-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, QJGn2LVS5n0VfROjuBwDS8u92ox8fjlpIkHHo6/iKSvQruzeMH9R59fzX8C6ksM0 hZVFEVBGxXvLtKXKM0bmUg== 0000950159-04-000459.txt : 20040429 0000950159-04-000459.hdr.sgml : 20040429 20040429164911 ACCESSION NUMBER: 0000950159-04-000459 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20040429 ITEM INFORMATION: ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 20040429 FILER: COMPANY DATA: COMPANY CONFORMED NAME: PMA CAPITAL CORP CENTRAL INDEX KEY: 0001041665 STANDARD INDUSTRIAL CLASSIFICATION: FIRE, MARINE & CASUALTY INSURANCE [6331] IRS NUMBER: 232217932 STATE OF INCORPORATION: PA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-31706 FILM NUMBER: 04765723 BUSINESS ADDRESS: STREET 1: 1735 MARKET STREET SUITE 2800 CITY: PHILADELPHIA STATE: PA ZIP: 19103-7590 BUSINESS PHONE: 2156655046 MAIL ADDRESS: STREET 1: 1735 MARKET STREET SUITE 2800 CITY: PHILADELPHIA STATE: PA ZIP: 19103-7590 FORMER COMPANY: FORMER CONFORMED NAME: PENNSYLVANIA MANUFACTURERS CORP DATE OF NAME CHANGE: 19970702 8-K 1 pma8k4-28.htm PMA CAPITAL CORPORATION FORM 8K

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): April 29, 2004

PMA Capital Corporation
(Exact name of registrant as specified in its charter)

Pennsylvania
(State or other jurisdiction
of incorporation)
000-22761
(Commission
File Number)
23-2217932
(IRS Employer
Identification No.)


  1735 Market Street, Suite 2800
Philadelphia, Pennsylvania
(Address of principal executive offices)
 
19103-7590
(Zip Code)

Registrant's telephone number, including area code:

(215) 665-5046

Not Applicable
(Former name or former address, if changed since last report)


Item 7. Financial Statements and Exhibits.

        (c) The exhibits accompanying this report are listed in the Index to Exhibits on page E-1, which is incorporated herein by reference.

Item 12. Disclosure of Results of Operations and Financial Condition.

        On April 28, 2004, the registrant issued a news release regarding its First Quarter 2004 results, a copy of which is furnished as Exhibit 99.1 hereto and is incorporated herein by reference, and the Company’s First Quarter 2004 Statistical Supplement is furnished as Exhibit 99.2 and is incorporated herein by reference.

        The information, including exhibits attached hereto, furnished under this Item 12 shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, except as otherwise expressly stated in such filing.

2


SIGNATURES

                Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

PMA Capital Corporation
   
   
   
Date: April 29, 2004 By: /s/ William E. Hitselberger
        William E. Hitselberger
        Executive Vice President, Chief Financial
      Officer and Treasurer



3


Index to Exhibits

   
     
Number Description Method of Filing
 
99.1 PMA Capital Corporation
news release dated
April 29, 2004
Furnished herewith
 
99.2 PMA Capital Corporation
First Quarter 2004 Statistical
Supplement
Furnished herewith
 



6


EX-99 2 ex99-1.htm EXHIBIT 99.1 EXHIBIT 99.1
Exhibit 99.1

PMA CAPITAL [LOGO]
A Specialty Risk Management Company

Mellon Bank Center Suite 2800
1735 Market Street
Philadelphia, PA 19103-7590

PRESS RELEASE

For Release: Immediate

      Contact: William Hitselberger
                    (215) 665-5046

PMA Capital Announces First Quarter 2004 Results

Philadelphia, PA, April 29, 2004 — PMA Capital (NASDAQ: PMACA) today announced net income of $12.2 million, or 35 cents per diluted share, for the first quarter of 2004, compared with net income of $10.7 million, or 34 cents per diluted share, for the first quarter of 2003. Included in net income were after-tax net realized investment gains of $5.6 million, or 15 cents per diluted share, for the first quarter of 2004, compared to $2.8 million, or 9 cents per diluted share, for the same period last year. The dilutive effect of our convertible debt reduced net income by 4 cents per share in 2004, while not affecting earnings in 2003.

Consolidated revenues were $237.4 million for the first quarter of 2004, compared to $303.1 million for the first quarter of 2003. The decrease reflects lower net premiums earned due to our fourth quarter 2003 withdrawal from the reinsurance business.

Vincent T. Donnelly, President and Chief Executive Officer commented, “While our premium writings in the first quarter were constrained by the fourth quarter change in The PMA Insurance Group’s A.M. Best rating, we are pleased with the support we received from our customers who continue to recognize the Group’s financial strength and superior service. We continue to work on restoring our A- rating. In that regard, we have requested the approval of the Pennsylvania Insurance Department to ‘unstack’ The PMA Insurance Group from PMA Re, which would make the companies that comprise The PMA Insurance Group direct subsidiaries of PMA Capital Corporation. While the Department’s approval of our request will not assure a rating change, we believe this is an important step towards restoring The PMA Insurance Group’s A- rating.”

The Company also announced today that William E. Hitselberger has been promoted to Executive Vice President and Chief Financial Officer of PMA Capital Corporation. In addition to retaining his duties as the Company's Chief Financial Officer, Mr. Hitselberger will also be responsible for the management of the Run-off Operations. Commenting on his promotion, Mr. Donnelly said “Bill has been significantly engaged in a leadership role in the Run-off Operations since November 2003. I am confident that Bill will successfully oversee an efficient run-off in addition to his other responsibilities as Chief Financial Officer.”

Financial Condition

Total assets were $4.0 billion as of March 31, 2004, compared to $4.2 billion as of December 31, 2003. Shareholders’ equity increased to $486.1 million as of March 31, 2004, compared to $463.7 million as of December 31, 2003.

Book value per share increased to $15.51 as of March 31, 2004, compared to $14.80 as of December 31, 2003. Net unrealized gains on fixed maturities increased to $40.8 million after-tax, or $1.30 per share, as of March 31, 2004, compared to $31.4 million after-tax, or $1.00 per share, at year-end 2003. Total

1


outstanding debt was $187.6 million as of both March 31, 2004 and December 31, 2003. At March 31, 2004, we had $11.8 million in cash and short-term investments at the holding company.

The statutory surplus of PMA Capital Insurance Company (“PMACIC”), PMA Capital Corporation’s directly held reinsurance subsidiary, increased to $517.1 million at March 31, 2004, compared to $500.6 million at December 31, 2003. The statutory surplus of PMACIC includes $296.8 million at March 31, 2004 and at December 31, 2003 from its insurance subsidiaries comprising The PMA Insurance Group. Unassigned surplus at PMACIC grew by $16.5 million from December 31, 2003, to $33.5 million at March 31, 2004.

Segment Operating Results

Operating income (loss), which we define as net income (loss) under generally accepted accounting principles (GAAP) excluding net realized investment gains and losses, is the financial performance measure used by our management and Board of Directors to evaluate and assess the results of our insurance businesses. Accordingly, we report operating results by segment in the disclosures required under SFAS No. 131, “Disclosures About Segments of an Enterprise and Related Information.” Our management and Board of Directors use operating results as the measure of financial performance for our insurance operations because (i) net realized investment gains and losses are unpredictable and not necessarily indicative of current operating fundamentals or future performance of the business segments and (ii) in many instances, decisions to buy and sell securities are made at the holding company level, and such decisions result in net realized gains and losses that do not relate to the operations of the individual segments. Operating income (loss) does not replace net income as the GAAP measure of our consolidated results of operations. A reconciliation of our segment operating results as discussed below to GAAP net income is provided below.


