EX-99.2 5 ex99-2.htm EXHIBIT 99.2 ex99-2.htm
 
Exhibit 99.2
 
PMA Capital Corporation
Statistical Supplement
Fourth Quarter - 2008
                   
Table of Contents
               
Page
Consolidated Highlights:
               
Selected Financial Data - Fourth Quarter
             
     1
Selected Financial Data - Full Year
             
     2
Consolidated Statements of Operations - Per Share Data
             
     3
Consolidated Statements of Operations - Fourth Quarter
             
     5
Consolidated Statements of Operations - Full Year
             
     6
Consolidated Balance Sheets
             
     7
Assets and Liabilities of Discontinued Operations; Selected Balance Sheet Items - Fronting Arrangements;
       
   Rollforward of Deferred Policy Acquisition Costs - PMA Insurance Group
           
     8
Invested Assets and Net Investment Income; Debt
             
     9
                   
Segment Information:
               
Statements of Operations - Consolidating - Full Year
           
 11 - 12
Statements of Operations - Consolidating - Fourth Quarter
           
 13 - 14
Statements of Operations - PMA Insurance Group
             
   15
Insurance Ratios - PMA Insurance Group
             
   16
Components of Direct Premiums Written - PMA Insurance Group
           
   17
Statements of Operations - Fee-based Business
             
   18
Statements of Operations - Corporate & Other
             
   19
Statements of Operations - Discontinued Operations
             
   20
                   
Operating Cash Flow Information:
               
Operating Cash Flows - Consolidated
             
   21
Operating Cash Flows - PMA Insurance Group
             
   22
Operating Cash Flows - Fee-based Business
             
   23
                   
Statutory Financial Information:
               
Statutory Surplus; Statutory Financial Information - PMA Pool
             
   24
                   
Other Information:
               
Industry Ratings and Market Information
             
   25
                   
Legend:
               
NM - Not Meaningful
               
                   
 
Operating income, which we define as GAAP net income (loss) excluding net realized investment gains and losses and the results from discontinued operations, is the financial performance measure used by our management and Board of Directors to evaluate and assess the results of our businesses.  Net realized investment activity is excluded 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 does not replace net income (loss) as the GAAP measure of our consolidated results of operations.  See pages 1 and 2 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)
   
 
   
4th
   
1st
   
2nd
   
3rd
   
4th
   
% Change
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
4th
 
   
2007
   
2008
   
2008
   
2008
   
2008
   
Quarter
 
                                     
Direct Premiums Written
  $ 91,416     $ 140,431     $ 99,092     $ 148,193     $ 129,713       41.9 %
                                                 
Net Premiums Written
  $ 71,189     $ 113,783     $ 79,146     $ 123,995     $ 97,313       36.7 %
                                                 
Revenues:
                                               
Net premiums earned
  $ 93,617     $ 85,596     $ 102,920     $ 97,974     $ 103,727       10.8 %
Claims service revenues
    11,239       11,952       12,937       15,696       16,785       49.3 %
Commission income
    3,005       4,281       2,631       2,637       2,835       -5.7 %
Net investment income
    9,973       9,435       9,040       8,870       8,724       -12.5 %
Net realized investment gains (losses)
    566       3,518       (572 )     (7,929 )     259       -54.2 %
Other revenues
    168       146       2,214       125       356    
NM
 
Total revenues
  $ 118,568     $ 114,928     $ 129,170     $ 117,373     $ 132,686       11.9 %
                                                 
Major Components of Net Income (Loss):
                                               
Pre-tax operating income (loss) by segment:
                                               
  PMA Insurance Group
  $ 7,614     $ 13,619     $ 11,341     $ 13,325     $ 8,428       10.7 %
  Fee-based Business
    1,669       2,186       1,201       1,929       1,889       13.2 %
  Corporate & Other
    (5,003 )     (5,011 )     (5,424 )     (5,319 )     (4,897 )     2.1 %
Pre-tax operating income
    4,280       10,794       7,118       9,935       5,420       26.6 %
Income tax expense
    1,464       3,811       2,535       3,530       1,854       26.6 %
After-tax operating income
    2,816       6,983       4,583       6,405       3,566       26.6 %
Net realized investment gains (losses) after tax
    368       2,287       (372 )     (5,154 )     168       -54.3 %
Income from continuing operations
    3,184       9,270       4,211       1,251       3,734       17.3 %
Loss from discontinued operations after tax
    (40,746 )     (2,439 )     (188 )     (2,310 )     (7,840 )     80.8 %
Net income (loss)
  $ (37,562 )   $ 6,831     $ 4,023     $ (1,059 )   $ (4,106 )     89.1 %
                                                 
Diluted Earnings (Loss) Per Share:
                                               
After-tax operating income
  $ 0.09     $ 0.22     $ 0.14     $ 0.20     $ 0.11       22.2 %
Realized gains (losses) after tax
    0.01       0.07       (0.01 )     (0.16 )     0.01       0.0 %
Income from continuing operations
    0.10       0.29       0.13       0.04       0.12       20.0 %
Loss from discontinued operations after tax
    (1.27 )     (0.08 )     -       (0.07 )     (0.25 )     80.3 %
Net income (loss)
  $ (1.17 )   $ 0.21     $ 0.13     $ (0.03 )   $ (0.13 )     88.9 %
                                                 
Capitalization:
                                               
Debt
  $ 131,262     $ 129,790     $ 129,790     $ 129,380     $ 129,380       -1.4 %
Shareholders' equity excluding FAS 115 unrealized gain (loss)
    374,603       381,255       387,761       380,107       365,547       -2.4 %
Total capitalization excluding FAS 115 unrealized gain (loss)
    505,865       511,045       517,551       509,487       494,927       -2.2 %
FAS 115 unrealized gain (loss)
    3,981       2,464       (7,166 )     (22,113 )     (20,891 )  
NM
 
Total capitalization including FAS 115 unrealized gain (loss)
  $ 509,846     $ 513,509     $ 510,385     $ 487,374     $ 474,036       -7.0 %
                                                 
Book Value Per Share:
                                               
Excluding FAS 115 unrealized gain (loss)
  $ 11.79     $ 12.00     $ 12.14     $ 11.89     $ 11.44       -3.0 %
Including FAS 115 unrealized gain (loss)
  $ 11.92     $ 12.08     $ 11.92     $ 11.20     $ 10.78       -9.6 %
                                                 
Debt to Total Capital:
                                               
Excluding FAS 115 unrealized gain (loss)
    25.9 %     25.4 %     25.1 %     25.4 %     26.1 %     0.8 %
Including FAS 115 unrealized gain (loss)
    25.7 %     25.3 %     25.4 %     26.5 %     27.3 %     6.2 %
                                                 
Interest Coverage:
                                               
Income from continuing operations before interest and income taxes to interest expense
    2.62       6.14       3.44       1.73       3.12       19.1 %
                                                 
