XML 22 R10.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information
6 Months Ended
Jun. 30, 2016
Segment Reporting [Abstract]  
Segment Information

NOTE 2.  SEGMENT INFORMATION

 

We report our results of operations consistent with the manner in which our Chief Operating Decision Maker reviews the business to assess performance through our reportable segments: U.S. Insurance, International Insurance (“Int’l Insurance”), Global Reinsurance (“GlobalRe”) and Corporate. 

We classify our business into three underwriting segments: U.S. Insurance, Int’l Insurance and GlobalRe.  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 2 of our Annual Report on Form 10-K for the year ended December 31, 2015.  

Financial data by segment for the three and six months ended June 30, 2016 and 2015 was as follows:

 

 

 

Three Months Ended June 30, 2016

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

Insurance

 

 

GlobalRe

 

 

Corporate (1)

 

 

Total

 

Net earned premiums

 

$

152,384

 

 

$

77,833

 

 

$

37,775

 

 

$

 

 

$

267,992

 

Net losses and LAE

 

 

(93,428

)

 

 

(48,066

)

 

 

(25,712

)

 

 

 

 

 

(167,206

)

Commission expenses

 

 

(16,894

)

 

 

(16,821

)

 

 

(7,492

)

 

 

481

 

 

 

(40,726

)

Other operating expenses

 

 

(31,570

)

 

 

(23,043

)

 

 

(4,461

)

 

 

 

 

 

(59,074

)

Other underwriting income (expense)

 

 

342

 

 

 

 

 

 

203

 

 

 

(481

)

 

 

64

 

Underwriting profit (loss)

 

$

10,834

 

 

$

(10,097

)

 

$

313

 

 

$

 

 

$

1,050

 

Net investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19,875

 

 

 

19,875

 

Net realized gains (losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,810

 

 

 

1,810

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,858

)

 

 

(3,858

)

Other income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,366

 

 

 

4,366

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

10,834

 

 

$

(10,097

)

 

$

313

 

 

$

22,193

 

 

$

23,243

 

Income tax (expense) benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,053

)

 

 

(7,053

)

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

16,190

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and LAE ratio

 

 

61.3

%

 

 

61.8

%

 

 

68.1

%

 

 

 

 

 

 

62.4

%

Commission expense ratio

 

 

11.1

%

 

 

21.6

%

 

 

19.8

%

 

 

 

 

 

 

15.2

%

Other operating expense ratio (2)

 

 

20.5

%

 

 

29.6

%

 

 

11.3

%

 

 

 

 

 

 

22.0

%

Combined ratio

 

 

92.9

%

 

 

113.0

%

 

 

99.2

%

 

 

 

 

 

 

99.6

%

 

(1) - Includes Corporate segment intercompany eliminations.

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

 

 

 

 

Three Months Ended June 30, 2015

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

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).

 

 

 

Six Months Ended June 30, 2016

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

Insurance

 

 

GlobalRe

 

 

Corporate (1)

 

 

Total

 

Net earned premiums

 

$

300,724

 

 

$

155,841

 

 

$

75,785

 

 

$

 

 

$

532,350

 

Net losses and LAE

 

 

(184,940

)

 

 

(88,476

)

 

 

(46,746

)

 

 

 

 

 

(320,162

)

Commission expenses

 

 

(31,749

)

 

 

(32,176

)

 

 

(15,237

)

 

 

882

 

 

 

(78,280

)

Other operating expenses

 

 

(65,331

)

 

 

(44,814

)

 

 

(9,738

)

 

 

 

 

 

(119,883

)

Other underwriting income (expense)

 

 

703

 

 

 

 

 

 

252

 

 

 

(882

)

 

 

73

 

Underwriting profit (loss)

 

$

19,407

 

 

$

(9,625

)

 

$

4,316

 

 

$

 

 

$

14,098

 

Net investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39,469

 

 

 

39,469

 

