2.8 | $ | 7.1 | $ | 11.0 | |||||||||||||||||
All Other Net Investment Income | 10.6 | 10.1 | 10.3 | 9.7 | 9.4 | 8.6 | 9.6 | 31.0 | 27.6 | |||||||||||||||||||||||||||
Net Investment Income | 8.4 | 15.6 | 14.1 | 14.2 | 12.3 | 13.9 | 12.4 | 38.1 | 38.6 | |||||||||||||||||||||||||||
Unitrin Specialty: | ||||||||||||||||||||||||||||||||||||
Equity Method Limited Liabilty Companies | (0.9 | ) | 2.4 | 1.7 | 2.0 | 1.4 | 2.5 | 1.4 | 3.2 | 5.3 | ||||||||||||||||||||||||||
All Other Net Investment Income | 4.2 | 4.4 | 4.6 | 4.3 | 4.3 | 4.2 | 4.7 | 13.2 | 13.2 | |||||||||||||||||||||||||||
Net Investment Income | 3.3 | 6.8 | 6.3 | 6.3 | 5.7 | 6.7 | 6.1 | 16.4 | 18.5 | |||||||||||||||||||||||||||
Unitrin Direct: | ||||||||||||||||||||||||||||||||||||
Equity Method Limited Liabilty Companies | (0.7 | ) | 1.9 | 1.5 | 1.7 | 1.2 | 2.2 | 1.2 | 2.7 | 4.6 | ||||||||||||||||||||||||||
All Other Net Investment Income | 3.6 | 3.7 | 3.9 | 3.7 | 3.6 | 3.7 | 4.1 | 11.2 | 11.4 | |||||||||||||||||||||||||||
Net Investment Income | 2.9 | 5.6 | 5.4 | 5.4 | 4.8 | 5.9 | 5.3 | 13.9 | 16.0 | |||||||||||||||||||||||||||
Life and Health Insurance: | ||||||||||||||||||||||||||||||||||||
Equity Method Limited Liabilty Companies | (9.4 | ) | (0.1 | ) | 2.1 | 6.5 | 4.3 | 1.7 | 3.3 | (7.4 | ) | 9.3 | ||||||||||||||||||||||||
All Other Net Investment Income | 52.3 | 52.5 | 50.9 | 49.4 | 49.5 | 49.6 | 50.0 | 155.7 | 149.1 | |||||||||||||||||||||||||||
Net Investment Income | 42.9 | 52.4 | 53.0 | 55.9 | 53.8 | 51.3 | 53.3 | 148.3 | 158.4 | |||||||||||||||||||||||||||
Total Segment Net Investment Inome | 57.5 | 80.4 | 78.8 | 81.8 | 76.6 | 77.8 | 77.1 | 216.7 | 231.5 | |||||||||||||||||||||||||||
Unallocated Net Investment Inome: | ||||||||||||||||||||||||||||||||||||
Equity Method Limited Liabilty Companies | (0.5 | ) | 1.2 | 0.9 | 0.8 | 0.7 | 1.7 | 0.7 | 1.6 | 3.1 | ||||||||||||||||||||||||||
All Other Net Investment Income | 1.6 | 1.3 | 1.5 | 2.1 | 2.1 | 1.8 | 2.5 | 4.4 | 6.4 | |||||||||||||||||||||||||||
Unallocated Net Investment Income | 1.1 | 2.5 | 2.4 | 2.9 | 2.8 | 3.5 | 3.2 | 6.0 | 9.5 | |||||||||||||||||||||||||||
Net Investment Income | $ | 58.6 | $ | 82.9 | $ | 81.2 | $ | 84.7 | $ | 79.4 | $ | 81.3 | $ | 80.3 | $ | 222.7 | $ | 241.0 | ||||||||||||||||||
Page 10
Kemper Corporation Combined Property and Casualty Operations1 (Dollars in Millions) (Unaudited) | ||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Sep 30, 2011 | Sep 30, 2010 | ||||||||||||||||||||||||||||
Results of Operations | ||||||||||||||||||||||||||||||||||||
Net Premiums Written | $ | 394.6 | $ | 381.1 | $ | 383.6 | $ | 375.9 | $ | 411.4 | $ | 402.7 | $ | 408.7 | $ | 1,159.3 | $ | 1,222.8 | ||||||||||||||||||
Earned Premiums: | ||||||||||||||||||||||||||||||||||||
Personal: | ||||||||||||||||||||||||||||||||||||
Automobile | $ | 281.4 | $ | 286.2 | $ | 287.1 | $ | 302.1 | $ | 308.3 | $ | 316.9 | $ | 322.2 | $ | 854.7 | $ | 947.4 | ||||||||||||||||||
Homeowners | 76.6 | 75.7 | 74.1 | 75.0 | 75.1 | 74.5 | 74.1 | 226.4 | 223.7 | |||||||||||||||||||||||||||
Other Personal | 13.8 | 13.4 | 13.2 | 13.3 | 13.3 | 13.9 | 13.0 | 40.4 | 40.2 | |||||||||||||||||||||||||||
Total Personal | 371.8 | 375.3 | 374.4 | 390.4 | 396.7 | 405.3 | 409.3 | 1,121.5 | 1,211.3 | |||||||||||||||||||||||||||
Commercial Automobile | 10.1 | 9.9 | 9.8 | 10.3 | 10.7 | 11.1 | 11.5 | 29.8 | 33.3 | |||||||||||||||||||||||||||
Total Earned Premiums | 381.9 | 385.2 | 384.2 | 400.7 | 407.4 | 416.4 | 420.8 | 1,151.3 | 1,244.6 | |||||||||||||||||||||||||||
Net Investment Income | 14.6 | 28.0 | 25.8 | 25.9 | 22.8 | 26.5 | 23.8 | 68.4 | 73.1 | |||||||||||||||||||||||||||
Other Income | 0.4 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.7 | 0.9 | |||||||||||||||||||||||||||
Total Revenues | 396.9 | 413.3 | 410.2 | 426.8 | 430.5 | 443.2 | 444.9 | 1,220.4 | 1,318.6 | |||||||||||||||||||||||||||
Incurred Losses and LAE related to: | ||||||||||||||||||||||||||||||||||||
Current Year: | ||||||||||||||||||||||||||||||||||||
Non-catastrophe Losses and LAE | 280.6 | 281.2 | 290.6 | 296.9 | 296.2 | 294.2 | 304.8 | 852.4 | 895.2 | |||||||||||||||||||||||||||
Catastrophe Losses and LAE | 43.8 | 94.7 | 9.2 | 20.7 | 12.6 | 25.7 | 15.9 | 147.7 | 54.2 | |||||||||||||||||||||||||||
Prior Years: | ||||||||||||||||||||||||||||||||||||
Non-catastrophe Losses and LAE | (16.4 | ) | (5.4 | ) | (3.1 | ) | (0.7 | ) | (6.2 | ) | (5.9 | ) | (9.1 | ) | (24.9 | ) | (21.2 | ) | ||||||||||||||||||
Catastrophe Losses and LAE | (1.5 | ) | (1.9 | ) | 0.1 | (0.6 | ) | (0.4 | ) | (2.3 | ) | (1.3 | ) | (3.3 | ) | (4.0 | ) | |||||||||||||||||||
Total Incurred Losses and LAE | 306.5 | 368.6 | 296.8 | 316.3 | 302.2 | 311.7 | 310.3 | 971.9 | 924.2 | |||||||||||||||||||||||||||
Insurance Expenses | 103.1 | 101.1 | 101.5 | 104.4 | 104.7 | 105.5 | 108.9 | 305.7 | 319.1 | |||||||||||||||||||||||||||
Operating Profit (Loss) | (12.7 | ) | (56.4 | ) | 11.9 | 6.1 | 23.6 | 26.0 | 25.7 | (57.2 | ) | 75.3 | ||||||||||||||||||||||||
Income Tax Benefit (Expense) | 8.4 | 23.6 | (0.2 | ) | 3.2 | (3.6 | ) | (6.1 | ) | (5.2 | ) | 31.8 | (14.9 | ) | ||||||||||||||||||||||
Net Operating Income (Loss) | $ | (4.3 | ) | $ | (32.8 | ) | $ | 11.7 | $ | 9.3 | $ | 20.0 | $ | 19.9 | $ | 20.5 | $ | (25.4 | ) | $ | 60.4 | |||||||||||||||
Ratios Based On Earned Premiums | ||||||||||||||||||||||||||||||||||||
Current Year Non-catastrophe Losses and LAE Ratio | 73.5 | % | 73.0 | % | 75.7 | % | 74.0 | % | 72.7 | % | 70.7 | % | 72.4 | % | 74.1 | % | 71.9 | % | ||||||||||||||||||
Current Year Catastrophe Losses and LAE Ratio | 11.5 | 24.6 | 2.4 | 5.2 | 3.1 | 6.2 | 3.8 | 12.8 | 4.4 | |||||||||||||||||||||||||||
Prior Years Non-catastrophe Losses and LAE Ratio | (4.3 | ) | (1.4 | ) | (0.8 | ) | (0.2 | ) | (1.5 | ) | (1.4 | ) | (2.2 | ) | (2.2 | ) | (1.7 | ) | ||||||||||||||||||
Prior Years Catastrophe Losses and LAE Ratio | (0.4 | ) | (0.5 | ) | — | (0.1 | ) | (0.1 | ) | (0.6 | ) | (0.3 | ) | (0.3 | ) | (0.3 | ) | |||||||||||||||||||
Total Incurred Loss and LAE Ratio | 80.3 | 95.7 | 77.3 | 78.9 | 74.2 | 74.9 | 73.7 | 84.4 | 74.3 | |||||||||||||||||||||||||||
Incurred Expense Ratio | 27.0 | 26.2 | 26.4 | 26.1 | 25.7 | 25.3 | 25.9 | 26.6 | 25.6 | |||||||||||||||||||||||||||