Operating income from continuing operations before interest and income taxes to interest expense
    2.43       4.87       3.65       4.63       3.03       24.7 %
 
 
1

PMA Capital Corporation
Selected Financial Data
(Dollar Amounts in Thousands, Except Per Share Data)
 
   
Twelve
   
Twelve
   
% Change
 
   
Months
   
Months
   
Twelve
 
   
2008
 
2007
   
Months
 
                   
Direct Premiums Written
  $ 517,429     $ 509,696       1.5 %
                         
Net Premiums Written
  $ 414,237     $ 394,698       5.0 %
                         
Revenues:
                       
Net premiums earned
  $ 390,217     $ 378,243       3.2 %
Claims service revenues
    57,370       34,034       68.6 %
Commission income
    12,384       3,005    
NM
 
Net investment income
    36,069       39,592       -8.9 %
Net realized investment gains (losses)
    (4,724 )     563    
NM
 
Other revenues
    2,841       340    
NM
 
Total revenues
  $ 494,157     $ 455,777       8.4 %
                         
Major Components of Net Income (Loss):
                       
Pre-tax operating income (loss) by segment:
                       
  PMA Insurance Group
  $ 46,713     $ 38,045       22.8 %
  Fee-based Business
    7,205       3,724       93.5 %
  Corporate & Other
    (20,651 )     (19,564 )     -5.6 %
Pre-tax operating income
    33,267       22,205       49.8 %
Income tax expense
    11,730       7,822       50.0 %
After-tax operating income
    21,537       14,383       49.7 %
Net realized investment gains (losses) after tax
    (3,071 )     366    
NM
 
Income from continuing operations
    18,466       14,749       25.2 %
Loss from discontinued operations after tax
    (12,777 )     (57,277 )     77.7 %
Net income (loss)
  $ 5,689     $ (42,528 )  
NM
 
                         
Diluted Earnings (Loss) Per Share:
                       
After-tax operating income
  $ 0.67     $ 0.44       52.3 %
Realized gains (losses) after tax
    (0.09 )     0.01    
NM
 
Income from continuing operations
    0.58       0.45       28.9 %
Loss from discontinued operations after tax
    (0.40 )     (1.76 )     77.3 %
Net income (loss)
  $ 0.18     $ (1.31 )  
NM
 
 
 
2

PMA Capital Corporation
Consolidated Statements of Operations - Per Share Data
 
   
4th
   
1st
   
2nd
   
3rd
   
4th
   
Twelve
   
Twelve
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Months
   
Months
 
   
2007
 
2008
 
2008
 
2008
 
2008
   
2008
   
2007
 
                                           
Diluted Earnings (Loss) Per Share:
                                         
                                           
Pre-tax operating income
  $ 0.13     $ 0.34     $ 0.22     $ 0.31     $ 0.17     $ 1.04     $ 0.68  
                                                         
After-tax operating income
  $ 0.09     $ 0.22     $ 0.14     $ 0.20     $ 0.11     $ 0.67     $ 0.44  
                                                         
Income from continuing operations
  $ 0.10     $ 0.29     $ 0.13     $ 0.04     $ 0.12     $ 0.58     $ 0.45  
                                                         
Loss from discontinued operations after tax
    (1.27 )     (0.08 )     -       (0.07 )     (0.25 )     (0.40 )     (1.76 )
                                                         
Net income (loss)
  $ (1.17 )   $ 0.21     $ 0.13     $ (0.03 )   $ (0.13 )   $ 0.18     $ (1.31 )
                                                         
Diluted weighted average common
                                                       
    shares outstanding
    32,079,673       31,942,896       32,132,576       32,200,554       31,968,555       32,038,781       32,578,025  
                                                         
                                                         
Dividends declared:
                                                       
Class A Common Stock
  $ -     $ -     $ -     $ -     $ -     $ -     $ -  
                                                         
Actual common shares issued
                                                       
    and outstanding
    31,761,106       31,765,817       31,940,651       31,965,806       31,965,806       31,965,806       31,761,106  
                                                         
                                                         
Class A Common Stock prices:
                                                       
High
  $ 10.69     $ 9.14     $ 10.23     $ 12.00     $ 9.47     $ 12.00     $ 11.40  
Low
  $ 8.05     $ 7.45     $ 8.24     $ 8.00     $ 3.46     $ 3.46     $ 8.05  
Close
  $ 8.22     $ 8.54     $ 9.21     $ 8.82     $ 7.08     $ 7.08     $ 8.22  
 
 
3

 
 
 
This Page Intentionally Left Blank
 
 
 
 
4

PMA Capital Corporation
Consolidated Statements of Operations
(Dollar Amounts in Thousands)
 
   
4th
   
1st
   
2nd
   
3rd
   
4th
   
% Change
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
4th
 
   
2007
   
2008
   
2008
   
2008
   
2008
   
Quarter
 
                                     
Gross Premiums Written
  $ 94,914     $ 143,541     $ 101,659     $ 151,498     $ 132,217       39.3 %
                                                 
Net Premiums Written
  $ 71,189     $ 113,783     $ 79,146     $ 123,995     $ 97,313       36.7 %
                                                 
Revenues:
                                               
Net premiums earned
  $ 93,617     $ 85,596     $ 102,920     $ 97,974     $ 103,727       10.8 %
Claims service revenues
    11,239       11,952       12,937       15,696       16,785       49.3 %
Commission income
    3,005       4,281       2,631       2,637       2,835       -5.7 %
Net investment income
    9,973       9,435       9,040       8,870       8,724       -12.5 %
Net realized investment gains (losses)
    566       3,518       (572 )     (7,929 )     259       -54.2 %
Other revenues
    168       146       2,214       125       356    
NM
 
Total revenues
    118,568       114,928       129,170       117,373       132,686       11.9 %
                                                 
Expenses:
                                               
Losses and loss adjustment expenses
    66,152       59,922       71,572       68,660       70,671       6.8 %
Acquisition expenses
    18,027       14,692       19,524       15,898       16,521       -8.4 %
Operating expenses
    24,629       22,333       27,347       26,906       34,379       39.6 %
Dividends to policyholders
    1,916       882       1,493       1,169       2,762       44.2 %
Interest expense
    2,998       2,787       2,688       2,734       2,674       -10.8 %
Total losses and expenses
    113,722       100,616       122,624       115,367       127,007       11.7 %
                                                 
Pre-tax income
    4,846       14,312       6,546       2,006       5,679       17.2 %
                                                 
Income tax expense (benefit):
                                               
Current
    (321 )     -       151       765       (211 )     34.3 %
Deferred
    1,983       5,042       2,184       (10 )     2,156       8.7 %
                                                 
Total income tax expense
    1,662       5,042       2,335       755       1,945       17.0 %
                                                 
Income from continuing operations
    3,184       9,270       4,211       1,251       3,734       17.3 %
                                                 
Loss from discontinued operations after tax
    (40,746 )     (2,439 )     (188 )     (2,310 )     (7,840 )     80.8 %
                                                 
