As of January 30, 2020 | ||||||||
Address: | ||||||||
One Hartford Plaza | A.M. Best | Standard & Poor’s | Moody’s | |||||
Hartford, CT 06155 | Insurance Financial Strength Ratings: | |||||||
Hartford Fire Insurance Company | A+ | A+ | A1 | |||||
Hartford Life and Accident Insurance Company | A | A+ | A2 | |||||
Maxum Casualty Insurance Company | A+ | Not Rated "NR" | NR | |||||
Maxum Indemnity Company | A+ | NR | NR | |||||
Navigators Insurance Company | A+ | A | NR | |||||
Navigators Specialty Insurance Company | A+ | A | NR | |||||
Navigators International Insurance Company Ltd. | A | A | NR | |||||
Assurances Continentales – Continentale Verzekeringen NV | NR | A- | NR | |||||
- Hartford Fire Insurance Company ratings are on stable outlook at A.M. Best, Moody’s, and Standard and Poor’s | ||||||||
- Hartford Life and Accident Insurance Company ratings are on stable outlook at A.M. Best, Moody’s, and Standard and Poor’s | ||||||||
Internet address: | - Maxum Casualty Insurance Company and Maxum Indemnity Company ratings are on stable outlook at A.M. Best | |||||||
http://www.thehartford.com | - Navigators Insurance Company and Navigators Specialty Insurance Company are on positive outlook at A.M. Best and on stable outlook at Standard and Poor's | |||||||
- Navigators International Insurance Co. Ltd. is on stable outlook at A.M. Best and Standard and Poor's | ||||||||
- Assurances Continentales - Continentale Verzekeringen, a Belgium domiciled insurance subsidiary, is on stable outlook at Standard and Poor's | ||||||||
Other Ratings: | ||||||||
The Hartford Financial Services Group, Inc.: | ||||||||
Senior debt | a- | BBB+ | Baa1 | |||||
Contact: | Commercial paper | AMB-1 | A-2 | P-2 | ||||
Susan Spivak Bernstein | Preferred stock | bbb | BBB- | Baa3 | ||||
Senior Vice President | Junior subordinated debentures | bbb | BBB- | Baa2 | ||||
Investor Relations | ||||||||
Phone (860) 547-6233 | ||||||||
- Hartford Financial Services Group, Inc. senior debt and junior subordinated debentures are on stable outlook at A.M. Best, Standard and Poor’s, and Moody's. | ||||||||
TRANSFER AGENT | ||||||||
Stockholder correspondence should be mailed to: | Overnight correspondence should be mailed to: | |||||||
Computershare | Computershare | |||||||
P.O. Box 505000 | 462 South 4th Street, Suite 1600 | |||||||
Louisville, KY 40233 | Louisville, KY 40202 | |||||||
CONSOLIDATED | Consolidated Financial Results | 1 |
Consolidated Statements of Operations | 2 | |
Operating Results by Segment | 3 | |
Consolidating Balance Sheets | 4 | |
Capital Structure | 5 | |
Statutory Capital to GAAP Stockholders’ Equity Reconciliation | 6 | |
Accumulated Other Comprehensive Income (Loss) | 7 | |
Property & Casualty Unpaid Losses and Loss Adjustment Expenses Reserve Rollforward | 8 | |
PROPERTY & CASUALTY | Property & Casualty Income Statements | 9 |
Property & Casualty Underwriting Ratios and Results | 10 | |
Commercial Lines Income Statements | 11 | |
Commercial Lines Income Statements (Continued) | 12 | |
Commercial Lines Underwriting Ratios | 13 | |
Commercial Lines Supplemental Data | 14 | |
Personal Lines Income Statements | 15 | |
Personal Lines Income Statements (Continued) | 16 | |
Personal Lines Underwriting Ratios | 17 | |
Personal Lines Supplemental Data | 18 | |
Personal Lines Supplemental Data (Continued) | 19 | |
P&C Other Operations Income Statements | 20 | |
GROUP BENEFITS | Income Statements | 21 |
Supplemental Data | 22 | |
HARTFORD FUNDS | Income Statements | 23 |
Asset Value Rollforward - Assets Under Management By Asset Class | 24 | |
CORPORATE | Income Statements | 25 |
INVESTMENTS | Investment Earnings Before Tax - Consolidated | 26 |
Investment Earnings Before Tax - Property & Casualty | 27 | |
Investment Earnings Before Tax - Group Benefits | 28 | |
Net Investment Income | 29 | |
Components of Net Realized Capital Gains (Losses) | 30 | |
Composition of Invested Assets | 31 | |
Invested Asset Exposures | 32 | |
APPENDIX | Basis of Presentation and Definitions | 33 |
Discussion of Non-GAAP and Other Financial Measures | 34 |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
HIGHLIGHTS | |||||||||||||||||||||||||||||||
Income from continuing operations, net of tax, available to common stockholders [1] | $ | 543 | $ | 524 | $ | 372 | $ | 625 | $ | 190 | $ | 427 | $ | 434 | $ | 428 | $ | 2,064 | $ | 1,479 | |||||||||||
Net income | $ | 548 | $ | 535 | $ | 372 | $ | 630 | $ | 196 | $ | 432 | $ | 582 | $ | 597 | $ | 2,085 | $ | 1,807 | |||||||||||
Net income available to common stockholders | $ | 543 | $ | 524 | $ | 372 | $ | 625 | $ | 190 | $ | 432 | $ | 582 | $ | 597 | $ | 2,064 | $ | 1,801 | |||||||||||
Core earnings * | $ | 522 | $ | 548 | $ | 485 | $ | 507 | $ | 284 | $ | 418 | $ | 412 | $ | 461 | $ | 2,062 | $ | 1,575 | |||||||||||
Total revenues | $ | 5,361 | $ | 5,347 | $ | 5,092 | $ | 4,940 | $ | 4,633 | $ | 4,842 | $ | 4,789 | $ | 4,691 | $ | 20,740 | $ | 18,955 | |||||||||||
Total assets | $70,817 | $70,256 | $69,472 | $63,324 | $62,307 | $61,437 | $60,775 | $216,666 | |||||||||||||||||||||||
PER SHARE AND SHARES DATA | |||||||||||||||||||||||||||||||
Basic earnings per common share | |||||||||||||||||||||||||||||||
Income from continuing operations, net of tax, available to common stockholders [1] | $ | 1.51 | $ | 1.45 | $ | 1.03 | $ | 1.74 | $ | 0.53 | $ | 1.19 | $ | 1.21 | $ | 1.20 | $ | 5.72 | $ | 4.13 | |||||||||||
Net income available to common stockholders | $ | 1.51 | $ | 1.45 | $ | 1.03 | $ | 1.74 | $ | 0.53 | $ | 1.20 | $ | 1.62 | $ | 1.67 | $ | 5.72 | $ | 5.03 | |||||||||||
Core earnings* | $ | 1.45 | $ | 1.52 | $ | 1.34 | $ | 1.41 | $ | 0.79 | $ | 1.17 | $ | 1.15 | $ | 1.29 | $ | 5.71 | $ | 4.39 | |||||||||||
Diluted earnings per common share | |||||||||||||||||||||||||||||||
Income from continuing operations, net of tax, available to common stockholders [1] | $ | 1.49 | $ | 1.43 | $ | 1.02 | $ | 1.71 | $ | 0.52 | $ | 1.17 | $ | 1.19 | $ | 1.18 | $ | 5.66 | $ | 4.06 | |||||||||||
Net income available to common stockholders | $ | 1.49 | $ | 1.43 | $ | 1.02 | $ | 1.71 | $ | 0.52 | $ | 1.19 | $ | 1.60 | $ | 1.64 | $ | 5.66 | $ | 4.95 | |||||||||||
Core earnings* | $ | 1.43 | $ | 1.50 | $ | 1.33 | $ | 1.39 | $ | 0.78 | $ | 1.15 | $ | 1.13 | $ | 1.27 | $ | 5.65 | $ | 4.33 | |||||||||||
Weighted average common shares outstanding (basic) | 360.5 | 361.4 | 361.4 | 360.0 | 359.1 | 358.6 | 358.3 | 357.5 | 360.9 | 358.4 | |||||||||||||||||||||
Dilutive effect of stock compensation | 3.8 | 4.0 | 3.2 | 3.3 | 3.2 | 3.6 | 4.0 | 4.4 | 3.5 | 3.8 | |||||||||||||||||||||
Dilutive effect of warrants | — | — | 0.5 | 1.4 | 1.7 | 1.9 | 1.9 | 2.0 | 0.5 | 1.9 | |||||||||||||||||||||
Weighted average common shares outstanding and dilutive potential common shares (diluted) | 364.3 | 365.4 | 365.1 | 364.7 | 364.0 | 364.1 | 364.2 | 363.9 | 364.9 | 364.1 | |||||||||||||||||||||
Common shares outstanding | 359.6 | 361.0 | 361.6 | 360.9 | 359.2 | 358.7 | 358.4 | 358.1 | |||||||||||||||||||||||
Book value per common share | $ | 44.32 | $ | 43.61 | $ | 41.37 | $ | 38.81 | $ | 35.54 | $ | 35.49 | $ | 35.01 | $ | 36.70 | |||||||||||||||
Per common share impact of accumulated other comprehensive income [2] | $ | 0.15 | $ | 0.59 | $ | (0.54 | ) | $ | (2.45 | ) | $ | (4.40 | ) | $ | (4.23 | ) | $ | (3.77 | ) | $ | (0.67 | ) | |||||||||
Book value per common share (excluding AOCI)* | $ | 44.17 | $ | 43.02 | $ | 41.91 | $ | 41.26 | $ | 39.94 | $ | 39.72 | $ | 38.78 | $ | 37.37 | |||||||||||||||
Book value per diluted share | $ | 43.85 | $ | 43.13 | $ | 41.00 | $ | 38.36 | $ | 35.06 | $ | 34.95 | $ | 34.44 | $ | 36.06 | |||||||||||||||
Per diluted share impact of AOCI | $ | 0.14 | $ | 0.58 | $ | (0.55 | ) | $ | (2.43 | ) | $ | (4.34 | ) | $ | (4.17 | ) | $ | (3.71 | ) | $ | (0.65 | ) | |||||||||
Book value per diluted share (excluding AOCI)* | $ | 43.71 | $ | 42.55 | $ | 41.55 | $ | 40.79 | $ | 39.40 | $ | 39.12 | $ | 38.15 | $ | 36.71 | |||||||||||||||
Common shares outstanding and dilutive potential common shares | 363.4 | 365.0 | 364.8 | 365.1 | 364.1 | 364.2 | 364.3 | 364.5 | |||||||||||||||||||||||
RETURN ON COMMON STOCKHOLDER'S EQUITY ("ROE") | |||||||||||||||||||||||||||||||
Net income (loss) available to common stockholders' ROE ("Net income (loss) ROE") | 14.4 | % | 12.0 | % | 11.8 | % | 13.5 | % | 13.7 | % | (14.0 | %) | (15.4 | )% | (19.3 | )% | |||||||||||||||
Core earnings ROE* | 13.6 | % | 12.3 | % | 11.7 | % | 11.5 | % | 11.6 | % | 10.3 | % | 8.4 | % | 7.8 | % |
[1] | Income from continuing operations, net of tax, available to common stockholders includes the impact of preferred stock dividends. |
[2] | Accumulated other comprehensive income ("AOCI") represents net of tax unrealized gain (loss) on available-for-sale securities, other than temporary impairment losses recognized in AOCI, net gain (loss) on cash flow hedging instruments, foreign currency translation adjustments and pension and other postretirement plan adjustments. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Earned premiums | $ | 4,423 | $ | 4,394 | $ | 4,166 | $ | 3,940 | $ | 3,997 | $ | 3,987 | $ | 3,958 | $ | 3,927 | $ | 16,923 | $ | 15,869 | |||||||||||
Fee income | 331 | 330 | 326 | 314 | 319 | 344 | 327 | 323 | 1,301 | 1,313 | |||||||||||||||||||||
Net investment income | 503 | 490 | 488 | 470 | 457 | 444 | 428 | 451 | 1,951 | 1,780 | |||||||||||||||||||||
Realized capital gains (losses): | |||||||||||||||||||||||||||||||
Total other-than-temporary impairment (“OTTI”) losses | (1 | ) | (1 | ) | — | (4 | ) | (1 | ) | (4 | ) | — | (2 | ) | (6 | ) | (7 | ) | |||||||||||||
OTTI losses recognized in other comprehensive income | 1 | — | — | 2 | 1 | 3 | — | 2 | 3 | 6 | |||||||||||||||||||||
Net OTTI losses recognized in earnings | — | (1 | ) | — | (2 | ) | — | (1 | ) | — | — | (3 | ) | (1 | ) | ||||||||||||||||
Other net realized capital gains (losses) | 63 | 90 | 80 | 165 | (172 | ) | 39 | 52 | (30 | ) | 398 | (111 | ) | ||||||||||||||||||
Total net realized capital gains (losses) | 63 | 89 | 80 | 163 | (172 | ) | 38 | 52 | (30 | ) | 395 | (112 | ) | ||||||||||||||||||
Other revenues | 41 | 44 | 32 | 53 | 32 | 29 | 24 | 20 | 170 | 105 | |||||||||||||||||||||
Total revenues | 5,361 | 5,347 | 5,092 | 4,940 | 4,633 | 4,842 | 4,789 | 4,691 | 20,740 | 18,955 | |||||||||||||||||||||
Benefits, losses and loss adjustment expenses | 2,939 | 2,914 | 2,934 | 2,685 | 2,946 | 2,786 | 2,738 | 2,695 | 11,472 | 11,165 | |||||||||||||||||||||
Amortization of deferred acquisition costs ("DAC") | 438 | 437 | 392 | 355 | 350 | 348 | 344 | 342 | 1,622 | 1,384 | |||||||||||||||||||||
Insurance operating costs and other expenses | 1,224 | 1,167 | 1,141 | 1,048 | 1,086 | 1,091 | 1,067 | 1,037 | 4,580 | 4,281 | |||||||||||||||||||||
Loss on extinguishment of debt | — | 90 | — | — | — | — | 6 | — | 90 | 6 | |||||||||||||||||||||
Loss on reinsurance transaction | — | — | 91 | — | — | — | — | — | 91 | — | |||||||||||||||||||||
Interest expense | 65 | 67 | 63 | 64 | 70 | 69 | 79 | 80 | 259 | 298 | |||||||||||||||||||||
Amortization of other intangible assets | 19 | 19 | 15 | 13 | 14 | 18 | 18 | 18 | 66 | 68 | |||||||||||||||||||||
Total benefits, losses and expenses | 4,685 | 4,694 | 4,636 | 4,165 | 4,466 | 4,312 | 4,252 | 4,172 | 18,180 | 17,202 | |||||||||||||||||||||
Income from continuing operations, before tax | 676 | 653 | 456 | 775 | 167 | 530 | 537 | 519 | 2,560 | 1,753 | |||||||||||||||||||||
Income tax expense (benefit) [1] | 128 | 118 | 84 | 145 | (29 | ) | 103 | 103 | 91 | 475 | 268 | ||||||||||||||||||||
Income from continuing operations, net of tax | 548 | 535 | 372 | 630 | 196 | 427 | 434 | 428 | 2,085 | 1,485 | |||||||||||||||||||||
Income from discontinued operations, net of tax | — | — | — | — | — | 5 | 148 | 169 | — | 322 | |||||||||||||||||||||
Net income | 548 | 535 | 372 | 630 | 196 | 432 | 582 | 597 | 2,085 | 1,807 | |||||||||||||||||||||
Preferred stock dividends [2] | 5 | 11 | — | 5 | 6 | — | — | — | 21 | 6 | |||||||||||||||||||||
Net income available to common stockholders | 543 | 524 | 372 | 625 | 190 | 432 | 582 | 597 | 2,064 | 1,801 | |||||||||||||||||||||
Adjustments to reconcile net income available to common stockholders to core earnings: | |||||||||||||||||||||||||||||||
Net realized capital losses (gains), excluded from core earnings, before tax | (62 | ) | (88 | ) | (79 | ) | (160 | ) | 175 | (37 | ) | (50 | ) | 30 | (389 | ) | 118 | ||||||||||||||
Loss on extinguishment of debt, before tax | — | 90 | — | — | — | — | 6 | — | 90 | 6 | |||||||||||||||||||||
Loss on reinsurance transaction, before tax | — | — | 91 | — | — | — | — | — | 91 | — | |||||||||||||||||||||
Integration and transaction costs associated with acquired business, before tax [3] | 21 | 29 | 31 | 10 | 12 | 12 | 11 | 12 | 91 | 47 | |||||||||||||||||||||
Change in loss reserves upon acquisition of a business, before tax [4] | — | — | 97 | — | — | — | — | — | 97 | — | |||||||||||||||||||||
Change in deferred gain on retroactive reinsurance, before tax [5] | 16 | — | — | — | — | — | — | — | 16 | — | |||||||||||||||||||||
Income tax expense (benefit) [6] | 4 | (7 | ) | (27 | ) | 32 | (93 | ) | 16 | 11 | (9 | ) | 2 | (75 | ) | ||||||||||||||||
Income from discontinued operations, net of tax | — | — | — | — | — | (5 | ) | (148 | ) | (169 | ) | — | (322 | ) | |||||||||||||||||
Core earnings | $ | 522 | $ | 548 | $ | 485 | $ | 507 | $ | 284 | $ | 418 | $ | 412 | $ | 461 | $ | 2,062 | $ | 1,575 |
[1] | The three and twelve months ended December 31, 2018 included a $52 Tax Reform benefit as the IRS communicated that a sequestration fee would not be payable on alternative minimum tax credits the Company has received or expects to be refunded. |
[2] | On November 6, 2018, the Company issued 6% Series G non-cumulative perpetual preferred stock for net proceeds of $334. |
[3] | The three and twelve month periods ended December 31, 2019 included Navigators Group acquisition transaction expenses of $1 and $17, respectively, Navigators integration costs of $12 and $38, respectively and integration costs related to the 2017 acquisition of Aetna's group benefits business of $8 and $36, respectively. Periods prior to the second quarter of 2019 represent integration costs related to the 2017 acquisition of Aetna's group benefits business. |
[4] | Included in net income for the three months ended June 30, 2019 and twelve months ended December 31, 2019 was $68 of prior accident year reserve increases and $29 of current accident year reserve increases upon acquisition of Navigators Group and a review of Navigators Insurers reserves. |
[5] | As of December 31, 2019, the Company has ceded $107 of losses to the Navigators adverse development cover ("Navigators ADC") that reinsures adverse development on Navigators' 2018 and prior accident year reserves. Of that amount, $16 of the ceded losses has been recognized as a deferred gain within other liabilities since the Navigators ADC has been accounted for as retroactive reinsurance and cumulative losses ceded of $107 exceed the ceded premium paid of $91. As the Company has ceded $107 of the $300 available limit, there is $193 of remaining limit available as of December 31, 2019. |
[6] | Generally represents federal income tax expense (benefit) related to before tax items not included in core earnings. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Net income (loss): | |||||||||||||||||||||||||||||||
Commercial Lines | $ | 302 | $ | 336 | $ | 191 | $ | 363 | $ | 253 | $ | 289 | $ | 372 | $ | 298 | $ | 1,192 | $ | 1,212 | |||||||||||
Personal Lines | 66 | 94 | 62 | 96 | (178 | ) | 51 | 6 | 89 | 318 | (32 | ) | |||||||||||||||||||
P&C Other Operations | 9 | 18 | 11 | 23 | (16 | ) | 9 | 5 | 17 | 61 | 15 | ||||||||||||||||||||
Property & Casualty ("P&C") | 377 | 448 | 264 | 482 | 59 | 349 | 383 | 404 | 1,571 | 1,195 | |||||||||||||||||||||
Group Benefits | 159 | 146 | 113 | 118 | 113 | 77 | 96 | 54 | 536 | 340 | |||||||||||||||||||||