Combined Ratio | 107.3 | % | 121.9 | % | 103.7 | % | 105.0 | % | 99.9 | % | 100.2 | % | 99.6 | % | 111.0 | % | 99.9 | % | ||||||||||||||||||
Underlying Combined Ratio 2 | ||||||||||||||||||||||||||||||||||||
Current Year Non-catastrophe Losses and LAE Ratio | 73.5 | % | 73.0 | % | 75.7 | % | 74.0 | % | 72.7 | % | 70.7 | % | 72.4 | % | 74.1 | % | 71.9 | % | ||||||||||||||||||
Incurred Expense Ratio | 27.0 | 26.2 | 26.4 | 26.1 | 25.7 | 25.3 | 25.9 | 26.6 | 25.6 | |||||||||||||||||||||||||||
Underlying Combined Ratio | 100.5 | % | 99.2 | % | 102.1 | % | 100.1 | % | 98.4 | % | 96.0 | % | 98.3 | % | 100.7 | % | 97.5 | % | ||||||||||||||||||
Non-GAAP Measure Reconciliation | ||||||||||||||||||||||||||||||||||||
Underlying Combined Ratio | 100.5 | % | 99.2 | % | 102.1 | % | 100.1 | % | 98.4 | % | 96.0 | % | 98.3 | % | 100.7 | % | 97.5 | % | ||||||||||||||||||
Current Year Catastrophe Losses and LAE Ratio | 11.5 | 24.6 | 2.4 | 5.2 | 3.1 | 6.2 | 3.8 | 12.8 | 4.4 | |||||||||||||||||||||||||||
Prior Years Non-catastrophe Losses and LAE Ratio | (4.3 | ) | (1.4 | ) | (0.8 | ) | (0.2 | ) | (1.5 | ) | (1.4 | ) | (2.2 | ) | (2.2 | ) | (1.7 | ) | ||||||||||||||||||
Prior Years Catastrophe Losses and LAE Ratio | (0.4 | ) | (0.5 | ) | — | (0.1 | ) | (0.1 | ) | (0.6 | ) | (0.3 | ) | (0.3 | ) | (0.3 | ) | |||||||||||||||||||
Combined Ratio as Reported | 107.3 | % | 121.9 | % | 103.7 | % | 105.0 | % | 99.9 | % | 100.2 | % | 99.6 | % | 111.0 | % | 99.9 | % | ||||||||||||||||||
1 Includes the results of operations of the Kemper Preferred, Unitrin Specialty and Unitrin Direct segments. | ||||||||||||||||||||||||||||||||||||
2 Underlying Combined Ratio is a non-GAAP measure, which is computed as the difference between three operating ratios: the combined ratio, the effect of catastrophes (excluding development of prior year catastrophes) on the combined ratio and the effect of prior year reserve development at the reporting date (including development on prior year catastrophes) on the combined ratio. | ||||||||||||||||||||||||||||||||||||
Page 11
Kemper Corporation Kemper Preferred (Dollars in Millions) (Unaudited) | ||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Sep 30, 2011 | Sep 30, 2010 | ||||||||||||||||||||||||||||
Results of Operations | ||||||||||||||||||||||||||||||||||||
Net Premiums Written | $ | 233.3 | $ | 224.7 | $ | 199.6 | $ | 208.4 | $ | 230.1 | $ | 226.4 | $ | 207.3 | $ | 657.6 | $ | 663.8 | ||||||||||||||||||
Earned Premiums: | ||||||||||||||||||||||||||||||||||||
Automobile | $ | 128.5 | $ | 127.6 | $ | 126.9 | $ | 134.8 | $ | 135.6 | $ | 136.9 | $ | 137.4 | $ | 383.0 | $ | 409.9 | ||||||||||||||||||
Homeowners | 74.3 | 73.4 | 71.9 | 72.8 | 72.9 | 72.2 | 72.1 | 219.6 | 217.2 | |||||||||||||||||||||||||||
Other Personal | 13.7 | 13.4 | 13.1 | 13.3 | 13.3 | 13.8 | 12.9 | 40.2 | 40.0 | |||||||||||||||||||||||||||
Total Earned Premiums | 216.5 | 214.4 | 211.9 | 220.9 | 221.8 | 222.9 | 222.4 | 642.8 | 667.1 | |||||||||||||||||||||||||||
Net Investment Income | 8.4 | 15.6 | 14.1 | 14.2 | 12.3 | 13.9 | 12.4 | 38.1 | 38.6 | |||||||||||||||||||||||||||
Other Income | 0.1 | — | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | |||||||||||||||||||||||||||
Total Revenues | 225.0 | 230.0 | 226.1 | 235.2 | 234.2 | 236.9 | 234.9 | 681.1 | 706.0 | |||||||||||||||||||||||||||
Incurred Losses and LAE related to: | ||||||||||||||||||||||||||||||||||||
Current Year: | ||||||||||||||||||||||||||||||||||||
Non-catastrophe Losses and LAE | 148.9 | 141.4 | 145.5 | 148.9 | 148.8 | 142.5 | 147.0 | 435.8 | 438.3 | |||||||||||||||||||||||||||
Catastrophe Losses and LAE | 40.9 | 87.9 | 9.0 | 19.9 | 11.7 | 23.0 | 15.6 | 137.8 | 50.3 | |||||||||||||||||||||||||||
Prior Years: | ||||||||||||||||||||||||||||||||||||
Non-catastrophe Losses and LAE | (7.9 | ) | (2.6 | ) | (1.1 | ) | (4.0 | ) | (4.2 | ) | (4.1 | ) | (6.6 | ) | (11.6 | ) | (14.9 | ) | ||||||||||||||||||
Catastrophe Losses and LAE | (1.5 | ) | (2.0 | ) | (0.3 | ) | (0.6 | ) | (0.4 | ) | (2.3 | ) | (1.6 | ) | (3.8 | ) | (4.3 | ) | ||||||||||||||||||
Total Incurred Losses and LAE | 180.4 | 224.7 | 153.1 | 164.2 | 155.9 | 159.1 | 154.4 | 558.2 | 469.4 | |||||||||||||||||||||||||||
Insurance Expenses | 60.3 | 59.5 | 58.8 | 61.1 | 61.2 | 60.2 | 61.2 | 178.6 | 182.6 | |||||||||||||||||||||||||||
Operating Profit (Loss) | (15.7 | ) | (54.2 | ) | 14.2 | 9.9 | 17.1 | 17.6 | 19.3 | (55.7 | ) | 54.0 | ||||||||||||||||||||||||
Income Tax Benefit (Expense) | 7.7 | 21.2 | (2.9 | ) | (0.9 | ) | (3.6 | ) | (4.1 | ) | (4.7 | ) | 26.0 | (12.4 | ) | |||||||||||||||||||||
Net Operating Income (Loss) | $ | (8.0 | ) | $ | (33.0 | ) | $ | 11.3 | $ | 9.0 | $ | 13.5 | $ | 13.5 | $ | 14.6 | $ | (29.7 | ) | $ | 41.6 | |||||||||||||||
Ratios Based On Earned Premiums | ||||||||||||||||||||||||||||||||||||
Current Year Non-catastrophe Losses and LAE Ratio | 68.7 | % | 65.9 | % | 68.7 | % | 67.4 | % | 67.1 | % | 63.9 | % | 66.1 | % | 67.8 | % | 65.7 | % | ||||||||||||||||||
Current Year Catastrophe Losses and LAE Ratio | 18.9 | 41.0 | 4.2 | 9.0 | 5.3 | 10.3 | 7.0 | 21.4 | 7.5 | |||||||||||||||||||||||||||
Prior Years Non-catastrophe Losses and LAE Ratio | (3.6 | ) | (1.2 | ) | (0.5 | ) | (1.8 | ) | (1.9 | ) | (1.8 | ) | (3.0 | ) | (1.8 | ) | (2.2 | ) | ||||||||||||||||||
Prior Years Catastrophe Losses and LAE Ratio | (0.7 | ) | (0.9 | ) | (0.1 | ) | (0.3 | ) | (0.2 | ) | (1.0 | ) | (0.7 | ) | (0.6 | ) | (0.6 | ) | ||||||||||||||||||
Total Incurred Loss and LAE Ratio | 83.3 | 104.8 | 72.3 | 74.3 | 70.3 | 71.4 | 69.4 | 86.8 | 70.4 | |||||||||||||||||||||||||||
Incurred Expense Ratio | 27.9 | 27.8 | 27.7 | 27.7 | 27.6 | 27.0 | 27.5 | 27.8 | 27.4 | |||||||||||||||||||||||||||
Combined Ratio | 111.2 | % | 132.6 | % | 100.0 | % | 102.0 | % | 97.9 | % | 98.4 | % | 96.9 | % | 114.6 | % | 97.8 | % | ||||||||||||||||||
Underlying Combined Ratio 1 | ||||||||||||||||||||||||||||||||||||
Current Year Non-catastrophe Losses and LAE Ratio | 68.7 | % | 65.9 | % | 68.7 | % | 67.4 | % | 67.1 | % | 63.9 | % | 66.1 | % | 67.8 | % | 65.7 | % | ||||||||||||||||||
Incurred Expense Ratio | 27.9 | 27.8 | 27.7 | 27.7 | 27.6 | 27.0 | 27.5 | 27.8 | 27.4 | |||||||||||||||||||||||||||
Underlying Combined Ratio | 96.6 | % | 93.7 | % | 96.4 | % | 95.1 | % | 94.7 | % | 90.9 | % | 93.6 | % | 95.6 | % | 93.1 | % | ||||||||||||||||||
