XML 26 R11.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information
12 Months Ended
Dec. 31, 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 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.

The following tables set forth the financial data by segment for the years ended December 31, 2017, 2016 and 2015:

 

 

 

Year Ended December 31, 2017

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

Insurance

 

 

GlobalRe

 

 

Corporate (1)

 

 

Total

 

Net Earned Premiums

 

$

674,665

 

 

$

333,792

 

 

$

177,963

 

 

$

 

 

$

1,186,420

 

Net Losses and LAE

 

 

(443,353

)

 

 

(229,601

)

 

 

(133,311

)

 

 

 

 

 

(806,265

)

Commission Expenses

 

 

(77,729

)

 

 

(68,824

)

 

 

(39,136

)

 

 

958

 

 

 

(184,731

)

Other Operating Expenses

 

 

(128,905

)

 

 

(83,464

)

 

 

(20,861

)

 

 

 

 

 

(233,230

)

Other Underwriting Income (Expense)

 

 

461

 

 

 

 

 

 

565

 

 

 

(958

)

 

 

68

 

Underwriting Profit (Loss)

 

$

25,139

 

 

$

(48,097

)

 

$

(14,780

)

 

$

 

 

$

(37,738

)

Net Investment Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

89,293

 

 

 

89,293

 

Net Realized Gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

43,009

 

 

 

43,009

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(15,447

)

 

 

(15,447

)

Other Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,311

)

 

 

(4,311

)

Income (Loss) Before Income Taxes

 

$

25,139

 

 

$

(48,097

)

 

$

(14,780

)

 

$

112,544

 

 

$

74,806

 

Income Tax Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(34,312

)

 

 

(34,312

)

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

40,494

 

Losses and LAE ratio

 

 

65.7

%

 

 

68.8

%

 

 

74.9

%

 

 

 

 

 

 

68.0

%

Commission Expense Ratio

 

 

11.5

%

 

 

20.6

%

 

 

22.0

%

 

 

 

 

 

 

15.6

%

Other Operating Expense Ratio (2)

 

 

19.1

%

 

 

25.0

%

 

 

11.4

%

 

 

 

 

 

 

19.6

%

Combined Ratio

 

 

96.3

%

 

 

114.4

%

 

 

108.3

%

 

 

 

 

 

 

103.2

%

 

(1) - Includes Corporate segment intercompany eliminations.

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

 

 

 

Year Ended December 31, 2016

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

Insurance

 

 

GlobalRe

 

 

Corporate (1)

 

 

Total

 

Net Earned Premiums

 

$

629,308

 

 

$

307,416

 

 

$

163,621

 

 

$

 

 

$

1,100,345

 

Net Losses and LAE

 

 

(397,860

)

 

 

(178,284

)

 

 

(89,304

)

 

 

 

 

 

(665,448

)

Commission Expenses

 

 

(70,812

)

 

 

(61,703

)

 

 

(34,008

)

 

 

1,478

 

 

 

(165,045

)

Other Operating Expenses

 

 

(128,108

)

 

 

(86,395

)

 

 

(19,593

)

 

 

 

 

 

(234,096

)

Other Underwriting Income (Expense)

 

 

1,092

 

 

 

 

 

 

522

 

 

 

(1,478

)

 

 

136

 

Underwriting Profit (Loss)

 

$

33,620

 

 

$

(18,966

)

 

$

21,238

 

 

$

 

 

$

35,892

 

Net Investment Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

79,451

 

 

 

79,451

 

Net Realized Gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,036

 

 

 

9,036

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(15,435

)

 

 

(15,435

)

Other Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,565

 

 

 

8,565

 

Income (Loss) Before Income Taxes

 

$

33,620

 

 

$

(18,966

)

 

$

21,238

 

 

$

81,617

 

 

$

117,509

 

Income Tax Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(34,783

)

 

 

(34,783

)

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

82,726

 

Losses and LAE ratio

 

 

63.2

%

 

 

58.0

%

 

 

54.6

%

 

 

 

 

 

 

60.5

%

Commission Expense Ratio

 

 

11.3

%

 

 

20.1

%

 

 

20.8

%

 

 

 

 

 

 

15.0

%

Other Operating Expense Ratio (2)

 

 

20.2

%

 

 

28.1

%

 

 

11.6

%

 

 

 

 

 

 

21.2

%

Combined Ratio

 

 

94.7

%

 

 

106.2

%

 

 

87.0

%

 

 

 

 

 

 

96.7

%

 

(1) - Includes Corporate segment intercompany eliminations.

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

 

 

 

Year Ended December 31, 2015

 

 

 

U.S.

 

 

Int'l

 

 

 

 

 

 

 

 

 

 

 

 

 

amounts in thousands

 

Insurance

 

 

Insurance

 

 

GlobalRe

 

 

Corporate (1)

 

 

Total

 

Net Earned Premiums

 

$

555,836

 

 

$

259,960

 

 

$

168,291

 

 

$

 

 

$

984,087

 

Net Losses and LAE

 

 

(343,497

)

 

 

(134,702

)

 

 

(94,399

)

 

 

 

 

 

(572,598

)

Commission Expenses

 

 

(56,319

)

 

 

(43,676

)

 

 

(32,240

)

 

 

2,258

 

 

 

(129,977

)

Other Operating Expenses

 

 

(131,407

)

 

 

(75,867

)

 

 

(16,242

)

 

 

 

 

 

(223,516

)

Other Underwriting Income (Expense)

 

 

1,690

 

 

 

 

 

 

690

 

 

 

(2,258

)

 

 

122

 

Underwriting Profit

 

$

26,303

 

 

$

5,715

 

 

$

26,100

 

 

$

 

 

$

58,118

 

Net Investment Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68,718

 

 

 

68,718

 

