XML 48 R10.htm IDEA: XBRL DOCUMENT v3.2.0.727
Segment Information
6 Months Ended
Jun. 30, 2015
Segment Information
Note 2. Segment Information

During the first quarter of 2015, we realigned our reporting segments from Insurance Companies, Lloyd’s Operations and Corporate to U.S. Insurance, International Insurance (“Int’l Insurance”), Global Reinsurance (“GlobalRe”) and Corporate. The new segment presentation reflects an increase in the level of importance that the Chief Operating Decision Maker now places on the results of the underlying operating segments when aggregated and reported in alignment with the products and services offered to the marketplace versus when aggregated and reported in alignment with our legal entity structure. Over the past few years, we have been monitoring the growth and stability of our reinsurance business and in 2015 determined that reinsurance has become a stable and significant component of our Company. We are also increasing our focus on additional international insurance markets by establishing underwriting offices in Continental Europe. The offices were fully operational during our January renewal season. We considered these changes in conjunction with operating and reportable segments.

Our previously reported segments were consistent with our legal entity structure; however, our new reporting segments are now primarily reflective of where our business is written. We reclassified our international business from our previously reported Lloyd’s Operations segment to the Int’l Insurance segment. We also reclassified our non-Lloyd’s business written internationally (primarily business written by the U.K. Branch) into this segment and have excluded Assumed Reinsurance. Our new GlobalRe segment was previously reported within our U.S. Insurance and Lloyd’s Operations segments as Assumed Reinsurance. Our U.S. Insurance segment now excludes the U.K. Branch and Assumed Reinsurance. Our Corporate segment now includes investment income (loss), Interest income (loss), Other income (loss) primarily consisting of foreign exchange gain (loss) and Income tax (expense) benefit, which are not allocated to the U.S. Insurance, Int’l Insurance and GlobalRe segments (together, “underwriting segments”). We do not allocate assets under the new reporting segments, as it is impracticable to do so.

As noted above, we classify our business into three underwriting segments (U.S. Insurance, Int’l Insurance and GlobalRe) and a Corporate Segment. Both the U.S. Insurance and Int’l Insurance reporting segments are each comprised of three operating segments: Marine, P&C and Professional Liability.

We evaluate the performance of each of the underwriting segments based on underwriting results. Underwriting results are measured based on underwriting profit or loss and the related Combined ratio, which are both non-GAAP measures of underwriting profitability. Underwriting profit or loss is calculated from Net earned premiums less the sum of Net losses and Loss Adjustment Expenses (“LAE”), Commission expenses, Other operating expenses and Other underwriting income (expense). The Combined ratio is derived by dividing the sum of Net losses and LAE, Commission expenses, Other operating expenses and Other underwriting income (expense) by Net earned premiums. A Combined ratio of less than 100% indicates an underwriting profit and greater than 100% indicates an underwriting loss. Our underwriting performance is evaluated separately from the rest of our operations. The performance of our investment portfolios, our liquidity and capital resource needs, our foreign currency exposure and our tax planning strategies are evaluated on a consolidated basis within our Corporate segment.

The accounting policies used to prepare the segment reporting data for our reportable segments are the same as those described in Note 1 and Note 3 of our Annual Report on Form 10-K for the year ended December 31, 2014. In addition, 2014 data presented in this Quarterly Report has been recast to align with the new segment reporting described above.

 

Financial data by segment for the three and six months ended June 30, 2015 and 2014 was as follows:

 

     Three Months Ended June 30, 2015  

amounts in thousands

   U.S.
Insurance
    Int’l
Insurance
    GlobalRe     Corporate (1)     Total  

Net earned premiums

   $ 137,304      $ 63,186      $ 41,838      $ —        $ 242,328   

Net losses and LAE

     (84,155     (32,363     (25,455     —          (141,973

Commission expenses

     (12,275     (11,298     (8,039     132        (31,480

Other operating expenses

     (31,374     (17,366     (4,049     —          (52,789

Other underwriting income (expense)

     121        —          36        (132     25   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting profit (loss)

   $ 9,621      $ 2,159      $ 4,331      $ —        $ 16,111   

Net investment income

           16,595        16,595   

Net realized gains (losses)

           3,916        3,916   

Interest expense

           (3,856     (3,856

Other income (loss)

           (4,387     (4,387
        

 

 

   

 

 

 

Income before income taxes

   $ 9,621      $ 2,159      $ 4,331      $ 12,268      $ 28,379   

Income tax (expense) benefit

           (9,195     (9,195
        

 

 

   

 

 

 

Net income (loss)

           $ 19,184   
          

 

 

 

Losses and LAE ratio

     61.3     51.2     60.8       58.6

Commission expense ratio

     8.9     17.9     19.2       13.0

Other operating expense ratio (2)

     22.8     27.5     9.6       21.8
  

 

 

   

 

 

   

 

 

     

 

 

 

Combined ratio

     93.0     96.6     89.6       93.4
  

 

 

   

 

 

   

 

 

     

 

 

 

 

(1) - Includes Corporate segment intercompany eliminations.