Non-GAAP Measure Reconciliation | ||||||||||||||||||||||||||||||||||||
Underlying Combined Ratio | 96.6 | % | 93.7 | % | 96.4 | % | 95.1 | % | 94.7 | % | 90.9 | % | 93.6 | % | 95.6 | % | 93.1 | % | ||||||||||||||||||
Current Year Catastrophe Losses and LAE Ratio | 18.9 | 41.0 | 4.2 | 9.0 | 5.3 | 10.3 | 7.0 | 21.4 | 7.5 | |||||||||||||||||||||||||||
Prior Years Non-catastrophe Losses and LAE Ratio | (3.6 | ) | (1.2 | ) | (0.5 | ) | (1.8 | ) | (1.9 | ) | (1.8 | ) | (3.0 | ) | (1.8 | ) | (2.2 | ) | ||||||||||||||||||
Prior Years Catastrophe Losses and LAE Ratio | (0.7 | ) | (0.9 | ) | (0.1 | ) | (0.3 | ) | (0.2 | ) | (1.0 | ) | (0.7 | ) | (0.6 | ) | (0.6 | ) | ||||||||||||||||||
Combined Ratio as Reported | 111.2 | % | 132.6 | % | 100.0 | % | 102.0 | % | 97.9 | % | 98.4 | % | 96.9 | % | 114.6 | % | 97.8 | % | ||||||||||||||||||
1 Underlying Combined Ratio is a non-GAAP measure, which is computed as the difference between three operating ratios: the combined ratio, the effect of catastrophes (excluding development of prior year catastrophes) on the combined ratio and the effect of prior year reserve development at the reporting date (including development on prior year catastrophes) on the combined ratio. | ||||||||||||||||||||||||||||||||||||
Page 12 Kemper Corporation Kemper Preferred Insurance Reserves (Dollars in Millions) (Unaudited) | ||||||||||||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | ||||||||||||||||||||||
Insurance Reserves: | ||||||||||||||||||||||||||||
Automobile | $ | 268.5 | $ | 275.0 | $ | 277.3 | $ | 286.2 | $ | 290.0 | $ | 294.9 | $ | 295.4 | ||||||||||||||
Homeowners | 127.5 | 131.2 | 101.0 | 97.6 | 93.1 | 92.6 | 91.0 | |||||||||||||||||||||
Other Personal | 37.2 | 38.4 | 37.6 | 36.7 | 38.7 | 37.3 | 36.7 | |||||||||||||||||||||
Insurance Reserves | $ | 433.2 | $ | 444.6 | $ | 415.9 | $ | 420.5 | $ | 421.8 | $ | 424.8 | $ | 423.1 | ||||||||||||||
Insurance Reserves: | ||||||||||||||||||||||||||||
Loss Reserves: | ||||||||||||||||||||||||||||
Case | $ | 268.6 | $ | 271.3 | $ | 263.6 | $ | 261.5 | $ | 263.2 | $ | 262.1 | $ | 262.4 | ||||||||||||||
Incurred but Not Reported | 97.5 | 103.7 | 82.6 | 88.0 | 85.1 | 89.3 | 88.1 | |||||||||||||||||||||
Total Loss Reserves | 366.1 | 375.0 | 346.2 | 349.5 | 348.3 | 351.4 | 350.5 | |||||||||||||||||||||
LAE Reserves | 67.1 | 69.6 | 69.7 | 71.0 | 73.5 | 73.4 | 72.6 | |||||||||||||||||||||
Insurance Reserves | $ | 433.2 | $ | 444.6 | $ | 415.9 | $ | 420.5 | $ | 421.8 | $ | 424.8 | $ | 423.1 | ||||||||||||||
Page 13
Kemper Corporation Unitrin Specialty (Dollars in Millions) (Unaudited) | ||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Sep 30, 2011 | Sep 30, 2010 | ||||||||||||||||||||||||||||
Results of Operations | ||||||||||||||||||||||||||||||||||||
Net Premiums Written | $ | 109.3 | $ | 105.8 | $ | 123.1 | $ | 106.1 | $ | 114.0 | $ | 110.5 | $ | 126.6 | $ | 338.2 | $ | 351.1 | ||||||||||||||||||
Earned Premiums: | ||||||||||||||||||||||||||||||||||||
Personal Automobile | $ | 100.9 | $ | 103.4 | $ | 102.6 | $ | 104.7 | $ | 106.3 | $ | 109.4 | $ | 110.9 | $ | 306.9 | $ | 326.6 | ||||||||||||||||||
Commercial Automobile | 10.1 | 9.9 | 9.8 | 10.3 | 10.7 | 11.1 | 11.5 | 29.8 | 33.3 | |||||||||||||||||||||||||||
Total Earned Premiums | 111.0 | 113.3 | 112.4 | 115.0 | 117.0 | 120.5 | 122.4 | 336.7 | 359.9 | |||||||||||||||||||||||||||
Net Investment Income | 3.3 | 6.8 | 6.3 | 6.3 | 5.7 | 6.7 | 6.1 | 16.4 | 18.5 | |||||||||||||||||||||||||||
Other Income | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.4 | 0.5 | |||||||||||||||||||||||||||
Total Revenues | 114.5 | 120.2 | 118.8 | 121.4 | 122.9 | 127.3 | 128.7 | 353.5 | 378.9 | |||||||||||||||||||||||||||
Incurred Losses and LAE related to: | ||||||||||||||||||||||||||||||||||||
Current Year: | ||||||||||||||||||||||||||||||||||||
Non-catastrophe Losses and LAE | 86.8 | 91.3 | 92.8 | 93.7 | 92.9 | 93.6 | 95.8 | 270.9 | 282.3 | |||||||||||||||||||||||||||
Catastrophe Losses and LAE | 0.7 | 2.9 | 0.1 | 0.2 | 0.4 | 2.2 | 0.1 | 3.7 | 2.7 | |||||||||||||||||||||||||||
Prior Years: | ||||||||||||||||||||||||||||||||||||
Non-catastrophe Losses and LAE | (3.2 | ) | (1.9 | ) | (1.9 | ) | 2.5 | (1.5 | ) | 1.7 | 1.3 | (7.0 | ) | 1.5 | ||||||||||||||||||||||
Catastrophe Losses and LAE | — | — | 0.1 | — | — | — | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||||||
Total Incurred Losses and LAE | 84.3 | 92.3 | 91.1 | 96.4 | 91.8 | 97.5 | 97.3 | 267.7 | 286.6 | |||||||||||||||||||||||||||
Insurance Expenses | 23.5 | 21.9 | 22.6 | 23.4 | 23.1 | 22.3 | 23.9 | 68.0 | 69.3 | |||||||||||||||||||||||||||
Operating Profit | 6.7 | 6.0 | 5.1 | 1.6 | 8.0 | 7.5 | 7.5 | 17.8 | 23.0 | |||||||||||||||||||||||||||
Income Tax Benefit (Expense) | (1.4 | ) | (1.1 | ) | (0.9 | ) | 0.6 | (1.8 | ) | (1.5 | ) | (1.7 | ) | (3.4 | ) | (5.0 | ) | |||||||||||||||||||
Net Operating Income | $ | 5.3 | $ | 4.9 | $ | 4.2 | $ | 2.2 | $ | 6.2 | $ | 6.0 | $ | 5.8 | $ | 14.4 | $ | 18.0 | ||||||||||||||||||
Ratios Based On Earned Premiums | ||||||||||||||||||||||||||||||||||||
Current Year Non-catastrophe Losses and LAE Ratio | 78.2 | % | 80.6 | % | 82.5 | % | 81.4 | % | 79.5 | % | 77.7 | % | 78.2 | % | 80.5 | % | 78.4 | % | ||||||||||||||||||
Current Year Catastrophe Losses and LAE Ratio | 0.6 | 2.6 | 0.1 | 0.2 | 0.3 | 1.8 | 0.1 | 1.1 | 0.8 | |||||||||||||||||||||||||||
Prior Years Non-catastrophe Losses and LAE Ratio | (2.9 | ) | (1.7 | ) | (1.7 | ) | 2.2 | (1.3 | ) | 1.4 | 1.1 | (2.1 | ) | 0.4 | ||||||||||||||||||||||
Prior Years Catastrophe Losses and LAE Ratio | — | — | 0.1 | — | — | — | 0.1 | — | — | |||||||||||||||||||||||||||
Total Incurred Loss and LAE Ratio | 75.9 | 81.5 | 81.0 | 83.8 | 78.5 | 80.9 | 79.5 | 79.5 | 79.6 | |||||||||||||||||||||||||||
Incurred Expense Ratio | 21.2 | 19.3 | 20.1 | 20.3 | 19.7 | 18.5 | 19.5 | 20.2 | 19.3 | |||||||||||||||||||||||||||
Combined Ratio | 97.1 | % | 100.8 | % | 101.1 | % | 104.1 | % | 98.2 | % | 99.4 | % | 99.0 | % | 99.7 | % | 98.9 | % | ||||||||||||||||||
Underlying Combined Ratio 1 | ||||||||||||||||||||||||||||||||||||
Current Year Non-catastrophe Losses and LAE Ratio | 78.2 | % | 80.6 | % | 82.5 | % | 81.4 | % | 79.5 | % | 77.7 | % | 78.2 | % | 80.5 | % | 78.4 | % | ||||||||||||||||||
Incurred Expense Ratio | 21.2 | 19.3 | 20.1 | 20.3 | 19.7 | 18.5 | 19.5 | 20.2 | 19.3 | |||||||||||||||||||||||||||
