UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT PURSUANT
TO SECTION 13 OR 15 (d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): April 28, 2015
HCC INSURANCE HOLDINGS, INC.
(Exact name of registrant as specified in its charter)
Delaware |
|
001-13790 |
|
76-0336636 |
(State or other jurisdiction of |
|
(Commission File Number) |
|
(I.R.S. Employer |
incorporation) |
|
|
|
Identification No.) |
13403 Northwest Freeway
Houston, Texas 77040
(Address of principal executive offices, including zip code)
(713) 690-7300
(Registrants telephone number, including area code)
Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02. Results of Operations and Financial Condition
On April 28, 2015, HCC Insurance Holdings, Inc. (the Company) announced its financial results for the first quarter of 2015. A copy of the press release announcing the Companys results is attached to this Current Report on Form 8-K (this Current Report) as Exhibit 99.1 and incorporated herein in its entirety by reference thereto.
Item 9.01. Financial Statements and Exhibits.
(d)
No. |
|
Exhibit |
99.1 |
|
Press Release dated April 28, 2015 |
In connection with the disclosure set forth in Item 2.02, the information in this Current Report, including the exhibits attached hereto, is being furnished and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities of such section. The information in this Current Report, including the exhibits, shall not be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, whether made before or after the date hereof and regardless of any incorporation by reference language in any such filing. This Current Report will not be deemed an admission as to the materiality of any information in this Current Report that is required to be disclosed solely by Regulation FD.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
HCC Insurance Holdings, Inc. | |
|
| |
|
By: |
/s/ Alexander M Ludlow |
|
|
Alexander M Ludlow |
|
|
Associate General Counsel & Assistant Secretary |
DATED: April 28, 2015
Exhibit 99.1
HCC INSURANCE HOLDINGS REPORTS RECORD FIRST QUARTER NET EARNINGS AND EARNINGS PER SHARE
Highlights:
· Net earnings of $112.9 million, or $1.17 per diluted share
· GAAP combined ratio of 86.5%
· Gross written premium increased 11% to $826.1 million
· Net written premium increased 13% to $668.9 million
· Annualized return on equity of 11.5% and operating return on equity(a) of 9.9%
· Book value per share increased to $41.03
HOUSTON (April 28, 2015) . . .
HCC Insurance Holdings, Inc. (NYSE: HCC) today released results for its first quarter ended March 31, 2015.
Net earnings were $112.9 million, or $1.17 per diluted share, in the first quarter of 2015, compared to $107.9 million, or $1.07 per diluted share, in the same quarter of 2014.
The Companys consolidated results for the first quarter of 2015 include the results of Producers Ag Insurance Group, Inc. (ProAg), which HCC acquired effective January 1, 2015 for $104.5 million. ProAg contributed $72.6 million, $54.7 million and $17.0 million of gross written, net written and net earned premium, respectively, to consolidated premium. Including transaction costs, ProAgs operations generated a loss of $7.7 million, or $0.08 per share. The majority of this loss relates to the seasonal nature of the crop insurance business. The loss increased the Companys first quarter 2015 consolidated loss ratio, expense ratio and combined ratio by 0.8, 1.1 and 1.9 percentage points, respectively.
The Companys combined ratio was 86.5% for the first quarter of 2015 (84.6% excluding ProAg), compared to 83.4% for the same quarter of 2014. The net paid loss ratio was 64.7% for both quarters. HCC had no reserve development in either the first quarter of 2015 or 2014.
First quarter 2015 net earnings benefited from the Companys assertion to permanently reinvest accumulated undistributed earnings of the Companys controlled foreign corporations for 2014 and prior years. With this assertion, deferred taxes on these earnings, which had previously been booked at the U.S. tax rate of 35%, were adjusted to the U.K. tax rate of 20%. This assertion resulted in reduced tax expense of $5.9 million in the first quarter of 2015.
For the third consecutive year, we are pleased to report record first quarter results. Despite a challenging market, we continue to grow our businesses selectively and profitably, with net written premium up 13% overall and 4% excluding ProAg. We are pleased with ProAgs results, which are slightly ahead of our expectations, said Christopher J.B. Williams, HCCs Chief Executive Officer.