Three months ended March 31, 
(Dollars in thousands)      2004    2003  

 
Pre-tax operating income (loss):  
   The PMA Insurance Group   $ 6,559   $ 8,340  
   Run-off Operations (1)    8,946    8,547  
   Corporate & Other    (5,312 )  (4,643 )
Net realized investment gains    8,600    4,355  


Pre-tax income    18,793    16,599  
Income tax expense    6,640    5,897  


Net income   $ 12,153   $ 10,702  



(1)

In November 2003, we announced our decision to withdraw from the reinsurance business previously served by our PMA Re operating segment. As a result of this decision, the results of PMA Re are now reported as Run-off Operations. Run-off Operations also includes the results of our former excess and surplus lines segment, Caliber One.


2


The PMA Insurance Group

The PMA Insurance Group reported pre-tax operating income of $6.6 million for the first quarter of 2004 compared to $8.3 million for the same period last year, primarily reflecting lower underwriting results.

Net premiums written were $135.3 million for the first quarter of 2004, compared to $194.2 million for the first quarter last year. The lower net premiums written reflect the impact of the November 2003 lowering of our A.M. Best financial strength rating from A- to B++. Our renewal retention rate on existing workers’ compensation accounts was 63% in the first quarter of 2004. New business production continued in 2004, although at a lower rate than in 2003. The PMA Insurance Group continues to obtain price increases in all of its commercial lines of business, although at lower rates of increase than in 2003. Average rate increases for workers’ compensation business were approximately 6% so far in 2004.

The combined ratio on a GAAP basis was 102.9% for the first quarter of 2004, compared to 101.3% for the same period in 2003, primarily reflecting an increase in the current accident year loss ratio. Overall loss trends in workers’ compensation are rising modestly ahead of price increases, with medical inflation being the largest driver of these loss trends. We estimate medical cost inflation, which is the primary reason for increasing loss costs in 2004, to be approximately 11%.

Net investment income was $8.0 million for the first quarter of 2004, compared to $8.3 million for the same period of 2003. The slightly lower net investment income reflects lower invested asset yields, which are down 60 basis points quarter over quarter, partially offset by a higher average invested asset base.

Run-off Operations

In November 2003, we announced our decision to withdraw from the reinsurance business previously served by our PMA Re operating segment. As a result of this decision, the results of PMA Re are now reported as Run-off Operations. Run-off Operations also includes the results of our former excess and surplus lines segment, Caliber One.

The Run-off Operations reported pre-tax operating income of $8.9 million for the first quarter of 2004, compared to $8.5 million for the same period last year. Results of the Run-off Operations are driven principally by underwriting results from our former PMA Re operating segment. We do not expect the Run-off Operations to continue to report the same level of results over the remainder of 2004 due to our expectation that earned premiums will decrease significantly over the remainder of 2004 and the unpredictability of the impact of future commutations on such results.

Corporate and Other

The Corporate and Other segment includes unallocated investment income and expenses, including debt service. Corporate and Other recorded a pre-tax operating loss of $5.3 million for the first quarter of 2004, compared to $4.6 million for the same period last year. Interest expense for the first quarter of 2004 increased by $1.2 million over the same period in 2003, primarily due to a higher average amount of debt outstanding in 2004, compared with 2003. We believe that our available holding company cash, combined with expected receipts from our tax sharing agreements, will be sufficient for us to meet our Corporate cash obligations into early 2005 without any need for dividends from our subsidiaries.

3


Conference Call with Investors

As a reminder, we will hold a conference call with investors beginning at 8:30 a.m. Eastern Time on Friday, April 30th to review our first quarter 2004 results. The conference call will be available via a live webcast over the Internet at www.pmacapital.com by entering the Investor Information section, clicking on News Releases and then clicking on the microphone icon. Please note that by accessing the conference call via the Internet, you will be in a listen-only mode. The call-in numbers and passcodes for the conference call are as follows:

Live Call   Replay  

800-599-9795 (Domestic)  888-286-8010 (Domestic) 
617-786-2905 (International)  617-801-6888 (International) 
Passcode 95297584  Passcode 11309079 

A replay of the conference call will be available over the Internet or by dialing the call-in number for the replay and using the passcode. The replay will be available from approximately 11:30 a.m. Eastern Time on Friday, April 30th until 11:59 p.m. Eastern Time on Friday, May 7th.

Quarterly Statistical Supplement

Our First Quarter Statistical Supplement, which provides more detailed historical information about us, is available on our website. Please see the Investor Information section of our website at www.pmacapital.com. You may also obtain a copy of this supplement by sending your request to:

PMA Capital Corporation
1735 Market Street
Philadelphia, PA 19103
Attention: Investor Relations

Alternatively, you may submit your request by telephone (215.665.5046) or by e-mail to InvestorRelations@pmacapital.com. We have also furnished a copy of this news release and the Statistical Supplement to the SEC under cover of Form 8-K dated April 29, 2004. A copy of the Form 8-K is available on the SEC’s website at www.sec.gov.

4


CAUTIONARY STATEMENT FOR PURPOSES OF THE “SAFE HARBOR” PROVISIONS OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995
The statements contained in this press release, including those made by individuals authorized to speak on behalf of PMA Capital Corporation (“we”, “our” or the “Company”) that are not historical facts are forward-looking statements and are based on estimates, assumptions and projections.
Actual results may differ materially from those projected in the forward-looking statements.

These forward-looking statements are based on currently available financial, competitive and economic data and the Company’s current operating plans based on assumptions regarding future events. The Company’s actual results could differ materially from those expected by the Company’s management. The factors that could cause actual results to vary materially, some of which are described with the forward-looking statements, include, but are not limited to:

our ability to effect an efficient withdrawal from the reinsurance business, including the commutation of reinsurance business with certain large ceding companies, without incurring any significant liabilities;

regulatory or tax changes in risk-based capital or other regulatory standards that affect the cost of, or demand for, our products or otherwise affect our ability to conduct business, including any future action with respect to our business taken by the Pennsylvania Insurance Department or any other state insurance department;

The PMA Insurance Group’s ability to have its A- A.M. Best financial strength rating restored and the effect of its B++ A.M. Best rating on its premium writings and profitability as well as the adverse impact of any potential future downgrade of its rating;

the effect on The PMA Insurance Group’s premium writings, profitability and ratings due to its status as a subsidiary of PMA Capital Insurance Company;

the ability of the Company to have sufficient cash at the holding company to meet its debt service and other obligations, including any restrictions such as in our letter agreement with the Pennsylvania Insurance Department on receiving dividends from its insurance subsidiaries in an amount sufficient to meet such obligations;

the lowering or loss of one or more of the Company’s debt ratings, and the adverse impact that any such downgrade may have on our ability to raise capital and our liquidity and financial condition;

adequacy of reserves for claim liabilities;

adverse property and casualty loss development for events that we insured in prior years, including unforeseen increases in medical costs;

the impact of future results on the recoverability of our deferred tax asset;

adequacy and collectibility of reinsurance that we purchased;

the outcome of any litigation against the Company, including the outcome of the purported class action lawsuits;

competitive conditions that may affect the level of rate adequacy related to the amount of risk undertaken and that may influence the sustainability of adequate rate changes;

ability to implement and maintain rate increases;

the effect of changes in workers’ compensation statutes and their administration, which may affect the rates that we can charge and the manner in which we administer claims;

our ability to predict and effectively manage claims related to insurance and reinsurance policies;

the uncertain nature of damage theories and loss amounts and the development of additional facts related to the attack on the World Trade Center;

uncertainty as to the price and availability of reinsurance on business we intend to write in the future, including reinsurance for terrorist acts;

severity of natural disasters and other catastrophes, including the impact of future acts of terrorism, in connection with insurance and reinsurance policies;

changes in general economic conditions, including the performance of financial markets, interest rates and the level of unemployment;

uncertainties related to possible terrorist activities or international hostilities; and

other factors disclosed from time to time in our most recent Forms 10-K, 10-Q and 8-K filed with the Securities and Exchange Commission.