Net income (loss)
  $ (37,562 )   $ 6,831     $ 4,023     $ (1,059 )   $ (4,106 )     89.1 %
                                                 
Pre-tax operating income from continuing operations
  $ 4,280     $ 10,794     $ 7,118     $ 9,935     $ 5,420       26.6 %
                                                 
After-tax operating income from continuing operations
  $ 2,816     $ 6,983     $ 4,583     $ 6,405     $ 3,566       26.6 %
 
 
5

PMA Capital Corporation
 
Consolidated Statements of Operations
 
(Dollar Amounts in Thousands)
 
                   
   
Twelve
   
Twelve
   
% Change
 
   
Months
   
Months
   
Twelve
 
   
2008
   
2007
   
Months
 
                   
Gross Premiums Written
  $ 528,915     $ 524,172       0.9 %
                         
Net Premiums Written
  $ 414,237     $ 394,698       5.0 %
                         
Revenues:
                       
Net premiums earned
  $ 390,217     $ 378,243       3.2 %
Claims service revenues
    57,370       34,034       68.6 %
Commission income
    12,384       3,005    
NM
 
Net investment income
    36,069       39,592       -8.9 %
Net realized investment gains (losses)
    (4,724 )     563    
NM
 
Other revenues
    2,841       340    
NM
 
Total revenues
    494,157       455,777       8.4 %
                         
Expenses:
                       
Losses and loss adjustment expenses
    270,825       263,199       2.9 %
Acquisition expenses
    66,635       73,747       -9.6 %
Operating expenses
    110,965       76,541       45.0 %
Dividends to policyholders
    6,306       7,790       -19.1 %
Interest expense
    10,883       11,732       -7.2 %
Total losses and expenses
    465,614       433,009       7.5 %
                         
Pre-tax income
    28,543       22,768       25.4 %
                         
Income tax expense:
                       
Current
    705       416       69.5 %
Deferred
    9,372       7,603       23.3 %
                         
Total income tax expense
    10,077       8,019       25.7 %
                         
Income from continuing operations
    18,466       14,749       25.2 %
                         
Loss from discontinued operations after tax
    (12,777 )     (57,277 )     77.7 %
                         
Net income (loss)
  $ 5,689     $ (42,528 )  
NM
 
                         
Pre-tax operating income from continuing operations
  $ 33,267     $ 22,205       49.8 %
                         
After-tax operating income from continuing operations
  $ 21,537     $ 14,383       49.7 %
 
 
6

PMA Capital Corporation
Consolidated Balance Sheets
(Dollar Amounts in Thousands)
 
   
4th
   
1st
   
2nd
   
3rd
   
4th
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
 
   
2007
   
2008
   
2008
   
2008
   
2008
 
                               
Assets:
                             
Investments in fixed maturities available for sale
  $ 728,725     $ 719,570     $ 730,466     $ 701,738     $ 719,048  
Short-term investments
    78,426       78,086       59,785       88,358       42,949  
Total investments
    807,151       797,656       790,251       790,096       761,997  
                                         
Cash
    15,828       14,552       10,557       12,502       10,501  
Accrued investment income
    5,768       5,462       5,762       6,104       6,513  
Premiums receivable
    222,140       239,783       215,030       226,709       235,893  
Reinsurance receivables
    795,938       818,789       817,182       824,512       826,126  
Prepaid reinsurance premiums
    32,361       28,977       21,414       23,051       29,579  
Deferred income taxes, net
    118,857       116,342       117,983       131,132       138,514  
Deferred acquisition costs
    37,404       42,547       38,739       43,317       40,938  
Funds held by reinsureds
    42,418       44,622       46,980       49,292       51,754  
Intangible assets
    22,779       22,589       30,013       30,518       30,348  
Other assets
    105,341       115,255       125,533       152,327       126,890  
Assets of discontinued operations
    375,656       348,921       317,189       309,607       243,663  
Total assets
  $ 2,581,641     $ 2,595,495     $ 2,536,633     $ 2,599,167     $ 2,502,716  
                                         
Liabilities:
                                       
Unpaid losses and loss adjustment expenses
  $ 1,212,956     $ 1,227,287     $ 1,240,224     $ 1,247,069     $ 1,242,258  
Unearned premiums
    226,178       250,981       219,643       247,302       247,415  
Debt
    131,262       129,790       129,790       129,380       129,380  
Accounts payable, accrued expenses
                                       
and other liabilities
    195,895       191,029       193,342       247,196       216,266  
Reinsurance funds held and balances payable
    39,324       39,287       31,947       34,185       44,177  
Dividends to policyholders
    5,839       5,845       5,459       5,150       6,862  
Liabilities of discontinued operations
    391,603       367,557       335,633       330,891       271,702  
Total liabilities
    2,203,057       2,211,776       2,156,038       2,241,173       2,158,060  
                                         
Shareholders' Equity:
                                       
Class A Common Stock
    171,090       171,090       171,090       171,090       171,090  
Additional paid-in capital
    111,088       111,588       111,754       112,427       112,921  
Retained earnings
    136,627       143,418       145,638       144,286       140,184  
Accumulated other comprehensive loss
    (6,663 )     (8,917 )     (17,743 )     (40,149 )     (49,876 )
Treasury stock, at cost
    (33,558 )     (33,460 )     (30,144 )     (29,660 )     (29,663 )
Total shareholders' equity
    378,584       383,719       380,595       357,994       344,656  
Total liabilities and shareholders' equity
  $ 2,581,641     $ 2,595,495     $ 2,536,633     $ 2,599,167     $ 2,502,716  
 
 
7

PMA Capital Corporation
Assets and Liabilities of Discontinued Operations
(Dollar Amounts in Thousands)
 
   
4th
   
1st
   
2nd
   
3rd
   
4th
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
 
   
2007
   
2008
   
2008
   
2008
   
2008
 
                               
Assets
                             
Investments
  $ 219,678     $ 186,466     $ 172,732     $ 160,240     $ 146,033  
Cash
    5,665       10,305       726       692       1,371  
Reinsurance receivables
    150,097       144,994       136,212       134,133       94,956  
Other assets
    216       7,156       7,519       14,542       1,303  
Assets of discontinued operations
  $ 375,656     $ 348,921     $ 317,189     $ 309,607     $ 243,663  
                                         
Liabilities
                                       
Unpaid losses and loss adjustment expenses
  $ 339,077     $ 317,165     $ 289,190     $ 281,386     $ 247,442  
Other liabilities
    52,526       50,392       46,443       49,505       24,260  
Liabilities of discontinued operations
  $ 391,603     $ 367,557     $ 335,633     $ 330,891     $ 271,702  
 

 
PMA Capital Corporation
 
Selected Balance Sheet Items - Fronting Arrangements
 
(Dollar Amounts in Thousands)
 
 
   
