XML 24 R12.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information
6 Months Ended
Jun. 30, 2017
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 reporting 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 measures of underwriting profitability.   Underwriting Profit (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. We do not allocate our assets by underwriting segment as we evaluate the underwriting results of these segments separately from the results of our investments portfolio.

Financial data by segment for the three and six months ended June 30, 2017 and 2016 was as follows:

 

 

 

Three Months Ended June 30, 2017

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

Insurance

 

 

GlobalRe

 

 

Corporate (1)

 

 

Total

 

Net Earned Premiums

 

$

167,087

 

 

$

82,100

 

 

$

44,648

 

 

$

 

 

$

293,835

 

Net Losses and LAE

 

 

(105,270

)

 

 

(44,095

)

 

 

(27,745

)

 

 

 

 

 

(177,110

)

Commission Expenses

 

 

(20,460

)

 

 

(19,001

)

 

 

(8,970

)

 

 

258

 

 

 

(48,173

)

Other Operating Expenses

 

 

(33,140

)

 

 

(22,506

)

 

 

(5,120

)

 

 

 

 

 

(60,766

)

Other Underwriting Income (Expense)

 

 

100

 

 

 

 

 

 

169

 

 

 

(258

)

 

 

11

 

Underwriting Profit (Loss)

 

$

8,317

 

 

$

(3,502

)

 

$

2,982

 

 

$

 

 

$

7,797

 

Net Investment Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,265

 

 

 

22,265

 

Net Realized Gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,694

 

 

 

1,694

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,861

)

 

 

(3,861

)

Other Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(422

)

 

 

(422

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) Before Income Taxes

 

$

8,317

 

 

$

(3,502

)

 

$

2,982

 

 

$

19,676

 

 

$

27,473

 

Income Tax Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,971

)

 

 

(6,971

)

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

20,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and LAE Ratio

 

 

63.0

%

 

 

53.7

%

 

 

62.1

%

 

 

 

 

 

 

60.3

%

Commission Expense Ratio

 

 

12.2

%

 

 

23.1

%

 

 

20.1

%

 

 

 

 

 

 

16.4

%

Other Operating Expense Ratio (2)

 

 

19.8

%

 

 

27.5

%

 

 

11.1

%

 

 

 

 

 

 

20.6

%

Combined Ratio

 

 

95.0

%

 

 

104.3

%

 

 

93.3

%

 

 

 

 

 

 

97.3

%

 

(1) - Includes Corporate segment intercompany eliminations.

(2) - Includes Other Operating Expenses and Other Underwriting Income (Expense).

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,810

 

 

 

1,810

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,858

)

 

 

(3,858

)

Other Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,366

 

 

 

4,366

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) Before Income Taxes

 

$

10,834

 

 

$

(10,097

)

 

$

313

 

 

$

22,193

 

 

$

23,243

 

Income Tax Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,053

)

 

 

(7,053

)

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

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).

 

 

 

Six Months Ended June 30, 2017

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

Insurance

 

 

GlobalRe

 

 

Corporate (1)

 

 

Total

 

Net Earned Premiums

 

$

331,091

 

 

$

166,186

 

 

$

82,689

 

 

$

 

 

$

579,966

 

Net Losses and LAE

 

 

(204,096

)

 

 

(94,800

)

 

 

(47,814

)

 

 

 

 

 

(346,710

)

Commission Expenses

 

 

(40,844

)

 

 

(38,234

)

 

 

(17,462

)

 

 

523

 

 

 

(96,017

)

Other Operating Expenses

 

 

(66,612

)

 

 

(42,299

)

 

 

(10,393

)

 

 

 

 

 

(119,304

)

Other Underwriting Income (Expense)

 

 

210

 

 

 

 

 

 

345

 

 

 

(523

)

 

 

32

 

Underwriting Profit (Loss)

 

$

19,749

 

 

$

(9,147

)

 

$

7,365

 

 

$

 

 

$

17,967

 

Net Investment Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

43,713

 

 

 

43,713

 