You should not place undue reliance on any such forward-looking statements. Unless otherwise stated, we disclaim any current intention to update forward-looking information and to release publicly the results of any future revisions we may make to forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

5


PMA Capital Corporation
GAAP Consolidated Balance Sheets
(Unaudited)


(Dollars in thousands, except per share data) March 31,
2004
December 31,
2003

Assets:            
Investments and cash:            
       Fixed maturities available for sale   $ 1,825,076   $ 1,854,555  
       Short-term investments    98,385    151,332  
       Short-term investments, loaned securities collateral    112,689    6,300  
       Cash    22,311    28,963  


       Total investments and cash    2,058,461    2,041,150  
 
 Accrued investment income    22,820    20,870  
 Premiums receivable    316,771    364,125  
 Reinsurance receivables    1,145,314    1,220,320  
 Deferred income taxes    65,114    76,962  
 Deferred acquisition costs    71,631    83,975  
 Funds held by reinsureds    96,147    124,695  
 Other assets    231,600    255,861  


       Total assets   $ 4,007,858   $ 4,187,958  


 
 Liabilities:  
 Unpaid losses and loss adjustment expenses   $ 2,438,509   $ 2,541,318  
 Unearned premiums    332,391    403,708  
 Debt    187,566    187,566  
 Accounts payable, accrued expenses  
       and other liabilities    282,422    314,830  
 Funds held under reinsurance treaties    159,913    262,105  
 Dividends to policyholders    8,292    8,479  
 Payable under securities loan agreements    112,674    6,285  


       Total liabilities    3,521,767    3,724,291  


 
 Shareholders' Equity:  
 Class A Common stock    171,090    171,090  
 Additional paid-in capital    109,331    109,331  
 Retained earnings    228,268    216,115  
 Accumulated other comprehensive income    29,894    19,622  
 Notes receivable from officers    (66 )  (65 )
 Treasury stock, at cost    (52,426 )  (52,426 )


       Total shareholders' equity    486,091    463,667  


       Total liabilities and shareholders' equity   $ 4,007,858   $ 4,187,958  


 Shareholders' equity per share   $ 15.51   $ 14.80  


6


PMA Capital Corporation
GAAP Consolidated Statements of Operations
(Unaudited)


Three Months Ended March 31,
(Dollars in thousands, except per share data)      2004    2003  

 Gross premiums written   $ 157,860   $ 419,694  


 
 Net premiums written   $ 158,498   $ 350,858  


 
 Revenues:  
 Net premiums earned   $ 206,269   $ 274,070  
 Net investment income    16,758    17,645  
 Net realized investment gains    8,600    4,355  
 Other revenues    5,738    7,000  


       Total revenues    237,365    303,070  


 
 Expenses:  
 Losses and loss adjustment expenses    142,190    202,585  
 Acquisition expenses    47,235    56,220  
 Operating expenses    24,779    23,872  
 Dividends to policyholders    1,429    2,036  
 Interest expense    2,939    1,758  


       Total losses and expenses    218,572    286,471  


 Pre-tax income    18,793    16,599  


 Income tax expense:  
       Current    325    -  
       Deferred    6,315    5,897  


 Total income tax expense    6,640    5,897  


 Net income   $ 12,153   $ 10,702  


 Net income per share:  
 
 Basic   $ 0.39   $ 0.34  


 Diluted   $ 0.35   $ 0.34  


7


PMA Capital Corporation
Selected Financial Data
(Unaudited)


Three months ended March 31,
(Dollars in thousands)      2004    2003  

 
 Net premiums written:  
        The PMA Insurance Group   $ 135,286   $ 194,239  
        Run-off Operations (1)    23,362    156,875  
        Corporate and Other    (150 )  (256 )


 Consolidated   $ 158,498   $ 350,858  


 Revenues:  
 Net premiums earned:  
        The PMA Insurance Group   $ 131,650   $ 116,241  
        Run-off Operations (1)    74,769    158,085  
        Corporate and Other    (150 )  (256 )


 Consolidated net premiums earned    206,269    274,070  
 Net investment income    16,758    17,645  
 Realized gains    8,600    4,355  
 Other revenues    5,738    7,000  


 Consolidated revenues   $ 237,365   $ 303,070  


 Components of net income:  
 Pre-tax operating income (loss) (2):  
        The PMA Insurance Group   $ 6,559   $ 8,340  
        Run-off Operations (1)    8,946    8,547  
        Corporate and Other    (5,312 )  (4,643 )
 Realized gains    8,600    4,355  


 Pre-tax income    18,793    16,599  
 Income tax expense    6,640    5,897  


 Net income   $ 12,153   $ 10,702  


 Weighted average common shares outstanding:  
        Basic    31,334,403    31,328,922  
        Diluted    36,644,561    31,328,922  


(1)

In November 2003, we announced our decision to withdraw from the reinsurance business previously served by our PMA Re operating segment. As a result of this decision, the results of PMA Re are now reported as Run-off Operations. Run-off Operations also includes the results of our former excess and surplus lines segment, Caliber One.

(2)

Operating income (loss), which is GAAP net income (loss) excluding net realized investment gains and losses, is the financial performance measure used by our management and our Board of Directors to evaluate and assess the results of our insurance businesses. As a result, we report operating income by segment in our segment footnote disclosures as required by SFAS No. 131, “Disclosure About Segments of an Enterprise and Related Information.” We use operating income (loss) as the measure of financial performance because, (i) net realized investment gains (losses) are unpredictable and not necessarily indicative of current operating fundamentals or future performance and (ii) in many instances, decisions to buy and sell securities are made at the holding company level, and such decisions result in net realized gains (losses) that do not relate to the operations of the individual segments. Operating income (loss) does not replace net income as the GAAP measure of our consolidated results of operations.