4th
   
1st
   
2nd
   
3rd
   
4th
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
 
   
2007
 
2008
 
2008
 
2008
 
2008
 
                               
Assets
                             
Premiums receivable
  $ 27,847     $ 22,714     $ 11,145     $ 8,087     $ 25,796  
Reinsurance receivables
    30,377       37,711       42,691       44,668       47,280  
Prepaid reinsurance premiums
    22,665       16,956       8,513       5,020       16,048  
Deferred acquisition costs
    254       189       61       79       748  
Other assets
    7,332       7,285       6,234       6,315       6,723  
                                         
Liabilities
                                       
Unpaid losses and loss adjustment expenses
  $ 30,978     $ 38,739     $ 44,078     $ 46,301     $ 49,494  
Unearned premiums
    24,413       18,500       9,555       5,845       19,667  
Reinsurance funds held and balances payable
    21,333       16,510       8,047       6,126       20,965  
Other liabilities
    11,511       11,564       8,586       7,459       10,116  
 

 
PMA Capital Corporation
Rollforward of Deferred Policy Acquisition Costs - PMA Insurance Group
(Dollar Amounts in Thousands)
 
   
4th
   
1st
   
2nd
   
3rd
   
4th
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
 
   
2007
   
2008
   
2008
   
2008
   
2008
 
                               
Balance Sheet
                             
 Balance, beginning of period
  $ 42,626     $ 37,404     $ 42,547     $ 38,739     $ 43,317  
                                         
 Policy acquisition costs deferred
    12,805       19,835       15,729       20,501       14,170  
 Amortization of policy acquisition costs
    (18,027 )     (14,692 )     (19,537 )     (15,923 )     (16,549 )
    Net change
    (5,222 )     5,143       (3,808 )     4,578       (2,379 )
                                         
 Balance, end of period
  $ 37,404     $ 42,547     $ 38,739     $ 43,317     $ 40,938  
 
 
8

PMA Capital Corporation
Invested Assets and Net Investment Income
(Dollar Amounts in Thousands)
 
     
4th
   
1st
   
2nd
   
3rd
   
4th
   
Twelve
   
Twelve
 
     
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Months
   
Months
 
     
2007
   
2008
   
2008
   
2008
   
2008
   
2008
   
2007
 
                                             
Total Investments & Cash
                                         
As reported
  $ 822,979     $ 812,208     $ 800,808     $ 802,598     $ 772,498     $ 772,498     $ 822,979  
Less:
                                                       
 
Unrealized gain (loss) on
                                                       
 
fixed maturities available for sale
    6,138       4,024       (10,663 )     (33,148 )     (30,758 )     (30,758 )     6,138  
 
Total adjusted investments & cash
  $ 816,841     $ 808,184     $ 811,471     $ 835,746     $ 803,256     $ 803,256     $ 816,841  
                                                           
Net Investment Income
                                                       
As reported
  $ 9,973     $ 9,435     $ 9,040     $ 8,870     $ 8,724     $ 36,069     $ 39,592  
Less:
                                                       
 
Interest on funds held
    (676 )     (506 )     (558 )     (616 )     (479 )     (2,159 )     (2,194 )
 
Total adjusted investment income
  $ 10,649     $ 9,941     $ 9,598     $ 9,486     $ 9,203     $ 38,228     $ 41,786  
                                                           
Yield
                                                       
As reported
    4.88 %     4.62 %     4.48 %     4.43 %     4.43 %     4.50 %     4.88 %
Investment portfolio
    5.22 %     4.89 %     4.74 %     4.61 %     4.49 %     4.69 %     5.12 %
                                                           
Duration (in years)
    3.7       3.8       3.8       3.6       3.2       3.2       3.7  
                                                           
         
                                           
   
PMA Capital Corporation
Debt
(Dollar Amounts in Thousands)
                                                     
             
Amount
                                     
             
Outstanding
 
Maturity
                             
 
Junior subordinated debt 1
          $ 64,435      2033 - 2037                              
 
8.50% senior notes
            54,900    
2018
                             
 
Surplus notes 2
            10,000    
2035
                               
 
4.25% convertible debt
            45      20223                              
 
Total long-term debt
          $ 129,380                                        
                                                         
1
Weighted average interest rate on junior subordinated debt is 5.94% as of December 31, 2008.
 
2
Interest rate on surplus notes is 7.69% as of December 31, 2008.
 
3
Holders of this debt, at their option, may require us to repurchase all or a portion of their debentures on September 30, 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.
 
 
 
9

 
 
 
This Page Intentionally Left Blank
 
 
 
 
10

PMA Capital Corporation
Statements of Operations - Consolidating
Year Ended December 31, 2008
(Dollar Amounts in Thousands)
                         
   
PMA
                   
   
Insurance
   
Fee-based
   
Corporate
       
   
Group
   
Business
   
& Other1
   
Consolidated
 
                         
Gross Premiums Written
  $ 529,409     $ -     $ (494 )   $ 528,915  
                                 
Net Premiums Written
  $ 414,731     $ -     $ (494 )   $ 414,237  
                                 
Revenues:
                               
Net premiums earned
  $ 390,711     $ -     $ (494 )   $ 390,217  
Claims service revenues
    -       58,301       (931 )     57,370  
Commission income
    -       12,435       (51 )     12,384  
Net investment income
    35,431       540       98       36,069  
Other revenues
    2,138       334       369       2,841  
Total operating revenues
    428,280       71,610       (1,009 )     498,881  
                                 
Losses and Expenses:
                               
Losses and loss adjustment expenses
    270,825       -       -       270,825  
Acquisition expenses
    66,701       -       (66 )     66,635  
Operating expenses
    36,946       64,405       9,614       110,965  
Dividends to policyholders
    6,306       -       -       6,306  
Total losses and expenses
    380,778       64,405       9,548       454,731  
                                 
Operating income (loss) before income taxes
                               
and interest expense
    47,502       7,205       (10,557 )     44,150  
                                 
Interest expense
    789       -       10,094       10,883  
                                 
Pre-tax operating income (loss)
  $ 46,713     $ 7,205     $ (20,651 )     33,267  
                                 
Net realized investment losses
                            (4,724 )
                                 
Pre-tax income
                          $ 28,543  
                                 
                                 
                                 
1
Corporate & Other includes the effect of eliminating transactions between the operating segments.
         
                         
                         

 
11

 
PMA Capital Corporation
Statements of Operations - Consolidating
Year Ended December 31, 2007
(Dollar Amounts in Thousands)
                         
   
PMA
                   
   
Insurance
   
Fee-based
   
Corporate
       
   
Group
   
Business
   
& Other1
   
Consolidated
 
                         
Gross Premiums Written
  $ 524,799     $ -     $ (627 )   $ 524,172  
                                 
Net Premiums Written
  $ 395,325     $ -     $ (627 )   $ 394,698  
                                 
Revenues:
                               
Net premiums earned
  $ 378,870     $ -     $ (627 )   $ 378,243  
Claims service revenues
    -       34,034       -       34,034  
Commission income
    -       3,005       -       3,005  
Net investment income
    37,936       972       684       39,592  
Other revenues
    -       113       227       340  
Total operating revenues
    416,806       38,124       284       455,214  
                                 
