Attached files
file | filename |
---|---|
EX-99.1 - EXHIBIT 99.1 - SELECTIVE INSURANCE GROUP INC | exh_991.htm |
8-K - FORM 8-K - SELECTIVE INSURANCE GROUP INC | f8k_013113.htm |
EXHIBIT 99.2
Supplemental Investor Package
___________________________________________________
Fourth Quarter and
Full Year 2012
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)
|
December 31,
|
December 31,
|
|||||||||||||||||||||||
2012
|
2011
|
|||||||||||||||||||||||
Unrecognized/
|
Unrecognized/
|
|||||||||||||||||||||||
Balance
|
Market
|
Unrealized
|
Balance
|
Market
|
Unrealized
|
|||||||||||||||||||
Sheet
|
Value
|
Gain/(Loss)
|
Sheet
|
Value
|
Gain/(Loss)
|
|||||||||||||||||||
Invested Assets:
|
||||||||||||||||||||||||
Corporate bonds1
|
$ | 2,239,284 | 2,250,536 | 110,822 | $ | 1,967,498 | 1,981,909 | 73,085 | ||||||||||||||||
Gov't and Municipal bonds
|
1,610,798 | 1,640,138 | 99,026 | 1,642,223 | 1,673,508 | 108,694 | ||||||||||||||||||
Total bonds
|
3,850,082 | 3,890,674 | 209,848 | 3,609,721 | 3,655,417 | 181,779 | ||||||||||||||||||
Equities
|
151,382 | 151,382 | 18,941 | 157,355 | 157,355 | 13,529 | ||||||||||||||||||
Short-term investments
|
214,479 | 214,479 | - | 217,044 | 217,044 | - | ||||||||||||||||||
Other investments
|
114,076 | 114,076 | (4,805 | ) | 128,301 | 128,301 | (4,520 | ) | ||||||||||||||||
Total invested assets
|
4,330,019 | 4,370,611 | 223,984 | 4,112,421 | 4,158,117 | 190,788 | ||||||||||||||||||
Invested assets per $ of stockholders' equity2
|
3.97 | 3.89 | ||||||||||||||||||||||
Total assets2
|
6,794,216 | 5,685,469 | ||||||||||||||||||||||
Liabilities:
|
||||||||||||||||||||||||
Reserve for losses and loss expenses
|
4,068,941 | 3,144,924 | ||||||||||||||||||||||
Unearned premium reserve
|
974,706 | 906,991 | ||||||||||||||||||||||
Total liabilities
|
5,703,624 | 4,627,141 | ||||||||||||||||||||||
Stockholders' equity2
|
1,090,592 | 1,058,328 | ||||||||||||||||||||||
Total debt to capitalization ratio2
|
22.0 | % | 22.5 | % | ||||||||||||||||||||
Adjusted total debt to capitalization ratio 2, 3
|
15.6 | % | 15.9 | % | ||||||||||||||||||||
Book value per share
|
19.77 | 19.45 | ||||||||||||||||||||||
Book value per share excluding
|
||||||||||||||||||||||||
unrealized gain or loss on bond portfolio 2
|
17.78 | 17.82 | ||||||||||||||||||||||
NPW per insurance segment employee (excludes E&S)
|
822 | 791 | ||||||||||||||||||||||
Statutory premiums to surplus ratio
|
1.6 | x | 1.4 | x | ||||||||||||||||||||
Statutory surplus
|
1,050,107 | 1,062,707 |
1
|
Includes mortgage-backed and asset-backed securities.
|
2
|
Prior year results have been restated to reflect the adoption of ASU 2010-26, "Accounting for Costs Associated with Acquiring or Renewing Insurance Contracts."
|
3
|
The adjusted debt to capitalization ratio reflects an estimated equity treatment of 90% applied to our $100 million Junior Subordinated Notes issued September 25, 2006 as applied by A.M. Best.
|
Selective Insurance Group, Inc.
|
||
Selected Income Statement Data (unaudited)
|
December 2012
|
THREE MONTHS ENDED December 31,
|
TWELVE MONTHS ENDED December 31,
|
||||||||||||||||||||||||||||||||
($ in thousands, except per share amounts)
|
2012
|
2011
|
2012
|
2011
|
||||||||||||||||||||||||||||||
Per diluted share
|
Per diluted share
|
Per diluted share
|
Per diluted share
|
|||||||||||||||||||||||||||||||
Consolidated
|
||||||||||||||||||||||||||||||||||
Revenue
|
$ | 448,975 | $ | 400,380 | $ | 1,734,102 | $ | 1,597,475 | ||||||||||||||||||||||||||
Operating (loss) income1
|
(2,293 | ) | (0.04 | ) | 20,388 | 0.37 | 32,121 | 0.58 | 21,227 | 0.38 | ||||||||||||||||||||||||
Net realized gains (losses), after tax
|
3,601 | 0.06 | (2,354 | ) | (0.04 | ) | 5,842 | 0.10 | 1,456 | 0.03 | ||||||||||||||||||||||||
Income from continuing operations
|
1,308 | 0.02 | 18,034 | 0.33 | 37,963 | 0.68 | 22,683 | 0.41 | ||||||||||||||||||||||||||
Loss on discontinued operations, after tax
|
- | - | - | - | - | - | (650 | ) | (0.01 | ) | ||||||||||||||||||||||||
Net income1
|
1,308 | 0.02 | 18,034 | 0.33 | 37,963 | 0.68 | 22,033 | 0.40 | ||||||||||||||||||||||||||
Operating return on equity1
|
-0.8 | % | 7.8 | % | 3.0 | % | 2.0 | % | ||||||||||||||||||||||||||
Total Insurance Operations
|
||||||||||||||||||||||||||||||||||
Gross premiums written
|
457,464 | 422,438 | 2,006,605 | 1,776,908 | ||||||||||||||||||||||||||||||
Net premiums written
|
370,630 | 352,179 | 1,666,883 | 1,485,349 | ||||||||||||||||||||||||||||||
Net premiums earned
|
406,853 | 373,427 | 1,584,119 | 1,439,313 | ||||||||||||||||||||||||||||||
Underwriting (loss) income1
|
- before tax
|
(36,543 | ) | 7,895 | (64,007 | ) | (103,584 | ) | ||||||||||||||||||||||||||
- after tax
|
(23,753 | ) | (0.42 | ) | 5,131 | 0.09 | (41,605 | ) | (0.74 | ) | (67,330 | ) | (1.22 | ) | ||||||||||||||||||||
GAAP combined ratio1
|
109.0 | % | 97.9 | % | 104.0 | % | 107.2 | % | ||||||||||||||||||||||||||
Total Standard lines
|
||||||||||||||||||||||||||||||||||
Net premiums earned
|
378,041 | 370,042 | 1,504,890 | 1,435,399 | ||||||||||||||||||||||||||||||
GAAP combined ratio1
|
108.6 | % | 97.0 | % | 103.0 | % | 106.8 | % | ||||||||||||||||||||||||||
Standard Commercial lines
|
||||||||||||||||||||||||||||||||||
Net premiums earned
|
308,856 | 302,055 | 1,225,335 | 1,170,947 | ||||||||||||||||||||||||||||||
GAAP combined ratio1
|
108.5 | % | 95.8 | % | 103.3 | % | 104.3 | % | ||||||||||||||||||||||||||
Standard Personal lines
|
||||||||||||||||||||||||||||||||||
Net premiums earned
|
69,185 | 67,987 | 279,555 | 264,452 | ||||||||||||||||||||||||||||||
GAAP combined ratio1
|
109.3 | % | 102.4 | % | 101.3 | % | 117.8 | % | ||||||||||||||||||||||||||
Excess and Surplus lines
|
||||||||||||||||||||||||||||||||||
Net premiums earned
|
28,812 | 3,385 | 79,229 | 3,914 | ||||||||||||||||||||||||||||||
GAAP combined ratio
|
113.4 | % | 197.3 | % | 124.7 | % | 270.2 | % | ||||||||||||||||||||||||||
Investments
|
||||||||||||||||||||||||||||||||||
Net investment income
|
- before tax
|
34,593 | 28,839 | 131,877 | 147,443 | |||||||||||||||||||||||||||||
- after tax
|
26,286 | 0.47 | 22,567 | 0.41 | 100,265 | 1.79 | 111,088 | 2.01 | ||||||||||||||||||||||||||
Effective tax rate
|
24.0 | % | 21.7 | % | 24.0 | % | 24.7 | % | ||||||||||||||||||||||||||
Annual after-tax yield on investment portfolio
|
2.4 | % | 2.8 | % | ||||||||||||||||||||||||||||||
Annual after-tax, after-interest expense yield
|
2.1 | % | 2.5 | % | ||||||||||||||||||||||||||||||
Invested assets per $ of stockholders' equity
|
3.97 | 3.89 | ||||||||||||||||||||||||||||||||
Other expenses (net of other income)
|
||||||||||||||||||||||||||||||||||
Interest expense
|
- before tax
|
(4,724 | ) | (4,584 | ) | (18,872 | ) | (18,259 | ) | |||||||||||||||||||||||||
- after tax
|
(3,071 | ) | (0.05 | ) | (2,980 | ) | (0.05 | ) | (12,267 | ) | (0.22 | ) | (11,868 | ) | (0.21 | ) | ||||||||||||||||||
Other Expense - after tax
|
$ | (1,755 | ) | (0.04 | ) | $ | (4,330 | ) | (0.08 | ) | $ | (14,272 | ) | (0.25 | ) | $ | (10,663 | ) | (0.20 | ) | ||||||||||||||
Diluted weighted avg shares outstanding
|
56,128 | 55,437 | 55,933 | 55,221 |
1
|
Prior year results have been restated to reflect the adoption of ASU 2010-26, "Accounting for Costs Associated with Acquiring or Renewing Insurance Contracts."