Net realized gains (losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,407

 

 

 

3,407

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,716

)

 

 

(7,716

)

Other income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,906

 

 

 

6,906

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

$

19,407

 

 

$

(9,625

)

 

$

4,316

 

 

$

42,066

 

 

$

56,164

 

Income tax (expense) benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(17,042

)

 

 

(17,042

)

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

39,122

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and LAE ratio

 

 

61.5

%

 

 

56.8

%

 

 

61.7

%

 

 

 

 

 

 

60.1

%

Commission expense ratio

 

 

10.6

%

 

 

20.6

%

 

 

20.1

%

 

 

 

 

 

 

14.7

%

Other operating expense ratio (2)

 

 

21.4

%

 

 

28.8

%

 

 

12.5

%

 

 

 

 

 

 

22.6

%

Combined ratio

 

 

93.5

%

 

 

106.2

%

 

 

94.3

%

 

 

 

 

 

 

97.4

%

 

(1) - Includes Corporate segment intercompany eliminations.

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

 

 

 

Six Months Ended June 30, 2015

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

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).

Revenue by operating segment for the three and six months ended June 30, 2016 and 2015 was as follows:

 

 

 

 

Three Months Ended June 30, 2016

 

 

Three Months Ended June 30, 2015

 

 

% 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

 

$

46,187

 

 

$

(18,540

)

 

$

27,647

 

 

$

24,921

 

 

$

41,803

 

 

$

(15,026

)

 

$

26,777

 

 

$

25,977

 

 

 

10.5

%

 

 

23.4

%

 

 

3.2

%

 

 

(4.1

%)

P&C

 

 

168,654

 

 

 

(36,768

)

 

 

131,886

 

 

 

110,212

 

 

 

170,216

 

 

 

(49,305

)

 

 

120,911

 

 

 

96,440

 

 

 

(0.9

%)

 

 

(25.4

%)

 

 

9.1

%

 

 

14.3

%

Professional Liability

 

 

29,083

 

 

 

(7,310

)

 

 

21,773

 

 

 

17,251

 

 

 

27,968

 

 

 

(14,551

)

 

 

13,417

 

 

 

14,887

 

 

 

4.0

%

 

 

(49.8

%)

 

 

62.3

%

 

 

15.9

%

Total

 

$

243,924

 

 

$

(62,618

)

 

$

181,306

 

 

$

152,384

 

 

$

239,987

 

 

$

(78,882

)

 

$

161,105

 

 

$

137,304

 

 

 

1.6

%

 

 

(20.6

%)

 

 

12.5

%

 

 

11.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

41,147

 

 

$

(9,554

)

 

$

31,593

 

 

$

36,096

 

 

$

41,432

 

 

$

(9,126

)

 

$

32,306

 

 

$

40,132

 

 

 

(0.7

%)

 

 

4.7

%

 

 

(2.2

%)

 

 

(10.1

%)

P&C

 

 

63,002

 

 

 

(24,465

)

 

 

38,537

 

 

 

23,815

 

 

 

41,615

 

 

 

(24,513

)

 

 

17,102

 

 

 

10,199

 

 

 

51.4

%

 

 

(0.2

%)

 

 

125.3

%

 

 

133.5

%

Professional Liability

 

 

31,591

 

 

 

(7,891

)

 

 

23,700

 

 

 

17,922

 

 

 

25,743

 

 

 

(7,982

)

 

 

17,761

 

 

 

12,855

 

 

 

22.7

%

 

 

(1.1

%)

 

 

33.4

%

 

 

39.4

%

Total

 

$

135,740

 

 

$

(41,910

)

 

$

93,830

 

 

$

77,833

 

 

$

108,790

 

 

$

(41,621

)

 

$

67,169

 

 

$

63,186

 

 

 

24.8

%

 

 

0.7

%

 

 

39.7

%

 

 

23.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GlobalRe

$

32,901

 