Underlying Combined Ratio | 99.4 | % | 99.9 | % | 102.6 | % | 101.7 | % | 99.2 | % | 96.2 | % | 97.7 | % | 100.7 | % | 97.7 | % | ||||||||||||||||||
Non-GAAP Measure Reconciliation | ||||||||||||||||||||||||||||||||||||
Underlying Combined Ratio | 99.4 | % | 99.9 | % | 102.6 | % | 101.7 | % | 99.2 | % | 96.2 | % | 97.7 | % | 100.7 | % | 97.7 | % | ||||||||||||||||||
Current Year Catastrophe Losses and LAE Ratio | 0.6 | 2.6 | 0.1 | 0.2 | 0.3 | 1.8 | 0.1 | 1.1 | 0.8 | |||||||||||||||||||||||||||
Prior Years Non-catastrophe Losses and LAE Ratio | (2.9 | ) | (1.7 | ) | (1.7 | ) | 2.2 | (1.3 | ) | 1.4 | 1.1 | (2.1 | ) | 0.4 | ||||||||||||||||||||||
Prior Years Catastrophe Losses and LAE Ratio | — | — | 0.1 | — | — | — | 0.1 | — | — | |||||||||||||||||||||||||||
Combined Ratio as Reported | 97.1 | % | 100.8 | % | 101.1 | % | 104.1 | % | 98.2 | % | 99.4 | % | 99.0 | % | 99.7 | % | 98.9 | % | ||||||||||||||||||
1Underlying Combined Ratio is a non-GAAP measure, which is computed as the difference between three operating ratios: the combined ratio, the effect of catastrophes (excluding development of prior year catastrophes) on the combined ratio and the effect of prior year reserve development at the reporting date (including development on prior year catastrophes) on the combined ratio. | ||||||||||||||||||||||||||||||||||||
Page 14 Kemper Corporation Unitrin Specialty Insurance Reserves (Dollars in Millions) (Unaudited) | ||||||||||||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | ||||||||||||||||||||||
Insurance Reserves: | ||||||||||||||||||||||||||||
Personal Automobile | $ | 169.6 | $ | 176.1 | $ | 179.7 | $ | 181.9 | $ | 180.0 | $ | 179.8 | $ | 183.8 | ||||||||||||||
Commercial Automobile | 54.4 | 55.6 | 58.7 | 61.7 | 65.9 | 71.7 | 75.4 | |||||||||||||||||||||
Other | 7.9 | 8.1 | 8.3 | 7.2 | 8.5 | 9.6 | 9.0 | |||||||||||||||||||||
Insurance Reserves | $ | 231.9 | $ | 239.8 | $ | 246.7 | $ | 250.8 | $ | 254.4 | $ | 261.1 | $ | 268.2 | ||||||||||||||
Insurance Reserves: | ||||||||||||||||||||||||||||
Loss Reserves: | ||||||||||||||||||||||||||||
Case | $ | 137.9 | $ | 143.6 | $ | 147.3 | $ | 151.9 | $ | 156.5 | $ | 162.2 | $ | 166.7 | ||||||||||||||
Incurred but Not Reported | 48.9 | 60.8 | 63.1 | 63.4 | 62.4 | 63.3 | 65.7 | |||||||||||||||||||||
Total Loss Reserves | 186.8 | 204.4 | 210.4 | 215.3 | 218.9 | 225.5 | 232.4 | |||||||||||||||||||||
LAE Reserves | 45.1 | 35.4 | 36.3 | 35.5 | 35.5 | 35.6 | 35.8 | |||||||||||||||||||||
Insurance Reserves | $ | 231.9 | $ | 239.8 | $ | 246.7 | $ | 250.8 | $ | 254.4 | $ | 261.1 | $ | 268.2 | ||||||||||||||
Page 15
Kemper Corporation Unitrin Direct (Dollars in Millions) (Unaudited) | ||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Sep 30, 2011 | Sep 30, 2010 | ||||||||||||||||||||||||||||
Results of Operations | ||||||||||||||||||||||||||||||||||||
Net premiums written | $ | 52.0 | $ | 50.6 | $ | 60.9 | $ | 61.4 | $ | 67.3 | $ | 65.8 | $ | 74.8 | $ | 163.5 | $ | 207.9 | ||||||||||||||||||
Earned Premiums: | ||||||||||||||||||||||||||||||||||||
Automobile | $ | 52.0 | $ | 55.2 | $ | 57.6 | $ | 62.6 | $ | 66.4 | $ | 70.6 | $ | 73.9 | $ | 164.8 | $ | 210.9 | ||||||||||||||||||
Homeowners | 2.3 | 2.3 | 2.2 | 2.2 | 2.2 | 2.3 | 2.0 | 6.8 | 6.5 | |||||||||||||||||||||||||||
Other Personal | 0.1 | — | 0.1 | — | — | 0.1 | 0.1 | 0.2 | 0.2 | |||||||||||||||||||||||||||
Total Earned Premiums | 54.4 | 57.5 | 59.9 | 64.8 | 68.6 | 73.0 | 76.0 | 171.8 | 217.6 | |||||||||||||||||||||||||||
Net Investment Income | 2.9 | 5.6 | 5.4 | 5.4 | 4.8 | 5.9 | 5.3 | 13.9 | 16.0 | |||||||||||||||||||||||||||
Other Income | 0.1 | — | — | — | — | 0.1 | — | 0.1 | 0.1 | |||||||||||||||||||||||||||
Total Revenues | 57.4 | 63.1 | 65.3 | 70.2 | 73.4 | 79.0 | 81.3 | 185.8 | 233.7 | |||||||||||||||||||||||||||
Incurred Losses and LAE related to: | ||||||||||||||||||||||||||||||||||||
Current Year: | ||||||||||||||||||||||||||||||||||||
Non-catastrophe Losses and LAE | 44.9 | 48.5 | 52.3 | 54.3 | 54.5 | 58.1 | 62.0 | 145.7 | 174.6 | |||||||||||||||||||||||||||
Catastrophe Losses and LAE | 2.2 | 3.9 | 0.1 | 0.6 | 0.5 | 0.5 | 0.2 | 6.2 | 1.2 | |||||||||||||||||||||||||||
Prior Years: | ||||||||||||||||||||||||||||||||||||
Non-catastrophe Losses and LAE | (5.3 | ) | (0.9 | ) | (0.1 | ) | 0.8 | (0.5 | ) | (3.5 | ) | (3.8 | ) | (6.3 | ) | (7.8 | ) | |||||||||||||||||||
Catastrophe Losses and LAE | — | 0.1 | 0.3 | — | — | — | 0.2 | 0.4 | 0.2 | |||||||||||||||||||||||||||
Total Incurred Losses and LAE | 41.8 | 51.6 | 52.6 | 55.7 | 54.5 | 55.1 | 58.6 | 146.0 | 168.2 | |||||||||||||||||||||||||||
Insurance Expenses | 19.3 | 19.7 | 20.1 | 19.9 | 20.4 | 23.0 | 23.8 | 59.1 | 67.2 | |||||||||||||||||||||||||||
Operating Profit (Loss) | (3.7 | ) | (8.2 | ) | (7.4 | ) | (5.4 | ) | (1.5 | ) | 0.9 | (1.1 | ) | (19.3 | ) | (1.7 | ) | |||||||||||||||||||
Income Tax Benefit (Expense) | 2.1 | 3.5 | 3.6 | 3.5 | 1.8 | (0.5 | ) | 1.2 | 9.2 | 2.5 | ||||||||||||||||||||||||||
Net Operating Income (Loss) | $ | (1.6 | ) | $ | (4.7 | ) | $ | (3.8 | ) | $ | (1.9 | ) | $ | 0.3 | $ | 0.4 | $ | 0.1 | $ | (10.1 | ) | $ | 0.8 | |||||||||||||
Ratios Based On Earned Premiums | ||||||||||||||||||||||||||||||||||||
Current Year Non-catastrophe Losses and LAE Ratio | 82.5 | % | 84.3 | % | 87.3 | % | 83.9 | % | 79.4 | % | 79.6 | % | 81.5 | % | 84.9 | % | 80.2 | % | ||||||||||||||||||
Current Year Catastrophe Losses and LAE Ratio | 4.0 | 6.8 | 0.2 | 0.9 | 0.7 | 0.7 | 0.3 | 3.6 | 0.6 | |||||||||||||||||||||||||||
Prior Years Non-catastrophe Losses and LAE Ratio | (9.7 | ) | (1.6 | ) | (0.2 | ) | 1.2 | (0.7 | ) | (4.8 | ) | (5.0 | ) | (3.7 | ) | (3.6 | ) | |||||||||||||||||||
Prior Years Catastrophe Losses and LAE Ratio | — | 0.2 | 0.5 | — | — | — | 0.3 | 0.2 | 0.1 | |||||||||||||||||||||||||||
Total Incurred Loss and LAE Ratio | 76.8 | 89.7 | 87.8 | 86.0 | 79.4 | 75.5 | 77.1 | 85.0 | 77.3 | |||||||||||||||||||||||||||
Incurred Expense Ratio | 35.5 | 34.3 | 33.6 | 30.7 | 29.7 | 31.5 | 31.3 | 34.4 | 30.9 | |||||||||||||||||||||||||||
Combined Ratio | 112.3 | % | 124.0 | % | 121.4 | % | 116.7 | % | 109.1 | % | 107.0 | % | 108.4 | % | 119.4 | % | 108.2 | % | ||||||||||||||||||
Underlying Combined Ratio 1 | ||||||||||||||||||||||||||||||||||||