Hartford Funds | 41 | 40 | 38 | 30 | 36 | 41 | 37 | 34 | 149 | 148 | |||||||||||||||||||||
Sub-total | 577 | 634 | 415 | 630 | 208 | 467 | 516 | 492 | 2,256 | 1,683 | |||||||||||||||||||||
Corporate | (29 | ) | (99 | ) | (43 | ) | — | (12 | ) | (35 | ) | 66 | 105 | (171 | ) | 124 | |||||||||||||||
Net income | 548 | 535 | 372 | 630 | 196 | 432 | 582 | 597 | 2,085 | 1,807 | |||||||||||||||||||||
Preferred stock dividends | 5 | 11 | — | 5 | 6 | — | — | — | 21 | 6 | |||||||||||||||||||||
Net income available to common stockholders | $ | 543 | $ | 524 | $ | 372 | $ | 625 | $ | 190 | $ | 432 | $ | 582 | $ | 597 | $ | 2,064 | $ | 1,801 | |||||||||||
Core earnings (losses): | |||||||||||||||||||||||||||||||
Commercial Lines | $ | 292 | $ | 303 | $ | 304 | $ | 274 | $ | 337 | $ | 265 | $ | 341 | $ | 302 | $ | 1,173 | $ | 1,245 | |||||||||||
Personal Lines | 61 | 87 | 55 | 82 | (166 | ) | 47 | 2 | 89 | 285 | (28 | ) | |||||||||||||||||||
P&C Other Operations | 7 | 15 | 8 | 16 | (15 | ) | 8 | 3 | 17 | 46 | 13 | ||||||||||||||||||||
P&C | 360 | 405 | 367 | 372 | 156 | 320 | 346 | 408 | 1,504 | 1,230 | |||||||||||||||||||||
Group Benefits | 161 | 141 | 115 | 122 | 136 | 102 | 104 | 85 | 539 | 427 | |||||||||||||||||||||
Hartford Funds | 40 | 39 | 38 | 28 | 38 | 41 | 38 | 34 | 145 | 151 | |||||||||||||||||||||
Sub-total | 561 | 585 | 520 | 522 | 330 | 463 | 488 | 527 | 2,188 | 1,808 | |||||||||||||||||||||
Corporate | (39 | ) | (37 | ) | (35 | ) | (15 | ) | (46 | ) | (45 | ) | (76 | ) | (66 | ) | (126 | ) | (233 | ) | |||||||||||
Core earnings | $ | 522 | $ | 548 | $ | 485 | $ | 507 | $ | 284 | $ | 418 | $ | 412 | $ | 461 | $ | 2,062 | $ | 1,575 |
PROPERTY & CASUALTY | GROUP BENEFITS | HARTFORD FUNDS | CORPORATE | CONSOLIDATED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Dec 31 2018 | Dec 31 2019 | Dec 31 2018 | Dec 31 2019 | Dec 31 2018 | Dec 31 2019 | Dec 31 2018 | Dec 31 2019 | Dec 31 2018 | |||||||||||||||||||||||||
Investments | ||||||||||||||||||||||||||||||||||
Fixed maturities, available-for-sale, at fair value | $ | 31,294 | $ | 24,763 | $ | 10,310 | $ | 9,876 | $ | 25 | $ | 28 | $ | 519 | $ | 985 | $ | 42,148 | $ | 35,652 | ||||||||||||||
Fixed maturities, at fair value using the fair value option | 8 | 16 | 3 | 6 | — | — | — | — | 11 | 22 | ||||||||||||||||||||||||
Equity securities, at fair value | 1,295 | 920 | 85 | 64 | 67 | 51 | 210 | 179 | 1,657 | 1,214 | ||||||||||||||||||||||||
Mortgage loans | 2,944 | 2,603 | 1,271 | 1,101 | — | — | — | — | 4,215 | 3,704 | ||||||||||||||||||||||||
Limited partnerships and other alternative investments | 1,463 | 1,458 | 295 | 265 | — | — | — | — | 1,758 | 1,723 | ||||||||||||||||||||||||
Other investments | 123 | 78 | 7 | 10 | 31 | — | 159 | 104 | 320 | 192 | ||||||||||||||||||||||||
Short-term investments | 1,476 | 1,081 | 361 | 398 | 185 | 197 | 899 | 2,607 | 2,921 | 4,283 | ||||||||||||||||||||||||
Total investments [1] | 38,603 | 30,919 | 12,332 | 11,720 | 308 | 276 | 1,787 | 3,875 | 53,030 | 46,790 | ||||||||||||||||||||||||
Cash [1] | 163 | 88 | 13 | 12 | 8 | 7 | 1 | 5 | 185 | 112 | ||||||||||||||||||||||||
Restricted cash | 72 | 3 | 5 | 6 | — | — | — | — | 77 | 9 | ||||||||||||||||||||||||
Premiums receivable and agents’ balances | 3,901 | 3,565 | 483 | 430 | — | — | — | — | 4,384 | 3,995 | ||||||||||||||||||||||||
Reinsurance recoverables [2] | 4,954 | 3,774 | 253 | 251 | — | — | 320 | 332 | 5,527 | 4,357 | ||||||||||||||||||||||||
DAC | 726 | 612 | 51 | 52 | 8 | 6 | — | — | 785 | 670 | ||||||||||||||||||||||||
Deferred income taxes | (168 | ) | 180 | (179 | ) | (26 | ) | 6 | 7 | 640 | 1,087 | 299 | 1,248 | |||||||||||||||||||||
Goodwill | 780 | 157 | 723 | 723 | 181 | 180 | 229 | 230 | 1,913 | 1,290 | ||||||||||||||||||||||||
Property and equipment, net | 1,011 | 826 | 86 | 101 | 14 | — | 70 | 79 | 1,181 | 1,006 | ||||||||||||||||||||||||
Other intangible assets | 541 | 87 | 519 | 559 | 10 | 11 | — | — | 1,070 | 657 | ||||||||||||||||||||||||
Other assets | 1,328 | 1,013 | 309 | 286 | 99 | 96 | 630 | 778 | 2,366 | 2,173 | ||||||||||||||||||||||||
Total assets | $ | 51,911 | $ | 41,224 | $ | 14,595 | $ | 14,114 | $ | 634 | $ | 583 | $ | 3,677 | $ | 6,386 | $ | 70,817 | $ | 62,307 | ||||||||||||||
Unpaid losses and loss adjustment expenses | $ | 28,261 | $ | 24,584 | $ | 8,256 | $ | 8,445 | $ | — | $ | — | $ | — | $ | — | $ | 36,517 | $ | 33,029 | ||||||||||||||
Reserves for future policy benefits [2] | — | — | 411 | 427 | — | — | 224 | 215 | 635 | 642 | ||||||||||||||||||||||||
Other policyholder funds and benefits payable [2] | — | — | 459 | 455 | — | — | 296 | 312 | 755 | 767 | ||||||||||||||||||||||||
Unearned premiums | 6,596 | 5,239 | 39 | 43 | — | — | — | — | 6,635 | 5,282 | ||||||||||||||||||||||||
Debt | — | — | — | — | — | — | 4,848 | 4,678 | 4,848 | 4,678 | ||||||||||||||||||||||||
Other liabilities | 2,384 | 1,930 | 422 | 516 | 227 | 203 | 2,124 | 2,159 | 5,157 | 4,808 | ||||||||||||||||||||||||
Total liabilities | 37,241 | 31,753 | 9,587 | 9,886 | 227 | 203 | 7,492 | 7,364 | 54,547 | 49,206 | ||||||||||||||||||||||||
Common stockholders' equity, excluding AOCI | 13,520 | 9,389 | 4,547 | 4,303 | 407 | 380 | (2,590 | ) | 274 | 15,884 | 14,346 | |||||||||||||||||||||||
Preferred stock | — | — | — | — | — | — | 334 | 334 | 334 | 334 | ||||||||||||||||||||||||
AOCI, net of tax | 1,150 | 82 | 461 | (75 | ) | — | — | (1,559 | ) | (1,586 | ) | 52 | (1,579 | ) | ||||||||||||||||||||
Total stockholders' equity | 14,670 | 9,471 | 5,008 | 4,228 | 407 | 380 | (3,815 | ) | (978 | ) | 16,270 | 13,101 | ||||||||||||||||||||||
Total liabilities and equity | $ | 51,911 | $ | 41,224 | $ | 14,595 | $ | 14,114 | $ | 634 | $ | 583 | $ | 3,677 | $ | 6,386 | $ | 70,817 | $ | 62,307 |
[1] | Corporate includes fixed maturities, cash, and short-term investments of $1.2 billion and $3.4 billion as of December 31, 2019 and December 31, 2018, respectively, held by the holding company of The Hartford Financial Services Group, Inc. Corporate also includes investments held by Hartford Life and Accident Insurance Company (HLA) that support reserves for run-off structured settlement and terminal funding agreement liabilities. |
[2] | Corporate includes reserves and reinsurance recoverables for run-off structured settlement and terminal funding agreement liabilities. |
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | |||||||||||||||||
DEBT | ||||||||||||||||||||||||
Short-term debt | $ | 500 | $ | 500 | $ | 500 | $ | 499 | $ | 413 | $ | 413 | $ | 413 | $ | 413 | ||||||||
Senior notes | 3,259 | 3,257 | 2,961 | 2,678 | 3,176 | 3,174 | 3,173 | 3,172 | ||||||||||||||||
Junior subordinated debentures | 1,089 | 1,089 | 1,089 | 1,089 | 1,089 | 1,089 | 1,089 | 1,583 | ||||||||||||||||
Total debt | $ | 4,848 | $ | 4,846 | $ | 4,550 | $ | 4,266 | $ | 4,678 | $ | 4,676 | $ | 4,675 | $ | 5,168 | ||||||||
STOCKHOLDERS’ EQUITY | ||||||||||||||||||||||||
Common stockholders' equity, excluding AOCI | $ | 15,884 | $ | 15,530 | $ | 15,156 | $ | 14,891 | $ | 14,346 | $ | 14,248 | $ | 13,899 | $ | 13,382 | ||||||||
Preferred stock | 334 | 334 | 334 | 334 | 334 | — | — | — | ||||||||||||||||
AOCI | 52 | 214 | (198 | ) | (885 | ) | (1,579 | ) | (1,519 | ) | (1,353 | ) | (239 | ) | ||||||||||
Total stockholders’ equity | $ | 16,270 | $ | 16,078 | $ | 15,292 | $ | 14,340 | $ | 13,101 | $ | 12,729 | $ | 12,546 | $ | 13,143 | ||||||||
CAPITALIZATION | ||||||||||||||||||||||||
Total capitalization, including AOCI, net of tax | $ | 21,118 | $ | 20,924 | $ | 19,842 | $ | 18,606 | $ | 17,779 | $ | 17,405 | $ | 17,221 | $ | 18,311 | ||||||||
Total capitalization, excluding AOCI, net of tax | $ | 21,066 | $ | 20,710 | $ | 20,040 | $ | 19,491 | $ | 19,358 | $ | 18,924 | $ | 18,574 | $ | 18,550 | ||||||||
DEBT TO CAPITALIZATION RATIOS | ||||||||||||||||||||||||
Total debt to capitalization, including AOCI | 23.0 | % | 23.2 | % | 22.9 | % | 22.9 | % | 26.3 | % | 26.9 | % | 27.1 | % | 28.2 | % | ||||||||
Total debt to capitalization, excluding AOCI | 23.0 | % | 23.4 | % | 22.7 | % | 21.9 | % | 24.2 | % | 24.7 | % | 25.2 | % | 27.9 | % | ||||||||
Total debt and preferred stock to capitalization, including AOCI | 24.5 | % | 24.8 | % | 24.6 | % | 24.7 | % | 28.2 | % | 26.9 | % | 27.1 | % | 28.2 | % | ||||||||
Total debt and preferred stock to capitalization, excluding AOCI | 24.6 | % | 25.0 | % | 24.4 | % | 23.6 | % | 25.9 | % | 24.7 | % | 25.2 | % | 27.9 | % | ||||||||
Total rating agency adjusted debt to capitalization [1] [2] | 26.1 | % | 26.6 | % | 26.6 | % | 25.7 | % | 29.2 | % | 29.4 | % | 29.7 | % | 29.9 | % | ||||||||
FIXED CHARGE COVERAGE RATIOS | ||||||||||||||||||||||||
Total earnings to total fixed charges [3] | 9.8:1 | 9.7:1 | 10.1:1 | 11.9:1 | 6.4:1 | 7.6:1 | 7.4:1 | 7.1:1 |
[1] | The leverage calculation reflects adjustments related to the Company’s defined benefit plans' unfunded pension liability, the Company's rental expense on operating leases and uncollateralized letters of credit for Lloyd's of London for a total adjustment of $1.1 billion and $0.9 billion as of December 31, 2019 and 2018, respectively. |
[2] | Reflects 25% equity credit for the Company's outstanding junior subordinated debentures and 50% equity credit for the Company’s outstanding preferred stock. |
[3] | Calculated as year to date total earnings divided by year to date total fixed charges. Total earnings represent income from continuing operations before income taxes and total fixed charges (excluding the impact of preferred stock dividends), less undistributed earnings from limited partnerships and other alternative investments. Total fixed charges include interest expense, preferred stock dividends, interest factor attributable to rent expense, capitalized interest and amortization of debt issuance costs. |
P&C | GROUP BENEFITS | |||||
U.S. statutory net income [1][5] | $ | 1,391 | $ | 513 | ||
U.S. statutory capital [2][5] | $ | 10,208 | $ | 2,644 | ||
U.S. GAAP adjustments: | ||||||
DAC | 760 | 51 | ||||
Non-admitted deferred tax assets [3] | 142 | 161 | ||||
Deferred taxes [4] | (882 | ) | (494 | ) | ||
Goodwill | 120 | 723 | ||||
Other intangible assets | 76 | 519 | ||||
Non-admitted assets other than deferred taxes | 658 | 132 | ||||
Asset valuation and interest maintenance reserve | — | 244 | ||||
Benefit reserves | (55 | ) | (37 | ) | ||
Unrealized gains on investments | 1,439 | 633 | ||||
Other, net | 972 | 432 | ||||
U.S. GAAP stockholders’ equity of U.S. insurance entities [5] | 13,438 | 5,008 | ||||
U.S. GAAP stockholders’ equity of international subsidiaries as well as goodwill and other intangible assets related to the acquisition of Navigators Group | 1,232 | — | ||||
Total U.S. GAAP stockholders’ equity | $ | 14,670 | $ | 5,008 |
[1] | Statutory net income is for the year ended December 31, 2019. |
[2] | For reporting purposes, statutory capital and surplus is referred to collectively as "statutory capital". |
[3] | Represents the limitations on the recognition of deferred tax assets under U.S. statutory accounting principles ("U.S. STAT"). |
[4] | Represents the tax timing differences between U.S. GAAP and U.S. STAT. |
[5] | Excludes insurance operations in the U.K. and continental Europe. |
AS OF | ||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | |||||||||||||||||
Fixed maturities net unrealized gain | $ | 1,684 | $ | 1,768 | $ | 1,367 | $ | 703 | $ | 24 | $ | 40 | $ | 211 | $ | 1,349 | ||||||||
OTTI losses recognized in AOCI | (3 | ) | (3 | ) | (3 | ) | (3 | ) | (4 | ) | (4 | ) | (3 | ) | (5 | ) | ||||||||
Net gains (losses) on cash flow hedging instruments | 9 | 17 | 11 | — | (5 | ) | (17 | ) | (12 | ) | (24 | ) | ||||||||||||
Total net unrealized gain | $ | 1,690 | $ | 1,782 | $ | 1,375 | $ | 700 | $ | 15 | $ | 19 | $ | 196 | $ | 1,320 | ||||||||
Foreign currency translation adjustments | 34 | 30 | 34 | 31 | 30 | 34 | 33 | 32 | ||||||||||||||||
Pension and other postretirement plan adjustments | (1,672 | ) | (1,598 | ) | (1,607 | ) | (1,616 | ) | (1,624 | ) | (1,572 | ) | (1,582 | ) | (1,591 | ) | ||||||||
Total AOCI | $ | 52 | $ | 214 | $ | (198 | ) | $ | (885 | ) | $ | (1,579 | ) | $ | (1,519 | ) | $ | (1,353 | ) | $ | (239 | ) |
THREE MONTHS ENDED DEC 31, 2019 | ||||||||||||
Commercial Lines | Personal Lines | P&C Other Operations | Total P&C | |||||||||
Beginning liabilities for unpaid losses and loss adjustment expenses, gross | $ | 23,111 | $ | 2,253 | $ | 2,533 | $ | 27,897 | ||||
Reinsurance and other recoverables | 4,006 | 109 | 968 | 5,083 | ||||||||
Beginning liabilities for unpaid losses and loss adjustment expenses, net | 19,105 | 2,144 | 1,565 | 22,814 | ||||||||
Navigators Group acquisition | — | — | — | — | ||||||||
Provision for unpaid losses and loss adjustment expenses | ||||||||||||
Current accident year before catastrophes | 1,361 | 539 | — | 1,900 | ||||||||
Current accident year catastrophes | 89 | 26 | — | 115 | ||||||||
Prior accident year development [1] | (37 | ) | (17 | ) | 12 | (42 | ) | |||||
Total provision for unpaid losses and loss adjustment expenses | 1,413 | 548 | 12 | 1,973 | ||||||||
Change in deferred gain on retroactive reinsurance included in other liabilities [1] | (16 | ) | — | — | (16 | ) | ||||||
Payments | (1,180 | ) | (559 | ) | (57 | ) | (1,796 | ) | ||||
Foreign currency adjustment | 11 | — | — | 11 | ||||||||
Ending liabilities for unpaid losses and loss adjustment expenses, net | 19,333 | 2,133 | 1,520 | 22,986 | ||||||||
Reinsurance and other recoverables [2] | 4,030 | 68 | 1,177 | 5,275 | ||||||||
Ending liabilities for unpaid losses and loss adjustment expenses, gross | $ | 23,363 | $ | 2,201 | $ | 2,697 | $ | 28,261 |
YEAR ENDED DEC 31, 2019 | ||||||||||||
Commercial Lines | Personal Lines | P&C Other Operations | Total P&C | |||||||||
Beginning liabilities for unpaid losses and loss adjustment expenses, gross | $ | 19,455 | $ | 2,456 | $ | 2,673 | $ | 24,584 | ||||
Reinsurance and other recoverables | 3,137 | 108 | 987 | 4,232 | ||||||||
Beginning liabilities for unpaid losses and loss adjustment expenses, net [2] | 16,318 | 2,348 | 1,686 | 20,352 | ||||||||
Navigators Group acquisition | 2,001 | — | — | 2,001 | ||||||||
Provision for unpaid losses and loss adjustment expenses | ||||||||||||
Current accident year before catastrophes | 4,913 | 2,087 | — | 7,000 | ||||||||
Current accident year catastrophes | 323 | 140 | — | 463 | ||||||||
Prior accident year development [1] | (44 | ) | (42 | ) | 21 | (65 | ) | |||||
Total provision for unpaid losses and loss adjustment expenses | 5,192 | 2,185 | 21 | 7,398 | ||||||||
Change in deferred gain on retroactive reinsurance included in other liabilities [1] | (16 | ) | — | — | (16 | ) | ||||||
Payments | (4,161 | ) | (2,400 | ) | (187 | ) | (6,748 | ) | ||||
Foreign currency adjustment | (1 | ) | — | — | (1 | ) | ||||||
Ending liabilities for unpaid losses and loss adjustment expenses, net [3] | 19,333 | 2,133 | 1,520 | 22,986 | ||||||||
Reinsurance and other recoverables [2] | 4,030 | 68 | 1,177 | 5,275 | ||||||||
Ending liabilities for unpaid losses and loss adjustment expenses, gross | $ | 23,363 | $ | 2,201 | $ | 2,697 | $ | 28,261 |
[1] | Prior accident year development does not include the benefit of a portion of losses ceded under the Navigators ADC which, under retroactive reinsurance accounting, is a deferred gain that is recognized over the period the ceded losses are recovered in cash from National Indemnity Company ("NICO"), a subsidiary of Berkshire Hathaway Inc.. |
[2] | Total P&C includes $640 of reinsurance recoverables for asbestos and environmental reserve development incurred by the Company that was ceded to NICO. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Written premiums | $ | 2,904 | $ | 3,057 | $ | 2,902 | $ | 2,720 | $ | 2,554 | $ | 2,605 | $ | 2,591 | $ | 2,658 | $ | 11,583 | $ | 10,408 | |||||||||||