|
Selective Insurance Group, Inc. and Consolidated Subsidiaries
|
GAAP Investment Income
|
(unaudited)
|
($ in thousands)
|
For the three months ended
|
%
|
Year to Date
|
%
|
|||||||||||||||||||||
December
|
December
|
Increase
|
December
|
December
|
Increase
|
|||||||||||||||||||
2012
|
2011
|
(Decrease)
|
2012
|
2011
|
(Decrease)
|
|||||||||||||||||||
Investment Income:
|
||||||||||||||||||||||||
Interest:
|
||||||||||||||||||||||||
Fixed Maturity Securities
|
30,739 | 31,875 | (3.6 | ) | 124,687 | 129,710 | (3.9 | ) | ||||||||||||||||
Short-term
|
48 | 37 | 29.7 | 151 | 160 | (5.6 | ) | |||||||||||||||||
Other Investments:
|
||||||||||||||||||||||||
Alternative Investments
|
3,995 | (3,316 | ) | 220.5 | 10,391 | 20,678 | (49.7 | ) | ||||||||||||||||
Other
|
(459 | ) | (139 | ) | (230.2 | ) | (1,395 | ) | (139 | ) | (903.6 | ) | ||||||||||||
Dividends
|
2,430 | 2,236 | 8.7 | 6,215 | 4,535 | 37.0 | ||||||||||||||||||
Miscellaneous
|
(105 | ) | 45 | (333.3 | ) | - | 133 | (100.0 | ) | |||||||||||||||
36,648 | 30,738 | 19.2 | 140,049 | 155,077 | (9.7 | ) | ||||||||||||||||||
Investment Expense
|
2,055 | 1,899 | 8.2 | 8,172 | 7,634 | 7.0 | ||||||||||||||||||
Net Investment Income Before Tax
|
34,593 | 28,839 | 20.0 | 131,877 | 147,443 | (10.6 | ) | |||||||||||||||||
Tax
|
8,307 | 6,272 | 32.4 | 31,612 | 36,355 | (13.0 | ) | |||||||||||||||||
Net Investment Income After Tax
|
$ | 26,286 | 22,567 | 16.5 | $ | 100,265 | 111,088 | (9.7 | ) | |||||||||||||||
Net Investment Income per Share
|
$ | 0.47 | 0.41 | 14.6 | $ | 1.79 | 2.01 | (10.9 | ) | |||||||||||||||
Effective Tax Rate
|
24.0 | % | 21.7 | % | 24.0 | % | 24.7 | % | ||||||||||||||||
Average Yields :
|
||||||||||||||||||||||||
Fixed Maturity Securities:
|
||||||||||||||||||||||||
Pre Tax
|
3.34 | % | 3.62 | % | ||||||||||||||||||||
After Tax
|
2.53 | % | 2.75 | % | ||||||||||||||||||||
Portfolio:
|
||||||||||||||||||||||||
Pre Tax
|
3.12 | % | 3.67 | % | ||||||||||||||||||||
After Tax
|
2.38 | % | 2.76 | % | ||||||||||||||||||||
For the three months ended
|
Year to date:
|
|||||||||||||||||||||||
December
|
December
|
December
|
December
|
|||||||||||||||||||||
Net Realized Gains(Losses)
|
2012 | 2011 | 2012 | 2011 | ||||||||||||||||||||
Fixed Maturities
|
1,204 | 5,436 | 2,867 | 6,933 | ||||||||||||||||||||
Equity Securities
|
4,736 | (9,057 | ) | 6,522 | (4,693 | ) | ||||||||||||||||||
Short Term
|
- | - | (2 | ) | - | |||||||||||||||||||
Other Investments
|
(400 | ) | - | (399 | ) | - | ||||||||||||||||||
Total
|
5,540 | (3,621 | ) | 8,988 | 2,240 | |||||||||||||||||||
Net of Tax
|
3,601 | (2,354 | ) | 5,842 | 1,456 |
As of December 31, 2012 new money rates for fixed maturity securities were 2.21% on a pre-tax basis and 1.64% on an after tax-basis.
|
Selective Insurance Group, Inc.
|
2012 Statutory Results by Line of Business
|
4th Qtr 2012 (unaudited)
|
($ in thousands)
|
Net
|
Net
|
Underwriting
|
Dividends to
|
Combined | Combined | |||||||||||||||||||||||||||||||||||||||
Premiums
|
Percent
|
Premiums
|
Percent
|
Loss
|
LAE
|
Expense
|
Policyholders
|
Ratio
|
Ratio
|
Underwriting
|
||||||||||||||||||||||||||||||||||
Written
|
Change
|
Earned
|
Change
|
Ratio
|
Ratio
|
Ratio
|
Ratio
|
2012
|
2011
|
Gain/(Loss)
|
||||||||||||||||||||||||||||||||||
Standard Personal Lines:
|
||||||||||||||||||||||||||||||||||||||||||||
Homeowners
|
$ | 27,744 | (1.1 | )% | $ | 27,165 | (0.2 | )% | 105.1 | % | 18.9 | % | 35.8 | % | 0.0 | % | 159.8 | % | 95.4 | % | $ | (16,439 | ) | |||||||||||||||||||||
Auto
|
36,648 | 2.5 | % | 38,495 | 3.2 | % | 78.9 | % | 9.0 | % | 31.0 | % | 0.0 | % | 118.9 | % | 115.5 | % | (6,701 | ) | ||||||||||||||||||||||||
Other (including flood)
|
3,669 | 2.1 | % | 3,524 | 1.9 | % | 56.3 | % | (439.7 | )% | (30.1 | )% | 0.0 | % | (413.5 | )% | 3.4 | % | 18,142 | |||||||||||||||||||||||||
Total
|
$ | 68,061 | 1.0 | % | $ | 69,184 | 1.8 | % | 88.0 | % | (9.9 | )% | 29.6 | % | 0.0 | % | 107.7 | % | 101.5 | % | $ | (4,998 | ) | |||||||||||||||||||||
Standard Commercial Lines:
|
||||||||||||||||||||||||||||||||||||||||||||
Commercial property
|
$ | 44,840 | 4.7 | % | $ | 50,394 | 3.1 | % | 68.1 | % | 6.9 | % | 41.5 | % | (0.1 | )% | 116.4 | % | 75.0 | % | $ | (5,955 | ) | |||||||||||||||||||||
Workers compensation
|
57,495 | (8.2 | )% | 64,043 | (7.8 | )% | 96.3 | % | (6.9 | )% | 28.9 | % | 0.9 | % | 119.2 | % | 111.9 | % | (10,394 | ) | ||||||||||||||||||||||||
General liability
|
82,017 | 6.3 | % | 96,843 | 8.9 | % | 54.3 | % | 17.9 | % | 36.0 | % | 0.1 | % | 108.3 | % | 104.1 | % | (2,688 | ) | ||||||||||||||||||||||||
Auto
|
64,175 | 3.0 | % | 73,228 | 3.8 | % | 61.3 | % | 5.5 | % | 33.5 | % | (0.1 | )% | 100.2 | % | 96.3 | % | 2,867 | |||||||||||||||||||||||||
Business owners policies
|
18,125 | 1.1 | % | 16,591 | (0.5 | )% | 78.4 | % | 25.9 | % | 40.9 | % | 0.0 | % | 145.2 | % | 80.7 | % | (8,136 | ) | ||||||||||||||||||||||||
Bonds
|
3,838 | (4.0 | )% | 4,815 | 2.6 | % | (13.9 | )% | 9.9 | % | 68.1 | % | 0.0 | % | 64.1 | % | 93.8 | % | 2,393 | |||||||||||||||||||||||||
Other
|
2,681 | 18.8 | % | 2,942 | 4.5 | % | 0.8 | % | 0.6 | % | 47.4 | % | 0.0 | % | 48.8 | % | 47.2 | % | 1,629 | |||||||||||||||||||||||||
Total
|
$ | 273,171 | 1.5 | % | $ | 308,856 | 2.3 | % | 66.6 | % | 8.2 | % | 35.7 | % | 0.2 | % | 110.7 | % | 97.3 | % | $ | (20,283 | ) | |||||||||||||||||||||
Total Standard Operations
|
$ | 341,231 | 1.4 | % | $ | 378,041 | 2.2 | % | 70.5 | % | 4.9 | % | 34.4 | % | 0.2 | % | 110.0 | % | 98.0 | % | $ | (25,281 | ) | |||||||||||||||||||||
E&S
|
29,149 | 85.3 | % | 28,562 | 743.8 | % | 59.6 | % | 19.6 | % | 35.6 | % | 0.0 | % | 114.8 | % | 124.6 | % | (4,437 | ) | ||||||||||||||||||||||||
Total Insurance Operations
|
$ | 370,380 | 5.2 | % | $ | 406,602 | 8.9 | % | 69.8 | % | 5.8 | % | 34.6 | % | 0.2 | % | 110.4 | % | 98.7 | % | $ | (29,717 | ) | |||||||||||||||||||||
Note: Some amounts may not foot due to rounding.
|
||||||||||||||||||||||||||||||||||||||||||||
2012 | 2011 | |||||||||||||||||||||||||||||||||||||||||||
Losses Paid
|
$ | 248,663 | $ | 245,778 | ||||||||||||||||||||||||||||||||||||||||
LAE Paid
|
29,828 | 39,804 | ||||||||||||||||||||||||||||||||||||||||||
Total Paid
|
$ | 278,491 | $ | 285,582 | ||||||||||||||||||||||||||||||||||||||||
Selective Insurance Group, Inc.
|
2012 Statutory Results by Line of Business
|
December 2012 YTD (unaudited)
|
($ in thousands)
|
Net
|
Net
|
Underwriting
|
Dividends to
|
Combined | Combined | |||||||||||||||||||||||||||||||||||||||
Premiums
|
Percent
|
Premiums
|
Percent
|
Loss
|
LAE
|
Expense
|
Policyholders
|
Ratio
|
Ratio
|
Underwriting
|
||||||||||||||||||||||||||||||||||
Written
|
Change
|
Earned
|
Change
|
Ratio
|
Ratio
|
Ratio
|
Ratio
|
2012
|
2011
|
Gain/(Loss)
|
||||||||||||||||||||||||||||||||||
Standard Personal Lines:
|
||||||||||||||||||||||||||||||||||||||||||||
Homeowners
|
$ | 121,474 | 10.4 | % | $ | 113,850 | 10.8 | % | 64.9 | % | 11.7 | % | 32.7 | % | 0.0 | % | 109.3 | % | 135.2 | % | $ | (13,090 | ) | |||||||||||||||||||||
Auto
|
153,945 | 2.8 | % | 152,142 | 2.2 | % | 71.5 | % | 11.3 | % | 30.2 | % | 0.0 | % | 113.0 | % | 116.4 | % | (20,350 | ) | ||||||||||||||||||||||||
Other (including flood)
|
14,429 | 7.3 | % | 13,562 | 5.4 | % | 57.2 | % | (121.6 | )% | (44.2 | )% | 0.0 | % | (108.6 | )% | (13.4 | )% | 28,677 | |||||||||||||||||||||||||
Total
|
$ | 289,848 | 6.1 | % | $ | 279,555 | 5.7 | % | 68.1 | % | 5.0 | % | 27.6 | % | 0.0 | % | 100.7 | % | 117.3 | % | $ | (4,763 | ) | |||||||||||||||||||||
Standard Commercial Lines:
|
||||||||||||||||||||||||||||||||||||||||||||
Commerical property
|
$ | 213,321 | 8.9 | % | $ | 202,340 | 4.8 | % | 55.6 | % | 6.2 | % | 37.4 | % | (0.1 | )% | 99.1 | % | 109.9 | % | $ | (2,363 | ) | |||||||||||||||||||||
Workers compensation
|
263,767 | 0.9 | % | 262,108 | 1.1 | % | 77.4 | % | 9.1 | % | 26.5 | % | 1.5 | % | 114.5 | % | 116.2 | % | (38,529 | ) | ||||||||||||||||||||||||
General liability
|
387,888 | 10.3 | % | 373,381 | 8.3 | % | 52.7 | % | 16.9 | % | 33.1 | % | 0.0 | % | 102.7 | % | 100.7 | % | (14,793 | ) | ||||||||||||||||||||||||
Auto
|
295,651 | 4.5 | % | 288,010 | 3.0 | % | 58.0 | % | 7.6 | % | 31.6 | % | (0.1 | )% | 97.1 | % | 94.2 | % | 6,070 | |||||||||||||||||||||||||
Business owners policies
|
72,511 | 7.3 | % | 68,462 | 3.4 | % | 54.3 | % | 17.0 | % | 40.7 | % | 0.0 | % | 112.0 | % | 109.8 | % | (9,834 | ) | ||||||||||||||||||||||||
Bonds
|
18,638 | (0.1 | )% | 18,891 | (0.1 | )% | 9.4 | % | 8.7 | % | 62.4 | % | 0.0 | % | 80.5 | % | 85.7 | % | 3,845 | |||||||||||||||||||||||||
Other
|
11,963 | 18.3 | % | 12,143 | 32.3 | % | 0.6 | % | 0.5 | % | 45.0 | % | 0.0 | % | 46.1 | % | 47.4 | % | 6,623 | |||||||||||||||||||||||||
Total
|
$ | 1,263,738 | 6.4 | % | $ | 1,225,335 | 4.6 | % | 58.6 | % | 11.0 | % | 33.1 | % | 0.3 | % | 103.0 | % | 103.9 | % | $ | (48,982 | ) | |||||||||||||||||||||
Total Standard Operations
|
$ | 1,553,586 | 6.3 | % | $ | 1,504,890 | 4.8 | % | 60.4 | % | 9.9 | % | 32.0 | % | 0.2 | % | 102.5 | % | 106.4 | % | $ | (53,745 | ) | |||||||||||||||||||||
E&S
|
113,047 | 368.4 | % | 78,979 | 1917.8 | % | 56.9 | % | 22.4 | % | 39.5 | % | 0.0 | % | 118.8 | % | 131.3 | % | (28,355 | ) | ||||||||||||||||||||||||
Total Insurance Operations
|
$ | 1,666,633 | 12.2 | % | $ | 1,583,869 | 10.0 | % | 60.2 | % | 10.5 | % | 32.6 | % | 0.2 | % | 103.5 | % | 106.7 | % | $ | (82,100 | ) | |||||||||||||||||||||
Note: Some amounts may not foot due to rounding.
