EX-99.2 3 d346322dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

 

LOGO

Chubb Limited

Financial Supplement

for the Quarter Ended March 31, 2017

Investor Contact

Helen M. Wilson

Phone: (441) 299-9283

email: investorrelations@chubb.com

This report is for informational purposes only. It should be read in conjunction with documents filed by Chubb Limited with the Securities and Exchange Commission, including the most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q.

Cautionary Statement Regarding Forward-Looking Statements

Any forward-looking statements made in this financial supplement reflect Chubb Limited’s current views with respect to future events and financial performance and are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such statements involve risks and uncertainties which may cause actual results to differ materially from as indicated by such statements. For example, forward-looking statements related to financial performance including exposures, reserves and recoverables could be affected by the frequency of unpredictable catastrophic events, actual loss experience, uncertainties in the reserving or settlement process, currency exchange fluctuations, new theories of liability, judicial, legislative, regulatory and other governmental developments, litigation tactics and developments, investigation developments and actual settlement terms, the amount and timing of reinsurance receivable, credit developments among reinsurers, and activities and expenses related to post-acquisition integration of Legacy ACE and Legacy Chubb.

Our forward-looking statements could also be affected by competition, pricing and policy term trends, market acceptance, changes in demand, actual market developments, rating agency action, possible terrorism or the outbreak and effects of war. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the dates on which they are made. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

 


Chubb Limited

Financial Supplement Table of Contents

 

         Page  

I.

 

Financial Highlights

  
 

- Consolidated Financial Highlights

     1  

II.

 

Consolidated Results

  
 

- Consolidated Statement of Operations

     2  
 

- P&C Results - Consecutive Quarters

     3  
 

- Summary Consolidated Balance Sheets

     4  
 

- Line of Business

     5  
 

- Consolidated Results by Segment

     6 - 7  

III.

 

Global P&C Results

  
 

- Global P&C Underwriting Results - Consecutive Quarters

     8  

IV.

 

Segment Results

  
 

- North America Commercial P&C Insurance

     9  
 

- North America Personal P&C Insurance

     10  
 

- North America Agricultural Insurance

     11  
 

- Overseas General Insurance

     12 - 13  
 

- Global Reinsurance

     14  
 

- Life Insurance

     15  
 

- Corporate

     16  

V.

 

Balance Sheet Details

  
 

- Loss Reserve Rollforward

     17  
 

- Reinsurance Recoverable Analysis

     18  
 

- Investment Portfolio

     19 - 22  
 

- Net Realized and Unrealized Gains (Losses)

     23  
 

- Debt and Capital

     24  
 

- Computation of Basic and Diluted Earnings Per Share

     25  
 

- Book Value and Book Value per Common Share

     26  

VI.

 

Other Disclosures

  
 

- Non-GAAP Financial Measures

     27 - 32  
 

- Glossary

     33  

Note: The results herein are presented on an as-reported basis unless otherwise indicated.

For comparison purposes, key 2016 “As If” results, which include the results of operations of The Chubb Corporation (Chubb Corp) for the first 14 days of January 2016 prior to the acquisition closing date and exclude purchase accounting adjustments in underwriting income, are also included within the as-reported pages. These results are calculated on the same basis as presented in prior reports, are unaudited and are provided for informational purposes only. For more detailed 2016 results presented on an “As If” basis, refer to the Chubb Limited Financial Supplement for the quarter and year ended December 31, 2016.


Chubb Limited

Consolidated Financial Highlights

(in millions of U.S. dollars, except share, per share data, and ratios)

(Unaudited)

Note: All dollar amounts in the Financial Supplement are rounded. However, percent changes and ratios are calculated using whole dollars. Accordingly, calculations using rounded dollars may differ.

 

     Three months ended March 31     % Change
1Q-17 vs.
    Constant $      Constant $
% Change
1Q-17 vs.
 
     2017     2016     1Q-16     2016      1Q-16  

Gross premiums written

   $ 8,401     $ 7,389       13.7   $ 7,368        14.0

Gross premiums written - As If

     $ 8,321       1.0   $ 8,301        1.2

Net premiums written

   $ 6,710     $ 5,995       11.9   $ 5,972        12.3

Net premiums written - As If

     $ 6,850       -2.0   $ 6,827        -1.7

P&C net premiums written

   $ 6,186     $ 5,479       12.9   $ 5,453        13.4

P&C net premiums written - As If

     $ 6,333       -2.3   $ 6,306        -1.9

Global P&C net premiums written

   $ 6,125     $ 5,415       13.1   $ 5,389        13.7

Global P&C net premiums written - As If

     $ 6,269       -2.3   $ 6,242        -1.9

Net premiums earned

   $ 6,772     $ 6,597       2.6   $ 6,596        2.7

Net investment income

   $ 745     $ 674       10.5   $ 671        10.9

Adjusted net investment income

   $ 836     $ 767       9.0   $ 764        9.4

Operating income

   $ 1,175     $ 1,019       15.3   $ 1,016        15.7

Net income

   $ 1,093     $ 439       149.2     

Operating cash flow

   $ 1,013     $ 1,020         

P&C combined ratio

           

Loss and loss expense ratio

     57.4     57.3       

Underwriting and administrative expense ratio

     30.1     32.7       
  

 

 

   

 

 

        

Combined ratio

     87.5     90.0       

P&C combined ratio - As If

           

Loss and loss expense ratio - As If

       57.3       

Underwriting and administrative expense ratio - As If

       31.6       
    

 

 

        

Combined ratio - As If

       88.9       

Operating return on equity (ROE)

     9.9     10.2       

ROE

     9.0     4.7       

Operating effective tax rate

     14.0     16.5       

Effective tax rate

     10.5     22.1       

Diluted earnings per share

           

Operating income

   $ 2.48     $ 2.26       9.7     

Net income

   $ 2.31     $ 0.97       138.1     

Full quarter diluted earnings per share (1)

     $ 2.29         

Operating income

     $ 1.06         

Net income

           

Weighted average basic common shares outstanding

     468.9       446.7         

Weighted average diluted common shares outstanding

     472.7       450.0         
           December 31
2016
    % Change
1Q-17 vs
4Q-16
              

Book value per common share

   $ 105.35     $ 103.60       1.7     

Tangible book value per common share

   $ 62.52     $ 60.64       3.1     

Total hybrid & financial debt/capitalization

     20.8     21.8       

 

(1) Full quarter diluted earnings per share for Q1 2016 includes the results of The Chubb Corporation for the first 14 days of January 2016 prior to the acquisition closing date and includes the impact of purchase accounting adjustments.

 

 

Financial Highlights    Page 1


Chubb Limited

Statement of Operations - Consecutive Quarters

(in millions of U.S. dollars)

(Unaudited)

 

     Consolidated Statements of Operations    1Q-17     4Q-16     3Q-16     2Q-16     1Q-16     Full Year
2016
 
  

Gross premiums written

   $ 8,401     $ 8,837     $ 9,483     $ 9,274     $ 7,389     $ 34,983  
  

Net premiums written

     6,710       6,938       7,573       7,639       5,995       28,145  
  

Net premiums earned

     6,772       7,059       7,688       7,405       6,597       28,749  

(1)

  

Adjusted losses and loss expenses

     3,789       3,884       4,266       4,256       3,674       16,080  
  

Realized (gains) losses on crop derivatives

     —         6       (3     2       —         5  
  

Pension curtailment benefit

     —         (23     —         —         —         (23
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  

Losses and loss expenses

     3,789       3,855       4,269       4,254       3,674       16,052  
  

Policy benefits

     168       161       155       146       126       588  
  

Policy acquisition costs

     1,397       1,417       1,514       1,560       1,413       5,904  

(2)

  

Adjusted administrative expenses

     676       798       772       829       772       3,171  
  

Pension curtailment benefit

     —         (90     —         —         —         (90
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  

Administrative expenses

     676       708       772       829       772       3,081  

(3)

  

Adjusted net investment income

     836       845       830       816       767       3,258  
  

Amortization expense of fair value adjustment on acquired invested assets

     (91     (101     (91     (108     (93     (393
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  

Net investment income

     745       744       739       708       674       2,865  

(4)

  

Adjusted realized gains (losses)

     (7     371       97       (214     (394     (140
  

Realized gains (losses) on crop derivatives

     —         (6     3       (2     —         (5
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  

Net realized gains (losses)

     (7     365       100       (216     (394     (145

(5)

  

Adjusted interest expense

     166       167       164       166       149       646  
  

Interest expense related to pre-acquisition debt

     —         —         —         —         7       7  
  

Amortization benefit of fair value adjustment on acquired long term debt

     (12     (13     (12     (13     (10     (48
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  

Interest expense

     154       154       152       153       146       605  
  

Gains (losses) from fair value changes in separate account assets

     30       (11     22       3       (3     11  
  

Net realized gains (losses) related to unconsolidated entities

     52       162       72       18       (25     227  
  

Other income (expense) - operating

     (12     (21     (3     8       —         (16
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  

Other income (expense)

     70       130       91       29       (28     222  
  

Amortization expense of purchased intangibles

     64       3       4       5       7       19  
  

Chubb integration expenses

     111       131       115       98       148       492  
  

Income tax expense

     128       259       277       155       124       815  
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  

Net income

   $ 1,093     $ 1,610     $ 1,360     $ 726     $ 439     $ 4,135  
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Adjusted losses and loss expenses used throughout this report exclude a portion of the one-time pension curtailment benefit, recorded in Corporate, and include realized gains and losses on crop derivatives.
(2) Adjusted administrative expenses used throughout this report exclude a portion of the one-time pension curtailment benefit.
(3) Adjusted net investment income used throughout this report excludes amortization of the fair value adjustment on acquired invested assets.
(4) Adjusted realized gains and losses used throughout this report excludes realized gains and losses on crop derivatives.
(5) Adjusted interest expense used throughout this report excludes interest expense related to pre-acquisition debt and amortization benefit of the fair value adjustment on acquired long term debt.

 

Statement of Operations    Page 2


Chubb Limited

P&C Underwriting Results - Consecutive Quarters

(in millions of U.S. dollars, except ratios)

(Unaudited)

 

Chubb Limited P&C Underwriting Results    1Q-17     4Q-16     3Q-16     2Q-16     1Q-16     Full Year
2016
 

P&C Underwriting Income (Including Corporate and excluding Life Insurance)

            

Gross premiums written

   $ 7,851     $ 8,260     $ 8,921     $ 8,717     $ 6,843     $ 32,741  

Net premiums written

     6,186       6,389       7,041       7,112       5,479       26,021  

Net premiums earned

     6,266       6,525       7,176       6,893       6,100       26,694  

Adjusted losses and loss expenses

     3,596       3,719       4,092       4,109       3,497       15,417  

Policy acquisition costs (excluding amortization of acquired UPR intangible)

     1,283       1,150       1,067       898       721       3,836  

Amortization of acquired UPR intangible - Chubb Corp

     —         144       320       525       570       1,559  

Adjusted administrative expenses

     604       717       695       752       700       2,864  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

P&C Underwriting income

   $ 783     $ 795     $ 1,002     $ 609     $ 612     $ 3,018  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

P&C Underwriting income - As If

     $ 812     $ 1,041     $ 675     $ 720     $ 3,248  

% Change versus prior year period

            

Net premiums written

     12.9     76.1     67.0     66.0     52.8     65.6

Net premiums earned

     2.7     76.3     69.3     77.9     76.7     74.8

Net premiums written constant $

     13.4     77.1     68.8     68.8     61.3     69.1

Net premiums earned constant $

     2.8     77.1     71.0     81.1     85.3     78.2

% Change versus prior year period - As If *

            

Net premiums written

     -2.3     -4.2     -4.5     -6.2     -5.5     -5.1

Net premiums written constant $

     -1.9     -3.5     -3.4     -4.7     -1.4     -3.3

Net premiums written constant $ excluding merger-related underwriting actions & accounting policy alignment (1)

     2.2     -0.4     1.1     -3.5     -1.0     -1.0

P&C combined ratio

            

Loss and loss expense ratio

     57.4     57.0     57.0     59.6     57.3     57.8

Policy acquisition cost ratio

     20.5     19.8     19.3     20.6     21.2     20.2

Administrative expense ratio

     9.6     11.0     9.7     11.0     11.5     10.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio

     87.5     87.8     86.0     91.2     90.0     88.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excluding catastrophe losses and PPD

     88.0     87.4     88.9     89.9     89.9     89.0

P&C Combined ratio - As If

            

Loss and loss expense ratio - As If

       57.0     57.0     59.6     57.3     57.7

Policy acquisition cost ratio - As If

       19.6     18.8     19.6     19.8     19.5

Administrative expense ratio - As If

       11.0     9.7     11.0     11.8     10.8
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio - As If

       87.6     85.5     90.2     88.9     88.0
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excluding catastrophe losses and PPD - As If

       87.1     88.4     88.9     88.8     88.3

Other ratios

            

Net premiums written/gross premiums written

     79     77     79     82     80     79

P&C expense ratio

     30.1     30.8     29.0     31.6     32.7     30.9

P&C expense ratio excluding A&H

     28.0     28.8     27.0     29.8     30.8     29.0

Catastrophe reinstatement premiums (expensed) collected - pre-tax

   $ —       $ 1     $ —       $ 6     $ —       $ 7  

Catastrophe losses - pre-tax

   $ 206     $ 269     $ 144     $ 396     $ 258     $ 1,067  

Favorable prior period development (PPD) - pre-tax

   $ (231   $ (238   $ (349   $ (301   $ (247   $ (1,135

Loss and loss expense ratio excluding catastrophe losses and PPD

     58.1     56.4     60.0     58.4     57.4     58.1

 

(1) Merger-related underwriting actions and accounting policy alignment adversely impacted net premiums written growth by $187 million and $73 million, respectively, in Q1 2017.