Change in unearned premium reserve | (169 | ) | 4 | 114 | 144 | (87 | ) | (29 | ) | (10 | ) | 88 | 93 | (38 | ) | ||||||||||||||||
Earned premiums | 3,073 | 3,053 | 2,788 | 2,576 | 2,641 | 2,634 | 2,601 | 2,570 | 11,490 | 10,446 | |||||||||||||||||||||
Fee income | 18 | 17 | 19 | 18 | 18 | 19 | 18 | 19 | 72 | 74 | |||||||||||||||||||||
Losses and loss adjustment expenses | |||||||||||||||||||||||||||||||
Current accident year before catastrophes [1] | 1,900 | 1,867 | 1,696 | 1,537 | 1,595 | 1,620 | 1,534 | 1,537 | 7,000 | 6,286 | |||||||||||||||||||||
Current accident year catastrophes [3] | 115 | 106 | 138 | 104 | 361 | 169 | 188 | 103 | 463 | 821 | |||||||||||||||||||||
Prior accident year development [1] [2] | (42 | ) | (47 | ) | 35 | (11 | ) | (28 | ) | (60 | ) | (47 | ) | (32 | ) | (65 | ) | (167 | ) | ||||||||||||
Total losses and loss adjustment expenses | 1,973 | 1,926 | 1,869 | 1,630 | 1,928 | 1,729 | 1,675 | 1,608 | 7,398 | 6,940 | |||||||||||||||||||||
Amortization of DAC | 421 | 420 | 375 | 339 | 334 | 332 | 329 | 328 | 1,555 | 1,323 | |||||||||||||||||||||
Underwriting expenses | 625 | 567 | 550 | 495 | 516 | 511 | 495 | 470 | 2,237 | 1,992 | |||||||||||||||||||||
Amortization of other intangible assets | 9 | 8 | 4 | 3 | 2 | 3 | 2 | 1 | 24 | 8 | |||||||||||||||||||||
Dividends to policyholders | 6 | 12 | 6 | 6 | 5 | 8 | 6 | 4 | 30 | 23 | |||||||||||||||||||||
Underwriting gain (loss)* [4] | 57 | 137 | 3 | 121 | (126 | ) | 70 | 112 | 178 | 318 | 234 | ||||||||||||||||||||
Net investment income | 363 | 358 | 348 | 323 | 308 | 311 | 301 | 322 | 1,392 | 1,242 | |||||||||||||||||||||
Net realized capital gains (losses) | 52 | 73 | 66 | 143 | (132 | ) | 37 | 50 | (9 | ) | 334 | (54 | ) | ||||||||||||||||||
Loss on reinsurance transaction | — | — | (91 | ) | — | — | — | — | — | (91 | ) | — | |||||||||||||||||||
Net servicing and other income (expense) | (10 | ) | (14 | ) | (2 | ) | 2 | (1 | ) | 7 | 3 | 5 | (24 | ) | 14 | ||||||||||||||||
Income before income taxes | 462 | 554 | 324 | 589 | 49 | 425 | 466 | 496 | 1,929 | 1,436 | |||||||||||||||||||||
Income tax expense (benefit) | 85 | 106 | 60 | 107 | (10 | ) | 76 | 83 | 92 | 358 | 241 | ||||||||||||||||||||
Net income | 377 | 448 | 264 | 482 | 59 | 349 | 383 | 404 | 1,571 | 1,195 | |||||||||||||||||||||
Adjustments to reconcile net income to core earnings: | |||||||||||||||||||||||||||||||
Net realized capital losses (gains), excluded from core earnings, before tax | (52 | ) | (72 | ) | (65 | ) | (140 | ) | 134 | (36 | ) | (49 | ) | 8 | (329 | ) | 57 | ||||||||||||||
Loss on reinsurance transaction, before tax | — | — | 91 | — | — | — | — | — | 91 | — | |||||||||||||||||||||
Integration and transaction costs associated with an acquired business, before tax | 12 | 19 | 6 | 1 | — | — | — | — | 38 | — | |||||||||||||||||||||
Change in loss reserves upon acquisition of a business, before tax [1] | — | — | 97 | — | — | — | — | — | 97 | — | |||||||||||||||||||||
Change in deferred gain on retroactive reinsurance, before tax [2] | 16 | — | — | — | — | — | — | — | 16 | — | |||||||||||||||||||||
Income tax expense (benefit) [6] | 7 | 10 | (26 | ) | 29 | (37 | ) | 7 | 12 | (4 | ) | 20 | (22 | ) | |||||||||||||||||
Core earnings | $ | 360 | $ | 405 | $ | 367 | $ | 372 | $ | 156 | $ | 320 | $ | 346 | $ | 408 | $ | 1,504 | $ | 1,230 | |||||||||||
ROE | |||||||||||||||||||||||||||||||
Net income available to common stockholders [5] | 16.1 | % | 12.0 | % | 11.6 | % | 15.2 | % | 15.1 | % | 15.5 | % | 12.7 | % | 11.9 | % | |||||||||||||||
Adjustments to reconcile net income available to common stockholders to core earnings: | |||||||||||||||||||||||||||||||
Net realized capital losses (gains), excluded from core earnings, before tax | (3.7 | %) | (1.6 | %) | (1.2 | %) | (1.2 | %) | 0.8 | % | (1.7 | %) | (1.4 | )% | (1.4 | )% | |||||||||||||||
Loss on reinsurance transaction, before tax | 1.0 | % | 1.0 | % | 1.0 | % | — | % | — | % | — | % | — | % | — | % | |||||||||||||||
Integration and transaction costs associated with an acquired business, before tax | 0.4 | % | 0.3 | % | 0.1 | % | — | % | — | % | — | % | — | % | — | % | |||||||||||||||
Changes in loss reserves upon acquisition of a business, before tax [1] | 1.1 | % | 1.1 | % | 1.1 | % | — | % | — | % | — | % | — | % | — | % | |||||||||||||||
Change in deferred gain on retroactive reinsurance, before tax [2] | 0.2 | % | — | % | — | % | — | % | — | % | — | % | — | % | — | % | |||||||||||||||
Income tax expense (benefit) [6] [7] | 0.2 | % | (0.3 | %) | (0.3 | %) | 0.1 | % | (0.3 | %) | 1.2 | % | 1.2 | % | 1.2 | % | |||||||||||||||
Impact of AOCI, excluded from core earnings ROE | 0.8 | % | 0.8 | % | 0.6 | % | 0.7 | % | 0.7 | % | 0.5 | % | 0.5 | % | 0.6 | % | |||||||||||||||
Core earnings [5] | 16.1 | % | 13.3 | % | 12.9 | % | 14.8 | % | 16.3 | % | 15.5 | % | 13.0 | % | 12.3 | % |
[1] | See [4] on page 2 for impact of Navigators Group acquisition. |
[2] | For the three and twelve months ended December 31, 2019, prior accident year development does not include the benefit of a portion of losses ceded under the Navigators ADC which, under retroactive reinsurance accounting, is a deferred gain that is recognized over the period the ceded losses are recovered in cash from NICO. The net favorable prior accident year development in fourth quarter 2019 is net of adverse loss development of $16 related to the deferred gain. |
[3] | Catastrophe losses for the three months ended December. 31, 2018 included losses from California wildfires totaling $406. The three months ended December. 31, 2018 included an estimated reinsurance recoverable of $82, under the Company's property catastrophe aggregate treaty. Estimates of the fourth quarter 2018 wildfires decreased in fourth quarter 2019 such that the 2018 property aggregate treaty recoverable was $45 as of December 31, 2019. |
[4] | Excluding the non-core change in loss reserves upon acquisition of Navigators Group of $97, the underwriting gain for the twelve months ended December 31, 2019 was $415. |
[5] | Net income available to common stockholders ROE and Core earnings ROE assume a portion of debt and interest expense and preferred stock and preferred stock dividends accounted for within Corporate are allocated to Property & Casualty. For further information, see Appendix, page 34. |
[6] | Generally represents federal income tax expense (benefit) related to before tax items not included in core earnings. |
[7] | The three and twelve months ended December 31, 2018 included a $10 Tax Reform benefit as the IRS communicated that a sequestration fee would not be payable on alternative minimum tax credits the Company expects to be refunded. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||
UNDERWRITING GAIN (LOSS) | 57 | 137 | 3 | 121 | (126 | ) | 70 | 112 | 178 | 318 | 234 | ||||||||||
UNDERWRITING RATIOS | |||||||||||||||||||||
Losses and loss adjustment expenses | |||||||||||||||||||||
Current accident year before catastrophes [1] | 61.8 | 61.2 | 60.8 | 59.7 | 60.4 | 61.5 | 59.0 | 59.8 | 60.9 | 60.2 | |||||||||||
Current accident year catastrophes | 3.7 | 3.5 | 4.9 | 4.0 | 13.7 | 6.4 | 7.2 | 4.0 | 4.0 | 7.9 | |||||||||||
Prior accident year development [2][3] | (1.4 | ) | (1.5 | ) | 1.3 | (0.4 | ) | (1.1 | ) | (2.3 | ) | (1.8 | ) | (1.2 | ) | (0.6 | ) | (1.6 | ) | ||
Total losses and loss adjustment expenses | 64.2 | 63.1 | 67.0 | 63.3 | 73.0 | 65.6 | 64.4 | 62.6 | 64.4 | 66.4 | |||||||||||
Expenses [4] | 33.7 | 32.0 | 32.6 | 31.8 | 31.6 | 31.4 | 31.1 | 30.4 | 32.6 | 31.1 | |||||||||||
Policyholder dividends | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | |||||||||||
Combined ratio | 98.1 | 95.5 | 99.9 | 95.3 | 104.8 | 97.3 | 95.7 | 93.1 | 97.2 | 97.8 | |||||||||||
Adjustments to reconcile combined ratio to underlying combined ratio: | |||||||||||||||||||||
Current accident year catastrophes and prior accident year development [2] | (2.3 | ) | (2.0 | ) | (6.2 | ) | (3.6 | ) | (12.6 | ) | (4.1 | ) | (5.4 | ) | (2.8 | ) | (3.4 | ) | (6.3 | ) | |
Current accident year change in loss reserves upon acquisition of a business | — | — | (1.1 | ) | — | — | — | — | (0.3 | ) | — | ||||||||||
Underlying combined ratio * | 95.8 | 93.6 | 92.6 | 91.7 | 92.2 | 93.2 | 90.3 | 90.3 | 93.5 | 91.5 |
[1] | The three months ended June 30, 2019 and twelve months ended December 31, 2019 include an increase in loss reserves of $29 upon acquisition of Navigators Group (see [4] on page 2). |
[2] | The three months ended June 30, 2019 and twelve months ended December 31, 2019 include an increase in loss reserves of $68 upon acquisition of Navigators Group (see [4] on page 2). |
[3] | See [2] on page 9 for discussion related to the deferred gain on retroactive reinsurance. |
[4] | Integration and transaction costs related to the acquisition of Navigators Group are not included in the expense ratio. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
UNFAVORABLE (FAVORABLE) PRIOR ACCIDENT YEAR DEVELOPMENT | |||||||||||||||||||||||||||||||
Auto liability - Commercial Lines | $ | — | $ | 25 | $ | 2 | $ | — | $ | — | $ | (5 | ) | $ | (5 | ) | $ | (5 | ) | $ | 27 | $ | (15 | ) | |||||||
Auto liability - Personal Lines | (10 | ) | (23 | ) | — | (5 | ) | (8 | ) | (10 | ) | — | — | (38 | ) | (18 | ) | ||||||||||||||
Homeowners | 3 | (1 | ) | — | 1 | (5 | ) | (7 | ) | (1 | ) | (12 | ) | 3 | (25 | ) | |||||||||||||||
Marine | — | (2 | ) | 10 | — | — | — | — | — | 8 | — | ||||||||||||||||||||
Professional liability | (3 | ) | (1 | ) | 33 | — | — | (20 | ) | 6 | 2 | 29 | (12 | ) | |||||||||||||||||
Package business | (15 | ) | (23 | ) | (14 | ) | 5 | (10 | ) | (9 | ) | (15 | ) | 8 | (47 | ) | (26 | ) | |||||||||||||
General liability | (1 | ) | 19 | 37 | 6 | 20 | 4 | 20 | 8 | 61 | 52 | ||||||||||||||||||||
Bond | (1 | ) | (2 | ) | — | — | 2 | — | — | — | (3 | ) | 2 | ||||||||||||||||||
Assumed Reinsurance | — | — | 3 | — | — | — | — | — | 3 | — | |||||||||||||||||||||
Commercial property | 5 | (1 | ) | (13 | ) | (2 | ) | (2 | ) | 2 | 1 | (13 | ) | (11 | ) | (12 | ) | ||||||||||||||
Workers’ compensation | (30 | ) | (40 | ) | (30 | ) | (20 | ) | (67 | ) | (24 | ) | (48 | ) | (25 | ) | (120 | ) | (164 | ) | |||||||||||
Workers' compensation discount accretion | 8 | 8 | 9 | 8 | 10 | 10 | 10 | 10 | 33 | 40 | |||||||||||||||||||||
Catastrophes | (15 | ) | (5 | ) | (14 | ) | (8 | ) | (2 | ) | (13 | ) | (31 | ) | (3 | ) | (42 | ) | (49 | ) | |||||||||||
Uncollectible reinsurance | (30 | ) | — | — | — | — | 11 | 11 | — | (30 | ) | 22 | |||||||||||||||||||
Other reserve re-estimates | 31 | (1 | ) | 12 | 4 | 34 | 1 | 5 | (2 | ) | 46 | 38 | |||||||||||||||||||
Total prior accident year development, including full benefit of the Navigators ADC cession | (58 | ) | (47 | ) | 35 | (11 | ) | (28 | ) | (60 | ) | (47 | ) | (32 | ) | (81 | ) | (167 | ) | ||||||||||||
Change in deferred gain on retroactive reinsurance included in other liabilities [1] | 16 | — | — | — | — | — | — | — | 16 | — | |||||||||||||||||||||
Total prior accident year development [2] | $ | (42 | ) | $ | (47 | ) | $ | 35 | $ | (11 | ) | $ | (28 | ) | $ | (60 | ) | $ | (47 | ) | $ | (32 | ) | $ | (65 | ) | $ | (167 | ) |
[1] | See [2] on page 9 for discussion related to the deferred gain on retroactive reinsurance. |
[2] | The prior accident year reserve increase of $68 related to the Navigators Group acquisition is included in the three months ended June 30, 2019 and year ended December 31, 2019 (see [4] on page 2). The change in loss reserves upon acquisition represented increases of $34 for general liability, $25 for professional liability, $10 for marine, $3 for assumed reinsurance and $2 for commercial auto liability, partially offset by a reserve decrease of $6 for commercial property. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Written premiums | $ | 2,190 | $ | 2,235 | $ | 2,078 | $ | 1,949 | $ | 1,800 | $ | 1,751 | $ | 1,734 | $ | 1,851 | $ | 8,452 | $ | 7,136 | |||||||||||
Change in unearned premium reserve | (86 | ) | (15 | ) | 91 | 172 | (6 | ) | (34 | ) | (11 | ) | 140 | 162 | 89 | ||||||||||||||||
Earned premiums | 2,276 | 2,250 | 1,987 | 1,777 | 1,806 | 1,785 | 1,745 | 1,711 | 8,290 | 7,047 | |||||||||||||||||||||
Fee income | 9 | 8 | 9 | 9 | 8 | 9 | 8 | 9 | 35 | 34 | |||||||||||||||||||||
Losses and loss adjustment expenses | |||||||||||||||||||||||||||||||
Current accident year before catastrophes [1] | 1,361 | 1,336 | 1,179 | 1,037 | 1,034 | 1,055 | 977 | 971 | 4,913 | 4,037 | |||||||||||||||||||||
Current accident year catastrophes [2] | 89 | 74 | 90 | 70 | 37 | 95 | 74 | 69 | 323 | 275 | |||||||||||||||||||||
Prior accident year development [1] [3] | (37 | ) | (19 | ) | 22 | (10 | ) | (55 | ) | (53 | ) | (73 | ) | (19 | ) | (44 | ) | (200 | ) | ||||||||||||
Total losses and loss adjustment expenses | 1,413 | 1,391 | 1,291 | 1,097 | 1,016 | 1,097 | 978 | 1,021 | 5,192 | 4,112 | |||||||||||||||||||||
Amortization of DAC | 356 | 356 | 310 | 274 | 268 | 264 | 259 | 257 | 1,296 | 1,048 | |||||||||||||||||||||
Underwriting expenses | 461 | 410 | 392 | 337 | 356 | 353 | 336 | 324 | 1,600 | 1,369 | |||||||||||||||||||||
Amortization of other intangible assets | 7 | 7 | 2 | 2 | 1 | 2 | 1 | — | 18 | 4 | |||||||||||||||||||||
Dividends to policyholders | 6 | 12 | 6 | 6 | 5 | 8 | 6 | 4 | 30 | 23 | |||||||||||||||||||||
Underwriting gain (loss) [4] | 42 | 82 | (5 | ) | 70 | 168 | 70 | 173 | 114 | 189 | 525 | ||||||||||||||||||||
Net servicing income (loss) | (1 | ) | 2 | 2 | (1 | ) | 2 | (1 | ) | 1 | — | 2 | 2 | ||||||||||||||||||
Net investment income | 298 | 291 | 281 | 259 | 247 | 250 | 242 | 258 | 1,129 | 997 | |||||||||||||||||||||
Net realized capital gains (losses) | 42 | 60 | 54 | 115 | (106 | ) | 29 | 42 | (8 | ) | 271 | (43 | ) | ||||||||||||||||||
Loss on reinsurance transaction | — | — | (91 | ) | — | — | — | — | — | (91 | ) | — | |||||||||||||||||||
Other income (expense) | (11 | ) | (20 | ) | (6 | ) | (1 | ) | (3 | ) | 2 | (3 | ) | 2 | (38 | ) | (2 | ) | |||||||||||||
Income before income taxes | 370 | 415 | 235 | 442 | 308 | 350 | 455 | 366 | 1,462 | 1,479 | |||||||||||||||||||||
Income tax expense | 68 | 79 | 44 | 79 | 55 | 61 | 83 | 68 | 270 | 267 | |||||||||||||||||||||
Net income | 302 | 336 | 191 | 363 | 253 | 289 | 372 | 298 | 1,192 | 1,212 | |||||||||||||||||||||
Adjustments to reconcile net income to core earnings: | |||||||||||||||||||||||||||||||
Net realized capital losses (gains), excluded from core earnings, before tax | (42 | ) | (59 | ) | (54 | ) | (113 | ) | 108 | (28 | ) | (40 | ) | 6 | (268 | ) | 46 | ||||||||||||||
Integration and transaction costs associated with an acquired business, before tax [5] | 12 | 19 | 6 | 1 | — | — | — | — | 38 | — | |||||||||||||||||||||
Change in loss reserves upon acquisition of a business, before tax [1] | — | — | 97 | — | — | — | — | — | 97 | — | |||||||||||||||||||||
Change in deferred gain on retroactive reinsurance, before tax [3] | 16 | — | — | — | — | — | — | — | 16 | — | |||||||||||||||||||||
Loss on reinsurance transaction, before tax | — | — | 91 | — | — | — | 91 | — | |||||||||||||||||||||||
Income tax expense (benefit) [6] | 4 | 7 | (27 | ) | 23 | (24 | ) | 4 | 9 | (2 | ) | 7 | (13 | ) | |||||||||||||||||
Core earnings | $ | 292 | $ | 303 | $ | 304 | $ | 274 | $ | 337 | $ | 265 | $ | 341 | $ | 302 | $ | 1,173 | $ | 1,245 |
[1] | See [4] on page 2 for impact related to Navigators Group acquisition. |
[2] | Catastrophe losses for the three months ended December 31, 2018 included losses from California wildfires totaling $54. The three months ended December 31, 2018 included an estimated reinsurance recoverable of $28 under the Company's property catastrophe aggregate treaty. |
[3] | See [2] on page 9 for discussion related to the deferred gain on retroactive reinsurance. |
[4] | Excluding the non-core change in loss reserves upon acquisition of Navigators Group of $97, underwriting gain for the twelve months ended December 31, 2019 was $286. |