Losses and Expenses:
                               
Losses and loss adjustment expenses
    263,199       -       -       263,199  
Acquisition expenses
    73,747       -       -       73,747  
Operating expenses
    33,024       34,400       9,117       76,541  
Dividends to policyholders
    7,790       -       -       7,790  
Total losses and expenses
    377,760       34,400       9,117       421,277  
                                 
Operating income (loss) before income taxes
                               
and interest expense
    39,046       3,724       (8,833 )     33,937  
                                 
Interest expense
    1,001       -       10,731       11,732  
                                 
Pre-tax operating income (loss)
  $ 38,045     $ 3,724     $ (19,564 )     22,205  
                                 
Net realized investment gains
                            563  
                                 
Pre-tax income
                          $ 22,768  
                                 
                                 
                                 
1
Corporate & Other includes the effect of eliminating transactions between the operating segments.
                   

 
12

 
 
PMA Capital Corporation
Statements of Operations - Consolidating
Three Months Ended December 31, 2008
(Dollar Amounts in Thousands)
                         
   
PMA
                   
   
Insurance
   
Fee-based
   
Corporate
       
   
Group
   
Business
   
& Other1
   
Consolidated
 
                         
Gross Premiums Written
  $ 132,340     $ -     $ (123 )   $ 132,217  
                                 
Net Premiums Written
  $ 97,436     $ -     $ (123 )   $ 97,313  
                                 
Revenues:
                               
Net premiums earned
  $ 103,850     $ -     $ (123 )   $ 103,727  
Claims service revenues
    -       17,029       (244 )     16,785  
Commission income
    -       2,848       (13 )     2,835  
Net investment income
    8,613       143       (32 )     8,724  
Other revenues
    18       59       279       356  
Total operating revenues
    112,481       20,079       (133 )     132,427  
                                 
Losses and Expenses:
                               
Losses and loss adjustment expenses
    70,671       -       -       70,671  
Acquisition expenses
    16,549       -       (28 )     16,521  
Operating expenses
    13,875       18,190       2,314       34,379  
Dividends to policyholders
    2,762       -       -       2,762  
Total losses and expenses
    103,857       18,190       2,286       124,333  
                                 
Operating income (loss) before income taxes
                               
and interest expense
    8,624       1,889       (2,419 )     8,094  
                                 
Interest expense
    196       -       2,478       2,674  
                                 
Pre-tax operating income (loss)
  $ 8,428     $ 1,889     $ (4,897 )     5,420  
                                 
Net realized investment gains
                            259  
                                 
Pre-tax income
                          $ 5,679  
                                 
                                 
                                 
1
Corporate & Other includes the effect of eliminating transactions between the operating segments.
   
                   
                   

 
13

 

PMA Capital Corporation
Statements of Operations - Consolidating
Three Months Ended December 31, 2007
(Dollar Amounts in Thousands)
                         
   
PMA
                   
   
Insurance
   
Fee-based
   
Corporate
       
   
Group
   
Business
   
& Other1
   
Consolidated
 
                         
Gross Premiums Written
  $ 95,070     $ -     $ (156 )   $ 94,914  
                                 
Net Premiums Written
  $ 71,345     $ -     $ (156 )   $ 71,189  
                                 
Revenues:
                               
Net premiums earned
  $ 93,773     $ -     $ (156 )   $ 93,617  
Claims service revenues
    -       11,239       -       11,239  
Commission income
    -       3,005       -       3,005  
Net investment income
    9,406       435       132       9,973  
Other revenues
    -       113       55       168  
Total operating revenues
    103,179       14,792       31       118,002  
                                 
Losses and Expenses:
                               
Losses and loss adjustment expenses
    66,152       -       -       66,152  
Acquisition expenses
    18,027       -       -       18,027  
Operating expenses
    9,223       13,123       2,283       24,629  
Dividends to policyholders
    1,916       -       -       1,916  
Total losses and expenses
    95,318       13,123       2,283       110,724  
                                 
Operating income (loss) before income taxes
                               
and interest expense
    7,861       1,669       (2,252 )     7,278  
                                 
Interest expense
    247       -       2,751       2,998  
                                 
Pre-tax operating income (loss)
  $ 7,614     $ 1,669     $ (5,003 )     4,280  
                                 
Net realized investment gains
                            566  
                                 
Pre-tax income
                          $ 4,846  
                                 
                                 
                                 
1
Corporate & Other includes the effect of eliminating transactions between the operating segments.
   
                   
                   

 
14

 

PMA Capital Corporation
Statements of Operations - PMA Insurance Group
(Dollar Amounts in Thousands)
                                                       
   
4th
   
1st
   
2nd
   
3rd
   
4th
   
Twelve
   
Twelve
   
% Change
   
% Change
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Months
   
Months
   
4th
   
Twelve
 
   
2007
   
2008
   
2008
   
2008
   
2008
   
2008
   
2007
   
Quarter
   
Months
 
                                                       
Gross Premiums Written
  $ 95,070     $ 143,663     $ 101,786     $ 151,620     $ 132,340     $ 529,409     $ 524,799       39.2 %     0.9 %
                                                                         
Net Premiums Written
  $ 71,345     $ 113,905     $ 79,273     $ 124,117     $ 97,436     $ 414,731     $ 395,325       36.6 %     4.9 %
                                                                         
Revenues:
                                                                       
Net premiums earned
  $ 93,773     $ 85,718     $ 103,047     $ 98,096     $ 103,850     $ 390,711     $ 378,870       10.7 %     3.1 %
Net investment income
    9,406       9,099       8,943       8,776       8,613       35,431       37,936       -8.4 %     -6.6 %
Other revenues
    -       -       2,120       -       18       2,138       -    
NM
   
NM
 
Total operating revenues
    103,179       94,817       114,110       106,872       112,481       428,280       416,806       9.0 %     2.8 %
                                                                         
Losses and Expenses:
                                                                       
Losses and loss adjustment expenses
    66,152       59,922       71,572       68,660       70,671       270,825       263,199       6.8 %     2.9 %
Acquisition expenses
    18,027       14,692       19,537       15,923       16,549       66,701       73,747       -8.2 %     -9.6 %
Operating expenses
    9,223       5,488       9,979       7,604       13,875       36,946       33,024       50.4 %     11.9 %
Dividends to policyholders
    1,916       882       1,493       1,169       2,762       6,306       7,790       44.2 %     -19.1 %
Total losses and expenses
    95,318       80,984       102,581       93,356       103,857       380,778       377,760       9.0 %     0.8 %
                                                                         
Operating income before income taxes
                                                                       
and interest expense
    7,861       13,833       11,529       13,516       8,624       47,502       39,046       9.7 %     21.7 %
                                                                         
Interest expense
    247       214       188       191       196       789       1,001       -20.6 %     -21.2 %
                                                                         