8


EX-99 3 ex99-2.txt EXHIBIT 99.2 PMA Capital Corporation Statistical Supplement First Quarter - 2004 Table of Contents Page Consolidated Highlights: Selected Financial Data 1 Consolidated Statements of Operations - Per Share Data 2 Consolidated Statements of Operations 3 Consolidated Balance Sheets 4 Invested Assets and Net Investment Income; Debt 5 Other Assets and Liabilities; Balance Sheet Impact of Commutations & Novations - Run-off Operations 6 Segment Information: Statements of Operations - Consolidating - First Quarter 7 - 8 Statements of Operations - PMA Insurance Group 9 Insurance Ratios - PMA Insurance Group 10 Statements of Operations - Run-off Operations 11 Statements of Operations - Corporate & Other 12 Operating Cash Flow Information: Operating Cash Flows - Consolidated 13 Operating Cash Flows - PMA Insurance Group 14 Operating Cash Flows - Run-off Operations 15 Statutory Financial Information: Statutory Surplus and Statutory Financial Information 16 Other Information: Industry Ratings and Market Information 17 Legend: NM - Not Meaningful NA - Not Applicable Note: Operating income (loss), which we define as net income (loss) under GAAP excluding net realized investment gains and losses, is the financial performance measure used by our management and Board of Directors to evaluate and assess the results of our insurance businesses. Accordingly, we report operating income by segment in the disclosures required under SFAS No. 131, "Disclosures About Segments of an Enterprise and Related Information." Our management and Board of Directors use operating income (loss) as the measure of financial performance for our insurance operations because (i) net realized investment gains and losses are unpredictable and not necessarily indicative of current operating fundamentals or future performance of the business segments and (ii) in many instances, decisions to buy and sell securities are made at the holding company level, and such decisions result in net realized gains and losses that do not relate to the operations of the individual segments. Operating income (loss) does not replace net income (loss) as the GAAP measure of our consolidated results of operations. See page 1 for reconciliations of operating results by segment to GAAP net income (loss).
PMA Capital Corporation Selected Financial Data (Dollar Amounts in Thousands, Except Per Share Data) 1st 2nd 3rd 4th 1st % Change Quarter Quarter Quarter Quarter Quarter 1st 2003 2003 2003 2003 2004 Quarter --------- --------- --------- --------- --------- ----- Net Premiums Written by Segment: PMA Insurance Group $ 194,239 $ 119,440 $ 149,130 $ 140,784 $ 135,286 -30.4% Run-off Operations 1 156,875 171,340 136,381 124,853 23,362 -85.1% Corporate & Other (256) (124) (228) (180) (150) 41.4% --------- --------- --------- --------- --------- ----- Net premiums written $ 350,858 $ 290,656 $ 285,283 $ 265,457 $ 158,498 -54.8% Major Components of Net Income (Loss): Pre-tax operating income (loss) by segment: PMA Insurance Group $ 8,340 $ 6,838 $ 7,345 $ (982) $ 6,559 -21.4% Run-off Operations 1 8,547 13,072 (113,701) 11,706 8,946 4.7% Corporate & Other (4,643) (5,532) (6,228) (6,288) (5,312) -14.4% --------- --------- --------- --------- --------- ----- Pre-tax operating income (loss) 12,244 14,378 (112,584) 4,436 10,193 -16.8% Net realized investment gains 4,355 4,451 1,392 3,582 8,600 97.5% --------- --------- --------- --------- --------- ----- Pre-tax income (loss) 16,599 18,829 (111,192) 8,018 18,793 13.2% Income tax expense (benefit) 5,897 6,662 (14,786) 28,050 6,640 12.6% --------- --------- --------- --------- --------- ----- Net income (loss) $ 10,702 $ 12,167 $ (96,406) $ (20,032) $ 12,153 13.6% --------- --------- --------- --------- --------- ----- After-tax operating income (loss) $ 7,871 $ 9,274 $ (97,311) $ (22,360) $ 6,563 -16.6% ========= ========= ========= ========= ========= ===== Diluted Earnings (Loss) Per Share: Net income (loss) $ 0.34 $ 0.39 $ (3.08) $ (0.64) $ 0.35 2.9% Less the impact of: Realized gains after tax 0.09 0.09 0.03 0.07 0.15 66.7% --------- --------- --------- --------- --------- ----- After-tax operating income (loss) $ 0.25 $ 0.30 $ (3.11) $ (0.71) $ 0.20 -20.0% ========= ========= ========= ========= ========= ===== Capitalization: Debt $ 131,250 $ 176,250 $ 186,250 $ 187,566 $ 187,566 42.9% Shareholders' equity excluding FAS 115 unrealized gain 555,198 565,081 465,943 432,284 445,273 -19.8% --------- --------- --------- --------- --------- ----- Total capitalization excluding FAS 115 unrealized gain 686,448 741,331 652,193 619,850 632,839 -7.8% FAS 115 unrealized gain 33,170 52,666 37,830 31,383 40,818 23.1% --------- --------- --------- --------- --------- ----- Total capitalization including FAS 115 unrealized gain $ 719,618 $ 793,997 $ 690,023 $ 651,233 $ 673,657 -6.4% ========= ========= ========= ========= ========= ===== Book Value Per Share: Excluding FAS 115 unrealized gain $ 17.72 $ 18.04 $ 14.87 $ 13.80 $ 14.21 -19.8% Including FAS 115 unrealized gain $ 18.78 $ 19.72 $ 16.08 $ 14.80 $ 15.51 -17.4% Debt to Total Capital: Excluding FAS 115 unrealized gain 19.1% 23.8% 28.6% 30.2% 29.6% 55.0% Including FAS 115 unrealized gain 18.2% 22.2% 27.0% 28.8% 27.8% 52.7% Interest Coverage: Income before interest and income taxes to interest expense 10.44 9.46 NM NM 7.39 -29.2% Operating income before interest and income taxes to interest expense 7.96 7.46 NM NM 4.47 -43.8% 1 In November 2003 we announced our decision to withdraw from the reinsurance business previously served by our PMA Re operating segment. As a result of this decision, the results of PMA Re are reported as Run-off Operations. Run-off Operations also includes the results of our former excess and surplus lines segment, Caliber One.
1
PMA Capital Corporation Consolidated Statements of Operations - Per Share Data 1st 2nd 3rd 4th 1st Quarter Quarter Quarter Quarter Quarter 2003 2003 2003 2003 2004 ---------- ---------- ---------- ---------- ---------- Diluted Earnings (Loss) Per Share: Net income (loss) $ 0.34 $ 0.39 $ (3.08) $ (0.64) $ 0.35 ========== ========== ========== ========== ========== Pre-tax operating income (loss) $ 0.39 $ 0.46 $ (3.59) $ 0.14 $ 0.30 ========== ========== ========== ========== ========== After-tax operating income (loss) $ 0.25 $ 0.30 $ (3.11) $ (0.71) $ 0.20 ========== ========== ========== ========== ========== Diluted weighted average common shares outstanding 31,328,922 31,331,197 31,328,965 31,333,881 36,644,561 ========== ========== ========== ========== ========== Dividends declared: Class A Common stock $ 0.105 $ 0.105 $ 0.105 $ - $ - Actual common shares issued and outstanding 31,328,922 31,328,922 31,329,063 31,334,403 31,334,403 ========== ========== ========== ========== ========== Class A Common Stock prices: High $ 15.00 $ 12.30 $ 12.85 $ 14.17 $ 6.66 Low $ 6.67 $ 6.44 $ 11.71 $ 3.97 $ 4.78 Close $ 6.77 $ 12.12 $ 12.53 $ 5.12 $ 6.07