[5] | The three and twelve month periods ended December 31, 2019 included Navigators Group integration costs. |
[6] | Generally represents federal income tax expense (benefit) related to before tax items not included in core earnings. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Auto liability | $ | — | $ | 25 | $ | 2 | $ | — | $ | — | $ | (5 | ) | $ | (5 | ) | $ | (5 | ) | $ | 27 | $ | (15 | ) | |||||||
Professional liability | (3 | ) | (1 | ) | 33 | — | — | (20 | ) | 6 | 2 | 29 | (12 | ) | |||||||||||||||||
Package business | (15 | ) | (23 | ) | (14 | ) | 5 | (10 | ) | (9 | ) | (15 | ) | 8 | (47 | ) | (26 | ) | |||||||||||||
General liability | (1 | ) | 19 | 37 | 6 | 20 | 4 | 20 | 8 | 61 | 52 | ||||||||||||||||||||
Marine | — | (2 | ) | 10 | — | — | — | — | — | 8 | — | ||||||||||||||||||||
Bond | (1 | ) | (2 | ) | — | — | 2 | — | — | — | (3 | ) | 2 | ||||||||||||||||||
Assumed Reinsurance | — | — | 3 | — | — | — | — | — | 3 | — | |||||||||||||||||||||
Commercial property | 5 | (1 | ) | (13 | ) | (2 | ) | (2 | ) | 2 | 1 | (13 | ) | (11 | ) | (12 | ) | ||||||||||||||
Workers’ compensation | (30 | ) | (40 | ) | (30 | ) | (20 | ) | (67 | ) | (24 | ) | (48 | ) | (25 | ) | (120 | ) | (164 | ) | |||||||||||
Workers' compensation discount accretion | 8 | 8 | 9 | 8 | 10 | 10 | 10 | 10 | 33 | 40 | |||||||||||||||||||||
Catastrophes | (7 | ) | (5 | ) | (16 | ) | (12 | ) | (4 | ) | (11 | ) | (44 | ) | (8 | ) | (40 | ) | (67 | ) | |||||||||||
Uncollectible reinsurance | (5 | ) | — | — | — | — | — | — | — | (5 | ) | — | |||||||||||||||||||
Other reserve re-estimates | (4 | ) | 3 | 1 | 5 | (4 | ) | — | 2 | 4 | 5 | 2 | |||||||||||||||||||
Total prior accident year development, including full benefit for the ADC cession | (53 | ) | (19 | ) | 22 | (10 | ) | (55 | ) | (53 | ) | (73 | ) | (19 | ) | (60 | ) | (200 | ) | ||||||||||||
Change in deferred gain on retroactive reinsurance included in other liabilities [1] | 16 | — | — | — | — | — | — | — | 16 | — | |||||||||||||||||||||
Total prior accident year development [2] | $ | (37 | ) | $ | (19 | ) | $ | 22 | $ | (10 | ) | $ | (55 | ) | $ | (53 | ) | $ | (73 | ) | $ | (19 | ) | $ | (44 | ) | $ | (200 | ) |
[1] | See [2] on page 9 for discussion related to the deferred gain on retroactive reinsurance. |
[2] | The prior accident year reserve increase of $68 related to the Navigators Group acquisition is included in the three months ended June 30, 2019 and year ended December 31, 2019 (see [4] on page 2). The change in loss reserves upon acquisition represented increases of $34 for general liability, $25 for professional liability, $10 for marine, $3 for assumed reinsurance and $2 for commercial auto liability, partially offset by a reserve decrease of $6 for commercial property. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
UNDERWRITING GAIN (LOSS) | $ | 42 | $ | 82 | $ | (5 | ) | $ | 70 | $ | 168 | $ | 70 | $ | 173 | $ | 114 | $ | 189 | $ | 525 | ||||||||||
UNDERWRITING RATIOS | |||||||||||||||||||||||||||||||
Losses and loss adjustment expenses | |||||||||||||||||||||||||||||||
Current accident year before catastrophes | 59.8 | 59.4 | 59.3 | 58.4 | 57.3 | 59.1 | 56.0 | 56.8 | 59.3 | 57.3 | |||||||||||||||||||||
Current accident year catastrophes | 3.9 | 3.3 | 4.5 | 3.9 | 2.0 | 5.3 | 4.2 | 4.0 | 3.9 | 3.9 | |||||||||||||||||||||
Prior accident year development [1] | (1.6 | ) | (0.8 | ) | 1.1 | (0.6 | ) | (3.0 | ) | (3.0 | ) | (4.2 | ) | (1.1 | ) | (0.5 | ) | (2.8 | ) | ||||||||||||
Total losses and loss adjustment expenses | 62.1 | 61.8 | 65.0 | 61.7 | 56.3 | 61.5 | 56.0 | 59.7 | 62.6 | 58.4 | |||||||||||||||||||||
Expenses [2] | 35.8 | 34.0 | 35.0 | 34.0 | 34.2 | 34.2 | 33.7 | 33.4 | 34.7 | 33.9 | |||||||||||||||||||||
Policyholder dividends | 0.3 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.2 | 0.4 | 0.3 | |||||||||||||||||||||
Combined ratio [3] [4] | 98.2 | 96.4 | 100.3 | 96.1 | 90.7 | 96.1 | 90.1 | 93.3 | 97.7 | 92.6 | |||||||||||||||||||||
Adjustments to reconcile combined ratio to underlying combined ratio: | |||||||||||||||||||||||||||||||
Current accident year catastrophes and prior accident year development | (2.3 | ) | (2.5 | ) | (5.6 | ) | (3.3 | ) | 1.0 | (2.3 | ) | — | 2.9 | (3.4 | ) | (1.1 | ) | ||||||||||||||
Current accident year change in loss reserves upon acquisition of a business | — | — | (1.5 | ) | — | — | — | — | — | (0.3 | ) | — | |||||||||||||||||||
Underlying combined ratio | 95.9 | 93.9 | 93.2 | 92.7 | 91.7 | 93.7 | 90.0 | 90.4 | 94.0 | 91.5 | |||||||||||||||||||||
COMBINED RATIOS BY LINE OF BUSINESS | |||||||||||||||||||||||||||||||
SMALL COMMERCIAL | |||||||||||||||||||||||||||||||
Combined ratio | 93.0 | 86.6 | 89.2 | 92.4 | 83.4 | 88.3 | 85.6 | 88.9 | 90.3 | 86.5 | |||||||||||||||||||||
Current accident year catastrophes | 4.4 | 1.9 | 5.6 | 3.4 | 2.1 | 2.7 | 5.5 | 3.5 | 3.8 | 3.4 | |||||||||||||||||||||
Prior accident year development | (3.1 | ) | (3.2 | ) | (4.3 | ) | 0.1 | (4.7 | ) | (2.8 | ) | (5.1 | ) | (2.0 | ) | (2.6 | ) | (3.7 | ) | ||||||||||||
Underlying combined ratio | 91.7 | 87.9 | 87.8 | 88.9 | 86.0 | 88.4 | 85.2 | 87.5 | 89.1 | 86.7 | |||||||||||||||||||||
MIDDLE & LARGE COMMERCIAL | |||||||||||||||||||||||||||||||
Combined ratio | 100.5 | 107.3 | 105.8 | 103.0 | 99.0 | 111.7 | 97.8 | 100.7 | 104.1 | 102.4 | |||||||||||||||||||||
Current accident year catastrophes | 4.2 | 5.4 | 4.1 | 5.0 | 0.9 | 10.0 | 3.3 | 5.9 | 4.7 | 5.0 | |||||||||||||||||||||
Prior accident year development | (1.1 | ) | 2.4 | 0.7 | (0.2 | ) | (1.8 | ) | 0.4 | (2.6 | ) | (0.2 | ) | 0.4 | (1.0 | ) | |||||||||||||||
Underlying combined ratio | 97.4 | 99.6 | 100.9 | 98.1 | 99.9 | 101.2 | 97.1 | 95.0 | 99.0 | 98.4 | |||||||||||||||||||||
GLOBAL SPECIALTY | |||||||||||||||||||||||||||||||
Combined ratio [1] [3] [4] | 104.5 | 97.9 | 120.4 | 85.7 | 95.4 | 69.6 | 92.1 | 86.1 | 103.6 | 85.9 | |||||||||||||||||||||
Current accident year catastrophes | 2.7 | 2.9 | 2.3 | 2.3 | 6.7 | 0.4 | 0.2 | — | 2.6 | 1.9 | |||||||||||||||||||||
Prior accident year development [1] | 1.1 | (1.1 | ) | 18.2 | (5.9 | ) | 0.4 | (20.6 | ) | 3.8 | — | 3.1 | (4.1 | ) | |||||||||||||||||
Current accident year change in loss reserves upon acquisition of a business | — | — | 9.1 | — | — | — | — | — | 1.9 | — | |||||||||||||||||||||
Underlying combined ratio | 100.8 | 96.2 | 90.7 | 89.4 | 88.4 | 89.8 | 88.1 | 86.1 | 96.0 | 88.1 |
[1] | See [2] on page 9 for discussion related to the deferred gain on retroactive reinsurance. |
[2] | Integration and transaction costs related to the acquisition of Navigators Group are not included in the expense ratio. |
[3] | Includes $16 of prior accident year development related to the deferred gain on retroactive reinsurance for the Navigators ADC, representing 0.7 points and 3.0 points of the combined ratio for Commercial Lines and global specialty, respectively, in the three months ended December 31, 2019. The $16 deferred gain represents 0.2 points and 1.0 points of the combined ratio for Commercial Lines and global specialty, respectively, in the year ended December 31, 2019. |
[4] | Combined ratio for the year ended December 31, 2019 includes loss reserve increases upon acquisition of Navigators Group of $97 (prior accident year reserve increases of $68 and current accident year reserve increases of $29), or 1.2 points of the Commercial Lines combined ratio and 5.9 points of the Global Specialty combined ratio. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
WRITTEN PREMIUMS | |||||||||||||||||||||||||||||||
Small Commercial | $ | 881 | $ | 897 | $ | 960 | $ | 1,010 | $ | 889 | $ | 898 | $ | 906 | $ | 978 | $ | 3,748 | $ | 3,671 | |||||||||||
Middle & Large Commercial | 779 | 768 | 757 | 757 | 742 | 686 | 657 | 716 | 3,061 | 2,801 | |||||||||||||||||||||
Middle Market [1] | 673 | 675 | 673 | 641 | 653 | 605 | 569 | 600 | 2,662 | 2,427 | |||||||||||||||||||||
National Accounts and Other | 106 | 93 | 84 | 116 | 89 | 81 | 88 | 116 | 399 | 374 | |||||||||||||||||||||
Global Specialty | 519 | 559 | 353 | 171 | 156 | 155 | 161 | 145 | 1,602 | 617 | |||||||||||||||||||||
U.S. [2] | 364 | 376 | 274 | 171 | 156 | 155 | 161 | 145 | 1,185 | 617 | |||||||||||||||||||||
International [3] | 113 | 115 | 43 | — | — | — | — | — | 271 | — | |||||||||||||||||||||
Global Re [4] | 42 | 68 | 36 | — | — | — | — | — | 146 | — | |||||||||||||||||||||
Other | 11 | 11 | 8 | 11 | 13 | 12 | 10 | 12 | 41 | 47 | |||||||||||||||||||||
Total | $ | 2,190 | $ | 2,235 | $ | 2,078 | $ | 1,949 | $ | 1,800 | $ | 1,751 | $ | 1,734 | $ | 1,851 | $ | 8,452 | $ | 7,136 | |||||||||||
EARNED PREMIUMS | |||||||||||||||||||||||||||||||
Small Commercial | $ | 939 | $ | 936 | $ | 933 | $ | 910 | $ | 930 | $ | 920 | $ | 907 | $ | 894 | $ | 3,718 | $ | 3,651 | |||||||||||
Middle & Large Commercial | 786 | 765 | 729 | 703 | 710 | 702 | 675 | 659 | 2,983 | 2,746 | |||||||||||||||||||||
Middle Market [1] | 683 | 674 | 637 | 608 | 610 | 598 | 580 | 564 | 2,602 | 2,352 | |||||||||||||||||||||
National Accounts and Other | 103 | 91 | 92 | 95 | 100 | 104 | 95 | 95 | 381 | 394 | |||||||||||||||||||||
Global Specialty | 542 | 538 | 314 | 153 | 156 | 151 | 152 | 146 | 1,547 | 605 | |||||||||||||||||||||
U.S. [2] | 360 | 362 | 241 | 153 | 156 | 151 | 152 | 146 | 1,116 | 605 | |||||||||||||||||||||
International [3] | 106 | 101 | 44 | — | — | — | — | — | 251 | — | |||||||||||||||||||||
Global Re [4] | 76 | 75 | 29 | — | — | — | — | — | 180 | — | |||||||||||||||||||||
Other | 9 | 11 | 11 | 11 | 10 | 12 | 11 | 12 | 42 | 45 | |||||||||||||||||||||
Total | $ | 2,276 | $ | 2,250 | $ | 1,987 | $ | 1,777 | $ | 1,806 | $ | 1,785 | $ | 1,745 | $ | 1,711 | $ | 8,290 | $ | 7,047 | |||||||||||
U.S. STANDARD COMMERCIAL LINES STATISTICAL PREMIUM INFORMATION [5] | |||||||||||||||||||||||||||||||
New Business Premium | |||||||||||||||||||||||||||||||
Small Commercial | $ | 138 | $ | 150 | $ | 183 | $ | 175 | $ | 157 | $ | 145 | $ | 142 | $ | 156 | $ | 646 | $ | 600 | |||||||||||
Middle Market | $ | 121 | $ | 146 | $ | 177 | $ | 140 | $ | 136 | $ | 131 | $ | 135 | $ | 138 | $ | 584 | $ | 540 | |||||||||||
Renewal Price Increases [6] | |||||||||||||||||||||||||||||||
Standard Commercial Lines - Written | 3.5 | % | 3.0 | % | 2.4 | % | 1.7 | % | 1.6 | % | 1.9 | % | 3.1 | % | 2.8 | % | 2.7 | % | 2.4 | % | |||||||||||
Standard Commercial Lines - Earned | 2.7 | % | 2.2 | % | 2.1 | % | 2.3 | % | 2.5 | % | 3.0 | % | 3.2 | % | 3.3 | % | 2.3 | % | 3.0 | % | |||||||||||
Policy Count Retention [6] | |||||||||||||||||||||||||||||||
Small Commercial | 83 | % | 83 | % | 83 | % | 84 | % | 83 | % | 83 | % | 82 | % | 82 | % | 83 | % | 82 | % | |||||||||||
Middle Market | 77 | % | 83 | % | 81 | % | 81 | % | 79 | % | 78 | % | 77 | % | 78 | % | 80 | % | 78 | % | |||||||||||
Premium Retention [6] | |||||||||||||||||||||||||||||||
Small Commercial | 86 | % | 85 | % | 86 | % | 85 | % | 83 | % | 85 | % | 84 | % | 85 | % | 85 | % | 84 | % | |||||||||||
Middle Market | 81 | % | 83 | % | 86 | % | 84 | % | 84 | % | 84 | % | 81 | % | 81 | % | 84 | % | 83 | % | |||||||||||
Policies in Force (in thousands) [6] | |||||||||||||||||||||||||||||||
Small Commercial | 1,291 | 1,294 | 1,291 | 1,280 | 1,271 | 1,264 | 1,259 | 1,258 | |||||||||||||||||||||||
Middle Market | 62 | 64 | 64 | 64 | 64 | 64 | 65 | 65 |
[1] | The three months ended December 31, 2019, September 30, 2019 and June 30, 2019, included $28, $32 and $12 of written premium, respectively, and $26, $25 and $9 of earned premium, respectively, related to the business from Navigators Group |
[2] | The three months ended December 31, 2019, September 30, 2019 and June 30, 2019, included $210, $208 and $99 of written premium, respectively, and $196, $198 and $80 of earned premium, respectively, related to the business from Navigators Group. |
[3] | International represents Navigators Group business written in either Lloyd's market or other international markets, which includes U.S.-based exposures. |
[4] | Global Re includes accident and health and other assumed premiums previously written by Navigators Re. |
[5] | Small commercial and middle market lines within middle & large commercial are generally referred to as standard commercial lines. |
[6] | Excludes certain risk classes of higher hazard general liability in middle market. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Written premiums | $ | 714 | $ | 822 | $ | 824 | $ | 771 | $ | 758 | $ | 854 | $ | 857 | $ | 807 | $ | 3,131 | $ | 3,276 | |||||||||||
Change in unearned premium reserve | (81 | ) | 19 | 23 | (28 | ) | (77 | ) | 5 | 1 | (52 | ) | (67 | ) | (123 | ) | |||||||||||||||
Earned premiums | 795 | 803 | 801 | 799 | 835 | 849 | 856 | 859 | 3,198 | 3,399 | |||||||||||||||||||||
Fee income | 9 | 9 | 10 | 9 | 10 | 10 | 10 | 10 | 37 | 40 | |||||||||||||||||||||
Losses and loss adjustment expenses | |||||||||||||||||||||||||||||||
Current accident year before catastrophes | 539 | 531 | 517 | 500 | 561 | 565 | 557 | 566 | 2,087 | 2,249 | |||||||||||||||||||||
Current accident year catastrophes [1] | 26 | 32 | 48 | 34 | 324 | 74 | 114 | 34 | 140 | 546 | |||||||||||||||||||||
Prior accident year development | (17 | ) | (28 | ) | 4 | (1 | ) | (11 | ) | (18 | ) | 10 | (13 | ) | (42 | ) | (32 | ) | |||||||||||||
Total losses and loss adjustment expenses | 548 | 535 | 569 | 533 | 874 | 621 | 681 | 587 | 2,185 | 2,763 | |||||||||||||||||||||
Amortization of DAC | 65 | 64 | 65 | 65 | 66 | 68 | 70 | 71 | 259 | 275 | |||||||||||||||||||||
Underwriting expenses | 161 | 154 | 155 | 155 | 157 | 155 | 156 | 143 | 625 | 611 | |||||||||||||||||||||
Amortization of other intangible assets | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 6 | 4 | |||||||||||||||||||||
Underwriting gain (loss) | 28 | 58 | 20 | 54 | (253 | ) | 14 | (42 | ) | 67 | 160 | (214 | ) | ||||||||||||||||||
Net servicing income | 2 | 4 | 4 | 3 | 3 | 5 | 4 | 4 | 13 | 16 | |||||||||||||||||||||
Net investment income | 45 | 46 | 46 | 42 | 39 | 39 | 37 | 40 | 179 | 155 | |||||||||||||||||||||
Net realized capital gains (losses) | 7 | 9 | 8 | 19 | (17 | ) | 5 | 5 | — | 43 | (7 | ) | |||||||||||||||||||
Other income (expense) | — | — | (2 | ) | 1 | (2 | ) | 1 | 1 | (1 | ) | (1 | ) | (1 | ) | ||||||||||||||||
Income (loss) before income taxes | 82 | 117 | 76 | 119 | (230 | ) | 64 | 5 | 110 | 394 | (51 | ) | |||||||||||||||||||
Income tax expense (benefit) | 16 | 23 | 14 | 23 | (52 | ) | 13 | (1 | ) | 21 | 76 | (19 | ) | ||||||||||||||||||
Net income (loss) | 66 | 94 | 62 | 96 | (178 | ) | 51 | 6 | 89 | 318 | (32 | ) | |||||||||||||||||||
Adjustments to reconcile net income (loss) to core earnings (losses): | |||||||||||||||||||||||||||||||
Net realized capital losses (gains), excluded from core earnings, before tax | (7 | ) | (9 | ) | (8 | ) | (18 | ) | 17 | (5 | ) | (6 | ) | 1 | (42 | ) | 7 | ||||||||||||||
Income tax expense (benefit) [2] | 2 | 2 | 1 | 4 | (5 | ) | 1 | 2 | (1 | ) | 9 | (3 | ) | ||||||||||||||||||
Core earnings (losses) | $ | 61 | $ | 87 | $ | 55 | $ | 82 | $ | (166 | ) | $ | 47 | $ | 2 | $ | 89 | $ | 285 | $ | (28 | ) |
[1] | Catastrophe losses for the three months ended December 31, 2018 included losses from California wildfires totaling $352. The three months ended December 31, 2018 included an estimated reinsurance recoverable of $54 under the Company's property catastrophe aggregate treaty. |
[2] | Generally represents federal income tax expense (benefit) related to before tax items not included in core earnings. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Auto liability | $ | (10 | ) | $ | (23 | ) | $ | — | $ | (5 | ) | $ | (8 | ) | $ | (10 | ) | $ | — | $ | — | $ | (38 | ) | $ | (18 | ) | ||||
Homeowners | 3 | (1 | ) | — | 1 | (5 | ) | (7 | ) | (1 | ) | (12 | ) | 3 | (25 | ) | |||||||||||||||
Catastrophes | (8 | ) | — | 2 | 4 | 2 | (2 | ) | 13 | 5 | (2 | ) | 18 | ||||||||||||||||||
Other reserve re-estimates, net | (2 | ) | (4 | ) | 2 | (1 | ) | — | 1 | (2 | ) | (6 | ) | (5 | ) | (7 | ) | ||||||||||||||