Gross written premium increased 11% to $826.1 million (or 1% to $753.5 million excluding ProAg) in the first quarter of 2015, compared to $746.7 million in the same quarter of 2014. Net written premium increased 13% to $668.9 million (or 4% to $614.2 million excluding ProAg) versus $590.2 million in the respective quarters. Net earned premium increased 7% to $600.6 million (or 4% to $583.6 million excluding ProAg) in the first quarter of 2015, compared to $562.6 million in the same quarter of 2014.
Investment income was $53.5 million in the first quarter of 2015, compared to $56.8 million in the same quarter of 2014. As of March 31, 2015, HCCs fixed maturity securities portfolio had an average rating of AA, a duration of 4.7 years and an average long-term tax equivalent yield of 4.1%.
HCC generated cash flow from operations of $31.1 million in the first quarter of 2015, compared to $95.5 million in the same quarter of 2014. At March 31, 2015, the Company had $418.6 million of cash and short-term investments and $230.1 million of available capacity under its $825.0 million revolving loan facility.
The Company purchased 1.0 million shares of its common stock during the first quarter of 2015 for $54.4 million at an average cost of $55.77 per share.
As of March 31, 2015, total assets were $11.0 billion, shareholders equity was $3.9 billion and the Companys debt to total capital ratio was 18.4%.
For further information about HCCs 2015 first quarter earnings results, see the supplemental financial schedules that are available in the Investor Relations section of the Companys website at http://ir.hcc.com.
HCC will hold an open conference call beginning at 8:00 a.m. Central Daylight Time on Wednesday, April 29. To participate, the number for domestic calls is (800) 374-0290 and the number for international calls is (706) 634-0161. There will also be a live webcast available on a listen-only basis that can be accessed through the Investor Relations section of the Companys website at http://ir.hcc.com. The webcast replay will be archived in the Investor Relations section of the HCC website through Friday, July 31, 2015.
Headquartered in Houston, Texas, HCC Insurance Holdings, Inc. is a leading specialty insurer with offices in the United States, the United Kingdom, Spain and Ireland. HCCs major domestic and international insurance companies have financial strength ratings of AA (Very Strong) from Standard & Poors Financial Services LLC, A+ (Superior) from A.M. Best Company, Inc., AA (Very Strong) from Fitch Ratings, and A1 (Good Security) from Moodys Investors Service, Inc.
For more information about HCC, please visit http://www.hcc.com.
a) Non-GAAP Financial Measure
Annualized operating return on equity is a non-GAAP financial measure under Regulation G and is calculated as net earnings excluding after-tax net realized investment gain/loss, other-than-temporary impairment credit losses, and foreign currency benefit/expense (collectively, operating earnings) divided by average shareholders equity excluding accumulated other comprehensive income. See the supplemental financial schedules for a reconciliation of this non-GAAP financial measure to corresponding GAAP amounts. Management believes annualized operating return on equity is a useful measure for understanding the Companys profitability relative to shareholders equity before consideration of investment-related gains/losses and foreign currency benefit/expense, both of which management excludes when evaluating operating results internally.
Contact: |
Doug Busker, Director of Investor Relations |
|
HCC Insurance Holdings, Inc. |
|
Telephone: (713) 996-1192 |
Forward-looking statements contained in this press release are made under safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and involve a number of risks and uncertainties. The types of risks and uncertainties which may affect the Company are set forth in its periodic reports filed with the Securities and Exchange Commission.