|
||||||||||||||||||||||||||||||||||||||||||||
2012 | 2011 | |||||||||||||||||||||||||||||||||||||||||||
Losses Paid
|
$ | 899,619 | $ | 857,844 | ||||||||||||||||||||||||||||||||||||||||
LAE Paid
|
157,717 | 152,955 | ||||||||||||||||||||||||||||||||||||||||||
Total Paid
|
$ | 1,057,336 | $ | 1,010,799 | ||||||||||||||||||||||||||||||||||||||||
Hurricane Sandy Impact
|
Total Insurance Operations
|
December 31, 2012 (unaudited)
|
Hurricane Sandy
|
Other
|
Proforma without
|
||||||||||||||||||||||||||||||||||||||||||
Reinstatement
|
Catastrophe
|
Flood Claims
|
Proforma without
|
Catastrophe
|
Hurricane Sandy and
|
|||||||||||||||||||||||||||||||||||||||
Fourth Quarter 2012
|
Actual
|
Premium
|
Loss/LAE
|
Handling Fees
|
Total
|
Hurricane Sandy
|
Losses
|
Other Catastrophe Losses
|
||||||||||||||||||||||||||||||||||||
Net Premiums Written
|
370,380 | 8,577 | 8,577 | 378,957 | 378,957 | |||||||||||||||||||||||||||||||||||||||
Net Premiums Earned
|
406,602 | 8,577 | 8,577 | 415,179 | 415,179 | |||||||||||||||||||||||||||||||||||||||
Net Losses Incurred
|
283,682 | 69.8 | % | (43,516 | ) | (43,516 | ) | 240,166 | 57.8 | % | (5,345 | ) | 234,821 | 56.6 | % | |||||||||||||||||||||||||||||
Loss Adjustment Expenses
|
23,886 | 5.8 | % | (3,084 | ) | 15,587 | 12,503 | 36,389 | 8.8 | % | 36,389 | 8.8 | % | |||||||||||||||||||||||||||||||
Underwriting Expenses
|
128,132 | 34.6 | % | 128,132 | 33.8 | % | 128,132 | 33.8 | % | |||||||||||||||||||||||||||||||||||
Dividends to Policyholders
|
619 | 0.2 | % | 619 | 0.1 | % | 619 | 0.1 | % | |||||||||||||||||||||||||||||||||||
Statutory Underwriting Results
|
(29,717 | ) | 110.4 | % | 8,577 | 46,600 | (15,587 | ) | 39,590 | 9,872 | 100.6 | % | 5,345 | 15,217 | 99.3 | % | ||||||||||||||||||||||||||||
GAAP Combined Ratio
|
109.0 | % | 99.3 | % | 98.0 | % | ||||||||||||||||||||||||||||||||||||||
Hurricane Sandy
|
Other
|
Proforma without
|
||||||||||||||||||||||||||||||||||||||||||
Reinstatement
|
Catastrophe
|
Flood Claims
|
Proforma without
|
Catastrophe
|
Hurricane Sandy and
|
|||||||||||||||||||||||||||||||||||||||
Full Year 2012
|
Actual
|
Premium
|
Loss/LAE
|
Handling Fees
|
Total
|
Hurricane Sandy
|
Losses
|
Other Catastrophe Losses
|
||||||||||||||||||||||||||||||||||||
Net Premiums Written
|
1,666,633 | 8,577 | 8,577 | 1,675,210 | 1,675,210 | |||||||||||||||||||||||||||||||||||||||
Net Premiums Earned
|
1,583,869 | 8,577 | 8,577 | 1,592,446 | 1,592,446 | |||||||||||||||||||||||||||||||||||||||
Net Losses Incurred
|
953,449 | 60.2 | % | (43,516 | ) | (43,516 | ) | 909,933 | 57.1 | % | (52,008 | ) | 857,925 | 53.9 | % | |||||||||||||||||||||||||||||
Loss Adjustment Expenses
|
166,736 | 10.5 | % | (3,084 | ) | 15,587 | 12,503 | 179,239 | 11.3 | % | 179,239 | 11.3 | % | |||||||||||||||||||||||||||||||
Underwriting Expenses
|
542,336 | 32.6 | % | 542,336 | 32.4 | % | 542,336 | 32.4 | % | |||||||||||||||||||||||||||||||||||
Dividends to Policyholders
|
3,448 | 0.2 | % | 3,448 | 0.2 | % | 3,448 | 0.2 | % | |||||||||||||||||||||||||||||||||||
Statutory Underwriting Results
|
(82,100 | ) | 103.5 | % | 8,577 | 46,600 | (15,587 | ) | 39,590 | (42,510 | ) | 101.0 | % | 52,008 | 9,498 | 97.7 | % | |||||||||||||||||||||||||||
GAAP Combined Ratio
|
104.0 | % | 101.5 | % | 98.3 | % |
Note: Some items may not foot due to rounding.
|
Hurricane Sandy Impact
|
Total Standard Commercial Lines Insurance Operations
|
December 31, 2012 (unaudited)
|
Hurricane Sandy
|
Other
|
Proforma without
|
||||||||||||||||||||||||||||||||||||||||||
Reinstatement
|
Catastrophe
|
Flood Claims
|
Proforma without
|
Catastrophe
|
Hurricane Sandy and
|
|||||||||||||||||||||||||||||||||||||||
Fourth Quarter 2012
|
Actual
|
Premium
|
Loss/LAE
|
Handling Fees
|
Total
|
Hurricane Sandy
|
Losses
|
Other Catastrophe Losses
|
||||||||||||||||||||||||||||||||||||
Net Premiums Written
|
273,171 | 4,591 | 4,591 | 277,762 | 277,762 | |||||||||||||||||||||||||||||||||||||||
Net Premiums Earned
|
308,856 | 4,591 | 4,591 | 313,447 | 313,447 | |||||||||||||||||||||||||||||||||||||||
Net Losses Incurred
|
205,771 | 66.6 | % | (23,438 | ) | (23,438 | ) | 182,333 | 58.2 | % | (2,631 | ) | 179,702 | 57.3 | % | |||||||||||||||||||||||||||||
Loss Adjustment Expenses
|
25,169 | 8.2 | % | (1,243 | ) | - | (1,243 | ) | 23,926 | 7.6 | % | 23,926 | 7.6 | % | ||||||||||||||||||||||||||||||
Underwriting Expenses
|
97,581 | 35.7 | % | 97,581 | 35.1 | % | 97,581 | 35.1 | % | |||||||||||||||||||||||||||||||||||
Dividends to Policyholders
|
619 | 0.2 | % | 619 | 0.2 | % | 619 | 0.2 | % | |||||||||||||||||||||||||||||||||||
Statutory Underwriting Results
|
(20,283 | ) | 110.7 | % | 4,591 | 24,681 | - | 29,272 | 8,989 | 101.1 | % | 2,631 | 11,620 | 100.3 | % | |||||||||||||||||||||||||||||
GAAP Combined Ratio
|
108.5 | % | 99.0 | % | 98.2 | % | ||||||||||||||||||||||||||||||||||||||
Hurricane Sandy
|
Other
|
Proforma without
|
||||||||||||||||||||||||||||||||||||||||||
Reinstatement
|
Catastrophe
|
Flood Claims
|
Proforma without
|
Catastrophe
|
Hurricane Sandy and
|
|||||||||||||||||||||||||||||||||||||||
Full Year 2012
|
Actual
|
Premium
|
Loss/LAE
|
Handling Fees
|
Total
|
Hurricane Sandy
|
Losses
|
Other Catastrophe Losses
|
||||||||||||||||||||||||||||||||||||
Net Premiums Written
|
1,263,738 | 4,591 | 4,591 | 1,268,329 | 1,268,329 | |||||||||||||||||||||||||||||||||||||||
Net Premiums Earned
|
1,225,335 | 4,591 | 4,591 | 1,229,926 | 1,229,926 | |||||||||||||||||||||||||||||||||||||||
Net Losses Incurred
|
718,096 | 58.6 | % | (23,438 | ) | (23,438 | ) | 694,658 | 56.5 | % | (31,739 | ) | 662,919 | 53.9 | % | |||||||||||||||||||||||||||||
Loss Adjustment Expenses
|
135,097 | 11.0 | % | (1,243 | ) | - | (1,243 | ) | 133,854 | 10.9 | % | 133,854 | 10.9 | % | ||||||||||||||||||||||||||||||
Underwriting Expenses
|
417,675 | 33.1 | % | 417,675 | 32.9 | % | 417,675 | 32.9 | % | |||||||||||||||||||||||||||||||||||
Dividends to Policyholders
|
3,448 | 0.3 | % | 3,448 | 0.3 | % | 3,448 | 0.3 | % | |||||||||||||||||||||||||||||||||||
Statutory Underwriting Results
|
(48,982 | ) | 103.0 | % | 4,591 | 24,681 | - | 29,272 | (19,710 | ) | 100.6 | % | 31,739 | 12,029 | 98.0 | % | ||||||||||||||||||||||||||||
GAAP Combined Ratio
|
103.3 | % | 100.9 | % | 98.4 | % |
Note: Some items may not foot due to rounding.