Total prior accident year development | $ | (17 | ) | $ | (28 | ) | $ | 4 | $ | (1 | ) | $ | (11 | ) | $ | (18 | ) | $ | 10 | $ | (13 | ) | $ | (42 | ) | $ | (32 | ) |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
UNDERWRITING GAIN (LOSS) | $ | 28 | $ | 58 | $ | 20 | $ | 54 | $ | (253 | ) | $ | 14 | $ | (42 | ) | $ | 67 | $ | 160 | $ | (214 | ) | ||||||||
UNDERWRITING RATIOS | |||||||||||||||||||||||||||||||
Losses and loss adjustment expenses | |||||||||||||||||||||||||||||||
Current accident year before catastrophes | 67.8 | 66.1 | 64.5 | 62.6 | 67.2 | 66.5 | 65.1 | 65.9 | 65.3 | 66.2 | |||||||||||||||||||||
Current accident year catastrophes | 3.3 | 4.0 | 6.0 | 4.3 | 38.8 | 8.7 | 13.3 | 4.0 | 4.4 | 16.1 | |||||||||||||||||||||
Prior accident year development | (2.1 | ) | (3.5 | ) | 0.5 | (0.1 | ) | (1.3 | ) | (2.1 | ) | 1.2 | (1.5 | ) | (1.3 | ) | (0.9 | ) | |||||||||||||
Total losses and loss adjustment expenses | 68.9 | 66.6 | 71.0 | 66.7 | 104.7 | 73.1 | 79.6 | 68.3 | 68.3 | 81.3 | |||||||||||||||||||||
Expenses | 27.5 | 26.2 | 26.5 | 26.5 | 25.6 | 25.2 | 25.4 | 23.9 | 26.7 | 25.0 | |||||||||||||||||||||
Combined ratio | 96.5 | 92.8 | 97.5 | 93.2 | 130.3 | 98.4 | 104.9 | 92.2 | 95.0 | 106.3 | |||||||||||||||||||||
Adjustment to reconcile combined ratio to underlying combined ratio: | |||||||||||||||||||||||||||||||
Current accident year catastrophes and prior accident year development | (1.2 | ) | (0.5 | ) | (6.5 | ) | (4.2 | ) | (37.5 | ) | (6.6 | ) | (14.5 | ) | (2.5 | ) | (3.1 | ) | (15.2 | ) | |||||||||||
Underlying combined ratio | 95.3 | 92.3 | 91.0 | 89.1 | 92.8 | 91.8 | 90.4 | 89.8 | 91.9 | 91.2 | |||||||||||||||||||||
PRODUCT | |||||||||||||||||||||||||||||||
Automobile | |||||||||||||||||||||||||||||||
Combined ratio | 100.3 | 95.7 | 97.2 | 93.1 | 102.9 | 98.9 | 99.7 | 93.1 | 96.6 | 98.6 | |||||||||||||||||||||
Current accident year catastrophes | 0.6 | 1.2 | 0.9 | 0.6 | 0.9 | 2.0 | 3.4 | 0.5 | 0.8 | 1.7 | |||||||||||||||||||||
Prior accident year development | (2.8 | ) | (4.2 | ) | (0.5 | ) | (1.1 | ) | (1.5 | ) | (1.7 | ) | (0.2 | ) | (1.6 | ) | (2.1 | ) | (1.3 | ) | |||||||||||
Underlying combined ratio | 102.5 | 98.8 | 96.7 | 93.6 | 103.6 | 98.5 | 96.5 | 94.2 | 97.9 | 98.2 | |||||||||||||||||||||
Homeowners | |||||||||||||||||||||||||||||||
Combined ratio | 87.8 | 86.5 | 99.3 | 93.1 | 194.3 | 96.9 | 117.8 | 89.8 | 91.7 | 124.3 | |||||||||||||||||||||
Current accident year catastrophes | 9.2 | 10.6 | 17.6 | 12.7 | 126.5 | 23.6 | 36.4 | 12.0 | 12.5 | 49.2 | |||||||||||||||||||||
Prior accident year development | (0.4 | ) | (0.7 | ) | 2.6 | 2.1 | (0.9 | ) | (3.0 | ) | 5.0 | (1.1 | ) | 0.9 | — | ||||||||||||||||
Underlying combined ratio | 79.1 | 76.6 | 79.2 | 78.4 | 68.7 | 76.3 | 76.4 | 78.9 | 78.3 | 75.1 |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
DISTRIBUTION | |||||||||||||||||||||||||||||||
WRITTEN PREMIUMS | |||||||||||||||||||||||||||||||
AARP Direct | $ | 590 | $ | 690 | $ | 692 | $ | 643 | $ | 615 | $ | 706 | $ | 704 | $ | 654 | $ | 2,615 | $ | 2,679 | |||||||||||
AARP Agency | 58 | 59 | 60 | 62 | 63 | 64 | 67 | 67 | 239 | 261 | |||||||||||||||||||||
Other Agency | 58 | 64 | 63 | 58 | 71 | 73 | 77 | 77 | 243 | 298 | |||||||||||||||||||||
Other | 8 | 9 | 9 | 8 | 9 | 11 | 9 | 9 | 34 | 38 | |||||||||||||||||||||
Total | $ | 714 | $ | 822 | $ | 824 | $ | 771 | $ | 758 | $ | 854 | $ | 857 | $ | 807 | $ | 3,131 | $ | 3,276 | |||||||||||
EARNED PREMIUMS | |||||||||||||||||||||||||||||||
AARP Direct | $ | 664 | $ | 667 | $ | 663 | $ | 657 | $ | 681 | $ | 687 | $ | 684 | $ | 681 | $ | 2,651 | $ | 2,733 | |||||||||||
AARP Agency | 61 | 62 | 63 | 65 | 68 | 71 | 74 | 77 | 251 | 290 | |||||||||||||||||||||
Other Agency | 63 | 64 | 66 | 68 | 75 | 83 | 86 | 92 | 261 | 336 | |||||||||||||||||||||
Other | 7 | 10 | 9 | 9 | 11 | 8 | 12 | 9 | 35 | 40 | |||||||||||||||||||||
Total | $ | 795 | $ | 803 | $ | 801 | $ | 799 | $ | 835 | $ | 849 | $ | 856 | $ | 859 | $ | 3,198 | $ | 3,399 | |||||||||||
PRODUCT LINE | |||||||||||||||||||||||||||||||
WRITTEN PREMIUMS | |||||||||||||||||||||||||||||||
Automobile | $ | 495 | $ | 562 | $ | 564 | $ | 555 | $ | 523 | $ | 583 | $ | 586 | $ | 581 | $ | 2,176 | $ | 2,273 | |||||||||||
Homeowners | 219 | 260 | 260 | 216 | 235 | 271 | 271 | 226 | 955 | 1,003 | |||||||||||||||||||||
Total | $ | 714 | $ | 822 | $ | 824 | $ | 771 | $ | 758 | $ | 854 | $ | 857 | $ | 807 | $ | 3,131 | $ | 3,276 | |||||||||||
EARNED PREMIUMS | |||||||||||||||||||||||||||||||
Automobile | $ | 551 | $ | 558 | $ | 557 | $ | 555 | $ | 582 | $ | 591 | $ | 596 | $ | 600 | $ | 2,221 | $ | 2,369 | |||||||||||
Homeowners | 244 | 245 | 244 | 244 | 253 | 258 | 260 | 259 | 977 | 1,030 | |||||||||||||||||||||
Total | $ | 795 | $ | 803 | $ | 801 | $ | 799 | $ | 835 | $ | 849 | $ | 856 | $ | 859 | $ | 3,198 | $ | 3,399 |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
STATISTICAL PREMIUM INFORMATION (YEAR OVER YEAR) | |||||||||||||||||||||||||||||||
New Business Premium | |||||||||||||||||||||||||||||||
Automobile | $ | 47 | $ | 58 | $ | 59 | $ | 56 | $ | 43 | $ | 47 | $ | 42 | $ | 37 | $ | 220 | $ | 169 | |||||||||||
Homeowners | $ | 16 | $ | 21 | $ | 20 | $ | 16 | $ | 14 | $ | 12 | $ | 11 | $ | 9 | $ | 73 | $ | 46 | |||||||||||
Renewal Written Price Increases | |||||||||||||||||||||||||||||||
Automobile | 3.9 | % | 4.1 | % | 4.8 | % | 5.5 | % | 5.1 | % | 6.0 | % | 8.1 | % | 9.5 | % | 4.6 | % | 7.2 | % | |||||||||||
Homeowners | 5.1 | % | 5.9 | % | 7.0 | % | 7.9 | % | 9.1 | % | 9.9 | % | 10.4 | % | 9.4 | % | 6.5 | % | 9.7 | % | |||||||||||
Renewal Earned Price Increases | |||||||||||||||||||||||||||||||
Automobile | 4.6 | % | 5.1 | % | 5.6 | % | 6.5 | % | 7.8 | % | 9.2 | % | 10.4 | % | 10.7 | % | 5.5 | % | 9.6 | % | |||||||||||
Homeowners | 7.0 | % | 8.0 | % | 8.9 | % | 9.6 | % | 9.7 | % | 9.5 | % | 9.2 | % | 8.9 | % | 8.4 | % | 9.3 | % | |||||||||||
Policy Count Retention | |||||||||||||||||||||||||||||||
Automobile | 85 | % | 85 | % | 85 | % | 85 | % | 83 | % | 83 | % | 82 | % | 80 | % | 85 | % | 82 | % | |||||||||||
Homeowners | 85 | % | 86 | % | 85 | % | 84 | % | 84 | % | 83 | % | 84 | % | 82 | % | 85 | % | 83 | % | |||||||||||
Premium Retention | |||||||||||||||||||||||||||||||
Automobile | 86 | % | 87 | % | 87 | % | 87 | % | 84 | % | 85 | % | 86 | % | 85 | % | 87 | % | 85 | % | |||||||||||
Homeowners | 88 | % | 90 | % | 90 | % | 89 | % | 90 | % | 90 | % | 91 | % | 89 | % | 89 | % | 90 | % | |||||||||||
Policies in Force (in thousands) | |||||||||||||||||||||||||||||||
Automobile | 1,422 | 1,445 | 1,465 | 1,485 | 1,510 | 1,547 | 1,589 | 1,641 | |||||||||||||||||||||||
Homeowners | 877 | 893 | 903 | 913 | 927 | 948 | 978 | 1,008 |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Written premiums | $ | — | $ | — | $ | — | $ | — | $ | (4 | ) | $ | — | $ | — | $ | — | $ | — | $ | (4 | ) | |||||||||
Change in unearned premium reserve | (2 | ) | — | — | — | (4 | ) | — | — | — | (2 | ) | (4 | ) | |||||||||||||||||
Earned premiums | 2 | — | — | — | — | — | — | — | 2 | — | |||||||||||||||||||||
Losses and loss adjustment expenses | |||||||||||||||||||||||||||||||
Prior accident year development [1] | $ | 12 | $ | — | $ | 9 | $ | — | $ | 38 | $ | 11 | $ | 16 | — | $ | 21 | $ | 65 | ||||||||||||
Total losses and loss adjustment expenses | 12 | — | 9 | — | 38 | 11 | 16 | — | 21 | 65 | |||||||||||||||||||||
Underwriting expenses | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 12 | 12 | |||||||||||||||||||||
Underwriting loss | (13 | ) | (3 | ) | (12 | ) | (3 | ) | (41 | ) | (14 | ) | (19 | ) | (3 | ) | (31 | ) | (77 | ) | |||||||||||
Net investment income | 20 | 21 | 21 | 22 | 22 | 22 | 22 | 24 | 84 | 90 | |||||||||||||||||||||
Net realized capital gains (losses) | 3 | 4 | 4 | 9 | (9 | ) | 3 | 3 | (1 | ) | 20 | (4 | ) | ||||||||||||||||||
Other expense | — | — | — | — | (1 | ) | — | — | — | — | (1 | ) | |||||||||||||||||||
Income (loss) before income taxes | 10 | 22 | 13 | 28 | (29 | ) | 11 | 6 | 20 | 73 | 8 | ||||||||||||||||||||
Income tax expense (benefit) | 1 | 4 | 2 | 5 | (13 | ) | 2 | 1 | 3 | 12 | (7 | ) | |||||||||||||||||||
Net income (loss) | 9 | 18 | 11 | 23 | (16 | ) | 9 | 5 | 17 | 61 | 15 | ||||||||||||||||||||
Adjustments to reconcile net income to core earnings (losses): | |||||||||||||||||||||||||||||||
Net realized capital losses (gains), excluded from core earnings, before tax | (3 | ) | (4 | ) | (3 | ) | (9 | ) | 9 | (3 | ) | (3 | ) | 1 | (19 | ) | 4 | ||||||||||||||
Income tax expense (benefit) [2] | 1 | 1 | — | 2 | (8 | ) | 2 | 1 | (1 | ) | 4 | (6 | ) | ||||||||||||||||||
Core earnings (losses) | $ | 7 | $ | 15 | $ | 8 | $ | 16 | $ | (15 | ) | $ | 8 | $ | 3 | $ | 17 | $ | 46 | $ | 13 |
[1] | Prior accident year development for the three months ended December 31, 2018 represented an increase in reserves for unallocated loss adjustment expenses.The Company recognized no change in asbestos and environmental net loss and loss adjustment expense reserves during fourth quarter 2019 as gross adverse development of $117 (of which $132 was recorded in P&C Other Operations) was offset by losses ceded to NICO of $117 (of which $132 was recorded in P&C Other Operations). |
[2] | Generally represents federal income tax expense (benefit) related to before tax items not included in core earnings. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Earned premiums | $ | 1,345 | $ | 1,337 | $ | 1,377 | $ | 1,364 | $ | 1,356 | $ | 1,353 | $ | 1,357 | $ | 1,357 | $ | 5,423 | $ | 5,423 | |||||||||||
Fee income | 45 | 45 | 45 | 45 | 44 | 43 | 44 | 44 | 180 | 175 | |||||||||||||||||||||
Net investment income | 123 | 121 | 121 | 121 | 121 | 117 | 115 | 121 | 486 | 474 | |||||||||||||||||||||
Net realized capital gains (losses) | 8 | 14 | 7 | 5 | (21 | ) | (3 | ) | 2 | (25 | ) | 34 | (47 | ) | |||||||||||||||||
Total revenues | 1,521 | 1,517 | 1,550 | 1,535 | 1,500 | 1,510 | 1,518 | 1,497 | 6,123 | 6,025 | |||||||||||||||||||||
Benefits, losses and loss adjustment expenses | 957 | 983 | 1,062 | 1,053 | 1,016 | 1,054 | 1,059 | 1,085 | 4,055 | 4,214 | |||||||||||||||||||||
Amortization of DAC | 13 | 14 | 14 | 13 | 12 | 12 | 11 | 10 | 54 | 45 | |||||||||||||||||||||
Insurance operating costs and other expenses | 343 | 329 | 324 | 315 | 325 | 319 | 317 | 321 | 1,311 | 1,282 | |||||||||||||||||||||
Amortization of other intangible assets | 10 | 10 | 11 | 10 | 12 | 15 | 16 | 17 | 41 | 60 | |||||||||||||||||||||
Total benefits, losses and expenses | 1,323 | 1,336 | 1,411 | 1,391 | 1,365 | 1,400 | 1,403 | 1,433 | 5,461 | 5,601 | |||||||||||||||||||||
Income before income taxes | 198 | 181 | 139 | 144 | 135 | 110 | 115 | 64 | 662 | 424 | |||||||||||||||||||||
Income tax expense | 39 | 35 | 26 | 26 | 22 | 33 | 19 | 10 | 126 | 84 | |||||||||||||||||||||
Net income | 159 | 146 | 113 | 118 | 113 | 77 | 96 | 54 | 536 | 340 | |||||||||||||||||||||
Adjustments to reconcile net income to core earnings: | |||||||||||||||||||||||||||||||
Net realized capital losses (gains), excluded from core earnings, before tax | (7 | ) | (15 | ) | (6 | ) | (5 | ) | 22 | 3 | — | 26 | (33 | ) | 51 | ||||||||||||||||
Integration and transaction costs associated with acquired business, before tax | 8 | 9 | 10 | 9 | 12 | 12 | 11 | 12 | 36 | 47 | |||||||||||||||||||||
Income tax expense (benefit) [1] | 1 | 1 | (2 | ) | — | (11 | ) | 10 | (3 | ) | (7 | ) | — | (11 | ) | ||||||||||||||||
Core earnings | $ | 161 | $ | 141 | $ | 115 | $ | 122 | $ | 136 | $ | 102 | $ | 104 | $ | 85 | $ | 539 | $ | 427 | |||||||||||
Margin | |||||||||||||||||||||||||||||||
Net income margin | 10.5 | % | 9.6 | % | 7.3 | % | 7.7 | % | 7.5 | % | 5.1 | % | 6.3 | % | 3.6 | % | 8.8 | % | 5.6 | % | |||||||||||
Core earnings margin* | 10.6 | % | 9.4 | % | 7.5 | % | 8.0 | % | 8.9 | % | 6.7 | % | 6.9 | % | 5.6 | % | 8.9 | % | 7.0 | % | |||||||||||
ROE | |||||||||||||||||||||||||||||||
Net income available to common stockholders [2] | 14.2 | % | 12.9 | % | 11.2 | % | 11.1 | % | 9.3 | % | 12.0 | % | 11.9 | % | 10.9 | % | |||||||||||||||
Adjustments to reconcile net income available to common stockholders to core earnings: | |||||||||||||||||||||||||||||||
Net realized capital losses (gains), excluded from core earnings, before tax | (1.0 | %) | (0.1 | %) | 0.4 | % | 0.6 | % | 1.7 | % | 1.0 | % | 0.6 | % | 0.1 | % | |||||||||||||||
Integration and transaction costs associated with acquired business, before tax | 1.1 | % | 1.2 | % | 1.3 | % | 1.4 | % | 1.5 | % | 2.1 | % | 1.6 | % | 1.2 | % | |||||||||||||||
Income tax benefit [1] | — | % | (0.4 | %) | (0.1 | %) | (0.1 | %) | (0.4 | %) | (2.2 | %) | (2.6 | )% | (2.3 | )% | |||||||||||||||
Impact of AOCI, excluded from core earnings ROE | 0.5 | % | 0.7 | % | 0.5 | % | 0.3 | % | 0.2 | % | 0.2 | % | 0.4 | % | 0.4 | % | |||||||||||||||
Core earnings [2] | 14.8 | % | 14.3 | % | 13.3 | % | 13.3 | % | 12.3 | % | 13.1 | % | 11.9 | % | 10.3 | % |
[1] | Generally represents federal income tax expense (benefit) related to before tax items not included in core earnings. |
[2] | Net income ROE and core earnings ROE assume a portion of debt and interest expense and preferred stock and preferred stock dividends accounted for within Corporate are allocated to Group Benefits. For further information, see Appendix, page 34. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
PREMIUMS | |||||||||||||||||||||||||||||||
Fully insured ongoing premiums | |||||||||||||||||||||||||||||||
Group disability | $ | 657 | $ | 652 | $ | 679 | $ | 659 | $ | 651 | $ | 641 | $ | 642 | $ | 633 | $ | 2,647 | $ | 2,567 | |||||||||||
Group life | 620 | 621 | 633 | 641 | 643 | 652 | 651 | 664 | 2,515 | 2,610 | |||||||||||||||||||||
Other [1] | 67 | 64 | 61 | 62 | 62 | 60 | 59 | 60 | 254 | 241 | |||||||||||||||||||||
Total fully insured ongoing premiums | 1,344 | 1,337 | 1,373 | 1,362 | 1,356 | 1,353 | 1,352 | 1,357 | 5,416 | 5,418 | |||||||||||||||||||||
Total buyouts [2] | 1 | — | 4 | 2 | — | — | 5 | — | 7 | 5 | |||||||||||||||||||||
Total premiums | $ | 1,345 | $ | 1,337 | $ | 1,377 | $ | 1,364 | $ | 1,356 | $ | 1,353 | $ | 1,357 | $ | 1,357 | $ | 5,423 | $ | 5,423 | |||||||||||
SALES (GROSS ANNUALIZED NEW PREMIUMS) | |||||||||||||||||||||||||||||||
Fully insured ongoing sales | |||||||||||||||||||||||||||||||
Group disability | $ | 43 | $ | 29 | $ | 48 | $ | 219 | $ | 37 | $ | 48 | $ | 47 | $ | 260 | $ | 339 | $ | 392 | |||||||||||
Group life | 16 | 30 | 43 | 143 | 21 | 47 | 34 | 160 | 232 | 262 | |||||||||||||||||||||
Other [1] | 8 | 15 | 8 | 45 | 3 | 9 | 4 | 34 | 76 | 50 | |||||||||||||||||||||
Total fully insured ongoing sales | 67 | 74 | 99 | 407 | 61 | 104 | 85 | 454 | 647 | 704 | |||||||||||||||||||||
Total buyouts [2] | 1 | — | 4 | 2 | — | — | 5 | — | 7 | 5 | |||||||||||||||||||||
Total sales | $ | 68 | $ | 74 | $ | 103 | $ | 409 | $ | 61 | $ | 104 | $ | 90 | $ | 454 | $ | 654 | $ | 709 | |||||||||||
RATIOS, EXCLUDING BUYOUTS | |||||||||||||||||||||||||||||||
Group disability loss ratio | 62.0 | % | 64.4 | % | 72.9 | % | 69.6 | % | 67.5 | % | 75.9 | % | 74.3 | % | 74.9 | % | 67.3 | % | 73.1 | % | |||||||||||
Group life loss ratio | 78.1 | % | 80.8 | % | 77.8 | % | 81.3 | % | 78.8 | % | 76.6 | % | 77.4 | % | 80.9 | % | 79.5 | % | 78.4 | % | |||||||||||
Total loss ratio | 68.8 | % | 71.1 | % | 74.6 | % | 74.7 | % | 72.6 | % | 75.5 | % | 75.5 | % | 77.4 | % | 72.3 | % | 75.3 | % | |||||||||||
Expense ratio [3] | 25.8 | % | 24.9 | % | 23.9 | % | 23.4 | % | 24.1 | % | 23.9 | % | 23.9 | % | 24.0 | % | 24.5 | % | 24.0 | % |
[1] | Includes other group coverages such as retiree health insurance, critical illness, accident, hospital indemnity and participant accident coverages. |
[2] | Takeover of open claim liabilities and other non-recurring premium amounts. |
[3] | Integration and transaction costs related to the acquisition of Aetna's U.S. group life and disability business are not included in the expense ratio. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Investment management fees | $ | 185 | $ | 183 | $ | 180 | $ | 171 | $ | 174 | $ | 188 | $ | 182 | $ | 181 | $ | 719 | $ | 725 | |||||||||||