Current Year Non-catastrophe Losses and LAE Ratio | 82.5 | % | 84.3 | % | 87.3 | % | 83.9 | % | 79.4 | % | 79.6 | % | 81.5 | % | 84.9 | % | 80.2 | % | ||||||||||||||||||
Incurred Expense Ratio | 35.5 | 34.3 | 33.6 | 30.7 | 29.7 | 31.5 | 31.3 | 34.4 | 30.9 | |||||||||||||||||||||||||||
Underlying Combined Ratio | 118.0 | % | 118.6 | % | 120.9 | % | 114.6 | % | 109.1 | % | 111.1 | % | 112.8 | % | 119.3 | % | 111.1 | % | ||||||||||||||||||
Non-GAAP Measure Reconciliation | ||||||||||||||||||||||||||||||||||||
Underlying Combined Ratio | 118.0 | % | 118.6 | % | 120.9 | % | 114.6 | % | 109.1 | % | 111.1 | % | 112.8 | % | 119.3 | % | 111.1 | % | ||||||||||||||||||
Current Year Catastrophe Losses and LAE Ratio | 4.0 | 6.8 | 0.2 | 0.9 | 0.7 | 0.7 | 0.3 | 3.6 | 0.6 | |||||||||||||||||||||||||||
Prior Years Non-catastrophe Losses and LAE Ratio | (9.7 | ) | (1.6 | ) | (0.2 | ) | 1.2 | (0.7 | ) | (4.8 | ) | (5.0 | ) | (3.7 | ) | (3.6 | ) | |||||||||||||||||||
Prior Years Catastrophe Losses and LAE Ratio | — | 0.2 | 0.5 | — | — | — | 0.3 | 0.2 | 0.1 | |||||||||||||||||||||||||||
Combined Ratio as Reported | 112.3 | % | 124.0 | % | 121.4 | % | 116.7 | % | 109.1 | % | 107.0 | % | 108.4 | % | 119.4 | % | 108.2 | % | ||||||||||||||||||
1 Underlying Combined Ratio is a non-GAAP measure, which is computed as the difference between three operating ratios: the combined ratio, the effect of catastrophes (excluding development of prior year catastrophes) on the combined ratio and the effect of prior year reserve development at the reporting date (including development on prior year catastrophes) on the combined ratio. | ||||||||||||||||||||||||||||||||||||
Page 16 Kemper Corporation Unitrin Direct Insurance Reserves (Dollars in Millions) (Unaudited) | ||||||||||||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | ||||||||||||||||||||||
Insurance Reserves: | ||||||||||||||||||||||||||||
Automobile | $ | 213.3 | $ | 223.0 | $ | 230.5 | $ | 229.5 | $ | 227.4 | $ | 226.6 | $ | 232.0 | ||||||||||||||
Homeowners | 5.1 | 5.8 | 5.4 | 3.7 | 3.6 | 3.5 | 3.2 | |||||||||||||||||||||
Other Personal | 2.7 | 2.7 | 2.5 | 2.4 | 1.5 | 1.5 | 2.4 | |||||||||||||||||||||
Insurance Reserves | $ | 221.1 | $ | 231.5 | $ | 238.4 | $ | 235.6 | $ | 232.5 | $ | 231.6 | $ | 237.6 | ||||||||||||||
Insurance Reserves: | ||||||||||||||||||||||||||||
Loss Reserves: | ||||||||||||||||||||||||||||
Case | $ | 147.2 | $ | 146.4 | $ | 150.8 | $ | 144.9 | $ | 144.1 | $ | 148.3 | $ | 138.5 | ||||||||||||||
Incurred but Not Reported | 44.5 | 53.5 | 54.9 | 56.8 | 53.8 | 47.6 | 60.5 | |||||||||||||||||||||
Total Loss Reserves | 191.7 | 199.9 | 205.7 | 201.7 | 197.9 | 195.9 | 199.0 | |||||||||||||||||||||
LAE Reserves | 29.4 | 31.6 | 32.7 | 33.9 | 34.6 | 35.7 | 38.6 | |||||||||||||||||||||
Insurance Reserves | $ | 221.1 | $ | 231.5 | $ | 238.4 | $ | 235.6 | $ | 232.5 | $ | 231.6 | $ | 237.6 | ||||||||||||||
Page 17
Kemper Corporation Life and Health Insurance (Dollars in Millions) (Unaudited) | ||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Sep 30, 2011 | Sep 30, 2010 | ||||||||||||||||||||||||||||
Results of Operations | ||||||||||||||||||||||||||||||||||||
Earned Premiums: | ||||||||||||||||||||||||||||||||||||
Life | $ | 98.0 | $ | 99.7 | $ | 99.4 | $ | 98.4 | $ | 98.8 | $ | 100.0 | $ | 99.5 | $ | 297.1 | $ | 298.3 | ||||||||||||||||||
Accident and Health | 41.9 | 41.5 | 41.2 | 41.4 | 40.5 | 40.1 | 39.9 | 124.6 | 120.5 | |||||||||||||||||||||||||||
Property | 21.2 | 21.7 | 21.2 | 21.1 | 21.5 | 21.6 | 21.3 | 64.1 | 64.4 | |||||||||||||||||||||||||||
Total Earned Premiums | 161.1 | 162.9 | 161.8 | 160.9 | 160.8 | 161.7 | 160.7 | 485.8 | 483.2 | |||||||||||||||||||||||||||
Net Investment Income | 42.9 | 52.4 | 53.0 | 55.9 | 53.8 | 51.3 | 53.3 | 148.3 | 158.4 | |||||||||||||||||||||||||||
Other Income | — | 0.1 | — | 0.1 | 0.1 | — | — | 0.1 | 0.1 | |||||||||||||||||||||||||||
Total Revenues | 204.0 | 215.4 | 214.8 | 216.9 | 214.7 | 213.0 | 214.0 | 634.2 | 641.7 | |||||||||||||||||||||||||||
Policyholders’ Benefits and Incurred Losses and LAE | 93.0 | 108.6 | 95.5 | 91.0 | 101.6 | 107.4 | 106.8 | 297.1 | 315.8 | |||||||||||||||||||||||||||
Insurance Expenses | 76.7 | 74.1 | 68.5 | 72.8 | 71.4 | 72.1 | 66.7 | 219.3 | 210.2 | |||||||||||||||||||||||||||
Write-off of Goodwill | — | — | — | — | 14.8 | — | — | — | 14.8 | |||||||||||||||||||||||||||
Operating Profit | 34.3 | 32.7 | 50.8 | 53.1 | 26.9 | 33.5 | 40.5 | 117.8 | 100.9 | |||||||||||||||||||||||||||
Income Tax Expense | (11.9 | ) | (11.8 | ) | (18.1 | ) | (18.5 | ) | (14.5 | ) | (12.0 | ) | (14.1 | ) | (41.8 | ) | (40.6 | ) | ||||||||||||||||||
Net Operating Income | $ | 22.4 | $ | 20.9 | $ | 32.7 | $ | 34.6 | $ | 12.4 | $ | 21.5 | $ | 26.4 | $ | 76.0 | $ | 60.3 | ||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | ||||||||||||||||||||||
Insurance Reserves: | ||||||||||||||||||||||||||||
Future Policyholder Benefits | $ | 3,039.8 | $ | 3,029.2 | $ | 3,014.7 | $ | 3,004.8 | $ | 2,995.4 | $ | 2,984.0 | $ | 2,977.2 | ||||||||||||||
Incurred Losses and LAE Reserves: | ||||||||||||||||||||||||||||
Life | 32.9 | 34.3 | 36.0 | 35.3 | 34.2 | 39.0 | 42.4 | |||||||||||||||||||||
Accident and Health | 21.7 | 22.1 | 22.9 | 23.6 | 24.4 | 25.8 | 26.9 | |||||||||||||||||||||
Property | 12.0 | 18.1 | 16.9 | 20.8 | 21.2 | 18.9 | 16.5 | |||||||||||||||||||||
Total Incurred Losses and LAE Reserves | 66.6 | 74.5 | 75.8 | 79.7 | 79.8 | 83.7 | 85.8 | |||||||||||||||||||||
Insurance Reserves | $ | 3,106.4 | $ | 3,103.7 | $ | 3,090.5 | $ | 3,084.5 | $ | 3,075.2 | $ | 3,067.7 | $ | 3,063.0 | ||||||||||||||
Page 18
Kemper Corporation Details of Investment Performance (Dollars and Shares in Millions, Except Per Share Amounts) | ||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||
Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Sep 30, 2011 | Sep 30, 2010 | ||||||||||||||||||||||||||||
Net Investment Income | ||||||||||||||||||||||||||||||||||||
Interest and Dividends on Fixed Maturities | $ | 61.8 | $ | 62.0 | $ | 60.0 | $ | 59.9 | $ | 60.5 | $ | 60.9 | $ | 62.5 | $ | 183.8 | $ | 183.9 | ||||||||||||||||||
Dividends on Equity Securities | 6.0 | 6.1 | 7.1 | 4.8 | 4.0 | 2.9 | 4.3 | 19.2 | 11.2 | |||||||||||||||||||||||||||
Short-term Investments | — | — | 0.1 | 0.1 | 0.1 | — | 0.1 | 0.1 | 0.2 | |||||||||||||||||||||||||||