* * * * *
HCC Insurance Holdings, Inc. and Subsidiaries
Financial Highlights
(Unaudited, in thousands except per share data)
|
|
Three months ended |
| ||||
|
|
March 31, |
| ||||
|
|
2015 |
|
2014 |
| ||
|
|
|
|
|
| ||
Gross written premium |
|
$ |
826,136 |
|
$ |
746,722 |
|
|
|
|
|
|
| ||
Net written premium |
|
668,916 |
|
590,182 |
| ||
|
|
|
|
|
| ||
Net earned premium |
|
600,563 |
|
562,612 |
| ||
|
|
|
|
|
| ||
Net investment income |
|
53,482 |
|
56,806 |
| ||
|
|
|
|
|
| ||
Total revenue |
|
676,450 |
|
648,930 |
| ||
|
|
|
|
|
| ||
Net earnings |
|
112,917 |
|
107,911 |
| ||
|
|
|
|
|
| ||
Operating earnings* |
|
92,659 |
|
97,293 |
| ||
|
|
|
|
|
| ||
Earnings per share (diluted) |
|
$ |
1.17 |
|
$ |
1.07 |
|
|
|
|
|
|
| ||
Weighted-average shares outstanding (diluted) |
|
95,197 |
|
98,913 |
| ||
|
|
|
|
|
| ||
Net loss ratio |
|
60.8 |
% |
58.8 |
% | ||
|
|
|
|
|
| ||
Expense ratio |
|
25.7 |
% |
24.6 |
% | ||
|
|
|
|
|
| ||
Combined ratio |
|
86.5 |
% |
83.4 |
% | ||
|
|
|
|
|
| ||
Paid loss ratio |
|
64.7 |
% |
64.7 |
% | ||
|
|
|
|
|
|
|
|
March 31, |
|
December 31, |
| ||
|
|
2015 |
|
2014 |
| ||
|
|
|
|
|
| ||
Total investments |
|
$ |
7,112,361 |
|
$ |
7,164,906 |
|
|
|
|
|
|
| ||
Total assets |
|
11,026,297 |
|
10,714,346 |
| ||
|
|
|
|
|
| ||
Shareholders equity |
|
3,933,427 |
|
3,903,351 |
| ||
|
|
|
|
|
| ||
Debt to total capital ratio |
|
18.4 |
% |
17.4 |
% | ||
|
|
|
|
|
| ||
Book value per share |
|
$ |
41.03 |
|
$ |
40.44 |
|
* Non-GAAP financial measure under Regulation G. See calculation on S - 9. Management believes operating earnings is a useful measure for understanding the Companys profitability before consideration of investment-related gains/losses and foreign currency benefit/expense, both of which management excludes when evaluating operating results internally.
HCC Insurance Holdings, Inc. and Subsidiaries
Consolidated Balance Sheets
(Unaudited, in thousands)
|
|
March 31, |
|
December 31, |
| ||
|
|
2015 |
|
2014 |
| ||
ASSETS |
|
|
|
|
| ||
|
|
|
|
|
| ||
Investments |
|
|
|
|
| ||
Fixed maturity securities available for sale, at fair value |
|
$ |
6,452,444 |
|
$ |
6,610,368 |
|
Equity securities available for sale, at fair value |
|
334,763 |
|
296,352 |
| ||
Short-term investments |
|
325,154 |
|
258,186 |
| ||
|
|
|
|
|
| ||
Total investments |
|
7,112,361 |
|
7,164,906 |
| ||
Cash |
|
93,464 |
|
102,093 |
| ||
Restricted cash and securities |
|
122,526 |
|
119,010 |
| ||
Premium, claims and other receivables |
|
727,615 |
|
553,027 |
| ||
Reinsurance recoverables |
|
1,176,141 |
|
1,168,900 |
| ||
Ceded unearned premium |
|
332,646 |
|
316,715 |
| ||
Ceded life and annuity benefits |
|
48,590 |
|
48,499 |
| ||
Deferred policy acquisition costs |
|
236,661 |
|
220,321 |
| ||
Goodwill |
|
949,351 |
|
905,636 |
| ||
Other assets |
|
226,942 |
|
115,239 |
| ||
|
|
|
|
|
| ||
Total assets |
|
$ |
11,026,297 |
|
$ |