 

$

(1,502

)

 

$

31,399

 

 

$

37,775

 

 

$

30,694

 

 

$

(724

)

 

$

29,970

 

 

$

41,838

 

 

 

7.2

%

 

 

107.5

%

 

 

4.8

%

 

 

(9.7

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

412,565

 

 

$

(106,030

)

 

$

306,535

 

 

$

267,992

 

 

$

379,471

 

 

$

(121,227

)

 

$

258,244

 

 

$

242,328

 

 

 

8.7

%

 

 

(12.5

%)

 

 

18.7

%

 

 

10.6

%

 

 

 

 

Six Months Ended June 30, 2016

 

 

Six Months Ended June 30, 2015

 

 

% 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

 

$

89,350

 

 

$

(36,187

)

 

$

53,163

 

 

$

48,171

 

 

$

82,638

 

 

$

(31,312

)

 

$

51,326

 

 

$

49,901

 

 

 

8.1

%

 

 

15.6

%

 

 

3.6

%

 

 

(3.5

%)

P&C

 

 

309,932

 

 

 

(67,275

)

 

 

242,657

 

 

 

219,371

 

 

 

304,362

 

 

 

(88,863

)

 

 

215,499

 

 

 

187,175

 

 

 

1.8

%

 

 

(24.3

%)

 

 

12.6

%

 

 

17.2

%

Professional Liability

 

 

55,289

 

 

 

(13,653

)

 

 

41,636

 

 

 

33,182

 

 

 

52,314

 

 

 

(27,437

)

 

 

24,877

 

 

 

31,319

 

 

 

5.7

%

 

 

(50.2

%)

 

 

67.4

%

 

 

5.9

%

Total

 

$

454,571

 

 

$

(117,115

)

 

$

337,456

 

 

$

300,724

 

 

$

439,314

 

 

$

(147,612

)

 

$

291,702

 

 

$

268,395

 

 

 

3.5

%

 

 

(20.7

%)

 

 

15.7

%

 

 

12.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

113,095

 

 

$

(20,643

)

 

$

92,452

 

 

$

74,952

 

 

$

108,842

 

 

$

(19,948

)

 

$

88,894

 

 

$

77,924

 

 

 

3.9

%

 

 

3.5

%

 

 

4.0

%

 

 

(3.8

%)

P&C

 

 

107,048

 

 

 

(41,694

)

 

 

65,354

 

 

 

45,024

 

 

 

74,565

 

 

 

(40,642

)

 

 

33,923

 

 

 

26,233

 

 

 

43.6

%

 

 

2.6

%

 

 

92.7

%

 

 

71.6

%

Professional Liability

 

 

59,740

 

 

 

(14,544

)

 

 

45,196

 

 

 

35,865

 

 

 

47,810

 

 

 

(15,287

)

 

 

32,523

 

 

 

24,554

 

 

 

25.0

%

 

 

(4.9

%)

 

 

39.0

%

 

 

46.1

%

Total

 

$

279,883

 

 

$

(76,881

)

 

$

203,002

 

 

$

155,841

 

 

$

231,217

 

 

$

(75,877

)

 

$

155,340

 

 

$

128,711

 

 

 

21.0

%

 

 

1.3

%

 

 

30.7

%

 

 

21.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GlobalRe

$

91,988

 

 

$

(6,091

)

 

$

85,897

 

 

$

75,785

 

 

$

105,400

 

 

$

(5,240

)

 

$

100,160

 

 

$

81,354

 

 

 

(12.7

%)

 

 

16.2

%

 

 

(14.2

%)

 

 

(6.8

%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

826,442

 

 

$

(200,087

)

 

$

626,355

 

 

$

532,350

 

 

$

775,931

 

 

$

(228,729

)

 

$

547,202

 

 

$

478,460

 

 

 

6.5

%

 

 

(12.5

%)

 

 

14.5

%

 

 

11.3

%