XML 48 R10.htm IDEA: XBRL DOCUMENT v3.3.0.814
Segment Information
9 Months Ended
Sep. 30, 2015
Segment Reporting [Abstract]  
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 2015 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 Net investment income, Net realized gains (losses), Interest expense, 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 nine months ended September 30, 2015 and 2014 was as follows:

 

 

 

Three Months Ended September 30, 2015

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

Insurance

 

 

GlobalRe

 

 

Corporate (1)

 

 

Total

 

Net earned premiums

 

$

142,409

 

 

$

68,533

 

 

$

43,140

 

 

$

 

 

$

254,082

 

Net losses and LAE

 

 

(85,140

)

 

 

(39,182

)

 

 

(22,224

)

 

 

 

 

 

(146,546

)

Commission expenses

 

 

(15,157

)

 

 

(12,780

)

 

 

(7,705

)

 

 

1,389

 

 

 

(34,253

)

Other operating expenses

 

 

(32,948

)

 

 

(19,937

)

 

 

(3,714

)

 

 

 

 

 

(56,599

)

Other underwriting income (expense)

 

 

1,013

 

 

 

 

 

 

395

 

 

 

(1,389

)

 

 

19

 

Underwriting profit (loss)

 

$

10,177

 

 

$

(3,366

)

 

$

9,892

 

 

$

 

 

$

16,703

 

Net investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,371

 

 

 

17,371

 

Net realized gains (losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(757

)

 

 

(757

)

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,856

)

 

 

(3,856

)

Other income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,537

)

 

 

(2,537

)

Income before income taxes

 

$

10,177

 

 

$

(3,366

)

 

$

9,892

 

 

$

10,221

 

 

$

26,924

 

Income tax (expense) benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8,723

)

 

 

(8,723

)

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

18,201

 

Losses and LAE ratio

 

 

59.8

%

 

 

57.2

%

 

 

51.5

%

 

 

 

 

 

 

57.7

%

Commission expense ratio

 

 

10.6

%

 

 

18.6

%

 

 

17.9

%

 

 

 

 

 

 

13.5

%

Other operating expense ratio (2)

 

 

22.5

%

 

 

29.1

%

 

 

7.7

%

 

 

 

 

 

 

22.2

%

Combined ratio

 

 

92.9

%

 

 

104.9

%

 

 

77.1

%

 

 

 

 

 

 

93.4

%

 

(1) - Includes Corporate segment intercompany eliminations.

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

 

 

 

Three Months Ended September 30, 2014

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

Insurance

 

 

GlobalRe

 

 

Corporate (1)

 

 

Total

 

Net earned premiums

 

$

130,420

 

 

$

66,278

 

 

$

48,669

 

 

$

 

 

$

245,367

 

Net losses and LAE

 

 

(80,722

)

 

 

(24,910

)

 

 

(29,652

)

 

 

 

 

 

(135,284

)

Commission expenses

 

 

(12,870

)

 

 

(12,792

)

 

 

(8,831

)

 

 

550

 

 

 

(33,943

)

Other operating expenses

 

 

(29,160

)

 

 

(17,288

)

 

 

(3,940

)

 

 

 

 

 

(50,388

)

Other underwriting income (expense)

 

 

534

 

 

 

1

 

 

 

122

 

 

 

(550

)

 

 

107

 

Underwriting profit (loss)

 

$

8,202

 

 

$

11,289

 

 

$

6,368

 

 

$

 

 

$

25,859

 

Net investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,839

 

 

 

15,839

 

Net realized gains (losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,718

 

 

 

6,718

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,388

)

 

 

(3,388

)

Other income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,229

 

 

 

1,229

 

Income before income taxes

 

$

8,202

 

 

$

11,289

 

 

$

6,368

 

 

$

20,398

 

 

$

46,257

 

Income tax (expense) benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(15,032

)

 

 

(15,032

)

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

31,225

 

Losses and LAE ratio

 

 

61.9

%

 

 

37.6

%

 

 

60.9

%

 

 

 

 

 

 

55.1

%

Commission expense ratio

 

 

9.9

%

 

 

19.3

%

 

 

18.1

%

 

 

 

 

 

 

13.8

%

Other operating expense ratio (2)

 

 

21.9

%

 

 

26.1

%

 

 

7.9

%

 

 

 

 

 

 

20.6

%

Combined ratio

 

 

93.7

%

 

 

83.0

%

 

 

86.9

%

 

 

 

 

 

 

89.5

%

 

(1) - Includes Corporate segment intercompany eliminations.