Loans to Policyholders | 4.4 | 4.3 | 4.4 | 4.2 | 4.2 | 4.0 | 4.1 | 13.1 | 12.3 | |||||||||||||||||||||||||||
Real Estate | 6.7 | 6.3 | 6.4 | 6.9 | 6.7 | 6.9 | 6.6 | 19.4 | 20.2 | |||||||||||||||||||||||||||
Equity Method Limited Liability Investments | (13.7 | ) | 10.9 | 10.0 | 15.5 | 10.5 | 13.4 | 9.4 | 7.2 | 33.3 | ||||||||||||||||||||||||||
Other | — | 0.1 | — | — | — | — | — | 0.1 | — | |||||||||||||||||||||||||||
Total Investment Income | 65.2 | 89.7 | 88.0 | 91.4 | 86.0 | 88.1 | 87.0 | 242.9 | 261.1 | |||||||||||||||||||||||||||
Investment Expenses: | ||||||||||||||||||||||||||||||||||||
Real Estate | 6.2 | 6.4 | 6.4 | 6.3 | 6.4 | 6.5 | 6.5 | 19.0 | 19.4 | |||||||||||||||||||||||||||
Other Investment Expenses | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.3 | 0.2 | 1.2 | 0.7 | |||||||||||||||||||||||||||
Total Investment Expenses | 6.6 | 6.8 | 6.8 | 6.7 | 6.6 | 6.8 | 6.7 | 20.2 | 20.1 | |||||||||||||||||||||||||||
Net Investment Income | $ | 58.6 | $ | 82.9 | $ | 81.2 | $ | 84.7 | $ | 79.4 | $ | 81.3 | $ | 80.3 | $ | 222.7 | $ | 241.0 | ||||||||||||||||||
Net Realized Gains on Sales of Investments | ||||||||||||||||||||||||||||||||||||
Fixed Maturities: | ||||||||||||||||||||||||||||||||||||
Gains on Sales | $ | 7.1 | $ | 3.0 | $ | 2.8 | $ | 15.8 | $ | 0.9 | $ | 2.3 | $ | 2.5 | $ | 12.9 | $ | 5.7 | ||||||||||||||||||
Losses on Sales | — | (0.1 | ) | — | (0.1 | ) | — | — | — | (0.1 | ) | — | ||||||||||||||||||||||||
Equity Securities: | ||||||||||||||||||||||||||||||||||||
Gains on Sales | 2.8 | 15.2 | 11.2 | 4.0 | 5.7 | 0.3 | 1.7 | 29.2 | 7.7 | |||||||||||||||||||||||||||
Losses on Sales | (13.4 | ) | (0.1 | ) | — | — | — | — | — | (13.5 | ) | — | ||||||||||||||||||||||||
Investee - Intermec: | ||||||||||||||||||||||||||||||||||||
Gains on Sales | — | — | — | — | — | 0.8 | — | — | 0.8 | |||||||||||||||||||||||||||
Real Estate: | ||||||||||||||||||||||||||||||||||||
Gains on Sales | — | — | 0.1 | 8.2 | — | — | — | 0.1 | — | |||||||||||||||||||||||||||
Other Investments: | ||||||||||||||||||||||||||||||||||||
Gains on Sales | — | — | — | — | 0.1 | — | — | — | 0.1 | |||||||||||||||||||||||||||
Losses on Sales | — | — | — | — | — | (0.1 | ) | — | — | (0.1 | ) | |||||||||||||||||||||||||
Trading Securities Net Gains (Losses) | (0.7 | ) | (0.2 | ) | 0.1 | 0.1 | 0.5 | (0.4 | ) | 0.3 | (0.8 | ) | 0.4 | |||||||||||||||||||||||
Net Realized Gains (Losses) on Sales of Investments | $ | (4.2 | ) | $ | 17.8 | $ | 14.2 | $ | 28.0 | $ | 7.2 | $ | 2.9 | $ | 4.5 | $ | 27.8 | $ | 14.6 | |||||||||||||||||
Net Impairment Losses Recognized in Earnings | ||||||||||||||||||||||||||||||||||||
Fixed Maturities | $ | — | $ | — | $ | — | $ | (2.0 | ) | $ | (4.6 | ) | $ | (4.6 | ) | $ | (3.2 | ) | $ | — | $ | (12.4 | ) | |||||||||||||
Equity Securities | (0.1 | ) | (1.3 | ) | (0.4 | ) | (1.8 | ) | — | (0.3 | ) | — | (1.8 | ) | (0.3 | ) | ||||||||||||||||||||
Real Estate | $ | (4.9 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (4.9 | ) | $ | — | ||||||||||||||||
Net Impairment Losses Recognized in Earnings | $ | (5.0 | ) | $ | (1.3 | ) | $ | (0.4 | ) | $ | (3.8 | ) | $ | (4.6 | ) | $ | (4.9 | ) | $ | (3.2 | ) | $ | (6.7 | ) | $ | (12.7 | ) | |||||||||
Page 19
Kemper Corporation Details of Invested Assets (Dollars in Millions) (Unaudited) | |||||||||||||||||||||
Sep 30, 2011 | Dec 31, 2010 | Dec 31, 2009 | |||||||||||||||||||
Carrying Value | Percent of Total Investments1 | Carrying Value | Percent of Total Investments1 | Carrying Value | Percent of Total Investments1 | ||||||||||||||||
Fixed Maturities Reported at Fair Value: | |||||||||||||||||||||
U.S. Government and Government Agencies and Authorities | $ | 516.7 | 8.5 | % | $ | 536.9 | 8.6 | % | $ | 720.9 | 12.0 | % | |||||||||
States and Political Subdivisions | 1,903.3 | 31.4 | 1,792.8 | 28.7 | 1,745.3 | 29.0 | |||||||||||||||
Corporate Securities: | |||||||||||||||||||||
Bonds and Notes | 2,275.2 | 37.5 | 2,049.0 | 32.8 | 1,931.6 | 32.1 | |||||||||||||||
Redeemable Preferred Stocks | 81.5 | 1.3 | 88.3 | 1.4 | 150.4 | 2.5 | |||||||||||||||
Mortgage and Asset-backed | 5.7 | 0.1 | 8.3 | 0.1 | 13.2 | 0.2 | |||||||||||||||
Total Fixed Maturities Reported at Fair Value | 4,782.4 | 78.8 | 4,475.3 | 71.6 | 4,561.4 | 75.8 | |||||||||||||||
Equity Securities Reported at Fair Value: | |||||||||||||||||||||
Preferred Stocks | 109.1 | 1.8 | 125.1 | 2.0 | 115.1 | 1.9 | |||||||||||||||
Common Stocks: | |||||||||||||||||||||
Intermec | — | — | 137.5 | 2.2 | — | — | |||||||||||||||
Other Equities | 113.8 | 1.9 | 133.4 | 2.1 | 41.2 | 0.7 | |||||||||||||||
Other Equity Interests: | |||||||||||||||||||||
Exchange Traded Funds | 65.7 | 1.1 | 79.2 | 1.3 | — | — | |||||||||||||||
Limited Liability Companies and Limited Partnerships | 72.2 | 1.2 | 75.2 | 1.2 | 39.1 | 0.6 | |||||||||||||||
Total Equity Securities Reported at Fair Value | 360.8 | 6.0 | 550.4 | 8.8 | 195.4 | 3.2 | |||||||||||||||
Equity Method Limited Liability Investments | 305.0 | 5.0 | 328.0 | 5.2 | 285.5 | 4.7 | |||||||||||||||
Investee (Intermec) at Cost Plus Cumulative Undistributed Earnings | — | — | — | — | 98.4 | 1.6 | |||||||||||||||
Short-term Investments at Cost which Approximates Fair Value | 120.9 | 2.0 | 402.9 | 6.4 | 397.0 | 6.6 | |||||||||||||||
Other Investments: | |||||||||||||||||||||
Loans to Policyholders at Unpaid Principal | 248.6 | 4.1 | 238.4 | 3.8 | 223.6 | 3.7 | |||||||||||||||
Real Estate at Depreciated Cost | 241.8 | 4.0 | 249.9 | 4.0 | 257.1 | 4.3 | |||||||||||||||
Trading Securities at Fair Value | 4.2 | 0.1 | 5.1 | 0.1 | 4.6 | 0.1 | |||||||||||||||
Other | 0.6 | — | 0.8 | — | 0.8 | — | |||||||||||||||
Total Other Investments | 495.2 | 8.2 | 494.2 | 7.9 | 486.1 | 8.1 | |||||||||||||||
Total Investments | $ | 6,064.3 | 100.0 | % | $ | 6,250.8 | 100.0 | % | $ | 6,023.8 | 100.0 | % | |||||||||
S&P Equivalent Rating for Fixed Maturities | |||||||||||||||||||||
AAA, AA, A | $ | 3,709.1 | 77.6 | % | $ | 3,493.7 | 78.1 | % | $ | 3,678.4 | 80.6 | % | |||||||||
BBB | 781.7 | 16.4 | 733.1 | 16.4 | 650.3 | 14.3 | |||||||||||||||
BB | 110.4 | 2.3 | 105.3 | 2.4 | 110.4 | 2.4 | |||||||||||||||
B | 63.3 | 1.3 | 52.3 | 1.2 | 27.1 | 0.6 | |||||||||||||||
CCC | 102.5 | 2.1 | 76.6 | 1.7 | 74.1 | 1.6 | |||||||||||||||