|
Hurricane Sandy Impact
|
Total Standard Personal Lines Insurance Operations
|
December 31, 2012 (unaudited)
|
Hurricane Sandy
|
Other
|
Proforma without
|
||||||||||||||||||||||||||||||||||||||||||
Reinstatement
|
Catastrophe
|
Flood Claims
|
Proforma without
|
Catastrophe
|
Hurricane Sandy and
|
|||||||||||||||||||||||||||||||||||||||
Fourth Quarter 2012
|
Actual
|
Premium
|
Loss/LAE
|
Handling Fees
|
Total
|
Hurricane Sandy
|
Losses
|
Other Catastrophe Losses
|
||||||||||||||||||||||||||||||||||||
Net Premiums Written
|
68,061 | 3,928 | 3,928 | 71,989 | 71,989 | |||||||||||||||||||||||||||||||||||||||
Net Premiums Earned
|
69,184 | 3,928 | 3,928 | 73,112 | 73,112 | |||||||||||||||||||||||||||||||||||||||
Net Losses Incurred
|
60,899 | 88.0 | % | (19,582 | ) | (19,582 | ) | 41,317 | 56.5 | % | (2,674 | ) | 38,643 | 52.9 | % | |||||||||||||||||||||||||||||
Loss Adjustment Expenses
|
(6,884 | ) | (9.9 | )% | (1,823 | ) | 15,587 | 13,764 | 6,880 | 9.4 | % | 6,880 | 9.4 | % | ||||||||||||||||||||||||||||||
Underwriting Expenses
|
20,167 | 29.6 | % | 20,167 | 28.0 | % | 20,167 | 28.0 | % | |||||||||||||||||||||||||||||||||||
Dividends to Policyholders
|
- | 0.0 | % | - | 0.0 | % | - | 0.0 | % | |||||||||||||||||||||||||||||||||||
Statutory Underwriting Results
|
(4,998 | ) | 107.7 | % | 3,928 | 21,405 | (15,587 | ) | 9,746 | 4,748 | 93.9 | % | 2,674 | 7,422 | 90.3 | % | ||||||||||||||||||||||||||||
GAAP Combined Ratio
|
109.3 | % | 95.4 | % | 91.8 | % | ||||||||||||||||||||||||||||||||||||||
Hurricane Sandy
|
Other
|
Proforma without
|
||||||||||||||||||||||||||||||||||||||||||
Reinstatement
|
Catastrophe
|
Flood Claims
|
Proforma without
|
Catastrophe
|
Hurricane Sandy and
|
|||||||||||||||||||||||||||||||||||||||
Full Year 2012
|
Actual
|
Premium
|
Loss/LAE
|
Handling Fees
|
Total
|
Hurricane Sandy
|
Losses
|
Other Catastrophe Losses
|
||||||||||||||||||||||||||||||||||||
Net Premiums Written
|
289,848 | 3,928 | 3,928 | 293,776 | 293,776 | |||||||||||||||||||||||||||||||||||||||
Net Premiums Earned
|
279,555 | 3,928 | 3,928 | 283,483 | 283,483 | |||||||||||||||||||||||||||||||||||||||
Net Losses Incurred
|
190,418 | 68.1 | % | (19,582 | ) | (19,582 | ) | 170,836 | 60.3 | % | (19,086 | ) | 151,750 | 53.5 | % | |||||||||||||||||||||||||||||
Loss Adjustment Expenses
|
13,969 | 5.0 | % | (1,823 | ) | 15,587 | 13,764 | 27,733 | 9.8 | % | 27,733 | 9.8 | % | |||||||||||||||||||||||||||||||
Underwriting Expenses
|
79,930 | 27.6 | % | 79,930 | 27.2 | % | 79,930 | 27.2 | % | |||||||||||||||||||||||||||||||||||
Dividends to Policyholders
|
- | 0.0 | % | - | 0.0 | % | - | 0.0 | % | |||||||||||||||||||||||||||||||||||
Statutory Underwriting Results
|
(4,763 | ) | 100.7 | % | 3,928 | 21,405 | (15,587 | ) | 9,746 | 4,983 | 97.3 | % | 19,086 | 24,069 | 90.5 | % | ||||||||||||||||||||||||||||
GAAP Combined Ratio
|
101.3 | % | 97.8 | % | 91.1 | % |
Note: Some items may not foot due to rounding.
|
Hurricane Sandy Impact
|
Total E&S Insurance Operations
|
December 31, 2012 (unaudited)
|
Hurricane Sandy
|
Other
|
Proforma without
|
||||||||||||||||||||||||||||||||||||||||||
Reinstatement
|
Catastrophe
|
Flood Claims
|
Proforma without
|
Catastrophe
|
Hurricane Sandy and
|
|||||||||||||||||||||||||||||||||||||||
Fourth Quarter 2012
|
Actual
|
Premium
|
Loss/LAE
|
Handling Fees
|
Total
|
Hurricane Sandy
|
Losses
|
Other Catastrophe Losses
|
||||||||||||||||||||||||||||||||||||
Net Premiums Written
|
29,149 | 58 | 58 | 29,207 | 29,207 | |||||||||||||||||||||||||||||||||||||||
Net Premiums Earned
|
28,562 | 58 | 58 | 28,620 | 28,620 | |||||||||||||||||||||||||||||||||||||||
Net Losses Incurred
|
17,013 | 59.6 | % | (497 | ) | (497 | ) | 16,516 | 57.7 | % | (40 | ) | 16,476 | 57.6 | % | |||||||||||||||||||||||||||||
Loss Adjustment Expenses
|
5,601 | 19.6 | % | (17 | ) | - | (17 | ) | 5,584 | 19.5 | % | 5,584 | 19.5 | % | ||||||||||||||||||||||||||||||
Underwriting Expenses
|
10,385 | 35.6 | % | 10,385 | 35.6 | % | 10,385 | 35.6 | % | |||||||||||||||||||||||||||||||||||
Dividends to Policyholders
|
- | 0.0 | % | - | 0.0 | % | - | 0.0 | % | |||||||||||||||||||||||||||||||||||
Statutory Underwriting Results
|
(4,437 | ) | 114.8 | % | 58 | 514 | - | 572 | (3,865 | ) | 112.8 | % | 40 | (3,825 | ) | 112.6 | % | |||||||||||||||||||||||||||
GAAP Combined Ratio
|
113.4 | % | 111.4 | % | 111.2 | % | ||||||||||||||||||||||||||||||||||||||
Hurricane Sandy
|
Other
|
Proforma without
|
||||||||||||||||||||||||||||||||||||||||||
Reinstatement
|
Catastrophe
|
Flood Claims
|
Proforma without
|
Catastrophe
|
Hurricane Sandy and
|
|||||||||||||||||||||||||||||||||||||||
Full Year 2012
|
Actual
|
Premium
|
Loss/LAE
|
Handling Fees
|
Total
|
Hurricane Sandy
|
Losses
|
Other Catastrophe Losses
|
||||||||||||||||||||||||||||||||||||
Net Premiums Written
|
113,047 | 58 | 58 | 113,105 | 113,105 | |||||||||||||||||||||||||||||||||||||||
Net Premiums Earned
|
78,979 | 58 | 58 | 79,037 | 79,037 | |||||||||||||||||||||||||||||||||||||||
Net Losses Incurred
|
44,935 | 56.9 | % | (497 | ) | (497 | ) | 44,438 | 56.2 | % | (1,184 | ) | 43,254 | 54.7 | % | |||||||||||||||||||||||||||||
Loss Adjustment Expenses
|
17,669 | 22.4 | % | (17 | ) | - | (17 | ) | 17,652 | 22.3 | % | 17,652 | 22.3 | % | ||||||||||||||||||||||||||||||
Underwriting Expenses
|
44,730 | 39.5 | % | 44,730 | 39.5 | % | 44,730 | 39.5 | % | |||||||||||||||||||||||||||||||||||
Dividends to Policyholders
|
- | 0.0 | % | - | 0.0 | % | - | 0.0 | % | |||||||||||||||||||||||||||||||||||
Statutory Underwriting Results
|
(28,355 | ) | 118.8 | % | 58 | 514 | - | 572 | (27,783 | ) | 118.1 | % | 1,184 | (26,599 | ) | 116.6 | % | |||||||||||||||||||||||||||
GAAP Combined Ratio
|
124.7 | % | 123.9 | % | 122.5 | % |
Note: Some items may not foot due to rounding.
|
Hurricane Sandy Impact by Line of Business
|
Statutory Underwriting Results
|
Quarter Ending December 31, 2012 (unaudited)
|
Fourth Quarter 2012 Actual Results
|
Hurricane Sandy
|
Quarter 4 2012 Proforma Results
|
||||||||||||||||||||||||||||||
Statutory
|
Underwriting
|
Net
|
Underwriting
|
Statutory
|
||||||||||||||||||||||||||||
Combined
|
Profit
|
Reinstatement
|
Catastrophe
|
Flood Claims
|
Profit
|
Combined
|
||||||||||||||||||||||||||
Line of Business
|
Ratio
|
(Loss)
|
Premium
|
Loss/LAE
|
Handling Fees
|
Total
|
(Loss)
|
Ratio
|
||||||||||||||||||||||||
Homeowners
|
159.8 | % | $ | (16,439 | ) | 3,622 | 17,347 | - | 20,969 | 4,530 | 84.7 | % | ||||||||||||||||||||
Auto
|
118.9 | % | (6,701 | ) | 143 | 3,445 | - | 3,588 | (3,113 | ) | 109.5 | % | ||||||||||||||||||||
Other (including Flood)
|
(413.5 | )% | 18,142 | 163 | 613 | (15,587 | ) | (14,811 | ) | 3,331 | 10.8 | % | ||||||||||||||||||||
Total Standard Personal Lines
|
107.7 | % | (4,998 | ) | 3,928 | 21,405 | (15,587 | ) | 9,746 | 4,748 | 93.9 | % | ||||||||||||||||||||
Commercial Property
|
116.4 | % | (5,955 | ) | 2,818 | 13,958 | - | 16,776 | 10,821 | 83.7 | % | |||||||||||||||||||||
Workers' Compensation
|
119.2 | % | (10,394 | ) | - | - | - | - | (10,394 | ) | 119.2 | % | ||||||||||||||||||||
General Liability
|
108.3 | % | (2,688 | ) | - | - | - | - | (2,688 | ) | 108.3 | % | ||||||||||||||||||||
Auto
|
100.2 | % | 2,867 | 118 | 3,247 | - | 3,365 | 6,232 | 95.6 | % | ||||||||||||||||||||||
Business owners Policies
|
145.2 | % | (8,136 | ) | 1,655 | 7,476 | - | 9,131 | 995 | 91.4 | % | |||||||||||||||||||||
Bonds
|
64.1 | % | 2,393 | - | - | - | - | 2,393 | 64.1 | % | ||||||||||||||||||||||
Other
|
48.8 | % | 1,629 | - | - | - | - | 1,629 | 48.8 | % | ||||||||||||||||||||||
Total Standard Commercial Lines
|
110.7 | % | (20,283 | ) | 4,591 | 24,681 | - | 29,272 | 8,989 | 101.1 | % | |||||||||||||||||||||
E&S
|
114.8 | % | (4,437 | ) | 58 | 514 | - | 572 | (3,865 | ) | 112.8 | % | ||||||||||||||||||||
Total Insurance Operations
|
110.4 | % | $ | (29,717 | ) | 8,577 | 46,600 | (15,587 | ) | 39,590 | 9,872 | 100.6 | % |
Note: Some items may not foot due to rounding.