10,714,346 |
|
|
|
|
|
|
| ||
LIABILITIES |
|
|
|
|
| ||
|
|
|
|
|
| ||
Loss and loss adjustment expense payable |
|
$ |
3,693,165 |
|
$ |
3,728,085 |
|
Life and annuity policy benefits |
|
48,590 |
|
48,499 |
| ||
Reinsurance, premium and claims payable |
|
434,198 |
|
301,476 |
| ||
Unearned premium |
|
1,305,327 |
|
1,198,930 |
| ||
Deferred ceding commissions |
|
101,169 |
|
94,202 |
| ||
Notes payable |
|
889,290 |
|
824,251 |
| ||
Accounts payable and accrued liabilities |
|
621,131 |
|
615,552 |
| ||
|
|
|
|
|
| ||
Total liabilities |
|
7,092,870 |
|
6,810,995 |
| ||
|
|
|
|
|
| ||
SHAREHOLDERS EQUITY |
|
|
|
|
| ||
|
|
|
|
|
| ||
Common stock |
|
126,794 |
|
126,472 |
| ||
Additional paid-in capital |
|
1,115,796 |
|
1,113,551 |
| ||
Retained earnings |
|
3,526,071 |
|
3,441,424 |
| ||
Accumulated other comprehensive income |
|
172,262 |
|
175,014 |
| ||
Treasury stock |
|
(1,007,496 |
) |
(953,110 |
) | ||
|
|
|
|
|
| ||
Total shareholders equity |
|
3,933,427 |
|
3,903,351 |
| ||
|
|
|
|
|
| ||
Total liabilities and shareholders equity |
|
$ |
11,026,297 |
|
$ |
10,714,346 |
|
HCC Insurance Holdings, Inc. and Subsidiaries
Consolidated Statements of Earnings
(Unaudited, in thousands except per share data)
|
|
Three months ended |
| ||||
|
|
March 31, |
| ||||
|
|
2015 |
|
2014 |
| ||
|
|
|
|
|
| ||
REVENUE |
|
|
|
|
| ||
|
|
|
|
|
| ||
Net earned premium |
|
$ |
600,563 |
|
$ |
562,612 |
|
Net investment income |
|
53,482 |
|
56,806 |
| ||
Other operating income |
|
9,219 |
|
9,266 |
| ||
Net realized investment gain |
|
13,186 |
|
20,246 |
| ||
|
|
|
|
|
| ||
Total revenue |
|
676,450 |
|
648,930 |
| ||
|
|
|
|
|
| ||
EXPENSE |
|
|
|
|
| ||
|
|
|
|
|
| ||
Loss and loss adjustment expense, net |
|
365,162 |
|
330,746 |
| ||
Policy acquisition costs, net |
|
75,211 |
|
69,041 |
| ||
Other operating expense |
|
77,483 |
|
87,052 |
| ||
Interest expense |
|
7,766 |
|
7,119 |
| ||
|
|
|
|
|
| ||
Total expense |
|
525,622 |
|
493,958 |
| ||
|
|
|
|
|
| ||
Earnings before income tax expense |
|
150,828 |
|
154,972 |
| ||
Income tax expense |
|
37,911 |
|
47,061 |
| ||
|
|
|
|
|
| ||
Net earnings |
|
$ |
112,917 |
|
$ |
107,911 |
|
|
|
|
|
|
| ||
Net earnings attributable to unvested stock |
|
(1,641 |
) |
(1,692 |
) | ||
|
|
|
|
|
| ||
Net earnings available to common stock |
|
$ |
111,276 |
|
$ |
106,219 |
|
|
|
|
|
|
| ||
Basic earnings per share data: |
|
|
|
|
| ||
Net earnings per share |
|
$ |
1.17 |
|
$ |
1.08 |
|
|
|
|
|
|
| ||
Weighted-average shares outstanding |
|
94,881 |
|
98,662 |
| ||
|
|
|
|
|
| ||
Diluted earnings per share data: |
|
|
|
|
| ||
Net earnings per share |
|
$ |
1.17 |
|
$ |
1.07 |
|
|
|
|
|
|
| ||
Weighted-average shares outstanding |
|
95,197 |
|
98,913 |
| ||
|
|
|
|
|
| ||
Cash dividends declared, per share |
|
$ |
0.295 |
|
$ |
0.225 |
|
HCC Insurance Holdings, Inc. and Subsidiaries
Gross Written Premium
(Unaudited, in thousands)