(2) - Includes Other operating expenses and Other underwriting income (expense).

 

     Three Months Ended June 30, 2014  

amounts in thousands

   U.S.
Insurance
    Int’l
Insurance
    GlobalRe     Corporate (1)     Total  

Net earned premiums

   $ 125,254      $ 59,661      $ 46,169      $ —        $ 231,084   

Net losses and LAE

     (73,131     (35,293     (31,796     —          (140,220

Commission expenses

     (13,219     (11,009     (8,468     546        (32,150

Other operating expenses

     (28,840     (15,436     (3,716     —          (47,992

Other underwriting income (expense)

     736        11        34        (546     235   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting profit (loss)

   $ 10,800      $ (2,066   $ 2,223      $ —        $ 10,957   

Net investment income

           15,648        15,648   

Net realized gains (losses)

           4,473        4,473   

Interest expense

           (4,319     (4,319

Other income (loss)

           (1,900     (1,900
        

 

 

   

 

 

 

Income before income taxes

   $ 10,800      $ (2,066   $ 2,223      $ 13,902      $ 24,859   

Income tax (expense) benefit

           (7,998     (7,998
        

 

 

   

 

 

 

Net income (loss)

           $ 16,861   
          

 

 

 

Losses and LAE ratio

     58.4     59.2     68.9       60.7

Commission expense ratio

     10.6     18.5     18.3       13.9

Other operating expense ratio (2)

     22.4     25.8     8.0       20.7
  

 

 

   

 

 

   

 

 

     

 

 

 

Combined ratio

     91.4     103.5     95.2       95.3
  

 

 

   

 

 

   

 

 

     

 

 

 

 

(1) - Includes Corporate segment intercompany eliminations.

(2) - Includes Other operating expenses and Other underwriting income (expense).

 

     Six Months Ended June 30, 2015  

amounts in thousands

   U.S.
Insurance
    Int’l
Insurance
    GlobalRe     Corporate (1)     Total  

Net earned premiums

   $ 268,395      $ 128,711      $ 81,354      $ —        $ 478,460   

Net losses and LAE

     (161,954     (62,054     (48,163     —          (272,171

Commission expenses

     (26,620     (22,711     (15,337     283        (64,385

Other operating expenses

     (65,062     (34,375     (8,261     —          (107,698

Other underwriting income (expense)

     317        —          46        (283     80   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting profit (loss)

   $ 15,076      $ 9,571      $ 9,639      $ —        $ 34,286   

Net investment income

           32,848        32,848   

Net realized gains (losses)

           9,512        9,512   

Interest expense

           (7,711     (7,711

Other income (loss)

           (2,200     (2,200
        

 

 

   

 

 

 

Income (loss) before income taxes

   $ 15,076      $ 9,571      $ 9,639      $ 32,449      $ 66,735   

Income tax (expense) benefit

           (21,622     (21,622
        

 

 

   

 

 

 

Net income (loss)

           $ 45,113   
          

 

 

 

Losses and LAE ratio

     60.3     48.2     59.2       56.9

Commission expense ratio

     9.9     17.6     18.9       13.5

Other operating expense ratio (2)

     24.2     26.8     10.1       22.4
  

 

 

   

 

 

   

 

 

     

 

 

 

Combined ratio

     94.4     92.6     88.2       92.8
  

 

 

   

 

 

   

 

 

     

 

 

 

(1) - Includes Corporate segment intercompany eliminations.

(2) - Includes Other operating expenses and Other underwriting income (expense).

 

     Six Months Ended June 30, 2014  

amounts in thousands

   U.S.
Insurance
    Int’l
Insurance
    GlobalRe     Corporate (1)     Total  

Net earned premiums

   $ 240,444      $ 121,715      $ 94,197      $ —        $ 456,356   

Net losses and LAE

     (146,095     (66,513     (62,679     —          (275,287

Commission expenses

     (22,728     (19,864     (16,340     1,055        (57,877

Other operating expenses

     (56,833     (30,495     (7,810     —          (95,138

Other underwriting income (expense)

     1,249        17        179        (1,055     390   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting profit (loss)

   $ 16,037      $ 4,860      $ 7,547      $ —        $ 28,444   

Net investment income

           32,258        32,258   

Net realized gains (losses)

           5,306        5,306   

Interest expense

           (8,171     (8,171

Other income (loss)

           8,344        8,344   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

   $ 16,037      $ 4,860      $ 7,547      $ 37,737      $ 66,181   

Income tax (expense) benefit

           (21,352     (21,352
        

 

 

   

 

 

 

Net income (loss)

           $ 44,829   
          

 

 

 

Losses and LAE ratio

     60.8     54.6     66.5       60.3

Commission expense ratio

     9.5     16.3     17.3       12.7

Other operating expense ratio (2)

     23.0     25.1     8.2       20.8
  

 

 

   

 

 

   

 

 

     

 

 

 

Combined ratio

     93.3     96.0     92.0       93.8
  

 

 

   

 

 

   

 

 

     

 

 

 

(1) - Includes Corporate segment intercompany eliminations.