Shareholder servicing fees | 22 | 22 | 21 | 21 | 21 | 23 | 22 | 21 | 86 | 87 | |||||||||||||||||||||
Other revenue | 51 | 50 | 52 | 48 | 53 | 57 | 58 | 57 | 201 | 225 | |||||||||||||||||||||
Net realized capital gains (losses) | 2 | 1 | — | 2 | (3 | ) | — | (1 | ) | — | 5 | (4 | ) | ||||||||||||||||||
Total revenues | 260 | 256 | 253 | 242 | 245 | 268 | 261 | 259 | 1,011 | 1,033 | |||||||||||||||||||||
Sub-advisory expense | 67 | 67 | 65 | 62 | 64 | 69 | 66 | 66 | 261 | 265 | |||||||||||||||||||||
Employee compensation and benefits | 28 | 26 | 28 | 32 | 29 | 28 | 27 | 29 | 114 | 113 | |||||||||||||||||||||
Distribution and service | 83 | 84 | 84 | 81 | 82 | 91 | 91 | 91 | 332 | 355 | |||||||||||||||||||||
General, administrative and other [1] | 31 | 28 | 29 | 30 | 25 | 28 | 31 | 30 | 118 | 114 | |||||||||||||||||||||
Total expenses | 209 | 205 | 206 | 205 | 200 | 216 | 215 | 216 | 825 | 847 | |||||||||||||||||||||
Income before income taxes | 51 | 51 | 47 | 37 | 45 | 52 | 46 | 43 | 186 | 186 | |||||||||||||||||||||
Income tax expense | 10 | 11 | 9 | 7 | 9 | 11 | 9 | 9 | 37 | 38 | |||||||||||||||||||||
Net income | $ | 41 | $ | 40 | $ | 38 | $ | 30 | $ | 36 | $ | 41 | $ | 37 | $ | 34 | $ | 149 | $ | 148 | |||||||||||
Adjustments to reconcile net income to core earnings: | |||||||||||||||||||||||||||||||
Net realized capital losses (gains), excluded from core earnings, before tax | (1 | ) | (1 | ) | — | (2 | ) | 3 | — | 1 | — | (4 | ) | 4 | |||||||||||||||||
Income tax benefit | — | — | — | — | (1 | ) | — | — | — | — | (1 | ) | |||||||||||||||||||
Core earnings | $ | 40 | $ | 39 | $ | 38 | $ | 28 | $ | 38 | $ | 41 | $ | 38 | $ | 34 | $ | 145 | $ | 151 | |||||||||||
Daily average Hartford Funds AUM | $121,709 | $119,738 | $117,875 | $112,210 | $112,097 | $119,897 | $117,070 | $117,301 | $ | 117,914 | $ | 116,876 | |||||||||||||||||||
Return on assets (bps, net of tax) [2] | |||||||||||||||||||||||||||||||
Net income | 13.0 | 13.3 | 12.9 | 10.9 | 12.6 | 13.6 | 12.6 | 11.9 | 12.5 | 12.6 | |||||||||||||||||||||
Core earnings* | 12.7 | 12.9 | 12.9 | 10.3 | 13.4 | 13.6 | 12.8 | 11.9 | 12.2 | 12.9 | |||||||||||||||||||||
ROE | |||||||||||||||||||||||||||||||
Net income available to common stockholders [3] | 49.7 | % | 48.0 | % | 49.7 | % | 51.3 | % | 54.2 | % | 51.8 | % | 47.9 | % | 44.3 | % | |||||||||||||||
Adjustments to reconcile net income available to common stockholders to core earnings: | |||||||||||||||||||||||||||||||
Net realized capital losses (gains) excluded from core earnings, before tax | (1.4 | %) | — | % | 0.4 | % | 0.7 | % | 1.5 | % | 0.4 | % | 0.4 | % | — | % | |||||||||||||||
Income tax expense (benefit) | — | % | (0.3 | %) | (0.4 | %) | (0.4 | %) | (0.4 | %) | 1.5 | % | 1.5 | % | 1.6 | % | |||||||||||||||
Impact of AOCI, excluded from core earnings ROE | (0.5 | %) | (0.6 | %) | (0.6 | %) | (0.4 | %) | (0.5 | %) | (0.4 | %) | (0.3 | )% | (0.2 | )% | |||||||||||||||
Core earnings [3] | 47.8 | % | 47.1 | % | 49.1 | % | 51.2 | % | 54.8 | % | 53.3 | % | 49.5 | % | 45.7 | % |
[1] | The three months and year ended December 31, 2019 and 2018 included a state tax expense of $2 and a benefit of $4, respectively. |
[2] | Represents annualized earnings divided by daily average assets under management ("AUM"), as measured in basis points ("bps") which represents one hundredth of one percent. |
[3] | Net income ROE and core earnings ROE assume a portion of debt and interest expense and preferred stock and preferred stock dividends accounted for within Corporate are allocated to Hartford Funds. For further information, see Appendix, page 34. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Equity Funds | |||||||||||||||||||||||||||||||
Beginning balance | $ | 66,999 | $ | 68,474 | $ | 66,158 | $ | 56,986 | $ | 69,463 | $ | 66,285 | $ | 64,702 | $ | 63,740 | $ | 56,986 | $ | 63,740 | |||||||||||
Sales | 2,888 | 3,003 | 3,761 | 4,358 | 3,749 | 3,672 | 3,452 | 4,175 | 14,010 | 15,048 | |||||||||||||||||||||
Redemptions | (3,554 | ) | (3,867 | ) | (4,153 | ) | (3,893 | ) | (5,376 | ) | (3,449 | ) | (3,116 | ) | (3,749 | ) | (15,467 | ) | (15,690 | ) | |||||||||||
Net flows | (666 | ) | (864 | ) | (392 | ) | 465 | (1,627 | ) | 223 | 336 | 426 | (1,457 | ) | (642 | ) | |||||||||||||||
Change in market value and other | 5,296 | (611 | ) | 2,708 | 8,707 | (10,850 | ) | 2,955 | 1,247 | 536 | 16,100 | (6,112 | ) | ||||||||||||||||||
Ending balance | $ | 71,629 | $ | 66,999 | $ | 68,474 | $ | 66,158 | $ | 56,986 | $ | 69,463 | $ | 66,285 | $ | 64,702 | $ | 71,629 | $ | 56,986 | |||||||||||
Fixed Income Funds | |||||||||||||||||||||||||||||||
Beginning balance | $ | 15,685 | $ | 15,569 | $ | 15,070 | $ | 14,467 | $ | 14,831 | $ | 14,556 | $ | 14,378 | $ | 14,401 | $ | 14,467 | $ | 14,401 | |||||||||||
Sales | 1,421 | 1,420 | 1,274 | 1,314 | 1,222 | 946 | 1,119 | 1,002 | 5,429 | 4,289 | |||||||||||||||||||||
Redemptions | (1,122 | ) | (1,491 | ) | (1,121 | ) | (1,138 | ) | (1,541 | ) | (772 | ) | (960 | ) | (1,030 | ) | (4,872 | ) | (4,303 | ) | |||||||||||
Net flows | 299 | (71 | ) | 153 | 176 | (319 | ) | 174 | 159 | (28 | ) | 557 | (14 | ) | |||||||||||||||||
Change in market value and other | 146 | 187 | 346 | 427 | (45 | ) | 101 | 19 | 5 | 1,106 | 80 | ||||||||||||||||||||
Ending balance | $ | 16,130 | $ | 15,685 | $ | 15,569 | $ | 15,070 | $ | 14,467 | $ | 14,831 | $ | 14,556 | $ | 14,378 | $ | 16,130 | $ | 14,467 | |||||||||||
Multi-Strategy Investments Funds [1] | |||||||||||||||||||||||||||||||
Beginning balance | $ | 20,429 | $ | 20,095 | $ | 19,540 | $ | 18,233 | $ | 20,062 | $ | 19,894 | $ | 20,137 | $ | 20,469 | $ | 18,233 | $ | 20,469 | |||||||||||
Sales | 952 | 776 | 672 | 640 | 622 | 558 | 681 | 1,000 | 3,040 | 2,861 | |||||||||||||||||||||
Redemptions | (825 | ) | (768 | ) | (823 | ) | (869 | ) | (1,079 | ) | (971 | ) | (931 | ) | (914 | ) | (3,285 | ) | (3,895 | ) | |||||||||||
Net flows | 127 | 8 | (151 | ) | (229 | ) | (457 | ) | (413 | ) | (250 | ) | 86 | (245 | ) | (1,034 | ) | ||||||||||||||
Change in market value and other | 776 | 326 | 706 | 1,536 | (1,372 | ) | 581 | 7 | (418 | ) | 3,344 | (1,202 | ) | ||||||||||||||||||
Ending balance | $ | 21,332 | $ | 20,429 | $ | 20,095 | $ | 19,540 | $ | 18,233 | $ | 20,062 | $ | 19,894 | $ | 20,137 | $ | 21,332 | $ | 18,233 | |||||||||||
Exchange-traded Products ("ETP") AUM | |||||||||||||||||||||||||||||||
Beginning balance | $ | 2,847 | $ | 2,751 | $ | 2,457 | $ | 1,871 | $ | 1,177 | $ | 930 | $ | 666 | $ | 480 | $ | 1,871 | $ | 480 | |||||||||||
Net flows | 458 | 127 | 285 | 462 | 721 | 261 | 228 | 194 | 1,332 | 1,404 | |||||||||||||||||||||
Change in market value and other | 137 | (31 | ) | 9 | 124 | (27 | ) | (14 | ) | 36 | (8 | ) | 239 | (13 | ) | ||||||||||||||||
Ending balance | $ | 3,442 | $ | 2,847 | $ | 2,751 | $ | 2,457 | $ | 1,871 | $ | 1,177 | $ | 930 | $ | 666 | $ | 3,442 | $ | 1,871 | |||||||||||
Mutual Fund and ETP AUM | |||||||||||||||||||||||||||||||
Beginning balance | $ | 105,960 | $ | 106,889 | $ | 103,225 | $ | 91,557 | $ | 105,533 | $ | 101,665 | $ | 99,883 | $ | 99,090 | $ | 91,557 | $ | 99,090 | |||||||||||
Sales - mutual fund | 5,261 | 5,199 | 5,707 | 6,312 | 5,593 | 5,176 | 5,252 | 6,177 | 22,479 | 22,198 | |||||||||||||||||||||
Redemptions - mutual fund | (5,501 | ) | (6,126 | ) | (6,097 | ) | (5,900 | ) | (7,996 | ) | (5,192 | ) | (5,007 | ) | (5,693 | ) | (23,624 | ) | (23,888 | ) | |||||||||||
Net flows - ETP | 458 | 127 | 285 | 462 | 721 | 261 | 228 | 194 | 1,332 | 1,404 | |||||||||||||||||||||
Net flows - mutual fund and ETP | 218 | (800 | ) | (105 | ) | 874 | (1,682 | ) | 245 | 473 | 678 | 187 | (286 | ) | |||||||||||||||||
Change in market value and other | 6,355 | (129 | ) | 3,769 | 10,794 | (12,294 | ) | 3,623 | 1,309 | 115 | 20,789 | (7,247 | ) | ||||||||||||||||||
Ending balance | 112,533 | 105,960 | 106,889 | 103,225 | 91,557 | 105,533 | 101,665 | 99,883 | 112,533 | 91,557 | |||||||||||||||||||||
Talcott Resolution life and annuity separate account AUM [2] | 14,425 | 14,021 | 14,412 | 14,364 | 13,283 | 15,543 | 15,376 | 15,614 | 14,425 | 13,283 | |||||||||||||||||||||
Hartford Funds AUM | $ | 126,958 | $ | 119,981 | $ | 121,301 | $ | 117,589 | $ | 104,840 | $ | 121,076 | $ | 117,041 | $ | 115,497 | $ | 126,958 | $ | 104,840 |
[1] | Includes balanced, allocation, and alternative investment products. |
[2] | Represents AUM of the the life and annuity business sold in May 2018 that is still managed by the Company's Hartford Funds segment. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Fee income | $ | 12 | $ | 14 | $ | 11 | $ | 13 | $ | 11 | $ | 15 | $ | 4 | $ | 2 | $ | 50 | $ | 32 | |||||||||||
Other revenue [1] | 28 | 24 | 10 | 34 | 13 | 6 | 2 | — | 96 | 21 | |||||||||||||||||||||
Net investment income | 15 | 10 | 17 | 24 | 26 | 15 | 11 | 7 | 66 | 59 | |||||||||||||||||||||
Net realized capital gains (losses) | 1 | 1 | 7 | 13 | (16 | ) | 4 | 1 | 4 | 22 | (7 | ) | |||||||||||||||||||
Total revenues | 56 | 49 | 45 | 84 | 34 | 40 | 18 | 13 | 234 | 105 | |||||||||||||||||||||
Benefits, losses and loss adjustment expenses [2] | 9 | 5 | 3 | 2 | 2 | 3 | 4 | 2 | 19 | 11 | |||||||||||||||||||||
Insurance operating costs and other expenses | 17 | 20 | 33 | 13 | 24 | 25 | 19 | 15 | 83 | 83 | |||||||||||||||||||||
Loss on extinguishment of debt | — | 90 | — | — | — | — | 6 | — | 90 | 6 | |||||||||||||||||||||
Interest expense | 65 | 67 | 63 | 64 | 70 | 69 | 79 | 80 | 259 | 298 | |||||||||||||||||||||
Total expenses | 91 | 182 | 99 | 79 | 96 | 97 | 108 | 97 | 451 | 398 | |||||||||||||||||||||
Income (loss) from continuing operations before income taxes | (35 | ) | (133 | ) | (54 | ) | 5 | (62 | ) | (57 | ) | (90 | ) | (84 | ) | (217 | ) | (293 | ) | ||||||||||||
Income tax expense (benefit) [3] | (6 | ) | (34 | ) | (11 | ) | 5 | (50 | ) | (17 | ) | (8 | ) | (20 | ) | (46 | ) | (95 | ) | ||||||||||||
Loss from continuing operations, net of tax | (29 | ) | (99 | ) | (43 | ) | — | (12 | ) | (40 | ) | (82 | ) | (64 | ) | (171 | ) | (198 | ) | ||||||||||||
Income from discontinued operations, net of tax | — | — | — | — | — | 5 | 148 | 169 | — | 322 | |||||||||||||||||||||
Net income (loss) | (29 | ) | (99 | ) | (43 | ) | — | (12 | ) | (35 | ) | 66 | 105 | (171 | ) | 124 | |||||||||||||||
Preferred stock dividends | 5 | 11 | — | 5 | 6 | — | — | — | 21 | 6 | |||||||||||||||||||||
Net income (loss) available to common stockholders | (34 | ) | (110 | ) | (43 | ) | (5 | ) | (18 | ) | (35 | ) | 66 | 105 | (192 | ) | 118 | ||||||||||||||
Adjustments to reconcile net income available to common stockholders to core earnings: | |||||||||||||||||||||||||||||||
Net realized capital losses (gains), excluded from core earnings, before tax | (2 | ) | — | (8 | ) | (13 | ) | 16 | (4 | ) | (2 | ) | (4 | ) | (23 | ) | 6 | ||||||||||||||
Loss on extinguishment of debt, before tax | — | 90 | — | — | — | — | 6 | — | 90 | 6 | |||||||||||||||||||||
Transaction costs, before tax [4] | 1 | 1 | 15 | — | — | — | — | — | 17 | — | |||||||||||||||||||||
Income tax expense (benefit) [3] [5] | (4 | ) | (18 | ) | 1 | 3 | (44 | ) | (1 | ) | 2 | 2 | (18 | ) | (41 | ) | |||||||||||||||
Income from discontinued operations, net of tax | — | — | — | — | — | (5 | ) | (148 | ) | (169 | ) | — | (322 | ) | |||||||||||||||||
Core losses | $ | (39 | ) | $ | (37 | ) | $ | (35 | ) | $ | (15 | ) | $ | (46 | ) | $ | (45 | ) | $ | (76 | ) | $ | (66 | ) | $ | (126 | ) | $ | (233 | ) |
[1] | The three and twelve months ended December 30, 2019, include $21 and $66, respectively, of income before tax from the Company's retained 9.7% equity interest in the limited partnership that acquired the life and annuity business sold in May 2018. |
[2] | Includes benefits, losses and loss adjustment expenses for run-off structured settlement and terminal funding agreement liabilities. |
[3] | The three and twelve months ended December 31, 2018 included a $40 Tax Reform benefit as the IRS communicated that a sequestration fee would not be payable on alternative minimum tax credits the Company expects to be refunded. |
[4] | Related to transaction costs incurred in connection with the acquisition of Navigators Group that are included in insurance operating costs and other expenses. |
[5] | Generally represents federal income tax expense (benefit) related to before tax items not included in core earnings. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Net Investment Income | |||||||||||||||||||||||||||||||
Fixed maturities [1] | |||||||||||||||||||||||||||||||
Taxable | $ | 319 | $ | 306 | $ | 296 | $ | 284 | $ | 282 | $ | 269 | $ | 252 | $ | 238 | $ | 1,205 | $ | 1,041 | |||||||||||
Tax-exempt | 81 | 86 | 90 | 97 | 100 | 101 | 106 | 111 | 354 | 418 | |||||||||||||||||||||
Total fixed maturities | 400 | 392 | 386 | 381 | 382 | 370 | 358 | 349 | 1,559 | 1,459 | |||||||||||||||||||||
Equity securities | 15 | 12 | 12 | 7 | 14 | 6 | 6 | 6 | 46 | 32 | |||||||||||||||||||||
Mortgage loans | 47 | 37 | 41 | 40 | 39 | 35 | 34 | 33 | 165 | 141 | |||||||||||||||||||||
Limited partnerships and other alternative investments [2] | 51 | 65 | 60 | 56 | 48 | 45 | 39 | 73 | 232 | 205 | |||||||||||||||||||||
Other [3] | 11 | 5 | 7 | 9 | (7 | ) | 10 | 9 | 8 | 32 | 20 | ||||||||||||||||||||
Subtotal | 524 | 511 | 506 | 493 | 476 | 466 | 446 | 469 | 2,034 | 1,857 | |||||||||||||||||||||
Investment expense | (21 | ) | (21 | ) | (18 | ) | (23 | ) | (19 | ) | (22 | ) | (18 | ) | (18 | ) | (83 | ) | (77 | ) | |||||||||||
Total net investment income | $ | 503 | $ | 490 | $ | 488 | $ | 470 | $ | 457 | $ | 444 | $ | 428 | $ | 451 | $ | 1,951 | $ | 1,780 | |||||||||||
Annualized investment yield, before tax [4] | 4.0 | % | 4.0 | % | 4.2 | % | 4.1 | % | 4.0 | % | 4.0 | % | 3.9 | % | 4.2 | % | 4.1 | % | 4.0 | % | |||||||||||
Annualized limited partnerships and other alternative investment yield, before tax [4] | 11.9 | % | 15.3 | % | 13.9 | % | 13.4 | % | 11.6 | % | 10.6 | % | 9.5 | % | 18.6 | % | 14.4 | % | 13.2 | % | |||||||||||
Annualized investment yield, before tax, excluding limited partnership and other alternative investments [4]* | 3.8 | % | 3.6 | % | 3.8 | % | 3.7 | % | 3.7 | % | 3.7 | % | 3.7 | % | 3.7 | % | 3.7 | % | 3.7 | % | |||||||||||
Annualized investment yield, net of tax [4] | 3.3 | % | 3.3 | % | 3.4 | % | 3.4 | % | 3.3 | % | 3.3 | % | 3.3 | % | 3.5 | % | 3.4 | % | 3.3 | % | |||||||||||
Annualized investment yield, net of tax, excluding limited partnership and other alternative investments [4]* | 3.1 | % | 3.0 | % | 3.1 | % | 3.1 | % | 3.1 | % | 3.1 | % | 3.1 | % | 3.0 | % | 3.1 | % | 3.1 | % | |||||||||||
Average reinvestment rate [5] | 3.1 | % | 3.1 | % | 3.5 | % | 4.1 | % | 4.3 | % | 4.0 | % | 4.0 | % | 3.8 | % | 3.4 | % | 4.0 | % | |||||||||||
Average sales/maturities yield [6] | 3.8 | % | 4.1 | % | 4.0 | % | 4.1 | % | 4.0 | % | 3.8 | % | 3.7 | % | 3.3 | % | 4.0 | % | 3.7 | % | |||||||||||
Portfolio duration (in years) [7] | 5.0 | 4.9 | 4.9 | 4.8 | 4.7 | 4.9 | 4.9 | 5.1 | 5.0 | 4.7 |
[1] | Includes income on short-term investments. |
[2] | Other alternative investments include an insurer-owned life insurance policy which is invested in hedge funds and other investments. |
[3] | Includes income from derivatives that qualify for hedge accounting and are used to hedge fixed maturities. |
[4] | Represents annualized net investment income divided by the monthly average invested assets at amortized cost as applicable, excluding repurchase agreement and securities lending collateral, if any, and derivatives book value. |
[5] | Represents the annualized yield on fixed maturities and mortgage loans that were purchased during the respective period. Excludes U.S. Treasury securities, cash equivalent securities, and repurchase agreement and securities lending collateral, if any. |