|
Hurricane Sandy Impact by Line of Business
|
Statutory Underwriting Results
|
December 31, 2012 (unaudited)
|
Full Year 2012 Actual Results
|
Hurricane Sandy
|
Full Year 2012 Proforma Results
|
||||||||||||||||||||||||||||||
Statutory
|
Underwriting
|
Net
|
Underwriting
|
Statutory
|
||||||||||||||||||||||||||||
Combined
|
Profit
|
Reinstatement
|
Catastrophe
|
Flood Claims
|
Profit
|
Combined
|
||||||||||||||||||||||||||
Line of Business
|
Ratio
|
(Loss)
|
Premium
|
Loss/LAE
|
Handling Fees
|
Total
|
(Loss)
|
Ratio
|
||||||||||||||||||||||||
Homeowners
|
109.3 | % | $ | (13,090 | ) | 3,622 | 17,347 | - | 20,969 | 7,879 | 91.2 | % | ||||||||||||||||||||
Auto
|
113.0 | % | (20,350 | ) | 143 | 3,445 | - | 3,588 | (16,762 | ) | 110.6 | % | ||||||||||||||||||||
Other (including Flood)
|
(108.6 | )% | 28,677 | 163 | 613 | (15,587 | ) | (14,811 | ) | 13,866 | 1.7 | % | ||||||||||||||||||||
Total Standard Personal Lines
|
100.7 | % | (4,763 | ) | 3,928 | 21,405 | (15,587 | ) | 9,746 | 4,983 | 97.3 | % | ||||||||||||||||||||
Commercial Property
|
99.1 | % | (2,363 | ) | 2,818 | 13,958 | - | 16,776 | 14,413 | 91.0 | % | |||||||||||||||||||||
Workers' Compensation
|
114.5 | % | (38,529 | ) | - | - | - | - | (38,529 | ) | 114.5 | % | ||||||||||||||||||||
General Liability
|
102.7 | % | (14,793 | ) | - | - | - | - | (14,793 | ) | 102.7 | % | ||||||||||||||||||||
Auto
|
97.1 | % | 6,070 | 118 | 3,247 | - | 3,365 | 9,435 | 95.9 | % | ||||||||||||||||||||||
Business owners Policies
|
112.0 | % | (9,834 | ) | 1,655 | 7,476 | - | 9,131 | (703 | ) | 98.7 | % | ||||||||||||||||||||
Bonds
|
80.5 | % | 3,845 | - | - | - | - | 3,845 | 80.5 | % | ||||||||||||||||||||||
Other
|
46.1 | % | 6,623 | - | - | - | - | 6,623 | 46.1 | % | ||||||||||||||||||||||
Total Standard Commercial Lines
|
103.0 | % | (48,982 | ) | 4,591 | 24,681 | - | 29,272 | (19,710 | ) | 100.6 | % | ||||||||||||||||||||
E&S
|
118.8 | % | (28,355 | ) | 58 | 514 | - | 572 | (27,783 | ) | 118.1 | % | ||||||||||||||||||||
Total Insurance Operations
|
103.5 | % | $ | (82,100 | ) | 8,577 | 46,600 | (15,587 | ) | 39,590 | (42,510 | ) | 101.0 | % |
Note: Some items may not foot due to rounding.
|
Consolidated Balance Sheets
|
||||||||
December 31,
|
Unaudited
|
|||||||
($ in thousands, except share amounts)
|
2012
|
2011
|
||||||
ASSETS
|
||||||||
Investments:
|
||||||||
Fixed maturity securities, held-to-maturity – at carrying value (fair value: $594,661 – 2012; $758,043 – 2011)
|
$ | 554,069 | 712,348 | |||||
Fixed maturity securities, available-for-sale – at fair value (amortized cost: $3,130,683 – 2012; $2,766,856 – 2011)
|
3,296,013 | 2,897,373 | ||||||
Equity securities, available-for-sale – at fair value (cost of: $132,441 – 2012; $143,826 – 2011)
|
151,382 | 157,355 | ||||||
Short-term investments (at cost which approximates fair value)
|
214,479 | 217,044 | ||||||
Other investments
|
114,076 | 128,301 | ||||||
Total investments
|
4,330,019 | 4,112,421 | ||||||
Cash
|
210 | 762 | ||||||
Interest and dividends due or accrued
|
35,984 | 35,842 | ||||||
Premiums receivable, net of allowance for uncollectible accounts of: $3,906– 2012; $3,768 – 2011
|
484,388 | 466,294 | ||||||
Reinsurance recoverable, net
|
1,421,109 | 561,855 | ||||||
Prepaid reinsurance premiums
|
132,637 | 147,686 | ||||||
Current federal income tax
|
2,569 | 731 | ||||||
Deferred federal income tax
|
119,136 | 119,486 | ||||||
Property and equipment – at cost, net of accumulated depreciation and amortization of: $169,428 – 2012; $160,294 – 2011
|
47,131 | 43,947 | ||||||
Deferred policy acquisition costs
|
155,523 | 135,761 | ||||||
Goodwill
|
7,849 | 7,849 | ||||||
Other assets
|
57,661 | 52,835 | ||||||
Total assets
|
$ | 6,794,216 | 5,685,469 | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Liabilities:
|
||||||||
Reserve for losses and loss expenses
|
$ | 4,068,941 | 3,144,924 | |||||
Unearned premiums
|
974,706 | 906,991 | ||||||
Notes payable
|
307,387 | 307,360 | ||||||
Accrued salaries and benefits
|
152,396 | 119,297 | ||||||
Other liabilities
|
200,194 | 148,569 | ||||||
Total liabilities
|
$ | 5,703,624 | 4,627,141 | |||||
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: 98,194,224 – 2012; 97,246,711 – 2011
|
196,388 | 194,494 | ||||||
Additional paid-in capital
|
270,654 | 257,370 | ||||||
Retained earnings
|
1,125,154 | 1,116,319 | ||||||
Accumulated other comprehensive income
|
54,040 | 42,294 | ||||||
Treasury stock – at cost (shares: 43,030,776 – 2012; 42,836,201 – 2011)
|
(555,644 | ) | (552,149 | ) | ||||
Total stockholders’ equity
|
1,090,592 | 1,058,328 | ||||||
Commitments and contingencies
|
||||||||
Total liabilities and stockholders’ equity
|
$ | 6,794,216 | 5,685,469 |
Consolidated Statements of Income
|
Unaudited Quarter ended
|
Year ended
|
||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
Unaudited
|
||||||||||||||||
($ in thousands, except per share amounts)
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Revenues:
|
||||||||||||||||
Net premiums earned
|
$ | 406,853 | 373,427 | 1,584,119 | 1,439,313 | |||||||||||
Net investment income earned
|
34,593 | 28,839 | 131,877 | 147,443 | ||||||||||||
Net realized gains (losses):
|
||||||||||||||||
Net realized investment gains
|
6,345 | 6,223 | 13,252 | 15,426 | ||||||||||||
Other-than-temporary impairments
|
(493 | ) | (8,936 | ) | (1,711 | ) | (11,998 | ) | ||||||||
Other-than-temporary impairments on fixed maturity securities recognized in other comprehensive income
|
(312 | ) | (908 | ) | (2,553 | ) | (1,188 | ) | ||||||||
Total net realized gains (losses)
|
5,540 | (3,621 | ) | 8,988 | 2,240 | |||||||||||
Other income
|
1,989 | 1,735 | 9,118 | 8,479 | ||||||||||||
Total revenues
|
448,975 | 400,380 | 1,734,102 | 1,597,475 | ||||||||||||
Expenses:
|
||||||||||||||||
Losses and loss expenses incurred
|
307,930 | 245,268 | 1,120,990 | 1,074,987 | ||||||||||||
Policy acquisition costs
|
135,117 | 120,086 | 526,143 | 466,404 | ||||||||||||
Interest expense
|
4,724 | 4,584 | 18,872 | 18,259 | ||||||||||||
Other expenses
|
6,382 | 7,618 | 30,462 | 26,425 | ||||||||||||
Total expenses
|
454,153 | 377,556 | 1,696,467 | 1,586,075 | ||||||||||||
(Losses) income from continuing operations, before federal income tax
|
(5,178 | ) | 22,824 | 37,635 | 11,400 | |||||||||||
Federal income tax (benefit) expense:
|
||||||||||||||||
Current
|
4,057 | 12,386 | 5,647 | (228 | ) | |||||||||||
Deferred
|
(10,543 | ) | (7,596 | ) | (5,975 | ) | (11,055 | ) | ||||||||
Total federal income tax (benefit) expense
|
(6,486 | ) | 4,790 | (328 | ) | (11,283 | ) | |||||||||
Net income from continuing operations
|
1,308 | 18,034 | 37,963 | 22,683 | ||||||||||||
Loss on disposal of discontinued operations, net of tax of $(350) for twelve months 2011
|
- | - | - | (650 | ) | |||||||||||
Net income
|
$ | 1,308 | 18,034 | 37,963 | 22,033 | |||||||||||
Earnings per share:
|
||||||||||||||||
Basic net income from continuing operations
|
$ | 0.02 | 0.33 | 0.69 | 0.42 | |||||||||||
Basic net loss from discontinued operations
|
- | - | - | (0.01 | ) | |||||||||||
Basic net income
|
$ | 0.02 | 0.33 | 0.69 | 0.41 | |||||||||||
Diluted net income from continuing operations
|
$ | 0.02 | 0.33 | 0.68 | 0.41 | |||||||||||
Diluted net loss from discontinued operations
|
- | - | - | (0.01 | ) | |||||||||||
Diluted net income
|
$ | 0.02 | 0.33 | 0.68 | 0.40 | |||||||||||
Dividends to stockholders
|
$ | 0.13 | 0.13 | 0.52 | 0.52 |
Consolidated Statements of Comprehensive Income
|
||||||||||||
December 31,
|
Unaudited
|
|||||||||||
($ in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Net income
|
$ | 37,963 | 22,033 | 66,966 | ||||||||
Other comprehensive income, net of tax:
|
||||||||||||
Unrealized gains on investment securities:
|
||||||||||||
Unrealized holding gains arising during period
|
30,937 | 45,592 | 29,018 | |||||||||
Non-credit portion of other-than-temporary impairment losses recognized in other comprehensive income
|
1,842 | 1,093 | 3,416 | |||||||||
Amortization of net unrealized gains on held-to-maturity securities
|
(847 | ) | (2,013 | ) | (7,610 | ) | ||||||
Less: reclassification adjustment for gains included in net income
|
(6,852 | ) | (1,292 | ) | (295 | ) | ||||||
Total unrealized gains on investment securities
|
25,080 | 43,380 | 24,529 | |||||||||
Defined benefit pension and post-retirement plans:
|
||||||||||||
Net actuarial loss
|
(17,268 | ) | (10,919 | ) | (7,829 | ) | ||||||
Amortization of net actuarial loss included in net income
|
3,837 | 2,712 | 2,687 | |||||||||
Amortization of prior service cost included in net income
|
97 | 97 | 97 | |||||||||
Total defined benefit pension and post-retirement plans
|
(13,334 | ) | (8,110 | ) | (5,045 | ) | ||||||