2
PMA Capital Corporation Consolidated Statements of Operations (In Thousands) 1st 2nd 3rd 4th 1st % Change Quarter Quarter Quarter Quarter Quarter 1st 2003 2003 2003 2003 2004 Quarter Gross Premiums Written $ 419,694 $ 361,899 $ 352,380 $ 295,671 $ 157,860 -62.4% ========= ========= ======== ========= ======== ====== Net Premiums Written $ 350,858 $ 290,656 $ 285,283 $ 265,457 $ 158,498 -54.8% ========= ========= ======== ========= ======== ====== Revenues: Net premiums earned $ 274,070 $ 285,622 $293,482 $ 344,991 $206,269 -24.7% Net investment income 17,645 17,780 17,167 16,331 16,758 -5.0% Net realized investment gains 4,355 4,451 1,392 3,582 8,600 97.5% Other revenues 7,000 4,766 4,147 4,466 5,738 -18.0% --------- --------- -------- --------- -------- ----- Total revenues 303,070 312,619 316,188 369,370 237,365 -21.7% --------- --------- -------- --------- -------- ----- Expenses: Losses and loss adjustment expenses 202,585 193,074 335,789 266,899 142,190 -29.8% Acquisition expenses 56,220 72,215 63,221 64,790 47,235 -16.0% Operating expenses 23,872 24,222 23,327 32,251 24,779 3.8% Dividends to policyholders 2,036 2,054 2,090 (5,539) 1,429 -29.8% Interest expense 1,758 2,225 2,953 2,951 2,939 67.2% --------- --------- -------- --------- -------- ----- Total losses and expenses 286,471 293,790 427,380 361,352 218,572 -23.7% --------- --------- -------- --------- -------- ----- Pre-tax income (loss) 16,599 18,829 (111,192) 8,018 18,793 13.2% --------- --------- -------- --------- -------- ----- Income tax expense (benefit): Current - 221 (221) - 325 NM Deferred 5,897 6,441 (14,565) 28,050 6,315 7.1% --------- --------- -------- --------- -------- ----- Total income tax expense (benefit) 5,897 6,662 (14,786) 28,050 6,640 12.6% --------- --------- -------- --------- -------- ----- Net income (loss) $ 10,702 $ 12,167 $ (96,406) $ (20,032) $ 12,153 13.6% ========= ========= ======== ========= ======== ====== Pre-tax operating income (loss) $ 12,244 $ 14,378 $ (112,584) $ 4,436 $ 10,193 -16.8% ========= ========= ======== ========= ======== ====== After-tax operating income (loss) $ 7,871 $ 9,274 $ (97,311) $ (22,360) $ 6,563 -16.6% ========= ========= ======== ========= ======== ======
3 PMA Capital Corporation Consolidated Balance Sheets (In Thousands)
1st 2nd 3rd 4th 1st Quarter Quarter Quarter Quarter Quarter 2003 2003 2003 2003 2004 Assets: Investments in fixed maturities available for sale $ 1,641,593 $ 1,741,879 $ 1,807,977 $1,854,555 $ 1,825,076 Short-term investments 199,782 282,366 187,320 151,332 98,385 Short-term investments, loaned securities collateral 108,513 185,566 113,978 6,300 112,689 Cash 4,635 12,556 34,954 28,963 22,311 ---------- ---------- ---------- ---------- ---------- Total investments and cash 1,954,523 2,222,367 2,144,229 2,041,150 2,058,461 Accrued investment income 22,426 19,357 23,764 20,870 22,820 Premiums receivable 457,528 394,065 379,041 364,125 316,771 Reinsurance receivables 1,314,103 1,307,506 1,252,928 1,220,320 1,145,314 Deferred income taxes 88,410 70,928 93,181 76,962 65,114 Deferred acquisition costs 103,275 108,740 105,089 83,975 71,631 Funds held by reinsureds 168,597 165,533 153,263 124,695 96,147 Other assets 222,595 249,110 255,292 255,861 231,600 ---------- ---------- ---------- ---------- ---------- Total assets $4,331,457 $4,537,606 $4,406,787 $4,187,958 $4,007,858 ========== ========== ========== ========== ========== Liabilities: Unpaid losses and loss adjustment expenses $2,448,147 $2,430,276 $2,486,776 $ 2,541,318 $2,438,509 Unearned premiums 484,789 499,960 490,461 403,708 332,391 Debt 131,250 176,250 186,250 187,566 187,566 Accounts payable, accrued expenses and other liabilities 281,920 301,049 297,028 314,830 282,422 Funds held under reinsurance treaties 273,469 311,081 313,688 262,105 159,913 Dividends to policyholders 14,981 15,669 14,851 8,479 8,292 Payable under securities loan agreements 108,533 185,574 113,960 6,285 112,674 ---------- ---------- ---------- ---------- ---------- Total liabilities 3,743,089 3,919,859 3,903,014 3,724,291 3,521,767 ---------- ---------- ---------- ---------- ---------- Shareholders' Equity: Class A Common stock 171,090 171,090 171,090 171,090 171,090 Additional paid-in capital 109,331 109,331 109,331 109,331 109,331 Retained earnings 326,425 335,304 235,607 216,115 228,268 Accumulated other comprehensive income 34,119 54,621 40,341 19,622 29,894 Notes receivable from officers (62) (64) (64) (65) (66) Treasury stock, at cost (52,535) (52,535) (52,532) (52,426) (52,426) ---------- ---------- ---------- ---------- ---------- Total shareholders' equity 588,368 617,747 503,773 463,667 486,091 ---------- ---------- ---------- ---------- ---------- Total liabilities and shareholders' equity $4,331,457 $4,537,606 $4,406,787 $4,187,958 $4,007,858 ========== ========== ========== ========== ==========
4
PMA Capital Corporation Invested Assets and Net Investment Income (Dollars in Thousands) 1st 2nd 3rd 4th 1st Quarter Quarter Quarter Quarter Quarter 2003 2003 2003 2003 2004 ----------- ----------- ----------- ----------- ----------- Total Investments & Cash As Reported $ 1,954,523 $ 2,222,367 $ 2,144,229 $ 2,041,150 $ 2,058,461 Less: Securities Lending Activity 108,533 185,574 113,960 6,285 112,674 Unrealized Gain 51,031 81,025 58,200 48,282 62,797 ----------- ----------- ----------- ----------- ----------- Total Adjusted Investments & Cash $ 1,794,959 $ 1,955,768 $ 1,972,069 $ 1,986,583 $ 1,882,990 =========== =========== =========== =========== =========== Net Investment Income As Reported $ 17,645 $ 17,780 $ 17,167 $ 16,331 $ 16,758 Funds Held: Assumed 1,036 1,940 1,316 (296) (13) Ceded (3,859) (3,567) (3,551) (3,427) (2,222) ----------- ----------- ----------- ----------- ----------- Total Funds Held (2,823) (1,627) (2,235) (3,723) (2,235) ----------- ----------- ----------- ----------- ----------- Total Adjusted Investment Income $ 20,468 $ 19,407 $ 19,402 $ 20,054 $ 18,993 =========== =========== =========== =========== =========== Yield As Reported 3.69% 3.41% 3.15% 3.12% 3.27% Investment Portfolio 4.53% 4.14% 3.95% 4.05% 3.93% Duration (in years) 3.8 3.8 3.9 3.9 3.7