|
|
Three months ended March 31, |
| ||||||
|
|
2015 |
|
2014 |
|
Change |
| ||
|
|
|
|
|
|
|
| ||
North America Property & Casualty |
|
|
|
|
|
|
| ||
Liability |
|
$ |
128,277 |
|
$ |
121,537 |
|
6 |
% |
Agriculture |
|
72,615 |
|
|
|
nm |
| ||
Other Specialty |
|
148,485 |
|
166,737 |
|
(11 |
) | ||
|
|
349,377 |
|
288,274 |
|
21 |
| ||
|
|
|
|
|
|
|
| ||
Accident & Health |
|
260,144 |
|
235,917 |
|
10 |
| ||
|
|
|
|
|
|
|
| ||
International |
|
|
|
|
|
|
| ||
London Market |
|
117,931 |
|
131,979 |
|
(11 |
) | ||
Specialty |
|
98,687 |
|
90,261 |
|
9 |
| ||
|
|
216,618 |
|
222,240 |
|
(3 |
) | ||
|
|
|
|
|
|
|
| ||
Exited Lines |
|
(3 |
) |
291 |
|
nm |
| ||
Totals |
|
$ |
826,136 |
|
$ |
746,722 |
|
11 |
% |
nm - Not meaningful
HCC Insurance Holdings, Inc. and Subsidiaries
Net Written Premium
(Unaudited, in thousands)
|
|
Three months ended March 31, |
| ||||||
|
|
2015 |
|
2014 |
|
Change |
| ||
|
|
|
|
|
|
|
| ||
North America Property & Casualty |
|
|
|
|
|
|
| ||
Liability |
|
$ |
95,951 |
|
$ |
85,403 |
|
12 |
% |
Agriculture |
|
54,657 |
|
|
|
nm |
| ||
Other Specialty |
|
87,619 |
|
91,729 |
|
(4 |
) | ||
|
|
238,227 |
|
177,132 |
|
34 |
| ||
|
|
|
|
|
|
|
| ||
Accident & Health |
|
255,918 |
|
234,751 |
|
9 |
| ||
|
|
|
|
|
|
|
| ||
International |
|
|
|
|
|
|
| ||
London Market |
|
96,678 |
|
107,259 |
|
(10 |
) | ||
Specialty |
|
78,096 |
|
70,749 |
|
10 |
| ||
|
|
174,774 |
|
178,008 |
|
(2 |
) | ||
|
|
|
|
|
|
|
| ||
Exited Lines |
|
(3 |
) |
291 |
|
nm |
| ||
Totals |
|
$ |
668,916 |
|
$ |
590,182 |
|
13 |
% |
nm - Not meaningful
HCC Insurance Holdings, Inc. and Subsidiaries
Net Earned Premium
(Unaudited, in thousands)
|
|
Three months ended March 31, |
| ||||||
|
|
2015 |
|
2014 |
|
Change |
| ||
|
|
|
|
|
|
|
| ||
North America Property & Casualty |
|
|
|
|
|
|
| ||
Liability |
|
$ |
101,507 |
|
$ |
96,075 |
|
6 |
% |
Agriculture |
|
16,989 |
|
|
|
nm |
| ||
Other Specialty |
|
90,743 |
|
105,259 |
|
(14 |
) | ||
|
|
209,239 |
|
201,334 |
|
4 |
| ||
|
|
|
|
|
|
|
| ||
Accident & Health |
|
254,950 |
|
232,143 |
|
10 |
| ||
|
|
|
|
|
|
|
| ||
International |
|
|
|
|
|
|
| ||
London Market |
|
63,358 |
|
61,661 |
|
3 |
| ||
Specialty |
|
73,019 |
|
67,183 |
|
9 |
| ||
|
|
136,377 |
|
128,844 |
|
6 |
| ||
|
|
|
|
|
|
|
| ||
Exited Lines |
|
(3 |
) |
291 |
|
nm |
| ||
Totals |
|
$ |
600,563 |
|
$ |
562,612 |
|
7 |
% |
nm - Not meaningful
HCC Insurance Holdings, Inc. and Subsidiaries
Net Investment Income and Unrealized Gain
(Unaudited, in thousands)
|
|
Three months ended |
| ||||
|
|
March 31, |
| ||||
|
|
2015 |
|
2014 |
| ||
|
|
|
|
|
| ||
Sources of net investment income: |
|
|
|
|
| ||
|
|
|
|
|
| ||
Fixed maturity securities |
|
|
|
|
| ||
Taxable |
|
$ |
24,718 |
|
$ |
23,260 |
|
Exempt from U.S. income taxes |
|
27,341 |
|
28,583 |
| ||
Total fixed maturity securities |
|
52,059 |
|
51,843 |
| ||
Equity securities |
|
2,736 |