 

* Comparisons to 2015 are as if ACE and Chubb were one company.

Note: See Glossary on page 33 for further information on the calculation of the components of combined ratios.

 

 

P&C Results    Page 3


Chubb Limited

Summary Consolidated Balance Sheets

(in millions of U.S. dollars, except per share data)

(Unaudited)

 

     March 31
2017
    December 31
2016
 

Assets

    

Fixed maturities available for sale, at fair value

   $ 80,806     $ 80,115  

Fixed maturities held to maturity, at amortized cost

     10,519       10,644  

Equity securities, at fair value

     835       814  

Short-term investments, at fair value

     2,780       3,002  

Other investments

     4,551       4,519  
  

 

 

   

 

 

 

Total investments

     99,491       99,094  

Cash

     1,063       985  

Securities lending collateral

     1,071       1,092  

Insurance and reinsurance balances receivable

     8,880       8,970  

Reinsurance recoverable on losses and loss expenses

     13,769       13,577  

Deferred policy acquisition costs

     4,406       4,314  

Value of business acquired

     345       355  

Prepaid reinsurance premiums

     2,549       2,448  

Goodwill and other intangible assets

     22,061       22,095  

Investments in partially-owned insurance companies

     666       666  

Other assets

     6,666       6,190  
  

 

 

   

 

 

 

Total assets

   $ 160,967     $ 159,786  
  

 

 

   

 

 

 

Liabilities

    

Unpaid losses and loss expenses

   $ 60,579     $ 60,540  

Unearned premiums

     14,857       14,779  

Future policy benefits

     5,086       5,036  

Insurance and reinsurance balances payable

     5,797       5,637  

Securities lending payable

     1,072       1,093  

Accounts payable, accrued expenses, and other liabilities

     10,477       10,020  

Deferred tax liabilities

     967       988  

Short-term debt

     300       500  

Long-term debt

     12,300       12,610  

Trust preferred securities

     308       308  
  

 

 

   

 

 

 

Total liabilities

     111,743       111,511  

Shareholders’ equity

    

Total shareholders’ equity, excl. AOCI

     49,224       48,589  

Accumulated other comprehensive income (AOCI)

     —         (314
  

 

 

   

 

 

 

Total shareholders’ equity

     49,224       48,275  
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 160,967     $ 159,786  
  

 

 

   

 

 

 

Book value per common share

   $ 105.35     $ 103.60  

% change over prior quarter

     1.7     -0.3

Tangible book value per common share

   $ 62.52     $ 60.64  

% change over prior quarter

     3.1     0.6

 

Consol Bal Sheet    Page 4


Chubb Limited

Consolidated Net Premiums Written by Line of Business

(in millions of U.S. dollars)

(Unaudited)

 

     1Q-17      1Q-16      % Change     As If 1Q-16      C$% Change
As If ex
Merger Actions
& Acct

Policy (1)
 

Net premiums written

             

Commercial multiple peril (2)

   $ 201      $ 132        52.3   $ 212        -4.2

Commercial casualty

     727        643        13.1     761        -1.4

Workers’ compensation

     588        448        31.3     587        2.4

Professional liability

     781        678        15.2     814        -0.8

Surety

     150        134        11.9     143        7.1

Property and other short-tail lines

     1,032        933        10.6     1,070        3.8

International other casualty

     316        285        10.9     341        3.2
  

 

 

    

 

 

      

 

 

    

Total Commercial P&C (1)

     3,795        3,253        16.7     3,928        1.2

Agriculture

     61        64        -4.6     64        -4.6

Personal automobile - North America

     165        142        16.2     156        5.8

Personal automobile - International

     186        174        6.9     174        22.6

Personal homeowners

     697        640        8.9     706        5.6

Personal other

     362        324        11.7     364        4.5
  

 

 

    

 

 

      

 

 

    

Total Personal lines (1)

     1,410        1,280        10.2     1,400        7.4

Total Property and Casualty lines

     5,266        4,597        14.6     5,392        2.8

Other Lines

             

Global A&H (1) (3)

     994        936        6.2     975        1.7

Reinsurance (1)

     199        201        -0.9     221        -4.3

Life (1)

     251        261        -3.8     262        1.5
  

 

 

    

 

 

      

 

 

    

Total consolidated

   $ 6,710      $ 5,995        11.9   $ 6,850        2.4
  

 

 

    

 

 

      

 

 

    

 

(1) Merger-related underwriting actions adversely impacted net premiums written growth in Q1 2017 by $94 million for Commercial P&C, $78 million for Personal lines, $5 million for Global A&H, $10 million for Reinsurance and $16 million for Life. Additionally, accounting policy alignment adversely impacted net premiums written growth in Q1 2017 by $66 million for Commercial P&C, $6 million for Personal lines and $1 million for Global A&H.
(2) Commercial multiple peril represents retail package business (property and general liability).
(3) For purposes of this schedule only, A&H results from our Combined North America and International businesses, normally included in the Life Insurance and Overseas General Insurance segments, respectively, as well as the A&H results of our North America Commercial P&C segment, are included in the Global A&H line item above.

 

Line of Business    Page 5


Chubb Limited

Consolidated Results

(in millions of U.S. dollars, except ratios)

(Unaudited)

 

Q1 2017

  North
America
Commercial P&C
Insurance
    North
America
Personal P&C
Insurance
    North
America
Agricultural
Insurance
    Overseas
General
Insurance
    Global
Reinsurance
    Corporate     Total
P&C
    Life
Insurance
    Total
Consolidated
 

Net premiums written

  $ 2,742     $ 984     $ 61     $ 2,200     $ 199     $ —       $ 6,186     $ 524     $ 6,710  

Net premiums earned

    3,041       1,086       14       1,936       189       —         6,266       506       6,772  

Losses and loss expenses

    1,860       633       (73     1,071       94       11       3,596       193       3,789  

Policy benefits

    —         —         —         —         —         —         —         168       168  

(Gains) losses from fair value changes in separate account assets (1)

    —         —         —         —         —         —         —         (30     (30

Policy acquisition costs

    487       217       (1     529       51       —         1,283       114       1,397  

Administrative expenses

    231       65       (5     245       10       58       604       72       676  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting income (loss)

    463       171       93       91       34       (69     783       (11     772  

Adjusted net investment income

    478       55       6       148       62       12       761       75       836  

Other income (expense) - operating (1)

    (4     (1     —         1       —         (7     (11     (1     (12

Amortization expense of purchased intangibles

    —         (3     (7     (11     —         (42     (63     (1     (64
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment income (loss)

  $ 937     $ 222     $ 92     $ 229     $ 96     $ (106   $ 1,470     $ 62     $ 1,532  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted interest expense

              (166         (166

Income tax expense

              (191         (191
           

 

 

       

 

 

 

Operating income (loss)

              (463         1,175  

Chubb integration expenses, net of $37 million tax benefit

              (74         (74

Amortization of fair value adjustment of acquired invested assets and long-term debt, net of $24 million tax benefit (2)

              (55         (55

Adjusted net realized gains (losses), net of $2 million tax benefit (3)

              47           47  
           

 

 

       

 

 

 

Net Income

            $ (545       $ 1,093  
           

 

 

       

 

 

 

Combined ratio

    84.8     84.2     NM       95.3     82.1       87.5    

Combined ratio excluding catastrophe losses and PPD

    87.9     78.3     74.6     92.1     77.0       88.0    

 

(1) (Gains) losses from fair value changes in separate account assets that do not qualify for separate account reporting under GAAP have been reclassified for underwriting income presentation from Other income (expense).
(2) Related to the acquisition of The Chubb Corporation.
(3) Includes net realized gains (losses) related to unconsolidated entities.

 

Consolidated Results 2017    Page 6


Chubb Limited

Consolidated Results

(in millions of U.S. dollars, except ratios)

(Unaudited)

 

Q1 2016

  North
America
Commercial P&C
Insurance
    North
America
Personal P&C
Insurance
    North
America
Agricultural
Insurance
    Overseas
General
Insurance
    Global
Reinsurance
    Corporate     Total
P&C
    Life
Insurance
    Total
Consolidated
 

Net premiums written

  $ 2,302     $ 871     $ 64     $ 2,041     $ 201     $ —       $ 5,479     $ 516     $ 5,995  

Net premiums earned

    2,896       1,024       23       1,955       202       —         6,100       497       6,597  

Losses and loss expenses

    1,747       661       (30     1,021       89       9       3,497       177       3,674  

Policy benefits

    —         —         —         —         —         —         —         126       126  

(Gains) losses from fair value changes in separate account assets (1)

    —         —         —         —         —         —         —         3       3  

Policy acquisition costs (excluding amortization of acquired UPR intangible)

    167       68       4       429       53       —         721       122       843  

Amortization of acquired UPR intangible - Chubb Corp

    315       181       —         74       —         —         570       —         570  

Administrative expenses

    266       88       (4     263       14       73       700       72       772  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting income (loss)

    401       26       53       168       46       (82     612       (3     609  

Adjusted net investment income

    426       47       5       146       67       9       700       67       767  

Other income (expense) - operating (1)

    —         (1     —         5       1       (2     3       (3     —    

Amortization (expense) benefit of purchased intangibles

    —         (8     (7     (11     —         20       (6     (1     (7
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment income (loss)

  $ 827     $ 64     $ 51     $ 308     $ 114     $ (55   $ 1,309     $ 60     $ 1,369  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted interest expense

              (149         (149

Income tax expense

              (201         (201
           

 

 

       

 

 

 

Operating income (loss)

              (405         1,019  

Chubb integration and related expenses, net of $49 million tax benefit

              (106         (106

Amortization of fair value adjustment of acquired invested assets and long-term debt, net of $24 million tax benefit (2)

              (59         (59

Adjusted net realized gains (losses), net of $4 million tax benefit (3)

              (415         (415
           

 

 

       

 

 

 

Net Income

            $ (985       $ 439  
           

 

 

       

 

 

 

Combined ratio

    86.1     97.5     -126.9     91.4     77.3       90.0    

Combined ratio excluding catastrophe losses and PPD

    89.5     82.5     80.6     92.0     78.5       89.9    

Underwriting income (loss) - As If

  $ 460     $ 87     $ 53     $ 159     $ 46     $ (85   $ 720     $ (3   $ 717  

Combined ratio - As If

    85.2     92.3     -126.9     92.2     77.3       88.9    

Combined ratio excluding catastrophe losses and PPD - As If

    88.3     78.7     80.6     92.8     78.5       88.8    

 

(1) (Gains) losses from fair value changes in separate account assets that do not qualify for separate account reporting under GAAP have been reclassified for underwriting income presentation from Other income (expense).
(2) Related to the acquisition of The Chubb Corporation.
(3) Includes net realized gains (losses) related to unconsolidated entities.

 

Consolidated Results 2016    Page 7


Chubb Limited

Global P&C Underwriting Results - Consecutive Quarters

(in millions of U.S. dollars, except ratios)

(Unaudited)

Global P&C includes the company’s North America Commercial P&C Insurance segment (refer to page 9), North America Personal P&C Insurance segment (refer to page 10), Overseas General Insurance segment (refer to page 12), Global Reinsurance segment (refer to page 14), and Corporate (refer to page 16). Global P&C excludes the North America Agricultural Insurance and Life Insurance segments.