PMA Capital Corporation Debt (Dollars in Thousands) Amount Outstanding Maturity 4.25% convertible debt $ 86,250 20221 Trust preferred debt 2 43,816 2033 8.50% senior notes 57,500 2018 --------- Total long-term debt $ 187,566 ========= 1 Holders of the Convertible Debt, at their option, may require us to repurchase all or a portion of their debentures on September 30, 2006, 2008, 2010, 2012 and 2017. This debt may be converted at any time, at the holder's option, at a current price of $16.368 per share. 2 Weighted average interest rate on trust preferred debt is 5.25% as of March 31, 2004. 5 PMA Capital Corporation Other Assets and Liabilities (Dollars in Millions)
Other Assets 3/31/2004 Other Liabilities 3/31/2004 ------------ ----------------- Deposit assets (FASB #113) $ 49.2 Deposit liabilities (FASB #113) $ 68.0 Investment in Cathedral 35.3 Premium surcharges 34.3 Receivables- self-insured & Escrow liabilities 31.3 large deductible clients 31.3 Pension liabilities 30.9 PP&E 29.6 Premium taxes and other assessments 21.8 Escrow 22.3 Accrued postretirement benefits 13.6 Prepaid pension asset 21.2 Accrued commissions 7.9 Prepaid reinsurance premiums 6.8 Ceded premiums payable 5.8 Other 35.9 Accounts payable and other liabilities 68.8 ------- ------- Total: $ 231.6 Total: $ 282.4 ======= =======
PMA Capital Corporation Balance Sheet Impact of Commutations & Novations - Run-off Operations 1 (Dollars in Thousands) 1st Quarter 2004 Assets Assumed Ceded Total ------ ------- ----- ----- Reinsurance receivables $ - $ (58,926) $ (58,926) Funds held by reinsureds (27,133) - (27,133) Other assets - (22,170) (22,170) Liabilities Unpaid loss and loss adjustment expenses $ (95,704) $ - $ (95,704) Unearned premiums (28,190) - (28,190) Funds held under reinsurance treaties (2,182) (70,438) (72,620) 1 In November 2003 we announced our decision to withdraw from the reinsurance business previously served by our PMA Re operating segment. As a result of this decision, the results of PMA Re are reported as Run-off Operations. Run-off Operations also includes the results of our former excess and surplus lines segment, Caliber One.
6
PMA Capital Corporation Statements of Operations - Consolidating Three Months Ended March 31, 2004 (In Thousands) PMA Insurance Corporate Run-off Group & Other1 Operations2 Consolidated Gross Premiums Written $ 146,486 $ (150) $ 11,524 $ 157,860 ========= ====== ======== ========= Net Premiums Written $ 135,286 $ (150) $ 23,362 $ 158,498 ========= ====== ======== ========= Revenues: Net premiums earned $ 131,650 $ (150) $ 74,769 $206,269 Net investment income 8,028 344 8,386 16,758 Other revenues 5,735 3 - 5,738 --------- ------ -------- --------- Operating revenues 145,413 197 83,155 228,765 --------- ------ -------- --------- Losses and Expenses: Losses and loss adjustment expenses 98,831 - 43,359 142,190 Acquisition expenses 23,032 - 24,203 47,235 Operating expenses 15,562 2,570 6,647 24,779 Dividends to policyholders 1,429 - - 1,429 --------- ------ -------- --------- Total losses and expenses 138,854 2,570 74,209 215,633 --------- ------ -------- --------- Operating income (loss) before income taxes and interest expense 6,559 (2,373) 8,946 13,132 Interest expense - 2,939 - 2,939 --------- ------ -------- --------- Pre-tax operating income (loss) $ 6,559 $ (5,312) $ 8,946 10,193 ========= ====== ======== Net realized investment gains 8,600 -------- Pre-tax income $ 18,793 ======== 1 Corporate & Other includes the effect of eliminating transactions between the various Insurance Operations. 2 In November 2003 we announced our decision to withdraw from the reinsurance business previously served by our PMA Re operating segment. As a result of this decision, the results of PMA Re are reported as Run-off Operations. Run-off Operations also includes the results of our former excess and surplus lines segment, Caliber One.
7 PMA Capital Corporation Statements of Operations - Consolidating Three Months Ended March 31, 2003 (In Thousands)
PMA Insurance Corporate Run-off Group & Other1 Operations2 Consolidated Gross Premiums Written $ 213,721 $ (256) $ 206,229 $ 419,694 ========= ====== ========= ========= Net Premiums Written $ 194,239 $ (256) $ 156,875 $ 350,858 ========= ====== ========= ========= Revenues: Net premiums earned $ 116,241 $ (256) $ 158,085 $ 274,070 Net investment income 8,271 613 8,761 17,645 Other revenues 4,431 69 2,500 7,000 --------- ------ --------- --------- Operating revenues 128,943 426 169,346 298,715 --------- ------ --------- --------- Losses and Expenses: Losses and loss adjustment expenses 84,035 - 118,550 202,585 Acquisition expenses 19,582 - 36,638 56,220 Operating expenses 14,950 3,311 5,611 23,872 Dividends to policyholders 2,036 - - 2,036 --------- ------ --------- --------- Total losses and expenses 120,603 3,311 160,799 284,713 --------- ------ --------- --------- Operating income (loss) before income taxes and interest expense 8,340 (2,885) 8,547 14,002 Interest expense - 1,758 - 1,758 --------- ------ --------- --------- Pre-tax operating income (loss) $ 8,340 $ (4,643) $ 8,547 12,244 ========= ====== ========= Net realized investment gains 4,355 -------- Pre-tax income $ 16,599 ======== 1 Corporate & Other includes the effect of eliminating transactions between the various Insurance Operations. 2 In November 2003 we announced our decision to withdraw from the reinsurance business previously served by our PMA Re operating segment. As a result of this decision, the results of PMA Re are reported as Run-off Operations. Run-off Operations also includes the results of our former excess and surplus lines segment, Caliber One.
8
PMA Capital Corporation Statements of Operations - PMA Insurance Group (Dollar Amounts in Thousands) 1st 2nd 3rd 4th 1st Six % Change Quarter Quarter Quarter Quarter Quarter Months 1st 2003 2003 2003 2003 2004 2004 Quarter --------- --------- --------- --------- --------- --------- ------ Gross Premiums Written $ 213,721 $ 133,968 1 $ 169,258 $ 161,487 $ 146,486 $ 146,486 -31.5% ========= ========= ========= ========= ========= ========= ====== Net Premiums Written $ 194,239 $ 119,440 $ 149,130 $ 140,784 $ 135,286 $ 135,286 -30.4% ========= ========= ========= ========= ========= ========= ====== Revenues: Net premiums earned $ 116,241 $ 134,350 $ 141,967 $177,474 $ 131,650 $ 131,650 13.3% Net investment income 8,271 8,203 8,134 8,299 8,028 8,028 -2.9% Other revenues 4,431 4,577 4,078 4,407 5,735 5,735 29.4% --------- --------- --------- --------- --------- --------- ------ Total revenues 128,943 147,130 154,179 190,180 145,413 145,413 12.8% --------- --------- --------- --------- --------- --------- ------ Losses and Expenses: Losses and loss adjustment