In or Near Default | 15.4 | 0.3 | 14.3 | 0.3 | 21.1 | 0.5 | |||||||||||||||
Total Investments in Fixed Maturities | $ | 4,782.4 | 100.0 | % | $ | 4,475.3 | 100.0 | % | $ | 4,561.4 | 100.0 | % | |||||||||
Duration (in Years) | |||||||||||||||||||||
Total Investments in Fixed Maturities | 7.5 | 7.2 | 6.9 | ||||||||||||||||||
1 Sum of percentages for individual lines does not equal subtotals and grand total due to rounding. | |||||||||||||||||||||
Page 20
Kemper Corporation Investment Concentration (Dollars in Millions) (Unaudited) | |||||||||||||||||||||
Sep 30, 2011 | Dec 31, 2010 | Dec 31, 2009 | |||||||||||||||||||
Fair Value of Non-governmental Fixed Maturities by Industry | Amount | Percent of Total Investments | Amount | Percent of Total Investments | Amount | Percent of Total Investments | |||||||||||||||
Manufacturing | $ | 1,129.6 | 18.6 | % | $ | 1,023.6 | 16.4 | % | $ | 928.8 | 15.4 | % | |||||||||
Finance, Insurance and Real Estate | 587.6 | 9.7 | 566.4 | 9.1 | 608.8 | 10.1 | |||||||||||||||
Transportation, Communication and Utilities | 247.3 | 4.1 | 229.7 | 3.7 | 236.2 | 3.9 | |||||||||||||||
Services | 212.0 | 3.5 | 186.3 | 3.0 | 181.9 | 3.0 | |||||||||||||||
Mining | 82.4 | 1.4 | 52.0 | 0.8 | 58.4 | 1.0 | |||||||||||||||
Wholesale Trade | 38.3 | 0.6 | 36.5 | 0.6 | 33.3 | 0.6 | |||||||||||||||
Retail Trade | 46.7 | 0.8 | 33.5 | 0.5 | 32.3 | 0.5 | |||||||||||||||
Agriculture, Forestry and Fishing | 17.9 | 0.3 | 17.0 | 0.3 | 14.9 | 0.2 | |||||||||||||||
Other | 0.6 | — | 0.6 | — | 0.6 | — | |||||||||||||||
Total Fair Value of Non-governmental Fixed Maturities | $ | 2,362.4 | 39.0 | % | $ | 2,145.6 | 34.4 | % | $ | 2,095.2 | 34.7 | % | |||||||||
Sep 30, 2011 | |||||||||
Ten Largest Investment Exposures 1 | Fair Value | Percent of Total Investments | |||||||
Fixed Maturities: | |||||||||
States and Political Subdivisions: | |||||||||
Texas | $ | 104.9 | 1.7 | % | |||||
Washington | 96.0 | 1.6 | |||||||
Louisiana | 76.4 | 1.3 | |||||||
Georgia | 74.9 | 1.2 | |||||||
Ohio | 67.4 | 1.1 | |||||||
New York | 64.3 | 1.1 | |||||||
Equity Securities: | |||||||||
iShares® iBoxx $ Investment Grade Corporate Bond Fund | 65.7 | 1.1 | |||||||
Equity Method Limited Liability Investments: | |||||||||
Tennebaum Opportunities Fund V, LLC | 80.0 | 1.3 | |||||||
Special Value Opportunity Fund, LLC | 67.2 | 1.1 | |||||||
Goldman Sachs Vintage Fund IV, L.P. | 64.1 | 1.1 | |||||||
Total | $ | 760.9 | 12.6 | % | |||||
1 | Excluding Investments in U.S. Government and Government Agencies and Authorities and Obligations of States and Political Subdivisions Pre-refunded with U.S. Government and Government Agencies Held in Trust at September 30, 2011. |
Page 21
Kemper Corporation Municipal Bond Securities excluding Pre-refunded with U.S. Government Held in Trust (Dollars in Millions) (Unaudited) | ||||||||||||||||||||||
Sep 30, 2011 | ||||||||||||||||||||||
State General Obligation | Political Subdivision General Obligation | Revenue | Total Fair Value | Percent of Total Muni Bond | Percent of Total Investments1 | |||||||||||||||||
Texas | $ | 66.6 | $ | 15.2 | $ | 23.1 | $ | 104.9 | 6.5 | % | 1.7 | % | ||||||||||
Washington | 68.4 | 4.4 | 23.2 | 96.0 | 5.9 | 1.6 | ||||||||||||||||
Louisiana | 40.3 | 9.9 | 26.2 | 76.4 | 4.7 | 1.3 | ||||||||||||||||
Georgia | 50.8 | 12.5 | 11.6 | 74.9 | 4.6 | 1.2 | ||||||||||||||||
Ohio | 44.5 | — | 22.9 | 67.4 | 4.2 | 1.1 | ||||||||||||||||
New York | 21.9 | — | 42.4 | 64.3 | 4.0 | 1.1 | ||||||||||||||||
Colorado | — | 19.6 | 40.6 | 60.2 | 3.7 | 1.0 | ||||||||||||||||
Florida | 55.8 | — | 0.1 | 55.9 | 3.5 | 0.9 | ||||||||||||||||
Alaska | 50.5 | — | 2.7 | 53.2 | 3.3 | 0.9 | ||||||||||||||||
Wisconsin | 52.2 | — | — | 52.2 | 3.2 | 0.9 | ||||||||||||||||
Pennsylvania | 44.3 | 5.2 | 1.7 | 51.2 | 3.2 | 0.8 | ||||||||||||||||
Connecticut | 43.9 | — | 5.4 | 49.3 | 3.1 | 0.8 | ||||||||||||||||
Massachusetts | 21.6 | — | 23.2 | 44.8 | 2.8 | 0.7 | ||||||||||||||||
Oregon | 44.1 | — | 0.6 | 44.7 | 2.8 | 0.7 | ||||||||||||||||
Illinois | 37.4 | 1.9 | 3.7 | 43.0 | 2.7 | 0.7 | ||||||||||||||||
Maryland | 33.3 | 4.4 | 3.5 | 41.2 | 2.6 | 0.7 | ||||||||||||||||
North Carolina | 15.4 | 5.0 | 18.8 | 39.2 | 2.4 | 0.6 | ||||||||||||||||
Hawaii | 36.6 | 0.4 | — | 37.0 | 2.3 | 0.6 | ||||||||||||||||
Nevada | 33.6 | 1.1 | — | 34.7 | 2.1 | 0.6 | ||||||||||||||||
Virginia | 8.4 | 19.4 | 6.9 | 34.7 | 2.1 | 0.6 | ||||||||||||||||
Indiana | — | 4.2 | 27.6 | 31.8 | 2.0 | 0.5 | ||||||||||||||||
California | 18.6 | 1.1 | 10.9 | 30.6 | 1.9 | 0.5 | ||||||||||||||||
South Carolina | 25.3 | 4.9 | 0.2 | 30.4 | 1.9 | 0.5 | ||||||||||||||||
Arkansas | 29.1 | — | — | 29.1 | 1.8 | 0.5 | ||||||||||||||||
Mississippi | 24.2 | — | 4.2 | 28.4 | 1.8 | 0.5 | ||||||||||||||||
Missouri | 3.1 | 4.1 | 20.9 | 28.1 | 1.7 | 0.5 | ||||||||||||||||
New Jersey | 6.0 | 2.0 | 19.0 | 27.0 | 1.7 | 0.4 | ||||||||||||||||
Utah | 11.8 | 3.5 | 10.5 | 25.8 | 1.6 | 0.4 | ||||||||||||||||
Iowa | — | — | 23.1 | 23.1 | 1.4 | 0.4 | ||||||||||||||||
Minnesota | 13.0 | 10.0 | — | 23.0 | 1.4 | 0.4 | ||||||||||||||||
Delaware | 13.9 | — | 6.2 | 20.1 | 1.2 | 0.3 | ||||||||||||||||
Tennessee | 4.7 | 11.9 | 3.3 | 19.9 | 1.2 | 0.3 | ||||||||||||||||
Rhode Island | 19.2 | — | — | 19.2 | 1.2 | 0.3 | ||||||||||||||||
West Virginia | 19.1 | — | — | 19.1 | 1.2 | 0.3 | ||||||||||||||||
Nebraska | — | 12.6 | 5.1 | 17.7 | 1.1 | 0.3 | ||||||||||||||||
Kentucky | — | 1.1 | 15.0 | 16.1 | 1.0 | 0.3 | ||||||||||||||||
Arizona | — | 8.5 | 6.9 | 15.4 | 1.0 | 0.3 | ||||||||||||||||
Michigan | — | — | 12.4 | 12.4 | 0.8 | 0.2 | ||||||||||||||||
All Other States | 7.7 | 22.1 | 41.9 | 71.7 | 4.4 | 1.2 | ||||||||||||||||
Total (1) | $ | 965.3 | $ | 185.0 | $ | 463.8 | $ | 1,614.1 | 100.0 | % | 26.6 | % | ||||||||||
1 Sum of percentages for individual lines does not equal total due to rounding. | ||||||||||||||||||||||
Page 22
Kemper Corporation Investments in Limited Liability Investment Companies and Limited Partnerships (Dollars in Millions) (Unaudited) | ||||||||||||||||
Unfunded Commitment | Reported Value | Stated Fund | ||||||||||||||
Asset Class | Sep 30, 2011 | Sep 30, 2011 | Dec 31, 2010 | End Date | ||||||||||||
Reported as Equity Method Limited Liability Investments at Cost Plus Cumulative Undistributed Earnings: | ||||||||||||||||