Pre-tax operating income
  $ 7,614     $ 13,619     $ 11,341     $ 13,325     $ 8,428     $ 46,713     $ 38,045       10.7 %     22.8 %
                                                                         
                                                                         

 
15

 

PMA Capital Corporation
 
Insurance Ratios - PMA Insurance Group
 
   
4th
Quarter
2007
   
 
1st
Quarter
2008
   
 
2nd
Quarter
2008
   
3rd
Quarter
2008
   
4th
Quarter
2008
   
 
Twelve
Months
2008
   
 
Twelve
Months
2007
   
Point
Chg.
4th
Quarter
Better
(Worse)
   
 Point
Chg.
Twelve
Months
Better
(Worse)
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
 
   
 
 
 
                                                       
                                                       
Loss and LAE ratio
    70.5 %     69.9 %     69.4 %     70.0 %     68.1 %     69.3 %     69.5 %     2.4       0.2  
                                                                         
Expense ratio:
                                                                       
Acquisition expenses
    19.2 %     17.1 %     19.0 %     16.2 %     15.9 %     17.1 %     19.4 %     3.3       2.3  
Operating expenses
    9.9 %     6.5 %     9.7 %     7.8 %     13.3 %     9.5 %     8.7 %     (3.4 )     (0.8 )
Total expense ratio
    29.1 %     23.6 %     28.7 %     24.0 %     29.2 %     26.6 %     28.1 %     (0.1 )     1.5  
                                                                         
Policyholders' dividend ratio
    2.0 %     1.0 %     1.4 %     1.2 %     2.7 %     1.6 %     2.1 %     (0.7 )     0.5  
Combined ratio
    101.6 %     94.5 %     99.5 %     95.2 %     100.0 %     97.5 %     99.7 %     1.6       2.2  
                                                                         
Net investment income ratio
    -10.0 %     -10.6 %     -8.7 %     -8.9 %     -8.3 %     -9.1 %     -10.0 %     (1.7 )     (0.9 )
Operating ratio
    91.6 %     83.9 %     90.8 %     86.3 %     91.7 %     88.4 %     89.7 %     (0.1 )     1.3  
                                                                         
                                                                         

 
16

 

PMA Capital Corporation
Components of Direct Premiums Written - PMA Insurance Group
(Dollar Amounts in Thousands)
                               
                               
   
1st
   
2nd
   
3rd
   
4th
   
Twelve
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Months
 
   
2006
   
2006
   
2006
   
2006
   
2006
 
                               
Direct premium production
  $ 127,138     $ 92,932     $ 126,858     $ 78,751     $ 425,679  
Fronting premiums
    -       -       2,086       12,704       14,790  
Premium adjustments
    435       (498 )     (1,452 )     (7,327 )     (8,842 )
Direct premiums written
  $ 127,573     $ 92,434     $ 127,492     $ 84,128     $ 431,627  
                                         
                                         
   
1st
   
2nd
   
3rd
   
4th
   
Twelve
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Months
 
   
2007
   
2007
   
2007
   
2007
   
2007
 
                                         
Direct premium production
  $ 143,389     $ 96,316     $ 137,144     $ 83,103     $ 459,952  
Fronting premiums
    18,401       14,936       13,707       12,796       59,840  
Premium adjustments
    (859 )     (134 )     (4,149 )     (4,327 )     (9,469 )
Direct premiums written
  $ 160,931     $ 111,118     $ 146,702     $ 91,572     $ 510,323  
                                         
                                         
   
1st
   
2nd
   
3rd
   
4th
   
Twelve
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Months
 
   
2008
   
2008
   
2008
   
2008
   
2008
 
                                         
Direct premium production
  $ 146,608     $ 96,736     $ 150,547     $ 112,296     $ 506,187  
Fronting premiums
    8,143       2,113       2,776       21,800       34,832  
Premium adjustments
    (14,198 )     370       (5,008 )     (4,261 )     (23,097 )
Direct premiums written
  $ 140,553     $ 99,219     $ 148,315     $ 129,835     $ 517,922  
                                         
                                         

 
17

 

PMA Capital Corporation
Statements of Operations - Fee-based Business 1
(Dollar Amounts in Thousands)
                                                       
   
4th
   
1st
   
2nd
   
3rd
   
4th
   
Twelve
   
Twelve
   
% Change
   
% Change
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Months
   
Months
   
4th
   
Twelve
 
   
2007
   
2008
   
2008
   
2008
   
2008
   
2008
   
2007
   
Quarter
   
Months
 
                                                       
Revenues:
                                                     
Claims service revenues
  $ 11,239     $ 12,108     $ 13,213     $ 15,951     $ 17,029     $ 58,301     $ 34,034       51.5 %     71.3 %
Commission income
    3,005       4,281       2,644       2,662       2,848       12,435       3,005       -5.2 %  
NM
 
Net investment income
    435       161       118       118       143       540       972       -67.1 %     -44.4 %
Other revenues
    113       102       82       91       59       334       113       -47.8 %  
NM
 
Total operating revenues
    14,792       16,652       16,057       18,822       20,079       71,610       38,124       35.7 %     87.8 %
                                                                         
Expenses:
                                                                       
Operating expenses
    13,123       14,466       14,856       16,893       18,190       64,405       34,400       38.6 %     87.2 %
Total expenses
    13,123       14,466       14,856       16,893       18,190       64,405       34,400       38.6 %     87.2 %
                                                                         
Pre-tax operating income
  $ 1,669     $ 2,186     $ 1,201     $ 1,929     $ 1,889     $ 7,205     $ 3,724       13.2 %     93.5 %
                                                                         
                                                                         
1
Beginning in the third quarter of 2008, the operating results for this segment also include those of PMA Management Corp. of New England, which was acquired by the Company on June 30, 2008.
                                           

 
18

 

PMA Capital Corporation
Statements of Operations - Corporate & Other
(Dollar Amounts in Thousands)
                                                       
   
4th
   
1st
   
2nd
   
3rd
   
4th
   
Twelve
   
Twelve
   
% Change
   
% Change
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Months
   
Months
   
4th
   
Twelve
 
   
2007
   
2008
   
2008
   
2008
   
2008
   
2008
   
2007
   
Quarter
   
Months
 
                                                       
Gross Premiums Written
  $ (156 )   $ (122 )   $ (127 )   $ (122 )   $ (123 )   $ (494 )   $ (627 )     21.2 %     21.2 %
                                                                         
Net Premiums Written
  $ (156 )   $ (122 )   $ (127 )   $ (122 )   $ (123 )   $ (494 )   $ (627 )     21.2 %     21.2 %
                                                                         
Revenues:
                                                                       
Net premiums earned
  $ (156 )   $ (122 )   $ (127 )   $ (122 )   $ (123 )   $ (494 )   $ (627 )     21.2 %     21.2 %
Claims service revenues
    -       (156 )     (276 )     (255 )     (244 )     (931 )     -    
NM
   