Net Realized Gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,650

 

 

 

1,650

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,722

)

 

 

(7,722

)

Other Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

625

 

 

 

625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) Before Income Taxes

 

$

19,749

 

 

$

(9,147

)

 

$

7,365

 

 

$

38,266

 

 

$

56,233

 

Income Tax Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(14,621

)

 

 

(14,621

)

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

41,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and LAE Ratio

 

 

61.6

%

 

 

57.0

%

 

 

57.8

%

 

 

 

 

 

 

59.8

%

Commission Expense Ratio

 

 

12.3

%

 

 

23.0

%

 

 

21.1

%

 

 

 

 

 

 

16.6

%

Other Operating Expense Ratio (2)

 

 

20.1

%

 

 

25.5

%

 

 

12.2

%

 

 

 

 

 

 

20.5

%

Combined Ratio

 

 

94.0

%

 

 

105.5

%

 

 

91.1

%

 

 

 

 

 

 

96.9

%

 

(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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,407

 

 

 

3,407

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,716

)

 

 

(7,716

)

Other Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,906

 

 

 

6,906

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) Before Income Taxes

 

$

19,407

 

 

$

(9,625

)

 

$

4,316

 

 

$

42,066

 

 

$

56,164

 

Income Tax Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(17,042

)

 

 

(17,042

)

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

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).

Revenue by operating segment for the three and six months ended June 30, 2017 and 2016 was as follows:

 

 

 

Three Months Ended June 30, 2017

 

 

Three Months Ended June 30, 2016

 

 

% 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

 

$

41,687

 

 

$

(19,451

)

 

$

22,236

 

 

$

21,812

 

 

$

46,187

 

 

$

(18,540

)

 

$

27,647

 

 

$

24,921

 

 

 

(9.7

%)

 

 

4.9

%

 

 

(19.6

%)

 

 

(12.5

%)

P&C

 

 

187,492

 

 

 

(51,147

)

 

 

136,345

 

 

 

121,226

 

 

 

168,654

 

 

 

(36,768

)

 

 

131,886

 

 

 

110,212

 

 

 

11.2

%

 

 

39.1

%

 

 

3.4

%

 

 

10.0

%

Professional Liability

 

 

28,007

 

 

 

(3,259

)

 

 

24,748

 

 

 

24,049

 

 

 

29,083

 

 

 

(7,310

)

 

 

21,773

 

 

 

17,251

 

 

 

(3.7

%)

 

 

(55.4

%)

 

 

13.7

%

 

 

39.4

%

Total

 

$

257,186

 

 

$

(73,857

)

 

$

183,329

 

 

$

167,087

 

 

$

243,924

 

 

$

(62,618

)

 

$

181,306

 

 

$

152,384

 

 

 

5.4

%

 

 

17.9

%

 

 

1.1

%

 

 

9.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

49,597

 

 

$

(12,536

)

 

$

37,061

 

 

$

39,525

 

 

$

41,147

 

 

$

(9,554

)

 

$

31,593

 

 

$

36,096

 

 

 

20.5

%

 

 

31.2

%

 

 

17.3

%

 

 

9.5

%

P&C

 

 

46,663

 

 

 

(20,362

)

 

 

26,301

 

 

 

23,337

 

 

 

63,002

 

 

 

(24,465

)

 

 

38,537

 

 

 

23,815

 

 

 

(25.9

%)

 

 

(16.8

%)

 

 

(31.8

%)

 

 

(2.0

%)

Professional Liability

 

 

34,933

 

 

 

(10,911

)

 

 

24,022

 

 

 

19,238

 

 

 

31,591

 

 

 

(7,891

)

 

 

23,700

 

 

 

17,922

 

 

 

10.6

%

 

 

38.3

%

 

 

1.4

%

 

 

7.3

%

Total

 

$

131,193

 

 

$

(43,809

)

 

$

87,384

 

 

$

82,100

 

 

$

135,740

 

 

$

(41,910

)

 

$

93,830

 

 

$

77,833

 

 

 

(3.3

%)