 

Global P&C (Including Corporate and excluding Agriculture)    1Q-17     4Q-16     3Q-16     2Q-16     1Q-16     Full Year
2016
 

Global P&C Underwriting Income

            

Gross premiums written

   $ 7,684     $ 7,994     $ 7,681     $ 8,172     $ 6,707     $ 30,554  

Net premiums written

     6,125       6,349       6,192       6,737       5,415       24,693  

Net premiums earned

     6,252       6,378       6,357       6,566       6,077       25,378  

Adjusted losses and loss expenses

     3,669       3,757       3,412       3,823       3,527       14,519  

Policy acquisition costs (excluding amortization of acquired UPR intangible)

     1,284       1,144       1,019       873       717       3,753  

Amortization of acquired UPR intangible - Chubb Corp

     —         144       320       525       570       1,559  

Adjusted administrative expenses

     609       722       694       750       704       2,870  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Global P&C Underwriting income

   $ 690     $ 611     $ 912     $ 595     $ 559     $ 2,677  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Global P&C Underwriting income - As If

     $ 628     $ 951     $ 661     $ 667     $ 2,907  

% Change versus prior year period

            

Net premiums written

     13.1     82.0     78.0     72.5     54.9     71.8

Net premiums earned

     2.9     84.3     81.6     84.8     79.4     82.6

Net premiums written constant $

     13.7     83.1     80.3     75.7     63.6     75.8

Net premiums earned constant $

     3.0     85.3     83.8     88.4     88.3     86.4

% Change versus prior year period - As If *

            

Net premiums written

     -2.3     -2.8     -6.7     -6.5     -5.2     -5.3

Net premiums written constant $

     -1.9     -2.0     -5.5     -4.9     -1.0     -3.4

Net premiums written constant $ excluding merger-related underwriting actions & accounting policy alignment (1)

     2.3     1.2     -0.5     -3.6     -0.6     -1.0

Combined ratio

            

Loss and loss expense ratio

     58.7     58.9     53.7     58.2     58.0     57.2

Policy acquisition cost ratio

     20.5     20.2     21.1     21.3     21.2     20.9

Administrative expense ratio

     9.8     11.3     10.9     11.4     11.6     11.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio

     89.0     90.4     85.7     90.9     90.8     89.5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excluding catastrophe losses and PPD

     88.2     89.7     88.8     89.8     90.0     89.5

Combined ratio - As If

            

Loss and loss expense ratio - As If

       58.9     53.7     58.2     58.0     57.2

Policy acquisition cost ratio - As If

       20.0     20.4     20.3     19.9     20.1

Administrative expense ratio - As If

       11.3     10.9     11.4     11.8     11.4
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio - As If

       90.2     85.0     89.9     89.7     88.7
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excluding catastrophe losses and PPD - As If

       89.4     88.2     88.8     88.9     88.8

Other ratios

            

Net premiums written/gross premiums written

     80     79     81     82     81     81

Expense ratio

     30.3     31.5     32.0     32.7     32.8     32.3

Expense ratio excluding A&H

     28.1     29.5     30.0     31.0     31.0     30.4

Catastrophe reinstatement premiums (expensed) collected - pre-tax

   $ —       $ 1     $ —       $ 6     $ —       $ 7  

Catastrophe losses - pre-tax

   $ 201     $ 267     $ 143     $ 382     $ 256     $ 1,048  

Favorable prior period development (PPD) - pre-tax

   $ (152   $ (218   $ (338   $ (301   $ (206   $ (1,063

Loss and loss expense ratio excluding catastrophe losses and PPD

     57.9     58.2     56.9     57.1     57.2     57.4

 

(1) Merger-related underwriting actions and accounting policy alignment adversely impacted net premiums written growth by $187 million and $73 million, respectively, in Q1 2017.
* Comparisons to 2015 are as if ACE and Chubb were one company.

 

Global P&C    Page 8


Chubb Limited

Segment Results - Consecutive Quarters

(in millions of U.S. dollars, except ratios)

(Unaudited)

North America Commercial P&C Insurance

 

    1Q-17     4Q-16     3Q-16     2Q-16     1Q-16     Full Year
2016
 

Gross premiums written

  $ 3,665     $ 4,109     $ 3,832     $ 4,041     $ 3,004     $ 14,986  

Net premiums written

    2,742       3,083       3,110       3,245       2,302       11,740  

Net premiums earned

    3,041       3,087       3,086       3,148       2,896       12,217  

Losses and loss expenses

    1,860       1,858       1,863       1,971       1,747       7,439  

Policy acquisition costs (excluding amortization of acquired UPR intangible)

    487       396       346       255       167       1,164  

Amortization of acquired UPR intangible - Chubb Corp

    —         78       176       290       315       859  

Administrative expenses

    231       285       275       299       266       1,125  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting income

    463       470       426       333       401       1,630  

Net investment income

    478       489       477       468       426       1,860  

Other income (expense) - operating

    (4     (4     (3     9       —         2  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment income

  $ 937     $ 955     $ 900     $ 810     $ 827     $ 3,492  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting income - As If

    $ 482     $ 452     $ 379     $ 460     $ 1,773  

Combined ratio

           

Loss and loss expense ratio

    61.2     60.2     60.4     62.6     60.3     60.9

Policy acquisition cost ratio

    16.0     15.3     16.9     17.3     16.7     16.6

Administrative expense ratio

    7.6     9.3     8.9     9.6     9.1     9.2
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio

    84.8     84.8     86.2     89.5     86.1     86.7
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excluding catastrophe losses and PPD

    87.9     88.9     89.4     89.7     89.5     89.4

Combined ratio - As If

           

Loss and loss expense ratio - As If

      60.2     60.4     62.6     60.4     60.9

Policy acquisition cost ratio - As If

      14.9     16.0     15.8     15.1     15.5

Administrative expense ratio - As If

      9.3     8.9     9.6     9.7     9.3
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio - As If

      84.4     85.3     88.0     85.2     85.7
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excluding catastrophe losses and PPD - As If

      88.5     88.6     88.3     88.3     88.4

Catastrophe losses - pre-tax

  $ 83     $ 117     $ 90     $ 160     $ 81     $ 448  

Favorable prior period development (PPD) - pre-tax

  $ (179   $ (245   $ (187   $ (168   $ (178   $ (778

Loss and loss expense ratio excluding catastrophe losses and PPD

    64.4     64.4     63.8     62.9     63.7     63.7

% Change versus prior year period

           

Net premiums written

    19.1     97.9     117.1     127.4     77.4     105.4

Net premiums earned

    5.0     116.6     119.1     121.8     109.9     116.9

% Change versus prior year period - As If *

           

Net premiums written

    -2.8     -5.1     -2.4     -0.2     -3.7     -2.8

Net premiums written excluding merger-related underwriting actions (1)

    0.2     -2.5     0.0     1.6     -2.9     -0.9

Other ratios

           

Net premiums written/gross premiums written

    75     75     81     80     77     78

Production by Size

           

Net Premiums Written

           

Major account & specialty (2)

  $ 1,568     $ 1,880     $ 1,841     $ 1,956     $ 1,472     $ 7,149  

Commercial (2)

    1,174       1,203       1,269       1,289       830       4,591  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 2,742     $ 3,083     $ 3,110     $ 3,245     $ 2,302     $ 11,740  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Merger-related underwriting actions adversely impacted net premiums written growth by $84 million in Q1 2017.
(2) Major account & specialty principally large corporate accounts and wholesale business. Commercial principally middle market and small commercial accounts.
* Comparisons to 2015 are as if ACE and Chubb were one company.

 

NA Commercial    Page 9


Chubb Limited

Segment Results - Consecutive Quarters

(in millions of U.S. dollars, except ratios)

(Unaudited)

North America Personal P&C Insurance

 

    1Q-17     4Q-16     3Q-16     2Q-16     1Q-16     Full Year
2016
 

Gross premiums written

  $ 1,145     $ 1,228     $ 1,323     $ 1,369     $ 974     $ 4,894  

Net premiums written

    984       1,040       1,011       1,231       871       4,153  

Net premiums earned

    1,086       1,074       1,081       1,140       1,024       4,319  

Losses and loss expenses

    633       642       594       661       661       2,558  

Policy acquisition costs (excluding amortization of acquired UPR intangible)

    217       174       128       104       68       474  

Amortization of acquired UPR intangible - Chubb Corp

    —         45       101       165       181       492  

Administrative expenses

    65       88       89       98       88       363  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting income

    171       125       169       112       26       432  

Net investment income

    55       52       53       55       47       207  

Other expense - operating

    (1     —         (2     (3     (1     (6

Amortization expense of purchased intangibles

    (3     (3     (4     (4     (8     (19
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment income

  $ 222     $ 174     $ 216     $ 160     $ 64     $ 614  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting income - As If

    $ 133     $ 187     $ 141     $ 87     $ 548  

Combined ratio

           

Loss and loss expense ratio

    58.3     59.7     54.9     58.0     64.6     59.2

Policy acquisition cost ratio

    20.0     20.4     21.2     23.6     24.3     22.4

Administrative expense ratio

    5.9     8.2     8.3     8.5     8.6     8.4
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio

    84.2     88.3     84.4     90.1     97.5     90.0
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excluding catastrophe losses and PPD

    78.3     82.9     78.8     83.0     82.5     81.8

Combined ratio - As If

           

Loss and loss expense ratio - As If

      59.7     54.9     58.0     62.9     58.9

Policy acquisition cost ratio - As If

      19.7     19.6     21.1     20.5     20.2

Administrative expense ratio - As If

      8.2     8.3     8.5     8.9     8.5
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio - As If

      87.6     82.8     87.6     92.3     87.6
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excluding catastrophe losses and PPD - As If

      82.1     77.2     80.5     78.7     79.6

Catastrophe losses - pre-tax

  $ 68     $ 51     $ 22     $ 97     $ 156     $ 326  

Unfavorable (favorable) prior period development (PPD) - pre-tax

  $ (3   $ 7     $ 38     $ (15   $ (3   $ 27  

Loss and loss expense ratio excluding catastrophe losses and PPD

    52.4     54.3     49.3     50.9     49.6     51.0

% Change versus prior year period

           

Net premiums written

    13.0     344.7     263.4     125.1     NM       248.4

Net premiums earned

    6.0     311.9     296.3     322.4     NM       355.5

% Change versus prior year period - As If *

           

Net premiums written

    1.3     -4.8     -16.4     -20.6     6.8     -10.7

Net premiums written excluding merger-related underwriting actions (1)

    6.6     1.8     0.1     -20.6     6.8     1.5

Other ratios

           

Net premiums written/gross premiums written

    86     85     76     90     89     85

 

(1) Merger-related underwriting actions adversely impacted net premiums written growth by $51 million in Q1 2017.
* Comparisons to 2015 are as if ACE and Chubb were one company.

 

NA Personal    Page 10


Chubb Limited

Segment Results - Consecutive Quarters

(in millions of U.S. dollars, except ratios)

(Unaudited)

North America Agricultural Insurance

 

     1Q-17     4Q-16     3Q-16     2Q-16     1Q-16     Full Year
2016
 

Gross premiums written

   $ 167     $ 266     $ 1,240     $ 545     $ 136     $ 2,187  

Net premiums written

     61       40       849       375       64       1,328  

Net premiums earned

     14       147       819       327       23       1,316  

Adjusted losses and loss expenses (1)

     (73     (38     680       286       (30     898  

Policy acquisition costs

     (1     6       48       25       4       83  

Administrative expenses

     (5     (5     1       2       (4     (6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting income

     93       184       90       14       53       341  

Net investment income

     6       5       5       5       5       20  

Other expense - operating

     —         (1     —         —         —         (1

Amortization expense of purchased intangibles

     (7     (7     (7     (8     (7     (29
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment income

   $ 92     $ 181     $ 88     $ 11     $ 51     $ 331  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio

            

Loss and loss expense ratio

     NM       -26.0     83.0     87.5     -125.2     68.3

Policy acquisition cost ratio

     NM       3.9     5.9     7.7     15.9     6.3

Administrative expense ratio

     NM       -3.3     0.0     0.7     -17.6     -0.5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio

     NM       -25.4     88.9     95.9     -126.9     74.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excluding catastrophe losses and PPD

     74.6     -10.9     90.1     91.6     80.6     78.9

Catastrophe losses - pre-tax

   $ 5     $ 2     $ 1     $ 14     $ 2     $ 19  

Favorable prior period development (PPD) - pre-tax

   $ (79   $ (20   $ (11   $ —       $ (41   $ (72

Loss and loss expense ratio excluding catastrophe losses and PPD (2)

     75.8     -16.9     84.2     83.3     75.1     72.4

% Change versus prior year period

            

Net premiums written

     -4.6     -71.6     15.2     -1.2     -27.0     -1.3

Net premiums earned

     -41.6     -39.1     10.9     1.6     -63.7     -3.6

Other ratios

            

Net premiums written/gross premiums written

     37     15     68     69     47     61

 

(1) Includes realized gains/losses on crop derivatives.
(2) For Q1 2017, favorable PPD is net of $61 million of unfavorable net earned premium adjustments and $5 million of favorable profit-sharing commissions.