Other comprehensive income
|
11,746 | 35,270 | 19,484 | |||||||||
Comprehensive income
|
49,709 | 57,303 | 86,450 |
Consolidated Statements of Stockholders’ Equity
|
||||||||||||
December 31,
|
Unaudited
|
|||||||||||
($ in thousands, except share amounts)
|
2012
|
2011
|
2010
|
|||||||||
Common stock:
|
||||||||||||
Beginning of year
|
$ | 194,494 | 192,725 | 191,646 | ||||||||
Dividend reinvestment plan (shares: 90,110 – 2012; 100,383 – 2011; 106,437 – 2010)
|
180 | 201 | 213 | |||||||||
Stock purchase and compensation plans (shares: 857,403 – 2012; 783,661 – 2011; 433,271 – 2010)
|
1,714 | 1,568 | 866 | |||||||||
End of year
|
196,388 | 194,494 | 192,725 | |||||||||
Additional paid-in capital:
|
||||||||||||
Beginning of year
|
257,370 | 244,613 | 231,933 | |||||||||
Dividend reinvestment plan
|
1,419 | 1,417 | 1,465 | |||||||||
Stock purchase and compensation plans
|
11,865 | 11,340 | 11,215 | |||||||||
End of year
|
270,654 | 257,370 | 244,613 | |||||||||
Retained earnings:
|
||||||||||||
Beginning of year
|
1,116,319 | 1,123,087 | 1,138,978 | |||||||||
Add: Adjustment for the cumulative effect on prior years of applying retroactively the new method of accounting for deferred policy acquisition costs
|
— | — | (54,493 | ) | ||||||||
Balance at beginning of year, as adjusted
|
1,116,319 | 1,123,087 | 1,084,485 | |||||||||
Net income
|
37,963 | 22,033 | 66,966 | |||||||||
Dividends to stockholders ($0.52 per share – 2012, 2011, and 2010)
|
(29,128 | ) | (28,801 | ) | (28,364 | ) | ||||||
End of year
|
1,125,154 | 1,116,319 | 1,123,087 | |||||||||
Accumulated other comprehensive income (loss):
|
||||||||||||
Beginning of year
|
42,294 | 7,024 | (12,460 | ) | ||||||||
Other comprehensive income
|
11,746 | 35,270 | 19,484 | |||||||||
End of year
|
54,040 | 42,294 | 7,024 | |||||||||
Treasury stock:
|
||||||||||||
Beginning of year
|
(552,149 | ) | (549,408 | ) | (547,722 | ) | ||||||
Acquisition of treasury stock (shares: 194,575 – 2012; 149,997 – 2011; 107,425 – 2010)
|
(3,495 | ) | (2,741 | ) | (1,686 | ) | ||||||
End of year
|
(555,644 | ) | (552,149 | ) | (549,408 | ) | ||||||
Total stockholders’ equity
|
$ | 1,090,592 | 1,058,328 | 1,018,041 |
Consolidated Statements of Cash Flow
|
||||||||||||
December 31,
|
Unaudited
|
|||||||||||
($ in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Operating Activities
|
||||||||||||
Net Income
|
$ | 37,963 | 22,033 | 66,966 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||
Depreciation and amortization
|
38,693 | 34,645 | 31,770 | |||||||||
Loss on disposal of discontinued operations
|
— | 650 | 3,780 | |||||||||
Stock-based compensation expense
|
6,939 | 7,422 | 8,017 | |||||||||
Undistributed (income) losses of equity method investments
|
1,651 | (323 | ) | (8,712 | ) | |||||||
Net realized (gains) losses
|
(8,988 | ) | (2,240 | ) | 7,083 | |||||||
Changes in assets and liabilities:
|
||||||||||||
Increase in reserves for losses and loss expenses, net of reinsurance recoverables
|
64,763 | 56,905 | 41,526 | |||||||||
Increase (decrease) in unearned premiums, net of prepaid reinsurance and advance premiums
|
82,777 | 46,334 | (26,661 | ) | ||||||||
(Increase) decrease in net federal income taxes
|
(7,812 | ) | 372 | 16,577 | ||||||||
(Increase) decrease in premiums receivable
|
(18,094 | ) | (45,116 | ) | 32,472 | |||||||
(Increase) decrease in deferred policy acquisition costs
|
(19,762 | ) | (7,777 | ) | 6,781 | |||||||
Decrease (increase) in interest and dividends due or accrued
|
468 | 633 | (2,361 | ) | ||||||||
Increase (decrease) in accrued salaries and benefits
|
6,533 | 1,521 | (14,913 | ) | ||||||||
Increase (decrease) in accrued insurance expenses
|
8,831 | (636 | ) | (4,470 | ) | |||||||
Other-net
|
32,737 | 8,534 | 1,330 | |||||||||
Net adjustments
|
188,736 | 100,924 | 92,219 | |||||||||
Net cash provided by operating activities
|
226,699 | 122,957 | 159,185 | |||||||||
Investing Activities
|
||||||||||||
Purchase of fixed maturity securities, available-for-sale
|
(884,911 | ) | (487,813 | ) | (1,007,679 | ) | ||||||
Purchase of equity securities, available-for-sale
|
(83,833 | ) | (150,551 | ) | (71,192 | ) | ||||||
Purchase of other investments
|
(12,990 | ) | (16,033 | ) | (20,673 | ) | ||||||
Purchase of short-term investments
|
(1,735,691 | ) | (1,448,782 | ) | (1,741,738 | ) | ||||||
Purchase of subsidiary, net of cash acquired
|
255 | (51,728 | ) | — | ||||||||
Sale of subsidiary
|
751 | 1,152 | 978 | |||||||||
Sale of fixed maturity securities, available-for-sale
|
103,572 | 146,435 | 190,438 | |||||||||
Sale of short-term investments
|
1,738,255 | 1,433,441 | 1,794,434 | |||||||||
Redemption and maturities of fixed maturity securities, held-to-maturity
|
118,260 | 177,350 | 319,835 | |||||||||
Redemption and maturities of fixed maturity securities, available-for-sale
|
439,957 | 162,796 | 298,171 | |||||||||
Sale of equity securities, available-for-sale
|
101,740 | 60,071 | 98,015 | |||||||||
Distributions from other investments
|
24,801 | 25,622 | 22,406 | |||||||||
Sale of other investments
|
1 | 16,357 | — | |||||||||
Purchase of property, equipment, and other assets
|
(12,879 | ) | (11,824 | ) | (6,522 | ) | ||||||
Net cash used in investing activities
|
(202,712 | ) | (143,507 | ) | (123,527 | ) | ||||||
Financing Activities
|
||||||||||||
Dividends to stockholders
|
(26,944 | ) | (26,513 | ) | (26,056 | ) | ||||||
Acquisition of treasury stock
|
(3,495 | ) | (2,741 | ) | (1,686 | ) | ||||||
Principal payment of notes payable
|
— | — | (12,300 | ) | ||||||||
Proceeds from borrowings
|
— | 45,000 | — | |||||||||
Net proceeds from stock purchase and compensation plans
|
4,840 | 5,011 | 4,962 | |||||||||
Excess tax benefits (expense) from share-based payment arrangements
|
1,060 | (90 | ) | (744 | ) | |||||||
Net cash (used in) provided by financing activities
|
(24,539 | ) | 20,667 | (35,824 | ) | |||||||
Net (decrease) increase in cash
|
(552 | ) | 117 | (166 | ) | |||||||
Cash, beginning of year
|
762 | 645 | 811 | |||||||||
Cash, end of year
|
$ | 210 | 762 | 645 |
Selective Insurance Group, Inc.
|
Combined Insurance Company Subsidiaries
|
Unaudited Statutory Balance Sheets
|
($ in thousands)
|
Dec-31
|
Dec-31 *
|
|||||||
2012
|
2011
|
|||||||
ASSETS
|
||||||||
Bonds
|
$ | 3,617,371 | 3,452,204 | |||||
Common stocks
|
151,382 | 157,355 | ||||||
Affiliated mortgage loan
|
37,443 | 38,131 | ||||||
Other investments
|
180,110 | 197,409 | ||||||
Short-term investments
|
208,845 | 183,070 | ||||||
Total investments
|
4,195,151 | 4,028,169 | ||||||
Cash on hand and in banks
|
(76,957 | ) | (20,701 | ) | ||||
Interest and dividends due and accrued
|
35,979 | 35,880 | ||||||
Premiums receivable
|
482,227 | 461,482 | ||||||
Reinsurance recoverable on paid losses and expenses
|
11,354 | 12,365 | ||||||
Deferred tax recoverable
|
147,495 | 137,659 | ||||||
EDP equipment
|
1,372 | 1,804 | ||||||
Equities and deposits in pools and associations
|
12,734 | 4,837 | ||||||
Receivable for sold securities
|
257 | 644 | ||||||
Other assets
|
28,541 | 27,964 | ||||||
Total assets
|
$ | 4,838,153 | 4,690,103 | |||||
LIABILITIES
|
||||||||
Reserve for losses
|
$ | 2,226,858 | 2,173,028 | |||||
Reinsurance payable on paid loss and loss expense
|
2,298 | 1,285 | ||||||
Reserve for loss expenses
|
427,560 | 418,542 | ||||||
Unearned premiums
|
842,068 | 759,304 | ||||||
Reserve for commissions payable
|
52,304 | 44,488 | ||||||
Ceded balances payable
|
271 | 21,871 | ||||||
Federal income tax payable
|
5,346 | 12,176 | ||||||
Premium and other taxes payable
|
24,604 | 23,588 | ||||||
Borrowed money
|
58,044 | 58,043 | ||||||
Reserve for dividends to policyholders
|
2,665 | 3,470 | ||||||
Reserves for unauthorized reinsurance
|
7,498 | 1,785 | ||||||
Payable for securities
|
7,682 | - | ||||||
Funds withheld on account of others
|
11,231 | 6,538 | ||||||
Accrued salaries and benefits
|
102,070 | 80,601 | ||||||
Other liabilities
|
17,547 | 22,677 | ||||||
Total liabilities
|
3,788,046 | 3,627,396 | ||||||
POLICYHOLDERS' SURPLUS
|
||||||||
Capital
|
42,725 | 32,325 | ||||||
Aggregate write-ins for special surplus funds
|
- | 44,296 | ||||||
Paid in surplus
|
435,744 | 307,022 | ||||||
Unassigned surplus
|
571,638 | 679,064 | ||||||
Total policyholders' surplus
|
1,050,107 | 1,062,707 | ||||||
Total liabilities and policyholders' surplus
|
$ | 4,838,153 | 4,690,103 |
*
|
Includes the December 31, 2011 acquisition of Montpelier U.S. Insurance Company (now known as Mesa Underwriters Specialty Insurance Company). Combined statutory filings for 2011 do not reflect the acquisition as this Company was not included in our intercompany pooling until January 1, 2012.
|
Selective Insurance Group, Inc.