Net Realized Gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,675

 

 

 

6,675

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(15,424

)

 

 

(15,424

)

Other Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(613

)

 

 

(613

)

Income Before Income Taxes

 

$

26,303

 

 

$

5,715

 

 

$

26,100

 

 

$

59,356

 

 

$

117,474

 

Income Tax Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(36,417

)

 

 

(36,417

)

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

81,057

 

Losses and LAE ratio

 

 

61.8

%

 

 

51.8

%

 

 

56.1

%

 

 

 

 

 

 

58.2

%

Commission Expense Ratio

 

 

10.1

%

 

 

16.8

%

 

 

19.2

%

 

 

 

 

 

 

13.2

%

Other Operating Expense Ratio (2)

 

 

23.4

%

 

 

29.2

%

 

 

9.2

%

 

 

 

 

 

 

22.7

%

Combined Ratio

 

 

95.3

%

 

 

97.8

%

 

 

84.5

%

 

 

 

 

 

 

94.1

%

 

(1) - Includes Corporate segment intercompany eliminations.

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

 

The following tables provide additional financial data by operating segment for the years ended December 31, 2017, 2016 and 2015:

 

 

 

Year Ended December 31, 2017

 

amounts  in  thousands

 

Gross written

premiums

 

 

Ceded written

premiums

 

 

Net written

premiums

 

 

Net earned

premiums

 

U.S. Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

156,171

 

 

$

(72,431

)

 

$

83,740

 

 

$

86,605

 

P&C

 

 

713,539

 

 

 

(173,501

)

 

 

540,038

 

 

 

495,260

 

Professional Liability

 

 

118,583

 

 

 

(21,061

)

 

 

97,522

 

 

 

92,800

 

Total

 

$

988,293

 

 

$

(266,993

)

 

$

721,300

 

 

$

674,665

 

Int'l Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

198,241

 

 

$

(42,018

)

 

$

156,223

 

 

$

152,396

 

P&C

 

 

159,123

 

 

 

(85,298

)

 

 

73,825

 

 

 

88,517

 

Professional Liability

 

 

143,766

 

 

 

(37,962

)

 

 

105,804

 

 

 

92,879

 

Total

 

$

501,130

 

 

$

(165,278

)

 

$

335,852

 

 

$

333,792

 

GlobalRe

$

223,842

 

 

$

(9,664

)

 

$

214,178

 

 

$

177,963

 

Total

 

$

1,713,265

 

 

$

(441,935

)

 

$

1,271,330

 

 

$

1,186,420

 

 

 

 

Year Ended December 31, 2016

 

amounts  in  thousands

 

Gross written

premiums

 

 

Ceded written

premiums

 

 

Net written

premiums

 

 

Net earned

premiums

 

U.S. Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

169,405

 

 

$

(70,858

)

 

$

98,547

 

 

$

100,132

 

P&C

 

 

631,562

 

 

 

(135,888

)

 

 

495,674

 

 

 

453,673

 

Professional Liability

 

 

118,428

 

 

 

(29,081

)

 

 

89,347

 

 

 

75,503

 

Total

 

$

919,395

 

 

$

(235,827

)

 

$

683,568

 

 

$

629,308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

183,228

 

 

$

(40,092

)

 

$

143,136

 

 

$

141,593

 

P&C

 

 

181,094

 

 

 

(69,606

)

 

 

111,488

 

 

 

89,455

 

Professional Liability

 

 

120,149

 

 

 

(28,806

)

 

 

91,343

 

 

 

76,368

 

Total

 

$

484,471

 

 

$

(138,504

)

 

$

345,967

 

 

$

307,416

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GlobalRe

$

165,045

 

 

$

(8,356

)

 

$

156,689

 

 

$

163,621

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,568,911

 

 

$

(382,687

)

 

$

1,186,224

 

 

$

1,100,345

 

 

 

 

Year Ended December 31, 2015

 

amounts  in  thousands

 

Gross written

premiums

 

 

Ceded written

premiums

 

 

Net written

premiums

 

 

Net earned

premiums

 

U.S. Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

158,124

 

 

$

(61,916

)

 

$

96,208

 

 

$

96,082

 

P&C

 

 

596,673

 

 

 

(152,168

)

 

 

444,505

 

 

 

401,408

 

Professional Liability

 

 

110,984

 

 

 

(54,691

)

 

 

56,293

 

 

 

58,346

 

Total

 

$

865,781

 

 

$

(268,775

)

 

$

597,006

 

 

$

555,836

 

Int'l Insurance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

$

183,707

 

 

$

(36,515

)

 

$

147,192

 

 

$

149,256

 

P&C

 

 

130,729

 

 

 

(67,722

)

 

 

63,007

 

 

 

55,320

 

Professional Liability

 

 

97,511

 

 

 

(29,768

)

 

 

67,743

 

 

 

55,384

 

Total

 

$

411,947

 

 

$

(134,005

)

 

$

277,942

 

 

$

259,960

 

GlobalRe

$

175,774

 

 

$

(6,862

)

 

$

168,912

 

 

$

168,291

 

Total

 

$

1,453,502

 

 

$

(409,642

)

 

$

1,043,860

 

 

$

984,087

 

 

The following is a summary of our Company's Gross Written Premiums allocated based on the location of the insured's head office:

 

 

 

Years Ended December 31,

 

amounts in thousands

 

2017

 

 

2016

 

 

2015

 

United States

 

$

1,203,695

 

 

$

1,101,337

 

 

$

1,057,895

 

Worldwide (Excluding the United States)

 

 

509,570

 

 

 

467,574

 

 

 

395,607

 

Total

 

$

1,713,265

 

 

$

1,568,911

 

 

$

1,453,502

 

 

The assets of our Company are reviewed in total by management for purposes of decision making.