 

NA Agriculture    Page 11


Chubb Limited

Segment Results - Consecutive Quarters

(in millions of U.S. dollars, except ratios)

(Unaudited)

Overseas General Insurance

 

     1Q-17     4Q-16     3Q-16     2Q-16     1Q-16     Full Year
2016
 

Gross premiums written

   $ 2,662     $ 2,542     $ 2,383     $ 2,494     $ 2,516     $ 9,935  

Net premiums written

     2,200       2,112       1,940       2,031       2,041       8,124  

Net premiums earned

     1,936       2,050       2,034       2,093       1,955       8,132  

Losses and loss expenses

     1,071       1,052       843       1,089       1,021       4,005  

Policy acquisition costs (excluding amortization of acquired UPR intangible)

     529       529       503       467       429       1,928  

Amortization of acquired UPR intangible - Chubb Corp

     —         21       43       70       74       208  

Administrative expenses

     245       256       261       277       263       1,057  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting income

     91       192       384       190       168       934  

Net investment income

     148       155       152       147       146       600  

Other income (expense) - operating

     1       (5     6       5       5       11  

Amortization expense of purchased intangibles

     (11     (12     (12     (13     (11     (48
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment income

   $ 229     $ 330     $ 530     $ 329     $ 308     $ 1,497  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting income - As If

     $ 189     $ 379     $ 181     $ 159     $ 908  

Combined ratio

            

Loss and loss expense ratio

     55.3     51.3     41.5     52.1     52.2     49.3

Policy acquisition cost ratio

     27.3     26.9     26.8     25.6     25.7     26.3

Administrative expense ratio

     12.7     12.4     12.9     13.2     13.5     12.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio

     95.3     90.6     81.2     90.9     91.4     88.5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excluding catastrophe losses and PPD

     92.1     91.2     91.1     91.5     92.0     91.5

Combined ratio - As If

            

Loss and loss expense ratio - As If

       51.3     41.5     52.1     52.4     49.3

Policy acquisition cost ratio - As If

       27.1     27.0     26.0     26.1     26.6

Administrative expense ratio - As If

       12.4     12.9     13.2     13.7     13.0
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio - As If

       90.8     81.4     91.3     92.2     88.9
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excluding catastrophe losses and PPD - As If

       91.4     91.3     92.0     92.8     91.9

Catastrophe reinstatement premiums expensed - pre-tax

   $ —       $ —       $ —       $ —       $ —       $ —    

Catastrophe losses - pre-tax

   $ 50     $ 72     $ 20     $ 73     $ 18     $ 183  

Unfavorable (favorable) prior period development (PPD) - pre-tax

   $ 12     $ (85   $ (223   $ (85   $ (30   $ (423

Loss and loss expense ratio excluding catastrophe losses and PPD

     52.1     51.9     51.4     52.7     52.8     52.2

% Change versus prior year period

            

Net premiums written

     7.8     33.2     22.5     21.6     13.8     22.5

Net premiums earned

     -0.9     30.2     26.0     27.3     19.4     25.7

Net premiums written constant $

     9.4     34.7     25.8     26.7     26.1     28.3

Net premiums earned constant $

     -0.3     31.4     29.0     32.4     31.3     31.0

% Change versus prior year period - As If *

            

Net premiums written

     -2.5     1.6     -5.7     -5.0     -9.0     -4.7

Net premiums written constant $

     -1.2     4.0     -1.7     0.5     1.7     1.2

Net premiums written constant $ excluding merger-related underwriting actions & accounting policy alignment (1)

     4.2     6.5     0.7     1.4     1.9     2.6

Other ratios

            

Net premiums written/gross premiums written

     83     83     81     81     81     82

 

(1) Merger-related underwriting actions and accounting policy alignment adversely impacted net premiums written growth by $42 million and $73 million, respectively, in Q1 2017.
* Comparisons to 2015 are as if ACE and Chubb were one company.

 

Overseas General Insurance    Page 12


Chubb Limited

Segment Results

(in millions of U.S. dollars)

(Unaudited)

Overseas General Insurance - Production by Region

 

     1Q-17      1Q-16      % Change     Constant $
As If
1Q-16 (1)
     C$ % Change
As If ex
Merger Actions
& Acct
Policy (2)
 

Gross premiums written

             

Europe

   $ 1,317      $ 1,203        9.5   $ 1,335        0.8

Latin America

     607        591        2.7     624        2.5

Asia

     654        634        3.2     673        4.8

Other(3)

     84        88        -4.5     87        -3.4
  

 

 

    

 

 

      

 

 

    

Total

   $ 2,662      $ 2,516        5.8   $ 2,719        2.0
  

 

 

    

 

 

      

 

 

    

Net premiums written

             

Europe

   $ 1,030      $ 899        14.6   $ 1,028        3.1

Latin America

     497        482        3.1     504        5.2

Asia

     577        570        1.2     605        4.7

Other(3)

     96        90        6.7     89        7.9
  

 

 

    

 

 

      

 

 

    

Total

   $ 2,200      $ 2,041        7.8   $ 2,226        4.2
  

 

 

    

 

 

      

 

 

    

 

(1) Prior periods on a constant dollar basis
(2) Merger-related underwriting actions adversely impacted gross premiums written and net premiums written growth by $37 million and $42 million, respectively, in Q1 2017. Additionally, accounting policy alignment adversely impacted gross premiums written and net premiums written growth by $73 million, in Q1 2017.
(3) Primarily includes Eurasia and Africa, and the company’s international supplemental A&H business of Combined Insurance.

 

Overseas General Ins. - Region    Page 13


Chubb Limited

Segment Results - Consecutive Quarters

(in millions of U.S. dollars, except ratios)

(Unaudited)

Global Reinsurance

 

     1Q-17     4Q-16     3Q-16     2Q-16     1Q-16     Full Year
2016
 

Gross premiums written

   $ 212     $ 115     $ 143     $ 268     $ 213     $ 739  

Net premiums written

     199       114       131       230       201       676  

Net premiums earned

     189       167       156       185       202       710  

Losses and loss expenses

     94       100       49       87       89       325  

Policy acquisition costs

     51       45       42       47       53       187  

Administrative expenses

     10       12       12       14       14       52  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting income (1)

     34       10       53       37       46       146  

Net investment income

     62       64       67       65       67       263  

Other income - operating

     —         1       —         2       1       4  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment income

   $ 96     $ 75     $ 120     $ 104     $ 114     $ 413  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio

            

Loss and loss expense ratio

     49.6     59.7     31.3     46.9     44.3     45.7

Policy acquisition cost ratio

     26.8     26.6     27.1     25.5     26.2     26.3

Administrative expense ratio

     5.7     7.7     7.9     7.4     6.8     7.5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio (1)

     82.1     94.0     66.3     79.8     77.3     79.5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excluding catastrophe losses and PPD (1)

     77.0     78.8     78.1     78.9     78.5     78.6

Catastrophe reinstatement premiums collected - pre-tax

   $ —       $ 1     $ —       $ 6     $ —       $ 7  

Catastrophe losses - pre-tax

   $ —       $ 27     $ 11     $ 52     $ 1     $ 91  

Unfavorable (favorable) prior period development (PPD) - pre-tax (2)

   $ 8     $ —       $ (28   $ (47   $ (3   $ (78

Loss and loss expense ratio excluding catastrophe losses and PPD

     43.2     44.2     44.2     46.0     45.5     45.0

% Change versus prior year period

            

Net premiums written as reported

     -0.9     4.0     -29.4     -11.9     -26.3     -18.4

Net premiums earned as reported

     -6.4     -16.9     -23.5     -15.7     -10.7     -16.5

Net premiums written constant $

     0.2     6.5     -28.1     -11.6     -24.6     -17.1

Net premiums earned constant $

     -5.5     -15.6     -22.2     -15.0     -9.2     -15.3

% Change versus prior year period - As If *

            

Net premiums written

     -9.8     3.0     -29.8     -13.3     -25.1     -18.8

Net premiums written constant $

     -8.9     5.5     -28.5     -13.0     -23.4     -17.5

Net premiums written constant $ excluding merger-related underwriting actions (3)

     -4.3     5.5     -25.0     -9.2     -23.4     -15.6

Other ratios

            

Net premiums written/gross premiums written

     94     99     91     86     94     91

 

(1) Underwriting income, Combined ratio, and Combined ratio excluding catastrophe losses and PPD on an “As If” basis are the same as those presented above.
(2) For Q1 2017, unfavorable prior period development is net of $7 million of net earned premium adjustments.
(3) Merger-related underwriting actions adversely impacted net premiums written growth by $10 million in Q1 2017.
* Comparisons to 2015 are as if ACE and Chubb were one company.

 

Global Reinsurance    Page 14


Chubb Limited

Segment Results - Consecutive Quarters

(in millions of U.S. dollars)

(Unaudited)

Life Insurance

 

     1Q-17     4Q-16     3Q-16     2Q-16     1Q-16     Full Year
2016
 

Gross premiums written

   $ 550     $ 577     $ 562     $ 557     $ 546     $ 2,242  

Net premiums written

     524       549       532       527       516       2,124  

Net premiums earned

     506       534       512       512       497       2,055  

Losses and loss expenses

     193       165       174       147       177       663  

Policy benefits (1)

     168       161       155       146       126       588  

(Gains) losses from fair value changes in separate account assets (1)

     (30     11       (22     (3     3       (11

Policy acquisition costs

     114       123       127       137       122       509  

Administrative expenses

     72       81       77       77       72       307  

Net investment income

     75       76       71       69       67       283  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Life Insurance underwriting income (2) (3)

     64       69       72       77       64       282  

Other expense - operating

     (1     (8     (2     (3     (3     (16

Amortization expense of purchased intangibles

     (1     (1     (1     —         (1     (3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment income

   $ 62     $ 60     $ 69     $ 74     $ 60     $ 263  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

% Change versus prior year period

            

Net premiums written

     1.6     6.5     8.1     5.5     5.1     6.3

Net premiums earned

     1.6     5.7     6.7     5.1     4.9     5.6

Net premiums written constant $

     0.9     6.9     9.1     8.2     10.2     8.5

Net premiums earned constant $

     0.7     6.0     7.6     7.8     9.8     7.8

% Change versus prior year period - As If *

            

Net premiums written

     1.3     2.1     3.4     0.7     0.0     1.6

Net premiums written constant $

     0.6     2.4     4.3     3.5     4.6     3.7

Net premiums written constant $ excluding merger-related underwriting actions (4)

     3.7          

 

(1) (Gains) losses from fair value changes in separate account assets that do not qualify for separate account reporting under GAAP have been reclassified from Other income (expense) for purposes of presenting Life Insurance underwriting income. The offsetting movement in the separate account liabilities is included in Policy benefits.
(2) We assess the performance of our Life Insurance business based on Life Insurance underwriting income which includes Net investment income and (Gains) losses from fair value changes in separate account assets.
(3) Life Insurance underwriting Income on an “As If” basis is the same as reported Life Insurance underwriting income shown above.
(4) Merger-related underwriting actions adversely impacted net premiums written growth by $16 million in Q1 2017.

International life insurance net premiums written and deposits breakdown (excludes Combined North America and Life reinsurance businesses):

 

     1Q-17      Constant $
1Q-16(6)
     Constant $
% Change
1Q-17 vs.
1Q-16 (6)
 

International life insurance net premiums written

   $ 198      $ 203        -2.9

International life insurance deposits (5)

     310        219        42.5
  

 

 

    

 

 

    

Total international life insurance net premiums written and deposits

   $ 508      $ 422        20.6
  

 

 

    

 

 

    

 

(5) Includes deposits collected on universal life and investment contracts. Consistent with GAAP, premiums collected on universal life and investment contracts are considered deposits and excluded from revenues.
(6) Prior periods on a constant dollar basis.
* Comparisons to 2015 are as if ACE and Chubb were one company.