NM
 
Commission income
    -       -       (13 )     (25 )     (13 )     (51 )     -    
NM
   
NM
 
Net investment income
    132       175       (21 )     (24 )     (32 )     98       684    
NM
      -85.7 %
Other revenues
    55       44       12       34       279       369       227    
NM
      62.6 %
Total operating revenues
    31       (59 )     (425 )     (392 )     (133 )     (1,009 )     284    
NM
   
NM
 
                                                                         
Expenses:
                                                                       
Acquisition expenses
    -       -       (13 )     (25 )     (28 )     (66 )     -    
NM
   
NM
 
Operating expenses
    2,283       2,379       2,512       2,409       2,314       9,614       9,117       1.4 %     5.5 %
Total expenses
    2,283       2,379       2,499       2,384       2,286       9,548       9,117       0.1 %     4.7 %
                                                                         
Operating loss before income
                                                                       
taxes and interest expense
    (2,252 )     (2,438 )     (2,924 )     (2,776 )     (2,419 )     (10,557 )     (8,833 )     -7.4 %     -19.5 %
                                                                         
Interest expense
    2,751       2,573       2,500       2,543       2,478       10,094       10,731       -9.9 %     -5.9 %
                                                                         
Pre-tax operating loss
  $ (5,003 )   $ (5,011 )   $ (5,424 )   $ (5,319 )   $ (4,897 )   $ (20,651 )   $ (19,564 )     2.1 %     -5.6 %
                                                                         
                                                                         

 
19

 
 
PMA Capital Corporation
Statements of Operations - Discontinued Operations
(Dollar Amounts in Thousands)
                                                       
   
4th
   
1st
   
2nd
   
3rd
   
4th
   
Twelve
   
Twelve
   
% Change
   
% Change
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Months
   
Months
   
4th
   
Twelve
 
   
2007
   
2008
   
2008
   
2008
   
2008
   
2008
   
2007
   
Quarter
   
Months
 
                                                       
Gross Premiums Written
  $ (301 )   $ 2,331     $ (214 )   $ 417     $ 3     $ 2,537     $ 4,803    
NM
      -47.2 %
                                                                       
Net Premiums Written
  $ 680     $ 2,439     $ (227 )   $ 167     $ 2     $ 2,381     $ 5,385       -99.7 %     -55.8 %
                                                                         
Revenues:
                                                                       
Net premiums earned
  $ 656     $ 1,026     $ 11     $ 517     $ 145     $ 1,699     $ 3,471       -77.9 %     -51.1 %
Net investment income
    60       128       (451 )     (663 )     1,546       560       2,844    
NM
      -80.3 %
Total operating revenues
    716       1,154       (440 )     (146 )     1,691       2,259       6,315    
NM
      -64.2 %
                                                                         
Losses and Expenses:
                                                                       
Losses and loss adjustment expenses
    274       9,280       550       10,201       4,226       24,257       24,013    
NM
      1.0 %
Acquisition expenses
    239       85       168       (146 )     339       446       891       41.8 %     -49.9 %
Operating expenses
    2,111       2,782       1,952       2,054       2,228       9,016       7,507       5.5 %     20.1 %
Impairment charge / valuation adjustment
    61,482       (6,480 )     (3,550 )     (8,594 )     8,722       (9,902 )     61,482       -85.8 %  
NM
 
Total losses and expenses
    64,106       5,667       (880 )     3,515       15,515       23,817       93,893       -75.8 %     -74.6 %
                                                                         
Pre-tax operating income (loss) from discontinued operations
    (63,390 )     (4,513 )     440       (3,661 )     (13,824 )     (21,558 )     (87,578 )     78.2 %     75.4 %
                                                                         
Income tax expense (benefit)
    (22,187 )     (1,580 )     154       (1,281 )     (4,838 )     (7,545 )     (30,653 )     78.2 %     75.4 %
                                                                         
After-tax operating income (loss) from discontinued operations     (41,203)       (2,933)       286       (2,380)       (8,986)       (14,013)       (56,925)       78.2%       75.4%  
                                                                         
Realized gains (losses) after tax
    457       494       (474 )     70       1,146       1,236       (352 )  
NM
   
NM
 
                                                                         
Loss from discontinued operations
  $ (40,746 )   $ (2,439 )   $ (188 )   $ (2,310 )   $ (7,840 )   $ (12,777 )   $ (57,277 )     80.8 %     77.7 %
                                                                         
                                                                         
Note: The net results from discontinued operations are reported as a separate line item below "Income from continuing operations" in the consolidated statements of operations.
 
20

 
PMA Capital Corporation
Operating Cash Flows - Consolidated
(Dollar Amounts in Thousands)
 
   
4th
   
1st
   
2nd
   
3rd
   
4th
   
Twelve
   
Twelve
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Months
   
Months
 
   
2007
   
2008
   
2008
   
2008
   
2008
   
2008
   
2007
 
                                           
Receipts:
                                         
Premiums collected
  $ 95,709     $ 93,222     $ 94,883     $ 112,274     $ 96,678     $ 397,057     $ 375,149  
Claims service, commissions and other revenues
    19,473       14,097       16,180       22,643       16,251       69,171       42,205  
Investment income received
    10,730       10,623       9,418       9,688       9,172       38,901       41,820  
Total receipts
    125,912       117,942       120,481       144,605       122,101       505,129       459,174  
                                                         
Disbursements:
                                                       
Losses and LAE paid:
                                                       
Losses and LAE paid - current year
    24,466       4,991       17,075       25,618       30,952       78,636       64,780  
Losses and LAE paid - prior years
    34,968       61,577       54,638       46,851       41,207       204,273       210,418  
Total losses and LAE paid
    59,434       66,568       71,713       72,469       72,159       282,909       275,198  
Operating expenses paid
    36,995       44,966       43,369       43,785       37,866       169,986       135,398  
Commissions and premiums paid
    7,792       922       2,117       3,387       580       7,006       7,792  
Policyholders' dividends paid
    791       1,138       1,882       1,663       1,592       6,275       3,858  
Interest on corporate debt
    3,396       2,926       2,680       2,700       2,645       10,951       11,812  
Total disbursements
    108,408       116,520       121,761       124,004       114,842       477,127       434,058  
                                                         
Net other
    793       (5,637 )     12,080       (6,158 )     (691 )     (406 )     (5,468 )
                                                         
Net operating cash flows from continuing operations
    18,297       (4,215 )     10,800       14,443       6,568       27,596       19,648  
Net operating cash flows from discontinued operations
    143,177
  1
    (31,345 )     (23,228 )     (13,236 )     (20,948 )     (88,757 )     67,180  
  1
Net operating cash flows
  $ 161,474     $ (35,560 )   $ (12,428 )   $ 1,207     $ (14,380 )   $ (61,161 )   $ 86,828  
 
1
Includes $172 million received for commutation of adverse development cover reinsurance.
   
21

PMA Capital Corporation
Operating Cash Flows - PMA Insurance Group
(Dollar Amounts in Thousands)
 