 

 

4.5

%

 

 

(6.9

%)

 

 

5.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GlobalRe

$

63,800

 

 

$

(1,231

)

 

$

62,569

 

 

$

44,648

 

 

$

32,901

 

 

$

(1,502

)

 

$

31,399

 

 

$

37,775

 

 

 

93.9

%

 

 

(18.1

%)

 

 

99.3

%

 

 

18.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

452,179

 

 

$

(118,897

)

 

$

333,282

 

 

$

293,835

 

 

$

412,565

 

 

$

(106,030

)

 

$

306,535

 

 

$

267,992

 

 

 

9.6

%

 

 

12.1

%

 

 

8.7

%

 

 

9.6

%

 

 

 

 

Six Months Ended June 30, 2017

 

 

Six Months Ended June 30, 2016

 

 

% 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

 

$

82,637

 

 

$

(36,971

)

 

$

45,666

 

 

$

44,506

 

 

$

89,350

 

 

$

(36,187

)

 

$

53,163

 

 

$

48,171

 

 

 

(7.5

%)

 

 

2.2

%

 

 

(14.1

%)

 

 

(7.6

%)

P&C

 

 

358,126

 

 

 

(89,345

)

 

 

268,781

 

 

 

240,349

 

 

 

309,932

 

 

 

(67,275

)

 

 

242,657

 

 

 

219,371

 

 

 

15.5

%

 

 

32.8

%

 

 

10.8

%

 

 

9.6

%

Professional Liability

 

 

54,028

 

 

 

(9,028

)

 

 

45,000

 

 

 

46,236

 

 

 

55,289

 

 

 

(13,653

)

 

 

41,636

 

 

 

33,182

 

 

 

(2.3

%)

 

 

(33.9

%)

 

 

8.1

%

 

 

39.3

%

Total

 

$

494,791

 

 

$

(135,344

)

 

$

359,447

 

 

$

331,091

 

 

$

454,571

 

 

$

(117,115

)

 

$

337,456

 

 

$

300,724

 

 

 

8.8

%

 

 

15.6

%

 

 

6.5

%

 

 

10.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

118,430

 

 

$

(23,462

)

 

$

94,968

 

 

$

77,020

 

 

$

113,095

 

 

$

(20,643

)

 

$

92,452

 

 

$

74,952

 

 

 

4.7

%

 

 

13.7

%

 

 

2.7

%

 

 

2.8

%

P&C

 

 

87,031

 

 

 

(50,008

)

 

 

37,023

 

 

 

45,517

 

 

 

107,048

 

 

 

(41,694

)

 

 

65,354

 

 

 

45,024

 

 

 

(18.7

%)

 

 

19.9

%

 

 

(43.4

%)

 

 

1.1

%

Professional Liability

 

 

67,592

 

 

 

(16,932

)

 

 

50,660

 

 

 

43,649

 

 

 

59,740

 

 

 

(14,544

)

 

 

45,196

 

 

 

35,865

 

 

 

13.1

%

 

 

16.4

%

 

 

12.1

%

 

 

21.7

%

Total

 

$

273,053

 

 

$

(90,402

)

 

$

182,651

 

 

$

166,186

 

 

$

279,883

 

 

$

(76,881

)

 

$

203,002

 

 

$

155,841

 

 

 

(2.4

%)

 

 

17.6

%

 

 

(10.0

%)

 

 

6.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GlobalRe

$

134,640

 

 

$

(6,293

)

 

$

128,347

 

 

$

82,689

 

 

$

91,988

 

 

$

(6,091

)

 

$

85,897

 

 

$

75,785

 

 

 

46.4

%

 

 

3.3

%

 

 

49.4

%

 

 

9.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

902,484

 

 

$

(232,039

)

 

$

670,445

 

 

$

579,966

 

 

$

826,442

 

 

$

(200,087

)

 

$

626,355

 

 

$

532,350

 

 

 

9.2

%

 

 

16.0

%

 

 

7.0

%

 

 

8.9

%