 

Life Insurance    Page 15


Chubb Limited

Segment Results - Consecutive Quarters

(in millions of U.S. dollars)

(Unaudited)

Corporate

 

     1Q-17     4Q-16     3Q-16     2Q-16     1Q-16     Full Year
2016
 

Gross premiums written

   $ —       $ —       $ —       $ —       $ —       $ —    

Net premiums written

     —         —         —         —         —         —    

Net premiums earned

     —         —         —         —         —         —    

Adjusted losses and loss expenses (1)

     11       105       63       15       9       192  

Policy acquisition costs

     —         —         —         —         —         —    

Adjusted administrative expenses (1)

     58       81       57       62       73       273  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting loss

     (69     (186     (120     (77     (82     (465

Adjusted net investment income

     12       4       5       7       9       25  

Other expense - operating

     (7     (4     (2     (2     (2     (10

Adjusted interest expense (1)

     (166     (167     (164     (166     (149     (646

Amortization (expense) benefit of purchased intangibles (2)

     (42     20       20       20       20       80  

Pension curtailment benefit (1)

     —         113       —         —         —         113  

Income tax expense

     (191     (272     (306     (212     (201     (991
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating loss

     (463     (492     (567     (430     (405     (1,894

Chubb integration and related expenses, net of tax

     (74     (94     (85     (71     (106     (356

Amortization of fair value adjustment of acquired invested assets, net of tax and long-term debt

     (55     (66     (53     (66     (59     (244

Adjusted net realized gains (losses), net of tax (3)

     47       487       142       (195     (415     19  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (545   $ (165   $ (563   $ (762   $ (985   $ (2,475
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unfavorable prior period development (PPD) - pre-tax

   $ 10     $ 105     $ 62     $ 14     $ 8     $ 189  

Underwriting loss - As If

     $ (186   $ (120   $ (77   $ (85   $ (468

 

(1) See non-GAAP financial measures.
(2) Related to the acquisition of The Chubb Corporation.
(3) Includes net realized gains (losses) related to unconsolidated entities.

 

Corporate    Page 16


Chubb Limited

Loss Reserve Rollforward

(in millions of U.S. dollars, except ratios)

(Unaudited)

 

     Unpaid Losses     Net Paid to
Incurred Ratio
 
     Gross     Ceded     Net    

Balance at December 31, 2015

   $ 37,303     $ 10,741     $ 26,562    

Losses and loss expenses incurred

     4,663       989       3,674    

Losses and loss expenses paid

     (4,692     (1,143     (3,549     97

Acquired reserve (Legacy Chubb)

     22,878       1,515       21,363    

Other (incl. foreign exch. revaluation)

     54       25       29    
  

 

 

   

 

 

   

 

 

   

Balance at March 31, 2016

   $ 60,206     $ 12,127     $ 48,079    

Losses and loss expenses incurred

     5,239       985       4,254    

Losses and loss expenses paid

     (4,708     (752     (3,956     93

Other (incl. foreign exch. revaluation)

     82       36       46    
  

 

 

   

 

 

   

 

 

   

Balance at June 30, 2016

   $ 60,819     $ 12,396     $ 48,423    

Losses and loss expenses incurred

     5,335       1,066       4,269    

Losses and loss expenses paid

     (4,612     (782     (3,830     90

Other (incl. foreign exch. revaluation)

     (195     (4     (191  
  

 

 

   

 

 

   

 

 

   

Balance at September 30, 2016

   $ 61,347     $ 12,676     $ 48,671    

Losses and loss expenses incurred

     4,960       1,105       3,855    

Losses and loss expenses paid

     (5,425     (1,045     (4,380     114

Other (incl. foreign exch. revaluation)

     (342     (28     (314  
  

 

 

   

 

 

   

 

 

   

Balance at December 31, 2016

   $ 60,540     $ 12,708     $ 47,832    

Losses and loss expenses incurred

     4,752       963       3,789    

Losses and loss expenses paid

     (4,830     (923     (3,907     103

Other (incl. foreign exch. revaluation)

     117       63       54    
  

 

 

   

 

 

   

 

 

   

Balance at March 31, 2017

   $ 60,579     $ 12,811     $ 47,768    

Add net recoverable on paid losses

     —         958       (958  
  

 

 

   

 

 

   

 

 

   

Balance including net recoverable on paid losses

   $ 60,579     $ 13,769     $ 46,810    
  

 

 

   

 

 

   

 

 

   

 

Loss Reserve Rollforward    Page 17


Chubb Limited

Reinsurance Recoverable Analysis

(in millions of U.S. dollars)

(Unaudited)

Net Reinsurance Recoverable by Division

 

     March 31
2017
    December 31
2016
 

Reinsurance recoverable on paid losses and loss expenses

    

Active operations

   $ 793     $ 686  

Brandywine and Other Run-off

     256       274  
  

 

 

   

 

 

 

Total

   $ 1,049     $ 960  
  

 

 

   

 

 

 

Reinsurance recoverable on unpaid losses and loss expenses

    

Active operations

   $ 11,799     $ 11,632  

Brandywine and Other Run-off

     1,255       1,285  
  

 

 

   

 

 

 

Total

   $ 13,054     $ 12,917  
  

 

 

   

 

 

 

Gross reinsurance recoverable

    

Active operations

   $ 12,592     $ 12,318  

Brandywine and Other Run-off

     1,511       1,559  
  

 

 

   

 

 

 

Total

   $ 14,103     $ 13,877  
  

 

 

   

 

 

 

Provision for uncollectible reinsurance (1)

    

Active operations

   $ (191   $ (159

Brandywine and Other Run-off

     (143     (141
  

 

 

   

 

 

 

Total

   $ (334   $ (300
  

 

 

   

 

 

 

Net reinsurance recoverable

    

Active operations

   $ 12,401     $ 12,159  

Brandywine and Other Run-off

     1,368       1,418  
  

 

 

   

 

 

 

Total

   $ 13,769     $ 13,577  
  

 

 

   

 

 

 

 

(1) The provision for uncollectible reinsurance is based on a default analysis applied to gross reinsurance, net of usable collateral of approximately $3.3 billion.

 

Reinsurance Recoverable    Page 18


Chubb Limited

Investment Portfolio

(in millions of U.S. dollars)

(Unaudited)

 

     March 31
2017
    December 31
2016
 

Market Value

        

Fixed maturities available for sale

   $ 80,806       $ 80,115    

Fixed maturities held to maturity

     10,604         10,670    

Short-term investments

     2,780         3,002    
  

 

 

     

 

 

   

Total fixed maturities

   $ 94,190       $ 93,787    
  

 

 

     

 

 

   

Asset Allocation by Market Value

        

Treasury

   $ 2,843       3   $ 2,832       3

Agency

     664       1     699       1

Corporate and asset-backed

     27,582       30     26,944       29

Mortgage-backed

     15,500       16     15,435       16

Municipal

     22,803       24     22,768       24

Non-U.S.

     22,018       23     22,107       24

Short-term investments

     2,780       3     3,002       3
  

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed maturities

   $ 94,190       100   $ 93,787       100
  

 

 

   

 

 

   

 

 

   

 

 

 

Credit Quality by Market Value

        

AAA

   $ 15,523       16   $ 15,746       17

AA

     35,866       39     36,235       39

A

     17,700       19     17,519       19

BBB

     12,524       13     12,237       13

BB

     7,203       8     6,993       7

B

     5,087       5     4,814       5

Other

     287       0     243       0
  

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed maturities

   $ 94,190       100   $ 93,787       100
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost/Amortized Cost

        

Fixed maturities available for sale

   $ 79,957       $ 79,536    

Fixed maturities held to maturity

     10,519         10,644    

Short-term investments

     2,780         3,002    
  

 

 

     

 

 

   

Subtotal fixed maturities

     93,256         93,182    

Equity securities

     699         706    

Other investments

     4,271         4,270    
  

 

 

     

 

 

   

Total investment portfolio

   $ 98,226       $ 98,158    
  

 

 

     

 

 

   

Avg. duration of fixed maturities

     4.2 years         4.2 years    

Avg. market yield of fixed maturities

     2.8       2.8  

Avg. credit quality

     A/Aa         A/Aa    

Avg. yield on invested assets (1)

     3.4       3.4  

 

(1) Calculated using adjusted net investment income.

 

Investments    Page 19


Chubb Limited

Investment Portfolio - 2

(in millions of U.S. dollars)

(Unaudited)

Mortgage-backed Fixed Income Portfolio

Mortgage-backed securities

 

     S&P Credit Rating  
     AAA      AA      A      BBB      BB and below      Total  

Market Value at March 31, 2017

                 

Agency residential mortgage-backed (RMBS)

   $ —        $ 12,654      $ —        $ —        $ —        $ 12,654  

Non-agency RMBS

     1        5        59        4        30        99  

Commercial mortgage-backed

     2,734        13        —          —          —          2,747  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total mortgage-backed securities at market value

   $ 2,735      $ 12,672      $ 59      $ 4      $ 30      $ 15,500  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
U.S. Corporate and Asset-backed Fixed Income Portfolios           

    

Market Value at March 31, 2017

   S&P Credit Rating     
     Investment Grade     
     AAA      AA      A      BBB      Total     

Asset-backed

   $ 734      $ 45      $ —        $ —        $ 779     

Banks

     —          22        1,742        1,762        3,526     

Basic Materials

     —          —          103        227        330     

Communications

     —          165        270        1,279        1,714     

Consumer, Cyclical

     —          216        617        725        1,558     

Consumer, Non-Cyclical

     109        497        1,767        1,203        3,576     

Diversified Financial Services

     28        17        515        226        786     

Energy

     —          57        103        671        831     

Industrial

     —          319        549        536        1,404     

Utilities

     —          7        1,060        520        1,587     

All Others

     159        550        851        672        2,232     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

Total

   $ 1,030      $ 1,895      $ 7,577      $ 7,821      $ 18,323     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

    

Market Value at March 31, 2017

          S&P Credit Rating     
            Below Investment Grade     
            BB      B      CCC      Total     

Asset-backed

      $ 3      $ 3      $ 10      $ 16     

Banks

        25        —          —          25     

Basic Materials

        231        181        3        415     

Communications

        926        768        18        1,712     

Consumer, Cyclical

        1,115        700        53        1,868     

Consumer, Non-Cyclical

        843        1,101        33        1,977     

Diversified Financial Services

        142        116        1        259     

Energy

        340        215        18        573     

Industrial

        440        472        25        937     

Utilities

        292        97        12        401     

All Others

        561        495        20        1,076     
     

 

 

    

 

 

    

 

 

    

 

 

    

Total

      $ 4,918      $ 4,148      $ 193      $ 9,259     
     

 

 

    

 

 

    

 

 

    

 

 

    

 

Investments 2    Page 20


Chubb Limited

Investment Portfolio - 3

(in millions of U.S. dollars)

(Unaudited)

Non-U.S. Fixed Income Portfolio

March 31, 2017

 

Non-U.S. Government Securities    Market Value by S&P Credit Rating  
     AAA      AA      A      BBB      BB and below      Total  

United Kingdom

   $ —        $ 1,514      $ —        $ —        $ —        $ 1,514  

Republic of Korea

     —          1,043        —          —          —          1,043  

Canada

     907        —          —          —          —          907  

Federative Republic of Brazil

     —          —          —          —          861        861  

Province of Ontario

     —          8        603        —          —          611  

Province of Quebec

     —          20        481        —          —          501  

Kingdom of Thailand

     —          —          451        —          —          451  

United Mexican States

     —          —          312        123        —          435  

Germany

     421        —          —          —          —          421  

Australia

     341        3        —          —          —          344  

Other Non-U.S. Government Securities

     983        1,443        485        376        729        4,016  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,652      $ 4,031      $ 2,332      $ 499      $ 1,590      $ 11,104  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Non-U.S. Corporate Securities    Market Value by S&P Credit Rating  
     AAA      AA      A      BBB      BB and below      Total  

United Kingdom

   $ 78      $ 81      $ 690      $ 920      $ 252      $ 2,021  

Canada

     100        293        290        473        264        1,420  

United States (1)

     2        86        149        347        331        915  

France

     12        30        476        242        32        792  

Netherlands

     83        11        409        190        40        733  

Australia

     83        139        313        118        22        675  

Germany

     185        49        106        236        23        599  

Japan

     —          23        290        12        4        329  

Switzerland

     37        20        113        125        34        329  

China

     —          122        133        23        9        287  

Other Non-U.S. Corporate Securities

     389        369        815        776        465        2,814  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 969      $ 1,223      $ 3,784      $ 3,462      $ 1,476      $ 10,914  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Countries represent the ultimate parent company’s country of risk. Non-U.S. corporate securities could be issued by foreign subsidiaries of U.S. corporations.