[6] | Represents the annualized yield on fixed maturities and mortgage loans that were sold, matured, or redeemed, including calls and pay-downs, during the respective period. Excludes U.S. Treasury securities, cash equivalent securities, and repurchase agreement and securities lending collateral, if any. |
[7] | Excludes certain short-term investments. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Net Investment Income | |||||||||||||||||||||||||||||||
Fixed maturities [1] | |||||||||||||||||||||||||||||||
Taxable | $ | 232 | $ | 218 | $ | 201 | $ | 182 | $ | 184 | $ | 178 | $ | 168 | $ | 163 | $ | 833 | $ | 693 | |||||||||||
Tax-exempt | 59 | 65 | 68 | 73 | 76 | 77 | 79 | 82 | 265 | 314 | |||||||||||||||||||||
Total fixed maturities | 291 | 283 | 269 | 255 | 260 | 255 | 247 | 245 | 1,098 | 1,007 | |||||||||||||||||||||
Equity securities | 9 | 9 | 8 | 5 | 5 | 5 | 5 | 4 | 31 | 19 | |||||||||||||||||||||
Mortgage loans | 32 | 26 | 28 | 27 | 28 | 24 | 23 | 24 | 113 | 99 | |||||||||||||||||||||
Limited partnerships and other alternative investments [2] | 38 | 52 | 50 | 46 | 37 | 35 | 33 | 58 | 186 | 163 | |||||||||||||||||||||
Other [3] | 9 | 3 | 7 | 7 | (8 | ) | 8 | 6 | 4 | 26 | 10 | ||||||||||||||||||||
Subtotal | 379 | 373 | 362 | 340 | 322 | 327 | 314 | 335 | 1,454 | 1,298 | |||||||||||||||||||||
Investment expense | (16 | ) | (15 | ) | (14 | ) | (17 | ) | (14 | ) | (16 | ) | (13 | ) | (13 | ) | (62 | ) | (56 | ) | |||||||||||
Total net investment income | $ | 363 | $ | 358 | $ | 348 | $ | 323 | $ | 308 | $ | 311 | $ | 301 | $ | 322 | $ | 1,392 | $ | 1,242 | |||||||||||
Annualized investment yield, before tax [4] | 4.0 | % | 4.0 | % | 4.2 | % | 4.2 | % | 4.0 | % | 4.1 | % | 4.0 | % | 4.3 | % | 4.1 | % | 4.1 | % | |||||||||||
Annualized limited partnerships and other alternative investment yield, before tax [4] | 10.6 | % | 14.6 | % | 13.9 | % | 13.0 | % | 10.7 | % | 9.8 | % | 9.3 | % | 17.0 | % | 13.7 | % | 12.3 | % | |||||||||||
Annualized investment yield, before tax, excluding limited partnership and other alternative investments [4] | 3.7 | % | 3.6 | % | 3.8 | % | 3.8 | % | 3.7 | % | 3.8 | % | 3.8 | % | 3.7 | % | 3.7 | % | 3.7 | % | |||||||||||
Annualized investment yield, net of tax [4] | 3.3 | % | 3.3 | % | 3.5 | % | 3.6 | % | 3.3 | % | 3.4 | % | 3.4 | % | 3.5 | % | 3.4 | % | 3.4 | % | |||||||||||
Annualized investment yield, net of tax, excluding limited partnership and other alternative investments [4] | 3.1 | % | 3.0 | % | 3.2 | % | 3.2 | % | 3.0 | % | 3.2 | % | 3.2 | % | 3.1 | % | 3.1 | % | 3.1 | % | |||||||||||
Average reinvestment rate [5] | 3.0 | % | 3.1 | % | 3.5 | % | 4.1 | % | 4.4 | % | 3.9 | % | 4.0 | % | 3.7 | % | 3.4 | % | 4.0 | % | |||||||||||
Average sales/maturities yield [6] | 3.8 | % | 4.1 | % | 3.9 | % | 4.1 | % | 4.1 | % | 3.8 | % | 3.9 | % | 3.7 | % | 3.9 | % | 3.9 | % | |||||||||||
Portfolio duration (in years) [7] | 4.8 | 4.8 | 4.8 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.8 | 4.9 |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Net Investment Income | |||||||||||||||||||||||||||||||
Fixed maturities [1] | |||||||||||||||||||||||||||||||
Taxable | $ | 79 | $ | 81 | $ | 81 | $ | 81 | $ | 80 | $ | 77 | $ | 75 | $ | 70 | $ | 322 | $ | 302 | |||||||||||
Tax-exempt | 20 | 20 | 20 | 22 | 22 | 23 | 25 | 27 | 82 | 97 | |||||||||||||||||||||
Total fixed maturities | 99 | 101 | 101 | 103 | 102 | 100 | 100 | 97 | 404 | 399 | |||||||||||||||||||||
Equity securities | — | 1 | 1 | — | 1 | — | — | 1 | 2 | 2 | |||||||||||||||||||||
Mortgage loans | 15 | 11 | 13 | 13 | 11 | 11 | 11 | 9 | 52 | 42 | |||||||||||||||||||||
Limited partnerships and other alternative investments [2] | 13 | 13 | 10 | 10 | 11 | 10 | 6 | 15 | 46 | 42 | |||||||||||||||||||||
Other [3] | 1 | 1 | — | 1 | 1 | 2 | 3 | 4 | 3 | 10 | |||||||||||||||||||||
Subtotal | 128 | 127 | 125 | 127 | 126 | 123 | 120 | 126 | 507 | 495 | |||||||||||||||||||||
Investment expense | (5 | ) | (6 | ) | (4 | ) | (6 | ) | (5 | ) | (6 | ) | (5 | ) | (5 | ) | (21 | ) | (21 | ) | |||||||||||
Total net investment income | $ | 123 | $ | 121 | $ | 121 | $ | 121 | $ | 121 | $ | 117 | $ | 115 | $ | 121 | $ | 486 | $ | 474 | |||||||||||
Annualized investment yield, before tax [4] | 4.3 | % | 4.2 | % | 4.2 | % | 4.2 | % | 4.2 | % | 4.1 | % | 4.1 | % | 4.3 | % | 4.2 | % | 4.2 | % | |||||||||||
Annualized limited partnerships and other alternative investment yield, before tax [4] | 18.2 | % | 19.0 | % | 14.0 | % | 15.6 | % | 17.2 | % | 15.4 | % | 10.6 | % | 28.3 | % | 17.8 | % | 19.0 | % | |||||||||||
Annualized investment yield, before tax, excluding limited partnership and other alternative investments [4] | 3.9 | % | 3.8 | % | 3.9 | % | 3.9 | % | 3.9 | % | 3.9 | % | 3.9 | % | 3.8 | % | 3.9 | % | 3.9 | % | |||||||||||
Annualized investment yield, net of tax [4] | 3.5 | % | 3.4 | % | 3.4 | % | 3.4 | % | 3.4 | % | 3.4 | % | 3.4 | % | 3.5 | % | 3.4 | % | 3.4 | % | |||||||||||
Annualized investment yield, net of tax, excluding limited partnership and other alternative investments [4] | 3.2 | % | 3.1 | % | 3.2 | % | 3.2 | % | 3.2 | % | 3.2 | % | 3.3 | % | 3.2 | % | 3.2 | % | 3.2 | % | |||||||||||
Average reinvestment rate [5] | 3.3 | % | 3.4 | % | 3.8 | % | 4.0 | % | 4.3 | % | 4.1 | % | 4.2 | % | 3.9 | % | 3.7 | % | 4.1 | % | |||||||||||
Average sales/maturities yield [6] | 4.1 | % | 4.3 | % | 4.2 | % | 4.0 | % | 3.9 | % | 3.6 | % | 3.8 | % | 3.0 | % | 4.1 | % | 3.5 | % | |||||||||||
Portfolio duration (in years) [7] | 6.1 | 6.0 | 5.9 | 5.8 | 5.7 | 6.1 | 6.0 | 6.1 | 6.1 | 5.7 |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Net Investment Income by Segment | Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | |||||||||||||||||||||
Net Investment Income | |||||||||||||||||||||||||||||||
Commercial Lines | $ | 298 | $ | 291 | $ | 281 | $ | 259 | $ | 247 | $ | 250 | $ | 242 | $ | 258 | $ | 1,129 | $ | 997 | |||||||||||
Personal Lines | 45 | 46 | 46 | 42 | 39 | 39 | 37 | 40 | 179 | 155 | |||||||||||||||||||||
P&C Other Operations | 20 | 21 | 21 | 22 | 22 | 22 | 22 | 24 | 84 | 90 | |||||||||||||||||||||
Total Property & Casualty | 363 | 358 | 348 | 323 | 308 | 311 | 301 | 322 | 1,392 | 1,242 | |||||||||||||||||||||
Group Benefits | 123 | 121 | 121 | 121 | 121 | 117 | 115 | 121 | 486 | 474 | |||||||||||||||||||||
Hartford Funds | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 7 | 5 | |||||||||||||||||||||
Corporate | 15 | 10 | 17 | 24 | 26 | 15 | 11 | 7 | 66 | 59 | |||||||||||||||||||||
Total net investment income by segment | $ | 503 | $ | 490 | $ | 488 | $ | 470 | $ | 457 | $ | 444 | $ | 428 | $ | 451 | $ | 1,951 | $ | 1,780 | |||||||||||
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Net Investment Income From Limited Partnerships and Other Alternative Investments | Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | |||||||||||||||||||||
Total Property & Casualty | $ | 38 | $ | 52 | $ | 50 | $ | 46 | $ | 37 | $ | 35 | $ | 33 | $ | 58 | $ | 186 | $ | 163 | |||||||||||
Group Benefits | 13 | 13 | 10 | 10 | 11 | 10 | 6 | 15 | 46 | 42 | |||||||||||||||||||||
Total net investment income from limited partnerships and other alternative investments [1] | $ | 51 | $ | 65 | $ | 60 | $ | 56 | $ | 48 | $ | 45 | $ | 39 | $ | 73 | $ | 232 | $ | 205 |
[1] | Amounts are included above in total net investment income by segment. |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Net Realized Capital Gains (Losses) | |||||||||||||||||||||||||||||||
Gross gains on sales | $ | 44 | $ | 77 | $ | 69 | $ | 44 | $ | 23 | $ | 26 | $ | 46 | $ | 19 | $ | 234 | $ | 114 | |||||||||||
Gross losses on sales | (12 | ) | (4 | ) | (19 | ) | (21 | ) | (43 | ) | (41 | ) | (31 | ) | (57 | ) | (56 | ) | (172 | ) | |||||||||||
Equity securities [1] | 73 | 19 | 30 | 132 | (136 | ) | 46 | 26 | 16 | 254 | (48 | ) | |||||||||||||||||||
Net impairment losses | — | (1 | ) | — | (2 | ) | — | (1 | ) | — | — | (3 | ) | (1 | ) | ||||||||||||||||
Valuation allowances on mortgage loans | — | — | 1 | — | — | — | — | — | 1 | — | |||||||||||||||||||||
Other net gains (losses) [2] | (42 | ) | (2 | ) | (1 | ) | 10 | (16 | ) | 8 | 11 | (8 | ) | (35 | ) | (5 | ) | ||||||||||||||
Total net realized capital gains (losses) | 63 | 89 | 80 | 163 | (172 | ) | 38 | 52 | (30 | ) | 395 | (112 | ) | ||||||||||||||||||
Net realized capital gains, included in core earnings, before tax | (1 | ) | (1 | ) | (1 | ) | (3 | ) | (3 | ) | (1 | ) | (2 | ) | — | (6 | ) | (6 | ) | ||||||||||||
Total net realized capital gains (losses) excluded from core earnings, before tax | 62 | 88 | 79 | 160 | (175 | ) | 37 | 50 | (30 | ) | 389 | (118 | ) | ||||||||||||||||||
Income tax benefit (expense) related to net realized capital gains (losses) excluded from core earnings | (11 | ) | (18 | ) | (18 | ) | (34 | ) | 38 | (8 | ) | (10 | ) | 5 | (81 | ) | 25 | ||||||||||||||
Total net realized capital gains (losses) excluded from core earnings, after tax | $ | 51 | $ | 70 | $ | 61 | $ | 126 | $ | (137 | ) | $ | 29 | $ | 40 | $ | (25 | ) | $ | 308 | $ | (93 | ) |
[1] | Includes all changes in fair value and trading gains and losses for equity securities. |
[2] | Includes changes in value of non-qualifying derivatives, including credit derivatives, interest rate derivatives used to manage duration, and equity derivatives. Also includes periodic net coupon settlements on credit derivatives, which are included in core earnings, as well as transactional foreign currency revaluation. |
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | |||||||||||||||||||||
Amount [1] | Percent | Amount | Percent | Amount | Percent | Amount | Percent | Amount [1] | Percent | ||||||||||||||||
Total investments | $ | 53,030 | 100.0 | % | $ | 52,577 | 100.0 | % | $ | 50,769 | 100.0 | % | $ | 47,895 | 100.0 | % | $ | 46,790 | 100.0 | % | |||||
Asset-backed securities | $ | 1,476 | 3.5 | % | $ | 1,337 | 3.1 | % | $ | 1,029 | 2.5 | % | $ | 968 | 2.6 | % | $ | 1,276 | 3.6 | % | |||||
Collateralized loan obligations | 2,183 | 5.2 | % | 2,158 | 5.1 | % | 1,925 | 4.7 | % | 1,438 | 3.9 | % | 1,437 | 4.0 | % | ||||||||||
Commercial mortgage-backed securities | 4,338 | 10.3 | % | 4,254 | 10.1 | % | 3,905 | 9.5 | % | 3,568 | 9.7 | % | 3,552 | 9.9 | % | ||||||||||
Corporate | 17,396 | 41.4 | % | 17,801 | 42.0 | % | 16,748 | 40.7 | % | 14,403 | 39.1 | % | 13,398 | 37.6 | % | ||||||||||
Foreign government/government agencies | 1,123 | 2.7 | % | 1,117 | 2.6 | % | 1,072 | 2.6 | % | 882 | 2.4 | % | 847 | 2.4 | % | ||||||||||
Municipal [2] | 9,498 | 22.5 | % | 9,895 | 23.4 | % | 10,278 | 25.0 | % | 10,346 | 28.1 | % | 10,346 | 29.1 | % | ||||||||||
Residential mortgage-backed securities | 4,869 | 11.4 | % | 4,732 | 11.1 | % | 4,566 | 11.0 | % | 3,548 | 9.7 | % | 3,279 | 9.2 | % | ||||||||||
U.S. Treasuries | 1,265 | 3.0 | % | 1,095 | 2.6 | % | 1,643 | 4.0 | % | 1,666 | 4.5 | % | 1,517 | 4.2 | % | ||||||||||
Total fixed maturities, available-for-sale | $ | 42,148 | 100.0 | % | $ | 42,389 | 100.0 | % | $ | 41,166 | 100.0 | % | $ | 36,819 | 100.0 | % | $ | 35,652 | 100.0 | % | |||||
U.S. government/government agencies | $ | 5,644 | 13.4 | % | $ | 5,588 | 13.2 | % | $ | 5,714 | 13.9 | % | $ | 4,847 | 13.2 | % | $ | 4,430 | 12.4 | % | |||||
AAA | 6,617 | 15.7 | % | 6,360 | 15.0 | % | 6,214 | 15.1 | % | 6,160 | 16.7 | % | 6,440 | 18.1 | % | ||||||||||
AA | 8,146 | 19.3 | % | 8,202 | 19.4 | % | 7,890 | 19.1 | % | 7,016 | 19.0 | % | 6,985 | 19.6 | % | ||||||||||
A | 10,843 | 25.7 | % | 10,894 | 25.7 | % | 10,552 | 25.6 | % | 8,871 | 24.1 | % | 8,370 | 23.5 | % | ||||||||||
BBB | 9,530 | 22.6 | % | 9,850 | 23.2 | % | 9,246 | 22.5 | % | 8,530 | 23.2 | % | 8,163 | 22.9 | % | ||||||||||
BB | 877 | 2.1 | % | 994 | 2.3 | % | 1,076 | 2.6 | % | 926 | 2.5 | % | 794 | 2.2 | % | ||||||||||
B | 456 | 1.1 | % | 463 | 1.1 | % | 445 | 1.1 | % | 429 | 1.2 | % | 448 | 1.2 | % | ||||||||||
CCC | 26 | 0.1 | % | 29 | 0.1 | % | 27 | 0.1 | % | 29 | 0.1 | % | 21 | 0.1 | % | ||||||||||
CC & below | 9 | — | % | 9 | — | % | 2 | — | % | 11 | — | % | 1 | — | % | ||||||||||
Total fixed maturities, available-for-sale | $ | 42,148 | 100.0 | % | $ | 42,389 | 100.0 | % | $ | 41,166 | 100.0 | % | $ | 36,819 | 100.0 | % | $ | 35,652 | 100.0 | % |
[1] | Amount represents the value at which the assets are presented in the Consolidating Balance Sheets (page 4). |
[2] | Primarily comprised of $7.0 billion in Property & Casualty, $2.3 billion in Group Benefits, and $0.2 billion in Corporate as of December 31, 2019. |
Cost or Amortized Cost | Fair Value | Percent of Total Invested Assets | ||||||
Top Ten Corporate Fixed Maturity, AFS and Equity Exposures by Sector | ||||||||
Financial services | $ | 4,297 | $ | 4,485 | 8.5 | % | ||
Technology and communications | 2,566 | 2,774 | 5.2 | % | ||||
Consumer non-cyclical | 2,543 | 2,677 | 5.0 | % | ||||
Utilities | 2,088 | 2,216 | 4.2 | % | ||||
Energy [1] | 1,595 | 1,688 | 3.2 | % | ||||
Capital goods | 1,540 | 1,603 | 3.0 | % | ||||
Consumer cyclical | 1,147 | 1,203 | 2.3 | % | ||||
Transportation | 763 | 807 | 1.5 | % | ||||
Basic industry | 577 | 607 | 1.1 | % | ||||
Other | 976 | 993 | 1.9 | % | ||||
Total | $ | 18,092 | $ | 19,053 | 35.9 | % | ||
Top Ten Exposures by Issuer [2] | ||||||||
Government of United Kingdom | $ | 272 | $ | 277 | 0.5 | % | ||
New York State Dormitory Authority | 246 | 259 | 0.5 | % | ||||
Wells Fargo & Company | 221 | 227 | 0.4 | % | ||||
New York City Transitional Finance Authority | 210 | 219 | 0.4 | % | ||||
IBM Corporation | 198 | 212 | 0.4 | % | ||||
Commonwealth of Massachusetts | 195 | 209 | 0.4 | % | ||||
Apple Inc. | 190 | 206 | 0.4 | % | ||||
Comcast Corporation | 184 | 205 | 0.4 | % | ||||
Bank of America Corporation | 184 | 197 | 0.4 | % | ||||
Massachusetts St. Development Finance Agency | 182 | 193 | 0.4 | % | ||||
Total | $ | 2,082 | $ | 2,204 | 4.2 | % |
[1] | Excludes investments in foreign government, government agency securities or other fixed maturities that are correlated to energy exposure but are not direct obligations of or exposures to energy-related companies. |
[2] | Excludes U.S. government and government agency securities, mortgage obligations issued by government sponsored agencies, cash equivalent securities, exchange-traded mutual funds, and exposures resulting from derivative transactions. |
• | Certain realized capital gains and losses - Some realized capital gains and losses are primarily driven by investment decisions and external economic developments, the nature and timing of which are unrelated to the insurance and underwriting aspects of our business. Accordingly, core earnings excludes the effect of all realized gains and losses that tend to be highly variable from period to period based on capital market conditions. The Hartford believes, however, that some realized capital gains and losses are integrally related to our insurance operations, so core earnings includes net realized gains and losses such as net periodic settlements on credit derivatives. These net realized gains and losses are directly related to an offsetting item included in the income statement such as net investment income. |
• | Integration and transaction costs in connection with an acquired business - As transaction costs are incurred upon acquisition of a business and integration costs are completed within a short period after an acquisition, they do not represent ongoing costs of the business. |
• | Loss on extinguishment of debt - Largely consisting of make-whole payments or tender premiums upon paying debt off before maturity, these losses are not a recurring operating expense of the business. |
• | Gains and losses on reinsurance transactions - Gains or losses on reinsurance, such as those entered into upon sale of a business or to reinsure loss reserves, are not a recurring operating expense of the business. |
• | Change in loss reserves upon acquisition of a business - These changes in loss reserves are excluded from core earnings because such changes could obscure the ability to compare results in periods after the acquisition to results of periods prior to the acquisition. |