expenses 84,035 99,201 105,197 154,069 98,831 98,831 17.6% Acquisition expenses 19,582 22,824 23,815 24,354 23,032 23,032 17.6% Operating expenses 14,950 16,213 15,732 18,278 15,562 15,562 4.1% Dividends to policyholders 2,036 2,054 2,090 (5,539) 1,429 1,429 -29.8% --------- --------- --------- --------- --------- --------- ------ Total losses and expenses 120,603 140,292 146,834 191,162 138,854 138,854 15.1% --------- --------- --------- --------- --------- --------- ------ Pre-tax operating income (loss) $ 8,340 $ 6,838 $ 7,345 $ (982) $ 6,559 $ 6,559 -21.4% ========= ========= ========= ========= ========= ========= ====== PMA Capital Corporation Insurance Ratios - PMA Insurance Group 1st 2nd 3rd 4th 1st Six Point Chg. Quarter Quarter Quarter Quarter Quarter Months 1st Quarter 2003 2003 2003 2003 2004 2004 Better (Worse) --------- --------- --------- --------- --------- --------- ------ Ratios - GAAP Basis: Loss and LAE ratio 72.3% 73.8% 74.1% 86.8% 75.1% 75.1% (2.8) --------- --------- --------- --------- --------- --------- ------ Expense ratio: Acquisition expenses 16.8% 17.0% 16.8% 13.7% 17.5% 17.5% (0.7) Operating expenses 1 10.4% 9.6% 8.9% 8.2% 9.2% 9.2% 1.2 --------- --------- --------- --------- --------- --------- ------ Total expense ratio 27.2% 26.6% 25.7% 21.9% 26.7% 26.7% 0.5 --------- --------- --------- --------- --------- --------- ------ Policyholders' dividend ratio 1.8% 1.5% 1.5% -3.1% 1.1% 1.1% 0.7 --------- --------- --------- --------- --------- --------- ------ Combined ratio 101.3% 101.9% 101.3% 105.6% 102.9% 102.9% (1.6) ========= ========= ========= ========= ========= ========= ====== Net investment income ratio -7.1% -6.1% -5.7% -4.7% -6.1% -6.1% (1.0) --------- --------- --------- --------- --------- --------- ------ Operating ratio 94.2% 95.8% 95.6% 100.9% 96.8% 96.8% (2.6) ========= ========= ========= ========= ========= ========= ====== 1 The operating expense ratio equals insurance-related operating expenses divided by net premiums earned. Insurance-related operating expenses were $12.1 million, $12.9 million, $12.7 million, $14.5 million and $12.1 million for the first, second, third and fourth quarters of 2003 and the first quarter of 2004, respectively.
10
PMA Capital Corporation Statements of Operations - Run-off Operations1 (Dollar Amounts in Thousands) 1st 2nd 3rd 4th 1st Six % Change Quarter Quarter Quarter Quarter Quarter Months 1st 2003 2003 2003 2003 2004 2004 Quarter Gross Premiums Written $ 206,229 $ 228,055 $ 183,350 $ 134,364 $ 11,524 $ 11,524 -94.4% ========= ========= ========= ========= ======== ======== ======= Net Premiums Written $ 156,875 $ 171,340 $ 136,381 $ 124,853 $ 23,362 $ 23,362 -85.1% ========= ========= ========= ========= ======== ======== ======= Revenues: Net premiums earned $ 158,085 $ 151,396 $ 151,743 $ 167,697 $ 74,769 $ 74,769 -52.7% Net investment income 8,761 9,107 8,510 7,984 8,386 8,354 -4.3% Other revenues 2,500 - - - - - -100.0% --------- --------- --------- --------- -------- -------- ------- Total revenues 169,346 160,503 160,253 175,681 83,155 83,123 -50.9% --------- --------- --------- --------- -------- -------- ------- \ Losses and Expenses: Losses and loss adjustment expenses 118,550 93,873 230,592 112,830 43,359 43,359 -63.4% Acquisition expenses 36,638 49,391 39,406 40,436 24,203 24,203 -33.9% Operating expenses 5,611 4,167 3,956 10,709 6,647 6,647 18.5% --------- --------- --------- --------- -------- -------- ------- Total losses and expenses 160,799 147,431 273,954 163,975 74,209 74,209 -53.8% --------- --------- --------- --------- -------- -------- ------- Pre-tax operating income (loss) $ 8,547 $ 13,072 $ (113,701) $ 11,706 $ 8,946 $ 8,914 4.7% ========= ========= ========= ========= ======== ======== ======= 1 In November 2003 we announced our decision to withdraw from the reinsurance business previously served by our PMA Re operating segment. As a result of this decision, the results of PMA Re are reported as Run-off Operations. Run-off Operations also includes the results of our former excess and surplus lines segment, Caliber One.
11
PMA Capital Corporation Statements of Operations - Corporate & Other (Dollar Amounts in Thousands) 1st 2nd 3rd 4th 1st Six % Change Quarter Quarter Quarter Quarter Quarter Months 1st 2003 2003 2003 2003 2004 2004 Quarter -------- -------- -------- -------- -------- -------- ----- Gross Premiums Written $ (256) $ (124) $ (228) $ (180) $ (150) $ (150) 41.4% ======== ======== ======== ======== ======== ======== ===== Net Premiums Written $ (256) $ (124) $ (228) $ (180) $ (150) $ (150) 41.4% ======== ======== ======== ======== ======== ======== ===== Revenues: Net premiums earned $ (256) $ (124) $ (228) $ (180) $ (150) $ (150) 41.4% Net investment income 613 470 523 48 344 376 -43.9% Other revenues 69 189 69 59 3 3 -95.7% -------- -------- -------- -------- -------- -------- ----- Total revenues 426 535 364 (73) 197 229 -53.8% -------- -------- -------- -------- -------- -------- ----- Losses and Expenses: Operating expenses 3,311 3,842 3,639 3,264 2,570 2,570 -22.4% -------- -------- -------- -------- -------- -------- ----- Total losses and expenses 3,311 3,842 3,639 3,264 2,570 2,570 -22.4% -------- -------- -------- -------- -------- -------- ----- Operating loss before income taxes and interest expense (2,885) (3,307) (3,275) (3,337) (2,373) (2,341) 17.7% Interest expense 1,758 2,225 2,953 2,951 2,939 2,939 67.2% -------- -------- -------- -------- -------- -------- ----- Pre-tax operating loss $ (4,643) $ (5,532) $ (6,228) $ (6,288) $ (5,312) $ (5,280) -14.4% ======== ======== ======== ======== ======== ======== =====
12
PMA Capital Corporation Operating Cash Flows - Consolidated (In Thousands) 1st 2nd 3rd 4th 1st Quarter Quarter Quarter Quarter Quarter 2003 2003 2003 2003 2004 --------- --------- -------- -------- ---------- Receipts: Premiums and other revenues collected $ 274,221 $ 393,639 $ 319,594 $ 243,436 $ 186,561 Investment income received 20,108 27,434 20,079 27,690 22,141 --------- --------- -------- -------- ---------- Total receipts 294,329 421,073 339,673 271,126 208,702 --------- --------- -------- -------- ---------- Disbursements: Losses and LAE paid: Losses and LAE paid - current year 6,787 35,305 83,436 60,322 6,491 Losses and LAE paid - prior years 210,892 183,345 139,352 124,280 217,746 --------- --------- -------- -------- ---------- Total losses and LAE paid 217,679 218,650 222,788 184,602 224,237 Insurance operating expenses paid 78,957 100,177 64,223 68,280 73,845 Policyholders' dividends paid 1,627 1,439 2,880 773 1,573 Interest on corporate debt 2,484 502 3,582 1,798 3,686 --------- --------- -------- -------- ---------- Total disbursements 300,747 320,768 293,473 255,453 303,341 --------- --------- -------- -------- ---------- Net other (4,358) 3,373 (6,092) 947 (7,511) --------- --------- -------- -------- ---------- Net operating cash flows $ (10,776) $ 103,678 $ 40,108 $ 16,620 $ (102,150) ========= ========= ======== ======== ==========