 

 

Investments 3    Page 21


Chubb Limited

Investment Portfolio - 4

(in millions of U.S. dollars)

(Unaudited)

Fixed Maturity Investment Portfolio

Top 10 Global Corporate Exposures

 

    

March 31, 2017

   Market Value      Rating
1   

Wells Fargo & Co

   $ 574      A
2   

JP Morgan Chase & Co

     555      A-
3   

Goldman Sachs Group Inc

     436      BBB+
4   

Anheuser-Busch InBev NV

     424      A-
5   

General Electric Co

     374      AA-
6   

Verizon Communications Inc

     372      BBB+
7   

Morgan Stanley

     362      BBB+
8   

Bank of America Corp

     343      BBB+
9   

AT&T Inc

     343      BBB+
10   

Citigroup Inc

     320      BBB+

 

Investments 4    Page 22


Chubb Limited

Net Realized and Unrealized Gains (Losses)

(in millions of U.S. dollars)

(Unaudited)

 

    Three months ended March 31, 2017  
    Realized Gains (Losses)     Unrealized Gains (Losses)     Realized and Unrealized Gains (Losses)  
    Gains
(Losses)
Pre-Tax
    Tax
(Expense)
Benefit
    Gains
(Losses)
After-Tax
    Gains
(Losses)
Pre-Tax
    Tax
(Expense)
Benefit
    Gains
(Losses)
After-Tax
    Gains
(Losses)
Pre-Tax
    Tax
(Expense)
Benefit
    Gains
(Losses)
After-Tax
 

Fixed maturities

  $ (12   $ 6     $ (6   $ 256     $ (95   $ 161     $ 244     $ (89   $ 155  

Fixed income derivatives

    6       6       12       —         —         —         6       6       12  

Public equity

    4       —         4       28       (10     18       32       (10     22  

Private equity

    50       (18     32       31       (3     28       81       (21     60  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total investment portfolio (1)

    48       (6     42       315       (108     207       363       (114     249  

Mark-to-market from variable annuity reinsurance derivative transactions, net of applicable hedges (2)

    19       —         19       —         —         —         19       —         19  

Foreign exchange

    (19     6       (13     134       (3     131       115       3       118  

Partially-owned entities (3)

    (6     2       (4     —         —         —         (6     2       (4

Other (4)

    3       —         3       (20     (4     (24     (17     (4     (21
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net gains (losses)

  $ 45     $ 2     $ 47     $ 429     $ (115   $ 314     $ 474     $ (113   $ 361  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Other-than-temporary impairments for the quarter in realized gains (losses) include $6 million for fixed maturities, $5 million for public equity and $8 million for private equity.
(2) The quarter includes $74 million of losses on applicable hedges. These losses are both pre-tax and after-tax.
(3) Partially-owned entities are investments where we hold more than an insignificant percentage of the investee’s shares. Refer to the Non-GAAP financial measures section for additional details.
(4) Other unrealized losses are primarily related to the company’s post-retirement programs.

 

    Three months ended March 31, 2016  
    Realized Gains (Losses)     Unrealized Gains (Losses)     Realized and Unrealized Gains (Losses)  
    Gains
(Losses)
Pre-Tax
    Tax
(Expense)
Benefit
    Gains
(Losses)
After-Tax
    Gains
(Losses)
Pre-Tax
    Tax
(Expense)
Benefit
    Gains
(Losses)
After-Tax
    Gains
(Losses)
Pre-Tax
    Tax
(Expense)
Benefit
    Gains
(Losses)
After-Tax
 

Fixed maturities

  $ (190   $ 14     $ (176   $ 1,088     $ (232   $ 856     $ 898     $ (218   $ 680  

Fixed income derivatives

    (39     5       (34     —         —         —         (39     5       (34

Public equity

    38       (13     25       (4     1       (3     34       (12     22  

Private equity

    (19     8       (11     (27     (2     (29     (46     6       (40
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total investment portfolio (5)

    (210     14       (196     1,057       (233     824       847       (219     628  

Mark-to-market from variable annuity reinsurance derivative transactions, net of applicable hedges (6)

    (243     —         (243     —         —         —         (243     —         (243

Foreign exchange

    39       (10     29       312       (35     277       351       (45     306  

Partially-owned entities (7)

    (3     —         (3     —         —         —         (3     —         (3

Other

    (2     —         (2     2       (1     1       —         (1     (1
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net gains (losses)

  $ (419   $ 4     $ (415   $ 1,371     $ (269   $ 1,102     $ 952     $ (265   $ 687  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(5) Other-than-temporary impairments for the quarter in realized gains (losses) include $59 million for fixed maturities, $1 million for public equity and $3 million for private equity.
(6) The quarter includes $15 million of losses on applicable hedges. These losses are both pre-tax and after-tax.
(7) Partially-owned entities are investments where we hold more than an insignificant percentage of the investee’s shares. Refer to the Non-GAAP financial measures section for additional details.

 

Net Gains (Losses)    Page 23


Chubb Limited

Debt and Capital

(in millions of U.S. dollars, except ratios)

(Unaudited)

 

                 Legacy ACE  
     March 31
2017
    December 31
2016
    December 31
2015
 

Financial Debt:

      

Total short-term debt

   $ 300     $ 500     $ —    

Total long-term debt (1)

     12,300       12,610       9,389  
  

 

 

   

 

 

   

 

 

 

Total financial debt

   $ 12,600     $ 13,110     $ 9,389  

Hybrid debt:

      

Total trust preferred securities

     308       308       307  
  

 

 

   

 

 

   

 

 

 

Total

   $ 12,908     $ 13,418     $ 9,696  
  

 

 

   

 

 

   

 

 

 

Capitalization:

      

Shareholders’ equity

   $ 49,224     $ 48,275     $ 29,135  

Hybrid debt

     308       308       307  

Financial debt

     12,600       13,110       9,389  
  

 

 

   

 

 

   

 

 

 

Total capitalization

   $ 62,132     $ 61,693     $ 38,831  
  

 

 

   

 

 

   

 

 

 

Leverage ratios (based on total capital):

      

Hybrid debt

     0.5     0.5     0.8

Financial debt

     20.3     21.3     24.2
  

 

 

   

 

 

   

 

 

 

Total hybrid & financial debt

     20.8     21.8     25.0

Note: As of March 31, 2017, there was $0.5 billion usage of credit facilities on a total commitment of $1.5 billion.

 

(1) In connection with our acquisition of The Chubb Corporation, we assumed $3.3 billion par value of Legacy Chubb’s debt, fair valued at $3.8 billion for purchase accounting purposes. This included $1 billion of junior subordinated capital securities.

 

Debt and Capital    Page 24


Chubb Limited

Computation of Basic and Diluted Earnings Per Share

(in millions of U.S. dollars, except share and per share data)

(Unaudited)

 

     Three months ended March 31  
     2017     2016  

Numerator

    

Operating income to common shares

   $ 1,175     $ 1,019  

Amortization of fair value adjustment of acquired invested assets and long-term debt, pre-tax (1)

     (79     (83

Tax benefit on amortization adjustment

     24       24  

Chubb integration and related expenses, pre-tax

     (111     (155

Tax benefit on Chubb integration and related expenses

     37       49  

Adjusted net realized gains (losses), pre-tax

     45       (419

Tax benefit on adjusted net realized gains (losses)

     2       4  
  

 

 

   

 

 

 

Net income

   $ 1,093     $ 439  
  

 

 

   

 

 

 

Rollforward of Common Shares Outstanding

    

Shares - beginning of period

     465,968,716       324,563,441  

Share Issuance for Chubb Acquisition

     —         136,950,381  

Repurchase of shares

     (1,036,064     —    

Shares issued, excluding option exercises

     1,684,373       2,172,161  

Issued for option exercises

     605,994       597,537  
  

 

 

   

 

 

 

Shares - end of period

     467,223,019       464,283,520  
  

 

 

   

 

 

 

Denominator

    

Weighted average shares outstanding (2)

     468,903,086       446,739,586  

Effect of other dilutive securities

     3,828,604       3,270,156  
  

 

 

   

 

 

 

Adj. wtd. avg. shares outstanding and assumed conversions

     472,731,690       450,009,742  
  

 

 

   

 

 

 

Basic earnings per share

    

Operating income

   $ 2.50     $ 2.28  

Amortization of fair value adjustment of acquired invested assets and long-term debt, net of tax (1)

     (0.12     (0.13

Chubb integration and related expenses, net of tax

     (0.16     (0.24

Adjusted net realized gains (losses), net of tax

     0.11       (0.93
  

 

 

   

 

 

 

Net income

   $ 2.33     $ 0.98  
  

 

 

   

 

 

 

Diluted earnings per share

    

Operating income

   $ 2.48     $ 2.26  

Amortization of fair value adjustment of acquired invested assets and long-term debt, net of tax (1)

     (0.12     (0.13

Chubb integration and related expenses, net of tax

     (0.16     (0.24

Adjusted net realized gains (losses), net of tax

     0.11       (0.92
  

 

 

   

 

 

 

Net income

   $ 2.31     $ 0.97  
  

 

 

   

 

 

 

 

(1) Related to the acquisition of The Chubb Corporation.
(2) Includes unvested restricted stock units that are not included in common shares outstanding as the shares are not issued until time of vesting, but are eligible to receive dividends (participating securities).

 

Earnings per share    Page 25


Chubb Limited

Book Value and Book Value per Common Share

(in millions of U.S. dollars, except share and per share data)

(Unaudited)

Reconciliation of Book Value per Common Share

 

     March 31
2017
    December 31
2016
    March 31
2016
 

Shareholders’ equity

   $ 49,224     $ 48,275     $ 45,897  

Less: goodwill and other intangible assets, net of tax

     20,013       20,019       20,904  
  

 

 

   

 

 

   

 

 

 

Numerator for tangible book value per share

   $ 29,211     $ 28,256     $ 24,993  
  

 

 

   

 

 

   

 

 

 

Book value - % change over prior quarter

     2.0     -0.2     57.5

Tangible book value - % change over prior quarter

     3.4     0.8     6.6

Denominator

     467,223,019       465,968,716       464,283,520  
  

 

 

   

 

 

   

 

 

 

Book value per common share

   $ 105.35     $ 103.60     $ 98.85  

Tangible book value per common share

   $ 62.52     $ 60.64     $ 53.83  

Reconciliation of Book Value

      

Shareholders’ equity, beginning of quarter

   $ 48,275     $ 48,372     $ 29,135  

Operating income

     1,175       1,283       1,019  

Amortization of fair value adjustment of acquired invested assets and long-term debt, net of tax (1)

     (55     (66     (59

Chubb integration and related expenses, net of tax

     (74     (94     (106

Adjusted net realized gains (losses), net of tax (2)

     47       487       (415

Net unrealized gains (losses) on the investment portfolio

     207       (1,487     824  

Share issuance related to acquisition of The Chubb Corp.

     —         —         15,204  

Fair value of equity awards assumed in acquisition of The Chubb Corp.

     —         —         323  

Repurchase of shares

     (140     —         —    

Dividend declared on common shares

     (324     (324     (314

Cumulative translation

     131       (375     277  

Postretirement benefit liability

     (24     353       1  

Other (3)

     6       126       8  
  

 

 

   

 

 

   

 

 

 
   $ 49,224     $ 48,275     $ 45,897  
  

 

 

   

 

 

   

 

 

 

 

(1) Related to the acquisition of The Chubb Corporation.
(2) Includes net realized gains (losses) related to unconsolidated entities.
(3) Other primarily includes proceeds from exercise of stock options and stock compensation.

 

Reconciliation Book Value    Page 26


Chubb Limited

Non-GAAP Financial Measures

(Unaudited)

Regulation G - Non-GAAP Financial Measures

In presenting our results, we included and discussed certain non-GAAP measures. These non-GAAP measures, which may be defined differently by other companies, are important for an understanding of our overall results of operations and financial condition. However, they should not be viewed as a substitute for measures determined in accordance with generally accepted accounting principles (GAAP).