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

 

 

 

Nine Months Ended September 30, 2015

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

Insurance

 

 

GlobalRe

 

 

Corporate (1)

 

 

Total

 

Net earned premiums

 

$

410,804

 

 

$

197,244

 

 

$

124,494

 

 

$

 

 

$

732,542

 

Net losses and LAE

 

 

(247,094

)

 

 

(101,236

)

 

 

(70,387

)

 

 

 

 

 

(418,717

)

Commission expenses

 

 

(41,777

)

 

 

(35,491

)

 

 

(23,042

)

 

 

1,672

 

 

 

(98,638

)

Other operating expenses

 

 

(98,010

)

 

 

(54,312

)

 

 

(11,975

)

 

 

 

 

 

(164,297

)

Other underwriting income (expense)

 

 

1,330

 

 

 

 

 

 

441

 

 

 

(1,672

)

 

 

99

 

Underwriting profit (loss)

 

$

25,253

 

 

$

6,205

 

 

$

19,531

 

 

$

 

 

$

50,989

 

Net investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

50,219

 

 

 

50,219

 

Net realized gains (losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,755

 

 

 

8,755

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,567

)

 

 

(11,567

)

Other income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,737

)

 

 

(4,737

)

Income (loss) before income taxes

 

$

25,253

 

 

$

6,205

 

 

$

19,531

 

 

$

42,670

 

 

$

93,659

 

Income tax (expense) benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(30,345

)

 

 

(30,345

)

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

63,314

 

Losses and LAE ratio

 

 

60.1

%

 

 

51.3

%

 

 

56.5

%

 

 

 

 

 

 

57.2

%

Commission expense ratio

 

 

10.2

%

 

 

18.0

%

 

 

18.5

%

 

 

 

 

 

 

13.5

%

Other operating expense ratio (2)

 

 

23.6

%

 

 

27.6

%

 

 

9.3

%

 

 

 

 

 

 

22.3

%

Combined ratio

 

 

93.9

%

 

 

96.9

%

 

 

84.3

%

 

 

 

 

 

 

93.0

%

 

(1) - Includes Corporate segment intercompany eliminations.

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

 

 

 

Nine Months Ended September 30, 2014

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

Insurance

 

 

GlobalRe

 

 

Corporate (1)

 

 

Total

 

Net earned premiums

 

$

370,864

 

 

$

187,993

 

 

$

142,866

 

 

$

 

 

$

701,723

 

Net losses and LAE

 

 

(226,817

)

 

 

(91,423

)

 

 

(92,331

)

 

 

 

 

 

(410,571

)

Commission expenses

 

 

(35,598

)

 

 

(32,656

)

 

 

(25,171

)

 

 

1,605

 

 

 

(91,820

)

Other operating expenses

 

 

(85,993

)

 

 

(47,783

)

 

 

(11,750

)

 

 

 

 

 

(145,526

)

Other underwriting income (expense)

 

 

1,783

 

 

 

18

 

 

 

301

 

 

 

(1,605

)

 

 

497

 

Underwriting profit (loss)

 

$

24,239

 

 

$

16,149

 

 

$

13,915

 

 

$

 

 

$

54,303

 

Net investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48,097

 

 

 

48,097

 

Net realized gains (losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,024

 

 

 

12,024

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,559

)

 

 

(11,559

)

Other income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,573

 

 

 

9,573

 

Income (loss) before income taxes

 

$

24,239

 

 

$

16,149

 

 

$

13,915

 

 

$

58,135

 

 

$

112,438

 

Income tax (expense) benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(36,384

)

 

 

(36,384

)

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

76,054

 

Losses and LAE ratio

 

 

61.2

%

 

 

48.6

%

 

 

64.6

%

 

 

 

 

 

 

58.5

%

Commission expense ratio

 

 

9.6

%

 

 

17.4

%

 

 

17.6

%

 

 

 

 

 

 

13.1

%

Other operating expense ratio (2)

 

 

22.7

%

 

 

25.4

%

 

 

8.1

%

 

 

 

 

 

 

20.7

%

Combined ratio

 

 

93.5

%

 

 

91.4

%

 

 

90.3

%

 

 

 

 

 

 

92.3

%

 

(1) - Includes Corporate segment intercompany eliminations.

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

 

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

 

 

 

Three months ended September 30, 2015

 

 

Three months ended September 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

 

$

35,529

 

 

$

(13,865

)

 

$

21,664

 

 

$

24,292

 

 

$

34,576

 

 

$

(13,338

)

 

$

21,238

 

 

$

27,207

 

 

 

2.8

%

 

 

4.0

%

 

 

2.0

%

 

 

(10.7

%)

P&C

 

 

154,009

 

 

 

(34,902

)

 

 

119,107

 

 

 

104,473

 

 

 

138,181

 

 

 

(41,180

)

 

 

97,001

 

 

 

82,635

 

 

 

11.5

%

 

 

(15.2

%)

 

 

22.8

%

 

 

26.4

%

Professional Liability

 

 

29,245

 

 

 

(14,986

)

 

 

14,259

 

 

 

13,644

 

 

 

26,966

 

 

 

(7,136

)

 

 

19,830

 

 

 

20,578

 

 

 

8.5

%

 

 

110.0

%

 

 

(28.1

%)

 

 

(33.7

%)

Total

 

$

218,783

 

 

$

(63,753

)

 

$

155,030

 

 

$

142,409

 

 

$

199,723

 

 

$

(61,654

)

 

$

138,069

 

 

$

130,420

 

 

 

9.5

%

 

 

3.4

%

 

 

12.3

%

 

 

9.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

41,002

 

 

$

(10,985

)

 

$

30,017

 