|
Combined Insurance Company Subsidiaries
|
Unaudited Statutory Statements Of Income
|
($ in thousands)
|
Three Months Ended
December
|
Twelve Months Ended
December
|
|||||||||||||||||||||||||||||||
UNDERWRITING
|
2012
|
2011
|
2012
|
2011
|
||||||||||||||||||||||||||||
Net premiums written
|
$ | 370,380 | 352,179 | 1,666,633 | 1,485,349 | |||||||||||||||||||||||||||
Net premiums earned
|
406,603 | 373,427 | 1,583,869 | 1,439,313 | ||||||||||||||||||||||||||||
Net losses paid
|
248,663 | 245,778 | 899,619 | 857,844 | ||||||||||||||||||||||||||||
Change in reserve for losses
|
35,020 | 8.6 | % | (45,368 | ) | -12.1 | % | 53,830 | 3.4 | % | 52,252 | 3.6 | % | |||||||||||||||||||
Net losses incurred
|
283,683 | 69.8 | % | 200,410 | 53.7 | % | 953,449 | 60.2 | % | 910,096 | 63.2 | % | ||||||||||||||||||||
Net loss expenses paid
|
29,828 | 39,804 | 157,717 | 152,955 | ||||||||||||||||||||||||||||
Change in reserve for loss expenses
|
(5,941 | ) | 4,879 | 9,019 | 11,395 | |||||||||||||||||||||||||||
Net loss expenses incurred
|
23,887 | 5.8 | % | 44,683 | 12.0 | % | 166,736 | 10.5 | % | 164,350 | 11.4 | % | ||||||||||||||||||||
Net underwriting expenses incurred
|
129,545 | 35.0 | % | 115,692 | 32.8 | % | 548,631 | 32.9 | % | 474,139 | 31.9 | % | ||||||||||||||||||||
Total deductions
|
437,115 | 360,785 | 1,668,816 | 1,548,585 | ||||||||||||||||||||||||||||
Statutory underwriting (loss) / gain
|
(30,512 | ) | 12,642 | (84,947 | ) | (109,272 | ) | |||||||||||||||||||||||||
Net loss from premium balances charged off
|
(727 | ) | (1,210 | ) | (3,398 | ) | (5,213 | ) | ||||||||||||||||||||||||
Finance charges and other income
|
2,141 | 1,772 | 9,694 | 8,460 | ||||||||||||||||||||||||||||
Total other income
|
1,414 | -0.4 | % | 562 | -0.2 | % | 6,296 | -0.3 | % | 3,247 | -0.2 | % | ||||||||||||||||||||
Policyholders' dividends incurred
|
(620 | ) | 0.2 | % | (1,481 | ) | 0.4 | % | (3,449 | ) | 0.2 | % | (5,284 | ) | 0.4 | % | ||||||||||||||||
Total underwriting (loss) / gain
|
(29,718 | ) | 110.4 | % | 11,723 | 98.7 | % | (82,100 | ) | 103.5 | % | (111,309 | ) | 106.7 | % | |||||||||||||||||
INVESTMENT
|
||||||||||||||||||||||||||||||||
Net investment income earned
|
35,202 | 30,459 | 133,756 | 148,005 | ||||||||||||||||||||||||||||
Net realized gain / (loss)
|
5,457 | (3,621 | ) | 8,766 | 2,195 | |||||||||||||||||||||||||||
Total income before income tax
|
10,941 | 38,561 | 60,422 | 38,891 | ||||||||||||||||||||||||||||
Federal income tax expense / (benefit)
|
(3,204 | ) | 14,674 | 10,026 | 12,433 | |||||||||||||||||||||||||||
Net income
|
$ | 14,145 | 23,887 | 50,396 | 26,458 | |||||||||||||||||||||||||||
Policyholders' Surplus
|
||||||||||||||||||||||||||||||||
Surplus, beginning of period
|
$ | 1,088,494 | 1,010,144 | 1,062,707 | 1,073,025 | |||||||||||||||||||||||||||
Net income
|
14,145 | 23,887 | 50,396 | 26,458 | ||||||||||||||||||||||||||||
Change in deferred taxes
|
3,008 | 11,749 | 7,732 | 17,220 | ||||||||||||||||||||||||||||
Change in unrealized gains
|
(6,020 | ) | 15,801 | 2,599 | 2,355 | |||||||||||||||||||||||||||
Dividends to stockholders
|
(16,378 | ) | (17,007 | ) | (196,091 | ) | (63,025 | ) | ||||||||||||||||||||||||
Change in cum. effect of acctg principle
|
- | - | 44,296 | - | ||||||||||||||||||||||||||||
Paid in common stock *
|
100 | 4,000 | 10,400 | 4,000 | ||||||||||||||||||||||||||||
Paid in surplus *
|
- | 51,230 | 130,722 | 51,230 | ||||||||||||||||||||||||||||
Surplus - transferred to capital
|
(100 | ) | - | (2,000 | ) | - | ||||||||||||||||||||||||||
Change in reserve for unauthorized
|
(5,713 | ) | 26 | (5,713 | ) | 26 | ||||||||||||||||||||||||||
Change in non-admitted assets
|
(9,593 | ) | (12,666 | ) | 7,165 | (21,378 | ) | |||||||||||||||||||||||||
Change in additional admitted deferred taxes
|
- | 5,241 | (44,296 | ) | 3,775 | |||||||||||||||||||||||||||
Change in minimum pension liability
|
(17,836 | ) | (15,090 | ) | (17,836 | ) | (15,090 | ) | ||||||||||||||||||||||||
Surplus adjustments
|
- | (14,608 | ) | 26 | (15,889 | ) | ||||||||||||||||||||||||||
Net change in surplus for period
|
(38,387 | ) | 52,563 | (12,600 | ) | (10,318 | ) | |||||||||||||||||||||||||
Surplus, end of period
|
$ | 1,050,107 | 1,062,707 | 1,050,107 | 1,062,707 | |||||||||||||||||||||||||||
Statutory underwriting (loss) / gain
|
$ | (29,718 | ) | 11,723 | (82,100 | ) | (111,309 | ) | ||||||||||||||||||||||||
Adjustments under GAAP:
|
||||||||||||||||||||||||||||||||
Deferred policy acquisition costs1
|
(5,982 | ) | (3,051 | ) | 19,762 | 7,777 | ||||||||||||||||||||||||||
Pension costs
|
49 | (1,618 | ) | 259 | 250 | |||||||||||||||||||||||||||
Other, net
|
(892 | ) | 841 | (1,928 | ) | (302 | ) | |||||||||||||||||||||||||
GAAP underwriting (loss) / gain
|
$ | (36,543 | ) | 7,895 | (64,007 | ) | (103,584 | ) | ||||||||||||||||||||||||
*
|
Includes the December 31, 2011 acquisition of Montpelier U.S. Insurance Company (now known as Mesa Underwriters Specialty Insurance Company). Combined statutory filings for 2011 do not reflect the acquisition as this Company was not included in our intercompany pooling until January 1, 2012.
|
1
|
Prior year results have been restated to reflect the adoption of ASU 2010-26, "Accounting for Costs Associated with Acquiring or Renewing Insurance Contracts."
|
Note: Some amounts or ratios may not foot due to rounding.
Selective Insurance Group, Inc. and Consolidated Subsidiaries
|
|||||||||||||||||||||||||
Alternative Investments
|
|||||||||||||||||||||||||
as of December 31, 2012
|
|||||||||||||||||||||||||
(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 | 2,348,552 | 8,844,524 | (100,220 | ) | 0.53 | 0.95 | |||||||||||||||||
Silverpeak RE III
|
2008
|
15,000,000 | 8,032,676 | 2,906,618 | (470,764 | ) | 0.03 | 0.44 | |||||||||||||||||
Total - Real Estate
|
35,000,000 | 10,381,228 | 11,751,142 | (570,984 | ) | 0.40 | 0.82 | ||||||||||||||||||
Mezzanine Financing
|
|||||||||||||||||||||||||
Neovara Euro Mezz
|
2004
|
9,000,000 | - | 460,748 | (176,625 | ) | 0.98 | 1.02 | |||||||||||||||||
GS Mezz V
|
2007
|
25,000,000 | 14,768,207 | 8,969,785 | 1,705,991 | 0.65 | 1.28 | ||||||||||||||||||
New Canaan V
|
2012
|
7,000,000 | 4,488,194 | 2,405,720 | (106,086 | ) | - | 0.96 | |||||||||||||||||
Centerfield Capital
|
2012
|
3,000,000 | 2,077,118 | 856,002 | (66,880 | ) | - | 0.93 | |||||||||||||||||
Total - Mezz. Financing
|
44,000,000 | 21,333,519 | 12,692,255 | 1,356,400 | 1.63 | 1.13 | |||||||||||||||||||
Distressed Debt
|
|||||||||||||||||||||||||
Varde VIII
|
2006
|
10,000,000 | - | 4,953,195 | 564,194 | 0.68 | 1.18 | ||||||||||||||||||
GS Distressed Opp III
|
2007
|
15,000,000 | 2,915,692 | 7,774,554 | 640,673 | 0.45 | 1.04 | ||||||||||||||||||
Total - Distressed Debt
|
25,000,000 | 2,915,692 | 12,727,749 | 1,204,867 | 0.55 | 1.10 | |||||||||||||||||||
Private Equity
|
|||||||||||||||||||||||||
Prospector
|
1997
|
5,000,000 | - | 410,216 | (905 | ) | 2.79 | 2.88 | |||||||||||||||||
Trilantic Capital Partners III
|
2004
|
10,000,000 | 1,339,121 | 2,496,891 | 671,464 | 1.51 | 1.78 | ||||||||||||||||||
NB Co-Invest
|
2006
|
15,000,000 | 1,648,664 | 8,293,273 | 1,532,449 | 0.75 | 1.32 | ||||||||||||||||||
Trilantic Capital Partners IV
|
2007
|
11,098,351 | 1,605,898 | 7,143,910 | 2,562,022 | 0.78 | 1.45 | ||||||||||||||||||
Total - Private Equity
|
41,098,351 | 4,593,683 | 18,344,290 | 4,765,030 | 1.20 | 1.66 | |||||||||||||||||||
Private Equity, Secondary Market
|
|||||||||||||||||||||||||
NB SOF
|
2005
|
12,000,000 | 899,494 | 5,846,395 | 516,161 | 0.76 | 1.28 | ||||||||||||||||||
GS Vintage IV
|
2007
|
20,000,000 | 4,075,764 | 13,855,234 | 934,180 | 0.53 | 1.24 | ||||||||||||||||||
NB SOF II
|
2008
|
12,000,000 | 2,617,207 | 8,330,423 | 1,034,864 | 0.55 | 1.37 | ||||||||||||||||||
Total - Pvt. Eq. Sec. Mkt.