13
PMA Capital Corporation Operating Cash Flows - PMA Insurance Group (In Thousands) 1st 2nd 3rd 4th 1st Quarter Quarter Quarter Quarter Quarter 2003 2003 2003 2003 2004 Receipts: Premiums and other revenues collected $ 120,589 $ 138,915 $ 150,684 $ 147,111 $ 128,216 Investment income received 9,340 9,772 9,523 9,433 10,246 --------- --------- --------- --------- --------- Total receipts 129,929 148,687 160,207 156,544 138,462 --------- --------- --------- --------- --------- Disbursements: Losses and LAE paid: Losses and LAE paid - current year 5,226 24,316 37,387 35,923 6,157 Losses and LAE paid - prior years 83,269 60,049 57,474 56,739 75,447 --------- --------- --------- --------- --------- Losses and LAE 88,495 84,365 94,861 92,662 81,604 Insurance operating expenses paid 37,212 37,214 22,578 35,721 52,645 Policyholders' dividends paid 1,627 1,439 2,880 773 1,573 --------- --------- --------- --------- --------- Total disbursements 127,334 123,018 120,319 129,156 135,822 --------- --------- --------- --------- --------- Net other (5,052) (1,795) (8,839) (7,150) (8,306) --------- --------- --------- --------- --------- Net operating cash flows $ (2,457) $ 23,874 $ 31,049 $ 20,238 $ (5,666) ========= ========= ========= ========= =========
14
PMA Capital Corporation Operating Cash Flows - Run-off Operations1 (In Thousands) 1st 2nd 3rd 4th 1st Quarter Quarter Quarter Quarter Quarter 2003 2003 2003 2003 2004 Receipts: Premiums collected $ 153,632 $ 254,724 $ 168,910 $ 96,325 $ 58,345 Investment income received 10,768 17,662 10,556 18,257 11,895 --------- --------- --------- -------- -------- Total receipts 164,400 272,386 179,466 114,582 70,240 --------- --------- --------- -------- -------- Disbursements: Losses and LAE paid: Losses and LAE paid - current year 1,561 10,989 46,049 24,399 334 Losses and LAE paid - prior years 127,623 123,296 81,878 67,541 142,299 --------- --------- --------- -------- -------- Total losses and LAE paid 129,184 134,285 127,927 91,940 142,633 Insurance operating expenses paid 41,745 62,963 41,645 32,559 21,200 --------- --------- --------- -------- -------- Total disbursements 170,929 197,248 169,572 124,499 163,833 --------- --------- --------- -------- -------- Net other 734 8,552 (778) 12,494 1,860 --------- --------- --------- -------- -------- Net operating cash flows $ (5,795) $ 83,690 $ 9,116 $ 2,577 $ (91,733) ========= ========= ========= ======== ======== 1 In November 2003 we announced our decision to withdraw from the reinsurance business previously served by our PMA Re operating segment. As a result of this decision, the results of PMA Re are reported as Run-off Operations. Run-off Operations also includes the results of our former excess and surplus lines segment, Caliber One.
15
PMA Capital Corporation Statutory Surplus (In Thousands) 1st 2nd 3rd 4th 1st Quarter Quarter Quarter Quarter Quarter 2003 2003 2003 2003 2004 1 PMA Pool 2 $ 302,646 $ 304,109 $ 301,684 $ 296,777 $ 296,785 PMA Capital Insurance Company 3 554,611 581,821 477,391 500,617 517,143 Eliminations 4 (302,646) (304,109) (301,684) (296,777) (296,785) --------- --------- --------- --------- --------- Total $ 554,611 $ 581,821 $ 477,391 $ 500,617 $ 517,143 ========= ========= ========= ========= ========= PMA Capital Corporation Statutory Financial Information - PMA Pool 2 (In Thousands) 1st 2nd 3rd 4th 1st Quarter Quarter Quarter Quarter Quarter 2003 2003 2003 2003 2004 1 Net Premiums Written: Workers Compensation & Integrated Disability $ 147,425 $ 91,269 $ 116,397 $ 77,362 $ 106,190 Other Commercial Lines 28,255 25,914 17,424 14,386 11,915 --------- --------- --------- -------- --------- Total - PMA Pool $ 175,680 $ 117,183 $ 133,821 $ 91,748 $ 118,105 ========= ========= ========= ======== ========= Statutory Ratios: Loss and LAE ratio 73.3% 73.6% 74.4% 87.2% 74.9% Underwriting expense ratio 21.5% 28.5% 24.9% 34.6% 27.1% Policyholders' dividend ratio 1.6% 1.6% 1.7% -3.4% 1.2% --------- --------- --------- -------- --------- Combined ratio 96.4% 103.7% 101.0% 118.4% 103.2% ========= ========= ========= ======== ========= Operating ratio 83.0% 97.9% 94.9% 113.9% 96.5% ========= ========= ========= ======== ========= 1 Estimated. 2 The PMA Pool is comprised of Pennsylvania Manufacturers' Association Insurance Company, Manufacturers Alliance Insurance Company and Pennsylvania Manufacturers Indemnity Company. 3 In November 2003, we announced our decision to withdraw from the reinsurance business previously served by PMA Capital Insurance Company. The reinsurance business is currently in run-off. 4 Surplus for PMA Pool is eliminated as it is included in the statutory surplus of PMA Capital Insurance Company. 4 Surplus for PMA Pool is eliminated as it is included in the statutory surplus of PMA Capital Insurance Company.
16 PMA Capital Corporation Industry Ratings and Market Information
Transfer Agent and Registrar: Securities Listing: Certificate Transfers and Conversions: The Corporation's Class A Common Stock is listed The Bank of New York on the NASDAQ Stock Market. It trades under Receive and Deliver Department - 11 W the stock symbol: PMACA. P.O. Box 11002 Church Street Station Inquiries: New York, NY 10286 William E. Hitselberger Chief Financial Officer Written Inquiries: 215.665.5070 The Bank of New York e-mail: bhitselberger@pmacapital.com Shareholder Relations Department - 11 E P.O. Box 11258 Investor Relations Church Street Station 215.665.5046 New York, NY 10286 investorrelations@pmacapital.com Phone Inquiries: Company Website: 800.524.4458 http://www.pmacapital.com Email Inquiries: shareowner-svcs@bankofny.com Financial Strength Ratings (as of 4/28/2004): A.M. Best Moody's PMA Pool 1 B++ (5th of 16) Ba1 (11th of 21) PMA Capital Insurance Company 2 B++ (5th of 16) B1 (14th of 21) 1 The PMA Pool is comprised of Pennsylvania Manufacturers' Association Insurance Company, Manufacturers Alliance Insurance Company and Pennsylvania Manufacturers Indemnity Company. 2 In November 2003, we announced our decision to withdraw from the reinsurance business previously served by PMA Capital Insurance Company. The reinsurance business is currently in run-off.
17
-----END PRIVACY-ENHANCED MESSAGE-----