|
6,637 |
| ||
Other |
|
418 |
|
431 |
| ||
Total investment income |
|
55,213 |
|
58,911 |
| ||
Investment expense |
|
(1,731 |
) |
(2,105 |
) | ||
|
|
|
|
|
| ||
Net investment income |
|
$ |
53,482 |
|
$ |
56,806 |
|
|
|
|
|
|
| ||
Unrealized gain on available for sale securities: |
|
|
|
|
| ||
|
|
|
|
|
| ||
Increase in unrealized gain for period, before tax |
|
$ |
6,823 |
|
$ |
65,834 |
|
|
|
|
|
|
| ||
Unrealized gain at: |
|
|
|
|
| ||
|
|
|
|
|
| ||
March 31, 2015 |
|
$ |
269,736 |
|
|
| |
|
|
|
|
|
| ||
December 31, 2014 |
|
$ |
262,913 |
|
|
|
HCC Insurance Holdings, Inc. and Subsidiaries
Underwriting Ratios
(Unaudited)
|
|
Three months ended |
| ||
|
|
March 31, |
| ||
|
|
2015 |
|
2014 |
|
North America Property & Casualty |
|
|
|
|
|
Liability |
|
62.1 |
% |
63.7 |
% |
Agriculture |
|
88.0 |
|
|
|
Other Specialty |
|
42.4 |
|
40.2 |
|
Loss Ratio |
|
55.6 |
|
51.4 |
|
Expense Ratio |
|
32.7 |
|
28.6 |
|
Combined Ratio |
|
88.3 |
% |
80.0 |
% |
|
|
|
|
|
|
Accident & Health |
|
|
|
|
|
Loss Ratio |
|
73.4 |
% |
73.6 |
% |
Expense Ratio |
|
15.2 |
|
14.9 |
|
Combined Ratio |
|
88.6 |
% |
88.5 |
% |
|
|
|
|
|
|
International |
|
|
|
|
|
London Market |
|
38.9 |
% |
36.5 |
% |
Specialty |
|
50.4 |
|
50.3 |
|
Loss Ratio |
|
45.1 |
|
43.7 |
|
Expense Ratio |
|
34.7 |
|
36.1 |
|
Combined Ratio |
|
79.8 |
% |
79.8 |
% |
|
|
|
|
|
|
Consolidated |
|
|
|
|
|
Loss Ratio |
|
60.8 |
% |
58.8 |
% |
Expense Ratio |
|
25.7 |
|
24.6 |
|
Combined Ratio |
|
86.5 |
% |
83.4 |
% |
HCC Insurance Holdings, Inc. and Subsidiaries
Reconciliation of Non-GAAP Financial Measures to GAAP
(Unaudited, in thousands)
|
|
Three months ended |
| ||||
|
|
March 31, |
| ||||
|
|
2015 |
|
2014 |
| ||
|
|
|
|
|
| ||
Numerator: |
|
|
|
|
| ||
|
|
|
|
|
| ||
GAAP net earnings |
|
$ |
112,917 |
|
$ |
107,911 |
|
|
|
|
|
|
| ||
Exclude: |
|
|
|
|
| ||
Net realized investment gain* |
|
8,571 |
|
13,160 |
| ||
Foreign currency benefit (expense)* |
|
11,687 |
|
(2,542 |
) | ||
Total items excluded from operating earnings |
|
20,258 |
|
10,618 |
| ||
|
|
|
|
|
| ||
Operating earnings |
|
$ |
92,659 |
|
$ |
97,293 |
|
|
|
|
|
|
| ||
Denominator: |
|
|
|
|
| ||
|
|
|
|
|
| ||
GAAP equity - beginning of period |
|
$ |
3,903,351 |
|
$ |
3,674,430 |
|
|
|
|
|
|
| ||
Exclude - Accumulated other comprehensive income |
|
175,014 |
|
118,651 |
| ||
|
|
|
|
|
| ||
Beginning equity, as adjusted |
|
$ |
3,728,337 |
|
$ |
3,555,779 |
|
|
|
|
|
|
| ||
GAAP equity - end of period |
|
$ |
3,933,427 |
|
$ |
3,782,113 |
|
|
|
|
|
|
| ||
Exclude - Accumulated other comprehensive income |
|
172,262 |
|
162,221 |
| ||
|
|
|
|
|
| ||
Ending equity, as adjusted |
|
$ |
3,761,165 |
|
$ |
3,619,892 |
|
|
|
|
|
|
| ||
Average equity, as adjusted |
|
$ |
3,744,751 |
|
$ |
3,587,836 |
|
|
|
|
|
|
| ||
Annualized operating return on equity |
|
9.9 |
% |
10.8 |
% |
* Net of tax, calculated using 35% statutory tax rate.