 

$

36,792

 

 

$

41,593

 

 

$

(6,924

)

 

$

34,669

 

 

$

40,207

 

 

 

(1.4

%)

 

 

58.7

%

 

 

(13.4

%)

 

 

(8.5

%)

P&C

 

 

37,449

 

 

 

(20,034

)

 

 

17,415

 

 

 

16,879

 

 

 

35,399

 

 

 

(24,267

)

 

 

11,132

 

 

 

14,300

 

 

 

5.8

%

 

 

(17.4

%)

 

 

56.4

%

 

 

18.0

%

Professional Liability

 

 

20,337

 

 

 

(6,785

)

 

 

13,552

 

 

 

14,862

 

 

 

17,169

 

 

 

(5,416

)

 

 

11,753

 

 

 

11,771

 

 

 

18.5

%

 

 

25.3

%

 

 

15.3

%

 

 

26.3

%

Total

 

$

98,788

 

 

$

(37,804

)

 

$

60,984

 

 

$

68,533

 

 

$

94,161

 

 

$

(36,607

)

 

$

57,554

 

 

$

66,278

 

 

 

4.9

%

 

 

3.3

%

 

 

6.0

%

 

 

3.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GlobalRe

$

36,491

 

 

$

(566

)

 

$

35,925

 

 

$

43,140

 

 

$

33,585

 

 

$

(791

)

 

$

32,794

 

 

$

48,669

 

 

 

8.7

%

 

 

(28.4

%)

 

 

9.5

%

 

 

(11.4

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

354,062

 

 

$

(102,123

)

 

$

251,939

 

 

$

254,082

 

 

$

327,469

 

 

$

(99,052

)

 

$

228,417

 

 

$

245,367

 

 

 

8.1

%

 

 

3.1

%

 

 

10.3

%

 

 

3.6

%

 

 

 

Nine months ended September 30, 2015

 

 

Nine months ended September 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

 

$

118,167

 

 

$

(45,177

)

 

$

72,990

 

 

$

74,193

 

 

$

120,149

 

 

$

(34,095

)

 

$

86,054

 

 

$

81,920

 

 

 

(1.6

%)

 

 

32.5

%

 

 

(15.2

%)

 

 

(9.4

%)

P&C

 

 

458,371

 

 

 

(123,765

)

 

 

334,606

 

 

 

291,648

 

 

 

400,437

 

 

 

(127,788

)

 

 

272,649

 

 

 

224,151

 

 

 

14.5

%

 

 

(3.1

%)

 

 

22.7

%

 

 

30.1

%

Professional Liability

 

 

81,559

 

 

 

(42,423

)

 

 

39,136

 

 

 

44,963

 

 

 

84,188

 

 

 

(24,841

)

 

 

59,347

 

 

 

64,793

 

 

 

(3.1

%)

 

 

70.8

%

 

 

(34.1

%)

 

 

(30.6

%)

Total

 

$

658,097

 

 

$

(211,365

)

 

$

446,732

 

 

$

410,804

 

 

$

604,774

 

 

$

(186,724

)

 

$

418,050

 

 

$

370,864

 

 

 

8.8

%

 

 

13.2

%

 

 

6.9

%

 

 

10.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

149,844

 

 

$

(30,933

)

 

$

118,911

 

 

$

114,716

 

 

$

151,107

 

 

$

(36,351

)

 

$

114,756

 

 

$

112,428

 

 

 

(0.8

%)

 

 

(14.9

%)

 

 

3.6

%

 

 

2.0

%

P&C

 

 

112,014

 

 

 

(60,676

)

 

 

51,338

 

 

 

43,112

 

 

 

128,954

 

 

 

(80,015

)

 

 

48,939

 

 

 

47,207

 

 

 

(13.1

%)

 

 

(24.2

%)

 

 

4.9

%

 

 

(8.7

%)

Professional Liability

 

 

68,147

 

 

 

(22,072

)

 

 

46,075

 

 

 

39,416

 

 

 

54,024

 

 

 

(19,168

)

 

 

34,856

 

 

 

28,358

 

 

 

26.1

%

 

 

15.2

%

 

 

32.2

%

 

 

39.0

%

Total

 

$

330,005

 

 

$

(113,681

)

 

$

216,324

 

 

$

197,244

 

 

$

334,085

 

 

$

(135,534

)

 

$

198,551

 

 

$

187,993

 

 

 

(1.2

%)

 

 

(16.1

%)

 

 

9.0

%

 

 

4.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GlobalRe

$

141,891

 

 

$

(5,806

)

 

$

136,085

 

 

$

124,494

 

 

$

160,195

 

 

$

(4,665

)

 

$

155,530

 

 

$

142,866

 

 

 

(11.4

%)

 

 

24.5

%

 

 

(12.5

%)

 

 

(12.9

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,129,993

 

 

$

(330,852

)

 

$

799,141

 

 

$

732,542

 

 

$

1,099,054

 

 

$

(326,923

)

 

$

772,131

 

 

$

701,723

 

 

 

2.8

%

 

 

1.2

%

 

 

3.5

%

 

 

4.4

%