We provide financial measures such as gross premiums written, net premiums written, net premiums earned, and operating income on a constant-dollar basis. We believe it is useful to evaluate the trends in these measures exclusive of the effect of fluctuations in exchange rates between the U.S. dollar and the currencies in which our international business is transacted, as these exchange rates could fluctuate significantly between periods and distort the analysis of trends. The impact is determined by assuming constant foreign exchange rates between periods by translating prior period results using the same local currency exchange rates as the comparable current period.

Adjusted losses and loss expenses and adjusted administrative expenses are non-GAAP financial measures that exclude the one-time curtailment benefit related to the harmonization of the company’s U.S. pension plans. During the fourth quarter of 2016, the company harmonized and amended several U.S. retirement programs to create a unified retirement savings program which resulted in the one-time pension curtailment benefit. The portion of the benefit related to claims staff is excluded from adjusted losses and loss expenses with the remainder excluded from adjusted administrative expenses. We believe that excluding the impact of the one-time pension curtailment benefit provides a better evaluation of our underwriting performance and enhances the understanding of the trends in our property & casualty business that may be obscured by this item. Adjusted losses and loss expenses also includes realized gains and losses on crop derivatives. The crop derivatives are purchased to provide economic benefit, in a manner similar to reinsurance protection, in the event that a significant decline in commodity pricing will impact underwriting results. We view gains and losses on these derivatives as part of the results of our underwriting operations and therefore realized gains and losses from these derivatives are reclassified from adjusted net realized gains (losses), also a non-GAAP financial measure.

In presenting our segment income results, we have shown our performance with reference to underwriting results. Underwriting results are calculated by subtracting adjusted losses and loss expenses, policy benefits, policy acquisition costs, and adjusted administrative expenses from net premiums earned. We use underwriting results and operating ratios to monitor the results of our operations without the impact of certain factors, including investment income, other income and expenses, interest and income tax expense, and adjusted net realized gains (losses). P&C underwriting income is a non-GAAP financial measure which excludes the Life Insurance segment. P&C loss and loss expense ratio and P&C combined ratio (both non-GAAP financial measures) include adjusted losses and loss expenses in the ratio numerator. P&C expense ratio (a non-GAAP financial measure) and P&C combined ratio include policy acquisition costs and adjusted administrative expenses in the ratio numerator. A reconciliation of combined ratio to P&C combined ratio is provided on page 30.

P&C combined ratio excluding the impact of catastrophe losses and prior period development (PPD) and the P&C loss and loss expense ratio excluding the impact of catastrophe losses and PPD are non-GAAP financial measures. The loss ratio numerator includes adjusted losses and loss expenses and excludes catastrophe losses and PPD. The combined ratio numerator includes adjusted losses and loss expenses, policy acquisition costs, and adjusted administrative expenses. The denominator for both ratios includes net premiums earned adjusted to exclude the amount of reinstatement premiums (expensed) collected. In periods where there are adjustments on loss sensitive policies, these adjustments are excluded from PPD and net earned premiums when calculating the ratios. We believe that excluding the impact of catastrophe losses and PPD provides a better evaluation of our underwriting performance and enhances the understanding of the trends in our property & casualty business that may be obscured by these items.

P&C expense ratio excluding accident and health (A&H) is a non-GAAP financial measure and excludes the impact of our A&H business from our P&C expense ratio. The expense ratio for the A&H business is typically higher than our traditional P&C business, and we believe that this measure provides better comparison to our peer companies that may not have a significant A&H block of business.

Global P&C performance metrics are non-GAAP financial measures and comprise consolidated operating results (including corporate) and exclude the operating results of the company’s Life Insurance and North America Agricultural Insurance segments. We believe that these measures are useful and meaningful to investors as they are used by management to assess the company’s global P&C operations which are the most economically similar. We exclude the North America Agricultural Insurance and Life Insurance segments because the results of these businesses do not always correlate with the results of our global P&C operations.

Adjusted net investment income is net investment income excluding the amortization of the fair value adjustment of acquired invested assets. Adjusted interest expense is interest expense excluding the amortization of the fair value adjustment of acquired debt and the interest expense on the $5.3 billion senior notes issued in November 2015 until the closing of the Chubb Corp acquisition on January 14, 2016. We believe that excluding these items are meaningful in order to present the underlying economics of the company’s business.

Other income (expense) – operating is a non-GAAP financial measure and excludes the portion of net realized gains and losses related to unconsolidated entities from other income (expense). These gains and losses are reported as net realized gains (losses) and represent the non-operating activities of entities where we hold more than an insignificant percentage of the investee’s shares. We exclude these gains and losses from other income (expense) to enhance the understanding of our segments’ operations as they are heavily influenced by, and fluctuate in part according to market conditions. Other income (expense) – operating and net realized gains and losses related to unconsolidated entities are recorded to Other income (expense) in our income statement on a GAAP basis.

Operating income is a non-GAAP financial measure that excludes the after-tax impact of adjusted net realized gains (losses), net realized gains (losses) included in other income (expense) related to partially owned entities, Chubb integration and related expenses, and the amortization of the fair value adjustments related to purchased invested assets and long-term debt from the Chubb Corp acquisition. We exclude realized gains and losses because the amount of these gains (losses) are heavily influenced by, and fluctuate in part according to the availability of market opportunities. We exclude Chubb integration and related expenses due to the size and complexity of this acquisition. These integration and related expenses are distortive to our results and are not indicative of our underlying profitability. We believe that excluding these integration and related expenses facilitates the comparison of our financial results to our historical operating results. Chubb integration expenses are incurred by the overall company and are therefore included in Corporate. The costs are not related to the on-going activities of the individual segments and are therefore excluded from our definition of segment income, as well. We believe this presentation enhances the understanding of our results of operations by highlighting the underlying profitability of our insurance business. Operating income should not be viewed as a substitute for net income determined in accordance with GAAP.

Operating effective tax rate is a non-GAAP financial measure. The numerator excludes tax on adjusted net realized gains (losses), tax on net realized gains (losses) included in other income (expense) related to partially owned entities, tax on Chubb integration and related expenses, and tax on the amortization of the fair value adjustments related to purchased invested assets and long-term debt from the Chubb Corp acquisition. The denominator excludes these same items, before tax. Operating effective tax rate should not be viewed as a substitute for effective tax rate determined in accordance with GAAP.

Tangible book value per common share is a non-GAAP financial measure and is shareholders’ equity less goodwill and other intangible assets, net of tax, divided by the shares outstanding. We believe that goodwill and other intangible assets are not indicative of our underlying insurance results or trends and make book value comparisons to less acquisitive peer companies less meaningful. A reconciliation of tangible book value per share is provided on page 26. In addition, we disclose per share measures that exclude the impact of foreign currency fluctuations during 2016 in order to adjust for the distortive effects of fluctuations in exchange rates.

International life insurance net premiums written and deposits collected, is a non-GAAP financial measure. Deposits collected on universal life and investment contracts (life deposits) are not reflected as revenues in our consolidated statements of operations in accordance with GAAP. However, we include life deposits in presenting growth in our life insurance business because new life deposits are an important component of production and key to our efforts to grow our business.

2016 “As If” company measures presented throughout this section are prepared inclusive of the first 14 days of January 2016 prior to the acquisition close and exclusive of the impact of the unearned premium reserves intangible amortization and the elimination of the historical policy acquisition costs as a result of purchase accounting in order to present the underlying profitability of our insurance business. We believe these non-GAAP measures provide visibility into our results and trends in our business by allowing for a better assessment and comparability to our historical results. These measures are consistent with how management evaluates results.

Net premiums written excluding merger-related underwriting actions is a non-GAAP performance measure. Since the acquisition of The Chubb Corporation, we have entered into new reinsurance agreements with third-party reinsurers for the Chubb Corp businesses and have taken other merger-related underwriting actions, including exiting certain types of business that do not meet our underwriting standards or adhere to our risk diversification strategy. We also exclude a merger-related accounting policy alignment adjustment. We believe that these measures are meaningful to evaluate trends in our underlying business on a comparable basis.

 

Reconciliation Non-GAAP    Page 27


Chubb Limited

Non-GAAP Financial Measures - 2

(in millions of U.S. dollars)

(Unaudited)

Regulation G - Non-GAAP Financial Measures (continued)

Operating income

The following table presents the reconciliation of Net income to Operating income:

 

    1Q-17     4Q-16     3Q-16     2Q-16     1Q-16     Full Year
2016
 

Net income, as reported

  $ 1,093     $ 1,610     $ 1,360     $ 726     $ 439     $ 4,135  

Amortization of fair value adjustment of acquired invested assets and long-term debt, pre-tax (1)

    (79     (88     (79     (95     (83     (345

Tax benefit on amortization adjustment

    24       22       26       29       24       101  

Chubb integration and related expenses, pre tax

    (111     (131     (115     (98     (155     (499

Tax benefit on Chubb integration and related expenses

    37       37       30       27       49       143  

Adjusted net realized gains (losses)

    (7     371       97       (214     (394     (140

Net realized gains (losses) related to unconsolidated entities (2)

    52       162       72       18       (25     227  

Tax (expense) benefit on adjusted net realized gains (losses)

    2       (46     (27     1       4       (68
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

  $ 1,175     $ 1,283     $ 1,356     $ 1,058     $ 1,019     $ 4,716  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Related to the acquisition of The Chubb Corporation.
(2) Realized gains (losses) on partially-owned entities, which are investments where we hold more than an insignificant percentage of the investee’s shares. The net income or loss is included in other income (expense).

The following table presents the reconciliation of Net Income to P&C and Global P&C Underwriting Income:

 

    1Q-17     4Q-16     3Q-16     2Q-16     1Q-16     Full Year
2016
 

Net Income

  $ 1,093     $ 1,610     $ 1,360     $ 726     $ 439     $ 4,135  

Income tax expense

    128       259       277       155       124       815  

Net realized (gains) losses related to unconsolidated entities

    (52     (162     (72     (18     25       (227

Adjusted realized (gains) losses

    7       (371     (97     214       394       140  

Amortization of fair value adjustment of acquired invested assets and long-term debt

    79       88       79       95       83       345  

Chubb integration and related expenses

    111       131       115       98       155       499  

Adjusted interest expense

    166       167       164       166       149       646  

Pension curtailment benefit

    —         (113     —         —         —         (113
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated segment income

    1,532       1,609       1,826       1,436       1,369       6,240  

Less: Life Insurance segment income

    62       60       69       74       60       263  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

P&C segment income

    1,470       1,549       1,757       1,362       1,309       5,977  

Less: amortization expense of purchased intangibles (excluding Life Insurance)

    63       2       3       5       6       16  

Less: other (income) expense - operating (excluding Life Insurance)

    11       13       1       (11     (3     —    

Less: adjusted net investment income (excluding Life Insurance)

    (761     (769     (759     (747     (700     (2,975
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

P&C Underwriting income (Including Corporate and excluding Life Insurance)

    783       795       1,002       609       612       3,018  

Less: Agricultural Insurance Underwriting income

    93       184       90       14       53       341  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Global P&C Underwriting income (Including Corporate and excluding Agriculture)

  $ 690     $ 611     $ 912     $ 595     $ 559     $ 2,677  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Reconciliation Non-GAAP 2    Page 28


Chubb Limited

Non-GAAP Financial Measures - 3

(in millions of U.S. dollars, except ratios)

(Unaudited)

Regulation G - Non-GAAP Financial Measures (continued)

Operating ROE

Operating return on equity (ROE) or ROE calculated using operating income: The ROE numerator includes income adjusted to exclude after-tax adjusted net realized gains (losses), Chubb integration and related expenses, and the amortization of the fair value adjustment of acquired invested assets and long-term debt. The ROE denominator includes the average shareholders’ equity for the period adjusted to exclude unrealized gains (losses) on investments, net of tax. In addition, for 2016, the denominator was adjusted to account for the weighted-average impact of the $15,527 million issuance of common shares and equity awards related to The Chubb Corp acquisition on January 14, 2016. Operating ROE is a useful measure as it enhances the understanding of the return on shareholders’ equity by highlighting the underlying profitability relative to shareholders’ equity excluding the effect of unrealized gains and losses on our investments.