(2) - Includes Other operating expenses and Other underwriting income (expense).

 

Revenue by operating segment for the three and six months ended June 30, 2015 and 2014 was as follows:

 

    Three months ended June 30, 2015     Three months ended June 30, 2014     % Change  

amounts in thousands

  Gross
written
premiums
    Ceded
written
premiums
    Net
written
premiums
    Net
earned
premiums
    Gross
written
premiums
    Ceded
written
premiums
    Net
written
premiums
    Net
earned
premiums
    Gross
written
premiums
    Ceded
written
premiums
    Net
written
premiums
    Net
earned
premiums
 

U.S. Insurance

                       

Marine

  $ 41,803      $ (15,026   $ 26,777      $ 25,977      $ 42,548      $ (11,587   $ 30,961      $ 26,727        -1.7     29.7     -13.5     -2.8

P&C

    170,216        (49,305     120,911        96,440        137,137        (40,452     96,685        76,585        24.1     21.9     25.1     25.9

Professional Liability

    27,968        (14,551     13,417        14,887        27,018        (7,965     19,053        21,942        3.5     82.7     -29.6     -32.2
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    239,987        (78,882     161,105        137,304        206,703        (60,004     146,699        125,254        16.1     31.5     9.8     9.6

Int’l Insurance

                       

Marine

  $ 41,432      $ (9,126   $ 32,306      $ 40,132      $ 47,532      $ (17,033   $ 30,499      $ 34,177        -12.8     -46.4     5.9     17.4

P&C

    41,615        (24,513     17,102        10,199        51,305        (31,284     20,021        16,466        -18.9     -21.6     -14.6     -38.1

Professional Liability

    25,743        (7,982     17,761        12,855        21,895        (8,028     13,867        9,018        17.6     -0.6     28.1     42.5
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    108,790        (41,621     67,169        63,186        120,732        (56,345     64,387        59,661        -9.9     -26.1     4.3     5.9

GlobalRe

  $ 30,694      $ (724   $ 29,970      $ 41,838      $ 21,360      $ (582   $ 20,778      $ 46,169        43.7     24.4     44.2     -9.4
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 379,471      $ (121,227   $ 258,244      $ 242,328      $ 348,795      $ (116,931   $ 231,864      $ 231,084        8.8     3.7     11.4     4.9
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    Six months ended June 30, 2015     Six months ended June 30, 2014     % Change  

amounts in thousands

  Gross
written
premiums
    Ceded
written
premiums
    Net
written
premiums
    Net
earned
premiums
    Gross
written
premiums
    Ceded
written
premiums
    Net
written
premiums
    Net
earned
premiums
    Gross
written
premiums
    Ceded
written
premiums
    Net
written
premiums
    Net
earned
premiums
 

U.S. Insurance

                       

Marine

  $ 82,638      $ (31,312   $ 51,326      $ 49,901      $ 85,573      $ (20,757   $ 64,816      $ 54,713        -3.4     50.8     -20.8     -8.8

P&C

    304,362        (88,863     215,499        187,175        262,256        (86,608     175,648        141,516        16.1     2.6     22.7     32.3

Professional Liability

    52,314        (27,437     24,877        31,319        57,222        (17,705     39,517        44,215        -8.6     55.0     -37.0     -29.2
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    439,314        (147,612     291,702        268,395        405,051        (125,070     279,981        240,444        8.5     18.0     4.2     11.6

Int’l Insurance

                       

Marine

  $ 108,842      $ (19,948   $ 88,894      $ 77,924      $ 109,514      $ (29,427   $ 80,087      $ 72,221        -0.6     -32.2     11.0     7.9

P&C

    74,565        (40,642     33,923        26,233        93,555        (55,748     37,807        32,907        -20.3     -27.1     -10.3     -20.3

Professional Liability

    47,810        (15,287     32,523        24,554        36,855        (13,752     23,103        16,587        29.7     11.2     40.8     48.0
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    231,217        (75,877     155,340        128,711        239,924        (98,927     140,997        121,715        -3.6     -23.3     10.2     5.7

GlobalRe

  $ 105,400      $ (5,240   $ 100,160      $ 81,354      $ 126,610      $ (3,874   $ 122,736      $ 94,197        -16.8     35.3     -18.4     -13.6
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 775,931      $ (228,729   $ 547,202      $ 478,460      $ 771,585      $ (227,871   $ 543,714      $ 456,356        0.6     0.4     0.6     4.8