Tennenbaum Opportunities Fund V, LLC | Distressed Debt | $ | — | $ | 80.0 | $ | 91.4 | 10/10/16 | ||||||||
Special Value Opportunity Fund, LLC | Distressed Debt | — | 67.2 | 86.8 | 07/13/14 | |||||||||||
Goldman Sachs Vintage Fund IV, L.P. | Secondary Transactions | 22.4 | 64.1 | 58.9 | 12/31/16 | |||||||||||
Special Value Continuation Fund, LLC | Distressed Debt | — | 22.8 | 26.8 | 06/30/16 | |||||||||||
BNY-Alcentra Mezzanine Partners III, L.P. | Mezzanine Debt | 27.5 | 16.4 | 4.5 | 2021-2022 | |||||||||||
NY Life Investment Management Mezzanine Partners II, LP | Mezzanine Debt | 4.0 | 14.9 | 20.5 | 07/31/16 | |||||||||||
BNY Mezzanine Partners L.P. | Mezzanine Debt | 1.8 | 13.5 | 14.1 | 04/17/16 | |||||||||||
Ziegler Meditech Equity Partners, LP | Growth Equity | 2.3 | 11.9 | 10.4 | 01/31/16 | |||||||||||
Other Funds | 3.4 | 14.2 | 14.6 | Various | ||||||||||||
Total Equity Method Limited Liability Investments | 61.4 | 305.0 | 328.0 | |||||||||||||
Reported as Other Equity Interests and Reported at Fair Value: | ||||||||||||||||
Highbridge Principal Strategies Fund L.P. | Mezzanine Debt | 6.9 | 16.4 | 11.4 | 01/23/18 | |||||||||||
Goldman Sachs Vintage Fund V, L.P. | Secondary Transactions | 9.5 | 8.4 | 8.7 | 12/31/18 | |||||||||||
Goldman Sachs Mezzanine Partners V, L.P. | Mezzanine Debt | 15.1 | 8.2 | 8.4 | 12/31/21 | |||||||||||
Other | 36.4 | 39.2 | 46.7 | Various | ||||||||||||
Total Reported as Other Equity Interests and Reported at Fair Value | 67.9 | 72.2 | 75.2 | |||||||||||||
Total | $ | 129.3 | $ | 377.2 | $ | 403.2 | ||||||||||
Page 23
Kemper Corporation
Definitions of Non-GAAP Financial Measures
The Company believes that investors’ understanding of Kemper’s performance is enhanced by the disclosure of the following non-GAAP financial measures. The methods for calculating these measures may differ from those used by other companies and therefore comparability may be limited.
Book Value Per Share Excluding Unrealized Gains on Fixed Maturities, is a ratio that uses a non-GAAP financial measure. It is calculated by dividing shareholders’ equity after excluding the impact of unrealized net capital gains and losses on fixed income securities by total Common Shares Issued and Outstanding. Book value per share is the most directly comparable GAAP financial measure. The Company uses the trend in book value per share, excluding the impact of unrealized net capital gains and losses on fixed income securities in conjunction with book value per share to identify and analyze the change in net worth attributable to management efforts between periods. The Company believes the non-GAAP financial measure is useful to investors because it eliminates the effect of items that can fluctuate significantly from period to period and are generally driven by economic developments, primarily capital market conditions, the magnitude and timing of which are generally not influenced by management. The Company believes it enhances understanding and comparability of performance by highlighting underlying business activity and profitability drivers.
Book Value Per Share Excluding Goodwill, is a ratio that uses a non-GAAP financial measure. It is calculated by dividing shareholders’ equity after excluding the recorded Goodwill asset. Book value per share is the most directly comparable GAAP financial measure. Book Value Per Share, Excluding Goodwill, also referred to as Tangible Book Value Per Share, is a common measure used by analysts and investors to compare similar companies.
Net Operating Income (Loss) is an after-tax, non-GAAP measure and is computed by excluding from Income (Loss) from Continuing Operations the after-tax impact of 1) Net Realized Gains (Losses) on Sales of Investments, 2) Net Impairment Losses Recognized in Earnings related to investments and 3) other significant non-recurring or infrequent items that may not be indicative of ongoing operations. Significant non-recurring items are excluded when (a) the nature of the charge or gain is such that it is reasonably unlikely to recur within two years, and (b) there has been no similar charge or gain within the prior two years.
The Company believes that Net Operating Income (Loss) provides investors with a valuable measure of its ongoing performance because it reveals underlying operational performance trends that otherwise might be less apparent if the items were not excluded. Net Realized Gains on Sales of Investments and Net Impairment Losses Recognized in Earnings related to investments included in the Company's results may vary significantly between periods and are generally driven by business decisions and external economic developments such as capital market conditions that impact the values of the company's investments, the timing of which is unrelated to the insurance underwriting process. Significant non-recurring items are excluded because, by their nature, they are not indicative of the Company's business or economic trends.
Underlying Combined Ratio is a non-GAAP financial measure, which is computed by adding the Current Year Non-catastrophe Losses and LAE Ratio with the Incurred Expense Ratio. The most directly comparable GAAP financial measure is the combined ratio. The Company believes the underlying combined ratio is useful to investors and is used by management to reveal the trends in the Company's Property and Casualty insurance businesses that may be obscured by catastrophe losses and prior year reserve development. These catastrophe losses cause loss trends to vary significantly between periods as a result of their incidence of occurrence and magnitude, and can have a significant impact on the combined ratio. Prior year reserve developments are caused by unexpected loss development on historical reserves. Because reserve development relates to the re-estimation of losses from earlier periods, it has no bearing on the performance of our insurance products in the current period. The Company believes it is useful for investors to evaluate these components separately and in the aggregate when reviewing the Company's underwriting performance. The underlying combined ratio should not be considered a substitute for the combined ratio and does not reflect the overall underwriting profitability of our business.
Page 24