   
4th
   
1st
   
2nd
   
3rd
   
4th
   
Twelve
   
Twelve
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Months
   
Months
 
   
2007
   
2008
   
2008
   
2008
   
2008
   
2008
   
2007
 
                                           
Receipts:
                                         
Premiums collected
  $ 95,709     $ 93,222     $ 94,883     $ 112,274     $ 96,678     $ 397,057     $ 375,149  
Investment income received
    10,292       10,462       9,300       9,570       9,029       38,361       40,845  
Total receipts
    106,001       103,684       104,183       121,844       105,707       435,418       415,994  
                                                         
Disbursements:
                                                       
Losses and LAE paid:
                                                       
Losses and LAE paid - current year
    24,466       4,991       17,075       25,618       30,952       78,636       64,780  
Losses and LAE paid - prior years
    34,968       61,577       54,638       46,851       41,207       204,273       210,418  
Total losses and LAE paid
    59,434       66,568       71,713       72,469       72,159       282,909       275,198  
Operating expenses paid
    22,146       32,454       28,756       26,531       23,391       111,132       99,144  
Policyholders' dividends paid
    791       1,138       1,882       1,663       1,592       6,275       3,858  
Interest on corporate debt
    252       245       186       192       185       808       1,000  
Total disbursements
    82,623       100,405       102,537       100,855       97,327       401,124       379,200  
                                                         
Net other
    (15,631 )     (3,412 )     10,964       (6,659 )     (18,635 )     (17,742 )     (31,460 )
                                                         
Net operating cash flows
  $ 7,747     $ (133 )   $ 12,610     $ 14,330     $ (10,255 )   $ 16,552     $ 5,334  
22

PMA Capital Corporation
Operating Cash Flows - Fee-based Business 1
(Dollar Amounts in Thousands)
 
   
4th
   
1st
   
2nd
   
3rd
   
4th
   
Twelve
   
Twelve
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Months
   
Months
 
   
2007
   
2008
   
2008
   
2008
   
2008
   
2008
   
2007
 
                                           
Receipts:
                                         
Claims service, commissions and other revenues
  $ 19,473     $ 14,097     $ 16,180     $ 22,643     $ 16,251     $ 69,171     $ 42,205  
Investment income received
    438       161       118       118       143       540       975  
Total receipts
    19,911       14,258       16,298       22,761       16,394       69,711       43,180  
                                                         
Disbursements:
                                                       
Operating expenses paid
    14,849       12,512       14,613       17,254       14,475       58,854       36,254  
Commissions and premiums paid
    7,792       922       2,117       3,387       580       7,006       7,792  
Total disbursements
    22,641       13,434       16,730       20,641       15,055       65,860       44,046  
                                                         
Net other
    (48 )     977       (3,003 )     970       3,850       2,794       (3,629 )
                                                         
Net operating cash flows
  $ (2,778 )   $ 1,801     $ (3,435 )   $ 3,090     $ 5,189     $ 6,645     $ (4,495 )
                                                         
 
1
Beginning in the third quarter of 2008, the operating cash flows for this segment also include those of PMA Management Corp. of New England, which was acquired by the Company on June 30, 2008.
 
23

 
PMA Capital Corporation
Statutory Surplus
(Dollar Amounts in Thousands)
                               
   
4th
   
1st
   
2nd
   
3rd
   
4th
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
 
   
2007
   
2008
   
2008
   
2008
     20081  
                                 
                                 
PMA Pool 2
  $ 335,394     $ 343,582     $ 352,096     $ 336,368     $ 332,915  
PMA Capital Insurance Company
    47,580       41,099       37,838       26,143       34,468  
                                         
 
PMA Capital Corporation
Statutory Financial Information - PMA Pool  2
(Dollar Amounts in Thousands)
 
   
4th
   
1st
   
2nd
   
3rd
   
4th
   
Twelve
   
Twelve
 
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Quarter
   
Months
   
Months
 
   
2007
   
2008
   
2008
   
2008
      20081      20081    
2007
 
                                               
Net Premiums Written:
                                             
Workers' Compensation
  $ 64,477     $ 103,018     $ 71,998     $ 107,446     $ 87,722     $ 370,184     $ 352,644  
Other Commercial Lines
    6,139       10,805       9,079       8,692       8,154       36,730       33,656  
Total - PMA Pool
  $ 70,616     $ 113,823     $ 81,077     $ 116,138     $ 95,876     $ 406,914     $ 386,300  
                                                         
Statutory Ratios:
                                                       
Loss and LAE ratio
    70.4 %     69.6 %     69.5 %     69.4 %     67.7 %     69.0 %     70.0 %
Underwriting expense ratio
    34.6 %     20.3 %     32.1 %     22.1 %     26.9 %     24.8 %     26.9 %
Policyholders' dividend ratio
    2.1 %     1.4 %     1.5 %     1.4 %     3.3 %     1.9 %     1.4 %
Combined ratio
    107.1 %     91.3 %     103.1 %     92.9 %     97.9 %     95.7 %     98.3 %
Operating ratio
    97.2 %     80.7 %     94.4 %     84.0 %     89.5 %     86.6 %     88.6 %
 
1
Estimated.
2
The PMA Pool is comprised of Pennsylvania Manufacturers' Association Insurance Company, Manufacturers Alliance Insurance Company and Pennsylvania Manufacturers Indemnity Company.
 
24

 
PMA Capital Corporation
Industry Ratings and Market Information
                 
Transfer Agent and Registrar:
     
Inquiries:
       
American Stock Transfer & Trust Company
   
William E. Hitselberger
   
Shareholder Relations
     
Chief Financial Officer
   
59 Maiden Lane – Plaza Level
     
610.397.5083
     
New York, NY 10038
     
email: bhitselberger@pmacapital.com
www.amstock.com
               
       
Investor Relations
   
Phone Inquiries:
     
610.397.5298
     
800.937.5449
     
email: investorrelations@pmacapital.com
   
                 
Email Inquiries:
     
Company Website:
   
info@amstock.com
     
www.pmacapital.com
   
                 
                 
Securities Listing:
               
The Corporation's Class A Common Stock is listed
             
on the NASDAQ Stock Market®.  It trades under
             
the stock symbol: PMACA.
               
                 
 
                 
Financial Strength Ratings (as of 2/18/2009):
             
                 
   
A.M. Best
 
Fitch
 
Moody's
PMA Pool 1
 
A-   (4th of 16)
 
BBB+  (8th of 21)
 
Baa3  (10th of 21)
PMA Capital Insurance Company 2
 
C++  (9th of 16)
 
NR 3
 
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 in run-off.  On April 1, 2008, we announced that we executed a definitive stock purchase agreement to sell our Run-off Operations to Armour Reinsurance Group Limited. The closing of the sale and transfer of ownership are currently pending approval by the Pennsylvania Insurance Department.
3  NR - Not Rated.
  
         
 
 
25