• | Income tax benefit from reduction in deferred income tax valuation allowance - Valuation allowances, including the establishment and/or release of an allowance, against tax attributes like capital loss and net operating loss carryovers are infrequent. |
• | Results of discontinued operations - These results are excluded from core earnings for businesses sold or held for sale because such results could obscure the ability to compare period over period results for our ongoing businesses. |
• | Deferred gain resulting from retroactive reinsurance and subsequent changes in the deferred gain - Retroactive reinsurance agreements economically transfer risk to the reinsurers and including the full benefit from retroactive reinsurance in core earnings provides greater insight into the economics of the business. |
THREE MONTHS ENDED | YEAR END | ||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||
Net Income available to common stockholders per share | 1.51 | 1.45 | 1.03 | 1.74 | 0.53 | 1.20 | 1.62 | 1.67 | 5.72 | 5.03 | |||||||||||
Income from discontinued operations, after tax | — | — | — | — | — | 0.01 | 0.41 | 0.47 | — | 0.90 | |||||||||||
Income from continuing operations, net of tax, available to common stockholders | 1.51 | 1.45 | 1.03 | 1.74 | 0.53 | 1.19 | 1.21 | 1.20 | 5.72 | 4.13 | |||||||||||
Adjustments made to reconcile income from continuing operations, net of tax, available to common stockholders to core earnings per share: | |||||||||||||||||||||
Net realized capital losses (gains), excluded from core earnings, before tax | (0.17 | ) | (0.24 | ) | (0.22 | ) | (0.44 | ) | 0.49 | (0.10 | ) | (0.14 | ) | 0.08 | (1.08 | ) | 0.33 | ||||
Loss on extinguishment of debt, before tax | — | 0.25 | — | — | — | — | 0.02 | — | 0.25 | 0.02 | |||||||||||
Loss on reinsurance transactions, before tax | — | — | 0.25 | — | — | — | — | — | 0.25 | — | |||||||||||
Integration and transaction costs associated with an acquired business, before tax | 0.06 | 0.08 | 0.09 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.25 | 0.13 | |||||||||||
Change in loss reserves upon acquisition of a business, before tax | — | — | 0.27 | — | — | — | — | — | 0.27 | — | |||||||||||
Change in deferred gain on retroactive reinsurance, before tax | 0.04 | — | — | — | — | — | — | — | 0.04 | — | |||||||||||
Income tax expense (benefit) on items excluded from core earnings | 0.01 | (0.02 | ) | (0.08 | ) | 0.08 | (0.26 | ) | 0.05 | 0.03 | (0.02 | ) | 0.01 | (0.22 | ) | ||||||
Core earnings per share | 1.45 | 1.52 | 1.34 | 1.41 | 0.79 | 1.17 | 1.15 | 1.29 | 5.71 | 4.39 |
THREE MONTHS ENDED | YEAR END | ||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||
Net Income available to common stockholders per diluted share | 1.49 | 1.43 | 1.02 | 1.71 | 0.52 | 1.19 | 1.60 | 1.64 | $ | 5.66 | $ | 4.95 | |||||||||||
Income from discontinued operations, after tax | — | — | — | — | — | 0.02 | 0.41 | 0.46 | — | 0.89 | |||||||||||||
Income from continuing operations, net of tax, available to common stockholders | 1.49 | 1.43 | 1.02 | 1.71 | 0.52 | 1.17 | 1.19 | 1.18 | $ | 5.66 | $ | 4.06 | |||||||||||
Adjustments made to reconcile income from continuing operations, net of tax, available to common stockholders to core earnings per diluted share: | |||||||||||||||||||||||
Net realized capital losses (gains), excluded from core earnings, before tax | (0.17 | ) | (0.24 | ) | (0.22 | ) | (0.44 | ) | 0.48 | (0.10 | ) | (0.14 | ) | 0.08 | (1.07 | ) | 0.32 | ||||||
Loss on extinguishment of debt, before tax | — | 0.25 | — | — | — | — | 0.02 | — | 0.25 | 0.02 | |||||||||||||
Loss on reinsurance transactions, before tax | — | — | 0.25 | — | — | — | — | — | 0.25 | — | |||||||||||||
Integration and transaction costs associated with an acquired business, before tax | 0.06 | 0.08 | 0.08 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.25 | 0.13 | |||||||||||||
Change in loss reserves upon acquisition of a business, before tax | — | — | 0.27 | — | — | — | — | — | 0.27 | — | |||||||||||||
Change in deferred gain on retroactive reinsurance, before tax | 0.04 | — | — | — | — | — | — | — | 0.04 | — | |||||||||||||
Income tax expense (benefit) on items excluded from core earnings | 0.01 | (0.02 | ) | (0.07 | ) | 0.09 | (0.25 | ) | 0.05 | 0.03 | (0.02 | ) | — | (0.20 | ) | ||||||||
Core earnings per diluted share | 1.43 | 1.50 | 1.33 | 1.39 | 0.78 | 1.15 | 1.13 | 1.27 | $ | 5.65 | $ | 4.33 |
LAST TWELVE MONTHS ENDED | ||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | |||||||||
Net income (loss) ROE | 14.4 | % | 12.0 | % | 11.8 | % | 13.5 | % | 13.7 | % | (14.0 | %) | (15.4 | )% | (19.3 | )% |
Adjustments to reconcile net income (loss) ROE to core earnings ROE: | ||||||||||||||||
Net realized capital losses (gains), excluded from core earnings, before tax | (2.7 | %) | (1.1 | %) | (0.7 | %) | (0.5 | %) | 0.9 | % | (0.8 | %) | (0.7 | )% | (0.7 | )% |
Loss on extinguishment of debt, before tax | 0.6 | % | 0.6 | % | — | % | — | % | — | % | — | % | — | % | — | % |
Loss on reinsurance transaction, before tax | 0.6 | % | 0.6 | % | 0.7 | % | — | % | — | % | — | % | — | % | — | % |
Pension settlement, before tax | — | % | — | % | — | % | — | % | — | % | — | % | — | % | 5.0 | % |
Integration and transaction costs associated with an acquired business, before tax | 0.6 | % | 0.6 | % | 0.5 | % | 0.3 | % | 0.4 | % | 0.3 | % | 0.3 | % | 0.2 | % |
Changes in loss reserves upon acquisition of a business, before tax | 0.7 | % | 0.7 | % | 0.7 | % | — | % | — | % | — | % | — | % | — | % |
Change in deferred gain on retroactive reinsurance, before tax | 0.1 | % | — | % | — | % | — | % | — | % | — | % | — | % | — | % |
Income tax expense (benefit) on items not included in core earnings | — | % | (0.7 | %) | (0.5 | %) | (0.3 | %) | (0.6 | %) | 6.1 | % | 6.1 | % | 4.3 | % |
Loss (income) from discontinued operations, net of tax | — | % | — | % | — | % | (1.1 | %) | (2.5 | %) | 18.8 | % | 18.4 | % | 18.4 | % |
Impact of AOCI, excluded from denominator of core earnings ROE | (0.7 | %) | (0.4 | %) | (0.8 | %) | (0.4 | %) | (0.3 | %) | (0.1 | %) | (0.3 | )% | (0.1 | )% |
Core earnings ROE | 13.6 | % | 12.3 | % | 11.7 | % | 11.5 | % | 11.6 | % | 10.3 | % | 8.4 | % | 7.8 | % |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Net income | $ | 377 | $ | 448 | $ | 264 | $ | 482 | $ | 59 | $ | 349 | $ | 383 | $ | 404 | $ | 1,571 | $ | 1,195 | |||||||||||
Adjustments to reconcile net income to underlying underwriting gain (loss): | |||||||||||||||||||||||||||||||
Net investment income | (363 | ) | (358 | ) | (348 | ) | (323 | ) | (308 | ) | (311 | ) | (301 | ) | (322 | ) | (1,392 | ) | (1,242 | ) | |||||||||||
Net realized capital losses (gains) | (52 | ) | (73 | ) | (66 | ) | (143 | ) | 132 | (37 | ) | (50 | ) | 9 | (334 | ) | 54 | ||||||||||||||
Net servicing and other expense (income) | 10 | 14 | 2 | (2 | ) | 1 | (7 | ) | (3 | ) | (5 | ) | 24 | (14 | ) | ||||||||||||||||
Loss on reinsurance transaction | — | — | 91 | — | — | — | — | — | 91 | — | |||||||||||||||||||||
Income tax expense (benefit) | 85 | 106 | 60 | 107 | (10 | ) | 76 | 83 | 92 | 358 | 241 | ||||||||||||||||||||
Underwriting gain (loss) | 57 | 137 | 3 | 121 | (126 | ) | 70 | 112 | 178 | 318 | 234 | ||||||||||||||||||||
Current accident year catastrophes | 115 | 106 | 138 | 104 | 361 | 169 | 188 | 103 | 463 | 821 | |||||||||||||||||||||
Prior accident year development | (42 | ) | (47 | ) | 35 | (11 | ) | (28 | ) | (60 | ) | (47 | ) | (32 | ) | (65 | ) | (167 | ) | ||||||||||||
Current accident year change in loss reserves upon acquisition of a business | — | — | 29 | — | — | — | — | — | 29 | — | |||||||||||||||||||||
Underlying underwriting gain | $ | 130 | $ | 196 | $ | 205 | $ | 214 | $ | 207 | $ | 179 | $ | 253 | $ | 249 | $ | 745 | $ | 888 |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Net income | $ | 302 | $ | 336 | $ | 191 | $ | 363 | $ | 253 | $ | 289 | $ | 372 | $ | 298 | $ | 1,192 | $ | 1,212 | |||||||||||
Adjustments to reconcile net income to underlying underwriting gain (loss): | |||||||||||||||||||||||||||||||
Net servicing loss (income) | 1 | (2 | ) | (2 | ) | 1 | (2 | ) | 1 | (1 | ) | — | (2 | ) | (2 | ) | |||||||||||||||
Net investment income | (298 | ) | (291 | ) | (281 | ) | (259 | ) | (247 | ) | (250 | ) | (242 | ) | (258 | ) | (1,129 | ) | (997 | ) | |||||||||||
Net realized capital losses (gains) | (42 | ) | (60 | ) | (54 | ) | (115 | ) | 106 | (29 | ) | (42 | ) | 8 | (271 | ) | 43 | ||||||||||||||
Other expense (income) | 11 | 20 | 6 | 1 | 3 | (2 | ) | 3 | (2 | ) | 38 | 2 | |||||||||||||||||||
Loss on reinsurance transaction | — | — | 91 | — | — | — | — | — | 91 | — | |||||||||||||||||||||
Income tax expense | 68 | 79 | 44 | 79 | 55 | 61 | 83 | 68 | 270 | 267 | |||||||||||||||||||||
Underwriting gain (loss) | 42 | 82 | (5 | ) | 70 | 168 | 70 | 173 | 114 | 189 | 525 | ||||||||||||||||||||
Current accident year catastrophes | 89 | 74 | 90 | 70 | 37 | 95 | 74 | 69 | 323 | 275 | |||||||||||||||||||||
Prior accident year development | (37 | ) | (19 | ) | 22 | (10 | ) | (55 | ) | (53 | ) | (73 | ) | (19 | ) | (44 | ) | (200 | ) | ||||||||||||
Current accident year change in loss reserves upon acquisition of a business | — | — | 29 | — | — | — | — | — | 29 | — | |||||||||||||||||||||
Underlying underwriting gain | $ | 94 | $ | 137 | $ | 136 | $ | 130 | $ | 150 | $ | 112 | $ | 174 | $ | 164 | $ | 497 | $ | 600 |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Net income (loss) | $ | 66 | $ | 94 | $ | 62 | $ | 96 | $ | (178 | ) | $ | 51 | $ | 6 | $ | 89 | $ | 318 | $ | (32 | ) | |||||||||
Adjustments to reconcile net income (loss) to underlying underwriting gain (loss): | |||||||||||||||||||||||||||||||
Net servicing income | (2 | ) | (4 | ) | (4 | ) | (3 | ) | (3 | ) | (5 | ) | (4 | ) | (4 | ) | (13 | ) | (16 | ) | |||||||||||
Net investment income | (45 | ) | (46 | ) | (46 | ) | (42 | ) | (39 | ) | (39 | ) | (37 | ) | (40 | ) | (179 | ) | (155 | ) | |||||||||||
Net realized capital losses (gains) | (7 | ) | (9 | ) | (8 | ) | (19 | ) | 17 | (5 | ) | (5 | ) | — | (43 | ) | 7 | ||||||||||||||
Other expense (income) | — | — | 2 | (1 | ) | 2 | (1 | ) | (1 | ) | 1 | 1 | 1 | ||||||||||||||||||
Income tax expense (benefit) | 16 | 23 | 14 | 23 | (52 | ) | 13 | (1 | ) | 21 | 76 | (19 | ) | ||||||||||||||||||
Underwriting gain (loss) | 28 | 58 | 20 | 54 | (253 | ) | 14 | (42 | ) | 67 | 160 | (214 | ) | ||||||||||||||||||
Current accident year catastrophes | 26 | 32 | 48 | 34 | 324 | 74 | 114 | 34 | 140 | 546 | |||||||||||||||||||||
Prior accident year development | (17 | ) | (28 | ) | 4 | (1 | ) | (11 | ) | (18 | ) | 10 | (13 | ) | (42 | ) | (32 | ) | |||||||||||||
Underlying underwriting gain | $ | 37 | $ | 62 | $ | 72 | $ | 87 | $ | 60 | $ | 70 | $ | 82 | $ | 88 | $ | 258 | $ | 300 |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||
Net income margin | 10.5 | % | 9.6 | % | 7.3 | % | 7.7 | % | 7.5 | % | 5.1 | % | 6.3 | % | 3.6 | % | 8.8 | % | 5.6 | % | |
Adjustments to reconcile net income margin to core earnings margin: | |||||||||||||||||||||
Net realized capital losses (gains) excluded from core earnings, before tax | (0.5 | )% | (0.9 | )% | (0.4 | )% | (0.3 | )% | 1.4 | % | 0.2 | % | — | % | 1.7 | % | (0.5 | )% | 0.9 | % | |
Integration and transaction costs associated with acquired business, before tax | 0.5 | % | 0.6 | % | 0.7 | % | 0.6 | % | 0.7 | % | 0.8 | % | 0.8 | % | 0.8 | % | 0.6 | % | 0.8 | % | |
Income tax expense (benefit) | 0.1 | % | 0.1 | % | (0.1 | )% | — | % | (0.7 | )% | 0.6 | % | (0.2 | )% | (0.5 | )% | — | % | (0.3 | )% | |
Core earnings margin | 10.6 | % | 9.4 | % | 7.5 | % | 8.0 | % | 8.9 | % | 6.7 | % | 6.9 | % | 5.6 | % | 8.9 | % | 7.0 | % |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||
Return on Assets ("ROA") [3] | 13.0 | 13.3 | 12.9 | 10.9 | 12.6 | 13.6 | 12.6 | 11.9 | 12.5 | 12.6 | |||||||||||
Adjustments to reconcile ROA to ROA, core earnings: | |||||||||||||||||||||
Effect of net realized capital losses, excluded from core earnings, before tax | (0.3 | ) | (0.4 | ) | — | (0.6 | ) | 1.1 | — | 0.2 | — | (0.3 | ) | 0.4 | |||||||
Effect of income tax expense | — | — | — | — | (0.3 | ) | — | — | — | — | (0.1 | ) | |||||||||
Return on Assets ("ROA"), core earnings [3] | 12.7 | 12.9 | 12.9 | 10.3 | 13.4 | 13.6 | 12.8 | 11.9 | 12.2 | 12.9 |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Total net investment income | $ | 503 | $ | 490 | $ | 488 | $ | 470 | $ | 457 | $ | 444 | $ | 428 | $ | 451 | $ | 1,951 | $ | 1,780 | |||||||||||
Limited partnerships and other alternative investments ("Limited Partnerships") | (51 | ) | (65 | ) | (60 | ) | (56 | ) | (48 | ) | (45 | ) | (39 | ) | (73 | ) | (232 | ) | (205 | ) | |||||||||||
Net investment income excluding limited partnerships and other alternative investments | $ | 452 | $ | 425 | $ | 428 | $ | 414 | $ | 409 | $ | 399 | $ | 389 | $ | 378 | $ | 1,719 | $ | 1,575 |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Total net investment income | $ | 363 | $ | 358 | $ | 348 | $ | 323 | $ | 308 | $ | 311 | $ | 301 | $ | 322 | $ | 1,392 | $ | 1,242 | |||||||||||
Limited partnerships and other alternative investments | (38 | ) | (52 | ) | (50 | ) | (46 | ) | (37 | ) | (35 | ) | (33 | ) | (58 | ) | (186 | ) | (163 | ) | |||||||||||
Net investment income excluding limited partnerships and other alternative investments | $ | 325 | $ | 306 | $ | 298 | $ | 277 | $ | 271 | $ | 276 | $ | 268 | $ | 264 | $ | 1,206 | $ | 1,079 |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||||||||||||
Total net investment income | $ | 123 | $ | 121 | $ | 121 | $ | 121 | $ | 121 | $ | 117 | $ | 115 | $ | 121 | $ | 486 | $ | 474 | |||||||||||
Limited partnerships and other alternative investments | (13 | ) | (13 | ) | (10 | ) | (10 | ) | (11 | ) | (10 | ) | (6 | ) | (15 | ) | (46 | ) | (42 | ) | |||||||||||
Net investment income excluding limited partnerships and other alternative investments | $ | 110 | $ | 108 | $ | 111 | $ | 111 | $ | 110 | $ | 107 | $ | 109 | $ | 106 | $ | 440 | $ | 432 |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||
Annualized investment yield | 4.0 | % | 4.0 | % | 4.2 | % | 4.1 | % | 4.0 | % | 4.0 | % | 3.9 | % | 4.2 | % | 4.1 | % | 4.0 | % | |
Limited partnerships and other alternative investments | (0.2 | )% | (0.4 | )% | (0.4 | )% | (0.4 | )% | (0.3 | )% | (0.3 | )% | (0.2 | )% | (0.5 | )% | (0.4 | )% | (0.3 | )% | |
Annualized investment yield excluding limited partnerships and other alternative investments | 3.8 | % | 3.6 | % | 3.8 | % | 3.7 | % | 3.7 | % | 3.7 | % | 3.7 | % | 3.7 | % | 3.7 | % | 3.7 | % |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||
Annualized investment yield | 4.0 | % | 4.0 | % | 4.2 | % | 4.2 | % | 4.0 | % | 4.1 | % | 4.0 | % | 4.3 | % | 4.1 | % | 4.1 | % | |
Limited partnerships and other alternative investments | (0.3 | )% | (0.4 | )% | (0.4 | )% | (0.4 | )% | (0.3 | )% | (0.3 | )% | (0.2 | )% | (0.6 | )% | (0.4 | )% | (0.4 | )% | |
Annualized investment yield excluding limited partnerships and other alternative investments | 3.7 | % | 3.6 | % | 3.8 | % | 3.8 | % | 3.7 | % | 3.8 | % | 3.8 | % | 3.7 | % | 3.7 | % | 3.7 | % |
THREE MONTHS ENDED | YEAR ENDED | ||||||||||||||||||||
Dec 31 2019 | Sept 30 2019 | Jun 30 2019 | Mar 31 2019 | Dec 31 2018 | Sept 30 2018 | Jun 30 2018 | Mar 31 2018 | Dec 31 2019 | Dec 31 2018 | ||||||||||||
Annualized investment yield | 4.3 | % | 4.2 | % | 4.2 | % | 4.2 | % | 4.2 | % | 4.1 | % | 4.1 | % | 4.3 | % | 4.2 | % | 4.2 | % | |
Limited partnerships and other alternative investments | (0.4 | )% | (0.4 | )% | (0.3 | )% | (0.3 | )% | (0.3 | )% | (0.2 | )% | (0.2 | )% | (0.5 | )% | (0.3 | )% | (0.3 | )% | |
Annualized investment yield excluding limited partnerships and other alternative investments | 3.9 | % | 3.8 | % | 3.9 | % | 3.9 | % | 3.9 | % | 3.9 | % | 3.9 | % | 3.8 | % | 3.9 | % | 3.9 | % |