 

     1Q-17     1Q-16     Full Year
2016
 

Net income

   $ 1,093     $ 439     $ 4,135  

Operating income

   $ 1,175     $ 1,019     $ 4,716  

Equity - beginning of period, as reported

   $ 48,275     $ 29,135     $ 29,135  

Add: weighted average impact of equity issuance

     —         13,138       14,931  

Less: unrealized gains (losses) on investments, net of deferred tax

     1,058       874       874  
  

 

 

   

 

 

   

 

 

 

Equity - beginning of period, as adjusted

   $ 47,217     $ 41,399     $ 43,192  
  

 

 

   

 

 

   

 

 

 

Equity - end of period, as reported

   $ 49,224     $ 45,897     $ 48,275  

Less: weighted average impact of equity issuance

     —         2,389       596  

Less: unrealized gains (losses) on investments, net of deferred tax

     1,265       1,698       1,058  
  

 

 

   

 

 

   

 

 

 

Equity - end of period, as adjusted

   $ 47,959     $ 41,810     $ 46,621  
  

 

 

   

 

 

   

 

 

 

Weighted average equity, as reported

   $ 48,750     $ 42,479     $ 45,873  

Weighted average equity, as adjusted

   $ 47,588     $ 41,605     $ 44,907  

Operating ROE

     9.9     10.2     10.5

ROE

     9.0     4.7     9.0

Operating effective tax rate

The following table presents the reconciliation of effective tax rate to the operating effective tax rate:

 

     1Q-17     4Q-16     3Q-16     2Q-16     1Q-16     Full Year
2016
 

Tax expense, as reported

   $ 128     $ 259     $ 277     $ 155     $ 124     $ 815  

Tax benefit on amortization of fair value of acquired invested assets and debt (1)

     (24     (22     (26     (29     (24     (101

Tax benefit on Chubb integration and related expenses

     (37     (37     (30     (27     (49     (143

Tax expense (benefit) on adjusted net realized gains (losses)

     (2     46       27       (1     (4     68  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tax expense, adjusted

   $ 191     $ 272     $ 306     $ 212     $ 201     $ 991  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before tax, as reported

   $ 1,221     $ 1,869     $ 1,637     $ 881     $ 563     $ 4,950  

Less: amortization of fair value of acquired invested assets and debt (1)

     (79     (88     (79     (95     (83     (345

Less: Chubb integration and related expenses

     (111     (131     (115     (98     (155     (499

Less: adjusted realized gains (losses)

     (7     371       97       (214     (394     (140

Less: realized gains (losses) related to unconsolidated entities

     52       162       72       18       (25     227  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income before tax

   $ 1,366     $ 1,555     $ 1,662     $ 1,270     $ 1,220     $ 5,707  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Effective tax rate

     10.5     13.8     17.0     17.6     22.1     16.5

Adjustment for tax impact of amortization of fair value of acquired invested assets and debt (1)

     1.0     0.5     0.7     1.1     0.9     0.8

Adjustment for tax impact of Chubb integration and related expenses

     1.7     1.0     0.6     0.9     2.2     1.1

Adjustment for tax impact of adjusted net realized gains (losses)

     0.8     2.3     0.1     -2.9     -8.7     -1.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating effective tax rate

     14.0     17.6     18.4     16.7     16.5     17.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Related to the acquisition of The Chubb Corporation

 

Reconciliation Non-GAAP 3    Page 29


Chubb Limited

Non-GAAP Financial Measures - 4

(in millions of U.S. dollars, except ratios)

(Unaudited)

Regulation G - Non-GAAP Financial Measures (continued)

Chubb integration and related expenses, net of tax

Chubb integration and related expenses is a non-GAAP financial measure and includes all internal and external costs directly related to the integration activities of The Chubb Corp acquisition, consisting primarily of personnel-related expenses, including severance and employee retention and relocation; consulting fees; and advisor fees. Chubb integration and related expenses also include interest expense on the $5.3 billion senior notes issued in November 2015. We exclude Chubb integration expenses related to The Chubb Corp acquisition from operating income due to the size and complexity of this acquisition. We exclude the pre-acquisition interest expense from operating income because the operations for which the debt was issued were not part of our operating activities prior to the completion of the acquisition. Effective with the close of The Chubb Corp acquisition (January 14, 2016), the interest on this debt was considered a cost of our operations and is included within operating income. These integration and related expenses are distortive to our results and are not indicative of our underlying profitability. We believe that excluding these integration and related expenses facilitate the comparison of our financial results to our historical operating results. The following table presents the reconciliation of Chubb integration expenses on a GAAP basis to Chubb integration and related expenses.

 

     1Q-17      4Q-16      3Q-16      2Q-16      1Q-16      Full Year
2016
 

Chubb integration expenses, net of tax

   $ 74      $ 94      $ 85      $ 71      $ 102      $ 352  

Add: pre-acquisition interest expense related to $5.3 billion senior notes, net of tax

     —          —          —          —          4        4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Chubb integration and related expenses, net of tax

     74        94        85        71        106        356  

Tax benefit

     37        37        30        27        49        143  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Chubb integration and related expenses, pre-tax

   $ 111      $ 131      $ 115      $ 98      $ 155      $ 499  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

P&C combined ratio

The following table presents the reconciliation of combined ratio to P&C combined ratio. The P&C combined ratio includes the impact of realized gains and losses on crop derivatives. These derivatives were purchased to provide economic benefit, in a manner similar to reinsurance protection, in the event that a significant decline in commodity pricing will impact underwriting results. We view gains and losses on these derivatives as part of the results of our underwriting operations. The P&C combined ratio also excludes the one-time pension curtailment benefit of $113 million recognized in the fourth quarter of 2016. We believe that excluding the impact of the one-time pension curtailment provides a better evaluation of our underwriting performance and enhances the understanding of the trends in our property & casualty business that may be obscured by this item.

 

     1Q-17     4Q-16     3Q-16     2Q-16     1Q-16     Full Year
2016
 

Combined ratio

     87.5     86.0     86.0     91.2     90.0     88.3

Less: impact of pension curtailment benefit

     0.0     1.7     0.0     0.0     0.0     0.4

Add: impact of gains and losses on crop derivatives

     0.0     0.1     0.0     0.0     0.0     0.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

P&C combined ratio

     87.5     87.8     86.0     91.2     90.0     88.7

 

Reconciliation Non-GAAP 4    Page 30


Chubb Limited

Non-GAAP Financial Measures - 5

(in millions of U.S. dollars, except share and per share data)

(Unaudited)

Regulation G - Non-GAAP Financial Measures (continued)

The following presents the reconciliation of earnings per share to earnings per share, including the 14 day stub period for Q1 2016:

 

Numerator   Q1-16  

Operating income as reported

  $ 1,019  

Add: 14-day stub period income

 

Underwriting income

    44  

Net investment income

    45  

Interest expense

    (9

Income tax expense

    (20
 

 

 

 

Total 14-day stub period income

    60  
 

 

 

 

As If operating income, including 14 day stub period

  $ 1,079  
 

 

 

 

Net income as reported

  $ 439  

Add: 14-day stub period income from above

    60  
 

 

 

 

As If net income, including 14 day stub period

  $ 499  
 

 

 

 
Denominator   Q1-16  

Weighted average shares outstanding and assumed conversions

    450,009,742  

Impact of shares issued in connection with Chubb Corp acquisition

    20,232,753  

As If adjusted weighted average shares outstanding

    470,242,495  

Diluted earnings per share, including 14 day stub period

 

Operating income per share

  $ 2.29  

Net income per share

  $ 1.06  
 

 

Reconciliation Non-GAAP 5    Page 31


Chubb Limited

Non-GAAP Financial Measures - 6

(in millions of U.S. dollars)

(Unaudited)

Regulation G - Non-GAAP Financial Measures (continued)

The following tables presents the reconciliation of reported underwriting income (loss) for each segment to underwriting income (loss) on an “As If” basis.

 

    North
America
Commercial P&C
Insurance
    North
America
Personal P&C
Insurance
    North
America
Agricultural
Insurance
    Overseas
General
Insurance
    Global
Reinsurance
    Corporate     Total
P&C
    Life
Insurance
    Total
Consolidated
 

Q1 2016

                 

Underwriting income (loss)

  $ 401     $ 26     $ 53     $ 168     $ 46     $ (82   $ 612     $ (3   $ 609  

Add: Pre-acquisition underwriting income (loss) (14 days prior to close)

    13       30       —         4       —         (3     44       —         44  

Less: amortization of acquired UPR intangible - Chubb Corp

    315       181       —         74       —         —         570       —         570  

Add: elimination of DAC benefit - Chubb Corp

    (269     (150     —         (87     —         —         (506     —         (506
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting income (loss) - As If

  $ 460     $ 87     $ 53     $ 159     $ 46     $ (85   $ 720     $ (3   $ 717  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Q2 2016

                 

Underwriting income (loss)

  $ 333     $ 112     $ 14     $ 190     $ 37     $ (77   $ 609     $ 8     $ 617  

Less: amortization of acquired UPR intangible - Chubb Corp

    290       165       —         70       —         —         525       —         525  

Add: elimination of DAC benefit - Chubb Corp

    (244     (136     —         (79     —         —         (459     —         (459
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting income (loss) - As If

  $ 379     $ 141     $ 14     $ 181     $ 37     $ (77   $ 675     $ 8     $ 683  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Q3 2016

                 

Underwriting income (loss)

  $ 426     $ 169     $ 90     $ 384     $ 53     $ (120   $ 1,002     $ 1     $ 1,003  

Less: amortization of acquired UPR intangible - Chubb Corp

    176       101       —         43       —         —         320       —         320  

Add: elimination of DAC benefit - Chubb Corp

    (150     (83     —         (48     —         —         (281     —         (281
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting income (loss) - As If

  $ 452     $ 187     $ 90     $ 379     $ 53     $ (120   $ 1,041     $ 1     $ 1,042  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Q4 2016

                 

Underwriting income (loss)

  $ 470     $ 125     $ 184     $ 192     $ 10     $ (186   $ 795     $ (7   $ 788  

Less: amortization of acquired UPR intangible - Chubb Corp

    78       45       —         21       —         —         144       —         144  

Add: elimination of DAC benefit - Chubb Corp

    (66     (37     —         (24     —         —         (127     —         (127
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting income (loss) - As If

  $ 482     $ 133     $ 184     $ 189     $ 10     $ (186   $ 812     $ (7   $ 805  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Full Year 2016

                 

Underwriting income (loss)

  $ 1,630     $ 432     $ 341     $ 934     $ 146     $ (465   $ 3,018     $ (1   $ 3,017  

Add: Pre-acquisition underwriting income (loss) (14 days prior to close)

    13       30       —         4       —         (3     44       —         44  

Less: amortization of acquired UPR intangible - Chubb Corp

    859       492       —         208       —         —         1,559       —         1,559  

Add: elimination of DAC benefit - Chubb Corp

    (729     (406     —         (238     —         —         (1,373     —         (1,373
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting income (loss) - As If

  $ 1,773     $ 548     $ 341     $ 908     $ 146     $ (468   $ 3,248     $ (1   $ 3,247  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Reconciliation Non-GAAP 6    Page 32


Chubb Limited

Glossary

Chubb Limited Consolidated comprises all segments including Corporate.

Book value per common share: Shareholders’ equity divided by the shares outstanding.

P&C combined ratio: The sum of the loss and loss expense ratio, acquisition cost ratio and the administrative expense ratio excluding both the life business and the one-time pension curtailment benefit in Q4 2016 and including realized gains and losses on crop derivatives.

Operating effective tax rate: Income tax expense excluding tax expense (benefit) on adjusted net realized gains (losses), tax benefit on amortization of fair value of acquired invested assets and debt, and tax benefit on Chubb integration and related expenses, divided by income excluding adjusted net realized gains (losses) before tax, amortization of fair value of acquired invested assets and debt before tax, and Chubb integration and related expenses before tax.

Tangible book value per common share: Shareholders’ equity less goodwill and other intangible assets divided by the shares outstanding.

Average market yield of fixed maturities: Weighted average yield to maturity of our fixed income portfolio based on the market prices of the holdings as of that date.

Average yield on invested assets: Net investment income divided by average cost of fixed maturities and other investments, and average market value of equity securities.

Tangible capital: Total capitalization less goodwill and other intangible assets.

Total capitalization: Short-term debt, long-term debt, trust preferreds, and shareholders’ equity.

NM: Not meaningful.

Chubb integration and related expenses: Chubb integration expenses comprise legal and professional fees and all other costs directly related to the integration activities of the Chubb Corp acquisition including the pre-acquisition interest expense on the $5.3 billion senior notes issued in November 2015. The pre-acquisition interest expense is included in operating income subsequent to January 14th, 2016, the date of the acquisition close. Chubb integration expenses are incurred by the overall company and are therefore included in Corporate. These costs are not related to the on-going business activities of the segments and are therefore excluded from our definition of segment income.

 

Glossary    Page 33