|
44,000,000 | 7,592,465 | 28,032,052 | 2,485,205 | 0.60 | 1.29 | |||||||||||||||||||
Energy/Power Generation
|
|||||||||||||||||||||||||
ArcLight I
|
2002
|
15,000,000 | - | 99,103 | (88,096 | ) | 1.80 | 1.81 | |||||||||||||||||
ArcLight II
|
2003
|
15,000,000 | 2,295,492 | 1,689,209 | (457,659 | ) | 1.27 | 1.36 | |||||||||||||||||
ArcLight III
|
2006
|
15,000,000 | 2,037,794 | 7,159,856 | (437,697 | ) | 0.77 | 1.22 | |||||||||||||||||
Quintana Energy
|
2006
|
10,000,000 | 1,641,106 | 7,250,762 | 1,566,370 | 0.39 | 1.25 | ||||||||||||||||||
ArcLight IV
|
2007
|
10,000,000 | 2,717,373 | 2,440,841 | (355,546 | ) | 1.03 | 1.28 | |||||||||||||||||
Total - Energy/Power Generation
|
65,000,000 | 8,691,765 | 18,639,771 | 227,372 | 1.14 | 1.41 | |||||||||||||||||||
Venture Capital
|
|||||||||||||||||||||||||
Venture V
|
2001
|
9,600,000 | 400,000 | 7,477,156 | 923,177 | 0.38 | 1.20 | ||||||||||||||||||
Total - Venture Capital
|
9,600,000 | 400,000 | 7,477,156 | 923,177 | 0.38 | 1.20 | |||||||||||||||||||
TOTAL - ALTERNATIVE INVESTMENTS
|
$ | 263,698,351 | 55,908,352 | 109,664,415 | 10,391,067 | 0.83 | 1.29 | ||||||||||||||||||
(1) Distributed to paid in ratio
|
|||||||||||||||||||||||||
(2) Total value to paid in ratio
|
|||||||||||||||||||||||||
Exhibit may not foot due to rounding
|
Selective Insurance Group, Inc. and Consolidated Subsidiaries
Municipal Bond Portfolio
State and Repayment Source Composition
December 31, 2012
($ in thousands)
(unaudited)
Exposure = 39% Held-to-Maturity; 61% 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
|
46,893 | 50 | % | 45,728 | 49 | % | 1,119 | 1 | % | - | 0 | % | 93,740 | 7 | % | |||||||||||||||||||||||||
TX-PSF
|
- | 0 | % | - | 0 | % | - | 0 | % | 31,611 | 100 | % | 31,611 | 2 | % | |||||||||||||||||||||||||
WA
|
51,858 | 51 | % | 43,581 | 42 | % | 7,248 | 7 | % | - | 0 | % | 102,687 | 8 | % | |||||||||||||||||||||||||
NY
|
77,009 | 91 | % | 7,368 | 9 | % | - | 0 | % | - | 0 | % | 84,377 | 6 | % | |||||||||||||||||||||||||
AZ
|
62,013 | 96 | % | 2,460 | 4 | % | - | 0 | % | - | 0 | % | 64,473 | 5 | % | |||||||||||||||||||||||||
FL
|
53,161 | 90 | % | - | 0 | % | 6,167 | 10 | % | - | 0 | % | 59,328 | 5 | % | |||||||||||||||||||||||||
CO
|
21,822 | 42 | % | 30,723 | 58 | % | - | 0 | % | - | 0 | % | 52,545 | 4 | % | |||||||||||||||||||||||||
IL
|
25,589 | 56 | % | 20,071 | 44 | % | - | 0 | % | - | 0 | % | 45,660 | 3 | % | |||||||||||||||||||||||||
NC
|
24,179 | 58 | % | 13,768 | 33 | % | 3,725 | 9 | % | - | 0 | % | 41,672 | 3 | % | |||||||||||||||||||||||||
OH
|
20,770 | 51 | % | 13,173 | 32 | % | 6,982 | 17 | % | - | 0 | % | 40,925 | 3 | % | |||||||||||||||||||||||||
MO
|
20,972 | 56 | % | 16,808 | 44 | % | - | 0 | % | - | 0 | % | 37,780 | 3 | % | |||||||||||||||||||||||||
Pre-refunded
|
62,127 | 51 | % | 42,899 | 36 | % | 11,911 | 10 | % | 3,555 | 3 | % | 120,492 | 9 | % | |||||||||||||||||||||||||
Other
|
351,863 | 62 | % | 112,387 | 20 | % | 105,406 | 18 | % | - | 0 | % | 569,656 | 42 | % | |||||||||||||||||||||||||
Grand Total
|
818,256 | 61 | % | 348,966 | 26 | % | 142,558 | 11 | % | 35,166 | 2 | % | 1,344,946 | 100 | % |
Selective Insurance Group, Inc. and Consolidated Subsidiaries
|
||||||||||||
Credit Quality of Available-for-Sale Fixed Maturity Securities
|
||||||||||||
December 31, 2012
|
||||||||||||
($ in millions)
|
||||||||||||
(unaudited)
|
||||||||||||
Fair Value
|
Unrealized
Gain (Loss)
|
Weighted
Average
Credit
Quality
|
||||||||||
AFS Fixed Maturity Portfolio:
|
||||||||||||
U.S. government obligations
|
$ | 259.1 | 17.2 |
AA+
|
||||||||
Foreign government obligations
|
30.2 | 1.4 |
AA-
|
|||||||||
State and municipal obligations
|
818.0 | 44.1 |
AA
|
|||||||||
Corporate securities
|
1,450.3 | 81.3 | A | |||||||||
Mortgage-backed securities ("MBS")
|
609.8 | 19.0 |
AA
|
|||||||||
Asset-backed securities ("ABS")
|
128.6 | 2.3 |
AAA
|
|||||||||
Total AFS fixed maturity portfolio
|
$ | 3,296.0 | 165.3 |
AA-
|
||||||||
State and Municipal Obligations:
|
||||||||||||
Government obligations
|
$ | 352.3 | 20.5 |
AA+
|
||||||||
Special revenue obligations
|
465.7 | 23.6 |
AA
|
|||||||||
Total state and municipal obligations
|
$ | 818.0 | 44.1 |
AA
|
||||||||
Corporate Securities:
|
||||||||||||
Financial
|
$ | 438.0 | 23.2 | A | ||||||||
Industrials
|
104.2 | 7.4 | A- | |||||||||
Utilities
|
124.2 | 6.6 |
BBB+
|
|||||||||
Consumer discretionary
|
134.7 | 8.3 |
BBB+
|
|||||||||
Consumer staples
|
163.6 | 8.6 | A | |||||||||
Healthcare
|
178.2 | 11.0 | A+ | |||||||||
Materials
|
71.9 | 4.6 | A- | |||||||||
Energy
|
77.4 | 4.3 | A- | |||||||||
Information technology
|
100.1 | 3.2 | A | |||||||||
Telecommunications services
|
46.7 | 2.8 |
BBB+
|
|||||||||
Other
|
11.3 | 1.3 |
AA+
|
|||||||||
Total corporate securities
|
$ | 1,450.3 | 81.3 | A | ||||||||
MBS:
|
||||||||||||
Government guaranteed agency commercial MBS ("CMBS")
|
$ | 48.9 | 2.3 |
AA+
|
||||||||
Other-agency CMBS
|
1.2 | — |
AA+
|
|||||||||
Non-agency CMBS
|
87.1 | 1.1 |
AA-
|
|||||||||
Government guaranteed agency residential MBS ("RMBS")
|
91.0 | 3.3 |
AA+
|
|||||||||
Non-agency RMBS
|
44.3 | 0.9 | A- | |||||||||
Other Agency RMBS
|
331.3 | 11.3 |
AA+
|
|||||||||
Alternative-A ("Alt-A") RMBS
|
6.0 | 0.1 |
AA-
|
|||||||||
Total MBS
|
$ | 609.8 | 19.0 |
AA
|
||||||||
ABS:
|
||||||||||||
ABS
|
$ | 127.2 | 2.0 |
AAA
|
||||||||
Alt-A ABS2
|
0.8 | 0.2 | D | |||||||||
Sub-prime ABS1,2
|
0.6 | 0.1 | D | |||||||||
Total ABS
|
$ | 128.6 | 2.3 |
AAA
|
1 We define sub-prime exposure as exposure to direct and indirect investments in non-agency residential mortgages with average FICO® scores below 650.
2 Alt-A ABS and sub-prime ABS each consist of one security whose issuer 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
|
||||||||||||||||||||||||
December 31, 2012
|
||||||||||||||||||||||||
($ in millions)
|
||||||||||||||||||||||||
(unaudited)
|
||||||||||||||||||||||||
Fair Value
|
Carry Value
|
Unrecognized
Holding
Gain
|
Unrealized
Gain (Loss)
in Accumulated
Other
Comprehensive
Income
|
Total
Unrealized/
Unrecognized
Gain (Loss)
|
Weighted
Average
Credit
Quality
|
|||||||||||||||||||
HTM Fixed Maturity Portfolio:
|
||||||||||||||||||||||||
Foreign government obligations
|
$ | 5.9 | 5.5 | 0.4 | 0.2 | 0.6 |
AA+
|
|||||||||||||||||
State and municipal obligations
|
526.9 | 497.9 | 29.0 | 6.8 | 35.8 |
AA
|
||||||||||||||||||
Corporate securities
|
42.1 | 37.5 | 4.6 | (0.8 | ) | 3.8 | A | |||||||||||||||||
MBS
|
12.6 | 7.2 | 5.4 | (1.2 | ) | 4.2 |
AA-
|
|||||||||||||||||
ABS
|
7.1 | 5.9 | 1.2 | (1.1 | ) | 0.1 | A | |||||||||||||||||
Total HTM portfolio
|
$ | 594.6 | 554.0 | 40.6 | 3.9 | 44.5 |
AA
|
|||||||||||||||||
State and Municipal Obligations:
|
||||||||||||||||||||||||
Government obligations
|
$ | 174.4 | 165.9 | 8.5 | 3.8 | 12.3 |
AA
|
|||||||||||||||||
Special revenue obligations
|
352.5 | 332.0 | 20.5 | 3.0 | 23.5 |
AA
|
||||||||||||||||||
Total state and municipal obligations
|
$ | 526.9 | 497.9 | 29.0 | 6.8 | 35.8 |
AA
|
|||||||||||||||||
Corporate Securities:
|
||||||||||||||||||||||||
Financial
|
$ | 9.6 | 8.3 | 1.3 | (0.7 | ) | 0.6 |
BBB+
|
||||||||||||||||
Industrials
|
11.9 | 10.4 | 1.5 | (0.2 | ) | 1.3 | A+ | |||||||||||||||||
Utilities
|
15.1 | 13.4 | 1.7 | - | 1.7 | A+ | ||||||||||||||||||
Consumer discretionary
|
3.5 | 3.4 | 0.1 | 0.1 | 0.2 |
AA
|
||||||||||||||||||
Materials
|
2.0 | 2.0 | - | - | - |
BBB
|
||||||||||||||||||
Total corporate securities
|
$ | 42.1 | 37.5 | 4.6 | (0.8 | ) | 3.8 | A | ||||||||||||||||
MBS:
|
||||||||||||||||||||||||
Non-agency CMBS
|
$ | 12.6 | 7.2 | 5.4 | (1.2 | ) | 4.2 |
AA-
|
||||||||||||||||
Total MBS
|
$ | 12.6 | 7.2 | 5.4 | (1.2 | ) | 4.2 |
AA-
|
||||||||||||||||
ABS:
|
||||||||||||||||||||||||
ABS
|
$ | 4.7 | 4.2 | 0.5 | (0.3 | ) | 0.2 |
BBB+
|
||||||||||||||||
Alt-A ABS
|
2.4 | 1.7 | 0.7 | (0.8 | ) | (0.1 | ) |
AAA
|
||||||||||||||||
Total ABS
|
$ | 7.1 | 5.9 | 1.2 | (1.1 | ) | 0.1 | A |